{"text_format":"1","workbook":"xlsx","n_sheets":77,"sheets":["はじめに","算定フロー","①需要入力","②供給入力","③輸送・貯蔵入力","④海上輸送網入力","①需要","都市ガス","グラフ(割合) ","グラフ(量)","②供給","金沢港・七尾港エネルギー消費量（熱量換算）","③輸送・貯蔵","用地面積計算（水素考え方）","用地面積計算（アンモニア考え方）","④海上輸送網","直送方式（ｼﾅﾘｵ1）_水素","直送方式（ｼﾅﾘｵ2）_水素","直送方式（ｼﾅﾘｵ3）_水素","直送方式（ｼﾅﾘｵ4）_水素","直送方式（ｼﾅﾘｵ1）_アンモニアクラッキング","直送方式（ｼﾅﾘｵ2）_アンモニアクラッキング","直送方式（ｼﾅﾘｵ3）_アンモニアクラッキング","直送方式（ｼﾅﾘｵ4）_アンモニアクラッキング","直送方式（ｼﾅﾘｵ1）_メタネーション","直送方式（ｼﾅﾘｵ2）_メタネーション","直送方式（ｼﾅﾘｵ3）_メタネーション","直送方式（ｼﾅﾘｵ4）_メタネーション","直送方式（ｼﾅﾘｵ2）ピーク月","直送方式（ｼﾅﾘｵ2）その他月","直送方式（ｼﾅﾘｵ3）ピーク月","直送方式（ｼﾅﾘｵ3）その他月","直送方式（ｼﾅﾘｵ4）ピーク月","直送方式（ｼﾅﾘｵ4）その他月","直送方式（ｼﾅﾘｵ1）_アンモニア","直送方式（ｼﾅﾘｵ2）_アンモニア","直送方式（ｼﾅﾘｵ3）_アンモニア","直送方式（ｼﾅﾘｵ4）_アンモニア","水素拠点","拠点方式（新潟港ｼﾅﾘｵ1)","拠点方式（新潟港ｼﾅﾘｵ2)","拠点方式（新潟港ｼﾅﾘｵ3)","拠点方式（新潟港ｼﾅﾘｵ4)","拠点方式（直江津港ｼﾅﾘｵ1)","拠点方式（直江津港ｼﾅﾘｵ2)","拠点方式（直江津港ｼﾅﾘｵ3)","拠点方式（直江津港ｼﾅﾘｵ4)","アンモニア拠点","拠点方式（伏木富山港ｼﾅﾘｵ1)","拠点方式（伏木富山港ｼﾅﾘｵ2)","拠点方式（伏木富山港ｼﾅﾘｵ3)","拠点方式（伏木富山港ｼﾅﾘｵ4)","拠点方式（七尾港ｼﾅﾘｵ1)","拠点方式（七尾港ｼﾅﾘｵ2)","拠点方式（七尾港ｼﾅﾘｵ3)","拠点方式（七尾港ｼﾅﾘｵ4)","拠点方式（敦賀港ｼﾅﾘｵ1)","拠点方式（敦賀港ｼﾅﾘｵ2)","拠点方式（敦賀港ｼﾅﾘｵ3)","拠点方式（敦賀港ｼﾅﾘｵ4)","拠点方式（2港揚ｼﾅﾘｵ1)","拠点方式（2港揚ｼﾅﾘｵ2)","拠点方式（2港揚ｼﾅﾘｵ3)","拠点方式（2港揚ｼﾅﾘｵ4)","★まとめ表（水素ｷｬﾘｱ比較）","★まとめ表（水素ｷｬﾘｱ比較_ﾗｲﾌｻｲｸﾙｺｽﾄ考慮）","★まとめ表（水素）","★まとめ表（水素_ﾗｲﾌｻｲｸﾙｺｽﾄ考慮）","★まとめ表（ｱﾝﾓﾆｱ）","★まとめ表（ｱﾝﾓﾆｱ_ﾗｲﾌｻｲｸﾙｺｽﾄ考慮）","★総括表（2050年時の評価）","対象船舶一覧（近似式）","対象船舶一覧 (貼り付け用)","運搬船の船型","海上輸送距離","海上輸送費用原単位","DWTとGTの関係、タンカーの必要バース諸元"],"not_rendered":{"charts":252,"images":10,"macros":1,"external_links":2,"defined_names":92,"comments":0,"pivot_tables":0},"unopened":[],"bounds":{"document_bytes":16777216,"sheet_cells":100000,"rows_first":2000,"rows_last":500,"rows_between":2000,"halvings":0,"cell_chars":16384,"cell_head_chars":4096},"cells_cut":0,"cells_raw":0,"read":"whole","date_system":"1900"}

{"sheet":"はじめに","index":0,"n_rows":4,"n_cols":2,"rows_kept":4,"cut":false,"hidden":false,"merged":[[3,1,6,1]]}
[]
["【CNP需要等算定シートの取扱について】"]
[]
["　","　本CNP需要等算定シートは、北陸地域におけるCNP広域連携輸送検討ワーキングチームにおける検討成果であり、脱炭素化の取り組みの検討をする際に、必要に応じて参照し、活用することを期待するものである。\n　なおｌ、ＣＮＰ需要等算定シートや算定結果は、ある一定の仮定に基づき、設定しているものであり、北陸地方整備局が何ら責任を負うものではない。"]

{"sheet":"算定フロー","index":1,"n_rows":8,"n_cols":2,"rows_kept":8,"cut":false,"hidden":false,"merged":[]}
[]
["【CNP需要等算定シートの算定フロー（前回からの更新箇所含む）】"]
[]
[null,"前回時点（R6.3公表）の算定フロー"]
["　"]
[]
[null,"今回（R7.3公表）の算定フロー（更新箇所含む）"]
["　"]

{"sheet":"①需要入力","index":2,"n_rows":48,"n_cols":21,"rows_kept":48,"cut":false,"hidden":false,"merged":[[65,25,65,26],[21,6,21,11],[21,15,21,20],[2,5,2,13],[5,6,5,7],[5,8,5,9],[5,10,5,11],[5,12,5,13]]}
[]
[null,null,null,null,null,"①需要　入力項目",null,null,null,null,null,null,null,"入力項目"]
[]
[null,null,null,null,null,"●混焼率・導入率"]
[]
[null,null,null,null,null,null,"実証期",null,"2030年",null,"移行期",null,"2050年"]
[null,null,null,null,null,null,"混焼率","導入率","混焼率","導入率","混焼率","導入率","混焼率","導入率"]
[null,null,null,null,null," 石炭火力等によるアンモニア利用（ボイラー・タービン利用）",0.2,0.25,0.2,1,0.5,0.75,1,1]
[null,null,null,null,null," LNG火力等による水素利用（ボイラー・タービン利用）",0.1,0.125,0.1,0.25,0.3,0.5,1,1]
[null,null,null,null,null," 都市ガスＣＮ メタン化",1,1,1,0.01,1,0.45,1,0.9]
[null,null,null,null,null,"         〃      水素直接利用",null,null,null,null,null,2.5000000000000001E-2,null,0.05]
[null,null,null,null,null," セメント産業のFC化",1,1,0.3,1,0.4,1,0.5,1]
[null,null,null,null,null," 輸送車両のFC化",1,1,1,0.2,1,0.5,1,1]
[null,null,null,null,null," 荷役機械（ターミナル内）のFC化",1,1,1,0.25,1,0.5,1,1]
[null,null,null,null,null," タグボート（ターミナル内）のFC化",1,1,0.8,0.25,0.9,0.5,1,1]
[null,null,null,null,null," 停泊中船舶への陸電供給",1,1,1,0.25,1,0.5,1,1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,962,962,962,962]
[null,null,null,null,null,"●エネルギー消費量（熱量換算）",null,null,null,null,null,null,"敦賀セメント使用燃料（2019年度実績）",null,962,962,962,962]
[null,null,null,null,null,null,null,null,null,null,null,"単位：GJ／年"]
[null,null,null,null,null,null,"新潟港","直江津港","伏木富山港","金沢港","七尾港","敦賀港","感度分析用",null,962,"新潟港","直江津港","伏木富山港","金沢港","七尾港","敦賀港"]
[null,1,null,null,null," 石炭・LNG火力等による燃料利用（ボイラー・タービン利用）",{"$f":"P21*$M21","v":193160236.70556},120292723.97283868,59796854.760000005,7569.7600000000011,65234564.299999997,65752106.111299999,1,null,null,193160236.70556,120292723.97283868,59796854.760000005,7569.7600000000011,65234564.299999997,65752106.111299999]
[null,2,null,null,null," 都市ガスＣＮメタン化","別途算出（「都市ガス」シート参照）",null,null,null,null,null,1,null,null,"別途算出（「都市ガス」シート参照）"]
[null,3,null,null,null," セメント産業のFC化",null,null,null,null,null,{"$f":"U23*$M23","v":2033555.1},1,null,null,null,null,null,null,null,2033555.1]
[null,4,null,null,null," 輸送車両のFC化",{"$f":"P24*$M24","v":1102596.9189400394},195594.57859299015,137517.40959220115,39319.700000000004,50668.800000000003,{"$f":"U24*$M24","v":925351.57328440796},1,null,null,1102596.9189400394,195594.57859299015,137517.40959220115,39319.700000000004,50668.800000000003,925351.57328440796]
[null,5,null,null,null," 荷役機械等（ターミナル内）のFC化",23874.903600000001,35855.706620288234,46405.991640799999,10521.7,8498.8000000000011,{"$f":"U25*$M25","v":19233.635431605679},1,null,null,23874.903600000001,35855.706620288234,46405.991640799999,10521.7,8498.8000000000011,19233.635431605679]
[null,6,null,null,null," タグボート（ターミナル内）のFC化",149850.75,124875.625,74925.375,49950.25,49950.25,{"$f":"U26*$M26","v":49950.25},1,null,null,149850.75,124875.625,74925.375,49950.25,49950.25,49950.25]
[null,7,null,null,null," 停泊中船舶への陸電供給",532215.53200000001,166696.04260932567,277863.06200964801,15249,11456.300000000001,{"$f":"U27*$M27","v":158497.50658998199},1,null,null,532215.53200000001,166696.04260932567,277863.06200964801,15249,11456.300000000001,158497.50658998199]
[]
[null,null,null,null,null,"●ボイラー・タービン燃料のアンモニア・水素への転換率",null,null,null,null,null,null,null,null,null,null,null,null,39.1,"GJ/kL"]
[]
[null,null,null,null,null,null,"新潟港","直江津港","伏木富山港","金沢港","七尾港","敦賀港",null,null,null,null,null,null,{"$f":"S29","v":39.1},"GJ/kL"]
[null,1,null,null,null," アンモニアへの転換率",0,0,0.52184191100421684,0,0.97581352410711963,0.99743156516212372,null,null,null,null,null,null,{"$f":"S31","v":39.1},"GJ/kL"]
[null,2,null,null,null," 水素への転換率",1,1,0.47815808899578316,1,2.4186475892880411E-2,2.5684348378762684E-3,null,null,null,null,null,null,{"$f":"S32","v":39.1},"GJ/kL"]
[null,null,null,null,null,"※伏木富山港、敦賀港：気体燃料を水素と混焼、液体・個体燃料をアンモニアと混焼するものとして、実際の燃料消費量（熱量換算）比率で按分",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S33","v":39.1},"GJ/kL"]
[null,null,null,null,null,"※金沢港、七尾港：CNP形成計画より設定",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S34","v":39.1},"GJ/kL"]
[null,null,null,null,null,"※新潟港、直江津港：港湾脱炭素化推進計画より設定",null,null,null,null,null,null,null,null,null,null,null,null,null,"（※2）港湾管理者ヒアリングより"]
[]
[null,null,null,null,null,"●単位質量あたりの熱量"]
[]
[null,null,null,null,null," アンモニア",{"$f":"18.6/1000","v":1.8600000000000002E-2}]
[null,null,null,null,null," 水素",{"$f":"121/1000","v":0.121}]
[null,null,null,null,null,"出典：「港湾脱炭素化推進計画」作成マニュアル（2023年3月、国土交通省港湾局）"]
[]
[null,null,null,null,null,"●エネルギーロス係数"]
[]
[null,null,null,null,null,"アンモニアクラッキング",0.18]
[null,null,null,null,null,"メタネーション",0.32]
[null,null,null,null,null,"出典:経済産業省　資料「水素を取り巻く国内外情勢と水素政策の現状について（参考資料：水素キャリアの選定と今後の支援方針）」"]

{"sheet":"②供給入力","index":3,"n_rows":125,"n_cols":6,"rows_kept":125,"cut":false,"hidden":false,"merged":[[25,2,25,5],[35,2,35,5],[5,1,6,1],[5,2,5,5],[15,1,16,1],[25,1,26,1],[35,1,36,1],[15,2,15,5],[46,1,47,1],[56,1,57,1],[66,1,67,1],[46,2,46,5],[56,2,56,5],[66,2,66,5],[107,2,107,5],[117,1,118,1],[117,2,117,5],[76,1,77,1],[76,2,76,5],[87,1,88,1],[87,2,87,5],[97,2,97,5],[107,1,108,1],[97,1,98,1]]}
[]
[null,"②供給　入力項目",null,null,null,"入力項目"]
[]
[null,"●シナリオ設定"]
[]
[null,"国名","調達割合（シナリオ１）"]
[null,null,"実証期","2030年","移行期","2050年"]
[null,"オーストラリア",0.5,{"$f":"1/3","v":0.33333333333333331},0.25,{"$f":"1/6","v":0.16666666666666666}]
[null,"アメリカ",0,0,0.25,0.16666666666666666]
[null,"カナダ",0,{"$f":"1/3","v":0.33333333333333331},0.25,0.16666666666666666]
[null,"チリ",0.5,{"$f":"1/3","v":0.33333333333333331},0.25,0.16666666666666666]
[null,"オマーン",0,0,0,0.16666666666666666]
[null,"ナミビア",0,0,0,0.16666666666666666]
[]
[]
[null,"国名","調達割合（シナリオ２）"]
[null,null,"実証期","2030年","移行期","2050年"]
[null,"オーストラリア",1,1,1,1]
[null,"アメリカ",0,0,0,0]
[null,"カナダ",0,0,0,0]
[null,"チリ",0,0,0,0]
[null,"オマーン",0,0,0,0]
[null,"ナミビア",0,0,0,0]
[]
[]
[null,"国名","調達割合（シナリオ３）"]
[null,null,"実証期","2030年","移行期","2050年"]
[null,"オーストラリア",0.7,0.7,0.7,0.7]
[null,"アメリカ",0,0,0.1,0.06]
[null,"カナダ",0,0.15,0.1,0.06]
[null,"チリ",0.3,0.15,0.1,0.06]
[null,"オマーン",0,0,0,0.06]
[null,"ナミビア",0,0,0,0.06]
[]
[]
[null,"国名","調達割合（シナリオ４）"]
[null,null,"実証期","2030年","移行期","2050年"]
[null,"オーストラリア",0.73905168510252928,0.46391141554112508,0.35206261508833564,0.26555283191264994]
[null,"アメリカ",0,0,0.24109947870613282,0.18185585915452246]
[null,"カナダ",0,0.37228826495840261,0.28252975834852107,0.21310577781802137]
[null,"チリ",0.26094831489747067,0.16380031950047247,0.12430814785701055,9.3762811723031039E-2]
[null,"オマーン",0,0,0,0.14732645559682442]
[null,"ナミビア",0,0,0,9.8396263794950839E-2]
[]
[]
[]
[null,"国名","調達割合（シナリオ１）"]
[null,null,"実証期","2030年","移行期","2050年"]
[null,"オーストラリア",{"$f":"C8","v":0.5},0.33333333333333331,0.25,0.16666666666666666]
[null,"アメリカ",0,0,0.25,0.16666666666666666]
[null,"カナダ",0,0.33333333333333331,0.25,0.16666666666666666]
[null,"チリ",0.5,0.33333333333333331,0.25,0.16666666666666666]
[null,"オマーン",0,0,0,0.16666666666666666]
[null,"ナミビア",0,0,0,0.16666666666666666]
[]
[]
[null,"国名","調達割合（シナリオ２）"]
[null,null,"実証期","2030年","移行期","2050年"]
[null,"オーストラリア",{"$f":"C18","v":1},1,1,1]
[null,"アメリカ",0,0,0,0]
[null,"カナダ",0,0,0,0]
[null,"チリ",0,0,0,0]
[null,"オマーン",0,0,0,0]
[null,"ナミビア",0,0,0,0]
[]
[]
[null,"国名","調達割合（シナリオ３）"]
[null,null,"実証期","2030年","移行期","2050年"]
[null,"オーストラリア",{"$f":"C28","v":0.7},0.7,0.7,0.7]
[null,"アメリカ",0,0,0.1,0.06]
[null,"カナダ",0,0.15,0.1,0.06]
[null,"チリ",0.3,0.15,0.1,0.06]
[null,"オマーン",0,0,0,0.06]
[null,"ナミビア",0,0,0,0.06]
[]
[]
[null,"国名","調達割合（シナリオ４）"]
[null,null,"実証期","2030年","移行期","2050年"]
[null,"オーストラリア",{"$f":"C38","v":0.73905168510252928},0.46391141554112508,0.35206261508833564,0.26555283191264994]
[null,"アメリカ",0,0,0.24109947870613282,0.18185585915452246]
[null,"カナダ",0,0.37228826495840261,0.28252975834852107,0.21310577781802137]
[null,"チリ",0.26094831489747067,0.16380031950047247,0.12430814785701055,9.3762811723031039E-2]
[null,"オマーン",0,0,0,0.14732645559682442]
[null,"ナミビア",0,0,0,9.8396263794950839E-2]
[]
[]
[]
[null,"国名","調達割合（シナリオ１）"]
[null,null,"実証期","2030年","移行期","2050年"]
[null,"オーストラリア",{"$f":"C8","v":0.5},0.33333333333333331,0.25,0.16666666666666666]
[null,"アメリカ",0,0,0.25,0.16666666666666666]
[null,"カナダ",0,0.33333333333333331,0.25,0.16666666666666666]
[null,"チリ",0.5,0.33333333333333331,0.25,0.16666666666666666]
[null,"オマーン",0,0,0,0.16666666666666666]
[null,"ナミビア",0,0,0,0.16666666666666666]
[]
[]
[null,"国名","調達割合（シナリオ２）"]
[null,null,"実証期","2030年","移行期","2050年"]
[null,"オーストラリア",{"$f":"C18","v":1},1,1,1]
[null,"アメリカ",0,0,0,0]
[null,"カナダ",0,0,0,0]
[null,"チリ",0,0,0,0]
[null,"オマーン",0,0,0,0]
[null,"ナミビア",0,0,0,0]
[]
[]
[null,"国名","調達割合（シナリオ３）"]
[null,null,"実証期","2030年","移行期","2050年"]
[null,"オーストラリア",{"$f":"C28","v":0.7},0.7,0.7,0.7]
[null,"アメリカ",0,0,0.1,0.06]
[null,"カナダ",0,0.15,0.1,0.06]
[null,"チリ",0.3,0.15,0.1,0.06]
[null,"オマーン",0,0,0,0.06]
[null,"ナミビア",0,0,0,0.06]
[]
[]
[null,"国名","調達割合（シナリオ４）"]
[null,null,"実証期","2030年","移行期","2050年"]
[null,"オーストラリア",{"$f":"C38","v":0.73905168510252928},0.46391141554112508,0.35206261508833564,0.26555283191264994]
[null,"アメリカ",0,0,0.24109947870613282,0.18185585915452246]
[null,"カナダ",0,0.37228826495840261,0.28252975834852107,0.21310577781802137]
[null,"チリ",0.26094831489747067,0.16380031950047247,0.12430814785701055,9.3762811723031039E-2]
[null,"オマーン",0,0,0,0.14732645559682442]
[null,"ナミビア",0,0,0,9.8396263794950839E-2]

{"sheet":"③輸送・貯蔵入力","index":4,"n_rows":127,"n_cols":15,"rows_kept":127,"cut":false,"hidden":false,"merged":[[3,1,3,2],[12,1,12,2],[16,1,16,2],[5,6,6,6],[5,7,6,7],[10,1,10,7],[5,1,6,1]]}
[]
[null,"③輸送・貯蔵　入力項目",null,null,null,null,null,"入力項目"]
[]
[null,null,null,"水素","アンモニア","メタン","備考","備考２",null,"タンク個数_縦","タンク個数_横","水素余白個数","アンモニア余白個数","範囲From","範囲To"]
[null," 密度","（t/m3）",{"$f":"④海上輸送網入力!E8","v":7.0811518324607331E-2},{"$f":"④海上輸送網入力!E9","v":0.68217054263565891},{"$f":"④海上輸送網入力!E10","v":0.46},"水素、アンモニア:「港湾脱炭素化推進計画」作成マニュアル（2023年3月、国土交通省港湾局）\nメタン：水を１としたとき、LNGの液比重0.46を踏まえ設定（LNGと同様と仮定）※","シート名「④海上輸送網入力」のE列の8～10行目で入力した数値",null,1,1,20,24,1,1]
[null," タンク容量","（m3/基）",100000,{"$f":"E7/E5","v":161250},180000,"水素：「石炭ガス化による水素、アンモニアの経済性とCO2排出量」（国立研究開発法人学技術振興機構低炭素社会戦略センター）\nアンモニア：IHIで11万トンクラスのアンモニアタンクの実装に向けた許認可に関する取組より設定\nメタン：北陸管内において最大サイズのタンクである富山新港火力発電所（18万ｍ3）の値を設定",null,null,2,1,28,34,2,2]
[null,null,"（t/基）",{"$f":"ROUND(D5*D6,-2)","v":7100},110000,{"$f":"F5*F6","v":82800},null,null,null,2,{"$f":"K5+1","v":2},36,44,3,{"$f":"J7*K7","v":4}]
[null," タンク直径","（m）",{"$f":"ROUNDUP(16.918*LN(D6)-128.8,0)","v":66},{"$f":"ROUNDUP(16.918*LN(E6)-128.8,0)","v":75},{"$f":"ROUNDUP(16.918*LN(F6)-128.8,0)","v":76},"タンクの容量と直径の関係式より",null,null,{"$f":"J6+1","v":3},2,44,54,{"$f":"O7+1","v":5},6]
[null,"余白面積","（㎡）",{"$f":"(③輸送・貯蔵入力!D8/2)*(③輸送・貯蔵入力!D8/2)","v":1089},{"$f":"(③輸送・貯蔵入力!E8/3)*(③輸送・貯蔵入力!E8/3)","v":625},{"$f":"(③輸送・貯蔵入力!F8/2)*(③輸送・貯蔵入力!F8/2)","v":1444},null,null,null,3,3,52,64,7,9]
[null,"タンク周辺面積","（㎡）",{"$f":"(③輸送・貯蔵入力!D9*16)","v":17424},{"$f":"(③輸送・貯蔵入力!E8*5/3)*(③輸送・貯蔵入力!E8*5/3)","v":15625},{"$f":"(③輸送・貯蔵入力!F9*16)","v":23104},null,null,null,4,3,60,74,10,12]
[null,"※経済産業省「ガス事業制度検討ワーキンググループ」より、「合成メタンは、LNG・天然ガスの既存のサプライチェーンをそのまま利用可能」といった特徴を持っていることことから設定",null,null,null,null,null,null,null,4,4,68,84,13,16]
[null,null,null,null,null,null,null,null,null,5,4,76,94,17,20]
[null,"貯蔵タンク必要量",null,null,null,null,null,null,null,5,5,84,104,21,25]
[null,1,"か月分",null,null,null,null,null,null,6,5,92,114,26,30]
[null,"※関係者ヒアリング等より設定",null,null,null,null,null,null,null,6,6,100,124,31,36]
[null,null,null,null,null,null,null,null,null,7,6,108,134,37,42]
[null,"需要ピーク係数（令和5年度）",null,null,null,null,null,null,null,7,7,116,144,43,49]
[null,"2024-01-01",1.1399999999999999,null,null,null,null,null,null,8,7,124,154,50,56]
[null,"※経済産業省「電力調査統計表」の北陸4県の電力需要実績を踏まえ設定",null,null,null,null,null,null,null,8,8,132,164,57,64]
[null,null,null,null,null,null,null,null,null,9,8,140,174,65,72]
[null,null,null,null,null,null,null,null,null,9,9,148,184,73,81]
[null,null,null,null,null,null,null,null,null,10,9,156,194,82,90]
[null,null,null,null,null,null,null,null,null,10,10,164,204,91,100]
[]
[]
[]
[null,"タンク個数","水素","アンモニア","メタン"]
[null,1,{"$f":"(D$10*B28)+(D$9*(_xlfn.XLOOKUP(TRUE,(N$5:N$25<=B28)*(O$5:O$25>=B28)>0,L$5:L$25)))","v":{"$error":"#NAME?"}},{"$f":"(E$10*B28)+(E$9*(_xlfn.XLOOKUP(TRUE,(N$5:N$25<=B28)*(O$5:O$25>=B28)>0,M$5:M$25)))","v":{"$error":"#NAME?"}},{"$f":"(F$10*B28)+(F$9*(_xlfn.XLOOKUP(TRUE,(N$5:N$25<=B28)*(O$5:O$25>=B28)>0,L$5:L$25)))","v":{"$error":"#NAME?"}}]
[null,2,{"$f":"(D$10*B29)+(D$9*(_xlfn.XLOOKUP(TRUE,(N$5:N$25<=B29)*(O$5:O$25>=B29)>0,L$5:L$25)))","v":{"$error":"#NAME?"}},{"$f":"(E$10*B29)+(E$9*(_xlfn.XLOOKUP(TRUE,(N$5:N$25<=B29)*(O$5:O$25>=B29)>0,M$5:M$25)))","v":{"$error":"#NAME?"}},{"$f":"(F$10*B29)+(F$9*(_xlfn.XLOOKUP(TRUE,(N$5:N$25<=B29)*(O$5:O$25>=B29)>0,L$5:L$25)))","v":{"$error":"#NAME?"}}]
[null,3,{"$f":"(D$10*B30)+(D$9*(_xlfn.XLOOKUP(TRUE,(N$5:N$25<=B30)*(O$5:O$25>=B30)>0,L$5:L$25)))","v":{"$error":"#NAME?"}},{"$f":"(E$10*B30)+(E$9*(_xlfn.XLOOKUP(TRUE,(N$5:N$25<=B30)*(O$5:O$25>=B30)>0,M$5:M$25)))","v":{"$error":"#NAME?"}},{"$f":"(F$10*B30)+(F$9*(_xlfn.XLOOKUP(TRUE,(N$5:N$25<=B30)*(O$5:O$25>=B30)>0,L$5:L$25)))","v":{"$error":"#NAME?"}}]
[null,4,{"$f":"(D$10*B31)+(D$9*(_xlfn.XLOOKUP(TRUE,(N$5:N$25<=B31)*(O$5:O$25>=B31)>0,L$5:L$25)))","v":{"$error":"#NAME?"}},{"$f":"(E$10*B31)+(E$9*(_xlfn.XLOOKUP(TRUE,(N$5:N$25<=B31)*(O$5:O$25>=B31)>0,M$5:M$25)))","v":{"$error":"#NAME?"}},{"$f":"(F$10*B31)+(F$9*(_xlfn.XLOOKUP(TRUE,(N$5:N$25<=B31)*(O$5:O$25>=B31)>0,L$5:L$25)))","v":{"$error":"#NAME?"}}]
[null,5,{"$f":"(D$10*B32)+(D$9*(_xlfn.XLOOKUP(TRUE,(N$5:N$25<=B32)*(O$5:O$25>=B32)>0,L$5:L$25)))","v":{"$error":"#NAME?"}},{"$f":"(E$10*B32)+(E$9*(_xlfn.XLOOKUP(TRUE,(N$5:N$25<=B32)*(O$5:O$25>=B32)>0,M$5:M$25)))","v":{"$error":"#NAME?"}},{"$f":"(F$10*B32)+(F$9*(_xlfn.XLOOKUP(TRUE,(N$5:N$25<=B32)*(O$5:O$25>=B32)>0,L$5:L$25)))","v":{"$error":"#NAME?"}}]
[null,6,{"$f":"(D$10*B33)+(D$9*(_xlfn.XLOOKUP(TRUE,(N$5:N$25<=B33)*(O$5:O$25>=B33)>0,L$5:L$25)))","v":{"$error":"#NAME?"}},{"$f":"(E$10*B33)+(E$9*(_xlfn.XLOOKUP(TRUE,(N$5:N$25<=B33)*(O$5:O$25>=B33)>0,M$5:M$25)))","v":{"$error":"#NAME?"}},{"$f":"(F$10*B33)+(F$9*(_xlfn.XLOOKUP(TRUE,(N$5:N$25<=B33)*(O$5:O$25>=B33)>0,L$5:L$25)))","v":{"$error":"#NAME?"}}]
[null,7,{"$f":"(D$10*B34)+(D$9*(_xlfn.XLOOKUP(TRUE,(N$5:N$25<=B34)*(O$5:O$25>=B34)>0,L$5:L$25)))","v":{"$error":"#NAME?"}},{"$f":"(E$10*B34)+(E$9*(_xlfn.XLOOKUP(TRUE,(N$5:N$25<=B34)*(O$5:O$25>=B34)>0,M$5:M$25)))","v":{"$error":"#NAME?"}},{"$f":"(F$10*B34)+(F$9*(_xlfn.XLOOKUP(TRUE,(N$5:N$25<=B34)*(O$5:O$25>=B34)>0,L$5:L$25)))","v":{"$error":"#NAME?"}}]
[null,8,{"$f":"(D$10*B35)+(D$9*(_xlfn.XLOOKUP(TRUE,(N$5:N$25<=B35)*(O$5:O$25>=B35)>0,L$5:L$25)))","v":{"$error":"#NAME?"}},{"$f":"(E$10*B35)+(E$9*(_xlfn.XLOOKUP(TRUE,(N$5:N$25<=B35)*(O$5:O$25>=B35)>0,M$5:M$25)))","v":{"$error":"#NAME?"}},{"$f":"(F$10*B35)+(F$9*(_xlfn.XLOOKUP(TRUE,(N$5:N$25<=B35)*(O$5:O$25>=B35)>0,L$5:L$25)))","v":{"$error":"#NAME?"}}]
[null,9,{"$f":"(D$10*B36)+(D$9*(_xlfn.XLOOKUP(TRUE,(N$5:N$25<=B36)*(O$5:O$25>=B36)>0,L$5:L$25)))","v":{"$error":"#NAME?"}},{"$f":"(E$10*B36)+(E$9*(_xlfn.XLOOKUP(TRUE,(N$5:N$25<=B36)*(O$5:O$25>=B36)>0,M$5:M$25)))","v":{"$error":"#NAME?"}},{"$f":"(F$10*B36)+(F$9*(_xlfn.XLOOKUP(TRUE,(N$5:N$25<=B36)*(O$5:O$25>=B36)>0,L$5:L$25)))","v":{"$error":"#NAME?"}}]
[null,10,{"$f":"(D$10*B37)+(D$9*(_xlfn.XLOOKUP(TRUE,(N$5:N$25<=B37)*(O$5:O$25>=B37)>0,L$5:L$25)))","v":{"$error":"#NAME?"}},{"$f":"(E$10*B37)+(E$9*(_xlfn.XLOOKUP(TRUE,(N$5:N$25<=B37)*(O$5:O$25>=B37)>0,M$5:M$25)))","v":{"$error":"#NAME?"}},{"$f":"(F$10*B37)+(F$9*(_xlfn.XLOOKUP(TRUE,(N$5:N$25<=B37)*(O$5:O$25>=B37)>0,L$5:L$25)))","v":{"$error":"#NAME?"}}]
[null,11,{"$f":"(D$10*B38)+(D$9*(_xlfn.XLOOKUP(TRUE,(N$5:N$25<=B38)*(O$5:O$25>=B38)>0,L$5:L$25)))","v":{"$error":"#NAME?"}},{"$f":"(E$10*B38)+(E$9*(_xlfn.XLOOKUP(TRUE,(N$5:N$25<=B38)*(O$5:O$25>=B38)>0,M$5:M$25)))","v":{"$error":"#NAME?"}},{"$f":"(F$10*B38)+(F$9*(_xlfn.XLOOKUP(TRUE,(N$5:N$25<=B38)*(O$5:O$25>=B38)>0,L$5:L$25)))","v":{"$error":"#NAME?"}}]
[null,12,{"$f":"(D$10*B39)+(D$9*(_xlfn.XLOOKUP(TRUE,(N$5:N$25<=B39)*(O$5:O$25>=B39)>0,L$5:L$25)))","v":{"$error":"#NAME?"}},{"$f":"(E$10*B39)+(E$9*(_xlfn.XLOOKUP(TRUE,(N$5:N$25<=B39)*(O$5:O$25>=B39)>0,M$5:M$25)))","v":{"$error":"#NAME?"}},{"$f":"(F$10*B39)+(F$9*(_xlfn.XLOOKUP(TRUE,(N$5:N$25<=B39)*(O$5:O$25>=B39)>0,L$5:L$25)))","v":{"$error":"#NAME?"}}]
[null,13,{"$f":"(D$10*B40)+(D$9*(_xlfn.XLOOKUP(TRUE,(N$5:N$25<=B40)*(O$5:O$25>=B40)>0,L$5:L$25)))","v":{"$error":"#NAME?"}},{"$f":"(E$10*B40)+(E$9*(_xlfn.XLOOKUP(TRUE,(N$5:N$25<=B40)*(O$5:O$25>=B40)>0,M$5:M$25)))","v":{"$error":"#NAME?"}},{"$f":"(F$10*B40)+(F$9*(_xlfn.XLOOKUP(TRUE,(N$5:N$25<=B40)*(O$5:O$25>=B40)>0,L$5:L$25)))","v":{"$error":"#NAME?"}}]
[null,14,{"$f":"(D$10*B41)+(D$9*(_xlfn.XLOOKUP(TRUE,(N$5:N$25<=B41)*(O$5:O$25>=B41)>0,L$5:L$25)))","v":{"$error":"#NAME?"}},{"$f":"(E$10*B41)+(E$9*(_xlfn.XLOOKUP(TRUE,(N$5:N$25<=B41)*(O$5:O$25>=B41)>0,M$5:M$25)))","v":{"$error":"#NAME?"}},{"$f":"(F$10*B41)+(F$9*(_xlfn.XLOOKUP(TRUE,(N$5:N$25<=B41)*(O$5:O$25>=B41)>0,L$5:L$25)))","v":{"$error":"#NAME?"}}]
[null,15,{"$f":"(D$10*B42)+(D$9*(_xlfn.XLOOKUP(TRUE,(N$5:N$25<=B42)*(O$5:O$25>=B42)>0,L$5:L$25)))","v":{"$error":"#NAME?"}},{"$f":"(E$10*B42)+(E$9*(_xlfn.XLOOKUP(TRUE,(N$5:N$25<=B42)*(O$5:O$25>=B42)>0,M$5:M$25)))","v":{"$error":"#NAME?"}},{"$f":"(F$10*B42)+(F$9*(_xlfn.XLOOKUP(TRUE,(N$5:N$25<=B42)*(O$5:O$25>=B42)>0,L$5:L$25)))","v":{"$error":"#NAME?"}}]
[null,16,{"$f":"(D$10*B43)+(D$9*(_xlfn.XLOOKUP(TRUE,(N$5:N$25<=B43)*(O$5:O$25>=B43)>0,L$5:L$25)))","v":{"$error":"#NAME?"}},{"$f":"(E$10*B43)+(E$9*(_xlfn.XLOOKUP(TRUE,(N$5:N$25<=B43)*(O$5:O$25>=B43)>0,M$5:M$25)))","v":{"$error":"#NAME?"}},{"$f":"(F$10*B43)+(F$9*(_xlfn.XLOOKUP(TRUE,(N$5:N$25<=B43)*(O$5:O$25>=B43)>0,L$5:L$25)))","v":{"$error":"#NAME?"}}]
[null,17,{"$f":"(D$10*B44)+(D$9*(_xlfn.XLOOKUP(TRUE,(N$5:N$25<=B44)*(O$5:O$25>=B44)>0,L$5:L$25)))","v":{"$error":"#NAME?"}},{"$f":"(E$10*B44)+(E$9*(_xlfn.XLOOKUP(TRUE,(N$5:N$25<=B44)*(O$5:O$25>=B44)>0,M$5:M$25)))","v":{"$error":"#NAME?"}},{"$f":"(F$10*B44)+(F$9*(_xlfn.XLOOKUP(TRUE,(N$5:N$25<=B44)*(O$5:O$25>=B44)>0,L$5:L$25)))","v":{"$error":"#NAME?"}}]
[null,18,{"$f":"(D$10*B45)+(D$9*(_xlfn.XLOOKUP(TRUE,(N$5:N$25<=B45)*(O$5:O$25>=B45)>0,L$5:L$25)))","v":{"$error":"#NAME?"}},{"$f":"(E$10*B45)+(E$9*(_xlfn.XLOOKUP(TRUE,(N$5:N$25<=B45)*(O$5:O$25>=B45)>0,M$5:M$25)))","v":{"$error":"#NAME?"}},{"$f":"(F$10*B45)+(F$9*(_xlfn.XLOOKUP(TRUE,(N$5:N$25<=B45)*(O$5:O$25>=B45)>0,L$5:L$25)))","v":{"$error":"#NAME?"}}]
[null,19,{"$f":"(D$10*B46)+(D$9*(_xlfn.XLOOKUP(TRUE,(N$5:N$25<=B46)*(O$5:O$25>=B46)>0,L$5:L$25)))","v":{"$error":"#NAME?"}},{"$f":"(E$10*B46)+(E$9*(_xlfn.XLOOKUP(TRUE,(N$5:N$25<=B46)*(O$5:O$25>=B46)>0,M$5:M$25)))","v":{"$error":"#NAME?"}},{"$f":"(F$10*B46)+(F$9*(_xlfn.XLOOKUP(TRUE,(N$5:N$25<=B46)*(O$5:O$25>=B46)>0,L$5:L$25)))","v":{"$error":"#NAME?"}}]
[null,20,{"$f":"(D$10*B47)+(D$9*(_xlfn.XLOOKUP(TRUE,(N$5:N$25<=B47)*(O$5:O$25>=B47)>0,L$5:L$25)))","v":{"$error":"#NAME?"}},{"$f":"(E$10*B47)+(E$9*(_xlfn.XLOOKUP(TRUE,(N$5:N$25<=B47)*(O$5:O$25>=B47)>0,M$5:M$25)))","v":{"$error":"#NAME?"}},{"$f":"(F$10*B47)+(F$9*(_xlfn.XLOOKUP(TRUE,(N$5:N$25<=B47)*(O$5:O$25>=B47)>0,L$5:L$25)))","v":{"$error":"#NAME?"}}]
[null,21,{"$f":"(D$10*B48)+(D$9*(_xlfn.XLOOKUP(TRUE,(N$5:N$25<=B48)*(O$5:O$25>=B48)>0,L$5:L$25)))","v":{"$error":"#NAME?"}},{"$f":"(E$10*B48)+(E$9*(_xlfn.XLOOKUP(TRUE,(N$5:N$25<=B48)*(O$5:O$25>=B48)>0,M$5:M$25)))","v":{"$error":"#NAME?"}},{"$f":"(F$10*B48)+(F$9*(_xlfn.XLOOKUP(TRUE,(N$5:N$25<=B48)*(O$5:O$25>=B48)>0,L$5:L$25)))","v":{"$error":"#NAME?"}}]
[null,22,{"$f":"(D$10*B49)+(D$9*(_xlfn.XLOOKUP(TRUE,(N$5:N$25<=B49)*(O$5:O$25>=B49)>0,L$5:L$25)))","v":{"$error":"#NAME?"}},{"$f":"(E$10*B49)+(E$9*(_xlfn.XLOOKUP(TRUE,(N$5:N$25<=B49)*(O$5:O$25>=B49)>0,M$5:M$25)))","v":{"$error":"#NAME?"}},{"$f":"(F$10*B49)+(F$9*(_xlfn.XLOOKUP(TRUE,(N$5:N$25<=B49)*(O$5:O$25>=B49)>0,L$5:L$25)))","v":{"$error":"#NAME?"}}]
[null,23,{"$f":"(D$10*B50)+(D$9*(_xlfn.XLOOKUP(TRUE,(N$5:N$25<=B50)*(O$5:O$25>=B50)>0,L$5:L$25)))","v":{"$error":"#NAME?"}},{"$f":"(E$10*B50)+(E$9*(_xlfn.XLOOKUP(TRUE,(N$5:N$25<=B50)*(O$5:O$25>=B50)>0,M$5:M$25)))","v":{"$error":"#NAME?"}},{"$f":"(F$10*B50)+(F$9*(_xlfn.XLOOKUP(TRUE,(N$5:N$25<=B50)*(O$5:O$25>=B50)>0,L$5:L$25)))","v":{"$error":"#NAME?"}}]
[null,24,{"$f":"(D$10*B51)+(D$9*(_xlfn.XLOOKUP(TRUE,(N$5:N$25<=B51)*(O$5:O$25>=B51)>0,L$5:L$25)))","v":{"$error":"#NAME?"}},{"$f":"(E$10*B51)+(E$9*(_xlfn.XLOOKUP(TRUE,(N$5:N$25<=B51)*(O$5:O$25>=B51)>0,M$5:M$25)))","v":{"$error":"#NAME?"}},{"$f":"(F$10*B51)+(F$9*(_xlfn.XLOOKUP(TRUE,(N$5:N$25<=B51)*(O$5:O$25>=B51)>0,L$5:L$25)))","v":{"$error":"#NAME?"}}]
[null,25,{"$f":"(D$10*B52)+(D$9*(_xlfn.XLOOKUP(TRUE,(N$5:N$25<=B52)*(O$5:O$25>=B52)>0,L$5:L$25)))","v":{"$error":"#NAME?"}},{"$f":"(E$10*B52)+(E$9*(_xlfn.XLOOKUP(TRUE,(N$5:N$25<=B52)*(O$5:O$25>=B52)>0,M$5:M$25)))","v":{"$error":"#NAME?"}},{"$f":"(F$10*B52)+(F$9*(_xlfn.XLOOKUP(TRUE,(N$5:N$25<=B52)*(O$5:O$25>=B52)>0,L$5:L$25)))","v":{"$error":"#NAME?"}}]
[null,26,{"$f":"(D$10*B53)+(D$9*(_xlfn.XLOOKUP(TRUE,(N$5:N$25<=B53)*(O$5:O$25>=B53)>0,L$5:L$25)))","v":{"$error":"#NAME?"}},{"$f":"(E$10*B53)+(E$9*(_xlfn.XLOOKUP(TRUE,(N$5:N$25<=B53)*(O$5:O$25>=B53)>0,M$5:M$25)))","v":{"$error":"#NAME?"}},{"$f":"(F$10*B53)+(F$9*(_xlfn.XLOOKUP(TRUE,(N$5:N$25<=B53)*(O$5:O$25>=B53)>0,L$5:L$25)))","v":{"$error":"#NAME?"}}]
[null,27,{"$f":"(D$10*B54)+(D$9*(_xlfn.XLOOKUP(TRUE,(N$5:N$25<=B54)*(O$5:O$25>=B54)>0,L$5:L$25)))","v":{"$error":"#NAME?"}},{"$f":"(E$10*B54)+(E$9*(_xlfn.XLOOKUP(TRUE,(N$5:N$25<=B54)*(O$5:O$25>=B54)>0,M$5:M$25)))","v":{"$error":"#NAME?"}},{"$f":"(F$10*B54)+(F$9*(_xlfn.XLOOKUP(TRUE,(N$5:N$25<=B54)*(O$5:O$25>=B54)>0,L$5:L$25)))","v":{"$error":"#NAME?"}}]
[null,28,{"$f":"(D$10*B55)+(D$9*(_xlfn.XLOOKUP(TRUE,(N$5:N$25<=B55)*(O$5:O$25>=B55)>0,L$5:L$25)))","v":{"$error":"#NAME?"}},{"$f":"(E$10*B55)+(E$9*(_xlfn.XLOOKUP(TRUE,(N$5:N$25<=B55)*(O$5:O$25>=B55)>0,M$5:M$25)))","v":{"$error":"#NAME?"}},{"$f":"(F$10*B55)+(F$9*(_xlfn.XLOOKUP(TRUE,(N$5:N$25<=B55)*(O$5:O$25>=B55)>0,L$5:L$25)))","v":{"$error":"#NAME?"}}]
[null,29,{"$f":"(D$10*B56)+(D$9*(_xlfn.XLOOKUP(TRUE,(N$5:N$25<=B56)*(O$5:O$25>=B56)>0,L$5:L$25)))","v":{"$error":"#NAME?"}},{"$f":"(E$10*B56)+(E$9*(_xlfn.XLOOKUP(TRUE,(N$5:N$25<=B56)*(O$5:O$25>=B56)>0,M$5:M$25)))","v":{"$error":"#NAME?"}},{"$f":"(F$10*B56)+(F$9*(_xlfn.XLOOKUP(TRUE,(N$5:N$25<=B56)*(O$5:O$25>=B56)>0,L$5:L$25)))","v":{"$error":"#NAME?"}}]
[null,30,{"$f":"(D$10*B57)+(D$9*(_xlfn.XLOOKUP(TRUE,(N$5:N$25<=B57)*(O$5:O$25>=B57)>0,L$5:L$25)))","v":{"$error":"#NAME?"}},{"$f":"(E$10*B57)+(E$9*(_xlfn.XLOOKUP(TRUE,(N$5:N$25<=B57)*(O$5:O$25>=B57)>0,M$5:M$25)))","v":{"$error":"#NAME?"}},{"$f":"(F$10*B57)+(F$9*(_xlfn.XLOOKUP(TRUE,(N$5:N$25<=B57)*(O$5:O$25>=B57)>0,L$5:L$25)))","v":{"$error":"#NAME?"}}]
[null,31,{"$f":"(D$10*B58)+(D$9*(_xlfn.XLOOKUP(TRUE,(N$5:N$25<=B58)*(O$5:O$25>=B58)>0,L$5:L$25)))","v":{"$error":"#NAME?"}},{"$f":"(E$10*B58)+(E$9*(_xlfn.XLOOKUP(TRUE,(N$5:N$25<=B58)*(O$5:O$25>=B58)>0,M$5:M$25)))","v":{"$error":"#NAME?"}},{"$f":"(F$10*B58)+(F$9*(_xlfn.XLOOKUP(TRUE,(N$5:N$25<=B58)*(O$5:O$25>=B58)>0,L$5:L$25)))","v":{"$error":"#NAME?"}}]
[null,32,{"$f":"(D$10*B59)+(D$9*(_xlfn.XLOOKUP(TRUE,(N$5:N$25<=B59)*(O$5:O$25>=B59)>0,L$5:L$25)))","v":{"$error":"#NAME?"}},{"$f":"(E$10*B59)+(E$9*(_xlfn.XLOOKUP(TRUE,(N$5:N$25<=B59)*(O$5:O$25>=B59)>0,M$5:M$25)))","v":{"$error":"#NAME?"}},{"$f":"(F$10*B59)+(F$9*(_xlfn.XLOOKUP(TRUE,(N$5:N$25<=B59)*(O$5:O$25>=B59)>0,L$5:L$25)))","v":{"$error":"#NAME?"}}]
[null,33,{"$f":"(D$10*B60)+(D$9*(_xlfn.XLOOKUP(TRUE,(N$5:N$25<=B60)*(O$5:O$25>=B60)>0,L$5:L$25)))","v":{"$error":"#NAME?"}},{"$f":"(E$10*B60)+(E$9*(_xlfn.XLOOKUP(TRUE,(N$5:N$25<=B60)*(O$5:O$25>=B60)>0,M$5:M$25)))","v":{"$error":"#NAME?"}},{"$f":"(F$10*B60)+(F$9*(_xlfn.XLOOKUP(TRUE,(N$5:N$25<=B60)*(O$5:O$25>=B60)>0,L$5:L$25)))","v":{"$error":"#NAME?"}}]
[null,34,{"$f":"(D$10*B61)+(D$9*(_xlfn.XLOOKUP(TRUE,(N$5:N$25<=B61)*(O$5:O$25>=B61)>0,L$5:L$25)))","v":{"$error":"#NAME?"}},{"$f":"(E$10*B61)+(E$9*(_xlfn.XLOOKUP(TRUE,(N$5:N$25<=B61)*(O$5:O$25>=B61)>0,M$5:M$25)))","v":{"$error":"#NAME?"}},{"$f":"(F$10*B61)+(F$9*(_xlfn.XLOOKUP(TRUE,(N$5:N$25<=B61)*(O$5:O$25>=B61)>0,L$5:L$25)))","v":{"$error":"#NAME?"}}]
[null,35,{"$f":"(D$10*B62)+(D$9*(_xlfn.XLOOKUP(TRUE,(N$5:N$25<=B62)*(O$5:O$25>=B62)>0,L$5:L$25)))","v":{"$error":"#NAME?"}},{"$f":"(E$10*B62)+(E$9*(_xlfn.XLOOKUP(TRUE,(N$5:N$25<=B62)*(O$5:O$25>=B62)>0,M$5:M$25)))","v":{"$error":"#NAME?"}},{"$f":"(F$10*B62)+(F$9*(_xlfn.XLOOKUP(TRUE,(N$5:N$25<=B62)*(O$5:O$25>=B62)>0,L$5:L$25)))","v":{"$error":"#NAME?"}}]
[null,36,{"$f":"(D$10*B63)+(D$9*(_xlfn.XLOOKUP(TRUE,(N$5:N$25<=B63)*(O$5:O$25>=B63)>0,L$5:L$25)))","v":{"$error":"#NAME?"}},{"$f":"(E$10*B63)+(E$9*(_xlfn.XLOOKUP(TRUE,(N$5:N$25<=B63)*(O$5:O$25>=B63)>0,M$5:M$25)))","v":{"$error":"#NAME?"}},{"$f":"(F$10*B63)+(F$9*(_xlfn.XLOOKUP(TRUE,(N$5:N$25<=B63)*(O$5:O$25>=B63)>0,L$5:L$25)))","v":{"$error":"#NAME?"}}]
[null,37,{"$f":"(D$10*B64)+(D$9*(_xlfn.XLOOKUP(TRUE,(N$5:N$25<=B64)*(O$5:O$25>=B64)>0,L$5:L$25)))","v":{"$error":"#NAME?"}},{"$f":"(E$10*B64)+(E$9*(_xlfn.XLOOKUP(TRUE,(N$5:N$25<=B64)*(O$5:O$25>=B64)>0,M$5:M$25)))","v":{"$error":"#NAME?"}},{"$f":"(F$10*B64)+(F$9*(_xlfn.XLOOKUP(TRUE,(N$5:N$25<=B64)*(O$5:O$25>=B64)>0,L$5:L$25)))","v":{"$error":"#NAME?"}}]
[null,38,{"$f":"(D$10*B65)+(D$9*(_xlfn.XLOOKUP(TRUE,(N$5:N$25<=B65)*(O$5:O$25>=B65)>0,L$5:L$25)))","v":{"$error":"#NAME?"}},{"$f":"(E$10*B65)+(E$9*(_xlfn.XLOOKUP(TRUE,(N$5:N$25<=B65)*(O$5:O$25>=B65)>0,M$5:M$25)))","v":{"$error":"#NAME?"}},{"$f":"(F$10*B65)+(F$9*(_xlfn.XLOOKUP(TRUE,(N$5:N$25<=B65)*(O$5:O$25>=B65)>0,L$5:L$25)))","v":{"$error":"#NAME?"}}]
[null,39,{"$f":"(D$10*B66)+(D$9*(_xlfn.XLOOKUP(TRUE,(N$5:N$25<=B66)*(O$5:O$25>=B66)>0,L$5:L$25)))","v":{"$error":"#NAME?"}},{"$f":"(E$10*B66)+(E$9*(_xlfn.XLOOKUP(TRUE,(N$5:N$25<=B66)*(O$5:O$25>=B66)>0,M$5:M$25)))","v":{"$error":"#NAME?"}},{"$f":"(F$10*B66)+(F$9*(_xlfn.XLOOKUP(TRUE,(N$5:N$25<=B66)*(O$5:O$25>=B66)>0,L$5:L$25)))","v":{"$error":"#NAME?"}}]
[null,40,{"$f":"(D$10*B67)+(D$9*(_xlfn.XLOOKUP(TRUE,(N$5:N$25<=B67)*(O$5:O$25>=B67)>0,L$5:L$25)))","v":{"$error":"#NAME?"}},{"$f":"(E$10*B67)+(E$9*(_xlfn.XLOOKUP(TRUE,(N$5:N$25<=B67)*(O$5:O$25>=B67)>0,M$5:M$25)))","v":{"$error":"#NAME?"}},{"$f":"(F$10*B67)+(F$9*(_xlfn.XLOOKUP(TRUE,(N$5:N$25<=B67)*(O$5:O$25>=B67)>0,L$5:L$25)))","v":{"$error":"#NAME?"}}]
[null,41,{"$f":"(D$10*B68)+(D$9*(_xlfn.XLOOKUP(TRUE,(N$5:N$25<=B68)*(O$5:O$25>=B68)>0,L$5:L$25)))","v":{"$error":"#NAME?"}},{"$f":"(E$10*B68)+(E$9*(_xlfn.XLOOKUP(TRUE,(N$5:N$25<=B68)*(O$5:O$25>=B68)>0,M$5:M$25)))","v":{"$error":"#NAME?"}},{"$f":"(F$10*B68)+(F$9*(_xlfn.XLOOKUP(TRUE,(N$5:N$25<=B68)*(O$5:O$25>=B68)>0,L$5:L$25)))","v":{"$error":"#NAME?"}}]
[null,42,{"$f":"(D$10*B69)+(D$9*(_xlfn.XLOOKUP(TRUE,(N$5:N$25<=B69)*(O$5:O$25>=B69)>0,L$5:L$25)))","v":{"$error":"#NAME?"}},{"$f":"(E$10*B69)+(E$9*(_xlfn.XLOOKUP(TRUE,(N$5:N$25<=B69)*(O$5:O$25>=B69)>0,M$5:M$25)))","v":{"$error":"#NAME?"}},{"$f":"(F$10*B69)+(F$9*(_xlfn.XLOOKUP(TRUE,(N$5:N$25<=B69)*(O$5:O$25>=B69)>0,L$5:L$25)))","v":{"$error":"#NAME?"}}]
[null,43,{"$f":"(D$10*B70)+(D$9*(_xlfn.XLOOKUP(TRUE,(N$5:N$25<=B70)*(O$5:O$25>=B70)>0,L$5:L$25)))","v":{"$error":"#NAME?"}},{"$f":"(E$10*B70)+(E$9*(_xlfn.XLOOKUP(TRUE,(N$5:N$25<=B70)*(O$5:O$25>=B70)>0,M$5:M$25)))","v":{"$error":"#NAME?"}},{"$f":"(F$10*B70)+(F$9*(_xlfn.XLOOKUP(TRUE,(N$5:N$25<=B70)*(O$5:O$25>=B70)>0,L$5:L$25)))","v":{"$error":"#NAME?"}}]
[null,44,{"$f":"(D$10*B71)+(D$9*(_xlfn.XLOOKUP(TRUE,(N$5:N$25<=B71)*(O$5:O$25>=B71)>0,L$5:L$25)))","v":{"$error":"#NAME?"}},{"$f":"(E$10*B71)+(E$9*(_xlfn.XLOOKUP(TRUE,(N$5:N$25<=B71)*(O$5:O$25>=B71)>0,M$5:M$25)))","v":{"$error":"#NAME?"}},{"$f":"(F$10*B71)+(F$9*(_xlfn.XLOOKUP(TRUE,(N$5:N$25<=B71)*(O$5:O$25>=B71)>0,L$5:L$25)))","v":{"$error":"#NAME?"}}]
[null,45,{"$f":"(D$10*B72)+(D$9*(_xlfn.XLOOKUP(TRUE,(N$5:N$25<=B72)*(O$5:O$25>=B72)>0,L$5:L$25)))","v":{"$error":"#NAME?"}},{"$f":"(E$10*B72)+(E$9*(_xlfn.XLOOKUP(TRUE,(N$5:N$25<=B72)*(O$5:O$25>=B72)>0,M$5:M$25)))","v":{"$error":"#NAME?"}},{"$f":"(F$10*B72)+(F$9*(_xlfn.XLOOKUP(TRUE,(N$5:N$25<=B72)*(O$5:O$25>=B72)>0,L$5:L$25)))","v":{"$error":"#NAME?"}}]
[null,46,{"$f":"(D$10*B73)+(D$9*(_xlfn.XLOOKUP(TRUE,(N$5:N$25<=B73)*(O$5:O$25>=B73)>0,L$5:L$25)))","v":{"$error":"#NAME?"}},{"$f":"(E$10*B73)+(E$9*(_xlfn.XLOOKUP(TRUE,(N$5:N$25<=B73)*(O$5:O$25>=B73)>0,M$5:M$25)))","v":{"$error":"#NAME?"}},{"$f":"(F$10*B73)+(F$9*(_xlfn.XLOOKUP(TRUE,(N$5:N$25<=B73)*(O$5:O$25>=B73)>0,L$5:L$25)))","v":{"$error":"#NAME?"}}]
[null,47,{"$f":"(D$10*B74)+(D$9*(_xlfn.XLOOKUP(TRUE,(N$5:N$25<=B74)*(O$5:O$25>=B74)>0,L$5:L$25)))","v":{"$error":"#NAME?"}},{"$f":"(E$10*B74)+(E$9*(_xlfn.XLOOKUP(TRUE,(N$5:N$25<=B74)*(O$5:O$25>=B74)>0,M$5:M$25)))","v":{"$error":"#NAME?"}},{"$f":"(F$10*B74)+(F$9*(_xlfn.XLOOKUP(TRUE,(N$5:N$25<=B74)*(O$5:O$25>=B74)>0,L$5:L$25)))","v":{"$error":"#NAME?"}}]
[null,48,{"$f":"(D$10*B75)+(D$9*(_xlfn.XLOOKUP(TRUE,(N$5:N$25<=B75)*(O$5:O$25>=B75)>0,L$5:L$25)))","v":{"$error":"#NAME?"}},{"$f":"(E$10*B75)+(E$9*(_xlfn.XLOOKUP(TRUE,(N$5:N$25<=B75)*(O$5:O$25>=B75)>0,M$5:M$25)))","v":{"$error":"#NAME?"}},{"$f":"(F$10*B75)+(F$9*(_xlfn.XLOOKUP(TRUE,(N$5:N$25<=B75)*(O$5:O$25>=B75)>0,L$5:L$25)))","v":{"$error":"#NAME?"}}]
[null,49,{"$f":"(D$10*B76)+(D$9*(_xlfn.XLOOKUP(TRUE,(N$5:N$25<=B76)*(O$5:O$25>=B76)>0,L$5:L$25)))","v":{"$error":"#NAME?"}},{"$f":"(E$10*B76)+(E$9*(_xlfn.XLOOKUP(TRUE,(N$5:N$25<=B76)*(O$5:O$25>=B76)>0,M$5:M$25)))","v":{"$error":"#NAME?"}},{"$f":"(F$10*B76)+(F$9*(_xlfn.XLOOKUP(TRUE,(N$5:N$25<=B76)*(O$5:O$25>=B76)>0,L$5:L$25)))","v":{"$error":"#NAME?"}}]
[null,50,{"$f":"(D$10*B77)+(D$9*(_xlfn.XLOOKUP(TRUE,(N$5:N$25<=B77)*(O$5:O$25>=B77)>0,L$5:L$25)))","v":{"$error":"#NAME?"}},{"$f":"(E$10*B77)+(E$9*(_xlfn.XLOOKUP(TRUE,(N$5:N$25<=B77)*(O$5:O$25>=B77)>0,M$5:M$25)))","v":{"$error":"#NAME?"}},{"$f":"(F$10*B77)+(F$9*(_xlfn.XLOOKUP(TRUE,(N$5:N$25<=B77)*(O$5:O$25>=B77)>0,L$5:L$25)))","v":{"$error":"#NAME?"}}]
[null,51,{"$f":"(D$10*B78)+(D$9*(_xlfn.XLOOKUP(TRUE,(N$5:N$25<=B78)*(O$5:O$25>=B78)>0,L$5:L$25)))","v":{"$error":"#NAME?"}},{"$f":"(E$10*B78)+(E$9*(_xlfn.XLOOKUP(TRUE,(N$5:N$25<=B78)*(O$5:O$25>=B78)>0,M$5:M$25)))","v":{"$error":"#NAME?"}},{"$f":"(F$10*B78)+(F$9*(_xlfn.XLOOKUP(TRUE,(N$5:N$25<=B78)*(O$5:O$25>=B78)>0,L$5:L$25)))","v":{"$error":"#NAME?"}}]
[null,52,{"$f":"(D$10*B79)+(D$9*(_xlfn.XLOOKUP(TRUE,(N$5:N$25<=B79)*(O$5:O$25>=B79)>0,L$5:L$25)))","v":{"$error":"#NAME?"}},{"$f":"(E$10*B79)+(E$9*(_xlfn.XLOOKUP(TRUE,(N$5:N$25<=B79)*(O$5:O$25>=B79)>0,M$5:M$25)))","v":{"$error":"#NAME?"}},{"$f":"(F$10*B79)+(F$9*(_xlfn.XLOOKUP(TRUE,(N$5:N$25<=B79)*(O$5:O$25>=B79)>0,L$5:L$25)))","v":{"$error":"#NAME?"}}]
[null,53,{"$f":"(D$10*B80)+(D$9*(_xlfn.XLOOKUP(TRUE,(N$5:N$25<=B80)*(O$5:O$25>=B80)>0,L$5:L$25)))","v":{"$error":"#NAME?"}},{"$f":"(E$10*B80)+(E$9*(_xlfn.XLOOKUP(TRUE,(N$5:N$25<=B80)*(O$5:O$25>=B80)>0,M$5:M$25)))","v":{"$error":"#NAME?"}},{"$f":"(F$10*B80)+(F$9*(_xlfn.XLOOKUP(TRUE,(N$5:N$25<=B80)*(O$5:O$25>=B80)>0,L$5:L$25)))","v":{"$error":"#NAME?"}}]
[null,54,{"$f":"(D$10*B81)+(D$9*(_xlfn.XLOOKUP(TRUE,(N$5:N$25<=B81)*(O$5:O$25>=B81)>0,L$5:L$25)))","v":{"$error":"#NAME?"}},{"$f":"(E$10*B81)+(E$9*(_xlfn.XLOOKUP(TRUE,(N$5:N$25<=B81)*(O$5:O$25>=B81)>0,M$5:M$25)))","v":{"$error":"#NAME?"}},{"$f":"(F$10*B81)+(F$9*(_xlfn.XLOOKUP(TRUE,(N$5:N$25<=B81)*(O$5:O$25>=B81)>0,L$5:L$25)))","v":{"$error":"#NAME?"}}]
[null,55,{"$f":"(D$10*B82)+(D$9*(_xlfn.XLOOKUP(TRUE,(N$5:N$25<=B82)*(O$5:O$25>=B82)>0,L$5:L$25)))","v":{"$error":"#NAME?"}},{"$f":"(E$10*B82)+(E$9*(_xlfn.XLOOKUP(TRUE,(N$5:N$25<=B82)*(O$5:O$25>=B82)>0,M$5:M$25)))","v":{"$error":"#NAME?"}},{"$f":"(F$10*B82)+(F$9*(_xlfn.XLOOKUP(TRUE,(N$5:N$25<=B82)*(O$5:O$25>=B82)>0,L$5:L$25)))","v":{"$error":"#NAME?"}}]
[null,56,{"$f":"(D$10*B83)+(D$9*(_xlfn.XLOOKUP(TRUE,(N$5:N$25<=B83)*(O$5:O$25>=B83)>0,L$5:L$25)))","v":{"$error":"#NAME?"}},{"$f":"(E$10*B83)+(E$9*(_xlfn.XLOOKUP(TRUE,(N$5:N$25<=B83)*(O$5:O$25>=B83)>0,M$5:M$25)))","v":{"$error":"#NAME?"}},{"$f":"(F$10*B83)+(F$9*(_xlfn.XLOOKUP(TRUE,(N$5:N$25<=B83)*(O$5:O$25>=B83)>0,L$5:L$25)))","v":{"$error":"#NAME?"}}]
[null,57,{"$f":"(D$10*B84)+(D$9*(_xlfn.XLOOKUP(TRUE,(N$5:N$25<=B84)*(O$5:O$25>=B84)>0,L$5:L$25)))","v":{"$error":"#NAME?"}},{"$f":"(E$10*B84)+(E$9*(_xlfn.XLOOKUP(TRUE,(N$5:N$25<=B84)*(O$5:O$25>=B84)>0,M$5:M$25)))","v":{"$error":"#NAME?"}},{"$f":"(F$10*B84)+(F$9*(_xlfn.XLOOKUP(TRUE,(N$5:N$25<=B84)*(O$5:O$25>=B84)>0,L$5:L$25)))","v":{"$error":"#NAME?"}}]
[null,58,{"$f":"(D$10*B85)+(D$9*(_xlfn.XLOOKUP(TRUE,(N$5:N$25<=B85)*(O$5:O$25>=B85)>0,L$5:L$25)))","v":{"$error":"#NAME?"}},{"$f":"(E$10*B85)+(E$9*(_xlfn.XLOOKUP(TRUE,(N$5:N$25<=B85)*(O$5:O$25>=B85)>0,M$5:M$25)))","v":{"$error":"#NAME?"}},{"$f":"(F$10*B85)+(F$9*(_xlfn.XLOOKUP(TRUE,(N$5:N$25<=B85)*(O$5:O$25>=B85)>0,L$5:L$25)))","v":{"$error":"#NAME?"}}]
[null,59,{"$f":"(D$10*B86)+(D$9*(_xlfn.XLOOKUP(TRUE,(N$5:N$25<=B86)*(O$5:O$25>=B86)>0,L$5:L$25)))","v":{"$error":"#NAME?"}},{"$f":"(E$10*B86)+(E$9*(_xlfn.XLOOKUP(TRUE,(N$5:N$25<=B86)*(O$5:O$25>=B86)>0,M$5:M$25)))","v":{"$error":"#NAME?"}},{"$f":"(F$10*B86)+(F$9*(_xlfn.XLOOKUP(TRUE,(N$5:N$25<=B86)*(O$5:O$25>=B86)>0,L$5:L$25)))","v":{"$error":"#NAME?"}}]
[null,60,{"$f":"(D$10*B87)+(D$9*(_xlfn.XLOOKUP(TRUE,(N$5:N$25<=B87)*(O$5:O$25>=B87)>0,L$5:L$25)))","v":{"$error":"#NAME?"}},{"$f":"(E$10*B87)+(E$9*(_xlfn.XLOOKUP(TRUE,(N$5:N$25<=B87)*(O$5:O$25>=B87)>0,M$5:M$25)))","v":{"$error":"#NAME?"}},{"$f":"(F$10*B87)+(F$9*(_xlfn.XLOOKUP(TRUE,(N$5:N$25<=B87)*(O$5:O$25>=B87)>0,L$5:L$25)))","v":{"$error":"#NAME?"}}]
[null,61,{"$f":"(D$10*B88)+(D$9*(_xlfn.XLOOKUP(TRUE,(N$5:N$25<=B88)*(O$5:O$25>=B88)>0,L$5:L$25)))","v":{"$error":"#NAME?"}},{"$f":"(E$10*B88)+(E$9*(_xlfn.XLOOKUP(TRUE,(N$5:N$25<=B88)*(O$5:O$25>=B88)>0,M$5:M$25)))","v":{"$error":"#NAME?"}},{"$f":"(F$10*B88)+(F$9*(_xlfn.XLOOKUP(TRUE,(N$5:N$25<=B88)*(O$5:O$25>=B88)>0,L$5:L$25)))","v":{"$error":"#NAME?"}}]
[null,62,{"$f":"(D$10*B89)+(D$9*(_xlfn.XLOOKUP(TRUE,(N$5:N$25<=B89)*(O$5:O$25>=B89)>0,L$5:L$25)))","v":{"$error":"#NAME?"}},{"$f":"(E$10*B89)+(E$9*(_xlfn.XLOOKUP(TRUE,(N$5:N$25<=B89)*(O$5:O$25>=B89)>0,M$5:M$25)))","v":{"$error":"#NAME?"}},{"$f":"(F$10*B89)+(F$9*(_xlfn.XLOOKUP(TRUE,(N$5:N$25<=B89)*(O$5:O$25>=B89)>0,L$5:L$25)))","v":{"$error":"#NAME?"}}]
[null,63,{"$f":"(D$10*B90)+(D$9*(_xlfn.XLOOKUP(TRUE,(N$5:N$25<=B90)*(O$5:O$25>=B90)>0,L$5:L$25)))","v":{"$error":"#NAME?"}},{"$f":"(E$10*B90)+(E$9*(_xlfn.XLOOKUP(TRUE,(N$5:N$25<=B90)*(O$5:O$25>=B90)>0,M$5:M$25)))","v":{"$error":"#NAME?"}},{"$f":"(F$10*B90)+(F$9*(_xlfn.XLOOKUP(TRUE,(N$5:N$25<=B90)*(O$5:O$25>=B90)>0,L$5:L$25)))","v":{"$error":"#NAME?"}}]
[null,64,{"$f":"(D$10*B91)+(D$9*(_xlfn.XLOOKUP(TRUE,(N$5:N$25<=B91)*(O$5:O$25>=B91)>0,L$5:L$25)))","v":{"$error":"#NAME?"}},{"$f":"(E$10*B91)+(E$9*(_xlfn.XLOOKUP(TRUE,(N$5:N$25<=B91)*(O$5:O$25>=B91)>0,M$5:M$25)))","v":{"$error":"#NAME?"}},{"$f":"(F$10*B91)+(F$9*(_xlfn.XLOOKUP(TRUE,(N$5:N$25<=B91)*(O$5:O$25>=B91)>0,L$5:L$25)))","v":{"$error":"#NAME?"}}]
[null,65,{"$f":"(D$10*B92)+(D$9*(_xlfn.XLOOKUP(TRUE,(N$5:N$25<=B92)*(O$5:O$25>=B92)>0,L$5:L$25)))","v":{"$error":"#NAME?"}},{"$f":"(E$10*B92)+(E$9*(_xlfn.XLOOKUP(TRUE,(N$5:N$25<=B92)*(O$5:O$25>=B92)>0,M$5:M$25)))","v":{"$error":"#NAME?"}},{"$f":"(F$10*B92)+(F$9*(_xlfn.XLOOKUP(TRUE,(N$5:N$25<=B92)*(O$5:O$25>=B92)>0,L$5:L$25)))","v":{"$error":"#NAME?"}}]
[null,66,{"$f":"(D$10*B93)+(D$9*(_xlfn.XLOOKUP(TRUE,(N$5:N$25<=B93)*(O$5:O$25>=B93)>0,L$5:L$25)))","v":{"$error":"#NAME?"}},{"$f":"(E$10*B93)+(E$9*(_xlfn.XLOOKUP(TRUE,(N$5:N$25<=B93)*(O$5:O$25>=B93)>0,M$5:M$25)))","v":{"$error":"#NAME?"}},{"$f":"(F$10*B93)+(F$9*(_xlfn.XLOOKUP(TRUE,(N$5:N$25<=B93)*(O$5:O$25>=B93)>0,L$5:L$25)))","v":{"$error":"#NAME?"}}]
[null,67,{"$f":"(D$10*B94)+(D$9*(_xlfn.XLOOKUP(TRUE,(N$5:N$25<=B94)*(O$5:O$25>=B94)>0,L$5:L$25)))","v":{"$error":"#NAME?"}},{"$f":"(E$10*B94)+(E$9*(_xlfn.XLOOKUP(TRUE,(N$5:N$25<=B94)*(O$5:O$25>=B94)>0,M$5:M$25)))","v":{"$error":"#NAME?"}},{"$f":"(F$10*B94)+(F$9*(_xlfn.XLOOKUP(TRUE,(N$5:N$25<=B94)*(O$5:O$25>=B94)>0,L$5:L$25)))","v":{"$error":"#NAME?"}}]
[null,68,{"$f":"(D$10*B95)+(D$9*(_xlfn.XLOOKUP(TRUE,(N$5:N$25<=B95)*(O$5:O$25>=B95)>0,L$5:L$25)))","v":{"$error":"#NAME?"}},{"$f":"(E$10*B95)+(E$9*(_xlfn.XLOOKUP(TRUE,(N$5:N$25<=B95)*(O$5:O$25>=B95)>0,M$5:M$25)))","v":{"$error":"#NAME?"}},{"$f":"(F$10*B95)+(F$9*(_xlfn.XLOOKUP(TRUE,(N$5:N$25<=B95)*(O$5:O$25>=B95)>0,L$5:L$25)))","v":{"$error":"#NAME?"}}]
[null,69,{"$f":"(D$10*B96)+(D$9*(_xlfn.XLOOKUP(TRUE,(N$5:N$25<=B96)*(O$5:O$25>=B96)>0,L$5:L$25)))","v":{"$error":"#NAME?"}},{"$f":"(E$10*B96)+(E$9*(_xlfn.XLOOKUP(TRUE,(N$5:N$25<=B96)*(O$5:O$25>=B96)>0,M$5:M$25)))","v":{"$error":"#NAME?"}},{"$f":"(F$10*B96)+(F$9*(_xlfn.XLOOKUP(TRUE,(N$5:N$25<=B96)*(O$5:O$25>=B96)>0,L$5:L$25)))","v":{"$error":"#NAME?"}}]
[null,70,{"$f":"(D$10*B97)+(D$9*(_xlfn.XLOOKUP(TRUE,(N$5:N$25<=B97)*(O$5:O$25>=B97)>0,L$5:L$25)))","v":{"$error":"#NAME?"}},{"$f":"(E$10*B97)+(E$9*(_xlfn.XLOOKUP(TRUE,(N$5:N$25<=B97)*(O$5:O$25>=B97)>0,M$5:M$25)))","v":{"$error":"#NAME?"}},{"$f":"(F$10*B97)+(F$9*(_xlfn.XLOOKUP(TRUE,(N$5:N$25<=B97)*(O$5:O$25>=B97)>0,L$5:L$25)))","v":{"$error":"#NAME?"}}]
[null,71,{"$f":"(D$10*B98)+(D$9*(_xlfn.XLOOKUP(TRUE,(N$5:N$25<=B98)*(O$5:O$25>=B98)>0,L$5:L$25)))","v":{"$error":"#NAME?"}},{"$f":"(E$10*B98)+(E$9*(_xlfn.XLOOKUP(TRUE,(N$5:N$25<=B98)*(O$5:O$25>=B98)>0,M$5:M$25)))","v":{"$error":"#NAME?"}},{"$f":"(F$10*B98)+(F$9*(_xlfn.XLOOKUP(TRUE,(N$5:N$25<=B98)*(O$5:O$25>=B98)>0,L$5:L$25)))","v":{"$error":"#NAME?"}}]
[null,72,{"$f":"(D$10*B99)+(D$9*(_xlfn.XLOOKUP(TRUE,(N$5:N$25<=B99)*(O$5:O$25>=B99)>0,L$5:L$25)))","v":{"$error":"#NAME?"}},{"$f":"(E$10*B99)+(E$9*(_xlfn.XLOOKUP(TRUE,(N$5:N$25<=B99)*(O$5:O$25>=B99)>0,M$5:M$25)))","v":{"$error":"#NAME?"}},{"$f":"(F$10*B99)+(F$9*(_xlfn.XLOOKUP(TRUE,(N$5:N$25<=B99)*(O$5:O$25>=B99)>0,L$5:L$25)))","v":{"$error":"#NAME?"}}]
[null,73,{"$f":"(D$10*B100)+(D$9*(_xlfn.XLOOKUP(TRUE,(N$5:N$25<=B100)*(O$5:O$25>=B100)>0,L$5:L$25)))","v":{"$error":"#NAME?"}},{"$f":"(E$10*B100)+(E$9*(_xlfn.XLOOKUP(TRUE,(N$5:N$25<=B100)*(O$5:O$25>=B100)>0,M$5:M$25)))","v":{"$error":"#NAME?"}},{"$f":"(F$10*B100)+(F$9*(_xlfn.XLOOKUP(TRUE,(N$5:N$25<=B100)*(O$5:O$25>=B100)>0,L$5:L$25)))","v":{"$error":"#NAME?"}}]
[null,74,{"$f":"(D$10*B101)+(D$9*(_xlfn.XLOOKUP(TRUE,(N$5:N$25<=B101)*(O$5:O$25>=B101)>0,L$5:L$25)))","v":{"$error":"#NAME?"}},{"$f":"(E$10*B101)+(E$9*(_xlfn.XLOOKUP(TRUE,(N$5:N$25<=B101)*(O$5:O$25>=B101)>0,M$5:M$25)))","v":{"$error":"#NAME?"}},{"$f":"(F$10*B101)+(F$9*(_xlfn.XLOOKUP(TRUE,(N$5:N$25<=B101)*(O$5:O$25>=B101)>0,L$5:L$25)))","v":{"$error":"#NAME?"}}]
[null,75,{"$f":"(D$10*B102)+(D$9*(_xlfn.XLOOKUP(TRUE,(N$5:N$25<=B102)*(O$5:O$25>=B102)>0,L$5:L$25)))","v":{"$error":"#NAME?"}},{"$f":"(E$10*B102)+(E$9*(_xlfn.XLOOKUP(TRUE,(N$5:N$25<=B102)*(O$5:O$25>=B102)>0,M$5:M$25)))","v":{"$error":"#NAME?"}},{"$f":"(F$10*B102)+(F$9*(_xlfn.XLOOKUP(TRUE,(N$5:N$25<=B102)*(O$5:O$25>=B102)>0,L$5:L$25)))","v":{"$error":"#NAME?"}}]
[null,76,{"$f":"(D$10*B103)+(D$9*(_xlfn.XLOOKUP(TRUE,(N$5:N$25<=B103)*(O$5:O$25>=B103)>0,L$5:L$25)))","v":{"$error":"#NAME?"}},{"$f":"(E$10*B103)+(E$9*(_xlfn.XLOOKUP(TRUE,(N$5:N$25<=B103)*(O$5:O$25>=B103)>0,M$5:M$25)))","v":{"$error":"#NAME?"}},{"$f":"(F$10*B103)+(F$9*(_xlfn.XLOOKUP(TRUE,(N$5:N$25<=B103)*(O$5:O$25>=B103)>0,L$5:L$25)))","v":{"$error":"#NAME?"}}]
[null,77,{"$f":"(D$10*B104)+(D$9*(_xlfn.XLOOKUP(TRUE,(N$5:N$25<=B104)*(O$5:O$25>=B104)>0,L$5:L$25)))","v":{"$error":"#NAME?"}},{"$f":"(E$10*B104)+(E$9*(_xlfn.XLOOKUP(TRUE,(N$5:N$25<=B104)*(O$5:O$25>=B104)>0,M$5:M$25)))","v":{"$error":"#NAME?"}},{"$f":"(F$10*B104)+(F$9*(_xlfn.XLOOKUP(TRUE,(N$5:N$25<=B104)*(O$5:O$25>=B104)>0,L$5:L$25)))","v":{"$error":"#NAME?"}}]
[null,78,{"$f":"(D$10*B105)+(D$9*(_xlfn.XLOOKUP(TRUE,(N$5:N$25<=B105)*(O$5:O$25>=B105)>0,L$5:L$25)))","v":{"$error":"#NAME?"}},{"$f":"(E$10*B105)+(E$9*(_xlfn.XLOOKUP(TRUE,(N$5:N$25<=B105)*(O$5:O$25>=B105)>0,M$5:M$25)))","v":{"$error":"#NAME?"}},{"$f":"(F$10*B105)+(F$9*(_xlfn.XLOOKUP(TRUE,(N$5:N$25<=B105)*(O$5:O$25>=B105)>0,L$5:L$25)))","v":{"$error":"#NAME?"}}]
[null,79,{"$f":"(D$10*B106)+(D$9*(_xlfn.XLOOKUP(TRUE,(N$5:N$25<=B106)*(O$5:O$25>=B106)>0,L$5:L$25)))","v":{"$error":"#NAME?"}},{"$f":"(E$10*B106)+(E$9*(_xlfn.XLOOKUP(TRUE,(N$5:N$25<=B106)*(O$5:O$25>=B106)>0,M$5:M$25)))","v":{"$error":"#NAME?"}},{"$f":"(F$10*B106)+(F$9*(_xlfn.XLOOKUP(TRUE,(N$5:N$25<=B106)*(O$5:O$25>=B106)>0,L$5:L$25)))","v":{"$error":"#NAME?"}}]
[null,80,{"$f":"(D$10*B107)+(D$9*(_xlfn.XLOOKUP(TRUE,(N$5:N$25<=B107)*(O$5:O$25>=B107)>0,L$5:L$25)))","v":{"$error":"#NAME?"}},{"$f":"(E$10*B107)+(E$9*(_xlfn.XLOOKUP(TRUE,(N$5:N$25<=B107)*(O$5:O$25>=B107)>0,M$5:M$25)))","v":{"$error":"#NAME?"}},{"$f":"(F$10*B107)+(F$9*(_xlfn.XLOOKUP(TRUE,(N$5:N$25<=B107)*(O$5:O$25>=B107)>0,L$5:L$25)))","v":{"$error":"#NAME?"}}]
[null,81,{"$f":"(D$10*B108)+(D$9*(_xlfn.XLOOKUP(TRUE,(N$5:N$25<=B108)*(O$5:O$25>=B108)>0,L$5:L$25)))","v":{"$error":"#NAME?"}},{"$f":"(E$10*B108)+(E$9*(_xlfn.XLOOKUP(TRUE,(N$5:N$25<=B108)*(O$5:O$25>=B108)>0,M$5:M$25)))","v":{"$error":"#NAME?"}},{"$f":"(F$10*B108)+(F$9*(_xlfn.XLOOKUP(TRUE,(N$5:N$25<=B108)*(O$5:O$25>=B108)>0,L$5:L$25)))","v":{"$error":"#NAME?"}}]
[null,82,{"$f":"(D$10*B109)+(D$9*(_xlfn.XLOOKUP(TRUE,(N$5:N$25<=B109)*(O$5:O$25>=B109)>0,L$5:L$25)))","v":{"$error":"#NAME?"}},{"$f":"(E$10*B109)+(E$9*(_xlfn.XLOOKUP(TRUE,(N$5:N$25<=B109)*(O$5:O$25>=B109)>0,M$5:M$25)))","v":{"$error":"#NAME?"}},{"$f":"(F$10*B109)+(F$9*(_xlfn.XLOOKUP(TRUE,(N$5:N$25<=B109)*(O$5:O$25>=B109)>0,L$5:L$25)))","v":{"$error":"#NAME?"}}]
[null,83,{"$f":"(D$10*B110)+(D$9*(_xlfn.XLOOKUP(TRUE,(N$5:N$25<=B110)*(O$5:O$25>=B110)>0,L$5:L$25)))","v":{"$error":"#NAME?"}},{"$f":"(E$10*B110)+(E$9*(_xlfn.XLOOKUP(TRUE,(N$5:N$25<=B110)*(O$5:O$25>=B110)>0,M$5:M$25)))","v":{"$error":"#NAME?"}},{"$f":"(F$10*B110)+(F$9*(_xlfn.XLOOKUP(TRUE,(N$5:N$25<=B110)*(O$5:O$25>=B110)>0,L$5:L$25)))","v":{"$error":"#NAME?"}}]
[null,84,{"$f":"(D$10*B111)+(D$9*(_xlfn.XLOOKUP(TRUE,(N$5:N$25<=B111)*(O$5:O$25>=B111)>0,L$5:L$25)))","v":{"$error":"#NAME?"}},{"$f":"(E$10*B111)+(E$9*(_xlfn.XLOOKUP(TRUE,(N$5:N$25<=B111)*(O$5:O$25>=B111)>0,M$5:M$25)))","v":{"$error":"#NAME?"}},{"$f":"(F$10*B111)+(F$9*(_xlfn.XLOOKUP(TRUE,(N$5:N$25<=B111)*(O$5:O$25>=B111)>0,L$5:L$25)))","v":{"$error":"#NAME?"}}]
[null,85,{"$f":"(D$10*B112)+(D$9*(_xlfn.XLOOKUP(TRUE,(N$5:N$25<=B112)*(O$5:O$25>=B112)>0,L$5:L$25)))","v":{"$error":"#NAME?"}},{"$f":"(E$10*B112)+(E$9*(_xlfn.XLOOKUP(TRUE,(N$5:N$25<=B112)*(O$5:O$25>=B112)>0,M$5:M$25)))","v":{"$error":"#NAME?"}},{"$f":"(F$10*B112)+(F$9*(_xlfn.XLOOKUP(TRUE,(N$5:N$25<=B112)*(O$5:O$25>=B112)>0,L$5:L$25)))","v":{"$error":"#NAME?"}}]
[null,86,{"$f":"(D$10*B113)+(D$9*(_xlfn.XLOOKUP(TRUE,(N$5:N$25<=B113)*(O$5:O$25>=B113)>0,L$5:L$25)))","v":{"$error":"#NAME?"}},{"$f":"(E$10*B113)+(E$9*(_xlfn.XLOOKUP(TRUE,(N$5:N$25<=B113)*(O$5:O$25>=B113)>0,M$5:M$25)))","v":{"$error":"#NAME?"}},{"$f":"(F$10*B113)+(F$9*(_xlfn.XLOOKUP(TRUE,(N$5:N$25<=B113)*(O$5:O$25>=B113)>0,L$5:L$25)))","v":{"$error":"#NAME?"}}]
[null,87,{"$f":"(D$10*B114)+(D$9*(_xlfn.XLOOKUP(TRUE,(N$5:N$25<=B114)*(O$5:O$25>=B114)>0,L$5:L$25)))","v":{"$error":"#NAME?"}},{"$f":"(E$10*B114)+(E$9*(_xlfn.XLOOKUP(TRUE,(N$5:N$25<=B114)*(O$5:O$25>=B114)>0,M$5:M$25)))","v":{"$error":"#NAME?"}},{"$f":"(F$10*B114)+(F$9*(_xlfn.XLOOKUP(TRUE,(N$5:N$25<=B114)*(O$5:O$25>=B114)>0,L$5:L$25)))","v":{"$error":"#NAME?"}}]
[null,88,{"$f":"(D$10*B115)+(D$9*(_xlfn.XLOOKUP(TRUE,(N$5:N$25<=B115)*(O$5:O$25>=B115)>0,L$5:L$25)))","v":{"$error":"#NAME?"}},{"$f":"(E$10*B115)+(E$9*(_xlfn.XLOOKUP(TRUE,(N$5:N$25<=B115)*(O$5:O$25>=B115)>0,M$5:M$25)))","v":{"$error":"#NAME?"}},{"$f":"(F$10*B115)+(F$9*(_xlfn.XLOOKUP(TRUE,(N$5:N$25<=B115)*(O$5:O$25>=B115)>0,L$5:L$25)))","v":{"$error":"#NAME?"}}]
[null,89,{"$f":"(D$10*B116)+(D$9*(_xlfn.XLOOKUP(TRUE,(N$5:N$25<=B116)*(O$5:O$25>=B116)>0,L$5:L$25)))","v":{"$error":"#NAME?"}},{"$f":"(E$10*B116)+(E$9*(_xlfn.XLOOKUP(TRUE,(N$5:N$25<=B116)*(O$5:O$25>=B116)>0,M$5:M$25)))","v":{"$error":"#NAME?"}},{"$f":"(F$10*B116)+(F$9*(_xlfn.XLOOKUP(TRUE,(N$5:N$25<=B116)*(O$5:O$25>=B116)>0,L$5:L$25)))","v":{"$error":"#NAME?"}}]
[null,90,{"$f":"(D$10*B117)+(D$9*(_xlfn.XLOOKUP(TRUE,(N$5:N$25<=B117)*(O$5:O$25>=B117)>0,L$5:L$25)))","v":{"$error":"#NAME?"}},{"$f":"(E$10*B117)+(E$9*(_xlfn.XLOOKUP(TRUE,(N$5:N$25<=B117)*(O$5:O$25>=B117)>0,M$5:M$25)))","v":{"$error":"#NAME?"}},{"$f":"(F$10*B117)+(F$9*(_xlfn.XLOOKUP(TRUE,(N$5:N$25<=B117)*(O$5:O$25>=B117)>0,L$5:L$25)))","v":{"$error":"#NAME?"}}]
[null,91,{"$f":"(D$10*B118)+(D$9*(_xlfn.XLOOKUP(TRUE,(N$5:N$25<=B118)*(O$5:O$25>=B118)>0,L$5:L$25)))","v":{"$error":"#NAME?"}},{"$f":"(E$10*B118)+(E$9*(_xlfn.XLOOKUP(TRUE,(N$5:N$25<=B118)*(O$5:O$25>=B118)>0,M$5:M$25)))","v":{"$error":"#NAME?"}},{"$f":"(F$10*B118)+(F$9*(_xlfn.XLOOKUP(TRUE,(N$5:N$25<=B118)*(O$5:O$25>=B118)>0,L$5:L$25)))","v":{"$error":"#NAME?"}}]
[null,92,{"$f":"(D$10*B119)+(D$9*(_xlfn.XLOOKUP(TRUE,(N$5:N$25<=B119)*(O$5:O$25>=B119)>0,L$5:L$25)))","v":{"$error":"#NAME?"}},{"$f":"(E$10*B119)+(E$9*(_xlfn.XLOOKUP(TRUE,(N$5:N$25<=B119)*(O$5:O$25>=B119)>0,M$5:M$25)))","v":{"$error":"#NAME?"}},{"$f":"(F$10*B119)+(F$9*(_xlfn.XLOOKUP(TRUE,(N$5:N$25<=B119)*(O$5:O$25>=B119)>0,L$5:L$25)))","v":{"$error":"#NAME?"}}]
[null,93,{"$f":"(D$10*B120)+(D$9*(_xlfn.XLOOKUP(TRUE,(N$5:N$25<=B120)*(O$5:O$25>=B120)>0,L$5:L$25)))","v":{"$error":"#NAME?"}},{"$f":"(E$10*B120)+(E$9*(_xlfn.XLOOKUP(TRUE,(N$5:N$25<=B120)*(O$5:O$25>=B120)>0,M$5:M$25)))","v":{"$error":"#NAME?"}},{"$f":"(F$10*B120)+(F$9*(_xlfn.XLOOKUP(TRUE,(N$5:N$25<=B120)*(O$5:O$25>=B120)>0,L$5:L$25)))","v":{"$error":"#NAME?"}}]
[null,94,{"$f":"(D$10*B121)+(D$9*(_xlfn.XLOOKUP(TRUE,(N$5:N$25<=B121)*(O$5:O$25>=B121)>0,L$5:L$25)))","v":{"$error":"#NAME?"}},{"$f":"(E$10*B121)+(E$9*(_xlfn.XLOOKUP(TRUE,(N$5:N$25<=B121)*(O$5:O$25>=B121)>0,M$5:M$25)))","v":{"$error":"#NAME?"}},{"$f":"(F$10*B121)+(F$9*(_xlfn.XLOOKUP(TRUE,(N$5:N$25<=B121)*(O$5:O$25>=B121)>0,L$5:L$25)))","v":{"$error":"#NAME?"}}]
[null,95,{"$f":"(D$10*B122)+(D$9*(_xlfn.XLOOKUP(TRUE,(N$5:N$25<=B122)*(O$5:O$25>=B122)>0,L$5:L$25)))","v":{"$error":"#NAME?"}},{"$f":"(E$10*B122)+(E$9*(_xlfn.XLOOKUP(TRUE,(N$5:N$25<=B122)*(O$5:O$25>=B122)>0,M$5:M$25)))","v":{"$error":"#NAME?"}},{"$f":"(F$10*B122)+(F$9*(_xlfn.XLOOKUP(TRUE,(N$5:N$25<=B122)*(O$5:O$25>=B122)>0,L$5:L$25)))","v":{"$error":"#NAME?"}}]
[null,96,{"$f":"(D$10*B123)+(D$9*(_xlfn.XLOOKUP(TRUE,(N$5:N$25<=B123)*(O$5:O$25>=B123)>0,L$5:L$25)))","v":{"$error":"#NAME?"}},{"$f":"(E$10*B123)+(E$9*(_xlfn.XLOOKUP(TRUE,(N$5:N$25<=B123)*(O$5:O$25>=B123)>0,M$5:M$25)))","v":{"$error":"#NAME?"}},{"$f":"(F$10*B123)+(F$9*(_xlfn.XLOOKUP(TRUE,(N$5:N$25<=B123)*(O$5:O$25>=B123)>0,L$5:L$25)))","v":{"$error":"#NAME?"}}]
[null,97,{"$f":"(D$10*B124)+(D$9*(_xlfn.XLOOKUP(TRUE,(N$5:N$25<=B124)*(O$5:O$25>=B124)>0,L$5:L$25)))","v":{"$error":"#NAME?"}},{"$f":"(E$10*B124)+(E$9*(_xlfn.XLOOKUP(TRUE,(N$5:N$25<=B124)*(O$5:O$25>=B124)>0,M$5:M$25)))","v":{"$error":"#NAME?"}},{"$f":"(F$10*B124)+(F$9*(_xlfn.XLOOKUP(TRUE,(N$5:N$25<=B124)*(O$5:O$25>=B124)>0,L$5:L$25)))","v":{"$error":"#NAME?"}}]
[null,98,{"$f":"(D$10*B125)+(D$9*(_xlfn.XLOOKUP(TRUE,(N$5:N$25<=B125)*(O$5:O$25>=B125)>0,L$5:L$25)))","v":{"$error":"#NAME?"}},{"$f":"(E$10*B125)+(E$9*(_xlfn.XLOOKUP(TRUE,(N$5:N$25<=B125)*(O$5:O$25>=B125)>0,M$5:M$25)))","v":{"$error":"#NAME?"}},{"$f":"(F$10*B125)+(F$9*(_xlfn.XLOOKUP(TRUE,(N$5:N$25<=B125)*(O$5:O$25>=B125)>0,L$5:L$25)))","v":{"$error":"#NAME?"}}]
[null,99,{"$f":"(D$10*B126)+(D$9*(_xlfn.XLOOKUP(TRUE,(N$5:N$25<=B126)*(O$5:O$25>=B126)>0,L$5:L$25)))","v":{"$error":"#NAME?"}},{"$f":"(E$10*B126)+(E$9*(_xlfn.XLOOKUP(TRUE,(N$5:N$25<=B126)*(O$5:O$25>=B126)>0,M$5:M$25)))","v":{"$error":"#NAME?"}},{"$f":"(F$10*B126)+(F$9*(_xlfn.XLOOKUP(TRUE,(N$5:N$25<=B126)*(O$5:O$25>=B126)>0,L$5:L$25)))","v":{"$error":"#NAME?"}}]
[null,100,{"$f":"(D$10*B127)+(D$9*(_xlfn.XLOOKUP(TRUE,(N$5:N$25<=B127)*(O$5:O$25>=B127)>0,L$5:L$25)))","v":{"$error":"#NAME?"}},{"$f":"(E$10*B127)+(E$9*(_xlfn.XLOOKUP(TRUE,(N$5:N$25<=B127)*(O$5:O$25>=B127)>0,M$5:M$25)))","v":{"$error":"#NAME?"}},{"$f":"(F$10*B127)+(F$9*(_xlfn.XLOOKUP(TRUE,(N$5:N$25<=B127)*(O$5:O$25>=B127)>0,L$5:L$25)))","v":{"$error":"#NAME?"}}]

{"sheet":"④海上輸送網入力","index":5,"n_rows":69,"n_cols":18,"rows_kept":69,"cut":false,"hidden":false,"merged":[[68,1,68,2],[30,2,30,7],[34,2,34,7],[67,1,67,2],[39,2,39,7],[66,1,66,2],[43,2,43,7],[47,2,47,7],[51,2,51,7],[65,1,65,2],[14,2,14,7],[36,9,37,16],[63,1,63,2],[5,1,6,1],[64,1,64,2],[62,1,62,2],[22,2,22,7],[26,2,26,7],[18,2,18,7],[25,9,25,16]]}
[]
[null,"④海上輸送網　入力項目",null,null,null,null,null,"入力項目"]
[]
[null,"●エネルギーの密度",null,null,null,null,null,null,null,"●対象船舶一覧"]
[null,null,null,null,null,null,null,null,null,"○水素",null,null,null,null,null,"※入港限界無し：新潟、直江津、伏木富山"]
[null,null,"重量（kg）","体積（m3）","密度（t/m3）",null,null,null,null,"総トン数（GT）","タンク容量（m3）","輸送量（ｔ）","全長（m）","全幅（m）","喫水（m）","港湾施設能力を踏まえた入港限界","備考","備考2"]
[null,null,null,"※液体",null,null,null,null,null,4505,3556,{"$f":"K7*$E$8","v":251.80575916230367},99.4,17.2,4.5999999999999996,"金沢港","就航中の「あけぼの丸」（LNG船）","内貿船舶上限"]
[null," 水素",54.1,0.76400000000000001,{"$f":"C8/1000/D8","v":7.0811518324607331E-2},null,null,null,null,20000,{"$f":"1.2935*J8","v":25870.000000000004},1831.8939790575919,168,26.8,8,null,"総トン数とタンク容量の関係式よりタンク容量を算出"]
[null," アンモニア",352,0.51600000000000001,{"$f":"C9/1000/D9","v":0.68217054263565891},null,null,null,null,30000,{"$f":"1.2935*J9","v":38805},2747.8409685863876,192,30.6,8.9,null,"総トン数とタンク容量の関係式よりタンク容量を算出"]
[null," メタン",0.46,{"$f":"1/1000","v":1E-3},{"$f":"C10/1000/D10","v":0.46},null,null,null,null,50000,{"$f":"1.2935*J10","v":64675.000000000007},4579.7349476439795,228,36,10.1,"敦賀港","総トン数とタンク容量の関係式よりタンク容量を算出"]
[null,"出典：水素、アンモニア　「港湾脱炭素化推進計画」作成マニュアル（2023年3月、国土交通省港湾局）",null,null,null,null,null,null,null,80000,{"$f":"1.2935*J11","v":103480.00000000001},7327.5759162303675,267,41.9,11.5,null,"総トン数とタンク容量の関係式よりタンク容量を算出"]
[null,"　　　　メタン：水を１としたとき、LNGの液比重0.46を踏まえ設定（LNGと同様と仮定）",null,null,null,null,null,null,null,100000,{"$f":"1.2935*J12","v":129350.00000000001},9159.4698952879589,287,45,12.2,"七尾港","総トン数とタンク容量の関係式よりタンク容量を算出"]
[null,null,null,null,null,null,null,null,null,130000,160000,{"$f":"K13*$E$8","v":11329.842931937173},346,57,9.5,null,"計画中の16万m3 液化水素運搬船"]
[null,"●海上輸送距離（海外拠点港～北陸管内港湾）",null,null,null,null,null,null,null,"出典：「港湾脱炭素化推進計画」作成マニュアル（2023年3月、国土交通省港湾局）"]
[null,"出発港","ダーウィン港（オーストラリア）"]
[null,"到着港","新潟港","直江津港","伏木富山港","金沢港","七尾港","敦賀港",null,"○アンモニア",null,null,null,null,null,"※入港限界無し：新潟、直江津、伏木富山、七尾、敦賀"]
[null,"距離",3441,3406,3399,3283,3386,3255,null,"総トン数（GT）","タンク容量（m3）","輸送量（ｔ）","全長（m）","全幅（m）","喫水（m）","港湾施設能力を踏まえた入港限界","備考","備考2"]
[null,null,null,null,null,null,null,null,null,999,1714,{"$f":"K18*$E$9","v":1169.2403100775193},70,12.2,4.5999999999999996,null,"就航中の「国周丸」"]
[null,"出発港","ロサンゼルス港（アメリカ）",null,null,null,null,null,null,3000,{"$f":"1.7099*J19","v":5129.7},3499.3302325581394,98,16.2,6,"金沢港","総トン数とタンク容量の関係式よりタンク容量を算出"]
[null,"到着港","新潟港","直江津港","伏木富山港","金沢港","七尾港","敦賀港",null,5000,{"$f":"1.7099*J20","v":8549.5},5832.2170542635658,113,18.5,7,null,"総トン数とタンク容量の関係式よりタンク容量を算出"]
[null,"距離",4814,4876,4911,4942,4900,5010,null,10000,{"$f":"1.7099*J21","v":17099},11664.434108527132,138,22.3,8.6,null,"総トン数とタンク容量の関係式よりタンク容量を算出"]
[null,null,null,null,null,null,null,null,null,20000,34198,23328.868217054263,167,26.7,10.5,null,"総トン数とタンク容量の関係式よりタンク容量を算出"]
[null,"出発港","バンクーバー港（カナダ）",null,null,null,null,null,null,25458,38000,25922.480620155038,183,29.6,10.4,null,"就航中の「Hourai Maru」","内貿船舶上限"]
[null,"到着港","新潟港","直江津港","伏木富山港","金沢港","七尾港","敦賀港",null,40000,68396,46657.736434108527,228,37.299999999999997,12.2,null,"総トン数とタンク容量の関係式よりタンク容量を算出"]
[null,"距離",4092,4157,4193,4223,4181,4288,null,50000,87000,{"$f":"K25*$E$9","v":59348.837209302328},230,36.6,12,null,"計画中の8万7千m3 型VLGC"]
[null,null,null,null,null,null,null,null,null,"出典：「港湾脱炭素化推進計画」作成マニュアル（2023年3月、国土交通省港湾局）及び各社HPより作成"]
[null,"出発港","バルパライソ港（チリ）"]
[null,"到着港","新潟港","直江津港","伏木富山港","金沢港","七尾港","敦賀港",null,"○メタン",null,null,null,null,null,"※入港限界無し：新潟、直江津、伏木富山"]
[null,"距離",9420,9491,9526,9557,9515,9616,null,"総トン数（GT）","タンク容量（m3）","輸送量（ｔ）","全長（m）","全幅（m）","喫水（m）","港湾施設能力を踏まえた入港限界","備考","備考2"]
[null,null,null,null,null,null,null,null,null,4505,3556,{"$f":"K30*$E$10","v":1635.76},99.4,17.2,4.5999999999999996,"金沢港","就航中の「あけぼの丸」（LNG船）","内貿船舶上限"]
[null,"出発港","スルタンカブース港（オマーン）",null,null,null,null,null,null,20000,{"$f":"1.2935*J31","v":25870.000000000004},{"$f":"K31*$E$10","v":11900.200000000003},168,26.8,8,null,"総トン数とタンク容量の関係式よりタンク容量を算出"]
[null,"到着港","新潟港","直江津港","伏木富山港","金沢港","七尾港","敦賀港",null,30000,{"$f":"1.2935*J32","v":38805},17850.3,192,30.6,8.9,null,"総トン数とタンク容量の関係式よりタンク容量を算出"]
[null,"距離",6138,6104,6096,5981,6084,5953,null,50000,{"$f":"1.2935*J33","v":64675.000000000007},29750.500000000004,228,36,10.1,"敦賀港","総トン数とタンク容量の関係式よりタンク容量を算出"]
[null,null,null,null,null,null,null,null,null,80000,{"$f":"1.2935*J34","v":103480.00000000001},47600.80000000001,267,41.9,11.5,null,"総トン数とタンク容量の関係式よりタンク容量を算出"]
[null,"出発港","ウォルビスベイ港（ナミビア）",null,null,null,null,null,null,100000,{"$f":"1.2935*J35","v":129350.00000000001},59501.000000000007,287,45,12.2,"七尾港","総トン数とタンク容量の関係式よりタンク容量を算出"]
[null,"到着港","新潟港","直江津港","伏木富山港","金沢港","七尾港","敦賀港",null,130000,160000,73600,346,57,9.5,null,"計画中の16万m3 液化水素運搬船"]
[null,"距離",9166,9132,9124,9009,9112,8892,null,"※経済産業省「ガス事業制度検討ワーキンググループ」より、「合成メタンは、LNG・天然ガスの既存のサプライチェーンをそのまま利用可能」といった特徴を持っていることや、港湾脱炭素化推進計画作成マニュアルにおいて、液化水素運搬船は、既存LNG船を基に設定されている状況であることを踏まえ、合成メタンの運搬船は、液化水素運搬船と同程度だと仮定し、設定する。"]
[]
[null,"●海上輸送距離（北陸管内の拠点港湾～二次輸送港湾）"]
[null,"拠点港","新潟港"]
[null,"二次輸送港","新潟港","直江津港","伏木富山港","金沢港","七尾港","敦賀港"]
[null,"距離",0,72,127,204,125,244]
[]
[null,"拠点港","伏木富山港"]
[null,"二次輸送港","新潟港","直江津港","伏木富山港","金沢港","七尾港","敦賀港"]
[null,"距離",127,120,0,143,75,208]
[]
[null,"拠点港","七尾港"]
[null,"二次輸送港","新潟港","直江津港","伏木富山港","金沢港","七尾港","敦賀港"]
[null,"距離",125,107,75,131,0,195]
[]
[null,"拠点港","敦賀港"]
[null,"二次輸送港","新潟港","直江津港","伏木富山港","金沢港","七尾港","敦賀港"]
[null,"距離",244,215,208,78,195,0]
[null,"出典：IHS Fairplay「distance table」"]
[]
[]
[null,null,"係数","月数","年需要（120と仮定）","月平均"]
[null,"ピーク月",{"$f":"③輸送・貯蔵入力!C18","v":1.1399999999999999},4,{"$f":"F61*D59*C59","v":45.599999999999994},"－"]
[null,"その他月",{"$f":"(E60/D60)/F61","v":0.93},8,{"$f":"E61-E59","v":74.400000000000006},"－"]
[null,"合計",1,12,120,10]
[]
[null,null,null,"実証期","2030年","移行期","2050年"]
[null,"敦賀港需要",null,176298.99492284944,719989.87411591026,1487214.1736886767,3823392.5959163317,"万トン/年"]
[null,"敦賀港以外需要（七尾港）",null,{"$f":"D66-D64","v":255003.42753541798},{"$f":"E66-E64","v":1074711.530316303},{"$f":"F66-F64","v":2856574.872906608},{"$f":"G66-G64","v":6990583.8310709493},"万トン/年"]
[null,"北陸管内需要",null,431302.42245826742,1794701.4044322132,4343789.0465952847,10813976.426987281,"万トン/年"]
[null,"敦賀港需要",null,{"$f":"D64/D$66","v":0.408759575051791},0.40117529987875189,0.34237716374702254,0.35356028577745935,"％"]
[null,"敦賀港以外需要（七尾港）",null,0.59124042494820894,0.59882470012124822,0.65762283625297746,0.64643971422254065,"％"]
[null,"北陸管内需要",null,1,1,1,1,"％"]

{"sheet":"①需要","index":6,"n_rows":226,"n_cols":23,"rows_kept":226,"cut":false,"hidden":false,"merged":[[206,6,206,7],[145,6,145,7],[133,5,133,7],[181,5,184,5],[181,6,181,7],[185,5,188,5],[185,6,185,7],[222,6,222,7],[210,5,213,5],[210,6,210,7],[214,5,217,5],[214,6,214,7],[218,5,221,5],[218,6,218,7],[222,5,225,5],[223,6,225,6],[202,5,205,5],[189,6,189,7],[177,5,180,5],[165,5,165,7],[169,5,172,5],[169,6,169,7],[173,5,176,5],[173,6,173,7],[68,5,68,7],[69,5,69,7],[125,6,125,7],[100,5,100,7],[101,5,101,7],[105,5,108,5],[105,6,105,7],[145,5,148,5],[164,5,164,7],[70,5,72,5],[70,6,72,6],[74,6,76,6],[78,6,80,6],[82,6,84,6],[86,6,88,6],[90,6,92,6],[93,5,96,5],[94,6,96,6],[81,6,81,7],[73,5,76,5],[73,6,73,7],[77,5,80,5],[77,6,77,7],[199,5,201,5],[199,6,201,6],[149,5,152,5],[149,6,149,7],[153,5,156,5],[153,6,153,7],[157,6,157,7],[150,6,152,6],[154,6,156,6],[157,5,160,5],[158,6,160,6],[178,6,180,6],[166,5,168,5],[166,6,168,6],[170,6,172,6],[174,6,176,6],[182,6,184,6],[186,6,188,6],[189,5,192,5],[190,6,192,6],[53,6,53,7],[57,5,60,5],[57,6,57,7],[61,5,64,5],[62,6,64,6],[121,5,124,5],[121,6,121,7],[93,6,93,7],[109,5,112,5],[109,6,109,7],[113,5,116,5],[113,6,113,7],[117,5,120,5],[117,6,117,7],[102,5,104,5],[102,6,104,6],[106,6,108,6],[110,6,112,6],[114,6,116,6],[85,5,88,5],[85,6,85,7],[89,5,92,5],[89,6,89,7],[81,5,84,5],[4,18,4,19],[5,18,9,19],[10,6,12,6],[14,6,16,6],[6,6,8,6],[6,5,8,5],[45,6,45,7],[29,6,29,7],[45,5,48,5],[21,6,21,7],[25,6,25,7],[17,5,20,5],[21,5,24,5],[18,6,20,6],[22,6,24,6],[26,6,28,6],[30,6,32,6],[29,5,32,5],[2,7,2,12],[25,5,28,5],[13,6,13,7],[17,6,17,7],[41,6,41,7],[41,5,44,5],[61,6,61,7],[49,5,52,5],[49,6,49,7],[13,5,16,5],[36,5,36,7],[37,5,37,7],[38,5,40,5],[38,6,40,6],[42,6,44,6],[46,6,48,6],[50,6,52,6],[54,6,56,6],[58,6,60,6],[9,6,9,7],[5,5,5,7],[4,5,4,7],[9,5,12,5],[53,5,56,5],[207,6,209,6],[211,6,213,6],[215,6,217,6],[219,6,221,6],[197,5,197,7],[198,5,198,7],[202,6,202,7],[118,6,120,6],[122,6,124,6],[125,5,128,5],[126,6,128,6],[134,5,136,5],[134,6,136,6],[138,6,140,6],[142,6,144,6],[146,6,148,6],[141,5,144,5],[141,6,141,7],[132,5,132,7],[137,5,140,5],[137,6,137,7],[203,6,205,6],[206,5,209,5],[177,6,177,7]]}
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"（※３）最大ケースを想定し、365日と仮定",null,null,"（※4）出典：算定・報告・公表制度における算定方法・排出係数一覧（環境省ホームページ）より"]
[null,null,null,null,null,"●水素・アンモニアの段階的潜在需要"]
[null,null,null,null,null,"新潟港",null,null,null,null,null,"単位：トン／年",null,null,null,null,null,null,"七尾港の転換率※2050年水素・アンモニア量"]
[null,6,"エネルギー消費量","ボイラー・タービン燃料転換率",null,null,null,null,"実証期","2030年","移行期","2050年",null,null,null,null,null,null,"水素",null,1,"万トン/年","CNP形成計画記載内容"]
[null,1,{"$f":"VLOOKUP(B6,①需要入力!$B$21:$L$27,$B$5,FALSE)","v":193160236.70556},{"$f":"VLOOKUP(B6,①需要入力!$B$32:$L$33,$B$5,FALSE)","v":0},null," 石炭火力等によるアンモニア利用（ボイラー・タービン利用）",null,null,{"$f":"C6*D6*①需要入力!$G$8*①需要入力!$H$8/①需要入力!$G$40/1000","v":0},{"$f":"C6*D6*①需要入力!$I$8*①需要入力!$J$8/①需要入力!$G$40/1000","v":0},{"$f":"C6*D6*①需要入力!$K$8*①需要入力!$L$8/①需要入力!$G$40/1000","v":0},{"$f":"C6*D6*①需要入力!$M$8*①需要入力!$N$8/①需要入力!$G$40/1000","v":0},null,null,null,null,null,null,"アンモニア",null,386,"万m3/年","CNP形成計画記載内容"]
[1,1,{"$f":"VLOOKUP(B7,①需要入力!$B$21:$L$27,$B$5,FALSE)","v":193160236.70556},{"$f":"VLOOKUP(B10,①需要入力!$B$32:$L$33,$B$5,FALSE)","v":1},null," LNG火力等による水素利用（ボイラー・タービン利用）"," 水素換算","水素",{"$f":"C7*D7*①需要入力!$G$9*①需要入力!$H$9/①需要入力!$G$41/1000","v":19954.569907599176},{"$f":"C7*D7*①需要入力!$I$9*①需要入力!$J$9/①需要入力!$G$41/1000","v":39909.139815198352},{"$f":"C7*D7*①需要入力!$K$9*①需要入力!$L$9/①需要入力!$G$41/1000","v":239454.83889119007},{"$f":"C7*D7*①需要入力!$M$9*①需要入力!$N$9/①需要入力!$G$41/1000","v":1596365.592607934},null,null,null,null,null,null,null,null,{"$f":"U6*0.682","v":263.25200000000001},"万トン/年","（トン換算）"]
[null,null,null,null,null,null,null,"アンモニアクラッキング",{"$f":"I7/(1-①需要入力!$G$46)","v":24334.841350730701},{"$f":"J7/(1-①需要入力!$G$46)","v":48669.682701461403},{"$f":"K7/(1-①需要入力!$G$46)","v":292018.09620876837},{"$f":"L7/(1-①需要入力!$G$46)","v":1946787.3080584561}]
[null,null,null,null,null,null,null,"メタネーション",{"$f":"I7/(1-①需要入力!$G$47)","v":29344.955746469379},{"$f":"J7/(1-①需要入力!$G$47)","v":58689.911492938758},{"$f":"K7/(1-①需要入力!$G$47)","v":352139.46895763249},{"$f":"L7/(1-①需要入力!$G$47)","v":2347596.4597175503}]
[null,2,{"$f":"VLOOKUP(B10,①需要入力!$B$21:$L$27,$B$5,FALSE)","v":"別途算出（「都市ガス」シート参照）"},null,null," 都市ガスＣＮメタン化"," アンモニア換算",null,null,{"$f":"VLOOKUP($F4,都市ガス!$F$82:$I$87,2,FALSE)","v":4109.8255914349857},{"$f":"VLOOKUP($F4,都市ガス!$F$82:$I$87,3,FALSE)","v":193667.37658051765},{"$f":"VLOOKUP($F4,都市ガス!$F$82:$I$87,4,FALSE)","v":387334.7531610353},null,null,null,null,null,null,null,null,{"$f":"U7*54.1/353","v":40.345419830028334},"万トン/年","（水素換算）"]
[null,2,{"$f":"VLOOKUP(B11,①需要入力!$B$21:$L$27,$B$5,FALSE)","v":"別途算出（「都市ガス」シート参照）"},null,null,null," 水素換算","水素",null,{"$f":"VLOOKUP($F4,都市ガス!$F$91:$I$96,2,FALSE)","v":725.26333966499737},{"$f":"VLOOKUP($F4,都市ガス!$F$91:$I$96,3,FALSE)","v":34176.595867150172},{"$f":"VLOOKUP($F4,都市ガス!$F$91:$I$96,4,FALSE)","v":68353.191734300344},null,null,null,null,null,null,null,null,"水素",{"$f":"U5/($U$5+$U$10)","v":2.4186475892880411E-2}]
[null,null,null,null,null,null,null,"アンモニアクラッキング",{"$f":"I11/(1-①需要入力!$G$46)","v":0},{"$f":"J11/(1-①需要入力!$G$46)","v":884.46748739633824},{"$f":"K11/(1-①需要入力!$G$46)","v":41678.775447744112},{"$f":"L11/(1-①需要入力!$G$46)","v":83357.550895488224}]
[null,null,null,null,null,null,null,"メタネーション",{"$f":"I11/(1-①需要入力!$G$47)","v":0},{"$f":"J11/(1-①需要入力!$G$47)","v":1066.5637348014668},{"$f":"K11/(1-①需要入力!$G$47)","v":50259.699804632612},{"$f":"L11/(1-①需要入力!$G$47)","v":100519.39960926522}]
[null,3,{"$f":"VLOOKUP(B14,①需要入力!$B$21:$L$27,$B$5,FALSE)","v":0},null,null," セメント産業のFC化"," アンモニア換算",null,null,null,{"$f":"C14*①需要入力!$K$12*①需要入力!$L$12/①需要入力!$G$40/1000","v":0},{"$f":"C14*①需要入力!$M$12*①需要入力!$N$12/①需要入力!$G$40/1000","v":0}]
[null,3,{"$f":"VLOOKUP(B15,①需要入力!$B$21:$L$27,$B$5,FALSE)","v":0},null,null,null," 水素換算","水素",null,null,{"$f":"C15*①需要入力!$K$12*①需要入力!$L$12/①需要入力!$G$41/1000","v":0},{"$f":"C15*①需要入力!$M$12*①需要入力!$N$12/①需要入力!$G$41/1000","v":0}]
[null,null,null,null,null,null,null,"アンモニアクラッキング",{"$f":"I15/(1-①需要入力!$G$46)","v":0},{"$f":"J15/(1-①需要入力!$G$46)","v":0},{"$f":"K15/(1-①需要入力!$G$46)","v":0},{"$f":"L15/(1-①需要入力!$G$46)","v":0}]
[null,null,null,null,null,null,null,"メタネーション",{"$f":"I15/(1-①需要入力!$G$47)","v":0},{"$f":"J15/(1-①需要入力!$G$47)","v":0},{"$f":"K15/(1-①需要入力!$G$47)","v":0},{"$f":"L15/(1-①需要入力!$G$47)","v":0}]
[null,4,{"$f":"VLOOKUP(B18,①需要入力!$B$21:$L$27,$B$5,FALSE)","v":1102596.9189400394},null,null," 輸送車両のFC化"," アンモニア換算",null,null,{"$f":"C18*①需要入力!$I$13*①需要入力!$J$13/①需要入力!$G$40/1000","v":11855.880848817627},{"$f":"C18*①需要入力!$K$13*①需要入力!$L$13/①需要入力!$G$40/1000","v":29639.702122044066},{"$f":"C18*①需要入力!$M$13*①需要入力!$N$13/①需要入力!$G$40/1000","v":59279.404244088131}]
[null,4,{"$f":"VLOOKUP(B19,①需要入力!$B$21:$L$27,$B$5,FALSE)","v":1102596.9189400394},null,null,null," 水素換算","水素",null,{"$f":"C19*①需要入力!$I$13*①需要入力!$J$13/①需要入力!$G$41/1000","v":1822.4742461818835},{"$f":"C19*①需要入力!$K$13*①需要入力!$L$13/①需要入力!$G$41/1000","v":4556.1856154547086},{"$f":"C19*①需要入力!$M$13*①需要入力!$N$13/①需要入力!$G$41/1000","v":9112.3712309094171}]
[null,null,null,null,null,null,null,"アンモニアクラッキング",{"$f":"I19/(1-①需要入力!$G$46)","v":0},{"$f":"J19/(1-①需要入力!$G$46)","v":2222.529568514492},{"$f":"K19/(1-①需要入力!$G$46)","v":5556.32392128623},{"$f":"L19/(1-①需要入力!$G$46)","v":11112.64784257246}]
[null,null,null,null,null,null,null,"メタネーション",{"$f":"I19/(1-①需要入力!$G$47)","v":0},{"$f":"J19/(1-①需要入力!$G$47)","v":2680.1091855615937},{"$f":"K19/(1-①需要入力!$G$47)","v":6700.2729639039835},{"$f":"L19/(1-①需要入力!$G$47)","v":13400.545927807967}]
[null,5,{"$f":"VLOOKUP(B22,①需要入力!$B$21:$L$27,$B$5,FALSE)","v":23874.903600000001},null,null,"　ターミナル内のFC化\n　（荷役機械・タグボート等）"," アンモニア換算",null,null,{"$f":"C22*①需要入力!$I$14*①需要入力!$J$14/①需要入力!$G$40/1000+C24*①需要入力!$I$15*①需要入力!$J$15/①需要入力!$G$40/1000","v":1932.197629032258},{"$f":"C22*①需要入力!$K$14*①需要入力!$L$14/①需要入力!$G$40/1000+C24*①需要入力!$K$15*①需要入力!$L$15/①需要入力!$G$40/1000","v":4267.2198548387096},{"$f":"C22*①需要入力!$M$14*①需要入力!$N$14/①需要入力!$G$40/1000+C24*①需要入力!$M$15*①需要入力!$N$15/①需要入力!$G$40/1000","v":9340.0889032258056}]
[null,5,{"$f":"VLOOKUP(B23,①需要入力!$B$21:$L$27,$B$5,FALSE)","v":23874.903600000001},null,null,null," 水素換算","水素",null,{"$f":"C23*①需要入力!$I$14*①需要入力!$J$14/①需要入力!$G$41/1000+C25*①需要入力!$I$15*①需要入力!$J$15/①需要入力!$G$41/1000","v":297.01550330578516},{"$f":"C23*①需要入力!$K$14*①需要入力!$L$14/①需要入力!$G$41/1000+C25*①需要入力!$K$15*①需要入力!$L$15/①需要入力!$G$41/1000","v":655.95280413223156},{"$f":"C23*①需要入力!$M$14*①需要入力!$N$14/①需要入力!$G$41/1000+C25*①需要入力!$M$15*①需要入力!$N$15/①需要入力!$G$41/1000","v":1435.7492033057852}]
[null,6,{"$f":"VLOOKUP(B24,①需要入力!$B$21:$L$27,$B$5,FALSE)","v":149850.75},null,null,null,null,"アンモニアクラッキング",{"$f":"I23/(1-①需要入力!$G$46)","v":0},{"$f":"J23/(1-①需要入力!$G$46)","v":362.21402842168919},{"$f":"K23/(1-①需要入力!$G$46)","v":799.94244406369694},{"$f":"L23/(1-①需要入力!$G$46)","v":1750.9136625680305}]
[null,6,{"$f":"VLOOKUP(B25,①需要入力!$B$21:$L$27,$B$5,FALSE)","v":149850.75},null,null,null,null,"メタネーション",{"$f":"I23/(1-①需要入力!$G$47)","v":0},{"$f":"J23/(1-①需要入力!$G$47)","v":436.78750486144878},{"$f":"K23/(1-①需要入力!$G$47)","v":964.63647666504653},{"$f":"L23/(1-①需要入力!$G$47)","v":2111.3958872143903}]
[null,7,{"$f":"VLOOKUP(B26,①需要入力!$B$21:$L$27,$B$5,FALSE)","v":532215.53200000001},null,null," 停泊中船舶への陸電供給"," アンモニア換算",null,null,{"$f":"C26*①需要入力!$I$16*①需要入力!$J$16/①需要入力!$G$40/1000","v":7153.4345698924726},{"$f":"C26*①需要入力!$K$16*①需要入力!$L$16/①需要入力!$G$40/1000","v":14306.869139784945},{"$f":"C26*①需要入力!$M$16*①需要入力!$N$16/①需要入力!$G$40/1000","v":28613.73827956989}]
[null,7,{"$f":"VLOOKUP(B27,①需要入力!$B$21:$L$27,$B$5,FALSE)","v":532215.53200000001},null,null,null," 水素換算","水素",null,{"$f":"C27*①需要入力!$I$16*①需要入力!$J$16/①需要入力!$G$41/1000","v":1099.618867768595},{"$f":"C27*①需要入力!$K$16*①需要入力!$L$16/①需要入力!$G$41/1000","v":2199.23773553719},{"$f":"C27*①需要入力!$M$16*①需要入力!$N$16/①需要入力!$G$41/1000","v":4398.47547107438}]
[null,null,null,null,null,null,null,"アンモニアクラッキング",{"$f":"I27/(1-①需要入力!$G$46)","v":0},{"$f":"J27/(1-①需要入力!$G$46)","v":1340.9986192299939},{"$f":"K27/(1-①需要入力!$G$46)","v":2681.9972384599878},{"$f":"L27/(1-①需要入力!$G$46)","v":5363.9944769199756}]
[null,null,null,null,null,null,null,"メタネーション",{"$f":"I27/(1-①需要入力!$G$47)","v":0},{"$f":"J27/(1-①需要入力!$G$47)","v":1617.0865702479339},{"$f":"K27/(1-①需要入力!$G$47)","v":3234.1731404958678},{"$f":"L27/(1-①需要入力!$G$47)","v":6468.3462809917355}]
[null,null,null,4,null,"合計"," アンモニア換算",null,{"$f":"SUM(I6,I10,I14,I18,I22,I26)","v":0},25051.338639177342,241881.16769718539,484567.98458791914]
[null,null,null,1,null,null," 水素換算","水素",19954.569907599176,43853.511772119607,281042.81091346435,1679665.380247524]
[null,null,null,2,null,null,null,"アンモニアクラッキング",24334.841350730701,53479.892405023907,342735.13526032242,2048372.4149360047]
[null,null,null,3,null,null,null,"メタネーション",29344.955746469379,64490.458488411205,413298.25134332996,2470096.1474228296]
[null,null,null,null,null,null,null,null,null,{"$f":"J30*$N$36","v":3850.2199442599267}]
[]
[null,null,null,null,null,"直江津港",null,null,null,null,null,"単位：トン／年",null,{"$f":"54.1/352","v":0.15369318181818181}]
[null,7,"エネルギー消費量","ボイラー・タービン燃料転換率",null,null,null,null,"実証期","2030年","移行期","2050年"]
[null,1,{"$f":"VLOOKUP(B38,①需要入力!$B$21:$L$27,$B$37,FALSE)","v":120292723.97283868},{"$f":"VLOOKUP(B38,①需要入力!$B$32:$L$33,$B$37,FALSE)","v":0},null," 石炭火力等によるアンモニア利用（ボイラー・タービン利用）",null,null,{"$f":"C38*D38*①需要入力!$G$8*①需要入力!$H$8/①需要入力!$G$40/1000","v":0},{"$f":"C38*D38*①需要入力!$I$8*①需要入力!$J$8/①需要入力!$G$40/1000","v":0},{"$f":"C38*D38*①需要入力!$K$8*①需要入力!$L$8/①需要入力!$G$40/1000","v":0},{"$f":"C38*D38*①需要入力!$M$8*①需要入力!$N$8/①需要入力!$G$40/1000","v":0}]
[2,1,{"$f":"VLOOKUP(B39,①需要入力!$B$21:$L$27,$B$37,FALSE)","v":120292723.97283868},{"$f":"VLOOKUP(B42,①需要入力!$B$32:$L$33,$B$37,FALSE)","v":1},null," LNG火力等による水素利用（ボイラー・タービン利用）"," 水素換算","水素",{"$f":"C39*D39*①需要入力!$G$9*①需要入力!$H$9/①需要入力!$G$41/1000","v":12426.934294714742},{"$f":"C39*D39*①需要入力!$I$9*①需要入力!$J$9/①需要入力!$G$41/1000","v":24853.868589429483},{"$f":"C39*D39*①需要入力!$K$9*①需要入力!$L$9/①需要入力!$G$41/1000","v":149123.21153657685},{"$f":"C39*D39*①需要入力!$M$9*①需要入力!$N$9/①需要入力!$G$41/1000","v":994154.74357717915}]
[null,null,null,null,null,null,null,"アンモニアクラッキング",{"$f":"I39/(1-①需要入力!$G$46)","v":15154.797920383829},{"$f":"J39/(1-①需要入力!$G$46)","v":30309.595840767659},{"$f":"K39/(1-①需要入力!$G$46)","v":181857.57504460591},{"$f":"L39/(1-①需要入力!$G$46)","v":1212383.8336307062}]
[null,null,null,null,null,null,null,"メタネーション",{"$f":"I39/(1-①需要入力!$G$47)","v":18274.903374580503},{"$f":"J39/(1-①需要入力!$G$47)","v":36549.806749161005},{"$f":"K39/(1-①需要入力!$G$47)","v":219298.84049496599},{"$f":"L39/(1-①需要入力!$G$47)","v":1461992.26996644}]
[null,2,{"$f":"VLOOKUP(B42,①需要入力!$B$21:$L$27,$B$37,FALSE)","v":0},null,null," 都市ガスＣＮメタン化"," アンモニア換算",null,null,{"$f":"VLOOKUP($F36,都市ガス!$F$82:$I$87,2,FALSE)","v":4109.8255914349857},{"$f":"VLOOKUP($F36,都市ガス!$F$82:$I$87,3,FALSE)","v":193667.37658051765},{"$f":"VLOOKUP($F36,都市ガス!$F$82:$I$87,4,FALSE)","v":387334.7531610353}]
[null,2,{"$f":"VLOOKUP(B43,①需要入力!$B$21:$L$27,$B$37,FALSE)","v":0},null,null,null," 水素換算","水素",null,{"$f":"VLOOKUP($F36,都市ガス!$F$91:$I$96,2,FALSE)","v":725.26333966499737},{"$f":"VLOOKUP($F36,都市ガス!$F$91:$I$96,3,FALSE)","v":34176.595867150172},{"$f":"VLOOKUP($F36,都市ガス!$F$91:$I$96,4,FALSE)","v":68353.191734300344}]
[null,null,null,null,null,null,null,"アンモニアクラッキング",{"$f":"I43/(1-①需要入力!$G$46)","v":0},{"$f":"J43/(1-①需要入力!$G$46)","v":884.46748739633824},{"$f":"K43/(1-①需要入力!$G$46)","v":41678.775447744112},{"$f":"L43/(1-①需要入力!$G$46)","v":83357.550895488224}]
[null,null,null,null,null,null,null,"メタネーション",{"$f":"I43/(1-①需要入力!$G$47)","v":0},{"$f":"J43/(1-①需要入力!$G$47)","v":1066.5637348014668},{"$f":"K43/(1-①需要入力!$G$47)","v":50259.699804632612},{"$f":"L43/(1-①需要入力!$G$47)","v":100519.39960926522}]
[null,3,{"$f":"VLOOKUP(B46,①需要入力!$B$21:$L$27,$B$37,FALSE)","v":0},null,null," セメント産業のFC化"," アンモニア換算",null,null,null,{"$f":"C46*①需要入力!$K$12*①需要入力!$L$12/①需要入力!$G$40/1000","v":0},{"$f":"C46*①需要入力!$M$12*①需要入力!$N$12/①需要入力!$G$40/1000","v":0}]
[null,3,{"$f":"VLOOKUP(B47,①需要入力!$B$21:$L$27,$B$37,FALSE)","v":0},null,null,null," 水素換算","水素",null,null,{"$f":"C47*①需要入力!$K$12*①需要入力!$L$12/①需要入力!$G$41/1000","v":0},{"$f":"C47*①需要入力!$M$12*①需要入力!$N$12/①需要入力!$G$41/1000","v":0}]
[null,null,null,null,null,null,null,"アンモニアクラッキング",{"$f":"I47/(1-①需要入力!$G$46)","v":0},{"$f":"J47/(1-①需要入力!$G$46)","v":0},{"$f":"K47/(1-①需要入力!$G$46)","v":0},{"$f":"L47/(1-①需要入力!$G$46)","v":0}]
[null,null,null,null,null,null,null,"メタネーション",{"$f":"I47/(1-①需要入力!$G$47)","v":0},{"$f":"J47/(1-①需要入力!$G$47)","v":0},{"$f":"K47/(1-①需要入力!$G$47)","v":0},{"$f":"L47/(1-①需要入力!$G$47)","v":0}]
[null,4,{"$f":"VLOOKUP(B50,①需要入力!$B$21:$L$27,$B$37,FALSE)","v":195594.57859299015},null,null," 輸送車両のFC化"," アンモニア換算",null,null,{"$f":"C50*①需要入力!$I$13*①需要入力!$J$13/①需要入力!$G$40/1000","v":2103.167511752582},{"$f":"C50*①需要入力!$K$13*①需要入力!$L$13/①需要入力!$G$40/1000","v":5257.9187793814554},{"$f":"C50*①需要入力!$M$13*①需要入力!$N$13/①需要入力!$G$40/1000","v":10515.837558762911}]
[null,4,{"$f":"VLOOKUP(B51,①需要入力!$B$21:$L$27,$B$37,FALSE)","v":195594.57859299015},null,null,null," 水素換算","水素",null,{"$f":"C51*①需要入力!$I$13*①需要入力!$J$13/①需要入力!$G$41/1000","v":323.29682412064489},{"$f":"C51*①需要入力!$K$13*①需要入力!$L$13/①需要入力!$G$41/1000","v":808.24206030161224},{"$f":"C51*①需要入力!$M$13*①需要入力!$N$13/①需要入力!$G$41/1000","v":1616.4841206032245}]
[null,null,null,null,null,null,null,"アンモニアクラッキング",{"$f":"I51/(1-①需要入力!$G$46)","v":0},{"$f":"J51/(1-①需要入力!$G$46)","v":394.26441965932298},{"$f":"K51/(1-①需要入力!$G$46)","v":985.66104914830748},{"$f":"L51/(1-①需要入力!$G$46)","v":1971.322098296615}]
[null,null,null,null,null,null,null,"メタネーション",{"$f":"I51/(1-①需要入力!$G$47)","v":0},{"$f":"J51/(1-①需要入力!$G$47)","v":475.43650605977194},{"$f":"K51/(1-①需要入力!$G$47)","v":1188.5912651494298},{"$f":"L51/(1-①需要入力!$G$47)","v":2377.1825302988595}]
[null,5,{"$f":"VLOOKUP(B54,①需要入力!$B$21:$L$27,$B$37,FALSE)","v":35855.706620288234},null,null,"　ターミナル内のFC化\n　（荷役機械・タグボート等）"," アンモニア換算",null,null,{"$f":"C54*①需要入力!$I$14*①需要入力!$J$14/①需要入力!$G$40/1000+C56*①需要入力!$I$15*①需要入力!$J$15/①需要入力!$G$40/1000","v":1824.6801965092504},{"$f":"C54*①需要入力!$K$14*①需要入力!$L$14/①需要入力!$G$40/1000+C56*①需要入力!$K$15*①需要入力!$L$15/①需要入力!$G$40/1000","v":3985.0475569969949},{"$f":"C54*①需要入力!$M$14*①需要入力!$N$14/①需要入力!$G$40/1000+C56*①需要入力!$M$15*①需要入力!$N$15/①需要入力!$G$40/1000","v":8641.4694419509797}]
[null,5,{"$f":"VLOOKUP(B55,①需要入力!$B$21:$L$27,$B$37,FALSE)","v":35855.706620288234},null,null,null," 水素換算","水素",null,{"$f":"C55*①需要入力!$I$14*①需要入力!$J$14/①需要入力!$G$41/1000+C57*①需要入力!$I$15*①需要入力!$J$15/①需要入力!$G$41/1000","v":280.48803020720709},{"$f":"C55*①需要入力!$K$14*①需要入力!$L$14/①需要入力!$G$41/1000+C57*①需要入力!$K$15*①需要入力!$L$15/①需要入力!$G$41/1000","v":612.57755834829845},{"$f":"C55*①需要入力!$M$14*①需要入力!$N$14/①需要入力!$G$41/1000+C57*①需要入力!$M$15*①需要入力!$N$15/①需要入力!$G$41/1000","v":1328.3581125643655}]
[null,6,{"$f":"VLOOKUP(B56,①需要入力!$B$21:$L$27,$B$37,FALSE)","v":124875.625},null,null,null,null,"アンモニアクラッキング",{"$f":"I55/(1-①需要入力!$G$46)","v":0},{"$f":"J55/(1-①需要入力!$G$46)","v":342.05857342342324},{"$f":"K55/(1-①需要入力!$G$46)","v":747.04580286377859},{"$f":"L55/(1-①需要入力!$G$46)","v":1619.9489177614212}]
[null,6,{"$f":"VLOOKUP(B57,①需要入力!$B$21:$L$27,$B$37,FALSE)","v":124875.625},null,null,null,null,"メタネーション",{"$f":"I55/(1-①需要入力!$G$47)","v":0},{"$f":"J55/(1-①需要入力!$G$47)","v":412.48239736353986},{"$f":"K55/(1-①需要入力!$G$47)","v":900.84935051220373},{"$f":"L55/(1-①需要入力!$G$47)","v":1953.4678125946552}]
[null,7,{"$f":"VLOOKUP(B58,①需要入力!$B$21:$L$27,$B$37,FALSE)","v":166696.04260932567},null,null," 停泊中船舶への陸電供給"," アンモニア換算",null,null,{"$f":"C58*①需要入力!$I$16*①需要入力!$J$16/①需要入力!$G$40/1000","v":2240.5382071145923},{"$f":"C58*①需要入力!$K$16*①需要入力!$L$16/①需要入力!$G$40/1000","v":4481.0764142291846},{"$f":"C58*①需要入力!$M$16*①需要入力!$N$16/①需要入力!$G$40/1000","v":8962.1528284583692}]
[null,7,{"$f":"VLOOKUP(B59,①需要入力!$B$21:$L$27,$B$37,FALSE)","v":166696.04260932567},null,null,null," 水素換算","水素",null,{"$f":"C59*①需要入力!$I$16*①需要入力!$J$16/①需要入力!$G$41/1000","v":344.41331117629272},{"$f":"C59*①需要入力!$K$16*①需要入力!$L$16/①需要入力!$G$41/1000","v":688.82662235258545},{"$f":"C59*①需要入力!$M$16*①需要入力!$N$16/①需要入力!$G$41/1000","v":1377.6532447051709}]
[null,null,null,null,null,null,null,"アンモニアクラッキング",{"$f":"I59/(1-①需要入力!$G$46)","v":0},{"$f":"J59/(1-①需要入力!$G$46)","v":420.01623314182035},{"$f":"K59/(1-①需要入力!$G$46)","v":840.0324662836407},{"$f":"L59/(1-①需要入力!$G$46)","v":1680.0649325672814}]
[null,null,null,null,null,null,null,"メタネーション",{"$f":"I59/(1-①需要入力!$G$47)","v":0},{"$f":"J59/(1-①需要入力!$G$47)","v":506.49016349454814},{"$f":"K59/(1-①需要入力!$G$47)","v":1012.9803269890963},{"$f":"L59/(1-①需要入力!$G$47)","v":2025.9606539781926}]
[null,null,null,{"$f":"D30+4","v":8},null,"合計"," アンモニア換算",null,{"$f":"SUM(I38,I42,I46,I50,I54,I58)","v":0},10278.211506811411,207391.41933112527,415454.21299020754]
[null,null,null,{"$f":"D31+4","v":5},null,null," 水素換算","水素",{"$f":"SUM(I39,I43,I47,I51,I55,I59)","v":12426.934294714742},26527.330094598627,185409.45364472954,1066830.4307893522]
[null,null,null,6,null,null,null,"アンモニアクラッキング",{"$f":"SUM(I40,I44,I48,I52,I56,I60)","v":15154.797920383829},32350.402554388565,226109.08981064576,1301012.7204748197]
[null,null,null,7,null,null,null,"メタネーション",{"$f":"SUM(I41,I45,I49,I53,I57,I61)","v":18274.903374580503},39010.779550880332,272660.96124224929,1568868.2805725769]
[null,null,null,null,null,null,null,null,null,{"$f":"J62*$N$36","v":1579.6910298820947}]
[]
[null,null,null,null,null,"伏木富山港",null,null,null,null,null,"単位：トン／年"]
[null,8,"エネルギー消費量","ボイラー・タービン燃料転換率",null,null,null,null,"実証期","2030年","移行期","2050年"]
[null,1,{"$f":"VLOOKUP(B70,①需要入力!$B$21:$L$27,$B$69,FALSE)","v":59796854.760000005},{"$f":"VLOOKUP(B70,①需要入力!$B$32:$L$33,$B$69,FALSE)","v":0.52184191100421684},null," 石炭火力等によるアンモニア利用（ボイラー・タービン利用）",null,null,{"$f":"C70*D70*①需要入力!$G$8*①需要入力!$H$8/①需要入力!$G$40/1000","v":83883.077849462381},{"$f":"C70*D70*①需要入力!$I$8*①需要入力!$J$8/①需要入力!$G$40/1000","v":335532.31139784952},{"$f":"C70*D70*①需要入力!$K$8*①需要入力!$L$8/①需要入力!$G$40/1000","v":629123.08387096773},{"$f":"C70*D70*①需要入力!$M$8*①需要入力!$N$8/①需要入力!$G$40/1000","v":1677661.5569892472}]
[3,1,{"$f":"VLOOKUP(B71,①需要入力!$B$21:$L$27,$B$69,FALSE)","v":59796854.760000005},{"$f":"VLOOKUP(B74,①需要入力!$B$32:$L$33,$B$69,FALSE)","v":0.47815808899578316},null," LNG火力等による水素利用（ボイラー・タービン利用）"," 水素換算","水素",{"$f":"C71*D71*①需要入力!$G$9*①需要入力!$H$9/①需要入力!$G$41/1000","v":2953.7551446280995},{"$f":"C71*D71*①需要入力!$I$9*①需要入力!$J$9/①需要入力!$G$41/1000","v":5907.510289256199},{"$f":"C71*D71*①需要入力!$K$9*①需要入力!$L$9/①需要入力!$G$41/1000","v":35445.061735537187},{"$f":"C71*D71*①需要入力!$M$9*①需要入力!$N$9/①需要入力!$G$41/1000","v":236300.41157024796}]
[null,null,null,null,null,null,null,"アンモニアクラッキング",{"$f":"I71/(1-①需要入力!$G$46)","v":3602.14042027817},{"$f":"J71/(1-①需要入力!$G$46)","v":7204.2808405563401},{"$f":"K71/(1-①需要入力!$G$46)","v":43225.685043338031},{"$f":"L71/(1-①需要入力!$G$46)","v":288171.23362225358}]
[null,null,null,null,null,null,null,"メタネーション",{"$f":"I71/(1-①需要入力!$G$47)","v":4343.7575656295585},{"$f":"J71/(1-①需要入力!$G$47)","v":8687.515131259117},{"$f":"K71/(1-①需要入力!$G$47)","v":52125.090787554691},{"$f":"L71/(1-①需要入力!$G$47)","v":347500.60525036469}]
[null,2,{"$f":"VLOOKUP(B74,①需要入力!$B$21:$L$27,$B$69,FALSE)","v":0},null,null," 都市ガスＣＮメタン化"," アンモニア換算",null,null,{"$f":"VLOOKUP($F68,都市ガス!$F$82:$I$87,2,FALSE)","v":4315.3168710067348},{"$f":"VLOOKUP($F68,都市ガス!$F$82:$I$87,3,FALSE)","v":203350.7454095436},{"$f":"VLOOKUP($F68,都市ガス!$F$82:$I$87,4,FALSE)","v":406701.49081908719}]
[null,2,{"$f":"VLOOKUP(B75,①需要入力!$B$21:$L$27,$B$69,FALSE)","v":0},null,null,null," 水素換算","水素",null,{"$f":"VLOOKUP($F68,都市ガス!$F$91:$I$96,2,FALSE)","v":761.52650664824739},{"$f":"VLOOKUP($F68,都市ガス!$F$91:$I$96,3,FALSE)","v":35885.425660507688},{"$f":"VLOOKUP($F68,都市ガス!$F$91:$I$96,4,FALSE)","v":71770.851321015376}]
[null,null,null,null,null,null,null,"アンモニアクラッキング",{"$f":"I75/(1-①需要入力!$G$46)","v":0},{"$f":"J75/(1-①需要入力!$G$46)","v":928.69086176615531},{"$f":"K75/(1-①需要入力!$G$46)","v":43762.714220131325},{"$f":"L75/(1-①需要入力!$G$46)","v":87525.428440262651}]
[null,null,null,null,null,null,null,"メタネーション",{"$f":"I75/(1-①需要入力!$G$47)","v":0},{"$f":"J75/(1-①需要入力!$G$47)","v":1119.8919215415403},{"$f":"K75/(1-①需要入力!$G$47)","v":52772.684794864253},{"$f":"L75/(1-①需要入力!$G$47)","v":105545.36958972851}]
[null,3,{"$f":"VLOOKUP(B78,①需要入力!$B$21:$L$27,$B$69,FALSE)","v":0},null,null," セメント産業のFC化"," アンモニア換算",null,null,null,{"$f":"C78*①需要入力!$K$12*①需要入力!$L$12/①需要入力!$G$40/1000","v":0},{"$f":"C78*①需要入力!$M$12*①需要入力!$N$12/①需要入力!$G$40/1000","v":0}]
[null,3,{"$f":"VLOOKUP(B79,①需要入力!$B$21:$L$27,$B$69,FALSE)","v":0},null,null,null," 水素換算","水素",null,null,{"$f":"C79*①需要入力!$K$12*①需要入力!$L$12/①需要入力!$G$41/1000","v":0},{"$f":"C79*①需要入力!$M$12*①需要入力!$N$12/①需要入力!$G$41/1000","v":0}]
[null,null,null,null,null,null,null,"アンモニアクラッキング",{"$f":"I79/(1-①需要入力!$G$46)","v":0},{"$f":"J79/(1-①需要入力!$G$46)","v":0},{"$f":"K79/(1-①需要入力!$G$46)","v":0},{"$f":"L79/(1-①需要入力!$G$46)","v":0}]
[null,null,null,null,null,null,null,"メタネーション",{"$f":"I79/(1-①需要入力!$G$47)","v":0},{"$f":"J79/(1-①需要入力!$G$47)","v":0},{"$f":"K79/(1-①需要入力!$G$47)","v":0},{"$f":"L79/(1-①需要入力!$G$47)","v":0}]
[null,4,{"$f":"VLOOKUP(B82,①需要入力!$B$21:$L$27,$B$69,FALSE)","v":137517.40959220115},null,null," 輸送車両のFC化"," アンモニア換算",null,null,{"$f":"C82*①需要入力!$I$13*①需要入力!$J$13/①需要入力!$G$40/1000","v":1478.6818235720552},{"$f":"C82*①需要入力!$K$13*①需要入力!$L$13/①需要入力!$G$40/1000","v":3696.7045589301383},{"$f":"C82*①需要入力!$M$13*①需要入力!$N$13/①需要入力!$G$40/1000","v":7393.4091178602766}]
[null,4,{"$f":"VLOOKUP(B83,①需要入力!$B$21:$L$27,$B$69,FALSE)","v":137517.40959220115},null,null,null," 水素換算","水素",null,{"$f":"C83*①需要入力!$I$13*①需要入力!$J$13/①需要入力!$G$41/1000","v":227.30150345818373},{"$f":"C83*①需要入力!$K$13*①需要入力!$L$13/①需要入力!$G$41/1000","v":568.25375864545936},{"$f":"C83*①需要入力!$M$13*①需要入力!$N$13/①需要入力!$G$41/1000","v":1136.5075172909187}]
[null,null,null,null,null,null,null,"アンモニアクラッキング",{"$f":"I83/(1-①需要入力!$G$46)","v":0},{"$f":"J83/(1-①需要入力!$G$46)","v":277.19695543680939},{"$f":"K83/(1-①需要入力!$G$46)","v":692.99238859202353},{"$f":"L83/(1-①需要入力!$G$46)","v":1385.9847771840471}]
[null,null,null,null,null,null,null,"メタネーション",{"$f":"I83/(1-①需要入力!$G$47)","v":0},{"$f":"J83/(1-①需要入力!$G$47)","v":334.26691685027021},{"$f":"K83/(1-①需要入力!$G$47)","v":835.66729212567554},{"$f":"L83/(1-①需要入力!$G$47)","v":1671.3345842513511}]
[null,5,{"$f":"VLOOKUP(B86,①需要入力!$B$21:$L$27,$B$69,FALSE)","v":46405.991640799999},null,null,"　ターミナル内のFC化\n　（荷役機械・タグボート等）"," アンモニア換算",null,null,{"$f":"C86*①需要入力!$I$14*①需要入力!$J$14/①需要入力!$G$40/1000+C88*①需要入力!$I$15*①需要入力!$J$15/①需要入力!$G$40/1000","v":1429.3856403333332},{"$f":"C86*①需要入力!$K$14*①需要入力!$L$14/①需要入力!$G$40/1000+C88*①需要入力!$K$15*①需要入力!$L$15/①需要入力!$G$40/1000","v":3060.1835790537634},{"$f":"C86*①需要入力!$M$14*①需要入力!$N$14/①需要入力!$G$40/1000+C88*①需要入力!$M$15*①需要入力!$N$15/①需要入力!$G$40/1000","v":6523.19175488172}]
[null,5,{"$f":"VLOOKUP(B87,①需要入力!$B$21:$L$27,$B$69,FALSE)","v":46405.991640799999},null,null,null," 水素換算","水素",null,{"$f":"C87*①需要入力!$I$14*①需要入力!$J$14/①需要入力!$G$41/1000+C89*①需要入力!$I$15*①需要入力!$J$15/①需要入力!$G$41/1000","v":219.72374305950413},{"$f":"C87*①需要入力!$K$14*①需要入力!$L$14/①需要入力!$G$41/1000+C89*①需要入力!$K$15*①需要入力!$L$15/①需要入力!$G$41/1000","v":470.40838487933888},{"$f":"C87*①需要入力!$M$14*①需要入力!$N$14/①需要入力!$G$41/1000+C89*①需要入力!$M$15*①需要入力!$N$15/①需要入力!$G$41/1000","v":1002.7385672793388}]
[null,6,{"$f":"VLOOKUP(B88,①需要入力!$B$21:$L$27,$B$69,FALSE)","v":74925.375},null,null,null,null,"アンモニアクラッキング",{"$f":"I87/(1-①需要入力!$G$46)","v":0},{"$f":"J87/(1-①需要入力!$G$46)","v":267.95578421890747},{"$f":"K87/(1-①需要入力!$G$46)","v":573.66876204797416},{"$f":"L87/(1-①需要入力!$G$46)","v":1222.8519113162668}]
[null,6,{"$f":"VLOOKUP(B89,①需要入力!$B$21:$L$27,$B$69,FALSE)","v":74925.375},null,null,null,null,"メタネーション",{"$f":"I87/(1-①需要入力!$G$47)","v":0},{"$f":"J87/(1-①需要入力!$G$47)","v":323.12315155809432},{"$f":"K87/(1-①需要入力!$G$47)","v":691.77703658726307},{"$f":"L87/(1-①需要入力!$G$47)","v":1474.6155401166748}]
[null,7,{"$f":"VLOOKUP(B90,①需要入力!$B$21:$L$27,$B$69,FALSE)","v":277863.06200964801},null,null," 停泊中船舶への陸電供給"," アンモニア換算",null,null,{"$f":"C90*①需要入力!$I$16*①需要入力!$J$16/①需要入力!$G$40/1000","v":3734.7185753984945},{"$f":"C90*①需要入力!$K$16*①需要入力!$L$16/①需要入力!$G$40/1000","v":7469.437150796989},{"$f":"C90*①需要入力!$M$16*①需要入力!$N$16/①需要入力!$G$40/1000","v":14938.874301593978}]
[null,7,{"$f":"VLOOKUP(B91,①需要入力!$B$21:$L$27,$B$69,FALSE)","v":277863.06200964801},null,null,null," 水素換算","水素",null,{"$f":"C91*①需要入力!$I$16*①需要入力!$J$16/①需要入力!$G$41/1000","v":574.09723555712401},{"$f":"C91*①需要入力!$K$16*①需要入力!$L$16/①需要入力!$G$41/1000","v":1148.194471114248},{"$f":"C91*①需要入力!$M$16*①需要入力!$N$16/①需要入力!$G$41/1000","v":2296.388942228496}]
[null,null,null,null,null,null,null,"アンモニアクラッキング",{"$f":"I91/(1-①需要入力!$G$46)","v":0},{"$f":"J91/(1-①需要入力!$G$46)","v":700.11857994771219},{"$f":"K91/(1-①需要入力!$G$46)","v":1400.2371598954244},{"$f":"L91/(1-①需要入力!$G$46)","v":2800.4743197908488}]
[null,null,null,null,null,null,null,"メタネーション",{"$f":"I91/(1-①需要入力!$G$47)","v":0},{"$f":"J91/(1-①需要入力!$G$47)","v":844.26064052518245},{"$f":"K91/(1-①需要入力!$G$47)","v":1688.5212810503649},{"$f":"L91/(1-①需要入力!$G$47)","v":3377.0425621007298}]
[null,null,null,{"$f":"D62+4","v":12},null,"合計"," アンモニア換算",null,{"$f":"SUM(I70,I74,I78,I82,I86,I90)","v":83883.077849462381},346490.41430816014,846700.15456929221,2113218.52298267]
[null,null,null,{"$f":"D63+4","v":9},null,null," 水素換算","水素",{"$f":"SUM(I71,I75,I79,I83,I87,I91)","v":2953.7551446280995},7690.1592779792581,73517.344010683912,312506.89791806217]
[null,null,null,10,null,null,null,"アンモニアクラッキング",{"$f":"SUM(I72,I76,I80,I84,I88,I92)","v":3602.14042027817},9378.243021925924,89655.297574004784,381105.97307080735]
[null,null,null,11,null,null,null,"メタネーション",{"$f":"SUM(I73,I77,I81,I85,I89,I93)","v":4343.7575656295585},11309.057761734206,108113.74119218223,459568.96752656193]
[null,null,null,null,null,null,null,null,null,{"$f":"J94*$N$36","v":53253.214244521201}]
[]
[null,null,null,null,null,"金沢港",null,null,null,null,null,"単位：トン／年"]
[null,9,"エネルギー消費量","ボイラー・タービン燃料転換率",null,null,null,null,"実証期","2030年","移行期","2050年"]
[null,1,{"$f":"VLOOKUP(B102,①需要入力!$B$21:$L$27,$B$101,FALSE)","v":7569.7600000000011},{"$f":"VLOOKUP(B102,①需要入力!$B$32:$L$33,$B$101,FALSE)","v":0},null," 石炭火力等によるアンモニア利用（ボイラー・タービン利用）",null,null,{"$f":"C102*D102*①需要入力!$G$8*①需要入力!$H$8/①需要入力!$G$40/1000","v":0},{"$f":"C102*D102*①需要入力!$I$8*①需要入力!$J$8/①需要入力!$G$40/1000","v":0},{"$f":"C102*D102*①需要入力!$K$8*①需要入力!$L$8/①需要入力!$G$40/1000","v":0},{"$f":"C102*D102*①需要入力!$M$8*①需要入力!$N$8/①需要入力!$G$40/1000","v":0}]
[4,1,{"$f":"VLOOKUP(B103,①需要入力!$B$21:$L$27,$B$101,FALSE)","v":7569.7600000000011},{"$f":"VLOOKUP(B106,①需要入力!$B$32:$L$33,$B$101,FALSE)","v":1},null," LNG火力等による水素利用（ボイラー・タービン利用）"," 水素換算","水素",{"$f":"C103*D103*①需要入力!$G$9*①需要入力!$H$9/①需要入力!$G$41/1000","v":0.78200000000000014},{"$f":"C103*D103*①需要入力!$I$9*①需要入力!$J$9/①需要入力!$G$41/1000","v":1.5640000000000003},{"$f":"C103*D103*①需要入力!$K$9*①需要入力!$L$9/①需要入力!$G$41/1000","v":9.3840000000000021},{"$f":"C103*D103*①需要入力!$M$9*①需要入力!$N$9/①需要入力!$G$41/1000","v":62.560000000000016}]
[null,null,null,null,null,null,null,"アンモニアクラッキング",{"$f":"I103/(1-①需要入力!$G$46)","v":0.95365853658536592},{"$f":"J103/(1-①需要入力!$G$46)","v":1.9073170731707318},{"$f":"K103/(1-①需要入力!$G$46)","v":11.443902439024392},{"$f":"L103/(1-①需要入力!$G$46)","v":76.292682926829286}]
[null,null,null,null,null,null,null,"メタネーション",{"$f":"I103/(1-①需要入力!$G$47)","v":1.1500000000000004},{"$f":"J103/(1-①需要入力!$G$47)","v":2.3000000000000007},{"$f":"K103/(1-①需要入力!$G$47)","v":13.800000000000004},{"$f":"L103/(1-①需要入力!$G$47)","v":92.000000000000028}]
[null,2,{"$f":"VLOOKUP(B106,①需要入力!$B$21:$L$27,$B$101,FALSE)","v":0},null,null," 都市ガスＣＮメタン化"," アンモニア換算",null,null,{"$f":"VLOOKUP($F100,都市ガス!$F$82:$I$87,2,FALSE)","v":2876.8779140044899},{"$f":"VLOOKUP($F100,都市ガス!$F$82:$I$87,3,FALSE)","v":135567.16360636236},{"$f":"VLOOKUP($F100,都市ガス!$F$82:$I$87,4,FALSE)","v":271134.32721272472}]
[null,2,{"$f":"VLOOKUP(B107,①需要入力!$B$21:$L$27,$B$101,FALSE)","v":0},null,null,null," 水素換算","水素",null,{"$f":"VLOOKUP($F100,都市ガス!$F$91:$I$96,2,FALSE)","v":253.84216888274909},{"$f":"VLOOKUP($F100,都市ガス!$F$91:$I$96,3,FALSE)","v":17627.928394635353},{"$f":"VLOOKUP($F100,都市ガス!$F$91:$I$96,4,FALSE)","v":23923.61710700512}]
[null,null,null,null,null,null,null,"アンモニアクラッキング",{"$f":"I107/(1-①需要入力!$G$46)","v":0},{"$f":"J107/(1-①需要入力!$G$46)","v":309.56362058871838},{"$f":"K107/(1-①需要入力!$G$46)","v":21497.473651994333},{"$f":"L107/(1-①需要入力!$G$46)","v":29175.142813420876}]
[null,null,null,null,null,null,null,"メタネーション",{"$f":"I107/(1-①需要入力!$G$47)","v":0},{"$f":"J107/(1-①需要入力!$G$47)","v":373.29730718051343},{"$f":"K107/(1-①需要入力!$G$47)","v":25923.424109757874},{"$f":"L107/(1-①需要入力!$G$47)","v":35181.789863242826}]
[null,3,{"$f":"VLOOKUP(B110,①需要入力!$B$21:$L$27,$B$101,FALSE)","v":0},null,null," セメント産業のFC化"," アンモニア換算",null,null,null,{"$f":"C110*①需要入力!$K$12*①需要入力!$L$12/①需要入力!$G$40/1000","v":0},{"$f":"C110*①需要入力!$M$12*①需要入力!$N$12/①需要入力!$G$40/1000","v":0}]
[null,3,{"$f":"VLOOKUP(B111,①需要入力!$B$21:$L$27,$B$101,FALSE)","v":0},null,null,null," 水素換算","水素",null,null,{"$f":"C111*①需要入力!$K$12*①需要入力!$L$12/①需要入力!$G$41/1000","v":0},{"$f":"C111*①需要入力!$M$12*①需要入力!$N$12/①需要入力!$G$41/1000","v":0}]
[null,null,null,null,null,null,null,"アンモニアクラッキング",{"$f":"I111/(1-①需要入力!$G$46)","v":0},{"$f":"J111/(1-①需要入力!$G$46)","v":0},{"$f":"K111/(1-①需要入力!$G$46)","v":0},{"$f":"L111/(1-①需要入力!$G$46)","v":0}]
[null,null,null,null,null,null,null,"メタネーション",{"$f":"I111/(1-①需要入力!$G$47)","v":0},{"$f":"J111/(1-①需要入力!$G$47)","v":0},{"$f":"K111/(1-①需要入力!$G$47)","v":0},{"$f":"L111/(1-①需要入力!$G$47)","v":0}]
[null,4,{"$f":"VLOOKUP(B114,①需要入力!$B$21:$L$27,$B$101,FALSE)","v":39319.700000000004},null,null," 輸送車両のFC化"," アンモニア換算",null,null,{"$f":"C114*①需要入力!$I$13*①需要入力!$J$13/①需要入力!$G$40/1000","v":422.79247311827959},{"$f":"C114*①需要入力!$K$13*①需要入力!$L$13/①需要入力!$G$40/1000","v":1056.9811827956989},{"$f":"C114*①需要入力!$M$13*①需要入力!$N$13/①需要入力!$G$40/1000","v":2113.9623655913979}]
[null,4,{"$f":"VLOOKUP(B115,①需要入力!$B$21:$L$27,$B$101,FALSE)","v":39319.700000000004},null,null,null," 水素換算","水素",null,{"$f":"C115*①需要入力!$I$13*①需要入力!$J$13/①需要入力!$G$41/1000","v":64.991239669421503},{"$f":"C115*①需要入力!$K$13*①需要入力!$L$13/①需要入力!$G$41/1000","v":162.47809917355374},{"$f":"C115*①需要入力!$M$13*①需要入力!$N$13/①需要入力!$G$41/1000","v":324.95619834710749}]
[null,null,null,null,null,null,null,"アンモニアクラッキング",{"$f":"I115/(1-①需要入力!$G$46)","v":0},{"$f":"J115/(1-①需要入力!$G$46)","v":79.257609352953054},{"$f":"K115/(1-①需要入力!$G$46)","v":198.14402338238261},{"$f":"L115/(1-①需要入力!$G$46)","v":396.28804676476523}]
[null,null,null,null,null,null,null,"メタネーション",{"$f":"I115/(1-①需要入力!$G$47)","v":0},{"$f":"J115/(1-①需要入力!$G$47)","v":95.575352455031634},{"$f":"K115/(1-①需要入力!$G$47)","v":238.93838113757906},{"$f":"L115/(1-①需要入力!$G$47)","v":477.87676227515811}]
[null,5,{"$f":"VLOOKUP(B118,①需要入力!$B$21:$L$27,$B$101,FALSE)","v":10521.7},null,null,"　ターミナル内のFC化\n　（荷役機械・タグボート等）"," アンモニア換算",null,null,{"$f":"C118*①需要入力!$I$14*①需要入力!$J$14/①需要入力!$G$40/1000+C120*①需要入力!$I$15*①需要入力!$J$15/①需要入力!$G$40/1000","v":678.52016129032256},{"$f":"C118*①需要入力!$K$14*①需要入力!$L$14/①需要入力!$G$40/1000+C120*①需要入力!$K$15*①需要入力!$L$15/①需要入力!$G$40/1000","v":1491.3151881720426},{"$f":"C118*①需要入力!$M$14*①需要入力!$N$14/①需要入力!$G$40/1000+C120*①需要入力!$M$15*①需要入力!$N$15/①需要入力!$G$40/1000","v":3251.1801075268813}]
[null,5,{"$f":"VLOOKUP(B119,①需要入力!$B$21:$L$27,$B$101,FALSE)","v":10521.7},null,null,null," 水素換算","水素",null,{"$f":"C119*①需要入力!$I$14*①需要入力!$J$14/①需要入力!$G$41/1000+C121*①需要入力!$I$15*①需要入力!$J$15/①需要入力!$G$41/1000","v":104.30144628099174},{"$f":"C119*①需要入力!$K$14*①需要入力!$L$14/①需要入力!$G$41/1000+C121*①需要入力!$K$15*①需要入力!$L$15/①需要入力!$G$41/1000","v":229.24349173553719},{"$f":"C119*①需要入力!$M$14*①需要入力!$N$14/①需要入力!$G$41/1000+C121*①需要入力!$M$15*①需要入力!$N$15/①需要入力!$G$41/1000","v":499.7681818181818}]
[null,6,{"$f":"VLOOKUP(B120,①需要入力!$B$21:$L$27,$B$101,FALSE)","v":49950.25},null,null,null,null,"アンモニアクラッキング",{"$f":"I119/(1-①需要入力!$G$46)","v":0},{"$f":"J119/(1-①需要入力!$G$46)","v":127.19688570852651},{"$f":"K119/(1-①需要入力!$G$46)","v":279.56523382382585},{"$f":"L119/(1-①需要入力!$G$46)","v":609.47339246119725}]
[null,6,{"$f":"VLOOKUP(B121,①需要入力!$B$21:$L$27,$B$101,FALSE)","v":49950.25},null,null,null,null,"メタネーション",{"$f":"I119/(1-①需要入力!$G$47)","v":0},{"$f":"J119/(1-①需要入力!$G$47)","v":153.38447982498786},{"$f":"K119/(1-①需要入力!$G$47)","v":337.12278196402531},{"$f":"L119/(1-①需要入力!$G$47)","v":734.95320855614978}]
[null,7,{"$f":"VLOOKUP(B122,①需要入力!$B$21:$L$27,$B$101,FALSE)","v":15249},null,null," 停泊中船舶への陸電供給"," アンモニア換算",null,null,{"$f":"C122*①需要入力!$I$16*①需要入力!$J$16/①需要入力!$G$40/1000","v":204.95967741935482},{"$f":"C122*①需要入力!$K$16*①需要入力!$L$16/①需要入力!$G$40/1000","v":409.91935483870964},{"$f":"C122*①需要入力!$M$16*①需要入力!$N$16/①需要入力!$G$40/1000","v":819.83870967741927}]
[null,7,{"$f":"VLOOKUP(B123,①需要入力!$B$21:$L$27,$B$101,FALSE)","v":15249},null,null,null," 水素換算","水素",null,{"$f":"C123*①需要入力!$I$16*①需要入力!$J$16/①需要入力!$G$41/1000","v":31.506198347107439},{"$f":"C123*①需要入力!$K$16*①需要入力!$L$16/①需要入力!$G$41/1000","v":63.012396694214878},{"$f":"C123*①需要入力!$M$16*①需要入力!$N$16/①需要入力!$G$41/1000","v":126.02479338842976}]
[null,null,null,null,null,null,null,"アンモニアクラッキング",{"$f":"I123/(1-①需要入力!$G$46)","v":0},{"$f":"J123/(1-①需要入力!$G$46)","v":38.422193106228583},{"$f":"K123/(1-①需要入力!$G$46)","v":76.844386212457167},{"$f":"L123/(1-①需要入力!$G$46)","v":153.68877242491433}]
[null,null,null,null,null,null,null,"メタネーション",{"$f":"I123/(1-①需要入力!$G$47)","v":0},{"$f":"J123/(1-①需要入力!$G$47)","v":46.332644628099182},{"$f":"K123/(1-①需要入力!$G$47)","v":92.665289256198363},{"$f":"L123/(1-①需要入力!$G$47)","v":185.33057851239673}]
[null,null,null,{"$f":"D94+4","v":16},null,"合計"," アンモニア換算",null,{"$f":"SUM(I102,I106,I110,I114,I118,I122)","v":0},4183.1502258324472,138525.37933216878,277319.30839552038]
[null,null,null,{"$f":"D95+4","v":13},null,null," 水素換算","水素",{"$f":"SUM(I103,I107,I111,I115,I119,I123)","v":0.78200000000000014},456.20505318026977,18092.046382238659,24936.926280558841]
[null,null,null,14,null,null,null,"アンモニアクラッキング",{"$f":"SUM(I104,I108,I112,I116,I120,I124)","v":0.95365853658536592},556.34762582959729,22063.471197852021,30410.885707998583]
[null,null,null,15,null,null,null,"メタネーション",{"$f":"SUM(I105,I109,I113,I117,I121,I125)","v":1.1500000000000004},670.88978408863204,26605.950562115675,36671.950412586528]
[null,null,null,null,null,null,null,null,null,{"$f":"J126*$N$36","v":642.92166823163461}]
[]
[null,null,null,null,null,"七尾港",null,null,null,null,null,"単位：トン／年"]
[null,10,"エネルギー消費量","ボイラー・タービン燃料転換率",null,null,null,null,"実証期","2030年","移行期","2050年"]
[null,1,{"$f":"VLOOKUP(B134,①需要入力!$B$21:$L$27,$B$133,FALSE)","v":65234564.299999997},{"$f":"VLOOKUP(B134,①需要入力!$B$32:$L$33,$B$133,FALSE)","v":0.97581352410711963},null," 石炭火力等によるアンモニア利用（ボイラー・タービン利用）",null,null,{"$f":"C134*D134*①需要入力!$G$8*①需要入力!$H$8/①需要入力!$G$40/1000","v":171120.34968595562},{"$f":"C134*D134*①需要入力!$I$8*①需要入力!$J$8/①需要入力!$G$40/1000","v":684481.39874382247},{"$f":"C134*D134*①需要入力!$K$8*①需要入力!$L$8/①需要入力!$G$40/1000","v":1283402.622644667},{"$f":"C134*D134*①需要入力!$M$8*①需要入力!$N$8/①需要入力!$G$40/1000","v":3422406.9937191126}]
[5,1,{"$f":"VLOOKUP(B135,①需要入力!$B$21:$L$27,$B$133,FALSE)","v":65234564.299999997},{"$f":"VLOOKUP(B138,①需要入力!$B$32:$L$33,$B$133,FALSE)","v":2.4186475892880411E-2},null," LNG火力等による水素利用（ボイラー・タービン利用）"," 水素換算","水素",{"$f":"C135*D135*①需要入力!$G$9*①需要入力!$H$9/①需要入力!$G$41/1000","v":162.99527033311023},{"$f":"C135*D135*①需要入力!$I$9*①需要入力!$J$9/①需要入力!$G$41/1000","v":325.99054066622045},{"$f":"C135*D135*①需要入力!$K$9*①需要入力!$L$9/①需要入力!$G$41/1000","v":1955.943243997323},{"$f":"C135*D135*①需要入力!$M$9*①需要入力!$N$9/①需要入力!$G$41/1000","v":13039.621626648819}]
[null,null,null,null,null,null,null,"アンモニアクラッキング",{"$f":"I135/(1-①需要入力!$G$46)","v":198.77471991842708},{"$f":"J135/(1-①需要入力!$G$46)","v":397.54943983685416},{"$f":"K135/(1-①需要入力!$G$46)","v":2385.2966390211254},{"$f":"L135/(1-①需要入力!$G$46)","v":15901.977593474168}]
[null,null,null,null,null,null,null,"メタネーション",{"$f":"I135/(1-①需要入力!$G$47)","v":239.69892696045625},{"$f":"J135/(1-①需要入力!$G$47)","v":479.3978539209125},{"$f":"K135/(1-①需要入力!$G$47)","v":2876.3871235254751},{"$f":"L135/(1-①需要入力!$G$47)","v":19175.914156836501}]
[null,2,{"$f":"VLOOKUP(B138,①需要入力!$B$21:$L$27,$B$133,FALSE)","v":0},null,null," 都市ガスＣＮメタン化"," アンモニア換算",null,null,{"$f":"VLOOKUP($F132,都市ガス!$F$82:$I$87,2,FALSE)","v":2876.8779140044899},{"$f":"VLOOKUP($F132,都市ガス!$F$82:$I$87,3,FALSE)","v":135567.16360636236},{"$f":"VLOOKUP($F132,都市ガス!$F$82:$I$87,4,FALSE)","v":271134.32721272472}]
[null,2,{"$f":"VLOOKUP(B139,①需要入力!$B$21:$L$27,$B$133,FALSE)","v":0},null,null,null," 水素換算","水素",null,{"$f":"VLOOKUP($F132,都市ガス!$F$91:$I$96,2,FALSE)","v":253.84216888274909},{"$f":"VLOOKUP($F132,都市ガス!$F$91:$I$96,3,FALSE)","v":17627.928394635353},{"$f":"VLOOKUP($F132,都市ガス!$F$91:$I$96,4,FALSE)","v":23923.61710700512}]
[null,null,null,null,null,null,null,"アンモニアクラッキング",{"$f":"I139/(1-①需要入力!$G$46)","v":0},{"$f":"J139/(1-①需要入力!$G$46)","v":309.56362058871838},{"$f":"K139/(1-①需要入力!$G$46)","v":21497.473651994333},{"$f":"L139/(1-①需要入力!$G$46)","v":29175.142813420876}]
[null,null,null,null,null,null,null,"メタネーション",{"$f":"I139/(1-①需要入力!$G$47)","v":0},{"$f":"J139/(1-①需要入力!$G$47)","v":373.29730718051343},{"$f":"K139/(1-①需要入力!$G$47)","v":25923.424109757874},{"$f":"L139/(1-①需要入力!$G$47)","v":35181.789863242826}]
[null,3,{"$f":"VLOOKUP(B142,①需要入力!$B$21:$L$27,$B$133,FALSE)","v":0},null,null," セメント産業のFC化"," アンモニア換算",null,null,null,{"$f":"C142*①需要入力!$K$12*①需要入力!$L$12/①需要入力!$G$40/1000","v":0},{"$f":"C142*①需要入力!$M$12*①需要入力!$N$12/①需要入力!$G$40/1000","v":0}]
[null,3,{"$f":"VLOOKUP(B143,①需要入力!$B$21:$L$27,$B$133,FALSE)","v":0},null,null,null," 水素換算","水素",null,null,{"$f":"C143*①需要入力!$K$12*①需要入力!$L$12/①需要入力!$G$41/1000","v":0},{"$f":"C143*①需要入力!$M$12*①需要入力!$N$12/①需要入力!$G$41/1000","v":0}]
[null,null,null,null,null,null,null,"アンモニアクラッキング",{"$f":"I143/(1-①需要入力!$G$46)","v":0},{"$f":"J143/(1-①需要入力!$G$46)","v":0},{"$f":"K143/(1-①需要入力!$G$46)","v":0},{"$f":"L143/(1-①需要入力!$G$46)","v":0}]
[null,null,null,null,null,null,null,"メタネーション",{"$f":"I143/(1-①需要入力!$G$47)","v":0},{"$f":"J143/(1-①需要入力!$G$47)","v":0},{"$f":"K143/(1-①需要入力!$G$47)","v":0},{"$f":"L143/(1-①需要入力!$G$47)","v":0}]
[null,4,{"$f":"VLOOKUP(B146,①需要入力!$B$21:$L$27,$B$133,FALSE)","v":50668.800000000003},null,null," 輸送車両のFC化"," アンモニア換算",null,null,{"$f":"C146*①需要入力!$I$13*①需要入力!$J$13/①需要入力!$G$40/1000","v":544.82580645161295},{"$f":"C146*①需要入力!$K$13*①需要入力!$L$13/①需要入力!$G$40/1000","v":1362.0645161290322},{"$f":"C146*①需要入力!$M$13*①需要入力!$N$13/①需要入力!$G$40/1000","v":2724.1290322580644}]
[null,4,{"$f":"VLOOKUP(B147,①需要入力!$B$21:$L$27,$B$133,FALSE)","v":50668.800000000003},null,null,null," 水素換算","水素",null,{"$f":"C147*①需要入力!$I$13*①需要入力!$J$13/①需要入力!$G$41/1000","v":83.750082644628108},{"$f":"C147*①需要入力!$K$13*①需要入力!$L$13/①需要入力!$G$41/1000","v":209.37520661157026},{"$f":"C147*①需要入力!$M$13*①需要入力!$N$13/①需要入力!$G$41/1000","v":418.75041322314053}]
[null,null,null,null,null,null,null,"アンモニアクラッキング",{"$f":"I147/(1-①需要入力!$G$46)","v":0},{"$f":"J147/(1-①需要入力!$G$46)","v":102.13424712759524},{"$f":"K147/(1-①需要入力!$G$46)","v":255.33561781898811},{"$f":"L147/(1-①需要入力!$G$46)","v":510.67123563797622}]
[null,null,null,null,null,null,null,"メタネーション",{"$f":"I147/(1-①需要入力!$G$47)","v":0},{"$f":"J147/(1-①需要入力!$G$47)","v":123.16188624210017},{"$f":"K147/(1-①需要入力!$G$47)","v":307.90471560525043},{"$f":"L147/(1-①需要入力!$G$47)","v":615.80943121050086}]
[null,5,{"$f":"VLOOKUP(B150,①需要入力!$B$21:$L$27,$B$133,FALSE)","v":8498.8000000000011},null,null,"　ターミナル内のFC化\n　（荷役機械・タグボート等）"," アンモニア換算",null,null,{"$f":"C150*①需要入力!$I$14*①需要入力!$J$14/①需要入力!$G$40/1000+C152*①需要入力!$I$15*①需要入力!$J$15/①需要入力!$G$40/1000","v":651.33064516129036},{"$f":"C150*①需要入力!$K$14*①需要入力!$L$14/①需要入力!$G$40/1000+C152*①需要入力!$K$15*①需要入力!$L$15/①需要入力!$G$40/1000","v":1436.9361559139782},{"$f":"C150*①需要入力!$M$14*①需要入力!$N$14/①需要入力!$G$40/1000+C152*①需要入力!$M$15*①需要入力!$N$15/①需要入力!$G$40/1000","v":3142.4220430107525}]
[null,5,{"$f":"VLOOKUP(B151,①需要入力!$B$21:$L$27,$B$133,FALSE)","v":8498.8000000000011},null,null,null," 水素換算","水素",null,{"$f":"C151*①需要入力!$I$14*①需要入力!$J$14/①需要入力!$G$41/1000+C153*①需要入力!$I$15*①需要入力!$J$15/①需要入力!$G$41/1000","v":100.12190082644629},{"$f":"C151*①需要入力!$K$14*①需要入力!$L$14/①需要入力!$G$41/1000+C153*①需要入力!$K$15*①需要入力!$L$15/①需要入力!$G$41/1000","v":220.8844008264463},{"$f":"C151*①需要入力!$M$14*①需要入力!$N$14/①需要入力!$G$41/1000+C153*①需要入力!$M$15*①需要入力!$N$15/①需要入力!$G$41/1000","v":483.05}]
[null,6,{"$f":"VLOOKUP(B152,①需要入力!$B$21:$L$27,$B$133,FALSE)","v":49950.25},null,null,null,null,"アンモニアクラッキング",{"$f":"I151/(1-①需要入力!$G$46)","v":0},{"$f":"J151/(1-①需要入力!$G$46)","v":122.09987905664181},{"$f":"K151/(1-①需要入力!$G$46)","v":269.37122052005645},{"$f":"L151/(1-①需要入力!$G$46)","v":589.08536585365846}]
[null,6,{"$f":"VLOOKUP(B153,①需要入力!$B$21:$L$27,$B$133,FALSE)","v":49950.25},null,null,null,null,"メタネーション",{"$f":"I151/(1-①需要入力!$G$47)","v":0},{"$f":"J151/(1-①需要入力!$G$47)","v":147.23808945065633},{"$f":"K151/(1-①需要入力!$G$47)","v":324.83000121536224},{"$f":"L151/(1-①需要入力!$G$47)","v":710.36764705882365}]
[null,7,{"$f":"VLOOKUP(B154,①需要入力!$B$21:$L$27,$B$133,FALSE)","v":11456.300000000001},null,null," 停泊中船舶への陸電供給"," アンモニア換算",null,null,{"$f":"C154*①需要入力!$I$16*①需要入力!$J$16/①需要入力!$G$40/1000","v":153.98252688172045},{"$f":"C154*①需要入力!$K$16*①需要入力!$L$16/①需要入力!$G$40/1000","v":307.96505376344089},{"$f":"C154*①需要入力!$M$16*①需要入力!$N$16/①需要入力!$G$40/1000","v":615.93010752688178}]
[null,7,{"$f":"VLOOKUP(B155,①需要入力!$B$21:$L$27,$B$133,FALSE)","v":11456.300000000001},null,null,null," 水素換算","水素",null,{"$f":"C155*①需要入力!$I$16*①需要入力!$J$16/①需要入力!$G$41/1000","v":23.670041322314052},{"$f":"C155*①需要入力!$K$16*①需要入力!$L$16/①需要入力!$G$41/1000","v":47.340082644628104},{"$f":"C155*①需要入力!$M$16*①需要入力!$N$16/①需要入力!$G$41/1000","v":94.680165289256209}]
[null,null,null,null,null,null,null,"アンモニアクラッキング",{"$f":"I155/(1-①需要入力!$G$46)","v":0},{"$f":"J155/(1-①需要入力!$G$46)","v":28.865904051602502},{"$f":"K155/(1-①需要入力!$G$46)","v":57.731808103205005},{"$f":"L155/(1-①需要入力!$G$46)","v":115.46361620641001}]
[null,null,null,null,null,null,null,"メタネーション",{"$f":"I155/(1-①需要入力!$G$47)","v":0},{"$f":"J155/(1-①需要入力!$G$47)","v":34.80888429752067},{"$f":"K155/(1-①需要入力!$G$47)","v":69.617768595041341},{"$f":"L155/(1-①需要入力!$G$47)","v":139.23553719008268}]
[null,null,null,{"$f":"D126+4","v":20},null,"合計"," アンモニア換算",null,{"$f":"SUM(I134,I138,I142,I146,I150,I154)","v":171120.34968595562},688708.41563632165,1422076.7519768358,3700023.8021146329]
[null,null,null,{"$f":"D127+4","v":17},null,null," 水素換算","水素",{"$f":"SUM(I135,I139,I143,I147,I151,I155)","v":162.99527033311023},787.37473434235812,20061.471328715321,37959.719312166337]
[null,null,null,18,null,null,null,"アンモニアクラッキング",{"$f":"SUM(I136,I140,I144,I148,I152,I156)","v":198.77471991842708},960.21309066141202,24465.208937457712,46292.340624593096]
[null,null,null,19,null,null,null,"メタネーション",{"$f":"SUM(I137,I141,I145,I149,I153,I157)","v":239.69892696045625},1157.9040210917033,29502.163718699005,55823.11663553874]
[null,null,null,null,null,null,null,null,null,{"$f":"J158*$N$36","v":105849.78774410511}]
[]
[null,null,null,null,null,"敦賀港",null,null,null,null,null,"単位：トン／年"]
[null,11,"エネルギー消費量","ボイラー・タービン燃料転換率",null,null,null,null,"実証期","2030年","移行期","2050年"]
[null,1,{"$f":"VLOOKUP(B166,①需要入力!$B$21:$L$27,$B$165,FALSE)","v":65752106.111299999},{"$f":"VLOOKUP(B166,①需要入力!$B$32:$L$33,$B$165,FALSE)","v":0.99743156516212372},null," 石炭火力等によるアンモニア利用（ボイラー・タービン利用）",null,null,{"$f":"C166*D166*①需要入力!$G$8*①需要入力!$H$8/①需要入力!$G$40/1000","v":176298.99492284944},{"$f":"C166*D166*①需要入力!$I$8*①需要入力!$J$8/①需要入力!$G$40/1000","v":705195.97969139775},{"$f":"C166*D166*①需要入力!$K$8*①需要入力!$L$8/①需要入力!$G$40/1000","v":1322242.4619213708},{"$f":"C166*D166*①需要入力!$M$8*①需要入力!$N$8/①需要入力!$G$40/1000","v":3525979.8984569889}]
[6,1,{"$f":"VLOOKUP(B167,①需要入力!$B$21:$L$27,$B$165,FALSE)","v":65752106.111299999},{"$f":"VLOOKUP(B170,①需要入力!$B$32:$L$33,$B$165,FALSE)","v":2.5684348378762684E-3},null," LNG火力等による水素利用（ボイラー・タービン利用）"," 水素換算","水素",{"$f":"C167*D167*①需要入力!$G$9*①需要入力!$H$9/①需要入力!$G$41/1000","v":17.446280991735538},{"$f":"C167*D167*①需要入力!$I$9*①需要入力!$J$9/①需要入力!$G$41/1000","v":34.892561983471076},{"$f":"C167*D167*①需要入力!$K$9*①需要入力!$L$9/①需要入力!$G$41/1000","v":209.35537190082647},{"$f":"C167*D167*①需要入力!$M$9*①需要入力!$N$9/①需要入力!$G$41/1000","v":1395.702479338843}]
[null,null,null,null,null,null,null,"アンモニアクラッキング",{"$f":"I167/(1-①需要入力!$G$46)","v":21.275952428945775},{"$f":"J167/(1-①需要入力!$G$46)","v":42.55190485789155},{"$f":"K167/(1-①需要入力!$G$46)","v":255.31142914734934},{"$f":"L167/(1-①需要入力!$G$46)","v":1702.076194315662}]
[null,null,null,null,null,null,null,"メタネーション",{"$f":"I167/(1-①需要入力!$G$47)","v":25.656295576081675},{"$f":"J167/(1-①需要入力!$G$47)","v":51.31259115216335},{"$f":"K167/(1-①需要入力!$G$47)","v":307.87554691298016},{"$f":"L167/(1-①需要入力!$G$47)","v":2052.503646086534}]
[null,2,{"$f":"VLOOKUP(B170,①需要入力!$B$21:$L$27,$B$165,FALSE)","v":0},null,null," 都市ガスＣＮメタン化"," アンモニア換算",null,null,{"$f":"VLOOKUP($F164,都市ガス!$F$82:$I$87,2,FALSE)","v":1917.9186093363269},{"$f":"VLOOKUP($F164,都市ガス!$F$82:$I$87,3,FALSE)","v":90378.109070908264},{"$f":"VLOOKUP($F164,都市ガス!$F$82:$I$87,4,FALSE)","v":180756.21814181653}]
[null,2,{"$f":"VLOOKUP(B171,①需要入力!$B$21:$L$27,$B$165,FALSE)","v":0},null,null,null," 水素換算","水素",null,{"$f":"VLOOKUP($F164,都市ガス!$F$91:$I$96,2,FALSE)","v":338.45622517699883},{"$f":"VLOOKUP($F164,都市ガス!$F$91:$I$96,3,FALSE)","v":15949.078071336751},{"$f":"VLOOKUP($F164,都市ガス!$F$91:$I$96,4,FALSE)","v":31898.156142673502}]
[null,null,null,null,null,null,null,"アンモニアクラッキング",{"$f":"I171/(1-①需要入力!$G$46)","v":0},{"$f":"J171/(1-①需要入力!$G$46)","v":412.75149411829125},{"$f":"K171/(1-①需要入力!$G$46)","v":19450.095208947256},{"$f":"L171/(1-①需要入力!$G$46)","v":38900.190417894511}]
[null,null,null,null,null,null,null,"メタネーション",{"$f":"I171/(1-①需要入力!$G$47)","v":0},{"$f":"J171/(1-①需要入力!$G$47)","v":497.72974290735124},{"$f":"K171/(1-①需要入力!$G$47)","v":23454.526575495223},{"$f":"L171/(1-①需要入力!$G$47)","v":46909.053150990447}]
[null,3,{"$f":"VLOOKUP(B174,①需要入力!$B$21:$L$27,$B$165,FALSE)","v":2033555.1},null,null," セメント産業のFC化"," アンモニア換算",null,null,null,{"$f":"C174*①需要入力!$K$12*①需要入力!$L$12/①需要入力!$G$40/1000","v":43732.367741935486},{"$f":"C174*①需要入力!$M$12*①需要入力!$N$12/①需要入力!$G$40/1000","v":54665.459677419349}]
[null,3,{"$f":"VLOOKUP(B175,①需要入力!$B$21:$L$27,$B$165,FALSE)","v":2033555.1},null,null,null," 水素換算","水素",null,null,{"$f":"C175*①需要入力!$K$12*①需要入力!$L$12/①需要入力!$G$41/1000","v":6722.4961983471076},{"$f":"C175*①需要入力!$M$12*①需要入力!$N$12/①需要入力!$G$41/1000","v":8403.1202479338845}]
[null,null,null,null,null,null,null,"アンモニアクラッキング",{"$f":"I175/(1-①需要入力!$G$46)","v":0},{"$f":"J175/(1-①需要入力!$G$46)","v":0},{"$f":"K175/(1-①需要入力!$G$46)","v":8198.1660955452517},{"$f":"L175/(1-①需要入力!$G$46)","v":10247.707619431565}]
[null,null,null,null,null,null,null,"メタネーション",{"$f":"I175/(1-①需要入力!$G$47)","v":0},{"$f":"J175/(1-①需要入力!$G$47)","v":0},{"$f":"K175/(1-①需要入力!$G$47)","v":9886.0238210986881},{"$f":"L175/(1-①需要入力!$G$47)","v":12357.529776373362}]
[null,4,{"$f":"VLOOKUP(B178,①需要入力!$B$21:$L$27,$B$165,FALSE)","v":925351.57328440796},null,null," 輸送車両のFC化"," アンモニア換算",null,null,{"$f":"C178*①需要入力!$I$13*①需要入力!$J$13/①需要入力!$G$40/1000","v":9950.0169170366444},{"$f":"C178*①需要入力!$K$13*①需要入力!$L$13/①需要入力!$G$40/1000","v":24875.04229259161},{"$f":"C178*①需要入力!$M$13*①需要入力!$N$13/①需要入力!$G$40/1000","v":49750.08458518322}]
[null,4,{"$f":"VLOOKUP(B179,①需要入力!$B$21:$L$27,$B$165,FALSE)","v":925351.57328440796},null,null,null," 水素換算","水素",null,{"$f":"C179*①需要入力!$I$13*①需要入力!$J$13/①需要入力!$G$41/1000","v":1529.5067327015011},{"$f":"C179*①需要入力!$K$13*①需要入力!$L$13/①需要入力!$G$41/1000","v":3823.7668317537523},{"$f":"C179*①需要入力!$M$13*①需要入力!$N$13/①需要入力!$G$41/1000","v":7647.5336635075046}]
[null,null,null,null,null,null,null,"アンモニアクラッキング",{"$f":"I179/(1-①需要入力!$G$46)","v":0},{"$f":"J179/(1-①需要入力!$G$46)","v":1865.2521130506109},{"$f":"K179/(1-①需要入力!$G$46)","v":4663.1302826265264},{"$f":"L179/(1-①需要入力!$G$46)","v":9326.2605652530528}]
[null,null,null,null,null,null,null,"メタネーション",{"$f":"I179/(1-①需要入力!$G$47)","v":0},{"$f":"J179/(1-①需要入力!$G$47)","v":2249.2746069139725},{"$f":"K179/(1-①需要入力!$G$47)","v":5623.1865172849302},{"$f":"L179/(1-①需要入力!$G$47)","v":11246.37303456986}]
[null,5,{"$f":"VLOOKUP(B182,①需要入力!$B$21:$L$27,$B$165,FALSE)","v":19233.635431605679},null,null,"　ターミナル内のFC化\n　（荷役機械・タグボート等）"," アンモニア換算",null,null,{"$f":"C182*①需要入力!$I$14*①需要入力!$J$14/①需要入力!$G$40/1000+C184*①需要入力!$I$15*①需要入力!$J$15/①需要入力!$G$40/1000","v":795.61606762910856},{"$f":"C182*①需要入力!$K$14*①需要入力!$L$14/①需要入力!$G$40/1000+C184*①需要入力!$K$15*①需要入力!$L$15/①需要入力!$G$40/1000","v":1725.5070008496145},{"$f":"C182*①需要入力!$M$14*①需要入力!$N$14/①需要入力!$G$40/1000+C184*①需要入力!$M$15*①需要入力!$N$15/①需要入力!$G$40/1000","v":3719.5637328820253}]
[null,5,{"$f":"VLOOKUP(B183,①需要入力!$B$21:$L$27,$B$165,FALSE)","v":19233.635431605679},null,null,null," 水素換算","水素",null,{"$f":"C183*①需要入力!$I$14*①需要入力!$J$14/①需要入力!$G$41/1000+C185*①需要入力!$I$15*①需要入力!$J$15/①需要入力!$G$41/1000","v":122.30131287521834},{"$f":"C183*①需要入力!$K$14*①需要入力!$L$14/①需要入力!$G$41/1000+C185*①需要入力!$K$15*①需要入力!$L$15/①需要入力!$G$41/1000","v":265.2432249239904},{"$f":"C183*①需要入力!$M$14*①需要入力!$N$14/①需要入力!$G$41/1000+C185*①需要入力!$M$15*①需要入力!$N$15/①需要入力!$G$41/1000","v":571.76764819508821}]
[null,6,{"$f":"VLOOKUP(B184,①需要入力!$B$21:$L$27,$B$165,FALSE)","v":49950.25},null,null,null,null,"アンモニアクラッキング",{"$f":"I183/(1-①需要入力!$G$46)","v":0},{"$f":"J183/(1-①需要入力!$G$46)","v":149.14794253075408},{"$f":"K183/(1-①需要入力!$G$46)","v":323.46734746828093},{"$f":"L183/(1-①需要入力!$G$46)","v":697.27761975010753}]
[null,6,{"$f":"VLOOKUP(B185,①需要入力!$B$21:$L$27,$B$165,FALSE)","v":49950.25},null,null,null,null,"メタネーション",{"$f":"I183/(1-①需要入力!$G$47)","v":0},{"$f":"J183/(1-①需要入力!$G$47)","v":179.85487187532112},{"$f":"K183/(1-①需要入力!$G$47)","v":390.06356606469177},{"$f":"L183/(1-①需要入力!$G$47)","v":840.8347767574827}]
[null,7,{"$f":"VLOOKUP(B186,①需要入力!$B$21:$L$27,$B$165,FALSE)","v":158497.50658998199},null,null," 停泊中船舶への陸電供給"," アンモニア換算",null,null,{"$f":"C186*①需要入力!$I$16*①需要入力!$J$16/①需要入力!$G$40/1000","v":2130.3428305105108},{"$f":"C186*①需要入力!$K$16*①需要入力!$L$16/①需要入力!$G$40/1000","v":4260.6856610210216},{"$f":"C186*①需要入力!$M$16*①需要入力!$N$16/①需要入力!$G$40/1000","v":8521.3713220420432}]
[null,7,{"$f":"VLOOKUP(B187,①需要入力!$B$21:$L$27,$B$165,FALSE)","v":158497.50658998199},null,null,null," 水素換算","水素",null,{"$f":"C187*①需要入力!$I$16*①需要入力!$J$16/①需要入力!$G$41/1000","v":327.47418716938427},{"$f":"C187*①需要入力!$K$16*①需要入力!$L$16/①需要入力!$G$41/1000","v":654.94837433876853},{"$f":"C187*①需要入力!$M$16*①需要入力!$N$16/①需要入力!$G$41/1000","v":1309.8967486775371}]
[null,null,null,null,null,null,null,"アンモニアクラッキング",{"$f":"I187/(1-①需要入力!$G$46)","v":0},{"$f":"J187/(1-①需要入力!$G$46)","v":399.35876484071247},{"$f":"K187/(1-①需要入力!$G$46)","v":798.71752968142494},{"$f":"L187/(1-①需要入力!$G$46)","v":1597.4350593628499}]
[null,null,null,null,null,null,null,"メタネーション",{"$f":"I187/(1-①需要入力!$G$47)","v":0},{"$f":"J187/(1-①需要入力!$G$47)","v":481.57968701380042},{"$f":"K187/(1-①需要入力!$G$47)","v":963.15937402760085},{"$f":"L187/(1-①需要入力!$G$47)","v":1926.3187480552017}]
[null,null,null,{"$f":"D158+4","v":24},null,"合計"," アンモニア換算",null,{"$f":"SUM(I166,I170,I174,I178,I182,I186)","v":176298.99492284944},719989.87411591026,1487214.1736886767,3823392.5959163317]
[null,null,null,{"$f":"D159+4","v":21},null,null," 水素換算","水素",{"$f":"SUM(I167,I171,I175,I179,I183,I187)","v":17.446280991735538},2352.6310199065738,27624.888072601196,51226.176930326365]
[null,null,null,22,null,null,null,"アンモニアクラッキング",{"$f":"SUM(I168,I172,I176,I180,I184,I188)","v":21.275952428945775},2869.0622193982599,33688.887893416089,62470.94747600775]
[null,null,null,23,null,null,null,"メタネーション",{"$f":"SUM(I169,I173,I177,I181,I185,I189)","v":25.656295576081675},3459.7514998626089,40624.835400884112,75332.613132832892]
[null,null,null,null,null,null,null,null,null,{"$f":"J190*$N$36","v":110657.53462974643}]
[]
[]
[null,null,null,null,null,"北陸管内港湾　総計",null,null,null,null,null,"単位：トン／年"]
[null,11,"エネルギー消費量","ボイラー・タービン燃料転換率",null,null,null,null,"実証期","2030年","移行期","2050年"]
[null,1,{"$f":"VLOOKUP(B199,①需要入力!$B$21:$L$27,$B$165,FALSE)","v":65752106.111299999},{"$f":"VLOOKUP(B199,①需要入力!$B$32:$L$33,$B$165,FALSE)","v":0.99743156516212372},null," 石炭火力等によるアンモニア利用（ボイラー・タービン利用）",null,null,{"$f":"I166+I134+I102+I70+I38+I6","v":431302.42245826742},{"$f":"J166+J134+J102+J70+J38+J6","v":1725209.6898330697},{"$f":"K166+K134+K102+K70+K38+K6","v":3234768.168437006},{"$f":"L166+L134+L102+L70+L38+L6","v":8626048.449165348}]
[6,1,{"$f":"VLOOKUP(B200,①需要入力!$B$21:$L$27,$B$165,FALSE)","v":65752106.111299999},{"$f":"VLOOKUP(B203,①需要入力!$B$32:$L$33,$B$165,FALSE)","v":2.5684348378762684E-3},null," LNG火力等による水素利用（ボイラー・タービン利用）"," 水素換算","水素",{"$f":"I167+I135+I103+I71+I39+I7","v":35516.482898266862},71032.965796533725,426197.79477920226,2841318.6318613486]
[null,null,null,null,null,null,null,"アンモニアクラッキング",{"$f":"I168+I136+I104+I72+I40+I8","v":43312.784022276654},86625.568044553307,519753.40826731978,3465022.7217821325]
[null,null,null,null,null,null,null,"メタネーション",{"$f":"I169+I137+I105+I73+I41+I9","v":52230.121909215974},104460.24381843195,626761.46291059162,4178409.7527372781]
[null,2,{"$f":"VLOOKUP(B203,①需要入力!$B$21:$L$27,$B$165,FALSE)","v":0},null,null," 都市ガスＣＮメタン化"," アンモニア換算",null,{"$f":"I170+I138+I106+I74+I42+I10","v":0},20206.642491222014,952197.93485421187,1904395.8697084237]
[null,2,{"$f":"VLOOKUP(B204,①需要入力!$B$21:$L$27,$B$165,FALSE)","v":0},null,null,null," 水素換算","水素",{"$f":"I171+I139+I107+I75+I43+I11","v":0},3058.1937489207394,155443.55225541547,288222.62514629983]
[null,null,null,null,null,null,null,"アンモニアクラッキング",{"$f":"I172+I140+I108+I76+I44+I12","v":0},3729.5045718545593,189565.30762855549,351491.00627597538]
[null,null,null,null,null,null,null,"メタネーション",{"$f":"I173+I141+I109+I77+I45+I13","v":0},4497.3437484128526,228593.45919914043,423856.80168573506]
[null,3,{"$f":"VLOOKUP(B207,①需要入力!$B$21:$L$27,$B$165,FALSE)","v":2033555.1},null,null," セメント産業のFC化"," アンモニア換算",null,{"$f":"I174+I142+I110+I78+I46+I14","v":0},0,43732.367741935486,54665.459677419349]
[null,3,{"$f":"VLOOKUP(B208,①需要入力!$B$21:$L$27,$B$165,FALSE)","v":2033555.1},null,null,null," 水素換算","水素",{"$f":"I175+I143+I111+I79+I47+I15","v":0},0,6722.4961983471076,8403.1202479338845]
[null,null,null,null,null,null,null,"アンモニアクラッキング",{"$f":"I176+I144+I112+I80+I48+I16","v":0},0,8198.1660955452517,10247.707619431565]
[null,null,null,null,null,null,null,"メタネーション",{"$f":"I177+I145+I113+I81+I49+I17","v":0},0,9886.0238210986881,12357.529776373362]
[null,4,{"$f":"VLOOKUP(B211,①需要入力!$B$21:$L$27,$B$165,FALSE)","v":925351.57328440796},null,null," 輸送車両のFC化"," アンモニア換算",null,{"$f":"I178+I146+I114+I82+I50+I18","v":0},26355.365380748801,65888.413451872009,131776.82690374402]
[null,4,{"$f":"VLOOKUP(B212,①需要入力!$B$21:$L$27,$B$165,FALSE)","v":925351.57328440796},null,null,null," 水素換算","水素",{"$f":"I179+I147+I115+I83+I51+I19","v":0},4051.3206287762623,10128.301571940658,20256.603143881315]
[null,null,null,null,null,null,null,"アンモニアクラッキング",{"$f":"I180+I148+I116+I84+I52+I20","v":0},4940.6349131417828,12351.587282854458,24703.174565708916]
[null,null,null,null,null,null,null,"メタネーション",{"$f":"I181+I149+I117+I85+I53+I21","v":0},5957.82445408274,14894.561135206848,29789.122270413696]
[null,5,{"$f":"VLOOKUP(B215,①需要入力!$B$21:$L$27,$B$165,FALSE)","v":19233.635431605679},null,null,"　ターミナル内のFC化\n　（荷役機械・タグボート等）"," アンモニア換算",null,{"$f":"I182+I150+I118+I86+I54+I22","v":0},7311.730339955564,15966.209335825104,34617.91598347816]
[null,5,{"$f":"VLOOKUP(B216,①需要入力!$B$21:$L$27,$B$165,FALSE)","v":19233.635431605679},null,null,null," 水素換算","水素",{"$f":"I183+I151+I119+I87+I55+I23","v":0},1123.9519365551528,2454.3098648458426,5321.4317131627595]
[null,6,{"$f":"VLOOKUP(B217,①需要入力!$B$21:$L$27,$B$165,FALSE)","v":49950.25},null,null,null,null,"アンモニアクラッキング",{"$f":"I184+I152+I120+I88+I56+I24","v":0},1370.6730933599422,2993.0608107876133,6489.5508697106816]
[null,6,{"$f":"VLOOKUP(B218,①需要入力!$B$21:$L$27,$B$165,FALSE)","v":49950.25},null,null,null,null,"メタネーション",{"$f":"I185+I153+I121+I89+I57+I25","v":0},1652.8704949340481,3609.2792130085927,7825.6348722981766]
[null,7,{"$f":"VLOOKUP(B219,①需要入力!$B$21:$L$27,$B$165,FALSE)","v":158497.50658998199},null,null," 停泊中船舶への陸電供給"," アンモニア換算",null,{"$f":"I186+I154+I122+I90+I58+I26","v":0},15617.976387217146,31235.952774434292,62471.905548868584]
[null,7,{"$f":"VLOOKUP(B220,①需要入力!$B$21:$L$27,$B$165,FALSE)","v":158497.50658998199},null,null,null," 水素換算","水素",{"$f":"I187+I155+I123+I91+I59+I27","v":0},2400.7798413408173,4801.5596826816345,9603.119365363269]
[null,null,null,null,null,null,null,"アンモニアクラッキング",{"$f":"I188+I156+I124+I92+I60+I28","v":0},2927.78029431807,5855.56058863614,11711.12117727228]
[null,null,null,null,null,null,null,"メタネーション",{"$f":"I189+I157+I125+I93+I61+I29","v":0},3530.5585902070848,7061.1171804141695,14122.234360828339]
[null,null,null,null,null,"合計"," アンモニア換算",null,{"$f":"I190+I158+I126+I94+I62+I30","v":431302.42245826742},{"$f":"J190+J158+J126+J94+J62+J30","v":1794701.4044322132},{"$f":"K190+K158+K126+K94+K62+K30","v":4343789.0465952847},{"$f":"L190+L158+L126+L94+L62+L30","v":10813976.426987281}]
[null,null,null,null,null,null," 水素換算","水素",{"$f":"I191+I159+I127+I95+I63+I31","v":35516.482898266862},{"$f":"J191+J159+J127+J95+J63+J31","v":81667.211952126701},605748.01435243292,3173125.5314779896]
[null,null,null,null,null,null,null,"アンモニアクラッキング",{"$f":"SUM(I201,I205,I209,I213,I217,I221)","v":43312.784022276654},{"$f":"SUM(J201,J205,J209,J213,J217,J221)","v":99594.160917227666},738717.09067369869,3869665.2822902314]
[null,null,null,null,null,null,null,"メタネーション",{"$f":"SUM(I202,I206,I210,I214,I218,I222)","v":52230.121909215974},120098.84110606868,890805.90345946036,4666361.0757029252]

{"sheet":"都市ガス","index":7,"n_rows":96,"n_cols":13,"rows_kept":96,"cut":false,"hidden":false,"merged":[[32,11,33,11],[34,6,37,6],[34,8,37,8],[34,10,37,10],[54,1,54,2],[41,10,42,10],[41,11,42,11],[43,6,46,6],[43,8,46,8],[43,10,46,10],[41,5,42,5],[41,6,41,7],[41,8,42,8],[41,9,42,9],[52,9,54,9],[25,6,28,6],[25,8,28,8],[25,10,28,10],[32,5,33,5],[32,6,32,7],[32,8,33,8],[32,9,33,9],[32,10,33,10],[14,5,16,7],[19,5,19,11],[23,5,24,5],[23,6,23,7],[23,8,24,8],[23,9,24,9],[23,10,24,10],[23,11,24,11],[2,1,2,11],[3,1,3,3],[5,2,5,3],[6,5,8,5],[6,6,8,6],[6,7,8,7],[69,5,70,5],[69,6,69,7],[69,8,70,8],[69,9,70,9],[60,5,61,5],[60,6,60,7],[60,8,61,8],[55,1,57,3],[52,5,54,5],[52,8,54,8],[59,1,61,3],[52,7,54,7],[52,6,54,6],[60,10,61,10],[60,11,61,11],[71,6,74,6],[71,8,74,8],[60,9,61,9],[62,6,65,6],[62,8,65,8],[62,10,65,10],[69,10,70,10],[69,11,70,11],[71,10,74,10]]}
[]
[]
[null,"合成メタンの製造に必要な液体水素及び液体アンモニア量",null,null,null,null,null,null,null,null,null,null,"入力項目"]
[null,"都道府県別 都市ガスの消費量"]
[]
[null,null,"単位：106 m3／年"]
[null,null,"都道府県","消費量",null,null,"都市ガス\n年間消費量\n（106 m3/年）","対全国比率"]
[null,1,"北海道",460]
[null,2,"青森県",77]
[null,3,"岩手県",75,null,"新潟県",{"$f":"VLOOKUP(F10,$C$8:$D$54,2,FALSE)","v":240},{"$f":"G10/$G$14","v":2.0721809704714211E-2}]
[null,4,"宮城県",183,null,"富山県",{"$f":"VLOOKUP(F11,$C$8:$D$54,2,FALSE)","v":126},{"$f":"G11/$G$14","v":1.0878950094974962E-2}]
[null,5,"秋田県",77,null,"石川県",{"$f":"VLOOKUP(F12,$C$8:$D$54,2,FALSE)","v":84},{"$f":"G12/$G$14","v":7.2526333966499738E-3}]
[null,6,"山形県",78,null,"福井県",{"$f":"VLOOKUP(F13,$C$8:$D$54,2,FALSE)","v":56},{"$f":"G13/$G$14","v":4.8350889310999831E-3}]
[null,7,"福島県",157,null,"全 国 合 計",{"$f":"D55","v":11582},{"$f":"G14/$D$55","v":1}]
[null,8,"茨城県",284,null,"出典：「令和３年度エネルギー消費統計調査（2023.3）」  （資源エネルギー庁）  参考表2 都道府県・エネルギー 種別エネルギー消費量表"]
[null,9,"栃木県",175]
[null,10,"群馬県",178]
[null,11,"埼玉県",624]
[null,12,"千葉県",473]
[null,13,"東京都",1622,null,"合成メタンの導入に必要な液体水素量及び液体アンモニア量"]
[null,14,"神奈川県",716,null,"合成メタン利用"]
[null,15,"新潟県",240]
[null,16,"山梨県",64,null,"2030年","（合成メタン1%導入）"]
[null,17,"長野県",179,null,null,"合成メタン導入量 （万トン/年）",null,"水素換算比率\nH4/CH4","液体水素必要量\n（万トン/年）","アンモニア換算比率\n4NH3/3CH4","液体アンモニア必要量\n（万トン/年）"]
[null,18,"静岡県",359,null,null,"全国","北陸地方"]
[null,19,"富山県",126,null,"新潟県",28,{"$f":"$G$26*H10","v":0.58021067173199792},{"$f":"4/(12+4)","v":0.25},{"$f":"H26*$I$26","v":0.14505266793299948},{"$f":"4*(14+3)/(3*(12+4))","v":1.4166666666666667},{"$f":"H26*$K$26","v":0.82196511828699714}]
[null,20,"石川県",84,null,"富山県",null,{"$f":"$G$26*H11","v":0.30461060265929896},null,{"$f":"H27*$I$26","v":7.6152650664824739E-2},null,{"$f":"H27*$K$26","v":0.43153168710067352}]
[null,21,"岐阜県",205,null,"石川県",null,{"$f":"$G$26*H12","v":0.20307373510619928},null,{"$f":"H28*$I$26","v":5.0768433776549819E-2},null,{"$f":"H28*$K$26","v":0.28768779140044898}]
[null,22,"愛知県",955,null,"福井県",null,{"$f":"$G$26*H13","v":0.13538249007079953},null,{"$f":"H29*$I$26","v":3.3845622517699882E-2},null,{"$f":"H29*$K$26","v":0.19179186093363268}]
[null,23,"三重県",211,null,"合　　計","－",{"$f":"SUM(H26:H29)","v":1.2232774995682958},"－",{"$f":"SUM(J26:J29)","v":0.30581937489207395},"－",{"$f":"SUM(L26:L29)","v":1.7329764577217524}]
[null,24,"福井県",56]
[null,25,"滋賀県",170,null,"移行期","（合成メタン45%導入）"]
[null,26,"京都府",243,null,null,"合成メタン導入量 （万トン/年）",null,"水素換算比率\nH4/CH4","液体水素必要量\n（万トン/年）","アンモニア換算比率\n4NH3/3CH4","液体アンモニア必要量\n（万トン/年）"]
[null,27,"大阪府",943,null,null,"全国","北陸地方"]
[null,28,"兵庫県",585,null,"新潟県",{"$f":"G44/2","v":1250},{"$f":"$G$35*H10","v":25.902262130892765},{"$f":"4/(12+4)","v":0.25},{"$f":"H35*$I$35","v":6.4755655327231914},{"$f":"4*(14+3)/(3*(12+4))","v":1.4166666666666667},{"$f":"H35*$K$35","v":36.694871352098083}]
[null,29,"奈良県",90,null,"富山県",null,{"$f":"$G$35*H11","v":13.598687618718703},null,{"$f":"H36*$I$35","v":3.3996719046796757},null,{"$f":"H36*$K$35","v":19.264807459851497}]
[null,30,"和歌山県",66,null,"石川県",null,{"$f":"$G$35*H12","v":9.0657917458124668},null,{"$f":"H37*$I$35","v":2.2664479364531167},null,{"$f":"H37*$K$35","v":12.843204973234329}]
[null,31,"鳥取県",35,null,"福井県",null,{"$f":"$G$35*H13","v":6.0438611638749791},null,{"$f":"H38*$I$35","v":1.5109652909687448},null,{"$f":"H38*$K$35","v":8.5621366488228876}]
[null,32,"島根県",41,null,"合　　計","－",{"$f":"SUM(H35:H38)","v":54.610602659298912},"－",{"$f":"SUM(J35:J38)","v":13.652650664824728},"－",{"$f":"SUM(L35:L38)","v":77.365020434006794}]
[null,33,"岡山県",144]
[null,34,"広島県",210,null,"2050年","（合成メタン90%導入）"]
[null,35,"山口県",104,null,null,"合成メタン導入量 （万トン/年）",null,"水素換算比率\nH4/CH4","液体水素必要量\n（万トン/年）","アンモニア換算比率\n4NH3/3CH4","液体アンモニア必要量\n（万トン/年）"]
[null,36,"徳島県",42,null,null,"全国","北陸地方"]
[null,37,"香川県",73,null,"新潟県",2500,{"$f":"$G$44*H10","v":51.804524261785531},{"$f":"4/(12+4)","v":0.25},{"$f":"H44*$I$44","v":12.951131065446383},{"$f":"4*(14+3)/(3*(12+4))","v":1.4166666666666667},{"$f":"H44*$K$44","v":73.389742704196166}]
[null,38,"愛媛県",111,null,"富山県",null,{"$f":"$G$44*H11","v":27.197375237437406},null,{"$f":"H45*$I$44","v":6.7993438093593515},null,{"$f":"H45*$K$44","v":38.529614919702993}]
[null,39,"高知県",41,null,"石川県",null,{"$f":"$G$44*H12","v":18.131583491624934},null,{"$f":"H46*$I$44","v":4.5328958729062334},null,{"$f":"H46*$K$44","v":25.686409946468657}]
[null,40,"福岡県",408,null,"福井県",null,{"$f":"$G$44*H13","v":12.087722327749958},null,{"$f":"H47*$I$44","v":3.0219305819374895},null,{"$f":"H47*$K$44","v":17.124273297645775}]
[null,41,"佐賀県",60,null,"合　　計","－",{"$f":"SUM(H44:H47)","v":109.22120531859782},"－",{"$f":"SUM(J44:J47)","v":27.305301329649456},"－",{"$f":"SUM(L44:L47)","v":154.73004086801359}]
[null,42,"長崎県",88]
[null,43,"熊本県",130]
[null,44,"大分県",78,null,"水素直接利用 （合成メタン需要の「2030年：2.5％」「2050年：５％」）"]
[null,45,"宮崎県",57]
[null,46,"鹿児島県",102,null,"北陸４県合計","合成メタン導入量\n （万トン/年）","1％あたりの導入量\n （万トン/年）","水素直接利用率\n（％）","水素直接利用率分の\n合成メタン導入量\n（万トン/年）"]
[null,"47","沖縄県",103]
[null,"全国　合計",null,{"$f":"SUM(D8:D54)","v":11582}]
[null,"出典：「令和３年度エネルギー消費統計調査（2023.3）」  （資源エネルギー庁）  参考表2　都道府県・ エネルギー種別エネルギー消費量表",null,null,null," 移行期（45％導入）",1250,{"$f":"G56/45","v":27.777777777777779},2.5,{"$f":"H56*I56","v":69.444444444444443}]
[null,null,null,null,null," 2050年（90％導入）",2500,{"$f":"G57/90","v":27.777777777777779},5,{"$f":"H57*I57","v":138.88888888888889}]
[]
[]
[null,null,null,null,null,"移行期","（2.5%水素直接利用）"]
[null,null,null,null,null,null,"合成メタン導入量（万トン/年）",null,"水素換算比率\nH4/CH4","液体水素必要量\n（万トン/年）","アンモニア換算比率\n4NH3/3CH4","液体アンモニア必要量\n（万トン/年）"]
[null,null,null,null,null,null,"全国","北陸地方"]
[null,null,null,null,null,"新潟県",{"$f":"J56","v":69.444444444444443},{"$f":"$G$63*H10","v":1.4390145628273758},{"$f":"4/(12+4)","v":0.25},{"$f":"H63*$I$44","v":0.35975364070684396},{"$f":"4*(14+3)/(3*(12+4))","v":1.4166666666666667},{"$f":"H63*$K$44","v":2.0386039640054494}]
[null,null,null,null,null,"富山県",null,{"$f":"$G$63*H11","v":0.75548264548437238},null,{"$f":"H64*$I$44","v":0.1888706613710931},null,{"$f":"H64*$K$44","v":1.070267081102861}]
[null,null,null,null,null,"石川県",null,{"$f":"$G$63*H12","v":0.50365509698958155},null,{"$f":"H65*$I$44","v":0.12591377424739539},null,{"$f":"H65*$K$44","v":0.71351138740190723}]
[null,null,null,null,null,"福井県",null,{"$f":"$G$63*H13","v":0.33577006465972103},null,{"$f":"H66*$I$44","v":8.3942516164930259E-2},null,{"$f":"H66*$K$44","v":0.47567425826793813}]
[null,null,null,null,null,"合　　計","－",{"$f":"SUM(H63:H66)","v":3.0339223699610507},"－",{"$f":"SUM(J63:J66)","v":0.75848059249026267},"－",{"$f":"SUM(L63:L66)","v":4.2980566907781563}]
[]
[null,null,null,null,null,"2050年","（5%水素直接利用）"]
[null,null,null,null,null,null,"合成メタン導入量（万トン/年）",null,"水素換算比率\nH4/CH4","液体水素必要量\n（万トン/年）","アンモニア換算比率\n4NH3/3CH4","液体アンモニア必要量\n（万トン/年）"]
[null,null,null,null,null,null,"全国","北陸地方"]
[null,null,null,null,null,"新潟県",{"$f":"J57","v":138.88888888888889},{"$f":"$G$72*H10","v":2.8780291256547517},{"$f":"4/(12+4)","v":0.25},{"$f":"H72*$I$44","v":0.71950728141368792},{"$f":"4*(14+3)/(3*(12+4))","v":1.4166666666666667},{"$f":"H72*$K$44","v":4.0772079280108988}]
[null,null,null,null,null,"富山県",null,{"$f":"$G$72*H11","v":1.5109652909687448},null,{"$f":"H73*$I$44","v":0.37774132274218619},null,{"$f":"H73*$K$44","v":2.1405341622057219}]
[null,null,null,null,null,"石川県",null,{"$f":"$G$72*H12","v":1.0073101939791631},null,{"$f":"H74*$I$44","v":0.25182754849479078},null,{"$f":"H74*$K$44","v":1.4270227748038145}]
[null,null,null,null,null,"福井県",null,{"$f":"$G$72*H13","v":0.67154012931944207},null,{"$f":"H75*$I$44","v":0.16788503232986052},null,{"$f":"H75*$K$44","v":0.95134851653587627}]
[null,null,null,null,null,"合　　計","－",{"$f":"SUM(H72:H75)","v":6.0678447399221014},"－",{"$f":"SUM(J72:J75)","v":1.5169611849805253},"－",{"$f":"SUM(L72:L75)","v":8.5961133815563127}]
[]
[]
[]
[null,null,null,null,null,"アンモニア",null,null,"単位：トン／年"]
[null,null,null,null,null,null,"2030年","移行期","2050年"]
[null,null,null,null,null,"新潟港",{"$f":"L26*10000/2*①需要入力!$M$22","v":4109.8255914349857},{"$f":"(L35+L63)*10000/2*①需要入力!$M$22","v":193667.37658051765},{"$f":"(L44+L72)*10000/2*①需要入力!$M$22","v":387334.7531610353}]
[null,null,null,null,null,"直江津港",{"$f":"G82","v":4109.8255914349857},{"$f":"H82","v":193667.37658051765},387334.7531610353]
[null,null,null,null,null,"伏木富山港",{"$f":"L27*10000*①需要入力!$M$22","v":4315.3168710067348},{"$f":"(L36+L64)*10000*①需要入力!$M$22","v":203350.7454095436},{"$f":"(L45+L73)*10000*①需要入力!$M$22","v":406701.49081908719}]
[null,null,null,null,null,"金沢港",{"$f":"L28*10000*①需要入力!$M$22","v":2876.8779140044899},{"$f":"(L37+L65)*10000*①需要入力!$M$22","v":135567.16360636236},{"$f":"(L46+L74)*10000*①需要入力!$M$22","v":271134.32721272472}]
[null,null,null,null,null,"七尾港",{"$f":"G85","v":2876.8779140044899},{"$f":"H85","v":135567.16360636236},271134.32721272472]
[null,null,null,null,null,"敦賀港",{"$f":"L29*10000*①需要入力!$M$22","v":1917.9186093363269},{"$f":"(L38+L66)*10000*①需要入力!$M$22","v":90378.109070908264},{"$f":"(L47+L75)*10000*①需要入力!$M$22","v":180756.21814181653}]
[]
[null,null,null,null,null,"水素",null,null,"単位：トン／年"]
[null,null,null,null,null,null,"2030年","移行期","2050年"]
[null,null,null,null,null,"新潟港",{"$f":"J26*10000/2*①需要入力!$M$22","v":725.26333966499737},{"$f":"(J35+J63)*10000/2*①需要入力!$M$22","v":34176.595867150172},{"$f":"(J44+J72)*10000/2*①需要入力!$M$22","v":68353.191734300344}]
[null,null,null,null,null,"直江津港",{"$f":"G91","v":725.26333966499737},{"$f":"H91","v":34176.595867150172},{"$f":"I91","v":68353.191734300344}]
[null,null,null,null,null,"伏木富山港",{"$f":"J27*10000*①需要入力!$M$22","v":761.52650664824739},{"$f":"(J36+J64)*10000*①需要入力!$M$22","v":35885.425660507688},{"$f":"(J45+J73)*10000*①需要入力!$M$22","v":71770.851321015376}]
[null,null,null,null,null,"金沢港",{"$f":"J28*10000/2*①需要入力!$M$22*①需要入力!$M$22","v":253.84216888274909},{"$f":"(J36+J65)*10000/2*①需要入力!$M$22","v":17627.928394635353},{"$f":"(J46+J74)*10000/2*①需要入力!$M$22","v":23923.61710700512}]
[null,null,null,null,null,"七尾港",{"$f":"G94*①需要入力!$M$22","v":253.84216888274909},{"$f":"H94","v":17627.928394635353},{"$f":"I94","v":23923.61710700512}]
[null,null,null,null,null,"敦賀港",{"$f":"J29*10000*①需要入力!$M$22","v":338.45622517699883},{"$f":"(J38+J66)*10000*①需要入力!$M$22","v":15949.078071336751},{"$f":"(J47+J75)*10000*①需要入力!$M$22","v":31898.156142673502}]

{"sheet":"グラフ(割合) ","index":8,"n_rows":280,"n_cols":6,"rows_kept":280,"cut":false,"hidden":false,"merged":[]}
[]
[null,"北陸管内港湾（水素：水素利用）",null,null,null,"単位：万トン／年"]
[null,null,"実証期","2030年","移行期","2050年"]
[null," LNG火力等による水素利用（ボイラー・タービン利用）",{"$f":"C44+C84+C124+C164+C204+C244","v":3.5516482898266863},{"$f":"D44+D84+D124+D164+D204+D244","v":7.1032965796533727},42.619779477920233,284.13186318613486]
[null," 都市ガスＣＮメタン化",{"$f":"C45+C85+C125+C165+C205+C245","v":0},0.30581937489207395,15.544355225541549,28.82226251462998]
[null," セメント産業のFC化",{"$f":"C46+C86+C126+C166+C206+C246","v":0},0,0.67224961983471077,0.8403120247933884]
[null," 輸送車両のFC化",{"$f":"C47+C87+C127+C167+C207+C247","v":0},0.30033935830885627,0.72676941142145068,1.4535388228429014]
[null,"ターミナル内のFC化（荷役機械・タグボート等）",{"$f":"C48+C88+C128+C168+C208+C248","v":0},0.11239519365551527,0.24543098648458428,0.53214317131627586]
[null," 停泊中船舶への陸電供給",{"$f":"C49+C89+C129+C169+C209+C249","v":0},0.24007798413408174,0.48015596826816348,0.96031193653632696]
[null,"合計",{"$f":"SUM(C4:C9)","v":3.5516482898266863},{"$f":"SUM(D4:D9)","v":8.0619284906439006},{"$f":"SUM(E4:E9)","v":60.288740689470693},{"$f":"SUM(F4:F9)","v":316.74043165625369}]
[]
[null,"北陸管内港湾（メタネーション：水素利用）",null,null,null,"単位：万トン／年"]
[null,null,"実証期","2030年","移行期","2050年"]
[null," LNG火力等による水素利用（ボイラー・タービン利用）",{"$f":"SUM(C54,C94,C134,C174,C214,C254)","v":5.2230121909215974},{"$f":"SUM(D54,D94,D134,D174,D214,D254)","v":10.446024381843195},62.676146291059162,417.84097527372785]
[null," 都市ガスＣＮメタン化",{"$f":"SUM(C55,C95,C135,C175,C215,C255)","v":0},0.4497343748412852,22.859345919914048,42.385680168573501]
[null," セメント産業のFC化",{"$f":"SUM(C56,C96,C136,C176,C216,C256)","v":0},0,0.98860238210986884,1.2357529776373362]
[null," 輸送車両のFC化",{"$f":"SUM(C57,C97,C137,C177,C217,C257)","v":0},0.59578244540827408,1.489456113520685,2.9789122270413699]
[null,"ターミナル内のFC化（荷役機械・タグボート等）",{"$f":"SUM(C58,C98,C138,C178,C218,C258)","v":0},0.16528704949340484,0.36092792130085927,0.78256348722981772]
[null," 停泊中船舶への陸電供給",{"$f":"SUM(C59,C99,C139,C179,C219,C259)","v":0},0.35305585902070852,0.70611171804141704,1.4122234360828341]
[null,"合計",{"$f":"SUM(C14:C19)","v":5.2230121909215974},{"$f":"SUM(D14:D19)","v":12.009884110606865},89.08059034594605,466.63610757029272]
[]
[null,"北陸管内港湾（アンモニアクラッキング：水素利用）",null,null,null,"単位：万トン／年"]
[null,null,"実証期","2030年","移行期","2050年"]
[null," LNG火力等による水素利用（ボイラー・タービン利用）",{"$f":"SUM(C64,C104,C144,C184,C224,C264)","v":4.3312784022276665},{"$f":"SUM(D64,D104,D144,D184,D224,D264)","v":8.6625568044553329},51.97534082673198,346.50227217821322]
[null," 都市ガスＣＮメタン化",{"$f":"SUM(C65,C105,C145,C185,C225,C265)","v":0},0.372950457185456,18.956530762855547,35.149100627597534]
[null," セメント産業のFC化",{"$f":"SUM(C66,C106,C146,C186,C226,C266)","v":0},0,0.81981660955452518,1.0247707619431565]
[null," 輸送車両のFC化",{"$f":"SUM(C67,C107,C147,C187,C227,C267)","v":0},0.49406349131417837,1.2351587282854459,2.4703174565708919]
[null,"ターミナル内のFC化（荷役機械・タグボート等）",{"$f":"SUM(C68,C108,C148,C188,C228,C268)","v":0},0.13706730933599423,0.29930608107876128,0.64895508697106818]
[null," 停泊中船舶への陸電供給",{"$f":"SUM(C69,C109,C149,C189,C229,C269)","v":0},0.29277802943180703,0.58555605886361406,1.1711121177272281]
[null,"合計",{"$f":"SUM(C24:C29)","v":4.3312784022276665},{"$f":"SUM(D24:D29)","v":9.959416091722769},{"$f":"SUM(E24:E29)","v":73.871709067369878},{"$f":"SUM(F24:F29)","v":386.96652822902308}]
[]
[null,"北陸管内港湾（アンモニア）",null,null,null,"単位：万トン／年"]
[null,null,"実証期","2030年","移行期","2050年"]
[null," 石炭火力等によるアンモニア利用（ボイラー・タービン利用）",{"$f":"SUM(C74,C114,C154,C194,C234,C274)","v":43.13024224582675},{"$f":"SUM(D74,D114,D154,D194,D234,D274)","v":172.520968983307},323.47681684370059,862.60484491653483]
[null," 都市ガスＣＮメタン化",{"$f":"SUM(C75,C115,C155,C195,C235,C275)","v":0},2.0206642491222011,95.219793485421178,190.43958697084236]
[null," セメント産業のFC化",{"$f":"SUM(C76,C116,C156,C196,C236,C276)","v":0},0,4.3732367741935487,5.4665459677419346]
[null," 輸送車両のFC化",{"$f":"SUM(C77,C117,C157,C197,C237,C277)","v":0},2.6355365380748799,6.5888413451872001,13.1776826903744]
[null,"ターミナル内のFC化（荷役機械・タグボート等）",{"$f":"SUM(C78,C118,C158,C198,C238,C278)","v":0},0.73117303399555622,1.5966209335825103,3.4617915983478165]
[null," 停泊中船舶への陸電供給",{"$f":"SUM(C79,C119,C159,C199,C239,C279)","v":0},1.5617976387217143,3.1235952774434286,6.2471905548868572]
[null,"合計",{"$f":"SUM(C34:C39)","v":43.13024224582675},{"$f":"SUM(D34:D39)","v":179.47014044322137},{"$f":"SUM(E34:E39)","v":434.37890465952847},{"$f":"SUM(F34:F39)","v":1081.3976426987283}]
[]
[null,"新潟港（水素：水素利用）",null,null,null,"単位：万トン／年"]
[null,null,"実証期","2030年","移行期","2050年"]
[null," LNG火力等による水素利用（ボイラー・タービン利用）",{"$f":"①需要!I7/10000","v":1.9954569907599176},{"$f":"①需要!J7/10000","v":3.9909139815198351},{"$f":"①需要!K7/10000","v":23.945483889119007},{"$f":"①需要!L7/10000","v":159.6365592607934}]
[null," 都市ガスＣＮメタン化",{"$f":"①需要!I11/10000","v":0},{"$f":"①需要!J11/10000","v":7.252633396649974E-2},{"$f":"①需要!K11/10000","v":3.417659586715017},{"$f":"①需要!L11/10000","v":6.835319173430034}]
[null," セメント産業のFC化",{"$f":"①需要!I15/10000","v":0},{"$f":"①需要!J15/10000","v":0},{"$f":"①需要!K15/10000","v":0},{"$f":"①需要!L15/10000","v":0}]
[null," 輸送車両のFC化",{"$f":"①需要!I19/10000","v":0},{"$f":"①需要!J19/10000","v":0.18224742461818835},{"$f":"①需要!K19/10000","v":0.45561856154547087},{"$f":"①需要!L19/10000","v":0.91123712309094174}]
[null,"ターミナル内のFC化\n　（荷役機械・タグボート等）",{"$f":"①需要!I23/10000","v":0},{"$f":"①需要!J23/10000","v":2.9701550330578516E-2},{"$f":"①需要!K23/10000","v":6.5595280413223156E-2},{"$f":"①需要!L23/10000","v":0.1435749203305785}]
[null," 停泊中船舶への陸電供給",{"$f":"①需要!I27/10000","v":0},{"$f":"①需要!J27/10000","v":0.1099618867768595},{"$f":"①需要!K27/10000","v":0.219923773553719},{"$f":"①需要!L27/10000","v":0.43984754710743801}]
[null,"合計",{"$f":"SUM(C44:C49)","v":1.9954569907599176},{"$f":"SUM(D44:D49)","v":4.3853511772119607},{"$f":"SUM(E44:E49)","v":28.10428109134644},{"$f":"SUM(F44:F49)","v":167.9665380247524}]
[]
[null,"新潟港（メタネーション：水素利用）",null,null,null,"単位：万トン／年"]
[null,null,"実証期","2030年","移行期","2050年"]
[null," LNG火力等による水素利用（ボイラー・タービン利用）",{"$f":"①需要!I9/10000","v":2.9344955746469381},{"$f":"①需要!J9/10000","v":5.8689911492938762},{"$f":"①需要!K9/10000","v":35.21394689576325},{"$f":"①需要!L9/10000","v":234.75964597175502}]
[null," 都市ガスＣＮメタン化",{"$f":"①需要!I13/10000","v":0},{"$f":"①需要!J13/10000","v":0.10665637348014669},{"$f":"①需要!K13/10000","v":5.0259699804632616},{"$f":"①需要!L13/10000","v":10.051939960926523}]
[null," セメント産業のFC化",{"$f":"①需要!I17/10000","v":0},{"$f":"①需要!J17/10000","v":0},{"$f":"①需要!K17/10000","v":0},{"$f":"①需要!L17/10000","v":0}]
[null," 輸送車両のFC化",{"$f":"①需要!I21/10000","v":0},{"$f":"①需要!J21/10000","v":0.26801091855615938},{"$f":"①需要!K21/10000","v":0.67002729639039837},{"$f":"①需要!L21/10000","v":1.3400545927807967}]
[null,"ターミナル内のFC化\n　（荷役機械・タグボート等）",{"$f":"①需要!I25/10000","v":0},{"$f":"①需要!J25/10000","v":4.3678750486144877E-2},{"$f":"①需要!K25/10000","v":9.6463647666504657E-2},{"$f":"①需要!L25/10000","v":0.21113958872143904}]
[null," 停泊中船舶への陸電供給",{"$f":"①需要!I29/10000","v":0},{"$f":"①需要!J29/10000","v":0.1617086570247934},{"$f":"①需要!K29/10000","v":0.32341731404958679},{"$f":"①需要!L29/10000","v":0.64683462809917358}]
[null,"合計",{"$f":"SUM(C54:C59)","v":2.9344955746469381},{"$f":"SUM(D54:D59)","v":6.4490458488411209},{"$f":"SUM(E54:E59)","v":41.329825134332999},{"$f":"SUM(F54:F59)","v":247.00961474228296}]
[]
[null,"新潟港（アンモニアクラッキング：水素利用）",null,null,null,"単位：万トン／年"]
[null,null,"実証期","2030年","移行期","2050年"]
[null," LNG火力等による水素利用（ボイラー・タービン利用）",{"$f":"①需要!I8/10000","v":2.43348413507307},{"$f":"①需要!J8/10000","v":4.8669682701461401},{"$f":"①需要!K8/10000","v":29.201809620876837},{"$f":"①需要!L8/10000","v":194.67873080584562}]
[null," 都市ガスＣＮメタン化",{"$f":"①需要!I12/10000","v":0},{"$f":"①需要!J12/10000","v":8.8446748739633818E-2},{"$f":"①需要!K12/10000","v":4.1678775447744112},{"$f":"①需要!L12/10000","v":8.3357550895488224}]
[null," セメント産業のFC化",{"$f":"①需要!I16/10000","v":0},{"$f":"①需要!J16/10000","v":0},{"$f":"①需要!K16/10000","v":0},{"$f":"①需要!L16/10000","v":0}]
[null," 輸送車両のFC化",{"$f":"①需要!I20/10000","v":0},{"$f":"①需要!J20/10000","v":0.22225295685144919},{"$f":"①需要!K20/10000","v":0.55563239212862303},{"$f":"①需要!L20/10000","v":1.1112647842572461}]
[null,"ターミナル内のFC化\n　（荷役機械・タグボート等）",{"$f":"①需要!I24/10000","v":0},{"$f":"①需要!J24/10000","v":3.6221402842168918E-2},{"$f":"①需要!K24/10000","v":7.9994244406369694E-2},{"$f":"①需要!L24/10000","v":0.17509136625680305}]
[null," 停泊中船舶への陸電供給",{"$f":"①需要!I28/10000","v":0},{"$f":"①需要!J28/10000","v":0.13409986192299939},{"$f":"①需要!K28/10000","v":0.26819972384599877},{"$f":"①需要!L28/10000","v":0.53639944769199754}]
[null,"合計",{"$f":"SUM(C64:C69)","v":2.43348413507307},{"$f":"SUM(D64:D69)","v":5.3479892405023914},{"$f":"SUM(E64:E69)","v":34.273513526032239},{"$f":"SUM(F64:F69)","v":204.83724149360049}]
[]
[null,"新潟港（アンモニア）",null,null,null,"単位：万トン／年"]
[null,null,"実証期","2030年","移行期","2050年"]
[null," 石炭火力等によるアンモニア利用（ボイラー・タービン利用）",{"$f":"①需要!I6/10000","v":0},{"$f":"①需要!J6/10000","v":0},{"$f":"①需要!K6/10000","v":0},{"$f":"①需要!L6/10000","v":0}]
[null," 都市ガスＣＮメタン化",{"$f":"①需要!I10/10000","v":0},{"$f":"①需要!J10/10000","v":0.41098255914349857},{"$f":"①需要!K10/10000","v":19.366737658051765},{"$f":"①需要!L10/10000","v":38.733475316103529}]
[null," セメント産業のFC化",{"$f":"①需要!I14/10000","v":0},{"$f":"①需要!J14/10000","v":0},{"$f":"①需要!K14/10000","v":0},{"$f":"①需要!L14/10000","v":0}]
[null," 輸送車両のFC化",{"$f":"①需要!I18/10000","v":0},{"$f":"①需要!J18/10000","v":1.1855880848817628},{"$f":"①需要!K18/10000","v":2.9639702122044067},{"$f":"①需要!L18/10000","v":5.9279404244088134}]
[null,"ターミナル内のFC化\n　（荷役機械・タグボート等）",{"$f":"①需要!I22/10000","v":0},{"$f":"①需要!J22/10000","v":0.19321976290322579},{"$f":"①需要!K22/10000","v":0.42672198548387097},{"$f":"①需要!L22/10000","v":0.93400889032258061}]
[null," 停泊中船舶への陸電供給",{"$f":"①需要!I26/10000","v":0},{"$f":"①需要!J26/10000","v":0.71534345698924728},{"$f":"①需要!K26/10000","v":1.4306869139784946},{"$f":"①需要!L26/10000","v":2.8613738279569891}]
[null,"合計",{"$f":"SUM(C74:C79)","v":0},{"$f":"SUM(D74:D79)","v":2.5051338639177345},{"$f":"SUM(E74:E79)","v":24.188116769718533},{"$f":"SUM(F74:F79)","v":48.456798458791909}]
[]
[null,"直江津港（水素：水素利用）",null,null,null,"単位：万トン／年"]
[null,null,"実証期","2030年","移行期","2050年"]
[null," LNG火力等による水素利用（ボイラー・タービン利用）",{"$f":"①需要!I39/10000","v":1.2426934294714742},{"$f":"①需要!J39/10000","v":2.4853868589429484},{"$f":"①需要!K39/10000","v":14.912321153657686},{"$f":"①需要!L39/10000","v":99.415474357717912}]
[null," 都市ガスＣＮメタン化",{"$f":"①需要!I43/10000","v":0},{"$f":"①需要!J43/10000","v":7.252633396649974E-2},{"$f":"①需要!K43/10000","v":3.417659586715017},{"$f":"①需要!L43/10000","v":6.835319173430034}]
[null," セメント産業のFC化",{"$f":"①需要!I47/10000","v":0},{"$f":"①需要!J47/10000","v":0},{"$f":"①需要!K47/10000","v":0},{"$f":"①需要!L47/10000","v":0}]
[null," 輸送車両のFC化",{"$f":"①需要!I51/10000","v":0},{"$f":"①需要!J51/10000","v":3.2329682412064485E-2},{"$f":"①需要!K51/10000","v":8.082420603016123E-2},{"$f":"①需要!L51/10000","v":0.16164841206032246}]
[null,"ターミナル内のFC化\n　（荷役機械・タグボート等）",{"$f":"①需要!I55/10000","v":0},{"$f":"①需要!J55/10000","v":2.804880302072071E-2},{"$f":"①需要!K55/10000","v":6.1257755834829848E-2},{"$f":"①需要!L55/10000","v":0.13283581125643654}]
[null," 停泊中船舶への陸電供給",{"$f":"①需要!I59/10000","v":0},{"$f":"①需要!J59/10000","v":3.4441331117629273E-2},{"$f":"①需要!K59/10000","v":6.8882662235258546E-2},{"$f":"①需要!L59/10000","v":0.13776532447051709}]
[null,"合計",{"$f":"SUM(C84:C89)","v":1.2426934294714742},{"$f":"SUM(D84:D89)","v":2.6527330094598627},{"$f":"SUM(E84:E89)","v":18.540945364472954},{"$f":"SUM(F84:F89)","v":106.68304307893523}]
[]
[null,"直江津港（メタネーション：水素利用）",null,null,null,"単位：万トン／年"]
[null,null,"実証期","2030年","移行期","2050年"]
[null," LNG火力等による水素利用（ボイラー・タービン利用）",{"$f":"①需要!I41/10000","v":1.8274903374580502},{"$f":"①需要!J41/10000","v":3.6549806749161005},{"$f":"①需要!K41/10000","v":21.9298840494966},{"$f":"①需要!L41/10000","v":146.199226996644}]
[null," 都市ガスＣＮメタン化",{"$f":"①需要!I45/10000","v":0},{"$f":"①需要!J45/10000","v":0.10665637348014669},{"$f":"①需要!K45/10000","v":5.0259699804632616},{"$f":"①需要!L45/10000","v":10.051939960926523}]
[null," セメント産業のFC化",{"$f":"①需要!I49/10000","v":0},{"$f":"①需要!J49/10000","v":0},{"$f":"①需要!K49/10000","v":0},{"$f":"①需要!L49/10000","v":0}]
[null," 輸送車両のFC化",{"$f":"①需要!I53/10000","v":0},{"$f":"①需要!J53/10000","v":4.7543650605977192E-2},{"$f":"①需要!K53/10000","v":0.11885912651494297},{"$f":"①需要!L53/10000","v":0.23771825302988595}]
[null,"ターミナル内のFC化\n　（荷役機械・タグボート等）",{"$f":"①需要!I57/10000","v":0},{"$f":"①需要!J57/10000","v":4.1248239736353984E-2},{"$f":"①需要!K57/10000","v":9.0084935051220366E-2},{"$f":"①需要!L57/10000","v":0.19534678125946553}]
[null," 停泊中船舶への陸電供給",{"$f":"①需要!I61/10000","v":0},{"$f":"①需要!J61/10000","v":5.0649016349454817E-2},{"$f":"①需要!K61/10000","v":0.10129803269890963},{"$f":"①需要!L61/10000","v":0.20259606539781927}]
[null,"合計",{"$f":"SUM(C94:C99)","v":1.8274903374580502},{"$f":"SUM(D94:D99)","v":3.901077955088033},{"$f":"SUM(E94:E99)","v":27.266096124224934},{"$f":"SUM(F94:F99)","v":156.8868280572577}]
[]
[null,"直江津港（アンモニアクラッキング：水素利用）",null,null,null,"単位：万トン／年"]
[null,null,"実証期","2030年","移行期","2050年"]
[null," LNG火力等による水素利用（ボイラー・タービン利用）",{"$f":"①需要!I40/10000","v":1.5154797920383829},{"$f":"①需要!J40/10000","v":3.0309595840767658},{"$f":"①需要!K40/10000","v":18.185757504460589},{"$f":"①需要!L40/10000","v":121.23838336307062}]
[null," 都市ガスＣＮメタン化",{"$f":"①需要!I44/10000","v":0},{"$f":"①需要!J44/10000","v":8.8446748739633818E-2},{"$f":"①需要!K44/10000","v":4.1678775447744112},{"$f":"①需要!L44/10000","v":8.3357550895488224}]
[null," セメント産業のFC化",{"$f":"①需要!I48/10000","v":0},{"$f":"①需要!J48/10000","v":0},{"$f":"①需要!K48/10000","v":0},{"$f":"①需要!L48/10000","v":0}]
[null," 輸送車両のFC化",{"$f":"①需要!I52/10000","v":0},{"$f":"①需要!J52/10000","v":3.9426441965932299E-2},{"$f":"①需要!K52/10000","v":9.8566104914830754E-2},{"$f":"①需要!L52/10000","v":0.19713220982966151}]
[null,"ターミナル内のFC化\n　（荷役機械・タグボート等）",{"$f":"①需要!I56/10000","v":0},{"$f":"①需要!J56/10000","v":3.4205857342342327E-2},{"$f":"①需要!K56/10000","v":7.4704580286377859E-2},{"$f":"①需要!L56/10000","v":0.16199489177614212}]
[null," 停泊中船舶への陸電供給",{"$f":"①需要!I60/10000","v":0},{"$f":"①需要!J60/10000","v":4.2001623314182036E-2},{"$f":"①需要!K60/10000","v":8.4003246628364073E-2},{"$f":"①需要!L60/10000","v":0.16800649325672815}]
[null,"合計",{"$f":"SUM(C104:C109)","v":1.5154797920383829},{"$f":"SUM(D104:D109)","v":3.2350402554388564},{"$f":"SUM(E104:E109)","v":22.610908981064576},{"$f":"SUM(F104:F109)","v":130.10127204748201}]
[]
[null,"直江津港（アンモニア）",null,null,null,"単位：万トン／年"]
[null,null,"実証期","2030年","移行期","2050年"]
[null," 石炭火力等によるアンモニア利用（ボイラー・タービン利用）",{"$f":"①需要!I38/10000","v":0},{"$f":"①需要!J38/10000","v":0},{"$f":"①需要!K38/10000","v":0},{"$f":"①需要!L38/10000","v":0}]
[null," 都市ガスＣＮメタン化",{"$f":"①需要!I42/10000","v":0},{"$f":"①需要!J42/10000","v":0.41098255914349857},{"$f":"①需要!K42/10000","v":19.366737658051765},{"$f":"①需要!L42/10000","v":38.733475316103529}]
[null," セメント産業のFC化",{"$f":"①需要!I46/10000","v":0},{"$f":"①需要!J46/10000","v":0},{"$f":"①需要!K46/10000","v":0},{"$f":"①需要!L46/10000","v":0}]
[null," 輸送車両のFC化",{"$f":"①需要!I50/10000","v":0},{"$f":"①需要!J50/10000","v":0.21031675117525819},{"$f":"①需要!K50/10000","v":0.52579187793814552},{"$f":"①需要!L50/10000","v":1.051583755876291}]
[null,"ターミナル内のFC化\n　（荷役機械・タグボート等）",{"$f":"①需要!I54/10000","v":0},{"$f":"①需要!J54/10000","v":0.18246801965092505},{"$f":"①需要!K54/10000","v":0.39850475569969951},{"$f":"①需要!L54/10000","v":0.86414694419509797}]
[null," 停泊中船舶への陸電供給",{"$f":"①需要!I58/10000","v":0},{"$f":"①需要!J58/10000","v":0.22405382071145924},{"$f":"①需要!K58/10000","v":0.44810764142291848},{"$f":"①需要!L58/10000","v":0.89621528284583696}]
[null,"合計",{"$f":"SUM(C114:C119)","v":0},{"$f":"SUM(D114:D119)","v":1.027821150681141},{"$f":"SUM(E114:E119)","v":20.739141933112531},{"$f":"SUM(F114:F119)","v":41.545421299020759}]
[]
[null,"伏木富山港（水素：水素利用）",null,null,null,"単位：万トン／年"]
[null,null,"実証期","2030年","移行期","2050年"]
[null," LNG火力等による水素利用（ボイラー・タービン利用）",{"$f":"①需要!I71/10000","v":0.29537551446280996},{"$f":"①需要!J71/10000","v":0.59075102892561993},{"$f":"①需要!K71/10000","v":3.5445061735537187},{"$f":"①需要!L71/10000","v":23.630041157024795}]
[null," 都市ガスＣＮメタン化",{"$f":"①需要!I75/10000","v":0},{"$f":"①需要!J75/10000","v":7.6152650664824739E-2},{"$f":"①需要!K75/10000","v":3.5885425660507688},{"$f":"①需要!L75/10000","v":7.1770851321015376}]
[null," セメント産業のFC化",{"$f":"①需要!I79/10000","v":0},{"$f":"①需要!J79/10000","v":0},{"$f":"①需要!K79/10000","v":0},{"$f":"①需要!L79/10000","v":0}]
[null," 輸送車両のFC化",{"$f":"①需要!I83/10000","v":0},{"$f":"①需要!J83/10000","v":2.2730150345818372E-2},{"$f":"①需要!K83/10000","v":5.6825375864545932E-2},{"$f":"①需要!L83/10000","v":0.11365075172909186}]
[null,"ターミナル内のFC化\n　（荷役機械・タグボート等）",{"$f":"①需要!I87/10000","v":0},{"$f":"①需要!J87/10000","v":2.1972374305950414E-2},{"$f":"①需要!K87/10000","v":4.7040838487933889E-2},{"$f":"①需要!L87/10000","v":0.10027385672793387}]
[null," 停泊中船舶への陸電供給",{"$f":"①需要!I91/10000","v":0},{"$f":"①需要!J91/10000","v":5.7409723555712402E-2},{"$f":"①需要!K91/10000","v":0.1148194471114248},{"$f":"①需要!L91/10000","v":0.22963889422284961}]
[null,"合計",{"$f":"SUM(C124:C129)","v":0.29537551446280996},{"$f":"SUM(D124:D129)","v":0.76901592779792582},{"$f":"SUM(E124:E129)","v":7.3517344010683923},{"$f":"SUM(F124:F129)","v":31.250689791806209}]
[]
[null,"伏木富山港（メタネーション：水素利用）",null,null,null,"単位：万トン／年"]
[null,null,"実証期","2030年","移行期","2050年"]
[null," LNG火力等による水素利用（ボイラー・タービン利用）",{"$f":"①需要!I73/10000","v":0.43437575656295585},{"$f":"①需要!J73/10000","v":0.8687515131259117},{"$f":"①需要!K73/10000","v":5.2125090787554687},{"$f":"①需要!L73/10000","v":34.750060525036467}]
[null," 都市ガスＣＮメタン化",{"$f":"①需要!I77/10000","v":0},{"$f":"①需要!J77/10000","v":0.11198919215415404},{"$f":"①需要!K77/10000","v":5.2772684794864251},{"$f":"①需要!L77/10000","v":10.55453695897285}]
[null," セメント産業のFC化",{"$f":"①需要!I81/10000","v":0},{"$f":"①需要!J81/10000","v":0},{"$f":"①需要!K81/10000","v":0},{"$f":"①需要!L81/10000","v":0}]
[null," 輸送車両のFC化",{"$f":"①需要!I85/10000","v":0},{"$f":"①需要!J85/10000","v":3.3426691685027023E-2},{"$f":"①需要!K85/10000","v":8.3566729212567553E-2},{"$f":"①需要!L85/10000","v":0.16713345842513511}]
[null,"ターミナル内のFC化\n　（荷役機械・タグボート等）",{"$f":"①需要!I89/10000","v":0},{"$f":"①需要!J89/10000","v":3.2312315155809429E-2},{"$f":"①需要!K89/10000","v":6.9177703658726303E-2},{"$f":"①需要!L89/10000","v":0.14746155401166747}]
[null," 停泊中船舶への陸電供給",{"$f":"①需要!I93/10000","v":0},{"$f":"①需要!J93/10000","v":8.4426064052518249E-2},{"$f":"①需要!K93/10000","v":0.1688521281050365},{"$f":"①需要!L93/10000","v":0.33770425621007299}]
[null,"合計",{"$f":"SUM(C134:C139)","v":0.43437575656295585},{"$f":"SUM(D134:D139)","v":1.1309057761734205},{"$f":"SUM(E134:E139)","v":10.811374119218224},{"$f":"SUM(F134:F139)","v":45.956896752656199}]
[]
[null,"伏木富山港（アンモニアクラッキング：水素利用）",null,null,null,"単位：万トン／年"]
[null,null,"実証期","2030年","移行期","2050年"]
[null," LNG火力等による水素利用（ボイラー・タービン利用）",{"$f":"①需要!I72/10000","v":0.36021404202781698},{"$f":"①需要!J72/10000","v":0.72042808405563397},{"$f":"①需要!K72/10000","v":4.3225685043338036},{"$f":"①需要!L72/10000","v":28.81712336222536}]
[null," 都市ガスＣＮメタン化",{"$f":"①需要!I76/10000","v":0},{"$f":"①需要!J76/10000","v":9.2869086176615531E-2},{"$f":"①需要!K76/10000","v":4.3762714220131329},{"$f":"①需要!L76/10000","v":8.7525428440262658}]
[null," セメント産業のFC化",{"$f":"①需要!I80/10000","v":0},{"$f":"①需要!J80/10000","v":0},{"$f":"①需要!K80/10000","v":0},{"$f":"①需要!L80/10000","v":0}]
[null," 輸送車両のFC化",{"$f":"①需要!I84/10000","v":0},{"$f":"①需要!J84/10000","v":2.771969554368094E-2},{"$f":"①需要!K84/10000","v":6.9299238859202347E-2},{"$f":"①需要!L84/10000","v":0.13859847771840469}]
[null,"ターミナル内のFC化\n　（荷役機械・タグボート等）",{"$f":"①需要!I88/10000","v":0},{"$f":"①需要!J88/10000","v":2.6795578421890748E-2},{"$f":"①需要!K88/10000","v":5.7366876204797412E-2},{"$f":"①需要!L88/10000","v":0.12228519113162667}]
[null," 停泊中船舶への陸電供給",{"$f":"①需要!I92/10000","v":0},{"$f":"①需要!J92/10000","v":7.0011857994771221E-2},{"$f":"①需要!K92/10000","v":0.14002371598954244},{"$f":"①需要!L92/10000","v":0.28004743197908488}]
[null,"合計",{"$f":"SUM(C144:C149)","v":0.36021404202781698},{"$f":"SUM(D144:D149)","v":0.93782430219259227},{"$f":"SUM(E144:E149)","v":8.9655297574004784},{"$f":"SUM(F144:F149)","v":38.110597307080738}]
[]
[null,"伏木富山港（アンモニア）",null,null,null,"単位：万トン／年"]
[null,null,"実証期","2030年","移行期","2050年"]
[null," 石炭火力等によるアンモニア利用（ボイラー・タービン利用）",{"$f":"①需要!I70/10000","v":8.3883077849462389},{"$f":"①需要!J70/10000","v":33.553231139784955},{"$f":"①需要!K70/10000","v":62.912308387096772},{"$f":"①需要!L70/10000","v":167.76615569892473}]
[null," 都市ガスＣＮメタン化",{"$f":"①需要!I74/10000","v":0},{"$f":"①需要!J74/10000","v":0.43153168710067347},{"$f":"①需要!K74/10000","v":20.335074540954359},{"$f":"①需要!L74/10000","v":40.670149081908718}]
[null," セメント産業のFC化",{"$f":"①需要!I78/10000","v":0},{"$f":"①需要!J78/10000","v":0},{"$f":"①需要!K78/10000","v":0},{"$f":"①需要!L78/10000","v":0}]
[null," 輸送車両のFC化",{"$f":"①需要!I82/10000","v":0},{"$f":"①需要!J82/10000","v":0.14786818235720553},{"$f":"①需要!K82/10000","v":0.36967045589301384},{"$f":"①需要!L82/10000","v":0.73934091178602768}]
[null,"ターミナル内のFC化\n　（荷役機械・タグボート等）",{"$f":"①需要!I86/10000","v":0},{"$f":"①需要!J86/10000","v":0.14293856403333333},{"$f":"①需要!K86/10000","v":0.30601835790537635},{"$f":"①需要!L86/10000","v":0.65231917548817198}]
[null," 停泊中船舶への陸電供給",{"$f":"①需要!I90/10000","v":0},{"$f":"①需要!J90/10000","v":0.37347185753984946},{"$f":"①需要!K90/10000","v":0.74694371507969892},{"$f":"①需要!L90/10000","v":1.4938874301593978}]
[null,"合計",{"$f":"SUM(C154:C159)","v":8.3883077849462389},{"$f":"SUM(D154:D159)","v":34.64904143081602},{"$f":"SUM(E154:E159)","v":84.670015456929221},{"$f":"SUM(F154:F159)","v":211.32185229826703}]
[]
[null,"金沢港（水素：水素利用）",null,null,null,"単位：万トン／年"]
[null,null,"実証期","2030年","移行期","2050年"]
[null," LNG火力等による水素利用（ボイラー・タービン利用）",{"$f":"①需要!I103/10000","v":7.8200000000000017E-5},{"$f":"①需要!J103/10000","v":1.5640000000000003E-4},{"$f":"①需要!K103/10000","v":9.3840000000000026E-4},{"$f":"①需要!L103/10000","v":6.256000000000002E-3}]
[null," 都市ガスＣＮメタン化",{"$f":"①需要!I107/10000","v":0},{"$f":"①需要!J107/10000","v":2.538421688827491E-2},{"$f":"①需要!K107/10000","v":1.7627928394635353},{"$f":"①需要!L107/10000","v":2.392361710700512}]
[null," セメント産業のFC化",{"$f":"①需要!I111/10000","v":0},{"$f":"①需要!J111/10000","v":0},{"$f":"①需要!K111/10000","v":0},{"$f":"①需要!L111/10000","v":0}]
[null," 輸送車両のFC化",{"$f":"①需要!I115/10000","v":0},{"$f":"①需要!J115/10000","v":6.4991239669421504E-3},{"$f":"①需要!K115/10000","v":1.6247809917355374E-2},{"$f":"①需要!L115/10000","v":3.2495619834710748E-2}]
[null,"ターミナル内のFC化\n　（荷役機械・タグボート等）",{"$f":"①需要!I119/10000","v":0},{"$f":"①需要!J119/10000","v":1.0430144628099174E-2},{"$f":"①需要!K119/10000","v":2.292434917355372E-2},{"$f":"①需要!L119/10000","v":4.9976818181818178E-2}]
[null," 停泊中船舶への陸電供給",{"$f":"①需要!I123/10000","v":0},{"$f":"①需要!J123/10000","v":3.150619834710744E-3},{"$f":"①需要!K123/10000","v":6.301239669421488E-3},{"$f":"①需要!L123/10000","v":1.2602479338842976E-2}]
[null,"合計",{"$f":"SUM(C164:C169)","v":7.8200000000000017E-5},{"$f":"SUM(D164:D169)","v":4.5620505318026978E-2},{"$f":"SUM(E164:E169)","v":1.8092046382238658},{"$f":"SUM(F164:F169)","v":2.493692628055884}]
[]
[null,"金沢港（メタネーション：水素利用）",null,null,null,"単位：万トン／年"]
[null,null,"実証期","2030年","移行期","2050年"]
[null," LNG火力等による水素利用（ボイラー・タービン利用）",{"$f":"①需要!I105/10000","v":1.1500000000000003E-4},{"$f":"①需要!J105/10000","v":2.3000000000000006E-4},{"$f":"①需要!K105/10000","v":1.3800000000000004E-3},{"$f":"①需要!L105/10000","v":9.2000000000000033E-3}]
[null," 都市ガスＣＮメタン化",{"$f":"①需要!I109/10000","v":0},{"$f":"①需要!J109/10000","v":3.7329730718051346E-2},{"$f":"①需要!K109/10000","v":2.5923424109757875},{"$f":"①需要!L109/10000","v":3.5181789863242825}]
[null," セメント産業のFC化",{"$f":"①需要!I113/10000","v":0},{"$f":"①需要!J113/10000","v":0},{"$f":"①需要!K113/10000","v":0},{"$f":"①需要!L113/10000","v":0}]
[null," 輸送車両のFC化",{"$f":"①需要!I117/10000","v":0},{"$f":"①需要!J117/10000","v":9.5575352455031636E-3},{"$f":"①需要!K117/10000","v":2.3893838113757906E-2},{"$f":"①需要!L117/10000","v":4.7787676227515813E-2}]
[null,"ターミナル内のFC化\n　（荷役機械・タグボート等）",{"$f":"①需要!I121/10000","v":0},{"$f":"①需要!J121/10000","v":1.5338447982498787E-2},{"$f":"①需要!K121/10000","v":3.3712278196402531E-2},{"$f":"①需要!L121/10000","v":7.3495320855614971E-2}]
[null," 停泊中船舶への陸電供給",{"$f":"①需要!I125/10000","v":0},{"$f":"①需要!J125/10000","v":4.6332644628099178E-3},{"$f":"①需要!K125/10000","v":9.2665289256198356E-3},{"$f":"①需要!L125/10000","v":1.8533057851239671E-2}]
[null,"合計",{"$f":"SUM(C174:C179)","v":1.1500000000000003E-4},{"$f":"SUM(D174:D179)","v":6.7088978408863215E-2},{"$f":"SUM(E174:E179)","v":2.6605950562115681},{"$f":"SUM(F174:F179)","v":3.6671950412586525}]
[]
[null,"金沢港（アンモニアクラッキング：水素利用）",null,null,null,"単位：万トン／年"]
[null,null,"実証期","2030年","移行期","2050年"]
[null," LNG火力等による水素利用（ボイラー・タービン利用）",{"$f":"①需要!I104/10000","v":9.5365853658536593E-5},{"$f":"①需要!J104/10000","v":1.9073170731707319E-4},{"$f":"①需要!K104/10000","v":1.1443902439024392E-3},{"$f":"①需要!L104/10000","v":7.6292682926829289E-3}]
[null," 都市ガスＣＮメタン化",{"$f":"①需要!I108/10000","v":0},{"$f":"①需要!J108/10000","v":3.0956362058871839E-2},{"$f":"①需要!K108/10000","v":2.1497473651994334},{"$f":"①需要!L108/10000","v":2.9175142813420876}]
[null," セメント産業のFC化",{"$f":"①需要!I112/10000","v":0},{"$f":"①需要!J112/10000","v":0},{"$f":"①需要!K112/10000","v":0},{"$f":"①需要!L112/10000","v":0}]
[null," 輸送車両のFC化",{"$f":"①需要!I116/10000","v":0},{"$f":"①需要!J116/10000","v":7.9257609352953052E-3},{"$f":"①需要!K116/10000","v":1.9814402338238262E-2},{"$f":"①需要!L116/10000","v":3.9628804676476524E-2}]
[null,"ターミナル内のFC化\n　（荷役機械・タグボート等）",{"$f":"①需要!I120/10000","v":0},{"$f":"①需要!J120/10000","v":1.2719688570852651E-2},{"$f":"①需要!K120/10000","v":2.7956523382382584E-2},{"$f":"①需要!L120/10000","v":6.0947339246119725E-2}]
[null," 停泊中船舶への陸電供給",{"$f":"①需要!I124/10000","v":0},{"$f":"①需要!J124/10000","v":3.8422193106228582E-3},{"$f":"①需要!K124/10000","v":7.6844386212457164E-3},{"$f":"①需要!L124/10000","v":1.5368877242491433E-2}]
[null,"合計",{"$f":"SUM(C184:C189)","v":9.5365853658536593E-5},{"$f":"SUM(D184:D189)","v":5.5634762582959726E-2},{"$f":"SUM(E184:E189)","v":2.2063471197852023},{"$f":"SUM(F184:F189)","v":3.0410885707998583}]
[]
[null,"金沢港（アンモニア）",null,null,null,"単位：万トン／年"]
[null,null,"実証期","2030年","移行期","2050年"]
[null," 石炭火力等によるアンモニア利用（ボイラー・タービン利用）",{"$f":"①需要!I102/10000","v":0},{"$f":"①需要!J102/10000","v":0},{"$f":"①需要!K102/10000","v":0},{"$f":"①需要!L102/10000","v":0}]
[null," 都市ガスＣＮメタン化",{"$f":"①需要!I106/10000","v":0},{"$f":"①需要!J106/10000","v":0.28768779140044898},{"$f":"①需要!K106/10000","v":13.556716360636235},{"$f":"①需要!L106/10000","v":27.113432721272471}]
[null," セメント産業のFC化",{"$f":"①需要!I110/10000","v":0},{"$f":"①需要!J110/10000","v":0},{"$f":"①需要!K110/10000","v":0},{"$f":"①需要!L110/10000","v":0}]
[null," 輸送車両のFC化",{"$f":"①需要!I114/10000","v":0},{"$f":"①需要!J114/10000","v":4.2279247311827958E-2},{"$f":"①需要!K114/10000","v":0.10569811827956989},{"$f":"①需要!L114/10000","v":0.21139623655913978}]
[null,"ターミナル内のFC化\n　（荷役機械・タグボート等）",{"$f":"①需要!I118/10000","v":0},{"$f":"①需要!J118/10000","v":6.7852016129032258E-2},{"$f":"①需要!K118/10000","v":0.14913151881720427},{"$f":"①需要!L118/10000","v":0.32511801075268815}]
[null," 停泊中船舶への陸電供給",{"$f":"①需要!I122/10000","v":0},{"$f":"①需要!J122/10000","v":2.0495967741935482E-2},{"$f":"①需要!K122/10000","v":4.0991935483870964E-2},{"$f":"①需要!L122/10000","v":8.1983870967741929E-2}]
[null,"合計",{"$f":"SUM(C194:C199)","v":0},{"$f":"SUM(D194:D199)","v":0.41831502258324466},{"$f":"SUM(E194:E199)","v":13.852537933216881},{"$f":"SUM(F194:F199)","v":27.731930839552042}]
[]
[null,"七尾港（水素：水素利用）",null,null,null,"単位：万トン／年"]
[null,null,"実証期","2030年","移行期","2050年"]
[null," LNG火力等による水素利用（ボイラー・タービン利用）",{"$f":"①需要!I135/10000","v":1.6299527033311022E-2},{"$f":"①需要!J135/10000","v":3.2599054066622044E-2},{"$f":"①需要!K135/10000","v":0.19559432439973229},{"$f":"①需要!L135/10000","v":1.3039621626648819}]
[null," 都市ガスＣＮメタン化",{"$f":"①需要!I139/10000","v":0},{"$f":"①需要!J139/10000","v":2.538421688827491E-2},{"$f":"①需要!K139/10000","v":1.7627928394635353},{"$f":"①需要!L139/10000","v":2.392361710700512}]
[null," セメント産業のFC化",{"$f":"①需要!I143/10000","v":0},{"$f":"①需要!J143/10000","v":0},{"$f":"①需要!K143/10000","v":0},{"$f":"①需要!L143/10000","v":0}]
[null," 輸送車両のFC化",{"$f":"①需要!I147/10000","v":0},{"$f":"①需要!J147/10000","v":8.3750082644628108E-3},{"$f":"①需要!K147/10000","v":2.0937520661157026E-2},{"$f":"①需要!L147/10000","v":4.1875041322314052E-2}]
[null,"ターミナル内のFC化\n　（荷役機械・タグボート等）",{"$f":"①需要!I151/10000","v":0},{"$f":"①需要!J151/10000","v":1.001219008264463E-2},{"$f":"①需要!K151/10000","v":2.2088440082644628E-2},{"$f":"①需要!L151/10000","v":4.8305000000000001E-2}]
[null," 停泊中船舶への陸電供給",{"$f":"①需要!I155/10000","v":0},{"$f":"①需要!J155/10000","v":2.3670041322314053E-3},{"$f":"①需要!K155/10000","v":4.7340082644628106E-3},{"$f":"①需要!L155/10000","v":9.4680165289256213E-3}]
[null,"合計",{"$f":"SUM(C204:C209)","v":1.6299527033311022E-2},{"$f":"SUM(D204:D209)","v":7.8737473434235816E-2},{"$f":"SUM(E204:E209)","v":2.0061471328715319},{"$f":"SUM(F204:F209)","v":3.7959719312166338}]
[]
[null,"七尾港（メタネーション：水素利用）",null,null,null,"単位：万トン／年"]
[null,null,"実証期","2030年","移行期","2050年"]
[null," LNG火力等による水素利用（ボイラー・タービン利用）",{"$f":"①需要!I137/10000","v":2.3969892696045624E-2},{"$f":"①需要!J137/10000","v":4.7939785392091247E-2},{"$f":"①需要!K137/10000","v":0.28763871235254751},{"$f":"①需要!L137/10000","v":1.9175914156836502}]
[null," 都市ガスＣＮメタン化",{"$f":"①需要!I141/10000","v":0},{"$f":"①需要!J141/10000","v":3.7329730718051346E-2},{"$f":"①需要!K141/10000","v":2.5923424109757875},{"$f":"①需要!L141/10000","v":3.5181789863242825}]
[null," セメント産業のFC化",{"$f":"①需要!I145/10000","v":0},{"$f":"①需要!J145/10000","v":0},{"$f":"①需要!K145/10000","v":0},{"$f":"①需要!L145/10000","v":0}]
[null," 輸送車両のFC化",{"$f":"①需要!I149/10000","v":0},{"$f":"①需要!J149/10000","v":1.2316188624210017E-2},{"$f":"①需要!K149/10000","v":3.0790471560525043E-2},{"$f":"①需要!L149/10000","v":6.1580943121050086E-2}]
[null,"ターミナル内のFC化\n　（荷役機械・タグボート等）",{"$f":"①需要!I153/10000","v":0},{"$f":"①需要!J153/10000","v":1.4723808945065633E-2},{"$f":"①需要!K153/10000","v":3.2483000121536224E-2},{"$f":"①需要!L153/10000","v":7.1036764705882369E-2}]
[null," 停泊中船舶への陸電供給",{"$f":"①需要!I157/10000","v":0},{"$f":"①需要!J157/10000","v":3.480888429752067E-3},{"$f":"①需要!K157/10000","v":6.9617768595041339E-3},{"$f":"①需要!L157/10000","v":1.3923553719008268E-2}]
[null,"合計",{"$f":"SUM(C214:C219)","v":2.3969892696045624E-2},{"$f":"SUM(D214:D219)","v":0.11579040210917031},{"$f":"SUM(E214:E219)","v":2.9502163718699004},{"$f":"SUM(F214:F219)","v":5.582311663553873}]
[]
[null,"七尾港（アンモニアクラッキング：水素利用）",null,null,null,"単位：万トン／年"]
[null,null,"実証期","2030年","移行期","2050年"]
[null," LNG火力等による水素利用（ボイラー・タービン利用）",{"$f":"①需要!I136/10000","v":1.9877471991842709E-2},{"$f":"①需要!J136/10000","v":3.9754943983685419E-2},{"$f":"①需要!K136/10000","v":0.23852966390211255},{"$f":"①需要!L136/10000","v":1.5901977593474168}]
[null," 都市ガスＣＮメタン化",{"$f":"①需要!I140/10000","v":0},{"$f":"①需要!J140/10000","v":3.0956362058871839E-2},{"$f":"①需要!K140/10000","v":2.1497473651994334},{"$f":"①需要!L140/10000","v":2.9175142813420876}]
[null," セメント産業のFC化",{"$f":"①需要!I144/10000","v":0},{"$f":"①需要!J144/10000","v":0},{"$f":"①需要!K144/10000","v":0},{"$f":"①需要!L144/10000","v":0}]
[null," 輸送車両のFC化",{"$f":"①需要!I148/10000","v":0},{"$f":"①需要!J148/10000","v":1.0213424712759524E-2},{"$f":"①需要!K148/10000","v":2.5533561781898813E-2},{"$f":"①需要!L148/10000","v":5.1067123563797626E-2}]
[null,"ターミナル内のFC化\n　（荷役機械・タグボート等）",{"$f":"①需要!I152/10000","v":0},{"$f":"①需要!J152/10000","v":1.2209987905664181E-2},{"$f":"①需要!K152/10000","v":2.6937122052005644E-2},{"$f":"①需要!L152/10000","v":5.8908536585365844E-2}]
[null," 停泊中船舶への陸電供給",{"$f":"①需要!I156/10000","v":0},{"$f":"①需要!J156/10000","v":2.88659040516025E-3},{"$f":"①需要!K156/10000","v":5.7731808103205001E-3},{"$f":"①需要!L156/10000","v":1.1546361620641E-2}]
[null,"合計",{"$f":"SUM(C224:C229)","v":1.9877471991842709E-2},{"$f":"SUM(D224:D229)","v":9.6021309066141217E-2},{"$f":"SUM(E224:E229)","v":2.4465208937457712},{"$f":"SUM(F224:F229)","v":4.62923406245931}]
[]
[null,"七尾港（アンモニア）",null,null,null,"単位：万トン／年"]
[null,null,"実証期","2030年","移行期","2050年"]
[null," 石炭火力等によるアンモニア利用（ボイラー・タービン利用）",{"$f":"①需要!I134/10000","v":17.112034968595562},{"$f":"①需要!J134/10000","v":68.44813987438225},{"$f":"①需要!K134/10000","v":128.3402622644667},{"$f":"①需要!L134/10000","v":342.24069937191126}]
[null," 都市ガスＣＮメタン化",{"$f":"①需要!I138/10000","v":0},{"$f":"①需要!J138/10000","v":0.28768779140044898},{"$f":"①需要!K138/10000","v":13.556716360636235},{"$f":"①需要!L138/10000","v":27.113432721272471}]
[null," セメント産業のFC化",{"$f":"①需要!I142/10000","v":0},{"$f":"①需要!J142/10000","v":0},{"$f":"①需要!K142/10000","v":0},{"$f":"①需要!L142/10000","v":0}]
[null," 輸送車両のFC化",{"$f":"①需要!I146/10000","v":0},{"$f":"①需要!J146/10000","v":5.4482580645161295E-2},{"$f":"①需要!K146/10000","v":0.13620645161290321},{"$f":"①需要!L146/10000","v":0.27241290322580641}]
[null,"ターミナル内のFC化\n　（荷役機械・タグボート等）",{"$f":"①需要!I150/10000","v":0},{"$f":"①需要!J150/10000","v":6.5133064516129033E-2},{"$f":"①需要!K150/10000","v":0.14369361559139782},{"$f":"①需要!L150/10000","v":0.31424220430107525}]
[null," 停泊中船舶への陸電供給",{"$f":"①需要!I154/10000","v":0},{"$f":"①需要!J154/10000","v":1.5398252688172045E-2},{"$f":"①需要!K154/10000","v":3.079650537634409E-2},{"$f":"①需要!L154/10000","v":6.1593010752688179E-2}]
[null,"合計",{"$f":"SUM(C234:C239)","v":17.112034968595562},{"$f":"SUM(D234:D239)","v":68.870841563632155},{"$f":"SUM(E234:E239)","v":142.20767519768359},{"$f":"SUM(F234:F239)","v":370.00238021146333}]
[]
[null,"敦賀港（水素：水素利用）",null,null,null,"単位：万トン／年"]
[null,null,"実証期","2030年","移行期","2050年"]
[null," LNG火力等による水素利用（ボイラー・タービン利用）",{"$f":"①需要!I167/10000","v":1.7446280991735537E-3},{"$f":"①需要!J167/10000","v":3.4892561983471074E-3},{"$f":"①需要!K167/10000","v":2.0935537190082648E-2},{"$f":"①需要!L167/10000","v":0.13957024793388428}]
[null," 都市ガスＣＮメタン化",{"$f":"①需要!I171/10000","v":0},{"$f":"①需要!J171/10000","v":3.3845622517699882E-2},{"$f":"①需要!K171/10000","v":1.5949078071336751},{"$f":"①需要!L171/10000","v":3.1898156142673502}]
[null," セメント産業のFC化",{"$f":"①需要!I175/10000","v":0},{"$f":"①需要!J175/10000","v":0},{"$f":"①需要!K175/10000","v":0.67224961983471077},{"$f":"①需要!L175/10000","v":0.8403120247933884}]
[null," 輸送車両のFC化",{"$f":"①需要!I189/10000","v":0},{"$f":"①需要!J189/10000","v":4.815796870138004E-2},{"$f":"①需要!K189/10000","v":9.631593740276008E-2},{"$f":"①需要!L189/10000","v":0.19263187480552016}]
[null,"ターミナル内のFC化\n　（荷役機械・タグボート等）",{"$f":"①需要!I183/10000","v":0},{"$f":"①需要!J183/10000","v":1.2230131287521834E-2},{"$f":"①需要!K183/10000","v":2.6524322492399041E-2},{"$f":"①需要!L183/10000","v":5.717676481950882E-2}]
[null," 停泊中船舶への陸電供給",{"$f":"①需要!I187/10000","v":0},{"$f":"①需要!J187/10000","v":3.2747418716938426E-2},{"$f":"①需要!K187/10000","v":6.5494837433876851E-2},{"$f":"①需要!L187/10000","v":0.1309896748677537}]
[null,"合計",{"$f":"SUM(C244:C249)","v":1.7446280991735537E-3},{"$f":"SUM(D244:D249)","v":0.13047039742188726},{"$f":"SUM(E244:E249)","v":2.4764280614875043},{"$f":"SUM(F244:F249)","v":4.5504962014874053}]
[]
[null,"敦賀港（メタネーション：水素利用）",null,null,null,"単位：万トン／年"]
[null,null,"実証期","2030年","移行期","2050年"]
[null," LNG火力等による水素利用（ボイラー・タービン利用）",{"$f":"①需要!I169/10000","v":2.5656295576081674E-3},{"$f":"①需要!J169/10000","v":5.1312591152163347E-3},{"$f":"①需要!K169/10000","v":3.0787554691298017E-2},{"$f":"①需要!L169/10000","v":0.2052503646086534}]
[null," 都市ガスＣＮメタン化",{"$f":"①需要!I173/10000","v":0},{"$f":"①需要!J173/10000","v":4.9772974290735121E-2},{"$f":"①需要!K173/10000","v":2.3454526575495223},{"$f":"①需要!L173/10000","v":4.6909053150990445}]
[null," セメント産業のFC化",{"$f":"①需要!I177/10000","v":0},{"$f":"①需要!J177/10000","v":0},{"$f":"①需要!K177/10000","v":0.98860238210986884},{"$f":"①需要!L177/10000","v":1.2357529776373362}]
[null," 輸送車両のFC化",{"$f":"①需要!I181/10000","v":0},{"$f":"①需要!J181/10000","v":0.22492746069139727},{"$f":"①需要!K181/10000","v":0.56231865172849305},{"$f":"①需要!L181/10000","v":1.1246373034569861}]
[null,"ターミナル内のFC化\n　（荷役機械・タグボート等）",{"$f":"①需要!I185/10000","v":0},{"$f":"①需要!J185/10000","v":1.7985487187532113E-2},{"$f":"①需要!K185/10000","v":3.9006356606469179E-2},{"$f":"①需要!L185/10000","v":8.4083477675748267E-2}]
[null," 停泊中船舶への陸電供給",{"$f":"①需要!I189/10000","v":0},{"$f":"①需要!J189/10000","v":4.815796870138004E-2},{"$f":"①需要!K189/10000","v":9.631593740276008E-2},{"$f":"①需要!L189/10000","v":0.19263187480552016}]
[null,"合計",{"$f":"SUM(C254:C259)","v":2.5656295576081674E-3},{"$f":"SUM(D254:D259)","v":0.34597514998626089},{"$f":"SUM(E254:E259)","v":4.0624835400884116},{"$f":"SUM(F254:F259)","v":7.5332613132832886}]
[]
[null,"敦賀港（アンモニアクラッキング：水素利用）",null,null,null,"単位：万トン／年"]
[null,null,"実証期","2030年","移行期","2050年"]
[null," LNG火力等による水素利用（ボイラー・タービン利用）",{"$f":"①需要!I168/10000","v":2.1275952428945776E-3},{"$f":"①需要!J168/10000","v":4.2551904857891553E-3},{"$f":"①需要!K168/10000","v":2.5531142914734933E-2},{"$f":"①需要!L168/10000","v":0.1702076194315662}]
[null," 都市ガスＣＮメタン化",{"$f":"①需要!I172/10000","v":0},{"$f":"①需要!J172/10000","v":4.1275149411829123E-2},{"$f":"①需要!K172/10000","v":1.9450095208947256},{"$f":"①需要!L172/10000","v":3.8900190417894511}]
[null," セメント産業のFC化",{"$f":"①需要!I176/10000","v":0},{"$f":"①需要!J176/10000","v":0},{"$f":"①需要!K176/10000","v":0.81981660955452518},{"$f":"①需要!L176/10000","v":1.0247707619431565}]
[null," 輸送車両のFC化",{"$f":"①需要!I180/10000","v":0},{"$f":"①需要!J180/10000","v":0.18652521130506108},{"$f":"①需要!K180/10000","v":0.46631302826265264},{"$f":"①需要!L180/10000","v":0.93262605652530528}]
[null,"ターミナル内のFC化\n　（荷役機械・タグボート等）",{"$f":"①需要!I184/10000","v":0},{"$f":"①需要!J184/10000","v":1.4914794253075408E-2},{"$f":"①需要!K184/10000","v":3.2346734746828094E-2},{"$f":"①需要!L184/10000","v":6.9727761975010752E-2}]
[null," 停泊中船舶への陸電供給",{"$f":"①需要!I188/10000","v":0},{"$f":"①需要!J188/10000","v":3.9935876484071244E-2},{"$f":"①需要!K188/10000","v":7.9871752968142487E-2},{"$f":"①需要!L188/10000","v":0.15974350593628497}]
[null,"合計",{"$f":"SUM(C264:C269)","v":2.1275952428945776E-3},{"$f":"SUM(D264:D269)","v":0.28690622193982601},{"$f":"SUM(E264:E269)","v":3.3688887893416091},{"$f":"SUM(F264:F269)","v":6.2470947476007748}]
[]
[null,"敦賀港（アンモニア）",null,null,null,"単位：万トン／年"]
[null,null,"実証期","2030年","移行期","2050年"]
[null," 石炭火力等によるアンモニア利用（ボイラー・タービン利用）",{"$f":"①需要!I166/10000","v":17.629899492284945},{"$f":"①需要!J166/10000","v":70.519597969139781},{"$f":"①需要!K166/10000","v":132.22424619213709},{"$f":"①需要!L166/10000","v":352.59798984569886}]
[null," 都市ガスＣＮメタン化",{"$f":"①需要!I170/10000","v":0},{"$f":"①需要!J170/10000","v":0.19179186093363268},{"$f":"①需要!K170/10000","v":9.0378109070908259},{"$f":"①需要!L170/10000","v":18.075621814181652}]
[null," セメント産業のFC化",{"$f":"①需要!I174/10000","v":0},{"$f":"①需要!J174/10000","v":0},{"$f":"①需要!K174/10000","v":4.3732367741935487},{"$f":"①需要!L174/10000","v":5.4665459677419346}]
[null," 輸送車両のFC化",{"$f":"①需要!I178/10000","v":0},{"$f":"①需要!J178/10000","v":0.99500169170366448},{"$f":"①需要!K178/10000","v":2.4875042292591609},{"$f":"①需要!L178/10000","v":4.9750084585183219}]
[null,"ターミナル内のFC化\n　（荷役機械・タグボート等）",{"$f":"①需要!I182/10000","v":0},{"$f":"①需要!J182/10000","v":7.9561606762910853E-2},{"$f":"①需要!K182/10000","v":0.17255070008496146},{"$f":"①需要!L182/10000","v":0.37195637328820252}]
[null," 停泊中船舶への陸電供給",{"$f":"①需要!I186/10000","v":0},{"$f":"①需要!J186/10000","v":0.21303428305105107},{"$f":"①需要!K186/10000","v":0.42606856610210214},{"$f":"①需要!L186/10000","v":0.85213713220420428}]
[null,"合計",{"$f":"SUM(C274:C279)","v":17.629899492284945},{"$f":"SUM(D274:D279)","v":71.998987411591031},{"$f":"SUM(E274:E279)","v":148.72141736886769},{"$f":"SUM(F274:F279)","v":382.33925959163315}]

{"sheet":"グラフ(量)","index":9,"n_rows":280,"n_cols":6,"rows_kept":280,"cut":false,"hidden":false,"merged":[]}
[]
[null,"北陸管内港湾（水素：水素利用）",null,null,null,"単位：万トン／年"]
[null,null,"実証期","2030年","移行期","2050年"]
[null," LNG火力等による水素利用\n（ボイラー・タービン利用）",{"$f":"'グラフ(割合) '!C4","v":3.5516482898266863},{"$f":"'グラフ(割合) '!D4","v":7.1032965796533727},{"$f":"'グラフ(割合) '!E4","v":42.619779477920233},{"$f":"'グラフ(割合) '!F4","v":284.13186318613486}]
[null," 都市ガスＣＮメタン化",{"$f":"'グラフ(割合) '!C5","v":0},{"$f":"'グラフ(割合) '!D5","v":0.30581937489207395},{"$f":"'グラフ(割合) '!E5","v":15.544355225541549},{"$f":"'グラフ(割合) '!F5","v":28.82226251462998}]
[null," セメント産業のFC化",{"$f":"'グラフ(割合) '!C6","v":0},{"$f":"'グラフ(割合) '!D6","v":0},{"$f":"'グラフ(割合) '!E6","v":0.67224961983471077},{"$f":"'グラフ(割合) '!F6","v":0.8403120247933884}]
[null," 輸送車両のFC化",{"$f":"'グラフ(割合) '!C7","v":0},{"$f":"'グラフ(割合) '!D7","v":0.30033935830885627},{"$f":"'グラフ(割合) '!E7","v":0.72676941142145068},{"$f":"'グラフ(割合) '!F7","v":1.4535388228429014}]
[null,"ターミナル内のFC化\n　（荷役機械・タグボート等）",{"$f":"'グラフ(割合) '!C8","v":0},{"$f":"'グラフ(割合) '!D8","v":0.11239519365551527},{"$f":"'グラフ(割合) '!E8","v":0.24543098648458428},{"$f":"'グラフ(割合) '!F8","v":0.53214317131627586}]
[null," 停泊中船舶への陸電供給",{"$f":"'グラフ(割合) '!C9","v":0},{"$f":"'グラフ(割合) '!D9","v":0.24007798413408174},{"$f":"'グラフ(割合) '!E9","v":0.48015596826816348},{"$f":"'グラフ(割合) '!F9","v":0.96031193653632696}]
[null,"合計",{"$f":"'グラフ(割合) '!C10","v":3.5516482898266863},{"$f":"'グラフ(割合) '!D10","v":8.0619284906439006},{"$f":"'グラフ(割合) '!E10","v":60.288740689470693},{"$f":"'グラフ(割合) '!F10","v":316.74043165625369}]
[]
[null,"北陸管内港湾（メタネーション：水素利用）",null,null,null,"単位：万トン／年"]
[null,null,"実証期","2030年","移行期","2050年"]
[null," LNG火力等による水素利用\n（ボイラー・タービン利用）",{"$f":"'グラフ(割合) '!C14","v":5.2230121909215974},{"$f":"'グラフ(割合) '!D14","v":10.446024381843195},{"$f":"'グラフ(割合) '!E14","v":62.676146291059162},{"$f":"'グラフ(割合) '!F14","v":417.84097527372785}]
[null," 都市ガスＣＮメタン化",{"$f":"'グラフ(割合) '!C15","v":0},{"$f":"'グラフ(割合) '!D15","v":0.4497343748412852},{"$f":"'グラフ(割合) '!E15","v":22.859345919914048},{"$f":"'グラフ(割合) '!F15","v":42.385680168573501}]
[null," セメント産業のFC化",{"$f":"'グラフ(割合) '!C16","v":0},{"$f":"'グラフ(割合) '!D16","v":0},{"$f":"'グラフ(割合) '!E16","v":0.98860238210986884},{"$f":"'グラフ(割合) '!F16","v":1.2357529776373362}]
[null," 輸送車両のFC化",{"$f":"'グラフ(割合) '!C17","v":0},{"$f":"'グラフ(割合) '!D17","v":0.59578244540827408},{"$f":"'グラフ(割合) '!E17","v":1.489456113520685},{"$f":"'グラフ(割合) '!F17","v":2.9789122270413699}]
[null,"ターミナル内のFC化\n　（荷役機械・タグボート等）",{"$f":"'グラフ(割合) '!C18","v":0},{"$f":"'グラフ(割合) '!D18","v":0.16528704949340484},{"$f":"'グラフ(割合) '!E18","v":0.36092792130085927},{"$f":"'グラフ(割合) '!F18","v":0.78256348722981772}]
[null," 停泊中船舶への陸電供給",{"$f":"'グラフ(割合) '!C19","v":0},{"$f":"'グラフ(割合) '!D19","v":0.35305585902070852},{"$f":"'グラフ(割合) '!E19","v":0.70611171804141704},{"$f":"'グラフ(割合) '!F19","v":1.4122234360828341}]
[null,"合計",{"$f":"'グラフ(割合) '!C20","v":5.2230121909215974},{"$f":"'グラフ(割合) '!D20","v":12.009884110606865},{"$f":"'グラフ(割合) '!E20","v":89.08059034594605},{"$f":"'グラフ(割合) '!F20","v":466.63610757029272}]
[]
[null,"北陸管内港湾（アンモニアクラッキング：水素利用）",null,null,null,"単位：万トン／年"]
[null,null,"実証期","2030年","移行期","2050年"]
[null," LNG火力等による水素利用\n（ボイラー・タービン利用）",{"$f":"'グラフ(割合) '!C24","v":4.3312784022276665},{"$f":"'グラフ(割合) '!D24","v":8.6625568044553329},{"$f":"'グラフ(割合) '!E24","v":51.97534082673198},{"$f":"'グラフ(割合) '!F24","v":346.50227217821322}]
[null," 都市ガスＣＮメタン化",{"$f":"'グラフ(割合) '!C25","v":0},{"$f":"'グラフ(割合) '!D25","v":0.372950457185456},{"$f":"'グラフ(割合) '!E25","v":18.956530762855547},{"$f":"'グラフ(割合) '!F25","v":35.149100627597534}]
[null," セメント産業のFC化",{"$f":"'グラフ(割合) '!C26","v":0},{"$f":"'グラフ(割合) '!D26","v":0},{"$f":"'グラフ(割合) '!E26","v":0.81981660955452518},{"$f":"'グラフ(割合) '!F26","v":1.0247707619431565}]
[null," 輸送車両のFC化",{"$f":"'グラフ(割合) '!C27","v":0},{"$f":"'グラフ(割合) '!D27","v":0.49406349131417837},{"$f":"'グラフ(割合) '!E27","v":1.2351587282854459},{"$f":"'グラフ(割合) '!F27","v":2.4703174565708919}]
[null,"ターミナル内のFC化\n　（荷役機械・タグボート等）",{"$f":"'グラフ(割合) '!C28","v":0},{"$f":"'グラフ(割合) '!D28","v":0.13706730933599423},{"$f":"'グラフ(割合) '!E28","v":0.29930608107876128},{"$f":"'グラフ(割合) '!F28","v":0.64895508697106818}]
[null," 停泊中船舶への陸電供給",{"$f":"'グラフ(割合) '!C29","v":0},{"$f":"'グラフ(割合) '!D29","v":0.29277802943180703},{"$f":"'グラフ(割合) '!E29","v":0.58555605886361406},{"$f":"'グラフ(割合) '!F29","v":1.1711121177272281}]
[null,"合計",{"$f":"'グラフ(割合) '!C30","v":4.3312784022276665},{"$f":"'グラフ(割合) '!D30","v":9.959416091722769},{"$f":"'グラフ(割合) '!E30","v":73.871709067369878},{"$f":"'グラフ(割合) '!F30","v":386.96652822902308}]
[]
[null,"北陸管内港湾（アンモニア）",null,null,null,"単位：万トン／年"]
[null,null,"実証期","2030年","移行期","2050年"]
[null," 石炭火力等によるアンモニア利用\n（ボイラー・タービン利用）",{"$f":"'グラフ(割合) '!C34","v":43.13024224582675},{"$f":"'グラフ(割合) '!D34","v":172.520968983307},{"$f":"'グラフ(割合) '!E34","v":323.47681684370059},{"$f":"'グラフ(割合) '!F34","v":862.60484491653483}]
[null," 都市ガスＣＮメタン化",{"$f":"'グラフ(割合) '!C35","v":0},{"$f":"'グラフ(割合) '!D35","v":2.0206642491222011},{"$f":"'グラフ(割合) '!E35","v":95.219793485421178},{"$f":"'グラフ(割合) '!F35","v":190.43958697084236}]
[null," セメント産業のFC化",{"$f":"'グラフ(割合) '!C36","v":0},{"$f":"'グラフ(割合) '!D36","v":0},{"$f":"'グラフ(割合) '!E36","v":4.3732367741935487},{"$f":"'グラフ(割合) '!F36","v":5.4665459677419346}]
[null," 輸送車両のFC化",{"$f":"'グラフ(割合) '!C37","v":0},{"$f":"'グラフ(割合) '!D37","v":2.6355365380748799},{"$f":"'グラフ(割合) '!E37","v":6.5888413451872001},{"$f":"'グラフ(割合) '!F37","v":13.1776826903744}]
[null,"ターミナル内のFC化\n　（荷役機械・タグボート等）",{"$f":"'グラフ(割合) '!C38","v":0},{"$f":"'グラフ(割合) '!D38","v":0.73117303399555622},{"$f":"'グラフ(割合) '!E38","v":1.5966209335825103},{"$f":"'グラフ(割合) '!F38","v":3.4617915983478165}]
[null," 停泊中船舶への陸電供給",{"$f":"'グラフ(割合) '!C39","v":0},{"$f":"'グラフ(割合) '!D39","v":1.5617976387217143},{"$f":"'グラフ(割合) '!E39","v":3.1235952774434286},{"$f":"'グラフ(割合) '!F39","v":6.2471905548868572}]
[null,"合計",{"$f":"'グラフ(割合) '!C40","v":43.13024224582675},{"$f":"'グラフ(割合) '!D40","v":179.47014044322137},{"$f":"'グラフ(割合) '!E40","v":434.37890465952847},{"$f":"'グラフ(割合) '!F40","v":1081.3976426987283}]
[]
[null,"新潟港（水素：水素利用）",null,null,null,"単位：万トン／年"]
[null,null,"実証期","2030年","移行期","2050年"]
[null," LNG火力等による水素利用\n（ボイラー・タービン利用）",{"$f":"'グラフ(割合) '!C44","v":1.9954569907599176},{"$f":"'グラフ(割合) '!D44","v":3.9909139815198351},{"$f":"'グラフ(割合) '!E44","v":23.945483889119007},{"$f":"'グラフ(割合) '!F44","v":159.6365592607934}]
[null," 都市ガスＣＮメタン化",{"$f":"'グラフ(割合) '!C45","v":0},{"$f":"'グラフ(割合) '!D45","v":7.252633396649974E-2},{"$f":"'グラフ(割合) '!E45","v":3.417659586715017},{"$f":"'グラフ(割合) '!F45","v":6.835319173430034}]
[null," セメント産業のFC化",{"$f":"'グラフ(割合) '!C46","v":0},{"$f":"'グラフ(割合) '!D46","v":0},{"$f":"'グラフ(割合) '!E46","v":0},{"$f":"'グラフ(割合) '!F46","v":0}]
[null," 輸送車両のFC化",{"$f":"'グラフ(割合) '!C47","v":0},{"$f":"'グラフ(割合) '!D47","v":0.18224742461818835},{"$f":"'グラフ(割合) '!E47","v":0.45561856154547087},{"$f":"'グラフ(割合) '!F47","v":0.91123712309094174}]
[null,"ターミナル内のFC化\n　（荷役機械・タグボート等）",{"$f":"'グラフ(割合) '!C48","v":0},{"$f":"'グラフ(割合) '!D48","v":2.9701550330578516E-2},{"$f":"'グラフ(割合) '!E48","v":6.5595280413223156E-2},{"$f":"'グラフ(割合) '!F48","v":0.1435749203305785}]
[null," 停泊中船舶への陸電供給",{"$f":"'グラフ(割合) '!C49","v":0},{"$f":"'グラフ(割合) '!D49","v":0.1099618867768595},{"$f":"'グラフ(割合) '!E49","v":0.219923773553719},{"$f":"'グラフ(割合) '!F49","v":0.43984754710743801}]
[null,"合計",{"$f":"'グラフ(割合) '!C50","v":1.9954569907599176},{"$f":"'グラフ(割合) '!D50","v":4.3853511772119607},{"$f":"'グラフ(割合) '!E50","v":28.10428109134644},{"$f":"'グラフ(割合) '!F50","v":167.9665380247524}]
[]
[null,"新潟港（メタネーション：水素利用）",null,null,null,"単位：万トン／年"]
[null,null,"実証期","2030年","移行期","2050年"]
[null," LNG火力等による水素利用\n（ボイラー・タービン利用）",{"$f":"'グラフ(割合) '!C54","v":2.9344955746469381},{"$f":"'グラフ(割合) '!D54","v":5.8689911492938762},{"$f":"'グラフ(割合) '!E54","v":35.21394689576325},{"$f":"'グラフ(割合) '!F54","v":234.75964597175502}]
[null," 都市ガスＣＮメタン化",{"$f":"'グラフ(割合) '!C55","v":0},{"$f":"'グラフ(割合) '!D55","v":0.10665637348014669},{"$f":"'グラフ(割合) '!E55","v":5.0259699804632616},{"$f":"'グラフ(割合) '!F55","v":10.051939960926523}]
[null," セメント産業のFC化",{"$f":"'グラフ(割合) '!C56","v":0},{"$f":"'グラフ(割合) '!D56","v":0},{"$f":"'グラフ(割合) '!E56","v":0},{"$f":"'グラフ(割合) '!F56","v":0}]
[null," 輸送車両のFC化",{"$f":"'グラフ(割合) '!C57","v":0},{"$f":"'グラフ(割合) '!D57","v":0.26801091855615938},{"$f":"'グラフ(割合) '!E57","v":0.67002729639039837},{"$f":"'グラフ(割合) '!F57","v":1.3400545927807967}]
[null,"ターミナル内のFC化\n　（荷役機械・タグボート等）",{"$f":"'グラフ(割合) '!C58","v":0},{"$f":"'グラフ(割合) '!D58","v":4.3678750486144877E-2},{"$f":"'グラフ(割合) '!E58","v":9.6463647666504657E-2},{"$f":"'グラフ(割合) '!F58","v":0.21113958872143904}]
[null," 停泊中船舶への陸電供給",{"$f":"'グラフ(割合) '!C59","v":0},{"$f":"'グラフ(割合) '!D59","v":0.1617086570247934},{"$f":"'グラフ(割合) '!E59","v":0.32341731404958679},{"$f":"'グラフ(割合) '!F59","v":0.64683462809917358}]
[null,"合計",{"$f":"'グラフ(割合) '!C60","v":2.9344955746469381},{"$f":"'グラフ(割合) '!D60","v":6.4490458488411209},{"$f":"'グラフ(割合) '!E60","v":41.329825134332999},{"$f":"'グラフ(割合) '!F60","v":247.00961474228296}]
[]
[null,"新潟港（アンモニアクラッキング：水素利用）",null,null,null,"単位：万トン／年"]
[null,null,"実証期","2030年","移行期","2050年"]
[null," LNG火力等による水素利用\n（ボイラー・タービン利用）",{"$f":"'グラフ(割合) '!C64","v":2.43348413507307},{"$f":"'グラフ(割合) '!D64","v":4.8669682701461401},{"$f":"'グラフ(割合) '!E64","v":29.201809620876837},{"$f":"'グラフ(割合) '!F64","v":194.67873080584562}]
[null," 都市ガスＣＮメタン化",{"$f":"'グラフ(割合) '!C65","v":0},{"$f":"'グラフ(割合) '!D65","v":8.8446748739633818E-2},{"$f":"'グラフ(割合) '!E65","v":4.1678775447744112},{"$f":"'グラフ(割合) '!F65","v":8.3357550895488224}]
[null," セメント産業のFC化",{"$f":"'グラフ(割合) '!C66","v":0},{"$f":"'グラフ(割合) '!D66","v":0},{"$f":"'グラフ(割合) '!E66","v":0},{"$f":"'グラフ(割合) '!F66","v":0}]
[null," 輸送車両のFC化",{"$f":"'グラフ(割合) '!C67","v":0},{"$f":"'グラフ(割合) '!D67","v":0.22225295685144919},{"$f":"'グラフ(割合) '!E67","v":0.55563239212862303},{"$f":"'グラフ(割合) '!F67","v":1.1112647842572461}]
[null,"ターミナル内のFC化\n　（荷役機械・タグボート等）",{"$f":"'グラフ(割合) '!C68","v":0},{"$f":"'グラフ(割合) '!D68","v":3.6221402842168918E-2},{"$f":"'グラフ(割合) '!E68","v":7.9994244406369694E-2},{"$f":"'グラフ(割合) '!F68","v":0.17509136625680305}]
[null," 停泊中船舶への陸電供給",{"$f":"'グラフ(割合) '!C69","v":0},{"$f":"'グラフ(割合) '!D69","v":0.13409986192299939},{"$f":"'グラフ(割合) '!E69","v":0.26819972384599877},{"$f":"'グラフ(割合) '!F69","v":0.53639944769199754}]
[null,"合計",{"$f":"'グラフ(割合) '!C70","v":2.43348413507307},{"$f":"'グラフ(割合) '!D70","v":5.3479892405023914},{"$f":"'グラフ(割合) '!E70","v":34.273513526032239},{"$f":"'グラフ(割合) '!F70","v":204.83724149360049}]
[]
[null,"新潟港（アンモニア）",null,null,null,"単位：万トン／年"]
[null,null,"実証期","2030年","移行期","2050年"]
[null," 石炭火力等によるアンモニア利用\n（ボイラー・タービン利用）",{"$f":"'グラフ(割合) '!C74","v":0},{"$f":"'グラフ(割合) '!D74","v":0},{"$f":"'グラフ(割合) '!E74","v":0},{"$f":"'グラフ(割合) '!F74","v":0}]
[null," 都市ガスＣＮメタン化",{"$f":"'グラフ(割合) '!C75","v":0},{"$f":"'グラフ(割合) '!D75","v":0.41098255914349857},{"$f":"'グラフ(割合) '!E75","v":19.366737658051765},{"$f":"'グラフ(割合) '!F75","v":38.733475316103529}]
[null," セメント産業のFC化",{"$f":"'グラフ(割合) '!C76","v":0},{"$f":"'グラフ(割合) '!D76","v":0},{"$f":"'グラフ(割合) '!E76","v":0},{"$f":"'グラフ(割合) '!F76","v":0}]
[null," 輸送車両のFC化",{"$f":"'グラフ(割合) '!C77","v":0},{"$f":"'グラフ(割合) '!D77","v":1.1855880848817628},{"$f":"'グラフ(割合) '!E77","v":2.9639702122044067},{"$f":"'グラフ(割合) '!F77","v":5.9279404244088134}]
[null,"ターミナル内のFC化\n　（荷役機械・タグボート等）",{"$f":"'グラフ(割合) '!C78","v":0},{"$f":"'グラフ(割合) '!D78","v":0.19321976290322579},{"$f":"'グラフ(割合) '!E78","v":0.42672198548387097},{"$f":"'グラフ(割合) '!F78","v":0.93400889032258061}]
[null," 停泊中船舶への陸電供給",{"$f":"'グラフ(割合) '!C79","v":0},{"$f":"'グラフ(割合) '!D79","v":0.71534345698924728},{"$f":"'グラフ(割合) '!E79","v":1.4306869139784946},{"$f":"'グラフ(割合) '!F79","v":2.8613738279569891}]
[null,"合計",{"$f":"'グラフ(割合) '!C80","v":0},{"$f":"'グラフ(割合) '!D80","v":2.5051338639177345},{"$f":"'グラフ(割合) '!E80","v":24.188116769718533},{"$f":"'グラフ(割合) '!F80","v":48.456798458791909}]
[]
[null,"直江津港（水素：水素利用）",null,null,null,"単位：万トン／年"]
[null,null,"実証期","2030年","移行期","2050年"]
[null," LNG火力等による水素利用\n（ボイラー・タービン利用）",{"$f":"'グラフ(割合) '!C84","v":1.2426934294714742},{"$f":"'グラフ(割合) '!D84","v":2.4853868589429484},{"$f":"'グラフ(割合) '!E84","v":14.912321153657686},{"$f":"'グラフ(割合) '!F84","v":99.415474357717912}]
[null," 都市ガスＣＮメタン化",{"$f":"'グラフ(割合) '!C85","v":0},{"$f":"'グラフ(割合) '!D85","v":7.252633396649974E-2},{"$f":"'グラフ(割合) '!E85","v":3.417659586715017},{"$f":"'グラフ(割合) '!F85","v":6.835319173430034}]
[null," セメント産業のFC化",{"$f":"'グラフ(割合) '!C86","v":0},{"$f":"'グラフ(割合) '!D86","v":0},{"$f":"'グラフ(割合) '!E86","v":0},{"$f":"'グラフ(割合) '!F86","v":0}]
[null," 輸送車両のFC化",{"$f":"'グラフ(割合) '!C87","v":0},{"$f":"'グラフ(割合) '!D87","v":3.2329682412064485E-2},{"$f":"'グラフ(割合) '!E87","v":8.082420603016123E-2},{"$f":"'グラフ(割合) '!F87","v":0.16164841206032246}]
[null,"ターミナル内のFC化\n　（荷役機械・タグボート等）",{"$f":"'グラフ(割合) '!C88","v":0},{"$f":"'グラフ(割合) '!D88","v":2.804880302072071E-2},{"$f":"'グラフ(割合) '!E88","v":6.1257755834829848E-2},{"$f":"'グラフ(割合) '!F88","v":0.13283581125643654}]
[null," 停泊中船舶への陸電供給",{"$f":"'グラフ(割合) '!C89","v":0},{"$f":"'グラフ(割合) '!D89","v":3.4441331117629273E-2},{"$f":"'グラフ(割合) '!E89","v":6.8882662235258546E-2},{"$f":"'グラフ(割合) '!F89","v":0.13776532447051709}]
[null,"合計",{"$f":"'グラフ(割合) '!C90","v":1.2426934294714742},{"$f":"'グラフ(割合) '!D90","v":2.6527330094598627},{"$f":"'グラフ(割合) '!E90","v":18.540945364472954},{"$f":"'グラフ(割合) '!F90","v":106.68304307893523}]
[]
[null,"直江津港（メタネーション：水素利用）",null,null,null,"単位：万トン／年"]
[null,null,"実証期","2030年","移行期","2050年"]
[null," LNG火力等による水素利用\n（ボイラー・タービン利用）",{"$f":"'グラフ(割合) '!C94","v":1.8274903374580502},{"$f":"'グラフ(割合) '!D94","v":3.6549806749161005},{"$f":"'グラフ(割合) '!E94","v":21.9298840494966},{"$f":"'グラフ(割合) '!F94","v":146.199226996644}]
[null," 都市ガスＣＮメタン化",{"$f":"'グラフ(割合) '!C95","v":0},{"$f":"'グラフ(割合) '!D95","v":0.10665637348014669},{"$f":"'グラフ(割合) '!E95","v":5.0259699804632616},{"$f":"'グラフ(割合) '!F95","v":10.051939960926523}]
[null," セメント産業のFC化",{"$f":"'グラフ(割合) '!C96","v":0},{"$f":"'グラフ(割合) '!D96","v":0},{"$f":"'グラフ(割合) '!E96","v":0},{"$f":"'グラフ(割合) '!F96","v":0}]
[null," 輸送車両のFC化",{"$f":"'グラフ(割合) '!C97","v":0},{"$f":"'グラフ(割合) '!D97","v":4.7543650605977192E-2},{"$f":"'グラフ(割合) '!E97","v":0.11885912651494297},{"$f":"'グラフ(割合) '!F97","v":0.23771825302988595}]
[null,"ターミナル内のFC化\n　（荷役機械・タグボート等）",{"$f":"'グラフ(割合) '!C98","v":0},{"$f":"'グラフ(割合) '!D98","v":4.1248239736353984E-2},{"$f":"'グラフ(割合) '!E98","v":9.0084935051220366E-2},{"$f":"'グラフ(割合) '!F98","v":0.19534678125946553}]
[null," 停泊中船舶への陸電供給",{"$f":"'グラフ(割合) '!C99","v":0},{"$f":"'グラフ(割合) '!D99","v":5.0649016349454817E-2},{"$f":"'グラフ(割合) '!E99","v":0.10129803269890963},{"$f":"'グラフ(割合) '!F99","v":0.20259606539781927}]
[null,"合計",{"$f":"'グラフ(割合) '!C100","v":1.8274903374580502},{"$f":"'グラフ(割合) '!D100","v":3.901077955088033},{"$f":"'グラフ(割合) '!E100","v":27.266096124224934},{"$f":"'グラフ(割合) '!F100","v":156.8868280572577}]
[]
[null,"直江津港（アンモニアクラッキング：水素利用）",null,null,null,"単位：万トン／年"]
[null,null,"実証期","2030年","移行期","2050年"]
[null," LNG火力等による水素利用\n（ボイラー・タービン利用）",{"$f":"'グラフ(割合) '!C104","v":1.5154797920383829},{"$f":"'グラフ(割合) '!D104","v":3.0309595840767658},{"$f":"'グラフ(割合) '!E104","v":18.185757504460589},{"$f":"'グラフ(割合) '!F104","v":121.23838336307062}]
[null," 都市ガスＣＮメタン化",{"$f":"'グラフ(割合) '!C105","v":0},{"$f":"'グラフ(割合) '!D105","v":8.8446748739633818E-2},{"$f":"'グラフ(割合) '!E105","v":4.1678775447744112},{"$f":"'グラフ(割合) '!F105","v":8.3357550895488224}]
[null," セメント産業のFC化",{"$f":"'グラフ(割合) '!C106","v":0},{"$f":"'グラフ(割合) '!D106","v":0},{"$f":"'グラフ(割合) '!E106","v":0},{"$f":"'グラフ(割合) '!F106","v":0}]
[null," 輸送車両のFC化",{"$f":"'グラフ(割合) '!C107","v":0},{"$f":"'グラフ(割合) '!D107","v":3.9426441965932299E-2},{"$f":"'グラフ(割合) '!E107","v":9.8566104914830754E-2},{"$f":"'グラフ(割合) '!F107","v":0.19713220982966151}]
[null,"ターミナル内のFC化\n　（荷役機械・タグボート等）",{"$f":"'グラフ(割合) '!C108","v":0},{"$f":"'グラフ(割合) '!D108","v":3.4205857342342327E-2},{"$f":"'グラフ(割合) '!E108","v":7.4704580286377859E-2},{"$f":"'グラフ(割合) '!F108","v":0.16199489177614212}]
[null," 停泊中船舶への陸電供給",{"$f":"'グラフ(割合) '!C109","v":0},{"$f":"'グラフ(割合) '!D109","v":4.2001623314182036E-2},{"$f":"'グラフ(割合) '!E109","v":8.4003246628364073E-2},{"$f":"'グラフ(割合) '!F109","v":0.16800649325672815}]
[null,"合計",{"$f":"'グラフ(割合) '!C110","v":1.5154797920383829},{"$f":"'グラフ(割合) '!D110","v":3.2350402554388564},{"$f":"'グラフ(割合) '!E110","v":22.610908981064576},{"$f":"'グラフ(割合) '!F110","v":130.10127204748201}]
[]
[null,"直江津港（アンモニア）",null,null,null,"単位：万トン／年"]
[null,null,"実証期","2030年","移行期","2050年"]
[null," 石炭火力等によるアンモニア利用\n（ボイラー・タービン利用）",{"$f":"'グラフ(割合) '!C114","v":0},{"$f":"'グラフ(割合) '!D114","v":0},{"$f":"'グラフ(割合) '!E114","v":0},{"$f":"'グラフ(割合) '!F114","v":0}]
[null," 都市ガスＣＮメタン化",{"$f":"'グラフ(割合) '!C115","v":0},{"$f":"'グラフ(割合) '!D115","v":0.41098255914349857},{"$f":"'グラフ(割合) '!E115","v":19.366737658051765},{"$f":"'グラフ(割合) '!F115","v":38.733475316103529}]
[null," セメント産業のFC化",{"$f":"'グラフ(割合) '!C116","v":0},{"$f":"'グラフ(割合) '!D116","v":0},{"$f":"'グラフ(割合) '!E116","v":0},{"$f":"'グラフ(割合) '!F116","v":0}]
[null," 輸送車両のFC化",{"$f":"'グラフ(割合) '!C117","v":0},{"$f":"'グラフ(割合) '!D117","v":0.21031675117525819},{"$f":"'グラフ(割合) '!E117","v":0.52579187793814552},{"$f":"'グラフ(割合) '!F117","v":1.051583755876291}]
[null,"ターミナル内のFC化\n　（荷役機械・タグボート等）",{"$f":"'グラフ(割合) '!C118","v":0},{"$f":"'グラフ(割合) '!D118","v":0.18246801965092505},{"$f":"'グラフ(割合) '!E118","v":0.39850475569969951},{"$f":"'グラフ(割合) '!F118","v":0.86414694419509797}]
[null," 停泊中船舶への陸電供給",{"$f":"'グラフ(割合) '!C119","v":0},{"$f":"'グラフ(割合) '!D119","v":0.22405382071145924},{"$f":"'グラフ(割合) '!E119","v":0.44810764142291848},{"$f":"'グラフ(割合) '!F119","v":0.89621528284583696}]
[null,"合計",{"$f":"'グラフ(割合) '!C120","v":0},{"$f":"'グラフ(割合) '!D120","v":1.027821150681141},{"$f":"'グラフ(割合) '!E120","v":20.739141933112531},{"$f":"'グラフ(割合) '!F120","v":41.545421299020759}]
[]
[null,"伏木富山港（水素：水素利用）",null,null,null,"単位：万トン／年"]
[null,null,"実証期","2030年","移行期","2050年"]
[null," LNG火力等による水素利用\n（ボイラー・タービン利用）",{"$f":"'グラフ(割合) '!C124","v":0.29537551446280996},{"$f":"'グラフ(割合) '!D124","v":0.59075102892561993},{"$f":"'グラフ(割合) '!E124","v":3.5445061735537187},{"$f":"'グラフ(割合) '!F124","v":23.630041157024795}]
[null," 都市ガスＣＮメタン化",{"$f":"'グラフ(割合) '!C125","v":0},{"$f":"'グラフ(割合) '!D125","v":7.6152650664824739E-2},{"$f":"'グラフ(割合) '!E125","v":3.5885425660507688},{"$f":"'グラフ(割合) '!F125","v":7.1770851321015376}]
[null," セメント産業のFC化",{"$f":"'グラフ(割合) '!C126","v":0},{"$f":"'グラフ(割合) '!D126","v":0},{"$f":"'グラフ(割合) '!E126","v":0},{"$f":"'グラフ(割合) '!F126","v":0}]
[null," 輸送車両のFC化",{"$f":"'グラフ(割合) '!C127","v":0},{"$f":"'グラフ(割合) '!D127","v":2.2730150345818372E-2},{"$f":"'グラフ(割合) '!E127","v":5.6825375864545932E-2},{"$f":"'グラフ(割合) '!F127","v":0.11365075172909186}]
[null,"ターミナル内のFC化\n　（荷役機械・タグボート等）",{"$f":"'グラフ(割合) '!C128","v":0},{"$f":"'グラフ(割合) '!D128","v":2.1972374305950414E-2},{"$f":"'グラフ(割合) '!E128","v":4.7040838487933889E-2},{"$f":"'グラフ(割合) '!F128","v":0.10027385672793387}]
[null," 停泊中船舶への陸電供給",{"$f":"'グラフ(割合) '!C129","v":0},{"$f":"'グラフ(割合) '!D129","v":5.7409723555712402E-2},{"$f":"'グラフ(割合) '!E129","v":0.1148194471114248},{"$f":"'グラフ(割合) '!F129","v":0.22963889422284961}]
[null,"合計",{"$f":"'グラフ(割合) '!C130","v":0.29537551446280996},{"$f":"'グラフ(割合) '!D130","v":0.76901592779792582},{"$f":"'グラフ(割合) '!E130","v":7.3517344010683923},{"$f":"'グラフ(割合) '!F130","v":31.250689791806209}]
[]
[null,"伏木富山港（メタネーション：水素利用）",null,null,null,"単位：万トン／年"]
[null,null,"実証期","2030年","移行期","2050年"]
[null," LNG火力等による水素利用\n（ボイラー・タービン利用）",{"$f":"'グラフ(割合) '!C134","v":0.43437575656295585},{"$f":"'グラフ(割合) '!D134","v":0.8687515131259117},{"$f":"'グラフ(割合) '!E134","v":5.2125090787554687},{"$f":"'グラフ(割合) '!F134","v":34.750060525036467}]
[null," 都市ガスＣＮメタン化",{"$f":"'グラフ(割合) '!C135","v":0},{"$f":"'グラフ(割合) '!D135","v":0.11198919215415404},{"$f":"'グラフ(割合) '!E135","v":5.2772684794864251},{"$f":"'グラフ(割合) '!F135","v":10.55453695897285}]
[null," セメント産業のFC化",{"$f":"'グラフ(割合) '!C136","v":0},{"$f":"'グラフ(割合) '!D136","v":0},{"$f":"'グラフ(割合) '!E136","v":0},{"$f":"'グラフ(割合) '!F136","v":0}]
[null," 輸送車両のFC化",{"$f":"'グラフ(割合) '!C137","v":0},{"$f":"'グラフ(割合) '!D137","v":3.3426691685027023E-2},{"$f":"'グラフ(割合) '!E137","v":8.3566729212567553E-2},{"$f":"'グラフ(割合) '!F137","v":0.16713345842513511}]
[null,"ターミナル内のFC化\n　（荷役機械・タグボート等）",{"$f":"'グラフ(割合) '!C138","v":0},{"$f":"'グラフ(割合) '!D138","v":3.2312315155809429E-2},{"$f":"'グラフ(割合) '!E138","v":6.9177703658726303E-2},{"$f":"'グラフ(割合) '!F138","v":0.14746155401166747}]
[null," 停泊中船舶への陸電供給",{"$f":"'グラフ(割合) '!C139","v":0},{"$f":"'グラフ(割合) '!D139","v":8.4426064052518249E-2},{"$f":"'グラフ(割合) '!E139","v":0.1688521281050365},{"$f":"'グラフ(割合) '!F139","v":0.33770425621007299}]
[null,"合計",{"$f":"'グラフ(割合) '!C140","v":0.43437575656295585},{"$f":"'グラフ(割合) '!D140","v":1.1309057761734205},{"$f":"'グラフ(割合) '!E140","v":10.811374119218224},{"$f":"'グラフ(割合) '!F140","v":45.956896752656199}]
[]
[null,"伏木富山港（アンモニアクラッキング：水素利用）",null,null,null,"単位：万トン／年"]
[null,null,"実証期","2030年","移行期","2050年"]
[null," LNG火力等による水素利用\n（ボイラー・タービン利用）",{"$f":"'グラフ(割合) '!C144","v":0.36021404202781698},{"$f":"'グラフ(割合) '!D144","v":0.72042808405563397},{"$f":"'グラフ(割合) '!E144","v":4.3225685043338036},{"$f":"'グラフ(割合) '!F144","v":28.81712336222536}]
[null," 都市ガスＣＮメタン化",{"$f":"'グラフ(割合) '!C145","v":0},{"$f":"'グラフ(割合) '!D145","v":9.2869086176615531E-2},{"$f":"'グラフ(割合) '!E145","v":4.3762714220131329},{"$f":"'グラフ(割合) '!F145","v":8.7525428440262658}]
[null," セメント産業のFC化",{"$f":"'グラフ(割合) '!C146","v":0},{"$f":"'グラフ(割合) '!D146","v":0},{"$f":"'グラフ(割合) '!E146","v":0},{"$f":"'グラフ(割合) '!F146","v":0}]
[null," 輸送車両のFC化",{"$f":"'グラフ(割合) '!C147","v":0},{"$f":"'グラフ(割合) '!D147","v":2.771969554368094E-2},{"$f":"'グラフ(割合) '!E147","v":6.9299238859202347E-2},{"$f":"'グラフ(割合) '!F147","v":0.13859847771840469}]
[null,"ターミナル内のFC化\n　（荷役機械・タグボート等）",{"$f":"'グラフ(割合) '!C148","v":0},{"$f":"'グラフ(割合) '!D148","v":2.6795578421890748E-2},{"$f":"'グラフ(割合) '!E148","v":5.7366876204797412E-2},{"$f":"'グラフ(割合) '!F148","v":0.12228519113162667}]
[null," 停泊中船舶への陸電供給",{"$f":"'グラフ(割合) '!C149","v":0},{"$f":"'グラフ(割合) '!D149","v":7.0011857994771221E-2},{"$f":"'グラフ(割合) '!E149","v":0.14002371598954244},{"$f":"'グラフ(割合) '!F149","v":0.28004743197908488}]
[null,"合計",{"$f":"'グラフ(割合) '!C150","v":0.36021404202781698},{"$f":"'グラフ(割合) '!D150","v":0.93782430219259227},{"$f":"'グラフ(割合) '!E150","v":8.9655297574004784},{"$f":"'グラフ(割合) '!F150","v":38.110597307080738}]
[]
[null,"伏木富山港（アンモニア）",null,null,null,"単位：万トン／年"]
[null,null,"実証期","2030年","移行期","2050年"]
[null," 石炭火力等によるアンモニア利用\n（ボイラー・タービン利用）",{"$f":"'グラフ(割合) '!C154","v":8.3883077849462389},{"$f":"'グラフ(割合) '!D154","v":33.553231139784955},{"$f":"'グラフ(割合) '!E154","v":62.912308387096772},{"$f":"'グラフ(割合) '!F154","v":167.76615569892473}]
[null," 都市ガスＣＮメタン化",{"$f":"'グラフ(割合) '!C155","v":0},{"$f":"'グラフ(割合) '!D155","v":0.43153168710067347},{"$f":"'グラフ(割合) '!E155","v":20.335074540954359},{"$f":"'グラフ(割合) '!F155","v":40.670149081908718}]
[null," セメント産業のFC化",{"$f":"'グラフ(割合) '!C156","v":0},{"$f":"'グラフ(割合) '!D156","v":0},{"$f":"'グラフ(割合) '!E156","v":0},{"$f":"'グラフ(割合) '!F156","v":0}]
[null," 輸送車両のFC化",{"$f":"'グラフ(割合) '!C157","v":0},{"$f":"'グラフ(割合) '!D157","v":0.14786818235720553},{"$f":"'グラフ(割合) '!E157","v":0.36967045589301384},{"$f":"'グラフ(割合) '!F157","v":0.73934091178602768}]
[null,"ターミナル内のFC化\n　（荷役機械・タグボート等）",{"$f":"'グラフ(割合) '!C158","v":0},{"$f":"'グラフ(割合) '!D158","v":0.14293856403333333},{"$f":"'グラフ(割合) '!E158","v":0.30601835790537635},{"$f":"'グラフ(割合) '!F158","v":0.65231917548817198}]
[null," 停泊中船舶への陸電供給",{"$f":"'グラフ(割合) '!C159","v":0},{"$f":"'グラフ(割合) '!D159","v":0.37347185753984946},{"$f":"'グラフ(割合) '!E159","v":0.74694371507969892},{"$f":"'グラフ(割合) '!F159","v":1.4938874301593978}]
[null,"合計",{"$f":"'グラフ(割合) '!C160","v":8.3883077849462389},{"$f":"'グラフ(割合) '!D160","v":34.64904143081602},{"$f":"'グラフ(割合) '!E160","v":84.670015456929221},{"$f":"'グラフ(割合) '!F160","v":211.32185229826703}]
[]
[null,"金沢港（水素：水素利用）",null,null,null,"単位：万トン／年"]
[null,null,"実証期","2030年","移行期","2050年"]
[null," LNG火力等による水素利用\n（ボイラー・タービン利用）",{"$f":"'グラフ(割合) '!C164","v":7.8200000000000017E-5},{"$f":"'グラフ(割合) '!D164","v":1.5640000000000003E-4},{"$f":"'グラフ(割合) '!E164","v":9.3840000000000026E-4},{"$f":"'グラフ(割合) '!F164","v":6.256000000000002E-3}]
[null," 都市ガスＣＮメタン化",{"$f":"'グラフ(割合) '!C165","v":0},{"$f":"'グラフ(割合) '!D165","v":2.538421688827491E-2},{"$f":"'グラフ(割合) '!E165","v":1.7627928394635353},{"$f":"'グラフ(割合) '!F165","v":2.392361710700512}]
[null," セメント産業のFC化",{"$f":"'グラフ(割合) '!C166","v":0},{"$f":"'グラフ(割合) '!D166","v":0},{"$f":"'グラフ(割合) '!E166","v":0},{"$f":"'グラフ(割合) '!F166","v":0}]
[null," 輸送車両のFC化",{"$f":"'グラフ(割合) '!C167","v":0},{"$f":"'グラフ(割合) '!D167","v":6.4991239669421504E-3},{"$f":"'グラフ(割合) '!E167","v":1.6247809917355374E-2},{"$f":"'グラフ(割合) '!F167","v":3.2495619834710748E-2}]
[null,"ターミナル内のFC化\n　（荷役機械・タグボート等）",{"$f":"'グラフ(割合) '!C168","v":0},{"$f":"'グラフ(割合) '!D168","v":1.0430144628099174E-2},{"$f":"'グラフ(割合) '!E168","v":2.292434917355372E-2},{"$f":"'グラフ(割合) '!F168","v":4.9976818181818178E-2}]
[null," 停泊中船舶への陸電供給",{"$f":"'グラフ(割合) '!C169","v":0},{"$f":"'グラフ(割合) '!D169","v":3.150619834710744E-3},{"$f":"'グラフ(割合) '!E169","v":6.301239669421488E-3},{"$f":"'グラフ(割合) '!F169","v":1.2602479338842976E-2}]
[null,"合計",{"$f":"'グラフ(割合) '!C170","v":7.8200000000000017E-5},{"$f":"'グラフ(割合) '!D170","v":4.5620505318026978E-2},{"$f":"'グラフ(割合) '!E170","v":1.8092046382238658},{"$f":"'グラフ(割合) '!F170","v":2.493692628055884}]
[]
[null,"金沢港（メタネーション：水素利用）",null,null,null,"単位：万トン／年"]
[null,null,"実証期","2030年","移行期","2050年"]
[null," LNG火力等による水素利用\n（ボイラー・タービン利用）",{"$f":"'グラフ(割合) '!C174","v":1.1500000000000003E-4},{"$f":"'グラフ(割合) '!D174","v":2.3000000000000006E-4},{"$f":"'グラフ(割合) '!E174","v":1.3800000000000004E-3},{"$f":"'グラフ(割合) '!F174","v":9.2000000000000033E-3}]
[null," 都市ガスＣＮメタン化",{"$f":"'グラフ(割合) '!C175","v":0},{"$f":"'グラフ(割合) '!D175","v":3.7329730718051346E-2},{"$f":"'グラフ(割合) '!E175","v":2.5923424109757875},{"$f":"'グラフ(割合) '!F175","v":3.5181789863242825}]
[null," セメント産業のFC化",{"$f":"'グラフ(割合) '!C176","v":0},{"$f":"'グラフ(割合) '!D176","v":0},{"$f":"'グラフ(割合) '!E176","v":0},{"$f":"'グラフ(割合) '!F176","v":0}]
[null," 輸送車両のFC化",{"$f":"'グラフ(割合) '!C177","v":0},{"$f":"'グラフ(割合) '!D177","v":9.5575352455031636E-3},{"$f":"'グラフ(割合) '!E177","v":2.3893838113757906E-2},{"$f":"'グラフ(割合) '!F177","v":4.7787676227515813E-2}]
[null,"ターミナル内のFC化\n　（荷役機械・タグボート等）",{"$f":"'グラフ(割合) '!C178","v":0},{"$f":"'グラフ(割合) '!D178","v":1.5338447982498787E-2},{"$f":"'グラフ(割合) '!E178","v":3.3712278196402531E-2},{"$f":"'グラフ(割合) '!F178","v":7.3495320855614971E-2}]
[null," 停泊中船舶への陸電供給",{"$f":"'グラフ(割合) '!C179","v":0},{"$f":"'グラフ(割合) '!D179","v":4.6332644628099178E-3},{"$f":"'グラフ(割合) '!E179","v":9.2665289256198356E-3},{"$f":"'グラフ(割合) '!F179","v":1.8533057851239671E-2}]
[null,"合計",{"$f":"'グラフ(割合) '!C180","v":1.1500000000000003E-4},{"$f":"'グラフ(割合) '!D180","v":6.7088978408863215E-2},{"$f":"'グラフ(割合) '!E180","v":2.6605950562115681},{"$f":"'グラフ(割合) '!F180","v":3.6671950412586525}]
[]
[null,"金沢港（アンモニアクラッキング：水素利用）",null,null,null,"単位：万トン／年"]
[null,null,"実証期","2030年","移行期","2050年"]
[null," LNG火力等による水素利用\n（ボイラー・タービン利用）",{"$f":"'グラフ(割合) '!C184","v":9.5365853658536593E-5},{"$f":"'グラフ(割合) '!D184","v":1.9073170731707319E-4},{"$f":"'グラフ(割合) '!E184","v":1.1443902439024392E-3},{"$f":"'グラフ(割合) '!F184","v":7.6292682926829289E-3}]
[null," 都市ガスＣＮメタン化",{"$f":"'グラフ(割合) '!C185","v":0},{"$f":"'グラフ(割合) '!D185","v":3.0956362058871839E-2},{"$f":"'グラフ(割合) '!E185","v":2.1497473651994334},{"$f":"'グラフ(割合) '!F185","v":2.9175142813420876}]
[null," セメント産業のFC化",{"$f":"'グラフ(割合) '!C186","v":0},{"$f":"'グラフ(割合) '!D186","v":0},{"$f":"'グラフ(割合) '!E186","v":0},{"$f":"'グラフ(割合) '!F186","v":0}]
[null," 輸送車両のFC化",{"$f":"'グラフ(割合) '!C187","v":0},{"$f":"'グラフ(割合) '!D187","v":7.9257609352953052E-3},{"$f":"'グラフ(割合) '!E187","v":1.9814402338238262E-2},{"$f":"'グラフ(割合) '!F187","v":3.9628804676476524E-2}]
[null,"ターミナル内のFC化\n　（荷役機械・タグボート等）",{"$f":"'グラフ(割合) '!C188","v":0},{"$f":"'グラフ(割合) '!D188","v":1.2719688570852651E-2},{"$f":"'グラフ(割合) '!E188","v":2.7956523382382584E-2},{"$f":"'グラフ(割合) '!F188","v":6.0947339246119725E-2}]
[null," 停泊中船舶への陸電供給",{"$f":"'グラフ(割合) '!C189","v":0},{"$f":"'グラフ(割合) '!D189","v":3.8422193106228582E-3},{"$f":"'グラフ(割合) '!E189","v":7.6844386212457164E-3},{"$f":"'グラフ(割合) '!F189","v":1.5368877242491433E-2}]
[null,"合計",{"$f":"'グラフ(割合) '!C190","v":9.5365853658536593E-5},{"$f":"'グラフ(割合) '!D190","v":5.5634762582959726E-2},{"$f":"'グラフ(割合) '!E190","v":2.2063471197852023},{"$f":"'グラフ(割合) '!F190","v":3.0410885707998583}]
[]
[null,"金沢港（アンモニア）",null,null,null,"単位：万トン／年"]
[null,null,"実証期","2030年","移行期","2050年"]
[null," 石炭火力等によるアンモニア利用\n（ボイラー・タービン利用）",{"$f":"'グラフ(割合) '!C194","v":0},{"$f":"'グラフ(割合) '!D194","v":0},{"$f":"'グラフ(割合) '!E194","v":0},{"$f":"'グラフ(割合) '!F194","v":0}]
[null," 都市ガスＣＮメタン化",{"$f":"'グラフ(割合) '!C195","v":0},{"$f":"'グラフ(割合) '!D195","v":0.28768779140044898},{"$f":"'グラフ(割合) '!E195","v":13.556716360636235},{"$f":"'グラフ(割合) '!F195","v":27.113432721272471}]
[null," セメント産業のFC化",{"$f":"'グラフ(割合) '!C196","v":0},{"$f":"'グラフ(割合) '!D196","v":0},{"$f":"'グラフ(割合) '!E196","v":0},{"$f":"'グラフ(割合) '!F196","v":0}]
[null," 輸送車両のFC化",{"$f":"'グラフ(割合) '!C197","v":0},{"$f":"'グラフ(割合) '!D197","v":4.2279247311827958E-2},{"$f":"'グラフ(割合) '!E197","v":0.10569811827956989},{"$f":"'グラフ(割合) '!F197","v":0.21139623655913978}]
[null,"ターミナル内のFC化\n　（荷役機械・タグボート等）",{"$f":"'グラフ(割合) '!C198","v":0},{"$f":"'グラフ(割合) '!D198","v":6.7852016129032258E-2},{"$f":"'グラフ(割合) '!E198","v":0.14913151881720427},{"$f":"'グラフ(割合) '!F198","v":0.32511801075268815}]
[null," 停泊中船舶への陸電供給",{"$f":"'グラフ(割合) '!C199","v":0},{"$f":"'グラフ(割合) '!D199","v":2.0495967741935482E-2},{"$f":"'グラフ(割合) '!E199","v":4.0991935483870964E-2},{"$f":"'グラフ(割合) '!F199","v":8.1983870967741929E-2}]
[null,"合計",{"$f":"'グラフ(割合) '!C200","v":0},{"$f":"'グラフ(割合) '!D200","v":0.41831502258324466},{"$f":"'グラフ(割合) '!E200","v":13.852537933216881},{"$f":"'グラフ(割合) '!F200","v":27.731930839552042}]
[]
[null,"七尾港（水素：水素利用）",null,null,null,"単位：万トン／年"]
[null,null,"実証期","2030年","移行期","2050年"]
[null," LNG火力等による水素利用\n（ボイラー・タービン利用）",{"$f":"'グラフ(割合) '!C204","v":1.6299527033311022E-2},{"$f":"'グラフ(割合) '!D204","v":3.2599054066622044E-2},{"$f":"'グラフ(割合) '!E204","v":0.19559432439973229},{"$f":"'グラフ(割合) '!F204","v":1.3039621626648819}]
[null," 都市ガスＣＮメタン化",{"$f":"'グラフ(割合) '!C205","v":0},{"$f":"'グラフ(割合) '!D205","v":2.538421688827491E-2},{"$f":"'グラフ(割合) '!E205","v":1.7627928394635353},{"$f":"'グラフ(割合) '!F205","v":2.392361710700512}]
[null," セメント産業のFC化",{"$f":"'グラフ(割合) '!C206","v":0},{"$f":"'グラフ(割合) '!D206","v":0},{"$f":"'グラフ(割合) '!E206","v":0},{"$f":"'グラフ(割合) '!F206","v":0}]
[null," 輸送車両のFC化",{"$f":"'グラフ(割合) '!C207","v":0},{"$f":"'グラフ(割合) '!D207","v":8.3750082644628108E-3},{"$f":"'グラフ(割合) '!E207","v":2.0937520661157026E-2},{"$f":"'グラフ(割合) '!F207","v":4.1875041322314052E-2}]
[null,"ターミナル内のFC化\n　（荷役機械・タグボート等）",{"$f":"'グラフ(割合) '!C208","v":0},{"$f":"'グラフ(割合) '!D208","v":1.001219008264463E-2},{"$f":"'グラフ(割合) '!E208","v":2.2088440082644628E-2},{"$f":"'グラフ(割合) '!F208","v":4.8305000000000001E-2}]
[null," 停泊中船舶への陸電供給",{"$f":"'グラフ(割合) '!C209","v":0},{"$f":"'グラフ(割合) '!D209","v":2.3670041322314053E-3},{"$f":"'グラフ(割合) '!E209","v":4.7340082644628106E-3},{"$f":"'グラフ(割合) '!F209","v":9.4680165289256213E-3}]
[null,"合計",{"$f":"'グラフ(割合) '!C210","v":1.6299527033311022E-2},{"$f":"'グラフ(割合) '!D210","v":7.8737473434235816E-2},{"$f":"'グラフ(割合) '!E210","v":2.0061471328715319},{"$f":"'グラフ(割合) '!F210","v":3.7959719312166338}]
[]
[null,"七尾港（メタネーション：水素利用）",null,null,null,"単位：万トン／年"]
[null,null,"実証期","2030年","移行期","2050年"]
[null," LNG火力等による水素利用\n（ボイラー・タービン利用）",{"$f":"'グラフ(割合) '!C214","v":2.3969892696045624E-2},{"$f":"'グラフ(割合) '!D214","v":4.7939785392091247E-2},{"$f":"'グラフ(割合) '!E214","v":0.28763871235254751},{"$f":"'グラフ(割合) '!F214","v":1.9175914156836502}]
[null," 都市ガスＣＮメタン化",{"$f":"'グラフ(割合) '!C215","v":0},{"$f":"'グラフ(割合) '!D215","v":3.7329730718051346E-2},{"$f":"'グラフ(割合) '!E215","v":2.5923424109757875},{"$f":"'グラフ(割合) '!F215","v":3.5181789863242825}]
[null," セメント産業のFC化",{"$f":"'グラフ(割合) '!C216","v":0},{"$f":"'グラフ(割合) '!D216","v":0},{"$f":"'グラフ(割合) '!E216","v":0},{"$f":"'グラフ(割合) '!F216","v":0}]
[null," 輸送車両のFC化",{"$f":"'グラフ(割合) '!C217","v":0},{"$f":"'グラフ(割合) '!D217","v":1.2316188624210017E-2},{"$f":"'グラフ(割合) '!E217","v":3.0790471560525043E-2},{"$f":"'グラフ(割合) '!F217","v":6.1580943121050086E-2}]
[null,"ターミナル内のFC化\n　（荷役機械・タグボート等）",{"$f":"'グラフ(割合) '!C218","v":0},{"$f":"'グラフ(割合) '!D218","v":1.4723808945065633E-2},{"$f":"'グラフ(割合) '!E218","v":3.2483000121536224E-2},{"$f":"'グラフ(割合) '!F218","v":7.1036764705882369E-2}]
[null," 停泊中船舶への陸電供給",{"$f":"'グラフ(割合) '!C219","v":0},{"$f":"'グラフ(割合) '!D219","v":3.480888429752067E-3},{"$f":"'グラフ(割合) '!E219","v":6.9617768595041339E-3},{"$f":"'グラフ(割合) '!F219","v":1.3923553719008268E-2}]
[null,"合計",{"$f":"'グラフ(割合) '!C220","v":2.3969892696045624E-2},{"$f":"'グラフ(割合) '!D220","v":0.11579040210917031},{"$f":"'グラフ(割合) '!E220","v":2.9502163718699004},{"$f":"'グラフ(割合) '!F220","v":5.582311663553873}]
[]
[null,"七尾港（アンモニアクラッキング：水素利用）",null,null,null,"単位：万トン／年"]
[null,null,"実証期","2030年","移行期","2050年"]
[null," LNG火力等による水素利用\n（ボイラー・タービン利用）",{"$f":"'グラフ(割合) '!C224","v":1.9877471991842709E-2},{"$f":"'グラフ(割合) '!D224","v":3.9754943983685419E-2},{"$f":"'グラフ(割合) '!E224","v":0.23852966390211255},{"$f":"'グラフ(割合) '!F224","v":1.5901977593474168}]
[null," 都市ガスＣＮメタン化",{"$f":"'グラフ(割合) '!C225","v":0},{"$f":"'グラフ(割合) '!D225","v":3.0956362058871839E-2},{"$f":"'グラフ(割合) '!E225","v":2.1497473651994334},{"$f":"'グラフ(割合) '!F225","v":2.9175142813420876}]
[null," セメント産業のFC化",{"$f":"'グラフ(割合) '!C226","v":0},{"$f":"'グラフ(割合) '!D226","v":0},{"$f":"'グラフ(割合) '!E226","v":0},{"$f":"'グラフ(割合) '!F226","v":0}]
[null," 輸送車両のFC化",{"$f":"'グラフ(割合) '!C227","v":0},{"$f":"'グラフ(割合) '!D227","v":1.0213424712759524E-2},{"$f":"'グラフ(割合) '!E227","v":2.5533561781898813E-2},{"$f":"'グラフ(割合) '!F227","v":5.1067123563797626E-2}]
[null,"ターミナル内のFC化\n　（荷役機械・タグボート等）",{"$f":"'グラフ(割合) '!C228","v":0},{"$f":"'グラフ(割合) '!D228","v":1.2209987905664181E-2},{"$f":"'グラフ(割合) '!E228","v":2.6937122052005644E-2},{"$f":"'グラフ(割合) '!F228","v":5.8908536585365844E-2}]
[null," 停泊中船舶への陸電供給",{"$f":"'グラフ(割合) '!C229","v":0},{"$f":"'グラフ(割合) '!D229","v":2.88659040516025E-3},{"$f":"'グラフ(割合) '!E229","v":5.7731808103205001E-3},{"$f":"'グラフ(割合) '!F229","v":1.1546361620641E-2}]
[null,"合計",{"$f":"'グラフ(割合) '!C230","v":1.9877471991842709E-2},{"$f":"'グラフ(割合) '!D230","v":9.6021309066141217E-2},{"$f":"'グラフ(割合) '!E230","v":2.4465208937457712},{"$f":"'グラフ(割合) '!F230","v":4.62923406245931}]
[]
[null,"七尾港（アンモニア）",null,null,null,"単位：万トン／年"]
[null,null,"実証期","2030年","移行期","2050年"]
[null," 石炭火力等によるアンモニア利用\n（ボイラー・タービン利用）",{"$f":"'グラフ(割合) '!C234","v":17.112034968595562},{"$f":"'グラフ(割合) '!D234","v":68.44813987438225},{"$f":"'グラフ(割合) '!E234","v":128.3402622644667},{"$f":"'グラフ(割合) '!F234","v":342.24069937191126}]
[null," 都市ガスＣＮメタン化",{"$f":"'グラフ(割合) '!C235","v":0},{"$f":"'グラフ(割合) '!D235","v":0.28768779140044898},{"$f":"'グラフ(割合) '!E235","v":13.556716360636235},{"$f":"'グラフ(割合) '!F235","v":27.113432721272471}]
[null," セメント産業のFC化",{"$f":"'グラフ(割合) '!C236","v":0},{"$f":"'グラフ(割合) '!D236","v":0},{"$f":"'グラフ(割合) '!E236","v":0},{"$f":"'グラフ(割合) '!F236","v":0}]
[null," 輸送車両のFC化",{"$f":"'グラフ(割合) '!C237","v":0},{"$f":"'グラフ(割合) '!D237","v":5.4482580645161295E-2},{"$f":"'グラフ(割合) '!E237","v":0.13620645161290321},{"$f":"'グラフ(割合) '!F237","v":0.27241290322580641}]
[null,"ターミナル内のFC化\n　（荷役機械・タグボート等）",{"$f":"'グラフ(割合) '!C238","v":0},{"$f":"'グラフ(割合) '!D238","v":6.5133064516129033E-2},{"$f":"'グラフ(割合) '!E238","v":0.14369361559139782},{"$f":"'グラフ(割合) '!F238","v":0.31424220430107525}]
[null," 停泊中船舶への陸電供給",{"$f":"'グラフ(割合) '!C239","v":0},{"$f":"'グラフ(割合) '!D239","v":1.5398252688172045E-2},{"$f":"'グラフ(割合) '!E239","v":3.079650537634409E-2},{"$f":"'グラフ(割合) '!F239","v":6.1593010752688179E-2}]
[null,"合計",{"$f":"'グラフ(割合) '!C240","v":17.112034968595562},{"$f":"'グラフ(割合) '!D240","v":68.870841563632155},{"$f":"'グラフ(割合) '!E240","v":142.20767519768359},{"$f":"'グラフ(割合) '!F240","v":370.00238021146333}]
[]
[null,"敦賀港（水素：水素利用）",null,null,null,"単位：万トン／年"]
[null,null,"実証期","2030年","移行期","2050年"]
[null," LNG火力等による水素利用\n（ボイラー・タービン利用）",{"$f":"'グラフ(割合) '!C244","v":1.7446280991735537E-3},{"$f":"'グラフ(割合) '!D244","v":3.4892561983471074E-3},{"$f":"'グラフ(割合) '!E244","v":2.0935537190082648E-2},{"$f":"'グラフ(割合) '!F244","v":0.13957024793388428}]
[null," 都市ガスＣＮメタン化",{"$f":"'グラフ(割合) '!C245","v":0},{"$f":"'グラフ(割合) '!D245","v":3.3845622517699882E-2},{"$f":"'グラフ(割合) '!E245","v":1.5949078071336751},{"$f":"'グラフ(割合) '!F245","v":3.1898156142673502}]
[null," セメント産業のFC化",{"$f":"'グラフ(割合) '!C246","v":0},{"$f":"'グラフ(割合) '!D246","v":0},{"$f":"'グラフ(割合) '!E246","v":0.67224961983471077},{"$f":"'グラフ(割合) '!F246","v":0.8403120247933884}]
[null," 輸送車両のFC化",{"$f":"'グラフ(割合) '!C247","v":0},{"$f":"'グラフ(割合) '!D247","v":4.815796870138004E-2},{"$f":"'グラフ(割合) '!E247","v":9.631593740276008E-2},{"$f":"'グラフ(割合) '!F247","v":0.19263187480552016}]
[null,"ターミナル内のFC化\n　（荷役機械・タグボート等）",{"$f":"'グラフ(割合) '!C248","v":0},{"$f":"'グラフ(割合) '!D248","v":1.2230131287521834E-2},{"$f":"'グラフ(割合) '!E248","v":2.6524322492399041E-2},{"$f":"'グラフ(割合) '!F248","v":5.717676481950882E-2}]
[null," 停泊中船舶への陸電供給",{"$f":"'グラフ(割合) '!C249","v":0},{"$f":"'グラフ(割合) '!D249","v":3.2747418716938426E-2},{"$f":"'グラフ(割合) '!E249","v":6.5494837433876851E-2},{"$f":"'グラフ(割合) '!F249","v":0.1309896748677537}]
[null,"合計",{"$f":"'グラフ(割合) '!C250","v":1.7446280991735537E-3},{"$f":"'グラフ(割合) '!D250","v":0.13047039742188726},{"$f":"'グラフ(割合) '!E250","v":2.4764280614875043},{"$f":"'グラフ(割合) '!F250","v":4.5504962014874053}]
[]
[null,"敦賀港（メタネーション：水素利用）",null,null,null,"単位：万トン／年"]
[null,null,"実証期","2030年","移行期","2050年"]
[null," LNG火力等による水素利用\n（ボイラー・タービン利用）",{"$f":"'グラフ(割合) '!C254","v":2.5656295576081674E-3},{"$f":"'グラフ(割合) '!D254","v":5.1312591152163347E-3},{"$f":"'グラフ(割合) '!E254","v":3.0787554691298017E-2},{"$f":"'グラフ(割合) '!F254","v":0.2052503646086534}]
[null," 都市ガスＣＮメタン化",{"$f":"'グラフ(割合) '!C255","v":0},{"$f":"'グラフ(割合) '!D255","v":4.9772974290735121E-2},{"$f":"'グラフ(割合) '!E255","v":2.3454526575495223},{"$f":"'グラフ(割合) '!F255","v":4.6909053150990445}]
[null," セメント産業のFC化",{"$f":"'グラフ(割合) '!C256","v":0},{"$f":"'グラフ(割合) '!D256","v":0},{"$f":"'グラフ(割合) '!E256","v":0.98860238210986884},{"$f":"'グラフ(割合) '!F256","v":1.2357529776373362}]
[null," 輸送車両のFC化",{"$f":"'グラフ(割合) '!C257","v":0},{"$f":"'グラフ(割合) '!D257","v":0.22492746069139727},{"$f":"'グラフ(割合) '!E257","v":0.56231865172849305},{"$f":"'グラフ(割合) '!F257","v":1.1246373034569861}]
[null,"ターミナル内のFC化\n　（荷役機械・タグボート等）",{"$f":"'グラフ(割合) '!C258","v":0},{"$f":"'グラフ(割合) '!D258","v":1.7985487187532113E-2},{"$f":"'グラフ(割合) '!E258","v":3.9006356606469179E-2},{"$f":"'グラフ(割合) '!F258","v":8.4083477675748267E-2}]
[null," 停泊中船舶への陸電供給",{"$f":"'グラフ(割合) '!C259","v":0},{"$f":"'グラフ(割合) '!D259","v":4.815796870138004E-2},{"$f":"'グラフ(割合) '!E259","v":9.631593740276008E-2},{"$f":"'グラフ(割合) '!F259","v":0.19263187480552016}]
[null,"合計",{"$f":"'グラフ(割合) '!C260","v":2.5656295576081674E-3},{"$f":"'グラフ(割合) '!D260","v":0.34597514998626089},{"$f":"'グラフ(割合) '!E260","v":4.0624835400884116},{"$f":"'グラフ(割合) '!F260","v":7.5332613132832886}]
[]
[null,"敦賀港（アンモニアクラッキング：水素利用）",null,null,null,"単位：万トン／年"]
[null,null,"実証期","2030年","移行期","2050年"]
[null," LNG火力等による水素利用\n（ボイラー・タービン利用）",{"$f":"'グラフ(割合) '!C264","v":2.1275952428945776E-3},{"$f":"'グラフ(割合) '!D264","v":4.2551904857891553E-3},{"$f":"'グラフ(割合) '!E264","v":2.5531142914734933E-2},{"$f":"'グラフ(割合) '!F264","v":0.1702076194315662}]
[null," 都市ガスＣＮメタン化",{"$f":"'グラフ(割合) '!C265","v":0},{"$f":"'グラフ(割合) '!D265","v":4.1275149411829123E-2},{"$f":"'グラフ(割合) '!E265","v":1.9450095208947256},{"$f":"'グラフ(割合) '!F265","v":3.8900190417894511}]
[null," セメント産業のFC化",{"$f":"'グラフ(割合) '!C266","v":0},{"$f":"'グラフ(割合) '!D266","v":0},{"$f":"'グラフ(割合) '!E266","v":0.81981660955452518},{"$f":"'グラフ(割合) '!F266","v":1.0247707619431565}]
[null," 輸送車両のFC化",{"$f":"'グラフ(割合) '!C267","v":0},{"$f":"'グラフ(割合) '!D267","v":0.18652521130506108},{"$f":"'グラフ(割合) '!E267","v":0.46631302826265264},{"$f":"'グラフ(割合) '!F267","v":0.93262605652530528}]
[null,"ターミナル内のFC化\n　（荷役機械・タグボート等）",{"$f":"'グラフ(割合) '!C268","v":0},{"$f":"'グラフ(割合) '!D268","v":1.4914794253075408E-2},{"$f":"'グラフ(割合) '!E268","v":3.2346734746828094E-2},{"$f":"'グラフ(割合) '!F268","v":6.9727761975010752E-2}]
[null," 停泊中船舶への陸電供給",{"$f":"'グラフ(割合) '!C269","v":0},{"$f":"'グラフ(割合) '!D269","v":3.9935876484071244E-2},{"$f":"'グラフ(割合) '!E269","v":7.9871752968142487E-2},{"$f":"'グラフ(割合) '!F269","v":0.15974350593628497}]
[null,"合計",{"$f":"'グラフ(割合) '!C270","v":2.1275952428945776E-3},{"$f":"'グラフ(割合) '!D270","v":0.28690622193982601},{"$f":"'グラフ(割合) '!E270","v":3.3688887893416091},{"$f":"'グラフ(割合) '!F270","v":6.2470947476007748}]
[]
[null,"敦賀港（アンモニア）",null,null,null,"単位：万トン／年"]
[null,null,"実証期","2030年","移行期","2050年"]
[null," 石炭火力等によるアンモニア利用\n（ボイラー・タービン利用）",{"$f":"'グラフ(割合) '!C274","v":17.629899492284945},{"$f":"'グラフ(割合) '!D274","v":70.519597969139781},{"$f":"'グラフ(割合) '!E274","v":132.22424619213709},{"$f":"'グラフ(割合) '!F274","v":352.59798984569886}]
[null," 都市ガスＣＮメタン化",{"$f":"'グラフ(割合) '!C275","v":0},{"$f":"'グラフ(割合) '!D275","v":0.19179186093363268},{"$f":"'グラフ(割合) '!E275","v":9.0378109070908259},{"$f":"'グラフ(割合) '!F275","v":18.075621814181652}]
[null," セメント産業のFC化",{"$f":"'グラフ(割合) '!C276","v":0},{"$f":"'グラフ(割合) '!D276","v":0},{"$f":"'グラフ(割合) '!E276","v":4.3732367741935487},{"$f":"'グラフ(割合) '!F276","v":5.4665459677419346}]
[null," 輸送車両のFC化",{"$f":"'グラフ(割合) '!C277","v":0},{"$f":"'グラフ(割合) '!D277","v":0.99500169170366448},{"$f":"'グラフ(割合) '!E277","v":2.4875042292591609},{"$f":"'グラフ(割合) '!F277","v":4.9750084585183219}]
[null,"ターミナル内のFC化\n　（荷役機械・タグボート等）",{"$f":"'グラフ(割合) '!C278","v":0},{"$f":"'グラフ(割合) '!D278","v":7.9561606762910853E-2},{"$f":"'グラフ(割合) '!E278","v":0.17255070008496146},{"$f":"'グラフ(割合) '!F278","v":0.37195637328820252}]
[null," 停泊中船舶への陸電供給",{"$f":"'グラフ(割合) '!C279","v":0},{"$f":"'グラフ(割合) '!D279","v":0.21303428305105107},{"$f":"'グラフ(割合) '!E279","v":0.42606856610210214},{"$f":"'グラフ(割合) '!F279","v":0.85213713220420428}]
[null,"合計",{"$f":"'グラフ(割合) '!C280","v":17.629899492284945},{"$f":"'グラフ(割合) '!D280","v":71.998987411591031},{"$f":"'グラフ(割合) '!E280","v":148.72141736886769},{"$f":"'グラフ(割合) '!F280","v":382.33925959163315}]

{"sheet":"②供給","index":10,"n_rows":174,"n_cols":67,"rows_kept":174,"cut":false,"hidden":false,"merged":[[165,18,165,34],[166,18,167,18],[166,19,166,22],[166,23,166,26],[166,27,166,30],[166,31,166,34],[155,18,155,34],[156,18,157,18],[156,19,156,22],[156,23,156,26],[156,27,156,30],[156,31,156,34],[145,18,145,34],[146,18,147,18],[146,19,146,22],[146,23,146,26],[146,27,146,30],[146,31,146,34],[125,37,125,40],[125,41,125,44],[125,45,125,48],[125,49,125,52],[135,18,135,34],[136,18,137,18],[136,19,136,22],[136,23,136,26],[136,27,136,30],[136,31,136,34],[125,18,126,18],[125,19,125,22],[125,23,125,26],[125,27,125,30],[125,31,125,34],[125,36,126,36],[115,37,115,40],[115,41,115,44],[115,45,115,48],[115,49,115,52],[124,18,124,34],[124,36,124,52],[115,18,116,18],[115,19,115,22],[115,23,115,26],[115,27,115,30],[115,31,115,34],[115,36,116,36],[105,37,105,40],[105,41,105,44],[105,45,105,48],[105,49,105,52],[114,18,114,34],[114,36,114,52],[105,18,106,18],[105,19,105,22],[105,23,105,26],[105,27,105,30],[105,31,105,34],[105,36,106,36],[95,37,95,40],[95,41,95,44],[95,45,95,48],[95,49,95,52],[104,18,104,34],[104,36,104,52],[95,18,96,18],[95,19,95,22],[95,23,95,26],[95,27,95,30],[95,31,95,34],[95,36,96,36],[84,37,84,40],[84,41,84,44],[84,45,84,48],[84,49,84,52],[94,18,94,34],[94,36,94,52],[84,18,85,18],[84,19,84,22],[84,23,84,26],[84,27,84,30],[84,31,84,34],[84,36,85,36],[74,37,74,40],[74,41,74,44],[74,45,74,48],[74,49,74,52],[83,18,83,34],[83,36,83,52],[74,18,75,18],[74,19,74,22],[74,23,74,26],[74,27,74,30],[74,31,74,34],[74,36,75,36],[64,37,64,40],[64,41,64,44],[64,45,64,48],[64,49,64,52],[73,18,73,34],[73,36,73,52],[64,18,65,18],[64,19,64,22],[64,23,64,26],[64,27,64,30],[64,31,64,34],[64,36,65,36],[54,37,54,40],[54,41,54,44],[54,45,54,48],[54,49,54,52],[63,18,63,34],[63,36,63,52],[54,18,55,18],[54,19,54,22],[54,23,54,26],[54,27,54,30],[54,31,54,34],[54,36,55,36],[43,37,43,40],[43,41,43,44],[43,45,43,48],[43,49,43,52],[53,18,53,34],[53,36,53,52],[43,18,44,18],[43,19,43,22],[43,23,43,26],[43,27,43,30],[43,31,43,34],[43,36,44,36],[33,37,33,40],[33,41,33,44],[33,45,33,48],[33,49,33,52],[42,18,42,34],[42,36,42,52],[33,18,34,18],[33,19,33,22],[33,23,33,26],[33,27,33,30],[33,31,33,34],[33,36,34,36],[23,37,23,40],[23,41,23,44],[23,45,23,48],[23,49,23,52],[32,18,32,34],[32,36,32,52],[13,45,13,48],[13,49,13,52],[22,18,22,34],[22,36,22,52],[23,18,24,18],[23,19,23,22],[23,23,23,26],[23,27,23,30],[23,31,23,34],[23,36,24,36],[1,0,1,16],[2,0,3,0],[2,1,2,4],[2,5,2,8],[2,9,2,12],[2,13,2,16],[12,18,12,34],[12,36,12,52],[13,18,14,18],[13,19,13,22],[13,23,13,26],[13,27,13,30],[13,31,13,34],[13,36,14,36],[13,37,13,40],[13,41,13,44]]}
[]
["需要量　単位：トン／年"]
["港名","水素（万トン／年）",null,null,null,"アンモニアクラッキング（万トン／年）",null,null,null,"メタネーション（万トン／年）",null,null,null,"アンモニア（トン／年）",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"実証期",null,"2030年",null,"移行期",null,"2050年"]
[null,"実証期","2030年","移行期","2050年","実証期","2030年","移行期","2050年","実証期","2030年","移行期","2050年","実証期","2030年","移行期","2050年",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"①需要入力!#REF!","v":{"$error":"#REF!"}},{"$f":"BH4/BH$10","v":{"$error":"#REF!"}},{"$f":"①需要入力!#REF!","v":{"$error":"#REF!"}},{"$f":"BJ4/BJ$10","v":{"$error":"#REF!"}},{"$f":"①需要入力!#REF!","v":{"$error":"#REF!"}},{"$f":"BL4/BL$10","v":{"$error":"#REF!"}},{"$f":"①需要入力!#REF!","v":{"$error":"#REF!"}},{"$f":"BN4/BN$10","v":{"$error":"#REF!"}}]
["新潟港",{"$f":"①需要!I31/10000","v":1.9954569907599176},{"$f":"①需要!J31/10000","v":4.3853511772119607},{"$f":"①需要!K31/10000","v":28.104281091346433},{"$f":"①需要!L31/10000","v":167.9665380247524},{"$f":"①需要!I32/10000","v":2.43348413507307},{"$f":"①需要!J32/10000","v":5.3479892405023906},{"$f":"①需要!K32/10000","v":34.273513526032239},{"$f":"①需要!L32/10000","v":204.83724149360046},{"$f":"①需要!I33/10000","v":2.9344955746469381},{"$f":"①需要!J33/10000","v":6.4490458488411209},{"$f":"①需要!K33/10000","v":41.329825134332999},{"$f":"①需要!L33/10000","v":247.00961474228296},{"$f":"①需要!I30/10000","v":0},{"$f":"①需要!J30/10000","v":2.5051338639177341},{"$f":"①需要!K30/10000","v":24.18811676971854},{"$f":"①需要!L30/10000","v":48.456798458791916},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BH5/BH$10","v":{"$error":"#REF!"}},null,{"$error":"#REF!"},{"$f":"①需要入力!#REF!","v":{"$error":"#REF!"}},{"$f":"BL5/BL$10","v":{"$error":"#REF!"}},{"$f":"①需要入力!#REF!","v":{"$error":"#REF!"}},{"$f":"BN5/BN$10","v":{"$error":"#REF!"}}]
["直江津港",{"$f":"①需要!I63/10000","v":1.2426934294714742},{"$f":"①需要!J63/10000","v":2.6527330094598627},{"$f":"①需要!K63/10000","v":18.540945364472954},{"$f":"①需要!L63/10000","v":106.68304307893521},{"$f":"①需要!I64/10000","v":1.5154797920383829},{"$f":"①需要!J64/10000","v":3.2350402554388564},{"$f":"①需要!K64/10000","v":22.610908981064576},{"$f":"①需要!L64/10000","v":130.10127204748196},{"$f":"①需要!I65/10000","v":1.8274903374580502},{"$f":"①需要!J65/10000","v":3.901077955088033},{"$f":"①需要!K65/10000","v":27.26609612422493},{"$f":"①需要!L65/10000","v":156.8868280572577},{"$f":"①需要!I62/10000","v":0},{"$f":"①需要!J62/10000","v":1.027821150681141},{"$f":"①需要!K62/10000","v":20.739141933112528},{"$f":"①需要!L62/10000","v":41.545421299020752},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#REF!"},{"$f":"①需要入力!#REF!","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"①需要入力!#REF!","v":{"$error":"#REF!"}},{"$f":"BL6/BL$10","v":{"$error":"#REF!"}},{"$f":"①需要入力!#REF!","v":{"$error":"#REF!"}},{"$error":"#REF!"}]
["伏木富山港",{"$f":"①需要!I95/10000","v":0.29537551446280996},{"$f":"①需要!J95/10000","v":0.76901592779792582},{"$f":"①需要!K95/10000","v":7.3517344010683914},{"$f":"①需要!L95/10000","v":31.250689791806217},{"$f":"①需要!I96/10000","v":0.36021404202781698},{"$f":"①需要!J96/10000","v":0.93782430219259239},{"$f":"①需要!K96/10000","v":8.9655297574004784},{"$f":"①需要!L96/10000","v":38.110597307080738},{"$f":"①需要!I97/10000","v":0.43437575656295585},{"$f":"①需要!J97/10000","v":1.1309057761734207},{"$f":"①需要!K97/10000","v":10.811374119218224},{"$f":"①需要!L97/10000","v":45.956896752656192},{"$f":"①需要!I94/10000","v":8.3883077849462389},{"$f":"①需要!J94/10000","v":34.649041430816013},{"$f":"①需要!K94/10000","v":84.670015456929221},{"$f":"①需要!L94/10000","v":211.321852298267},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"①需要入力!#REF!","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"①需要入力!#REF!","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"①需要入力!#REF!","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"①需要入力!#REF!","v":{"$error":"#REF!"}},{"$error":"#REF!"}]
["金沢港",{"$f":"①需要!I127/10000","v":7.8200000000000017E-5},{"$f":"①需要!J127/10000","v":4.5620505318026978E-2},{"$f":"①需要!K127/10000","v":1.809204638223866},{"$f":"①需要!L127/10000","v":2.493692628055884},{"$f":"①需要!I128/10000","v":9.5365853658536593E-5},{"$f":"①需要!J128/10000","v":5.5634762582959726E-2},{"$f":"①需要!K128/10000","v":2.2063471197852023},{"$f":"①需要!L128/10000","v":3.0410885707998583},{"$f":"①需要!I129/10000","v":1.1500000000000003E-4},{"$f":"①需要!J129/10000","v":6.7088978408863201E-2},{"$f":"①需要!K129/10000","v":2.6605950562115677},{"$f":"①需要!L129/10000","v":3.6671950412586529},{"$f":"①需要!I126/10000","v":0},{"$f":"①需要!J126/10000","v":0.41831502258324471},{"$f":"①需要!K126/10000","v":13.852537933216878},{"$f":"①需要!L126/10000","v":27.731930839552039},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#REF!"},null,{"$error":"#REF!"},null,{"$error":"#REF!"},{"$f":"①需要入力!#REF!","v":{"$error":"#REF!"}},{"$error":"#REF!"}]
["七尾港",{"$f":"①需要!I159/10000","v":1.6299527033311022E-2},{"$f":"①需要!J159/10000","v":7.8737473434235816E-2},{"$f":"①需要!K159/10000","v":2.0061471328715319},{"$f":"①需要!L159/10000","v":3.7959719312166338},{"$f":"①需要!I160/10000","v":1.9877471991842709E-2},{"$f":"①需要!J160/10000","v":9.6021309066141203E-2},{"$f":"①需要!K160/10000","v":2.4465208937457712},{"$f":"①需要!L160/10000","v":4.62923406245931},{"$f":"①需要!I161/10000","v":2.3969892696045624E-2},{"$f":"①需要!J161/10000","v":0.11579040210917033},{"$f":"①需要!K161/10000","v":2.9502163718699004},{"$f":"①需要!L161/10000","v":5.5823116635538739},{"$f":"①需要!I158/10000","v":17.112034968595562},{"$f":"①需要!J158/10000","v":68.870841563632169},{"$f":"①需要!K158/10000","v":142.20767519768359},{"$f":"①需要!L158/10000","v":370.00238021146328},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#REF!"},null,{"$error":"#REF!"},null,{"$error":"#REF!"},{"$f":"②供給入力!#REF!","v":{"$error":"#REF!"}},{"$error":"#REF!"}]
["敦賀港",{"$f":"①需要!I191/10000","v":1.7446280991735537E-3},{"$f":"①需要!J191/10000","v":0.23526310199065739},{"$f":"①需要!K191/10000","v":2.7624888072601195},{"$f":"①需要!L191/10000","v":5.1226176930326366},{"$f":"①需要!I192/10000","v":2.1275952428945776E-3},{"$f":"①需要!J192/10000","v":0.28690622193982601},{"$f":"①需要!K192/10000","v":3.3688887893416091},{"$f":"①需要!L192/10000","v":6.2470947476007748},{"$f":"①需要!I193/10000","v":2.5656295576081674E-3},{"$f":"①需要!J193/10000","v":0.34597514998626089},{"$f":"①需要!K193/10000","v":4.0624835400884116},{"$f":"①需要!L193/10000","v":7.5332613132832895},{"$f":"①需要!I190/10000","v":17.629899492284945},{"$f":"①需要!J190/10000","v":71.998987411591031},{"$f":"①需要!K190/10000","v":148.72141736886766},{"$f":"①需要!L190/10000","v":382.33925959163315},null,"●シナリオ別供給量",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(BH4:BH9)","v":{"$error":"#REF!"}},{"$f":"BH10/BH$10","v":{"$error":"#REF!"}},{"$f":"SUM(BJ4:BJ9)","v":{"$error":"#REF!"}},{"$f":"BJ10/BJ$10","v":{"$error":"#REF!"}},{"$f":"SUM(BL4:BL9)","v":{"$error":"#REF!"}},{"$f":"BL10/BL$10","v":{"$error":"#REF!"}},{"$f":"SUM(BN4:BN9)","v":{"$error":"#REF!"}},{"$f":"BN10/BN$10","v":{"$error":"#REF!"}}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"新潟港",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"金沢港"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"供給量（シナリオ１）　　単位：万トン／年",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"供給量（シナリオ１）　　単位：万トン／年"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"国名","水素（トン／年）",null,null,null,"アンモニアクラッキング（万トン／年）",null,null,null,"メタネーション（万トン／年）",null,null,null,"アンモニア（トン／年）",null,null,null,null,"国名","水素（トン／年）",null,null,null,"アンモニアクラッキング（万トン／年）",null,null,null,"メタネーション（万トン／年）",null,null,null,"アンモニア（トン／年）"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"実証期","2030年","移行期","2050年","実証期","2030年","移行期","2050年","実証期","2030年","移行期","2050年","実証期","2030年","移行期","2050年",null,null,"実証期","2030年","移行期","2050年","実証期","2030年","移行期","2050年","実証期","2030年","移行期","2050年","実証期","2030年","移行期","2050年"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"オーストラリア",{"$f":"B$5*②供給入力!C8","v":0.99772849537995878},{"$f":"C$5*②供給入力!D8","v":1.4617837257373201},{"$f":"D$5*②供給入力!E8","v":7.0260702728366082},{"$f":"E$5*②供給入力!F8","v":27.994423004125398},{"$f":"F$5*②供給入力!C8","v":1.216742067536535},{"$f":"G$5*②供給入力!D8","v":1.7826630801674634},{"$f":"H$5*②供給入力!E8","v":8.5683783815080599},{"$f":"I$5*②供給入力!F8","v":34.139540248933407},{"$f":"J$5*②供給入力!C8","v":1.4672477873234691},{"$f":"K$5*②供給入力!D8","v":2.149681949613707},{"$f":"L$5*②供給入力!E8","v":10.33245628358325},{"$f":"M$5*②供給入力!F8","v":41.168269123713827},{"$f":"N$5*②供給入力!C8","v":0},{"$f":"O$5*②供給入力!D8","v":0.83504462130591128},{"$f":"P$5*②供給入力!E8","v":6.0470291924296351},{"$f":"Q$5*②供給入力!F8","v":8.0761330764653181},null,"オーストラリア",{"$f":"B$8*②供給入力!C8","v":3.9100000000000009E-5},{"$f":"C$8*②供給入力!D8","v":1.5206835106008992E-2},{"$f":"D$8*②供給入力!E8","v":0.4523011595559665},{"$f":"E$8*②供給入力!F8","v":0.415615438009314},{"$f":"F$8*②供給入力!C8","v":4.7682926829268296E-5},{"$f":"G$8*②供給入力!D8","v":1.8544920860986573E-2},{"$f":"H$8*②供給入力!E8","v":0.55158677994630056},{"$f":"I$8*②供給入力!F8","v":0.50684809513330964},{"$f":"J$8*②供給入力!C8","v":5.7500000000000015E-5},{"$f":"K$8*②供給入力!D8","v":2.2362992802954399E-2},{"$f":"L$8*②供給入力!E8","v":0.66514876405289192},{"$f":"M$8*②供給入力!F8","v":0.61119917354310882},{"$f":"N$8*②供給入力!C8","v":0},{"$f":"O$8*②供給入力!D8","v":0.13943834086108156},{"$f":"P$8*②供給入力!E8","v":3.4631344833042195},{"$f":"Q$8*②供給入力!F8","v":4.6219884732586731}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"アメリカ",{"$f":"B$5*②供給入力!C9","v":0},{"$f":"C$5*②供給入力!D9","v":0},{"$f":"D$5*②供給入力!E9","v":7.0260702728366082},{"$f":"E$5*②供給入力!F9","v":27.994423004125398},{"$f":"F$5*②供給入力!C9","v":0},{"$f":"G$5*②供給入力!D9","v":0},{"$f":"H$5*②供給入力!E9","v":8.5683783815080599},{"$f":"I$5*②供給入力!F9","v":34.139540248933407},{"$f":"J$5*②供給入力!C9","v":0},{"$f":"K$5*②供給入力!D9","v":0},{"$f":"L$5*②供給入力!E9","v":10.33245628358325},{"$f":"M$5*②供給入力!F9","v":41.168269123713827},{"$f":"N$5*②供給入力!C9","v":0},{"$f":"O$5*②供給入力!D9","v":0},{"$f":"P$5*②供給入力!E9","v":6.0470291924296351},{"$f":"Q$5*②供給入力!F9","v":8.0761330764653181},null,"アメリカ",{"$f":"B$8*②供給入力!C9","v":0},{"$f":"C$8*②供給入力!D9","v":0},{"$f":"D$8*②供給入力!E9","v":0.4523011595559665},{"$f":"E$8*②供給入力!F9","v":0.415615438009314},{"$f":"F$8*②供給入力!C9","v":0},{"$f":"G$8*②供給入力!D9","v":0},{"$f":"H$8*②供給入力!E9","v":0.55158677994630056},{"$f":"I$8*②供給入力!F9","v":0.50684809513330964},{"$f":"J$8*②供給入力!C9","v":0},{"$f":"K$8*②供給入力!D9","v":0},{"$f":"L$8*②供給入力!E9","v":0.66514876405289192},{"$f":"M$8*②供給入力!F9","v":0.61119917354310882},{"$f":"N$8*②供給入力!C9","v":0},{"$f":"O$8*②供給入力!D9","v":0},{"$f":"P$8*②供給入力!E9","v":3.4631344833042195},{"$f":"Q$8*②供給入力!F9","v":4.6219884732586731}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"カナダ",{"$f":"B$5*②供給入力!C10","v":0},{"$f":"C$5*②供給入力!D10","v":1.4617837257373201},{"$f":"D$5*②供給入力!E10","v":7.0260702728366082},{"$f":"E$5*②供給入力!F10","v":27.994423004125398},{"$f":"F$5*②供給入力!C10","v":0},{"$f":"G$5*②供給入力!D10","v":1.7826630801674634},{"$f":"H$5*②供給入力!E10","v":8.5683783815080599},{"$f":"I$5*②供給入力!F10","v":34.139540248933407},{"$f":"J$5*②供給入力!C10","v":0},{"$f":"K$5*②供給入力!D10","v":2.149681949613707},{"$f":"L$5*②供給入力!E10","v":10.33245628358325},{"$f":"M$5*②供給入力!F10","v":41.168269123713827},{"$f":"N$5*②供給入力!C10","v":0},{"$f":"O$5*②供給入力!D10","v":0.83504462130591128},{"$f":"P$5*②供給入力!E10","v":6.0470291924296351},{"$f":"Q$5*②供給入力!F10","v":8.0761330764653181},null,"カナダ",{"$f":"B$8*②供給入力!C10","v":0},{"$f":"C$8*②供給入力!D10","v":1.5206835106008992E-2},{"$f":"D$8*②供給入力!E10","v":0.4523011595559665},{"$f":"E$8*②供給入力!F10","v":0.415615438009314},{"$f":"F$8*②供給入力!C10","v":0},{"$f":"G$8*②供給入力!D10","v":1.8544920860986573E-2},{"$f":"H$8*②供給入力!E10","v":0.55158677994630056},{"$f":"I$8*②供給入力!F10","v":0.50684809513330964},{"$f":"J$8*②供給入力!C10","v":0},{"$f":"K$8*②供給入力!D10","v":2.2362992802954399E-2},{"$f":"L$8*②供給入力!E10","v":0.66514876405289192},{"$f":"M$8*②供給入力!F10","v":0.61119917354310882},{"$f":"N$8*②供給入力!C10","v":0},{"$f":"O$8*②供給入力!D10","v":0.13943834086108156},{"$f":"P$8*②供給入力!E10","v":3.4631344833042195},{"$f":"Q$8*②供給入力!F10","v":4.6219884732586731}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"チリ",{"$f":"B$5*②供給入力!C11","v":0.99772849537995878},{"$f":"C$5*②供給入力!D11","v":1.4617837257373201},{"$f":"D$5*②供給入力!E11","v":7.0260702728366082},{"$f":"E$5*②供給入力!F11","v":27.994423004125398},{"$f":"F$5*②供給入力!C11","v":1.216742067536535},{"$f":"G$5*②供給入力!D11","v":1.7826630801674634},{"$f":"H$5*②供給入力!E11","v":8.5683783815080599},{"$f":"I$5*②供給入力!F11","v":34.139540248933407},{"$f":"J$5*②供給入力!C11","v":1.4672477873234691},{"$f":"K$5*②供給入力!D11","v":2.149681949613707},{"$f":"L$5*②供給入力!E11","v":10.33245628358325},{"$f":"M$5*②供給入力!F11","v":41.168269123713827},{"$f":"N$5*②供給入力!C11","v":0},{"$f":"O$5*②供給入力!D11","v":0.83504462130591128},{"$f":"P$5*②供給入力!E11","v":6.0470291924296351},{"$f":"Q$5*②供給入力!F11","v":8.0761330764653181},null,"チリ",{"$f":"B$8*②供給入力!C11","v":3.9100000000000009E-5},{"$f":"C$8*②供給入力!D11","v":1.5206835106008992E-2},{"$f":"D$8*②供給入力!E11","v":0.4523011595559665},{"$f":"E$8*②供給入力!F11","v":0.415615438009314},{"$f":"F$8*②供給入力!C11","v":4.7682926829268296E-5},{"$f":"G$8*②供給入力!D11","v":1.8544920860986573E-2},{"$f":"H$8*②供給入力!E11","v":0.55158677994630056},{"$f":"I$8*②供給入力!F11","v":0.50684809513330964},{"$f":"J$8*②供給入力!C11","v":5.7500000000000015E-5},{"$f":"K$8*②供給入力!D11","v":2.2362992802954399E-2},{"$f":"L$8*②供給入力!E11","v":0.66514876405289192},{"$f":"M$8*②供給入力!F11","v":0.61119917354310882},{"$f":"N$8*②供給入力!C11","v":0},{"$f":"O$8*②供給入力!D11","v":0.13943834086108156},{"$f":"P$8*②供給入力!E11","v":3.4631344833042195},{"$f":"Q$8*②供給入力!F11","v":4.6219884732586731}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"オマーン",{"$f":"B$5*②供給入力!C12","v":0},{"$f":"C$5*②供給入力!D12","v":0},{"$f":"D$5*②供給入力!E12","v":0},{"$f":"E$5*②供給入力!F12","v":27.994423004125398},{"$f":"F$5*②供給入力!C12","v":0},{"$f":"G$5*②供給入力!D12","v":0},{"$f":"H$5*②供給入力!E12","v":0},{"$f":"I$5*②供給入力!F12","v":34.139540248933407},{"$f":"J$5*②供給入力!C12","v":0},{"$f":"K$5*②供給入力!D12","v":0},{"$f":"L$5*②供給入力!E12","v":0},{"$f":"M$5*②供給入力!F12","v":41.168269123713827},{"$f":"N$5*②供給入力!C12","v":0},{"$f":"O$5*②供給入力!D12","v":0},{"$f":"P$5*②供給入力!E12","v":0},{"$f":"Q$5*②供給入力!F12","v":8.0761330764653181},null,"オマーン",{"$f":"B$8*②供給入力!C12","v":0},{"$f":"C$8*②供給入力!D12","v":0},{"$f":"D$8*②供給入力!E12","v":0},{"$f":"E$8*②供給入力!F12","v":0.415615438009314},{"$f":"F$8*②供給入力!C12","v":0},{"$f":"G$8*②供給入力!D12","v":0},{"$f":"H$8*②供給入力!E12","v":0},{"$f":"I$8*②供給入力!F12","v":0.50684809513330964},{"$f":"J$8*②供給入力!C12","v":0},{"$f":"K$8*②供給入力!D12","v":0},{"$f":"L$8*②供給入力!E12","v":0},{"$f":"M$8*②供給入力!F12","v":0.61119917354310882},{"$f":"N$8*②供給入力!C12","v":0},{"$f":"O$8*②供給入力!D12","v":0},{"$f":"P$8*②供給入力!E12","v":0},{"$f":"Q$8*②供給入力!F12","v":4.6219884732586731}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ナミビア",{"$f":"B$5*②供給入力!C13","v":0},{"$f":"C$5*②供給入力!D13","v":0},{"$f":"D$5*②供給入力!E13","v":0},{"$f":"E$5*②供給入力!F13","v":27.994423004125398},{"$f":"F$5*②供給入力!C13","v":0},{"$f":"G$5*②供給入力!D13","v":0},{"$f":"H$5*②供給入力!E13","v":0},{"$f":"I$5*②供給入力!F13","v":34.139540248933407},{"$f":"J$5*②供給入力!C13","v":0},{"$f":"K$5*②供給入力!D13","v":0},{"$f":"L$5*②供給入力!E13","v":0},{"$f":"M$5*②供給入力!F13","v":41.168269123713827},{"$f":"N$5*②供給入力!C13","v":0},{"$f":"O$5*②供給入力!D13","v":0},{"$f":"P$5*②供給入力!E13","v":0},{"$f":"Q$5*②供給入力!F13","v":8.0761330764653181},null,"ナミビア",{"$f":"B$8*②供給入力!C13","v":0},{"$f":"C$8*②供給入力!D13","v":0},{"$f":"D$8*②供給入力!E13","v":0},{"$f":"E$8*②供給入力!F13","v":0.415615438009314},{"$f":"F$8*②供給入力!C13","v":0},{"$f":"G$8*②供給入力!D13","v":0},{"$f":"H$8*②供給入力!E13","v":0},{"$f":"I$8*②供給入力!F13","v":0.50684809513330964},{"$f":"J$8*②供給入力!C13","v":0},{"$f":"K$8*②供給入力!D13","v":0},{"$f":"L$8*②供給入力!E13","v":0},{"$f":"M$8*②供給入力!F13","v":0.61119917354310882},{"$f":"N$8*②供給入力!C13","v":0},{"$f":"O$8*②供給入力!D13","v":0},{"$f":"P$8*②供給入力!E13","v":0},{"$f":"Q$8*②供給入力!F13","v":4.6219884732586731}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"供給量（シナリオ２）　単位：万トン／年",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"供給量（シナリオ２）　単位：万トン／年"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"国名","水素（トン／年）",null,null,null,"アンモニアクラッキング（万トン／年）",null,null,null,"メタネーション（万トン／年）",null,null,null,"アンモニア（トン／年）",null,null,null,null,"国名","水素（トン／年）",null,null,null,"アンモニアクラッキング（万トン／年）",null,null,null,"メタネーション（万トン／年）",null,null,null,"アンモニア（トン／年）"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"実証期","2030年","移行期","2050年","実証期","2030年","移行期","2050年","実証期","2030年","移行期","2050年","実証期","2030年","移行期","2050年",null,null,"実証期","2030年","移行期","2050年","実証期","2030年","移行期","2050年","実証期","2030年","移行期","2050年","実証期","2030年","移行期","2050年"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"オーストラリア",{"$f":"B$5*②供給入力!C18","v":1.9954569907599176},{"$f":"C$5*②供給入力!D18","v":4.3853511772119607},{"$f":"D$5*②供給入力!E18","v":28.104281091346433},{"$f":"E$5*②供給入力!F18","v":167.9665380247524},{"$f":"F$5*②供給入力!C18","v":2.43348413507307},{"$f":"G$5*②供給入力!D18","v":5.3479892405023906},{"$f":"H$5*②供給入力!E18","v":34.273513526032239},{"$f":"I$5*②供給入力!F18","v":204.83724149360046},{"$f":"J$5*②供給入力!C18","v":2.9344955746469381},{"$f":"K$5*②供給入力!D18","v":6.4490458488411209},{"$f":"L$5*②供給入力!E18","v":41.329825134332999},{"$f":"M$5*②供給入力!F18","v":247.00961474228296},{"$f":"N$5*②供給入力!C18","v":0},{"$f":"O$5*②供給入力!D18","v":2.5051338639177341},{"$f":"P$5*②供給入力!E18","v":24.18811676971854},{"$f":"Q$5*②供給入力!F18","v":48.456798458791916},null,"オーストラリア",{"$f":"B$8*②供給入力!C18","v":7.8200000000000017E-5},{"$f":"C$8*②供給入力!D18","v":4.5620505318026978E-2},{"$f":"D$8*②供給入力!E18","v":1.809204638223866},{"$f":"E$8*②供給入力!F18","v":2.493692628055884},{"$f":"F$8*②供給入力!C18","v":9.5365853658536593E-5},{"$f":"G$8*②供給入力!D18","v":5.5634762582959726E-2},{"$f":"H$8*②供給入力!E18","v":2.2063471197852023},{"$f":"I$8*②供給入力!F18","v":3.0410885707998583},{"$f":"J$8*②供給入力!C18","v":1.1500000000000003E-4},{"$f":"K$8*②供給入力!D18","v":6.7088978408863201E-2},{"$f":"L$8*②供給入力!E18","v":2.6605950562115677},{"$f":"M$8*②供給入力!F18","v":3.6671950412586529},{"$f":"N$8*②供給入力!C18","v":0},{"$f":"O$8*②供給入力!D18","v":0.41831502258324471},{"$f":"P$8*②供給入力!E18","v":13.852537933216878},{"$f":"Q$8*②供給入力!F18","v":27.731930839552039}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"アメリカ",{"$f":"B$5*②供給入力!C19","v":0},{"$f":"C$5*②供給入力!D19","v":0},{"$f":"D$5*②供給入力!E19","v":0},{"$f":"E$5*②供給入力!F19","v":0},{"$f":"F$5*②供給入力!C19","v":0},{"$f":"G$5*②供給入力!D19","v":0},{"$f":"H$5*②供給入力!E19","v":0},{"$f":"I$5*②供給入力!F19","v":0},{"$f":"J$5*②供給入力!C19","v":0},{"$f":"K$5*②供給入力!D19","v":0},{"$f":"L$5*②供給入力!E19","v":0},{"$f":"M$5*②供給入力!F19","v":0},{"$f":"N$5*②供給入力!C19","v":0},{"$f":"O$5*②供給入力!D19","v":0},{"$f":"P$5*②供給入力!E19","v":0},{"$f":"Q$5*②供給入力!F19","v":0},null,"アメリカ",{"$f":"B$8*②供給入力!C19","v":0},{"$f":"C$8*②供給入力!D19","v":0},{"$f":"D$8*②供給入力!E19","v":0},{"$f":"E$8*②供給入力!F19","v":0},{"$f":"F$8*②供給入力!C19","v":0},{"$f":"G$8*②供給入力!D19","v":0},{"$f":"H$8*②供給入力!E19","v":0},{"$f":"I$8*②供給入力!F19","v":0},{"$f":"J$8*②供給入力!C19","v":0},{"$f":"K$8*②供給入力!D19","v":0},{"$f":"L$8*②供給入力!E19","v":0},{"$f":"M$8*②供給入力!F19","v":0},{"$f":"N$8*②供給入力!C19","v":0},{"$f":"O$8*②供給入力!D19","v":0},{"$f":"P$8*②供給入力!E19","v":0},{"$f":"Q$8*②供給入力!F19","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"カナダ",{"$f":"B$5*②供給入力!C20","v":0},{"$f":"C$5*②供給入力!D20","v":0},{"$f":"D$5*②供給入力!E20","v":0},{"$f":"E$5*②供給入力!F20","v":0},{"$f":"F$5*②供給入力!C20","v":0},{"$f":"G$5*②供給入力!D20","v":0},{"$f":"H$5*②供給入力!E20","v":0},{"$f":"I$5*②供給入力!F20","v":0},{"$f":"J$5*②供給入力!C20","v":0},{"$f":"K$5*②供給入力!D20","v":0},{"$f":"L$5*②供給入力!E20","v":0},{"$f":"M$5*②供給入力!F20","v":0},{"$f":"N$5*②供給入力!C20","v":0},{"$f":"O$5*②供給入力!D20","v":0},{"$f":"P$5*②供給入力!E20","v":0},{"$f":"Q$5*②供給入力!F20","v":0},null,"カナダ",{"$f":"B$8*②供給入力!C20","v":0},{"$f":"C$8*②供給入力!D20","v":0},{"$f":"D$8*②供給入力!E20","v":0},{"$f":"E$8*②供給入力!F20","v":0},{"$f":"F$8*②供給入力!C20","v":0},{"$f":"G$8*②供給入力!D20","v":0},{"$f":"H$8*②供給入力!E20","v":0},{"$f":"I$8*②供給入力!F20","v":0},{"$f":"J$8*②供給入力!C20","v":0},{"$f":"K$8*②供給入力!D20","v":0},{"$f":"L$8*②供給入力!E20","v":0},{"$f":"M$8*②供給入力!F20","v":0},{"$f":"N$8*②供給入力!C20","v":0},{"$f":"O$8*②供給入力!D20","v":0},{"$f":"P$8*②供給入力!E20","v":0},{"$f":"Q$8*②供給入力!F20","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"チリ",{"$f":"B$5*②供給入力!C21","v":0},{"$f":"C$5*②供給入力!D21","v":0},{"$f":"D$5*②供給入力!E21","v":0},{"$f":"E$5*②供給入力!F21","v":0},{"$f":"F$5*②供給入力!C21","v":0},{"$f":"G$5*②供給入力!D21","v":0},{"$f":"H$5*②供給入力!E21","v":0},{"$f":"I$5*②供給入力!F21","v":0},{"$f":"J$5*②供給入力!C21","v":0},{"$f":"K$5*②供給入力!D21","v":0},{"$f":"L$5*②供給入力!E21","v":0},{"$f":"M$5*②供給入力!F21","v":0},{"$f":"N$5*②供給入力!C21","v":0},{"$f":"O$5*②供給入力!D21","v":0},{"$f":"P$5*②供給入力!E21","v":0},{"$f":"Q$5*②供給入力!F21","v":0},null,"チリ",{"$f":"B$8*②供給入力!C21","v":0},{"$f":"C$8*②供給入力!D21","v":0},{"$f":"D$8*②供給入力!E21","v":0},{"$f":"E$8*②供給入力!F21","v":0},{"$f":"F$8*②供給入力!C21","v":0},{"$f":"G$8*②供給入力!D21","v":0},{"$f":"H$8*②供給入力!E21","v":0},{"$f":"I$8*②供給入力!F21","v":0},{"$f":"J$8*②供給入力!C21","v":0},{"$f":"K$8*②供給入力!D21","v":0},{"$f":"L$8*②供給入力!E21","v":0},{"$f":"M$8*②供給入力!F21","v":0},{"$f":"N$8*②供給入力!C21","v":0},{"$f":"O$8*②供給入力!D21","v":0},{"$f":"P$8*②供給入力!E21","v":0},{"$f":"Q$8*②供給入力!F21","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"オマーン",{"$f":"B$5*②供給入力!C22","v":0},{"$f":"C$5*②供給入力!D22","v":0},{"$f":"D$5*②供給入力!E22","v":0},{"$f":"E$5*②供給入力!F22","v":0},{"$f":"F$5*②供給入力!C22","v":0},{"$f":"G$5*②供給入力!D22","v":0},{"$f":"H$5*②供給入力!E22","v":0},{"$f":"I$5*②供給入力!F22","v":0},{"$f":"J$5*②供給入力!C22","v":0},{"$f":"K$5*②供給入力!D22","v":0},{"$f":"L$5*②供給入力!E22","v":0},{"$f":"M$5*②供給入力!F22","v":0},{"$f":"N$5*②供給入力!C22","v":0},{"$f":"O$5*②供給入力!D22","v":0},{"$f":"P$5*②供給入力!E22","v":0},{"$f":"Q$5*②供給入力!F22","v":0},null,"オマーン",{"$f":"B$8*②供給入力!C22","v":0},{"$f":"C$8*②供給入力!D22","v":0},{"$f":"D$8*②供給入力!E22","v":0},{"$f":"E$8*②供給入力!F22","v":0},{"$f":"F$8*②供給入力!C22","v":0},{"$f":"G$8*②供給入力!D22","v":0},{"$f":"H$8*②供給入力!E22","v":0},{"$f":"I$8*②供給入力!F22","v":0},{"$f":"J$8*②供給入力!C22","v":0},{"$f":"K$8*②供給入力!D22","v":0},{"$f":"L$8*②供給入力!E22","v":0},{"$f":"M$8*②供給入力!F22","v":0},{"$f":"N$8*②供給入力!C22","v":0},{"$f":"O$8*②供給入力!D22","v":0},{"$f":"P$8*②供給入力!E22","v":0},{"$f":"Q$8*②供給入力!F22","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ナミビア",{"$f":"B$5*②供給入力!C23","v":0},{"$f":"C$5*②供給入力!D23","v":0},{"$f":"D$5*②供給入力!E23","v":0},{"$f":"E$5*②供給入力!F23","v":0},{"$f":"F$5*②供給入力!C23","v":0},{"$f":"G$5*②供給入力!D23","v":0},{"$f":"H$5*②供給入力!E23","v":0},{"$f":"I$5*②供給入力!F23","v":0},{"$f":"J$5*②供給入力!C23","v":0},{"$f":"K$5*②供給入力!D23","v":0},{"$f":"L$5*②供給入力!E23","v":0},{"$f":"M$5*②供給入力!F23","v":0},{"$f":"N$5*②供給入力!C23","v":0},{"$f":"O$5*②供給入力!D23","v":0},{"$f":"P$5*②供給入力!E23","v":0},{"$f":"Q$5*②供給入力!F23","v":0},null,"ナミビア",{"$f":"B$8*②供給入力!C23","v":0},{"$f":"C$8*②供給入力!D23","v":0},{"$f":"D$8*②供給入力!E23","v":0},{"$f":"E$8*②供給入力!F23","v":0},{"$f":"F$8*②供給入力!C23","v":0},{"$f":"G$8*②供給入力!D23","v":0},{"$f":"H$8*②供給入力!E23","v":0},{"$f":"I$8*②供給入力!F23","v":0},{"$f":"J$8*②供給入力!C23","v":0},{"$f":"K$8*②供給入力!D23","v":0},{"$f":"L$8*②供給入力!E23","v":0},{"$f":"M$8*②供給入力!F23","v":0},{"$f":"N$8*②供給入力!C23","v":0},{"$f":"O$8*②供給入力!D23","v":0},{"$f":"P$8*②供給入力!E23","v":0},{"$f":"Q$8*②供給入力!F23","v":0}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"供給量（シナリオ３）　単位：万トン／年",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"供給量（シナリオ３）　単位：万トン／年"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"国名","水素（トン／年）",null,null,null,"アンモニアクラッキング（万トン／年）",null,null,null,"メタネーション（万トン／年）",null,null,null,"アンモニア（トン／年）",null,null,null,null,"国名","水素（トン／年）",null,null,null,"アンモニアクラッキング（万トン／年）",null,null,null,"メタネーション（万トン／年）",null,null,null,"アンモニア（トン／年）"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"実証期","2030年","移行期","2050年","実証期","2030年","移行期","2050年","実証期","2030年","移行期","2050年","実証期","2030年","移行期","2050年",null,null,"実証期","2030年","移行期","2050年","実証期","2030年","移行期","2050年","実証期","2030年","移行期","2050年","実証期","2030年","移行期","2050年"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"オーストラリア",{"$f":"B$5*②供給入力!C28","v":1.3968198935319422},{"$f":"C$5*②供給入力!D28","v":3.0697458240483724},{"$f":"D$5*②供給入力!E28","v":19.672996763942503},{"$f":"E$5*②供給入力!F28","v":117.57657661732667},{"$f":"F$5*②供給入力!C28","v":1.7034388945511489},{"$f":"G$5*②供給入力!D28","v":3.743592468351673},{"$f":"H$5*②供給入力!E28","v":23.991459468222565},{"$f":"I$5*②供給入力!F28","v":143.38606904552032},{"$f":"J$5*②供給入力!C28","v":2.0541469022528567},{"$f":"K$5*②供給入力!D28","v":4.5143320941887843},{"$f":"L$5*②供給入力!E28","v":28.930877594033099},{"$f":"M$5*②供給入力!F28","v":172.90673031959807},{"$f":"N$5*②供給入力!C28","v":0},{"$f":"O$5*②供給入力!D28","v":1.7535937047424137},{"$f":"P$5*②供給入力!E28","v":16.931681738802975},{"$f":"Q$5*②供給入力!F28","v":33.91975892115434},null,"オーストラリア",{"$f":"B$8*②供給入力!C28","v":5.4740000000000008E-5},{"$f":"C$8*②供給入力!D28","v":3.193435372261888E-2},{"$f":"D$8*②供給入力!E28","v":1.2664432467567062},{"$f":"E$8*②供給入力!F28","v":1.7455848396391187},{"$f":"F$8*②供給入力!C28","v":6.6756097560975611E-5},{"$f":"G$8*②供給入力!D28","v":3.8944333808071809E-2},{"$f":"H$8*②供給入力!E28","v":1.5444429838496414},{"$f":"I$8*②供給入力!F28","v":2.1287619995599005},{"$f":"J$8*②供給入力!C28","v":8.0500000000000019E-5},{"$f":"K$8*②供給入力!D28","v":4.6962284886204235E-2},{"$f":"L$8*②供給入力!E28","v":1.8624165393480971},{"$f":"M$8*②供給入力!F28","v":2.567036528881057},{"$f":"N$8*②供給入力!C28","v":0},{"$f":"O$8*②供給入力!D28","v":0.29282051580827129},{"$f":"P$8*②供給入力!E28","v":9.696776553251814},{"$f":"Q$8*②供給入力!F28","v":19.412351587686427}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"アメリカ",{"$f":"B$5*②供給入力!C29","v":0},{"$f":"C$5*②供給入力!D29","v":0},{"$f":"D$5*②供給入力!E29","v":2.8104281091346435},{"$f":"E$5*②供給入力!F29","v":10.077992281485143},{"$f":"F$5*②供給入力!C29","v":0},{"$f":"G$5*②供給入力!D29","v":0},{"$f":"H$5*②供給入力!E29","v":3.4273513526032242},{"$f":"I$5*②供給入力!F29","v":12.290234489616028},{"$f":"J$5*②供給入力!C29","v":0},{"$f":"K$5*②供給入力!D29","v":0},{"$f":"L$5*②供給入力!E29","v":4.1329825134333005},{"$f":"M$5*②供給入力!F29","v":14.820576884536978},{"$f":"N$5*②供給入力!C29","v":0},{"$f":"O$5*②供給入力!D29","v":0},{"$f":"P$5*②供給入力!E29","v":2.4188116769718544},{"$f":"Q$5*②供給入力!F29","v":2.907407907527515},null,"アメリカ",{"$f":"B$8*②供給入力!C29","v":0},{"$f":"C$8*②供給入力!D29","v":0},{"$f":"D$8*②供給入力!E29","v":0.18092046382238661},{"$f":"E$8*②供給入力!F29","v":0.14962155768335303},{"$f":"F$8*②供給入力!C29","v":0},{"$f":"G$8*②供給入力!D29","v":0},{"$f":"H$8*②供給入力!E29","v":0.22063471197852025},{"$f":"I$8*②供給入力!F29","v":0.18246531424799148},{"$f":"J$8*②供給入力!C29","v":0},{"$f":"K$8*②供給入力!D29","v":0},{"$f":"L$8*②供給入力!E29","v":0.26605950562115677},{"$f":"M$8*②供給入力!F29","v":0.22003170247551918},{"$f":"N$8*②供給入力!C29","v":0},{"$f":"O$8*②供給入力!D29","v":0},{"$f":"P$8*②供給入力!E29","v":1.385253793321688},{"$f":"Q$8*②供給入力!F29","v":1.6639158503731222}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"カナダ",{"$f":"B$5*②供給入力!C30","v":0},{"$f":"C$5*②供給入力!D30","v":0.65780267658179403},{"$f":"D$5*②供給入力!E30","v":2.8104281091346435},{"$f":"E$5*②供給入力!F30","v":10.077992281485143},{"$f":"F$5*②供給入力!C30","v":0},{"$f":"G$5*②供給入力!D30","v":0.80219838607535854},{"$f":"H$5*②供給入力!E30","v":3.4273513526032242},{"$f":"I$5*②供給入力!F30","v":12.290234489616028},{"$f":"J$5*②供給入力!C30","v":0},{"$f":"K$5*②供給入力!D30","v":0.96735687732616804},{"$f":"L$5*②供給入力!E30","v":4.1329825134333005},{"$f":"M$5*②供給入力!F30","v":14.820576884536978},{"$f":"N$5*②供給入力!C30","v":0},{"$f":"O$5*②供給入力!D30","v":0.37577007958766012},{"$f":"P$5*②供給入力!E30","v":2.4188116769718544},{"$f":"Q$5*②供給入力!F30","v":2.907407907527515},null,"カナダ",{"$f":"B$8*②供給入力!C30","v":0},{"$f":"C$8*②供給入力!D30","v":6.8430757977040466E-3},{"$f":"D$8*②供給入力!E30","v":0.18092046382238661},{"$f":"E$8*②供給入力!F30","v":0.14962155768335303},{"$f":"F$8*②供給入力!C30","v":0},{"$f":"G$8*②供給入力!D30","v":8.345214387443959E-3},{"$f":"H$8*②供給入力!E30","v":0.22063471197852025},{"$f":"I$8*②供給入力!F30","v":0.18246531424799148},{"$f":"J$8*②供給入力!C30","v":0},{"$f":"K$8*②供給入力!D30","v":1.0063346761329479E-2},{"$f":"L$8*②供給入力!E30","v":0.26605950562115677},{"$f":"M$8*②供給入力!F30","v":0.22003170247551918},{"$f":"N$8*②供給入力!C30","v":0},{"$f":"O$8*②供給入力!D30","v":6.2747253387486698E-2},{"$f":"P$8*②供給入力!E30","v":1.385253793321688},{"$f":"Q$8*②供給入力!F30","v":1.6639158503731222}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"チリ",{"$f":"B$5*②供給入力!C31","v":0.5986370972279752},{"$f":"C$5*②供給入力!D31","v":0.65780267658179403},{"$f":"D$5*②供給入力!E31","v":2.8104281091346435},{"$f":"E$5*②供給入力!F31","v":10.077992281485143},{"$f":"F$5*②供給入力!C31","v":0.73004524052192099},{"$f":"G$5*②供給入力!D31","v":0.80219838607535854},{"$f":"H$5*②供給入力!E31","v":3.4273513526032242},{"$f":"I$5*②供給入力!F31","v":12.290234489616028},{"$f":"J$5*②供給入力!C31","v":0.88034867239408143},{"$f":"K$5*②供給入力!D31","v":0.96735687732616804},{"$f":"L$5*②供給入力!E31","v":4.1329825134333005},{"$f":"M$5*②供給入力!F31","v":14.820576884536978},{"$f":"N$5*②供給入力!C31","v":0},{"$f":"O$5*②供給入力!D31","v":0.37577007958766012},{"$f":"P$5*②供給入力!E31","v":2.4188116769718544},{"$f":"Q$5*②供給入力!F31","v":2.907407907527515},null,"チリ",{"$f":"B$8*②供給入力!C31","v":2.3460000000000006E-5},{"$f":"C$8*②供給入力!D31","v":6.8430757977040466E-3},{"$f":"D$8*②供給入力!E31","v":0.18092046382238661},{"$f":"E$8*②供給入力!F31","v":0.14962155768335303},{"$f":"F$8*②供給入力!C31","v":2.8609756097560975E-5},{"$f":"G$8*②供給入力!D31","v":8.345214387443959E-3},{"$f":"H$8*②供給入力!E31","v":0.22063471197852025},{"$f":"I$8*②供給入力!F31","v":0.18246531424799148},{"$f":"J$8*②供給入力!C31","v":3.4500000000000005E-5},{"$f":"K$8*②供給入力!D31","v":1.0063346761329479E-2},{"$f":"L$8*②供給入力!E31","v":0.26605950562115677},{"$f":"M$8*②供給入力!F31","v":0.22003170247551918},{"$f":"N$8*②供給入力!C31","v":0},{"$f":"O$8*②供給入力!D31","v":6.2747253387486698E-2},{"$f":"P$8*②供給入力!E31","v":1.385253793321688},{"$f":"Q$8*②供給入力!F31","v":1.6639158503731222}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"オマーン",{"$f":"B$5*②供給入力!C32","v":0},{"$f":"C$5*②供給入力!D32","v":0},{"$f":"D$5*②供給入力!E32","v":0},{"$f":"E$5*②供給入力!F32","v":10.077992281485143},{"$f":"F$5*②供給入力!C32","v":0},{"$f":"G$5*②供給入力!D32","v":0},{"$f":"H$5*②供給入力!E32","v":0},{"$f":"I$5*②供給入力!F32","v":12.290234489616028},{"$f":"J$5*②供給入力!C32","v":0},{"$f":"K$5*②供給入力!D32","v":0},{"$f":"L$5*②供給入力!E32","v":0},{"$f":"M$5*②供給入力!F32","v":14.820576884536978},{"$f":"N$5*②供給入力!C32","v":0},{"$f":"O$5*②供給入力!D32","v":0},{"$f":"P$5*②供給入力!E32","v":0},{"$f":"Q$5*②供給入力!F32","v":2.907407907527515},null,"オマーン",{"$f":"B$8*②供給入力!C32","v":0},{"$f":"C$8*②供給入力!D32","v":0},{"$f":"D$8*②供給入力!E32","v":0},{"$f":"E$8*②供給入力!F32","v":0.14962155768335303},{"$f":"F$8*②供給入力!C32","v":0},{"$f":"G$8*②供給入力!D32","v":0},{"$f":"H$8*②供給入力!E32","v":0},{"$f":"I$8*②供給入力!F32","v":0.18246531424799148},{"$f":"J$8*②供給入力!C32","v":0},{"$f":"K$8*②供給入力!D32","v":0},{"$f":"L$8*②供給入力!E32","v":0},{"$f":"M$8*②供給入力!F32","v":0.22003170247551918},{"$f":"N$8*②供給入力!C32","v":0},{"$f":"O$8*②供給入力!D32","v":0},{"$f":"P$8*②供給入力!E32","v":0},{"$f":"Q$8*②供給入力!F32","v":1.6639158503731222}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ナミビア",{"$f":"B$5*②供給入力!C33","v":0},{"$f":"C$5*②供給入力!D33","v":0},{"$f":"D$5*②供給入力!E33","v":0},{"$f":"E$5*②供給入力!F33","v":10.077992281485143},{"$f":"F$5*②供給入力!C33","v":0},{"$f":"G$5*②供給入力!D33","v":0},{"$f":"H$5*②供給入力!E33","v":0},{"$f":"I$5*②供給入力!F33","v":12.290234489616028},{"$f":"J$5*②供給入力!C33","v":0},{"$f":"K$5*②供給入力!D33","v":0},{"$f":"L$5*②供給入力!E33","v":0},{"$f":"M$5*②供給入力!F33","v":14.820576884536978},{"$f":"N$5*②供給入力!C33","v":0},{"$f":"O$5*②供給入力!D33","v":0},{"$f":"P$5*②供給入力!E33","v":0},{"$f":"Q$5*②供給入力!F33","v":2.907407907527515},null,"ナミビア",{"$f":"B$8*②供給入力!C33","v":0},{"$f":"C$8*②供給入力!D33","v":0},{"$f":"D$8*②供給入力!E33","v":0},{"$f":"E$8*②供給入力!F33","v":0.14962155768335303},{"$f":"F$8*②供給入力!C33","v":0},{"$f":"G$8*②供給入力!D33","v":0},{"$f":"H$8*②供給入力!E33","v":0},{"$f":"I$8*②供給入力!F33","v":0.18246531424799148},{"$f":"J$8*②供給入力!C33","v":0},{"$f":"K$8*②供給入力!D33","v":0},{"$f":"L$8*②供給入力!E33","v":0},{"$f":"M$8*②供給入力!F33","v":0.22003170247551918},{"$f":"N$8*②供給入力!C33","v":0},{"$f":"O$8*②供給入力!D33","v":0},{"$f":"P$8*②供給入力!E33","v":0},{"$f":"Q$8*②供給入力!F33","v":1.6639158503731222}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"供給量（シナリオ４）　単位：万トン／年",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"供給量（シナリオ４）　単位：万トン／年"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"国名","水素（トン／年）",null,null,null,"アンモニアクラッキング（万トン／年）",null,null,null,"メタネーション（万トン／年）",null,null,null,"アンモニア（トン／年）",null,null,null,null,"国名","水素（トン／年）",null,null,null,"アンモニアクラッキング（万トン／年）",null,null,null,"メタネーション（万トン／年）",null,null,null,"アンモニア（トン／年）"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"実証期","2030年","移行期","2050年","実証期","2030年","移行期","2050年","実証期","2030年","移行期","2050年","実証期","2030年","移行期","2050年",null,null,"実証期","2030年","移行期","2050年","実証期","2030年","移行期","2050年","実証期","2030年","移行期","2050年","実証期","2030年","移行期","2050年"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"オーストラリア",{"$f":"B$5*②供給入力!C38","v":1.4747458515707392},{"$f":"C$5*②供給入力!D38","v":2.0344144722653401},{"$f":"D$5*②供給入力!E38","v":9.8944666961970889},{"$f":"E$5*②供給入力!F38","v":44.603989839036799},{"$f":"F$5*②供給入力!C38","v":1.7984705506960235},{"$f":"G$5*②供給入力!D38","v":2.4809932588601704},{"$f":"H$5*②供給入力!E38","v":12.066422800240353},{"$f":"I$5*②供給入力!F38","v":54.395109559800964},{"$f":"J$5*②供給入力!C38","v":2.1687438993687347},{"$f":"K$5*②供給入力!D38","v":2.9917859886255012},{"$f":"L$5*②供給入力!E38","v":14.550686317936899},{"$f":"M$5*②供給入力!F38","v":65.594102704465882},{"$f":"N$5*②供給入力!C38","v":0},{"$f":"O$5*②供給入力!D38","v":1.1621601969300843},{"$f":"P$5*②供給入力!E38","v":8.5157316440091346},{"$f":"Q$5*②供給入力!F38","v":12.867840056152724},null,"オーストラリア",{"$f":"B$8*②供給入力!C38","v":5.7793841775017801E-5},{"$f":"C$8*②供給入力!D38","v":2.1163873199787322E-2},{"$f":"D$8*②供給入力!E38","v":0.63695331616304052},{"$f":"E$8*②供給入力!F38","v":0.66220713929993846},{"$f":"F$8*②供給入力!C38","v":7.0480294847582672E-5},{"$f":"G$8*②供給入力!D38","v":2.5809601463155266E-2},{"$f":"H$8*②供給入力!E38","v":0.77677233678419566},{"$f":"I$8*②供給入力!F38","v":0.80756968207309565},{"$f":"J$8*②供給入力!C38","v":8.4990943786790891E-5},{"$f":"K$8*②供給入力!D38","v":3.1123342940863705E-2},{"$f":"L$8*②供給入力!E38","v":0.93669605318094185},{"$f":"M$8*②供給入力!F38","v":0.97383402838226241},{"$f":"N$8*②供給入力!C38","v":0},{"$f":"O$8*②供給入力!D38","v":0.19406111426871075},{"$f":"P$8*②供給入力!E38","v":4.8769607303787019},{"$f":"Q$8*②供給入力!F38","v":7.364292768848796}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"アメリカ",{"$f":"B$5*②供給入力!C39","v":0},{"$f":"C$5*②供給入力!D39","v":0},{"$f":"D$5*②供給入力!E39","v":6.7759275205342506},{"$f":"E$5*②供給入力!F39","v":30.545699081702114},{"$f":"F$5*②供給入力!C39","v":0},{"$f":"G$5*②供給入力!D39","v":0},{"$f":"H$5*②供給入力!E39","v":8.2633262445539657},{"$f":"I$5*②供給入力!F39","v":37.250852538661107},{"$f":"J$5*②供給入力!C39","v":0},{"$f":"K$5*②供給入力!D39","v":0},{"$f":"L$5*②供給入力!E39","v":9.9645992949033122},{"$f":"M$5*②供給入力!F39","v":44.920145708385462},{"$f":"N$5*②供給入力!C39","v":0},{"$f":"O$5*②供給入力!D39","v":0},{"$f":"P$5*②供給入力!E39","v":5.8317423440622091},{"$f":"Q$5*②供給入力!F39","v":8.8121527156011439},null,"アメリカ",{"$f":"B$8*②供給入力!C39","v":0},{"$f":"C$8*②供給入力!D39","v":0},{"$f":"D$8*②供給入力!E39","v":0.43619829514849173},{"$f":"E$8*②供給入力!F39","v":0.45349261534240182},{"$f":"F$8*②供給入力!C39","v":0},{"$f":"G$8*②供給入力!D39","v":0},{"$f":"H$8*②供給入力!E39","v":0.53194914042498986},{"$f":"I$8*②供給入力!F39","v":0.55303977480780708},{"$f":"J$8*②供給入力!C39","v":0},{"$f":"K$8*②供給入力!D39","v":0},{"$f":"L$8*②供給入力!E39","v":0.64146808110072318},{"$f":"M$8*②供給入力!F39","v":0.66690090491529674},{"$f":"N$8*②供給入力!C39","v":0},{"$f":"O$8*②供給入力!D39","v":0},{"$f":"P$8*②供給入力!E39","v":3.3398396744555199},{"$f":"Q$8*②供給入力!F39","v":5.0432141088405329}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"カナダ",{"$f":"B$5*②供給入力!C40","v":0},{"$f":"C$5*②供給入力!D40","v":1.6326147809975293},{"$f":"D$5*②供給入力!E40","v":7.9402957452970178},{"$f":"E$5*②供給入力!F40","v":35.79463973316512},{"$f":"F$5*②供給入力!C40","v":0},{"$f":"G$5*②供給入力!D40","v":1.9909936353628404},{"$f":"H$5*②供給入力!E40","v":9.6832874942646576},{"$f":"I$5*②供給入力!F40","v":43.651999674591607},{"$f":"J$5*②供給入力!C40","v":0},{"$f":"K$5*②供給入力!D40","v":2.4009040897022498},{"$f":"L$5*②供給入力!E40","v":11.676905507789735},{"$f":"M$5*②供給入力!F40","v":52.639176078184008},{"$f":"N$5*②供給入力!C40","v":0},{"$f":"O$5*②供給入力!D40","v":0.93263193968647229},{"$f":"P$5*②供給入力!E40","v":6.8338627858543894},{"$f":"Q$5*②供給入力!F40","v":10.326423726131951},null,"カナダ",{"$f":"B$8*②供給入力!C40","v":0},{"$f":"C$8*②供給入力!D40","v":1.6983978771373844E-2},{"$f":"D$8*②供給入力!E40","v":0.51115414924041236},{"$f":"E$8*②供給入力!F40","v":0.53142030714091504},{"$f":"F$8*②供給入力!C40","v":0},{"$f":"G$8*②供給入力!D40","v":2.0712169233382736E-2},{"$f":"H$8*②供給入力!E40","v":0.62335871858586867},{"$f":"I$8*②供給入力!F40","v":0.64807354529379879},{"$f":"J$8*②供給入力!C40","v":0},{"$f":"K$8*②供給入力!D40","v":2.4976439369667414E-2},{"$f":"L$8*②供給入力!E40","v":0.75169727829472399},{"$f":"M$8*②供給入力!F40","v":0.78150045167781623},{"$f":"N$8*②供給入力!C40","v":0},{"$f":"O$8*②供給入力!D40","v":0.15573377396355118},{"$f":"P$8*②供給入力!E40","v":3.9137541947854859},{"$f":"Q$8*②供給入力!F40","v":5.909834691958312}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"チリ",{"$f":"B$5*②供給入力!C41","v":0.52071113918917822},{"$f":"C$5*②供給入力!D41","v":0.71832192394909222},{"$f":"D$5*②供給入力!E41","v":3.4935911293180784},{"$f":"E$5*②供給入力!F41","v":15.749014880584193},{"$f":"F$5*②供給入力!C41","v":0.63501358437704658},{"$f":"G$5*②供給入力!D41","v":0.87600234627938067},{"$f":"H$5*②供給入力!E41","v":4.2604769869732664},{"$f":"I$5*②供給入力!F41","v":19.2061157080295},{"$f":"J$5*②供給入力!C41","v":0.76575167527820331},{"$f":"K$5*②供給入力!D41","v":1.0563557705133713},{"$f":"L$5*②供給入力!E41","v":5.1376340137030576},{"$f":"M$5*②供給入力!F41","v":23.160316000859108},{"$f":"N$5*②供給入力!C41","v":0},{"$f":"O$5*②供給入力!D41","v":0.41034172730117796},{"$f":"P$5*②供給入力!E41","v":3.006779995792809},{"$f":"Q$5*②供給入力!F41","v":4.5434456705925674},null,"チリ",{"$f":"B$8*②供給入力!C41","v":2.040615822498221E-5},{"$f":"C$8*②供給入力!D41","v":7.4726533468658226E-3},{"$f":"D$8*②供給入力!E41","v":0.22489887767192163},{"$f":"E$8*②供給入力!F41","v":0.23381563237951433},{"$f":"F$8*②供給入力!C41","v":2.488555881095391E-5},{"$f":"G$8*②供給入力!D41","v":9.1129918864217337E-3},{"$f":"H$8*②供給入力!E41","v":0.27426692399014829},{"$f":"I$8*②供給入力!F41","v":0.28514101509696865},{"$f":"J$8*②供給入力!C41","v":3.0009056213209133E-5},{"$f":"K$8*②供給入力!D41","v":1.0989196098332092E-2},{"$f":"L$8*②供給入力!E41","v":0.33073364363517888},{"$f":"M$8*②供給入力!F41","v":0.34384651820516809},{"$f":"N$8*②供給入力!C41","v":0},{"$f":"O$8*②供給入力!D41","v":6.8520134350982836E-2},{"$f":"P$8*②供給入力!E41","v":1.721983333597171},{"$f":"Q$8*②供給入力!F41","v":2.6002238100250361}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"オマーン",{"$f":"B$5*②供給入力!C42","v":0},{"$f":"C$5*②供給入力!D42","v":0},{"$f":"D$5*②供給入力!E42","v":0},{"$f":"E$5*②供給入力!F42","v":24.745914706056006},{"$f":"F$5*②供給入力!C42","v":0},{"$f":"G$5*②供給入力!D42","v":0},{"$f":"H$5*②供給入力!E42","v":0},{"$f":"I$5*②供給入力!F42","v":30.177944763482927},{"$f":"J$5*②供給入力!C42","v":0},{"$f":"K$5*②供給入力!D42","v":0},{"$f":"L$5*②供給入力!E42","v":0},{"$f":"M$5*②供給入力!F42","v":36.391051038317656},{"$f":"N$5*②供給入力!C42","v":0},{"$f":"O$5*②供給入力!D42","v":0},{"$f":"P$5*②供給入力!E42","v":0},{"$f":"Q$5*②供給入力!F42","v":7.1389683665034767},null,"オマーン",{"$f":"B$8*②供給入力!C42","v":0},{"$f":"C$8*②供給入力!D42","v":0},{"$f":"D$8*②供給入力!E42","v":0},{"$f":"E$8*②供給入力!F42","v":0.36738689623940357},{"$f":"F$8*②供給入力!C42","v":0},{"$f":"G$8*②供給入力!D42","v":0},{"$f":"H$8*②供給入力!E42","v":0},{"$f":"I$8*②供給入力!F42","v":0.44803280029195558},{"$f":"J$8*②供給入力!C42","v":0},{"$f":"K$8*②供給入力!D42","v":0},{"$f":"L$8*②供給入力!E42","v":0},{"$f":"M$8*②供給入力!F42","v":0.5402748474108876},{"$f":"N$8*②供給入力!C42","v":0},{"$f":"O$8*②供給入力!D42","v":0},{"$f":"P$8*②供給入力!E42","v":0},{"$f":"Q$8*②供給入力!F42","v":4.0856470774474696}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ナミビア",{"$f":"B$5*②供給入力!C43","v":0},{"$f":"C$5*②供給入力!D43","v":0},{"$f":"D$5*②供給入力!E43","v":0},{"$f":"E$5*②供給入力!F43","v":16.527279784208176},{"$f":"F$5*②供給入力!C43","v":0},{"$f":"G$5*②供給入力!D43","v":0},{"$f":"H$5*②供給入力!E43","v":0},{"$f":"I$5*②供給入力!F43","v":20.15521924903436},{"$f":"J$5*②供給入力!C43","v":0},{"$f":"K$5*②供給入力!D43","v":0},{"$f":"L$5*②供給入力!E43","v":0},{"$f":"M$5*②供給入力!F43","v":24.304823212070851},{"$f":"N$5*②供給入力!C43","v":0},{"$f":"O$5*②供給入力!D43","v":0},{"$f":"P$5*②供給入力!E43","v":0},{"$f":"Q$5*②供給入力!F43","v":4.7679679238100565},null,"ナミビア",{"$f":"B$8*②供給入力!C43","v":0},{"$f":"C$8*②供給入力!D43","v":0},{"$f":"D$8*②供給入力!E43","v":0},{"$f":"E$8*②供給入力!F43","v":0.24537003765371099},{"$f":"F$8*②供給入力!C43","v":0},{"$f":"G$8*②供給入力!D43","v":0},{"$f":"H$8*②供給入力!E43","v":0},{"$f":"I$8*②供給入力!F43","v":0.29923175323623291},{"$f":"J$8*②供給入力!C43","v":0},{"$f":"K$8*②供給入力!D43","v":0},{"$f":"L$8*②供給入力!E43","v":0},{"$f":"M$8*②供給入力!F43","v":0.36083829066722206},{"$f":"N$8*②供給入力!C43","v":0},{"$f":"O$8*②供給入力!D43","v":0},{"$f":"P$8*②供給入力!E43","v":0},{"$f":"Q$8*②供給入力!F43","v":2.7287183824318948}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"直江津港",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"七尾港"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"供給量（シナリオ１）　　単位：万トン／年",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"供給量（シナリオ１）　　単位：万トン／年"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"国名","水素（トン／年）",null,null,null,"アンモニアクラッキング（万トン／年）",null,null,null,"メタネーション（万トン／年）",null,null,null,"アンモニア（トン／年）",null,null,null,null,"国名","水素（トン／年）",null,null,null,"アンモニアクラッキング（万トン／年）",null,null,null,"メタネーション（万トン／年）",null,null,null,"アンモニア（トン／年）"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"実証期","2030年","移行期","2050年","実証期","2030年","移行期","2050年","実証期","2030年","移行期","2050年","実証期","2030年","移行期","2050年",null,null,"実証期","2030年","移行期","2050年","実証期","2030年","移行期","2050年","実証期","2030年","移行期","2050年","実証期","2030年","移行期","2050年"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"オーストラリア",{"$f":"B$6*②供給入力!C49","v":0.6213467147357371},{"$f":"C$6*②供給入力!D49","v":0.88424433648662082},{"$f":"D$6*②供給入力!E49","v":4.6352363411182385},{"$f":"E$6*②供給入力!F49","v":17.780507179822536},{"$f":"F$6*②供給入力!C49","v":0.75773989601919145},{"$f":"G$6*②供給入力!D49","v":1.0783467518129521},{"$f":"H$6*②供給入力!E49","v":5.6527272452661439},{"$f":"I$6*②供給入力!F49","v":21.68354534124699},{"$f":"J$6*②供給入力!C49","v":0.91374516872902511},{"$f":"K$6*②供給入力!D49","v":1.3003593183626776},{"$f":"L$6*②供給入力!E49","v":6.8165240310562325},{"$f":"M$6*②供給入力!F49","v":26.147804676209617},{"$f":"N$6*②供給入力!C49","v":0},{"$f":"O$6*②供給入力!D49","v":0.34260705022704696},{"$f":"P$6*②供給入力!E49","v":5.1847854832781319},{"$f":"Q$6*②供給入力!F49","v":6.9242368831701251},null,"オーストラリア",{"$f":"B$9*②供給入力!C49","v":8.1497635166555109E-3},{"$f":"C$9*②供給入力!D49","v":2.6245824478078605E-2},{"$f":"D$9*②供給入力!E49","v":0.50153678321788298},{"$f":"E$9*②供給入力!F49","v":0.63266198853610556},{"$f":"F$9*②供給入力!C49","v":9.9387359959213547E-3},{"$f":"G$9*②供給入力!D49","v":3.2007103022047068E-2},{"$f":"H$9*②供給入力!E49","v":0.6116302234364428},{"$f":"I$9*②供給入力!F49","v":0.77153901040988493},{"$f":"J$9*②供給入力!C49","v":1.1984946348022812E-2},{"$f":"K$9*②供給入力!D49","v":3.8596800703056773E-2},{"$f":"L$9*②供給入力!E49","v":0.73755409296747509},{"$f":"M$9*②供給入力!F49","v":0.9303852772589789},{"$f":"N$9*②供給入力!C49","v":8.5560174842977812},{"$f":"O$9*②供給入力!D49","v":22.95694718787739},{"$f":"P$9*②供給入力!E49","v":35.551918799420896},{"$f":"Q$9*②供給入力!F49","v":61.66706336857721}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"アメリカ",{"$f":"B$6*②供給入力!C50","v":0},{"$f":"C$6*②供給入力!D50","v":0},{"$f":"D$6*②供給入力!E50","v":4.6352363411182385},{"$f":"E$6*②供給入力!F50","v":17.780507179822536},{"$f":"F$6*②供給入力!C50","v":0},{"$f":"G$6*②供給入力!D50","v":0},{"$f":"H$6*②供給入力!E50","v":5.6527272452661439},{"$f":"I$6*②供給入力!F50","v":21.68354534124699},{"$f":"J$6*②供給入力!C50","v":0},{"$f":"K$6*②供給入力!D50","v":0},{"$f":"L$6*②供給入力!E50","v":6.8165240310562325},{"$f":"M$6*②供給入力!F50","v":26.147804676209617},{"$f":"N$6*②供給入力!C50","v":0},{"$f":"O$6*②供給入力!D50","v":0},{"$f":"P$6*②供給入力!E50","v":5.1847854832781319},{"$f":"Q$6*②供給入力!F50","v":6.9242368831701251},null,"アメリカ",{"$f":"B$9*②供給入力!C50","v":0},{"$f":"C$9*②供給入力!D50","v":0},{"$f":"D$9*②供給入力!E50","v":0.50153678321788298},{"$f":"E$9*②供給入力!F50","v":0.63266198853610556},{"$f":"F$9*②供給入力!C50","v":0},{"$f":"G$9*②供給入力!D50","v":0},{"$f":"H$9*②供給入力!E50","v":0.6116302234364428},{"$f":"I$9*②供給入力!F50","v":0.77153901040988493},{"$f":"J$9*②供給入力!C50","v":0},{"$f":"K$9*②供給入力!D50","v":0},{"$f":"L$9*②供給入力!E50","v":0.73755409296747509},{"$f":"M$9*②供給入力!F50","v":0.9303852772589789},{"$f":"N$9*②供給入力!C50","v":0},{"$f":"O$9*②供給入力!D50","v":0},{"$f":"P$9*②供給入力!E50","v":35.551918799420896},{"$f":"Q$9*②供給入力!F50","v":61.66706336857721}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"カナダ",{"$f":"B$6*②供給入力!C51","v":0},{"$f":"C$6*②供給入力!D51","v":0.88424433648662082},{"$f":"D$6*②供給入力!E51","v":4.6352363411182385},{"$f":"E$6*②供給入力!F51","v":17.780507179822536},{"$f":"F$6*②供給入力!C51","v":0},{"$f":"G$6*②供給入力!D51","v":1.0783467518129521},{"$f":"H$6*②供給入力!E51","v":5.6527272452661439},{"$f":"I$6*②供給入力!F51","v":21.68354534124699},{"$f":"J$6*②供給入力!C51","v":0},{"$f":"K$6*②供給入力!D51","v":1.3003593183626776},{"$f":"L$6*②供給入力!E51","v":6.8165240310562325},{"$f":"M$6*②供給入力!F51","v":26.147804676209617},{"$f":"N$6*②供給入力!C51","v":0},{"$f":"O$6*②供給入力!D51","v":0.34260705022704696},{"$f":"P$6*②供給入力!E51","v":5.1847854832781319},{"$f":"Q$6*②供給入力!F51","v":6.9242368831701251},null,"カナダ",{"$f":"B$9*②供給入力!C51","v":0},{"$f":"C$9*②供給入力!D51","v":2.6245824478078605E-2},{"$f":"D$9*②供給入力!E51","v":0.50153678321788298},{"$f":"E$9*②供給入力!F51","v":0.63266198853610556},{"$f":"F$9*②供給入力!C51","v":0},{"$f":"G$9*②供給入力!D51","v":3.2007103022047068E-2},{"$f":"H$9*②供給入力!E51","v":0.6116302234364428},{"$f":"I$9*②供給入力!F51","v":0.77153901040988493},{"$f":"J$9*②供給入力!C51","v":0},{"$f":"K$9*②供給入力!D51","v":3.8596800703056773E-2},{"$f":"L$9*②供給入力!E51","v":0.73755409296747509},{"$f":"M$9*②供給入力!F51","v":0.9303852772589789},{"$f":"N$9*②供給入力!C51","v":0},{"$f":"O$9*②供給入力!D51","v":22.95694718787739},{"$f":"P$9*②供給入力!E51","v":35.551918799420896},{"$f":"Q$9*②供給入力!F51","v":61.66706336857721}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"チリ",{"$f":"B$6*②供給入力!C52","v":0.6213467147357371},{"$f":"C$6*②供給入力!D52","v":0.88424433648662082},{"$f":"D$6*②供給入力!E52","v":4.6352363411182385},{"$f":"E$6*②供給入力!F52","v":17.780507179822536},{"$f":"F$6*②供給入力!C52","v":0.75773989601919145},{"$f":"G$6*②供給入力!D52","v":1.0783467518129521},{"$f":"H$6*②供給入力!E52","v":5.6527272452661439},{"$f":"I$6*②供給入力!F52","v":21.68354534124699},{"$f":"J$6*②供給入力!C52","v":0.91374516872902511},{"$f":"K$6*②供給入力!D52","v":1.3003593183626776},{"$f":"L$6*②供給入力!E52","v":6.8165240310562325},{"$f":"M$6*②供給入力!F52","v":26.147804676209617},{"$f":"N$6*②供給入力!C52","v":0},{"$f":"O$6*②供給入力!D52","v":0.34260705022704696},{"$f":"P$6*②供給入力!E52","v":5.1847854832781319},{"$f":"Q$6*②供給入力!F52","v":6.9242368831701251},null,"チリ",{"$f":"B$9*②供給入力!C52","v":8.1497635166555109E-3},{"$f":"C$9*②供給入力!D52","v":2.6245824478078605E-2},{"$f":"D$9*②供給入力!E52","v":0.50153678321788298},{"$f":"E$9*②供給入力!F52","v":0.63266198853610556},{"$f":"F$9*②供給入力!C52","v":9.9387359959213547E-3},{"$f":"G$9*②供給入力!D52","v":3.2007103022047068E-2},{"$f":"H$9*②供給入力!E52","v":0.6116302234364428},{"$f":"I$9*②供給入力!F52","v":0.77153901040988493},{"$f":"J$9*②供給入力!C52","v":1.1984946348022812E-2},{"$f":"K$9*②供給入力!D52","v":3.8596800703056773E-2},{"$f":"L$9*②供給入力!E52","v":0.73755409296747509},{"$f":"M$9*②供給入力!F52","v":0.9303852772589789},{"$f":"N$9*②供給入力!C52","v":8.5560174842977812},{"$f":"O$9*②供給入力!D52","v":22.95694718787739},{"$f":"P$9*②供給入力!E52","v":35.551918799420896},{"$f":"Q$9*②供給入力!F52","v":61.66706336857721}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"オマーン",{"$f":"B$6*②供給入力!C53","v":0},{"$f":"C$6*②供給入力!D53","v":0},{"$f":"D$6*②供給入力!E53","v":0},{"$f":"E$6*②供給入力!F53","v":17.780507179822536},{"$f":"F$6*②供給入力!C53","v":0},{"$f":"G$6*②供給入力!D53","v":0},{"$f":"H$6*②供給入力!E53","v":0},{"$f":"I$6*②供給入力!F53","v":21.68354534124699},{"$f":"J$6*②供給入力!C53","v":0},{"$f":"K$6*②供給入力!D53","v":0},{"$f":"L$6*②供給入力!E53","v":0},{"$f":"M$6*②供給入力!F53","v":26.147804676209617},{"$f":"N$6*②供給入力!C53","v":0},{"$f":"O$6*②供給入力!D53","v":0},{"$f":"P$6*②供給入力!E53","v":0},{"$f":"Q$6*②供給入力!F53","v":6.9242368831701251},null,"オマーン",{"$f":"B$9*②供給入力!C53","v":0},{"$f":"C$9*②供給入力!D53","v":0},{"$f":"D$9*②供給入力!E53","v":0},{"$f":"E$9*②供給入力!F53","v":0.63266198853610556},{"$f":"F$9*②供給入力!C53","v":0},{"$f":"G$9*②供給入力!D53","v":0},{"$f":"H$9*②供給入力!E53","v":0},{"$f":"I$9*②供給入力!F53","v":0.77153901040988493},{"$f":"J$9*②供給入力!C53","v":0},{"$f":"K$9*②供給入力!D53","v":0},{"$f":"L$9*②供給入力!E53","v":0},{"$f":"M$9*②供給入力!F53","v":0.9303852772589789},{"$f":"N$9*②供給入力!C53","v":0},{"$f":"O$9*②供給入力!D53","v":0},{"$f":"P$9*②供給入力!E53","v":0},{"$f":"Q$9*②供給入力!F53","v":61.66706336857721}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ナミビア",{"$f":"B$6*②供給入力!C54","v":0},{"$f":"C$6*②供給入力!D54","v":0},{"$f":"D$6*②供給入力!E54","v":0},{"$f":"E$6*②供給入力!F54","v":17.780507179822536},{"$f":"F$6*②供給入力!C54","v":0},{"$f":"G$6*②供給入力!D54","v":0},{"$f":"H$6*②供給入力!E54","v":0},{"$f":"I$6*②供給入力!F54","v":21.68354534124699},{"$f":"J$6*②供給入力!C54","v":0},{"$f":"K$6*②供給入力!D54","v":0},{"$f":"L$6*②供給入力!E54","v":0},{"$f":"M$6*②供給入力!F54","v":26.147804676209617},{"$f":"N$6*②供給入力!C54","v":0},{"$f":"O$6*②供給入力!D54","v":0},{"$f":"P$6*②供給入力!E54","v":0},{"$f":"Q$6*②供給入力!F54","v":6.9242368831701251},null,"ナミビア",{"$f":"B$9*②供給入力!C54","v":0},{"$f":"C$9*②供給入力!D54","v":0},{"$f":"D$9*②供給入力!E54","v":0},{"$f":"E$9*②供給入力!F54","v":0.63266198853610556},{"$f":"F$9*②供給入力!C54","v":0},{"$f":"G$9*②供給入力!D54","v":0},{"$f":"H$9*②供給入力!E54","v":0},{"$f":"I$9*②供給入力!F54","v":0.77153901040988493},{"$f":"J$9*②供給入力!C54","v":0},{"$f":"K$9*②供給入力!D54","v":0},{"$f":"L$9*②供給入力!E54","v":0},{"$f":"M$9*②供給入力!F54","v":0.9303852772589789},{"$f":"N$9*②供給入力!C54","v":0},{"$f":"O$9*②供給入力!D54","v":0},{"$f":"P$9*②供給入力!E54","v":0},{"$f":"Q$9*②供給入力!F54","v":61.66706336857721}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"供給量（シナリオ２）　単位：万トン／年",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"供給量（シナリオ２）　単位：万トン／年"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"国名","水素（トン／年）",null,null,null,"アンモニアクラッキング（万トン／年）",null,null,null,"メタネーション（万トン／年）",null,null,null,"アンモニア（トン／年）",null,null,null,null,"国名","水素（トン／年）",null,null,null,"アンモニアクラッキング（万トン／年）",null,null,null,"メタネーション（万トン／年）",null,null,null,"アンモニア（トン／年）"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"実証期","2030年","移行期","2050年","実証期","2030年","移行期","2050年","実証期","2030年","移行期","2050年","実証期","2030年","移行期","2050年",null,null,"実証期","2030年","移行期","2050年","実証期","2030年","移行期","2050年","実証期","2030年","移行期","2050年","実証期","2030年","移行期","2050年"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"オーストラリア",{"$f":"B$6*②供給入力!C59","v":1.2426934294714742},{"$f":"C$6*②供給入力!D59","v":2.6527330094598627},{"$f":"D$6*②供給入力!E59","v":18.540945364472954},{"$f":"E$6*②供給入力!F59","v":106.68304307893521},{"$f":"F$6*②供給入力!C59","v":1.5154797920383829},{"$f":"G$6*②供給入力!D59","v":3.2350402554388564},{"$f":"H$6*②供給入力!E59","v":22.610908981064576},{"$f":"I$6*②供給入力!F59","v":130.10127204748196},{"$f":"J$6*②供給入力!C59","v":1.8274903374580502},{"$f":"K$6*②供給入力!D59","v":3.901077955088033},{"$f":"L$6*②供給入力!E59","v":27.26609612422493},{"$f":"M$6*②供給入力!F59","v":156.8868280572577},{"$f":"N$6*②供給入力!C59","v":0},{"$f":"O$6*②供給入力!D59","v":1.027821150681141},{"$f":"P$6*②供給入力!E59","v":20.739141933112528},{"$f":"Q$6*②供給入力!F59","v":41.545421299020752},null,"オーストラリア",{"$f":"B$9*②供給入力!C59","v":1.6299527033311022E-2},{"$f":"C$9*②供給入力!D59","v":7.8737473434235816E-2},{"$f":"D$9*②供給入力!E59","v":2.0061471328715319},{"$f":"E$9*②供給入力!F59","v":3.7959719312166338},{"$f":"F$9*②供給入力!C59","v":1.9877471991842709E-2},{"$f":"G$9*②供給入力!D59","v":9.6021309066141203E-2},{"$f":"H$9*②供給入力!E59","v":2.4465208937457712},{"$f":"I$9*②供給入力!F59","v":4.62923406245931},{"$f":"J$9*②供給入力!C59","v":2.3969892696045624E-2},{"$f":"K$9*②供給入力!D59","v":0.11579040210917033},{"$f":"L$9*②供給入力!E59","v":2.9502163718699004},{"$f":"M$9*②供給入力!F59","v":5.5823116635538739},{"$f":"N$9*②供給入力!C59","v":17.112034968595562},{"$f":"O$9*②供給入力!D59","v":68.870841563632169},{"$f":"P$9*②供給入力!E59","v":142.20767519768359},{"$f":"Q$9*②供給入力!F59","v":370.00238021146328}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"アメリカ",{"$f":"B$6*②供給入力!C60","v":0},{"$f":"C$6*②供給入力!D60","v":0},{"$f":"D$6*②供給入力!E60","v":0},{"$f":"E$6*②供給入力!F60","v":0},{"$f":"F$6*②供給入力!C60","v":0},{"$f":"G$6*②供給入力!D60","v":0},{"$f":"H$6*②供給入力!E60","v":0},{"$f":"I$6*②供給入力!F60","v":0},{"$f":"J$6*②供給入力!C60","v":0},{"$f":"K$6*②供給入力!D60","v":0},{"$f":"L$6*②供給入力!E60","v":0},{"$f":"M$6*②供給入力!F60","v":0},{"$f":"N$6*②供給入力!C60","v":0},{"$f":"O$6*②供給入力!D60","v":0},{"$f":"P$6*②供給入力!E60","v":0},{"$f":"Q$6*②供給入力!F60","v":0},null,"アメリカ",{"$f":"B$9*②供給入力!C60","v":0},{"$f":"C$9*②供給入力!D60","v":0},{"$f":"D$9*②供給入力!E60","v":0},{"$f":"E$9*②供給入力!F60","v":0},{"$f":"F$9*②供給入力!C60","v":0},{"$f":"G$9*②供給入力!D60","v":0},{"$f":"H$9*②供給入力!E60","v":0},{"$f":"I$9*②供給入力!F60","v":0},{"$f":"J$9*②供給入力!C60","v":0},{"$f":"K$9*②供給入力!D60","v":0},{"$f":"L$9*②供給入力!E60","v":0},{"$f":"M$9*②供給入力!F60","v":0},{"$f":"N$9*②供給入力!C60","v":0},{"$f":"O$9*②供給入力!D60","v":0},{"$f":"P$9*②供給入力!E60","v":0},{"$f":"Q$9*②供給入力!F60","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"カナダ",{"$f":"B$6*②供給入力!C61","v":0},{"$f":"C$6*②供給入力!D61","v":0},{"$f":"D$6*②供給入力!E61","v":0},{"$f":"E$6*②供給入力!F61","v":0},{"$f":"F$6*②供給入力!C61","v":0},{"$f":"G$6*②供給入力!D61","v":0},{"$f":"H$6*②供給入力!E61","v":0},{"$f":"I$6*②供給入力!F61","v":0},{"$f":"J$6*②供給入力!C61","v":0},{"$f":"K$6*②供給入力!D61","v":0},{"$f":"L$6*②供給入力!E61","v":0},{"$f":"M$6*②供給入力!F61","v":0},{"$f":"N$6*②供給入力!C61","v":0},{"$f":"O$6*②供給入力!D61","v":0},{"$f":"P$6*②供給入力!E61","v":0},{"$f":"Q$6*②供給入力!F61","v":0},null,"カナダ",{"$f":"B$9*②供給入力!C61","v":0},{"$f":"C$9*②供給入力!D61","v":0},{"$f":"D$9*②供給入力!E61","v":0},{"$f":"E$9*②供給入力!F61","v":0},{"$f":"F$9*②供給入力!C61","v":0},{"$f":"G$9*②供給入力!D61","v":0},{"$f":"H$9*②供給入力!E61","v":0},{"$f":"I$9*②供給入力!F61","v":0},{"$f":"J$9*②供給入力!C61","v":0},{"$f":"K$9*②供給入力!D61","v":0},{"$f":"L$9*②供給入力!E61","v":0},{"$f":"M$9*②供給入力!F61","v":0},{"$f":"N$9*②供給入力!C61","v":0},{"$f":"O$9*②供給入力!D61","v":0},{"$f":"P$9*②供給入力!E61","v":0},{"$f":"Q$9*②供給入力!F61","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"チリ",{"$f":"B$6*②供給入力!C62","v":0},{"$f":"C$6*②供給入力!D62","v":0},{"$f":"D$6*②供給入力!E62","v":0},{"$f":"E$6*②供給入力!F62","v":0},{"$f":"F$6*②供給入力!C62","v":0},{"$f":"G$6*②供給入力!D62","v":0},{"$f":"H$6*②供給入力!E62","v":0},{"$f":"I$6*②供給入力!F62","v":0},{"$f":"J$6*②供給入力!C62","v":0},{"$f":"K$6*②供給入力!D62","v":0},{"$f":"L$6*②供給入力!E62","v":0},{"$f":"M$6*②供給入力!F62","v":0},{"$f":"N$6*②供給入力!C62","v":0},{"$f":"O$6*②供給入力!D62","v":0},{"$f":"P$6*②供給入力!E62","v":0},{"$f":"Q$6*②供給入力!F62","v":0},null,"チリ",{"$f":"B$9*②供給入力!C62","v":0},{"$f":"C$9*②供給入力!D62","v":0},{"$f":"D$9*②供給入力!E62","v":0},{"$f":"E$9*②供給入力!F62","v":0},{"$f":"F$9*②供給入力!C62","v":0},{"$f":"G$9*②供給入力!D62","v":0},{"$f":"H$9*②供給入力!E62","v":0},{"$f":"I$9*②供給入力!F62","v":0},{"$f":"J$9*②供給入力!C62","v":0},{"$f":"K$9*②供給入力!D62","v":0},{"$f":"L$9*②供給入力!E62","v":0},{"$f":"M$9*②供給入力!F62","v":0},{"$f":"N$9*②供給入力!C62","v":0},{"$f":"O$9*②供給入力!D62","v":0},{"$f":"P$9*②供給入力!E62","v":0},{"$f":"Q$9*②供給入力!F62","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"オマーン",{"$f":"B$6*②供給入力!C63","v":0},{"$f":"C$6*②供給入力!D63","v":0},{"$f":"D$6*②供給入力!E63","v":0},{"$f":"E$6*②供給入力!F63","v":0},{"$f":"F$6*②供給入力!C63","v":0},{"$f":"G$6*②供給入力!D63","v":0},{"$f":"H$6*②供給入力!E63","v":0},{"$f":"I$6*②供給入力!F63","v":0},{"$f":"J$6*②供給入力!C63","v":0},{"$f":"K$6*②供給入力!D63","v":0},{"$f":"L$6*②供給入力!E63","v":0},{"$f":"M$6*②供給入力!F63","v":0},{"$f":"N$6*②供給入力!C63","v":0},{"$f":"O$6*②供給入力!D63","v":0},{"$f":"P$6*②供給入力!E63","v":0},{"$f":"Q$6*②供給入力!F63","v":0},null,"オマーン",{"$f":"B$9*②供給入力!C63","v":0},{"$f":"C$9*②供給入力!D63","v":0},{"$f":"D$9*②供給入力!E63","v":0},{"$f":"E$9*②供給入力!F63","v":0},{"$f":"F$9*②供給入力!C63","v":0},{"$f":"G$9*②供給入力!D63","v":0},{"$f":"H$9*②供給入力!E63","v":0},{"$f":"I$9*②供給入力!F63","v":0},{"$f":"J$9*②供給入力!C63","v":0},{"$f":"K$9*②供給入力!D63","v":0},{"$f":"L$9*②供給入力!E63","v":0},{"$f":"M$9*②供給入力!F63","v":0},{"$f":"N$9*②供給入力!C63","v":0},{"$f":"O$9*②供給入力!D63","v":0},{"$f":"P$9*②供給入力!E63","v":0},{"$f":"Q$9*②供給入力!F63","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ナミビア",{"$f":"B$6*②供給入力!C64","v":0},{"$f":"C$6*②供給入力!D64","v":0},{"$f":"D$6*②供給入力!E64","v":0},{"$f":"E$6*②供給入力!F64","v":0},{"$f":"F$6*②供給入力!C64","v":0},{"$f":"G$6*②供給入力!D64","v":0},{"$f":"H$6*②供給入力!E64","v":0},{"$f":"I$6*②供給入力!F64","v":0},{"$f":"J$6*②供給入力!C64","v":0},{"$f":"K$6*②供給入力!D64","v":0},{"$f":"L$6*②供給入力!E64","v":0},{"$f":"M$6*②供給入力!F64","v":0},{"$f":"N$6*②供給入力!C64","v":0},{"$f":"O$6*②供給入力!D64","v":0},{"$f":"P$6*②供給入力!E64","v":0},{"$f":"Q$6*②供給入力!F64","v":0},null,"ナミビア",{"$f":"B$9*②供給入力!C64","v":0},{"$f":"C$9*②供給入力!D64","v":0},{"$f":"D$9*②供給入力!E64","v":0},{"$f":"E$9*②供給入力!F64","v":0},{"$f":"F$9*②供給入力!C64","v":0},{"$f":"G$9*②供給入力!D64","v":0},{"$f":"H$9*②供給入力!E64","v":0},{"$f":"I$9*②供給入力!F64","v":0},{"$f":"J$9*②供給入力!C64","v":0},{"$f":"K$9*②供給入力!D64","v":0},{"$f":"L$9*②供給入力!E64","v":0},{"$f":"M$9*②供給入力!F64","v":0},{"$f":"N$9*②供給入力!C64","v":0},{"$f":"O$9*②供給入力!D64","v":0},{"$f":"P$9*②供給入力!E64","v":0},{"$f":"Q$9*②供給入力!F64","v":0}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"供給量（シナリオ３）　単位：万トン／年",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"供給量（シナリオ３）　単位：万トン／年"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"国名","水素（トン／年）",null,null,null,"アンモニアクラッキング（万トン／年）",null,null,null,"メタネーション（万トン／年）",null,null,null,"アンモニア（トン／年）",null,null,null,null,"国名","水素（トン／年）",null,null,null,"アンモニアクラッキング（万トン／年）",null,null,null,"メタネーション（万トン／年）",null,null,null,"アンモニア（トン／年）"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"実証期","2030年","移行期","2050年","実証期","2030年","移行期","2050年","実証期","2030年","移行期","2050年","実証期","2030年","移行期","2050年",null,null,"実証期","2030年","移行期","2050年","実証期","2030年","移行期","2050年","実証期","2030年","移行期","2050年","実証期","2030年","移行期","2050年"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"オーストラリア",{"$f":"B$6*②供給入力!C69","v":0.86988540063003195},{"$f":"C$6*②供給入力!D69","v":1.8569131066219038},{"$f":"D$6*②供給入力!E69","v":12.978661755131068},{"$f":"E$6*②供給入力!F69","v":74.678130155254649},{"$f":"F$6*②供給入力!C69","v":1.0608358544268679},{"$f":"G$6*②供給入力!D69","v":2.2645281788071991},{"$f":"H$6*②供給入力!E69","v":15.827636286745202},{"$f":"I$6*②供給入力!F69","v":91.070890433237366},{"$f":"J$6*②供給入力!C69","v":1.2792432362206352},{"$f":"K$6*②供給入力!D69","v":2.7307545685616228},{"$f":"L$6*②供給入力!E69","v":19.086267286957451},{"$f":"M$6*②供給入力!F69","v":109.82077964008039},{"$f":"N$6*②供給入力!C69","v":0},{"$f":"O$6*②供給入力!D69","v":0.71947480547679865},{"$f":"P$6*②供給入力!E69","v":14.517399353178769},{"$f":"Q$6*②供給入力!F69","v":29.081794909314524},null,"オーストラリア",{"$f":"B$9*②供給入力!C69","v":1.1409668923317715E-2},{"$f":"C$9*②供給入力!D69","v":5.5116231403965064E-2},{"$f":"D$9*②供給入力!E69","v":1.4043029930100723},{"$f":"E$9*②供給入力!F69","v":2.6571803518516437},{"$f":"F$9*②供給入力!C69","v":1.3914230394289896E-2},{"$f":"G$9*②供給入力!D69","v":6.7214916346298836E-2},{"$f":"H$9*②供給入力!E69","v":1.7125646256220397},{"$f":"I$9*②供給入力!F69","v":3.2404638437215167},{"$f":"J$9*②供給入力!C69","v":1.6778924887231934E-2},{"$f":"K$9*②供給入力!D69","v":8.1053281476419228E-2},{"$f":"L$9*②供給入力!E69","v":2.0651514603089303},{"$f":"M$9*②供給入力!F69","v":3.9076181644877113},{"$f":"N$9*②供給入力!C69","v":11.978424478016892},{"$f":"O$9*②供給入力!D69","v":48.209589094542515},{"$f":"P$9*②供給入力!E69","v":99.54537263837851},{"$f":"Q$9*②供給入力!F69","v":259.0016661480243}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"アメリカ",{"$f":"B$6*②供給入力!C70","v":0},{"$f":"C$6*②供給入力!D70","v":0},{"$f":"D$6*②供給入力!E70","v":1.8540945364472954},{"$f":"E$6*②供給入力!F70","v":6.4009825847361128},{"$f":"F$6*②供給入力!C70","v":0},{"$f":"G$6*②供給入力!D70","v":0},{"$f":"H$6*②供給入力!E70","v":2.2610908981064575},{"$f":"I$6*②供給入力!F70","v":7.8060763228489174},{"$f":"J$6*②供給入力!C70","v":0},{"$f":"K$6*②供給入力!D70","v":0},{"$f":"L$6*②供給入力!E70","v":2.726609612422493},{"$f":"M$6*②供給入力!F70","v":9.4132096834354613},{"$f":"N$6*②供給入力!C70","v":0},{"$f":"O$6*②供給入力!D70","v":0},{"$f":"P$6*②供給入力!E70","v":2.073914193311253},{"$f":"Q$6*②供給入力!F70","v":2.4927252779412452},null,"アメリカ",{"$f":"B$9*②供給入力!C70","v":0},{"$f":"C$9*②供給入力!D70","v":0},{"$f":"D$9*②供給入力!E70","v":0.20061471328715319},{"$f":"E$9*②供給入力!F70","v":0.22775831587299802},{"$f":"F$9*②供給入力!C70","v":0},{"$f":"G$9*②供給入力!D70","v":0},{"$f":"H$9*②供給入力!E70","v":0.24465208937457714},{"$f":"I$9*②供給入力!F70","v":0.27775404374755858},{"$f":"J$9*②供給入力!C70","v":0},{"$f":"K$9*②供給入力!D70","v":0},{"$f":"L$9*②供給入力!E70","v":0.29502163718699004},{"$f":"M$9*②供給入力!F70","v":0.33493869981323243},{"$f":"N$9*②供給入力!C70","v":0},{"$f":"O$9*②供給入力!D70","v":0},{"$f":"P$9*②供給入力!E70","v":14.220767519768359},{"$f":"Q$9*②供給入力!F70","v":22.200142812687794}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"カナダ",{"$f":"B$6*②供給入力!C71","v":0},{"$f":"C$6*②供給入力!D71","v":0.39790995141897939},{"$f":"D$6*②供給入力!E71","v":1.8540945364472954},{"$f":"E$6*②供給入力!F71","v":6.4009825847361128},{"$f":"F$6*②供給入力!C71","v":0},{"$f":"G$6*②供給入力!D71","v":0.48525603831582842},{"$f":"H$6*②供給入力!E71","v":2.2610908981064575},{"$f":"I$6*②供給入力!F71","v":7.8060763228489174},{"$f":"J$6*②供給入力!C71","v":0},{"$f":"K$6*②供給入力!D71","v":0.58516169326320489},{"$f":"L$6*②供給入力!E71","v":2.726609612422493},{"$f":"M$6*②供給入力!F71","v":9.4132096834354613},{"$f":"N$6*②供給入力!C71","v":0},{"$f":"O$6*②供給入力!D71","v":0.15417317260217114},{"$f":"P$6*②供給入力!E71","v":2.073914193311253},{"$f":"Q$6*②供給入力!F71","v":2.4927252779412452},null,"カナダ",{"$f":"B$9*②供給入力!C71","v":0},{"$f":"C$9*②供給入力!D71","v":1.1810621015135372E-2},{"$f":"D$9*②供給入力!E71","v":0.20061471328715319},{"$f":"E$9*②供給入力!F71","v":0.22775831587299802},{"$f":"F$9*②供給入力!C71","v":0},{"$f":"G$9*②供給入力!D71","v":1.440319635992118E-2},{"$f":"H$9*②供給入力!E71","v":0.24465208937457714},{"$f":"I$9*②供給入力!F71","v":0.27775404374755858},{"$f":"J$9*②供給入力!C71","v":0},{"$f":"K$9*②供給入力!D71","v":1.7368560316375549E-2},{"$f":"L$9*②供給入力!E71","v":0.29502163718699004},{"$f":"M$9*②供給入力!F71","v":0.33493869981323243},{"$f":"N$9*②供給入力!C71","v":0},{"$f":"O$9*②供給入力!D71","v":10.330626234544825},{"$f":"P$9*②供給入力!E71","v":14.220767519768359},{"$f":"Q$9*②供給入力!F71","v":22.200142812687794}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"チリ",{"$f":"B$6*②供給入力!C72","v":0.37280802884144226},{"$f":"C$6*②供給入力!D72","v":0.39790995141897939},{"$f":"D$6*②供給入力!E72","v":1.8540945364472954},{"$f":"E$6*②供給入力!F72","v":6.4009825847361128},{"$f":"F$6*②供給入力!C72","v":0.45464393761151484},{"$f":"G$6*②供給入力!D72","v":0.48525603831582842},{"$f":"H$6*②供給入力!E72","v":2.2610908981064575},{"$f":"I$6*②供給入力!F72","v":7.8060763228489174},{"$f":"J$6*②供給入力!C72","v":0.54824710123741505},{"$f":"K$6*②供給入力!D72","v":0.58516169326320489},{"$f":"L$6*②供給入力!E72","v":2.726609612422493},{"$f":"M$6*②供給入力!F72","v":9.4132096834354613},{"$f":"N$6*②供給入力!C72","v":0},{"$f":"O$6*②供給入力!D72","v":0.15417317260217114},{"$f":"P$6*②供給入力!E72","v":2.073914193311253},{"$f":"Q$6*②供給入力!F72","v":2.4927252779412452},null,"チリ",{"$f":"B$9*②供給入力!C72","v":4.8898581099933065E-3},{"$f":"C$9*②供給入力!D72","v":1.1810621015135372E-2},{"$f":"D$9*②供給入力!E72","v":0.20061471328715319},{"$f":"E$9*②供給入力!F72","v":0.22775831587299802},{"$f":"F$9*②供給入力!C72","v":5.963241597552813E-3},{"$f":"G$9*②供給入力!D72","v":1.440319635992118E-2},{"$f":"H$9*②供給入力!E72","v":0.24465208937457714},{"$f":"I$9*②供給入力!F72","v":0.27775404374755858},{"$f":"J$9*②供給入力!C72","v":7.1909678088136865E-3},{"$f":"K$9*②供給入力!D72","v":1.7368560316375549E-2},{"$f":"L$9*②供給入力!E72","v":0.29502163718699004},{"$f":"M$9*②供給入力!F72","v":0.33493869981323243},{"$f":"N$9*②供給入力!C72","v":5.1336104905786684},{"$f":"O$9*②供給入力!D72","v":10.330626234544825},{"$f":"P$9*②供給入力!E72","v":14.220767519768359},{"$f":"Q$9*②供給入力!F72","v":22.200142812687794}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"オマーン",{"$f":"B$6*②供給入力!C73","v":0},{"$f":"C$6*②供給入力!D73","v":0},{"$f":"D$6*②供給入力!E73","v":0},{"$f":"E$6*②供給入力!F73","v":6.4009825847361128},{"$f":"F$6*②供給入力!C73","v":0},{"$f":"G$6*②供給入力!D73","v":0},{"$f":"H$6*②供給入力!E73","v":0},{"$f":"I$6*②供給入力!F73","v":7.8060763228489174},{"$f":"J$6*②供給入力!C73","v":0},{"$f":"K$6*②供給入力!D73","v":0},{"$f":"L$6*②供給入力!E73","v":0},{"$f":"M$6*②供給入力!F73","v":9.4132096834354613},{"$f":"N$6*②供給入力!C73","v":0},{"$f":"O$6*②供給入力!D73","v":0},{"$f":"P$6*②供給入力!E73","v":0},{"$f":"Q$6*②供給入力!F73","v":2.4927252779412452},null,"オマーン",{"$f":"B$9*②供給入力!C73","v":0},{"$f":"C$9*②供給入力!D73","v":0},{"$f":"D$9*②供給入力!E73","v":0},{"$f":"E$9*②供給入力!F73","v":0.22775831587299802},{"$f":"F$9*②供給入力!C73","v":0},{"$f":"G$9*②供給入力!D73","v":0},{"$f":"H$9*②供給入力!E73","v":0},{"$f":"I$9*②供給入力!F73","v":0.27775404374755858},{"$f":"J$9*②供給入力!C73","v":0},{"$f":"K$9*②供給入力!D73","v":0},{"$f":"L$9*②供給入力!E73","v":0},{"$f":"M$9*②供給入力!F73","v":0.33493869981323243},{"$f":"N$9*②供給入力!C73","v":0},{"$f":"O$9*②供給入力!D73","v":0},{"$f":"P$9*②供給入力!E73","v":0},{"$f":"Q$9*②供給入力!F73","v":22.200142812687794}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ナミビア",{"$f":"B$6*②供給入力!C74","v":0},{"$f":"C$6*②供給入力!D74","v":0},{"$f":"D$6*②供給入力!E74","v":0},{"$f":"E$6*②供給入力!F74","v":6.4009825847361128},{"$f":"F$6*②供給入力!C74","v":0},{"$f":"G$6*②供給入力!D74","v":0},{"$f":"H$6*②供給入力!E74","v":0},{"$f":"I$6*②供給入力!F74","v":7.8060763228489174},{"$f":"J$6*②供給入力!C74","v":0},{"$f":"K$6*②供給入力!D74","v":0},{"$f":"L$6*②供給入力!E74","v":0},{"$f":"M$6*②供給入力!F74","v":9.4132096834354613},{"$f":"N$6*②供給入力!C74","v":0},{"$f":"O$6*②供給入力!D74","v":0},{"$f":"P$6*②供給入力!E74","v":0},{"$f":"Q$6*②供給入力!F74","v":2.4927252779412452},null,"ナミビア",{"$f":"B$9*②供給入力!C74","v":0},{"$f":"C$9*②供給入力!D74","v":0},{"$f":"D$9*②供給入力!E74","v":0},{"$f":"E$9*②供給入力!F74","v":0.22775831587299802},{"$f":"F$9*②供給入力!C74","v":0},{"$f":"G$9*②供給入力!D74","v":0},{"$f":"H$9*②供給入力!E74","v":0},{"$f":"I$9*②供給入力!F74","v":0.27775404374755858},{"$f":"J$9*②供給入力!C74","v":0},{"$f":"K$9*②供給入力!D74","v":0},{"$f":"L$9*②供給入力!E74","v":0},{"$f":"M$9*②供給入力!F74","v":0.33493869981323243},{"$f":"N$9*②供給入力!C74","v":0},{"$f":"O$9*②供給入力!D74","v":0},{"$f":"P$9*②供給入力!E74","v":0},{"$f":"Q$9*②供給入力!F74","v":22.200142812687794}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"供給量（シナリオ４）　単位：万トン／年",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"供給量（シナリオ４）　単位：万トン／年"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"国名","水素（トン／年）",null,null,null,"アンモニアクラッキング（万トン／年）",null,null,null,"メタネーション（万トン／年）",null,null,null,"アンモニア（トン／年）",null,null,null,null,"国名","水素（トン／年）",null,null,null,"アンモニアクラッキング（万トン／年）",null,null,null,"メタネーション（万トン／年）",null,null,null,"アンモニア（トン／年）"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"実証期","2030年","移行期","2050年","実証期","2030年","移行期","2050年","実証期","2030年","移行期","2050年","実証期","2030年","移行期","2050年",null,null,"実証期","2030年","移行期","2050年","実証期","2030年","移行期","2050年","実証期","2030年","移行期","2050年","実証期","2030年","移行期","2050年"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"オーストラリア",{"$f":"B$6*②供給入力!C79","v":0.91841467311673408},{"$f":"C$6*②供給入力!D79","v":1.2306331254711937},{"$f":"D$6*②供給入力!E79","v":6.5275737112263021},{"$f":"E$6*②供給入力!F79","v":28.329984206670474},{"$f":"F$6*②供給入力!C79","v":1.1200178940447976},{"$f":"G$6*②供給入力!D79","v":1.5007721042331628},{"$f":"H$6*②供給入力!E79","v":7.9604557453979288},{"$f":"I$6*②供給入力!F79","v":34.548761227646921},{"$f":"J$6*②供給入力!C79","v":1.350609813406962},{"$f":"K$6*②供給入力!D79","v":1.809754596281167},{"$f":"L$6*②供給入力!E79","v":9.5993731047445614},{"$f":"M$6*②供給入力!F79","v":41.661741480397765},{"$f":"N$6*②供給入力!C79","v":0},{"$f":"O$6*②供給入力!D79","v":0.47681796493559614},{"$f":"P$6*②供給入力!E79","v":7.3014765436597573},{"$f":"Q$6*②供給入力!F79","v":11.032504278959085},null,"オーストラリア",{"$f":"B$9*②供給入力!C79","v":1.204619292034274E-2},{"$f":"C$9*②供給入力!D79","v":3.6527212757008071E-2},{"$f":"D$9*②供給入力!E79","v":0.70628940585071831},{"$f":"E$9*②供給入力!F79","v":1.0080310961955079},{"$f":"F$9*②供給入力!C79","v":1.4690479171149684E-2},{"$f":"G$9*②供給入力!D79","v":4.4545381410985435E-2},{"$f":"H$9*②供給入力!E79","v":0.86132854372038836},{"$f":"I$9*②供給入力!F79","v":1.2293062148725709},{"$f":"J$9*②供給入力!C79","v":1.7714989588739325E-2},{"$f":"K$9*②供給入力!D79","v":5.3716489348541278E-2},{"$f":"L$9*②供給入力!E79","v":1.0386608909569388},{"$f":"M$9*②供給入力!F79","v":1.4823986708757471},{"$f":"N$9*②供給入力!C79","v":12.646678279073956},{"$f":"O$9*②供給入力!D79","v":31.949969599293151},{"$f":"P$9*②供給入力!E79","v":50.06600601572913},{"$f":"Q$9*②供給入力!F79","v":98.25517987957511}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"アメリカ",{"$f":"B$6*②供給入力!C80","v":0},{"$f":"C$6*②供給入力!D80","v":0},{"$f":"D$6*②供給入力!E80","v":4.4702122620933187},{"$f":"E$6*②供給入力!F80","v":19.400936456338695},{"$f":"F$6*②供給入力!C80","v":0},{"$f":"G$6*②供給入力!D80","v":0},{"$f":"H$6*②供給入力!E80","v":5.4514783684064865},{"$f":"I$6*②供給入力!F80","v":23.659678605291088},{"$f":"J$6*②供給入力!C80","v":0},{"$f":"K$6*②供給入力!D80","v":0},{"$f":"L$6*②供給入力!E80","v":6.573841561901939},{"$f":"M$6*②供給入力!F80","v":28.53078890638044},{"$f":"N$6*②供給入力!C80","v":0},{"$f":"O$6*②供給入力!D80","v":0},{"$f":"P$6*②供給入力!E80","v":5.00019630888593},{"$f":"Q$6*②供給入力!F80","v":7.555278284270015},null,"アメリカ",{"$f":"B$9*②供給入力!C80","v":0},{"$f":"C$9*②供給入力!D80","v":0},{"$f":"D$9*②供給入力!E80","v":0.48368102794312934},{"$f":"E$9*②供給入力!F80","v":0.69031973687785275},{"$f":"F$9*②供給入力!C80","v":0},{"$f":"G$9*②供給入力!D80","v":0},{"$f":"H$9*②供給入力!E80","v":0.58985491212576757},{"$f":"I$9*②供給入力!F80","v":0.84185333765591808},{"$f":"J$9*②供給入力!C80","v":0},{"$f":"K$9*②供給入力!D80","v":0},{"$f":"L$9*②供給入力!E80","v":0.71129562932813151},{"$f":"M$9*②供給入力!F80","v":1.0151760836439012},{"$f":"N$9*②供給入力!C80","v":0},{"$f":"O$9*②供給入力!D80","v":0},{"$f":"P$9*②供給入力!E80","v":34.286196358172567},{"$f":"Q$9*②供給入力!F80","v":67.287100742573926}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"カナダ",{"$f":"B$6*②供給入力!C81","v":0},{"$f":"C$6*②供給入力!D81","v":0.98758136948969411},{"$f":"D$6*②供給入力!E81","v":5.2383688133776758},{"$f":"E$6*②供給入力!F81","v":22.73477287532997},{"$f":"F$6*②供給入力!C81","v":0},{"$f":"G$6*②供給入力!D81","v":1.2043675237679194},{"$f":"H$6*②供給入力!E81","v":6.3882546504605795},{"$f":"I$6*②供給入力!F81","v":27.725332774792644},{"$f":"J$6*②供給入力!C81","v":0},{"$f":"K$6*②供給入力!D81","v":1.4523255433671971},{"$f":"L$6*②供給入力!E81","v":7.7034835490848161},{"$f":"M$6*②供給入力!F81","v":33.433489522544079},{"$f":"N$6*②供給入力!C81","v":0},{"$f":"O$6*②供給入力!D81","v":0.38264575287463087},{"$f":"P$6*②供給入力!E81","v":5.8594247587179629},{"$f":"Q$6*②供給入力!F81","v":8.8535693207052084},null,"カナダ",{"$f":"B$9*②供給入力!C81","v":0},{"$f":"C$9*②供給入力!D81","v":2.9313037372039972E-2},{"$f":"D$9*②供給入力!E81","v":0.56679626466177224},{"$f":"E$9*②供給入力!F81","v":0.80894355097729742},{"$f":"F$9*②供給入力!C81","v":0},{"$f":"G$9*②供給入力!D81","v":3.5747606551268241E-2},{"$f":"H$9*②供給入力!E81","v":0.69121495690460055},{"$f":"I$9*②供給入力!F81","v":0.98651652558207015},{"$f":"J$9*②供給入力!C81","v":0},{"$f":"K$9*②供給入力!D81","v":4.3107407900058785E-2},{"$f":"L$9*②供給入力!E81","v":0.83352391862025355},{"$f":"M$9*②供給入力!F81","v":1.1896228690842612},{"$f":"N$9*②供給入力!C81","v":0},{"$f":"O$9*②供給入力!D81","v":25.63980611194966},{"$f":"P$9*②供給入力!E81","v":40.177900108906513},{"$f":"Q$9*②供給入力!F81","v":78.849645029483156}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"チリ",{"$f":"B$6*②供給入力!C82","v":0.32427875635474002},{"$f":"C$6*②供給入力!D82","v":0.43451851449897538},{"$f":"D$6*②供給入力!E82","v":2.3047905777756585},{"$f":"E$6*②供給入力!F82","v":10.002902082250213},{"$f":"F$6*②供給入力!C82","v":0.39546189799358528},{"$f":"G$6*②供給入力!D82","v":0.52990062743777477},{"$f":"H$6*②供給入力!E82","v":2.8107202167995831},{"$f":"I$6*②供給入力!F82","v":12.198661075914892},{"$f":"J$6*②供給入力!C82","v":0.47688052405108822},{"$f":"K$6*②供給入力!D82","v":0.6389978154396696},{"$f":"L$6*②供給入力!E82","v":3.3893979084936148},{"$f":"M$6*②供給入力!F82","v":14.710150120956197},{"$f":"N$6*②供給入力!C82","v":0},{"$f":"O$6*②供給入力!D82","v":0.16835743287091415},{"$f":"P$6*②供給入力!E82","v":2.5780443218488798},{"$f":"Q$6*②供給入力!F82","v":3.8954155152140864},null,"チリ",{"$f":"B$9*②供給入力!C82","v":4.2533341129682807E-3},{"$f":"C$9*②供給入力!D82","v":1.2897223305187789E-2},{"$f":"D$9*②供給入力!E82","v":0.24938043441591218},{"$f":"E$9*②供給入力!F82","v":0.35592100149257577},{"$f":"F$9*②供給入力!C82","v":5.1869928206930245E-3},{"$f":"G$9*②供給入力!D82","v":1.5728321103887544E-2},{"$f":"H$9*②供給入力!E82","v":0.30412248099501493},{"$f":"I$9*②供給入力!F82","v":0.43405000182021442},{"$f":"J$9*②供給入力!C82","v":6.2549031073062958E-3},{"$f":"K$9*②供給入力!D82","v":1.896650486057028E-2},{"$f":"L$9*②供給入力!E82","v":0.36673593296457679},{"$f":"M$9*②供給入力!F82","v":0.52341323748908208},{"$f":"N$9*②供給入力!C82","v":4.4653566895216041},{"$f":"O$9*②供給入力!D82","v":11.281065852389368},{"$f":"P$9*②供給入力!E82","v":17.677572714875385},{"$f":"Q$9*②供給入力!F82","v":34.692463512840774}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"オマーン",{"$f":"B$6*②供給入力!C83","v":0},{"$f":"C$6*②供給入力!D83","v":0},{"$f":"D$6*②供給入力!E83","v":0},{"$f":"E$6*②供給入力!F83","v":15.717234609102855},{"$f":"F$6*②供給入力!C83","v":0},{"$f":"G$6*②供給入力!D83","v":0},{"$f":"H$6*②供給入力!E83","v":0},{"$f":"I$6*②供給入力!F83","v":19.167359279393725},{"$f":"J$6*②供給入力!C83","v":0},{"$f":"K$6*②供給入力!D83","v":0},{"$f":"L$6*②供給入力!E83","v":0},{"$f":"M$6*②供給入力!F83","v":23.113580307504204},{"$f":"N$6*②供給入力!C83","v":0},{"$f":"O$6*②供給入力!D83","v":0},{"$f":"P$6*②供給入力!E83","v":0},{"$f":"Q$6*②供給入力!F83","v":6.1207396662615441},null,"オマーン",{"$f":"B$9*②供給入力!C83","v":0},{"$f":"C$9*②供給入力!D83","v":0},{"$f":"D$9*②供給入力!E83","v":0},{"$f":"E$9*②供給入力!F83","v":0.55924709017117924},{"$f":"F$9*②供給入力!C83","v":0},{"$f":"G$9*②供給入力!D83","v":0},{"$f":"H$9*②供給入力!E83","v":0},{"$f":"I$9*②供給入力!F83","v":0.68200864655021864},{"$f":"J$9*②供給入力!C83","v":0},{"$f":"K$9*②供給入力!D83","v":0},{"$f":"L$9*②供給入力!E83","v":0},{"$f":"M$9*②供給入力!F83","v":0.82242219142820483},{"$f":"N$9*②供給入力!C83","v":0},{"$f":"O$9*②供給入力!D83","v":0},{"$f":"P$9*②供給入力!E83","v":0},{"$f":"Q$9*②供給入力!F83","v":54.511139238943493}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ナミビア",{"$f":"B$6*②供給入力!C84","v":0},{"$f":"C$6*②供給入力!D84","v":0},{"$f":"D$6*②供給入力!E84","v":0},{"$f":"E$6*②供給入力!F84","v":10.497212849243013},{"$f":"F$6*②供給入力!C84","v":0},{"$f":"G$6*②供給入力!D84","v":0},{"$f":"H$6*②供給入力!E84","v":0},{"$f":"I$6*②供給入力!F84","v":12.801479084442699},{"$f":"J$6*②供給入力!C84","v":0},{"$f":"K$6*②供給入力!D84","v":0},{"$f":"L$6*②供給入力!E84","v":0},{"$f":"M$6*②供給入力!F84","v":15.437077719475024},{"$f":"N$6*②供給入力!C84","v":0},{"$f":"O$6*②供給入力!D84","v":0},{"$f":"P$6*②供給入力!E84","v":0},{"$f":"Q$6*②供給入力!F84","v":4.0879142336108147},null,"ナミビア",{"$f":"B$9*②供給入力!C84","v":0},{"$f":"C$9*②供給入力!D84","v":0},{"$f":"D$9*②供給入力!E84","v":0},{"$f":"E$9*②供給入力!F84","v":0.37350945550222087},{"$f":"F$9*②供給入力!C84","v":0},{"$f":"G$9*②供給入力!D84","v":0},{"$f":"H$9*②供給入力!E84","v":0},{"$f":"I$9*②供給入力!F84","v":0.45549933597831821},{"$f":"J$9*②供給入力!C84","v":0},{"$f":"K$9*②供給入力!D84","v":0},{"$f":"L$9*②供給入力!E84","v":0},{"$f":"M$9*②供給入力!F84","v":0.54927861103267783},{"$f":"N$9*②供給入力!C84","v":0},{"$f":"O$9*②供給入力!D84","v":0},{"$f":"P$9*②供給入力!E84","v":0},{"$f":"Q$9*②供給入力!F84","v":36.406851808046838}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"伏木富山港",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"敦賀港"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"供給量（シナリオ１）　　単位：万トン／年",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"供給量（シナリオ１）　　単位：万トン／年"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"国名","水素（トン／年）",null,null,null,"アンモニアクラッキング（万トン／年）",null,null,null,"メタネーション（万トン／年）",null,null,null,"アンモニア（トン／年）",null,null,null,null,"国名","水素（トン／年）",null,null,null,"アンモニアクラッキング（万トン／年）",null,null,null,"メタネーション（万トン／年）",null,null,null,"アンモニア（トン／年）"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"実証期","2030年","移行期","2050年","実証期","2030年","移行期","2050年","実証期","2030年","移行期","2050年","実証期","2030年","移行期","2050年",null,null,"実証期","2030年","移行期","2050年","実証期","2030年","移行期","2050年","実証期","2030年","移行期","2050年","実証期","2030年","移行期","2050年"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"オーストラリア",{"$f":"B$7*②供給入力!C90","v":0.14768775723140498},{"$f":"C$7*②供給入力!D90","v":0.25633864259930861},{"$f":"D$7*②供給入力!E90","v":1.8379336002670978},{"$f":"E$7*②供給入力!F90","v":5.2084482986343694},{"$f":"F$7*②供給入力!C90","v":0.18010702101390849},{"$f":"G$7*②供給入力!D90","v":0.31260810073086409},{"$f":"H$7*②供給入力!E90","v":2.2413824393501196},{"$f":"I$7*②供給入力!F90","v":6.3517662178467891},{"$f":"J$7*②供給入力!C90","v":0.21718787828147793},{"$f":"K$7*②供給入力!D90","v":0.37696859205780686},{"$f":"L$7*②供給入力!E90","v":2.7028435298045559},{"$f":"M$7*②供給入力!F90","v":7.6594827921093653},{"$f":"N$7*②供給入力!C90","v":4.1941538924731194},{"$f":"O$7*②供給入力!D90","v":11.54968047693867},{"$f":"P$7*②供給入力!E90","v":21.167503864232305},{"$f":"Q$7*②供給入力!F90","v":35.220308716377829},null,"オーストラリア",{"$f":"B$10*②供給入力!C90","v":8.7231404958677686E-4},{"$f":"C$10*②供給入力!D90","v":7.8421033996885797E-2},{"$f":"D$10*②供給入力!E90","v":0.69062220181502987},{"$f":"E$10*②供給入力!F90","v":0.85376961550543939},{"$f":"F$10*②供給入力!C90","v":1.0637976214472888E-3},{"$f":"G$10*②供給入力!D90","v":9.5635407313275328E-2},{"$f":"H$10*②供給入力!E90","v":0.84222219733540227},{"$f":"I$10*②供給入力!F90","v":1.0411824579334623},{"$f":"J$10*②供給入力!C90","v":1.2828147788040837E-3},{"$f":"K$10*②供給入力!D90","v":0.11532504999542029},{"$f":"L$10*②供給入力!E90","v":1.0156208850221029},{"$f":"M$10*②供給入力!F90","v":1.2555435522138816},{"$f":"N$10*②供給入力!C90","v":8.8149497461424726},{"$f":"O$10*②供給入力!D90","v":23.999662470530343},{"$f":"P$10*②供給入力!E90","v":37.180354342216916},{"$f":"Q$10*②供給入力!F90","v":63.723209931938854}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"アメリカ",{"$f":"B$7*②供給入力!C91","v":0},{"$f":"C$7*②供給入力!D91","v":0},{"$f":"D$7*②供給入力!E91","v":1.8379336002670978},{"$f":"E$7*②供給入力!F91","v":5.2084482986343694},{"$f":"F$7*②供給入力!C91","v":0},{"$f":"G$7*②供給入力!D91","v":0},{"$f":"H$7*②供給入力!E91","v":2.2413824393501196},{"$f":"I$7*②供給入力!F91","v":6.3517662178467891},{"$f":"J$7*②供給入力!C91","v":0},{"$f":"K$7*②供給入力!D91","v":0},{"$f":"L$7*②供給入力!E91","v":2.7028435298045559},{"$f":"M$7*②供給入力!F91","v":7.6594827921093653},{"$f":"N$7*②供給入力!C91","v":0},{"$f":"O$7*②供給入力!D91","v":0},{"$f":"P$7*②供給入力!E91","v":21.167503864232305},{"$f":"Q$7*②供給入力!F91","v":35.220308716377829},null,"アメリカ",{"$f":"B$10*②供給入力!C91","v":0},{"$f":"C$10*②供給入力!D91","v":0},{"$f":"D$10*②供給入力!E91","v":0.69062220181502987},{"$f":"E$10*②供給入力!F91","v":0.85376961550543939},{"$f":"F$10*②供給入力!C91","v":0},{"$f":"G$10*②供給入力!D91","v":0},{"$f":"H$10*②供給入力!E91","v":0.84222219733540227},{"$f":"I$10*②供給入力!F91","v":1.0411824579334623},{"$f":"J$10*②供給入力!C91","v":0},{"$f":"K$10*②供給入力!D91","v":0},{"$f":"L$10*②供給入力!E91","v":1.0156208850221029},{"$f":"M$10*②供給入力!F91","v":1.2555435522138816},{"$f":"N$10*②供給入力!C91","v":0},{"$f":"O$10*②供給入力!D91","v":0},{"$f":"P$10*②供給入力!E91","v":37.180354342216916},{"$f":"Q$10*②供給入力!F91","v":63.723209931938854}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"カナダ",{"$f":"B$7*②供給入力!C92","v":0},{"$f":"C$7*②供給入力!D92","v":0.25633864259930861},{"$f":"D$7*②供給入力!E92","v":1.8379336002670978},{"$f":"E$7*②供給入力!F92","v":5.2084482986343694},{"$f":"F$7*②供給入力!C92","v":0},{"$f":"G$7*②供給入力!D92","v":0.31260810073086409},{"$f":"H$7*②供給入力!E92","v":2.2413824393501196},{"$f":"I$7*②供給入力!F92","v":6.3517662178467891},{"$f":"J$7*②供給入力!C92","v":0},{"$f":"K$7*②供給入力!D92","v":0.37696859205780686},{"$f":"L$7*②供給入力!E92","v":2.7028435298045559},{"$f":"M$7*②供給入力!F92","v":7.6594827921093653},{"$f":"N$7*②供給入力!C92","v":0},{"$f":"O$7*②供給入力!D92","v":11.54968047693867},{"$f":"P$7*②供給入力!E92","v":21.167503864232305},{"$f":"Q$7*②供給入力!F92","v":35.220308716377829},null,"カナダ",{"$f":"B$10*②供給入力!C92","v":0},{"$f":"C$10*②供給入力!D92","v":7.8421033996885797E-2},{"$f":"D$10*②供給入力!E92","v":0.69062220181502987},{"$f":"E$10*②供給入力!F92","v":0.85376961550543939},{"$f":"F$10*②供給入力!C92","v":0},{"$f":"G$10*②供給入力!D92","v":9.5635407313275328E-2},{"$f":"H$10*②供給入力!E92","v":0.84222219733540227},{"$f":"I$10*②供給入力!F92","v":1.0411824579334623},{"$f":"J$10*②供給入力!C92","v":0},{"$f":"K$10*②供給入力!D92","v":0.11532504999542029},{"$f":"L$10*②供給入力!E92","v":1.0156208850221029},{"$f":"M$10*②供給入力!F92","v":1.2555435522138816},{"$f":"N$10*②供給入力!C92","v":0},{"$f":"O$10*②供給入力!D92","v":23.999662470530343},{"$f":"P$10*②供給入力!E92","v":37.180354342216916},{"$f":"Q$10*②供給入力!F92","v":63.723209931938854}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"チリ",{"$f":"B$7*②供給入力!C93","v":0.14768775723140498},{"$f":"C$7*②供給入力!D93","v":0.25633864259930861},{"$f":"D$7*②供給入力!E93","v":1.8379336002670978},{"$f":"E$7*②供給入力!F93","v":5.2084482986343694},{"$f":"F$7*②供給入力!C93","v":0.18010702101390849},{"$f":"G$7*②供給入力!D93","v":0.31260810073086409},{"$f":"H$7*②供給入力!E93","v":2.2413824393501196},{"$f":"I$7*②供給入力!F93","v":6.3517662178467891},{"$f":"J$7*②供給入力!C93","v":0.21718787828147793},{"$f":"K$7*②供給入力!D93","v":0.37696859205780686},{"$f":"L$7*②供給入力!E93","v":2.7028435298045559},{"$f":"M$7*②供給入力!F93","v":7.6594827921093653},{"$f":"N$7*②供給入力!C93","v":4.1941538924731194},{"$f":"O$7*②供給入力!D93","v":11.54968047693867},{"$f":"P$7*②供給入力!E93","v":21.167503864232305},{"$f":"Q$7*②供給入力!F93","v":35.220308716377829},null,"チリ",{"$f":"B$10*②供給入力!C93","v":8.7231404958677686E-4},{"$f":"C$10*②供給入力!D93","v":7.8421033996885797E-2},{"$f":"D$10*②供給入力!E93","v":0.69062220181502987},{"$f":"E$10*②供給入力!F93","v":0.85376961550543939},{"$f":"F$10*②供給入力!C93","v":1.0637976214472888E-3},{"$f":"G$10*②供給入力!D93","v":9.5635407313275328E-2},{"$f":"H$10*②供給入力!E93","v":0.84222219733540227},{"$f":"I$10*②供給入力!F93","v":1.0411824579334623},{"$f":"J$10*②供給入力!C93","v":1.2828147788040837E-3},{"$f":"K$10*②供給入力!D93","v":0.11532504999542029},{"$f":"L$10*②供給入力!E93","v":1.0156208850221029},{"$f":"M$10*②供給入力!F93","v":1.2555435522138816},{"$f":"N$10*②供給入力!C93","v":8.8149497461424726},{"$f":"O$10*②供給入力!D93","v":23.999662470530343},{"$f":"P$10*②供給入力!E93","v":37.180354342216916},{"$f":"Q$10*②供給入力!F93","v":63.723209931938854}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"オマーン",{"$f":"B$7*②供給入力!C94","v":0},{"$f":"C$7*②供給入力!D94","v":0},{"$f":"D$7*②供給入力!E94","v":0},{"$f":"E$7*②供給入力!F94","v":5.2084482986343694},{"$f":"F$7*②供給入力!C94","v":0},{"$f":"G$7*②供給入力!D94","v":0},{"$f":"H$7*②供給入力!E94","v":0},{"$f":"I$7*②供給入力!F94","v":6.3517662178467891},{"$f":"J$7*②供給入力!C94","v":0},{"$f":"K$7*②供給入力!D94","v":0},{"$f":"L$7*②供給入力!E94","v":0},{"$f":"M$7*②供給入力!F94","v":7.6594827921093653},{"$f":"N$7*②供給入力!C94","v":0},{"$f":"O$7*②供給入力!D94","v":0},{"$f":"P$7*②供給入力!E94","v":0},{"$f":"Q$7*②供給入力!F94","v":35.220308716377829},null,"オマーン",{"$f":"B$10*②供給入力!C94","v":0},{"$f":"C$10*②供給入力!D94","v":0},{"$f":"D$10*②供給入力!E94","v":0},{"$f":"E$10*②供給入力!F94","v":0.85376961550543939},{"$f":"F$10*②供給入力!C94","v":0},{"$f":"G$10*②供給入力!D94","v":0},{"$f":"H$10*②供給入力!E94","v":0},{"$f":"I$10*②供給入力!F94","v":1.0411824579334623},{"$f":"J$10*②供給入力!C94","v":0},{"$f":"K$10*②供給入力!D94","v":0},{"$f":"L$10*②供給入力!E94","v":0},{"$f":"M$10*②供給入力!F94","v":1.2555435522138816},{"$f":"N$10*②供給入力!C94","v":0},{"$f":"O$10*②供給入力!D94","v":0},{"$f":"P$10*②供給入力!E94","v":0},{"$f":"Q$10*②供給入力!F94","v":63.723209931938854}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ナミビア",{"$f":"B$7*②供給入力!C95","v":0},{"$f":"C$7*②供給入力!D95","v":0},{"$f":"D$7*②供給入力!E95","v":0},{"$f":"E$7*②供給入力!F95","v":5.2084482986343694},{"$f":"F$7*②供給入力!C95","v":0},{"$f":"G$7*②供給入力!D95","v":0},{"$f":"H$7*②供給入力!E95","v":0},{"$f":"I$7*②供給入力!F95","v":6.3517662178467891},{"$f":"J$7*②供給入力!C95","v":0},{"$f":"K$7*②供給入力!D95","v":0},{"$f":"L$7*②供給入力!E95","v":0},{"$f":"M$7*②供給入力!F95","v":7.6594827921093653},{"$f":"N$7*②供給入力!C95","v":0},{"$f":"O$7*②供給入力!D95","v":0},{"$f":"P$7*②供給入力!E95","v":0},{"$f":"Q$7*②供給入力!F95","v":35.220308716377829},null,"ナミビア",{"$f":"B$10*②供給入力!C95","v":0},{"$f":"C$10*②供給入力!D95","v":0},{"$f":"D$10*②供給入力!E95","v":0},{"$f":"E$10*②供給入力!F95","v":0.85376961550543939},{"$f":"F$10*②供給入力!C95","v":0},{"$f":"G$10*②供給入力!D95","v":0},{"$f":"H$10*②供給入力!E95","v":0},{"$f":"I$10*②供給入力!F95","v":1.0411824579334623},{"$f":"J$10*②供給入力!C95","v":0},{"$f":"K$10*②供給入力!D95","v":0},{"$f":"L$10*②供給入力!E95","v":0},{"$f":"M$10*②供給入力!F95","v":1.2555435522138816},{"$f":"N$10*②供給入力!C95","v":0},{"$f":"O$10*②供給入力!D95","v":0},{"$f":"P$10*②供給入力!E95","v":0},{"$f":"Q$10*②供給入力!F95","v":63.723209931938854}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"供給量（シナリオ２）　単位：万トン／年",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"供給量（シナリオ２）　単位：万トン／年"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"国名","水素（トン／年）",null,null,null,"アンモニアクラッキング（万トン／年）",null,null,null,"メタネーション（万トン／年）",null,null,null,"アンモニア（トン／年）",null,null,null,null,"国名","水素（トン／年）",null,null,null,"アンモニアクラッキング（万トン／年）",null,null,null,"メタネーション（万トン／年）",null,null,null,"アンモニア（トン／年）"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"実証期","2030年","移行期","2050年","実証期","2030年","移行期","2050年","実証期","2030年","移行期","2050年","実証期","2030年","移行期","2050年",null,null,"実証期","2030年","移行期","2050年","実証期","2030年","移行期","2050年","実証期","2030年","移行期","2050年","実証期","2030年","移行期","2050年"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"オーストラリア",{"$f":"B$7*②供給入力!C100","v":0.29537551446280996},{"$f":"C$7*②供給入力!D100","v":0.76901592779792582},{"$f":"D$7*②供給入力!E100","v":7.3517344010683914},{"$f":"E$7*②供給入力!F100","v":31.250689791806217},{"$f":"F$7*②供給入力!C100","v":0.36021404202781698},{"$f":"G$7*②供給入力!D100","v":0.93782430219259239},{"$f":"H$7*②供給入力!E100","v":8.9655297574004784},{"$f":"I$7*②供給入力!F100","v":38.110597307080738},{"$f":"J$7*②供給入力!C100","v":0.43437575656295585},{"$f":"K$7*②供給入力!D100","v":1.1309057761734207},{"$f":"L$7*②供給入力!E100","v":10.811374119218224},{"$f":"M$7*②供給入力!F100","v":45.956896752656192},{"$f":"N$7*②供給入力!C100","v":8.3883077849462389},{"$f":"O$7*②供給入力!D100","v":34.649041430816013},{"$f":"P$7*②供給入力!E100","v":84.670015456929221},{"$f":"Q$7*②供給入力!F100","v":211.321852298267},null,"オーストラリア",{"$f":"B$10*②供給入力!C100","v":1.7446280991735537E-3},{"$f":"C$10*②供給入力!D100","v":0.23526310199065739},{"$f":"D$10*②供給入力!E100","v":2.7624888072601195},{"$f":"E$10*②供給入力!F100","v":5.1226176930326366},{"$f":"F$10*②供給入力!C100","v":2.1275952428945776E-3},{"$f":"G$10*②供給入力!D100","v":0.28690622193982601},{"$f":"H$10*②供給入力!E100","v":3.3688887893416091},{"$f":"I$10*②供給入力!F100","v":6.2470947476007748},{"$f":"J$10*②供給入力!C100","v":2.5656295576081674E-3},{"$f":"K$10*②供給入力!D100","v":0.34597514998626089},{"$f":"L$10*②供給入力!E100","v":4.0624835400884116},{"$f":"M$10*②供給入力!F100","v":7.5332613132832895},{"$f":"N$10*②供給入力!C100","v":17.629899492284945},{"$f":"O$10*②供給入力!D100","v":71.998987411591031},{"$f":"P$10*②供給入力!E100","v":148.72141736886766},{"$f":"Q$10*②供給入力!F100","v":382.33925959163315}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"アメリカ",{"$f":"B$7*②供給入力!C101","v":0},{"$f":"C$7*②供給入力!D101","v":0},{"$f":"D$7*②供給入力!E101","v":0},{"$f":"E$7*②供給入力!F101","v":0},{"$f":"F$7*②供給入力!C101","v":0},{"$f":"G$7*②供給入力!D101","v":0},{"$f":"H$7*②供給入力!E101","v":0},{"$f":"I$7*②供給入力!F101","v":0},{"$f":"J$7*②供給入力!C101","v":0},{"$f":"K$7*②供給入力!D101","v":0},{"$f":"L$7*②供給入力!E101","v":0},{"$f":"M$7*②供給入力!F101","v":0},{"$f":"N$7*②供給入力!C101","v":0},{"$f":"O$7*②供給入力!D101","v":0},{"$f":"P$7*②供給入力!E101","v":0},{"$f":"Q$7*②供給入力!F101","v":0},null,"アメリカ",{"$f":"B$10*②供給入力!C101","v":0},{"$f":"C$10*②供給入力!D101","v":0},{"$f":"D$10*②供給入力!E101","v":0},{"$f":"E$10*②供給入力!F101","v":0},{"$f":"F$10*②供給入力!C101","v":0},{"$f":"G$10*②供給入力!D101","v":0},{"$f":"H$10*②供給入力!E101","v":0},{"$f":"I$10*②供給入力!F101","v":0},{"$f":"J$10*②供給入力!C101","v":0},{"$f":"K$10*②供給入力!D101","v":0},{"$f":"L$10*②供給入力!E101","v":0},{"$f":"M$10*②供給入力!F101","v":0},{"$f":"N$10*②供給入力!C101","v":0},{"$f":"O$10*②供給入力!D101","v":0},{"$f":"P$10*②供給入力!E101","v":0},{"$f":"Q$10*②供給入力!F101","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"カナダ",{"$f":"B$7*②供給入力!C102","v":0},{"$f":"C$7*②供給入力!D102","v":0},{"$f":"D$7*②供給入力!E102","v":0},{"$f":"E$7*②供給入力!F102","v":0},{"$f":"F$7*②供給入力!C102","v":0},{"$f":"G$7*②供給入力!D102","v":0},{"$f":"H$7*②供給入力!E102","v":0},{"$f":"I$7*②供給入力!F102","v":0},{"$f":"J$7*②供給入力!C102","v":0},{"$f":"K$7*②供給入力!D102","v":0},{"$f":"L$7*②供給入力!E102","v":0},{"$f":"M$7*②供給入力!F102","v":0},{"$f":"N$7*②供給入力!C102","v":0},{"$f":"O$7*②供給入力!D102","v":0},{"$f":"P$7*②供給入力!E102","v":0},{"$f":"Q$7*②供給入力!F102","v":0},null,"カナダ",{"$f":"B$10*②供給入力!C102","v":0},{"$f":"C$10*②供給入力!D102","v":0},{"$f":"D$10*②供給入力!E102","v":0},{"$f":"E$10*②供給入力!F102","v":0},{"$f":"F$10*②供給入力!C102","v":0},{"$f":"G$10*②供給入力!D102","v":0},{"$f":"H$10*②供給入力!E102","v":0},{"$f":"I$10*②供給入力!F102","v":0},{"$f":"J$10*②供給入力!C102","v":0},{"$f":"K$10*②供給入力!D102","v":0},{"$f":"L$10*②供給入力!E102","v":0},{"$f":"M$10*②供給入力!F102","v":0},{"$f":"N$10*②供給入力!C102","v":0},{"$f":"O$10*②供給入力!D102","v":0},{"$f":"P$10*②供給入力!E102","v":0},{"$f":"Q$10*②供給入力!F102","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"チリ",{"$f":"B$7*②供給入力!C103","v":0},{"$f":"C$7*②供給入力!D103","v":0},{"$f":"D$7*②供給入力!E103","v":0},{"$f":"E$7*②供給入力!F103","v":0},{"$f":"F$7*②供給入力!C103","v":0},{"$f":"G$7*②供給入力!D103","v":0},{"$f":"H$7*②供給入力!E103","v":0},{"$f":"I$7*②供給入力!F103","v":0},{"$f":"J$7*②供給入力!C103","v":0},{"$f":"K$7*②供給入力!D103","v":0},{"$f":"L$7*②供給入力!E103","v":0},{"$f":"M$7*②供給入力!F103","v":0},{"$f":"N$7*②供給入力!C103","v":0},{"$f":"O$7*②供給入力!D103","v":0},{"$f":"P$7*②供給入力!E103","v":0},{"$f":"Q$7*②供給入力!F103","v":0},null,"チリ",{"$f":"B$10*②供給入力!C103","v":0},{"$f":"C$10*②供給入力!D103","v":0},{"$f":"D$10*②供給入力!E103","v":0},{"$f":"E$10*②供給入力!F103","v":0},{"$f":"F$10*②供給入力!C103","v":0},{"$f":"G$10*②供給入力!D103","v":0},{"$f":"H$10*②供給入力!E103","v":0},{"$f":"I$10*②供給入力!F103","v":0},{"$f":"J$10*②供給入力!C103","v":0},{"$f":"K$10*②供給入力!D103","v":0},{"$f":"L$10*②供給入力!E103","v":0},{"$f":"M$10*②供給入力!F103","v":0},{"$f":"N$10*②供給入力!C103","v":0},{"$f":"O$10*②供給入力!D103","v":0},{"$f":"P$10*②供給入力!E103","v":0},{"$f":"Q$10*②供給入力!F103","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"オマーン",{"$f":"B$7*②供給入力!C104","v":0},{"$f":"C$7*②供給入力!D104","v":0},{"$f":"D$7*②供給入力!E104","v":0},{"$f":"E$7*②供給入力!F104","v":0},{"$f":"F$7*②供給入力!C104","v":0},{"$f":"G$7*②供給入力!D104","v":0},{"$f":"H$7*②供給入力!E104","v":0},{"$f":"I$7*②供給入力!F104","v":0},{"$f":"J$7*②供給入力!C104","v":0},{"$f":"K$7*②供給入力!D104","v":0},{"$f":"L$7*②供給入力!E104","v":0},{"$f":"M$7*②供給入力!F104","v":0},{"$f":"N$7*②供給入力!C104","v":0},{"$f":"O$7*②供給入力!D104","v":0},{"$f":"P$7*②供給入力!E104","v":0},{"$f":"Q$7*②供給入力!F104","v":0},null,"オマーン",{"$f":"B$10*②供給入力!C104","v":0},{"$f":"C$10*②供給入力!D104","v":0},{"$f":"D$10*②供給入力!E104","v":0},{"$f":"E$10*②供給入力!F104","v":0},{"$f":"F$10*②供給入力!C104","v":0},{"$f":"G$10*②供給入力!D104","v":0},{"$f":"H$10*②供給入力!E104","v":0},{"$f":"I$10*②供給入力!F104","v":0},{"$f":"J$10*②供給入力!C104","v":0},{"$f":"K$10*②供給入力!D104","v":0},{"$f":"L$10*②供給入力!E104","v":0},{"$f":"M$10*②供給入力!F104","v":0},{"$f":"N$10*②供給入力!C104","v":0},{"$f":"O$10*②供給入力!D104","v":0},{"$f":"P$10*②供給入力!E104","v":0},{"$f":"Q$10*②供給入力!F104","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ナミビア",{"$f":"B$7*②供給入力!C105","v":0},{"$f":"C$7*②供給入力!D105","v":0},{"$f":"D$7*②供給入力!E105","v":0},{"$f":"E$7*②供給入力!F105","v":0},{"$f":"F$7*②供給入力!C105","v":0},{"$f":"G$7*②供給入力!D105","v":0},{"$f":"H$7*②供給入力!E105","v":0},{"$f":"I$7*②供給入力!F105","v":0},{"$f":"J$7*②供給入力!C105","v":0},{"$f":"K$7*②供給入力!D105","v":0},{"$f":"L$7*②供給入力!E105","v":0},{"$f":"M$7*②供給入力!F105","v":0},{"$f":"N$7*②供給入力!C105","v":0},{"$f":"O$7*②供給入力!D105","v":0},{"$f":"P$7*②供給入力!E105","v":0},{"$f":"Q$7*②供給入力!F105","v":0},null,"ナミビア",{"$f":"B$10*②供給入力!C105","v":0},{"$f":"C$10*②供給入力!D105","v":0},{"$f":"D$10*②供給入力!E105","v":0},{"$f":"E$10*②供給入力!F105","v":0},{"$f":"F$10*②供給入力!C105","v":0},{"$f":"G$10*②供給入力!D105","v":0},{"$f":"H$10*②供給入力!E105","v":0},{"$f":"I$10*②供給入力!F105","v":0},{"$f":"J$10*②供給入力!C105","v":0},{"$f":"K$10*②供給入力!D105","v":0},{"$f":"L$10*②供給入力!E105","v":0},{"$f":"M$10*②供給入力!F105","v":0},{"$f":"N$10*②供給入力!C105","v":0},{"$f":"O$10*②供給入力!D105","v":0},{"$f":"P$10*②供給入力!E105","v":0},{"$f":"Q$10*②供給入力!F105","v":0}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"供給量（シナリオ３）　単位：万トン／年",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"供給量（シナリオ３）　単位：万トン／年"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"国名","水素（トン／年）",null,null,null,"アンモニアクラッキング（万トン／年）",null,null,null,"メタネーション（万トン／年）",null,null,null,"アンモニア（トン／年）",null,null,null,null,"国名","水素（トン／年）",null,null,null,"アンモニアクラッキング（万トン／年）",null,null,null,"メタネーション（万トン／年）",null,null,null,"アンモニア（トン／年）"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"実証期","2030年","移行期","2050年","実証期","2030年","移行期","2050年","実証期","2030年","移行期","2050年","実証期","2030年","移行期","2050年",null,null,"実証期","2030年","移行期","2050年","実証期","2030年","移行期","2050年","実証期","2030年","移行期","2050年","実証期","2030年","移行期","2050年"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"オーストラリア",{"$f":"B$7*②供給入力!C110","v":0.20676286012396697},{"$f":"C$7*②供給入力!D110","v":0.53831114945854808},{"$f":"D$7*②供給入力!E110","v":5.1462140807478738},{"$f":"E$7*②供給入力!F110","v":21.875482854264352},{"$f":"F$7*②供給入力!C110","v":0.25214982941947189},{"$f":"G$7*②供給入力!D110","v":0.65647701153481464},{"$f":"H$7*②供給入力!E110","v":6.2758708301803345},{"$f":"I$7*②供給入力!F110","v":26.677418114956517},{"$f":"J$7*②供給入力!C110","v":0.30406302959406906},{"$f":"K$7*②供給入力!D110","v":0.79163404332139442},{"$f":"L$7*②供給入力!E110","v":7.5679618834527558},{"$f":"M$7*②供給入力!F110","v":32.169827726859332},{"$f":"N$7*②供給入力!C110","v":5.8718154494623667},{"$f":"O$7*②供給入力!D110","v":24.254329001571207},{"$f":"P$7*②供給入力!E110","v":59.26901081985045},{"$f":"Q$7*②供給入力!F110","v":147.92529660878688},null,"オーストラリア",{"$f":"B$10*②供給入力!C110","v":1.2212396694214875E-3},{"$f":"C$10*②供給入力!D110","v":0.16468417139346017},{"$f":"D$10*②供給入力!E110","v":1.9337421650820834},{"$f":"E$10*②供給入力!F110","v":3.5858323851228455},{"$f":"F$10*②供給入力!C110","v":1.4893166700262043E-3},{"$f":"G$10*②供給入力!D110","v":0.20083435535787819},{"$f":"H$10*②供給入力!E110","v":2.3582221525391263},{"$f":"I$10*②供給入力!F110","v":4.3729663233205418},{"$f":"J$10*②供給入力!C110","v":1.7959406903257169E-3},{"$f":"K$10*②供給入力!D110","v":0.24218260499038261},{"$f":"L$10*②供給入力!E110","v":2.843738478061888},{"$f":"M$10*②供給入力!F110","v":5.2732829192983024},{"$f":"N$10*②供給入力!C110","v":12.340929644599461},{"$f":"O$10*②供給入力!D110","v":50.399291188113722},{"$f":"P$10*②供給入力!E110","v":104.10499215820735},{"$f":"Q$10*②供給入力!F110","v":267.63748171414318}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"アメリカ",{"$f":"B$7*②供給入力!C111","v":0},{"$f":"C$7*②供給入力!D111","v":0},{"$f":"D$7*②供給入力!E111","v":0.73517344010683916},{"$f":"E$7*②供給入力!F111","v":1.8750413875083729},{"$f":"F$7*②供給入力!C111","v":0},{"$f":"G$7*②供給入力!D111","v":0},{"$f":"H$7*②供給入力!E111","v":0.89655297574004789},{"$f":"I$7*②供給入力!F111","v":2.2866358384248442},{"$f":"J$7*②供給入力!C111","v":0},{"$f":"K$7*②供給入力!D111","v":0},{"$f":"L$7*②供給入力!E111","v":1.0811374119218224},{"$f":"M$7*②供給入力!F111","v":2.7574138051593713},{"$f":"N$7*②供給入力!C111","v":0},{"$f":"O$7*②供給入力!D111","v":0},{"$f":"P$7*②供給入力!E111","v":8.4670015456929217},{"$f":"Q$7*②供給入力!F111","v":12.67931113789602},null,"アメリカ",{"$f":"B$10*②供給入力!C111","v":0},{"$f":"C$10*②供給入力!D111","v":0},{"$f":"D$10*②供給入力!E111","v":0.27624888072601195},{"$f":"E$10*②供給入力!F111","v":0.30735706158195819},{"$f":"F$10*②供給入力!C111","v":0},{"$f":"G$10*②供給入力!D111","v":0},{"$f":"H$10*②供給入力!E111","v":0.33688887893416092},{"$f":"I$10*②供給入力!F111","v":0.37482568485604645},{"$f":"J$10*②供給入力!C111","v":0},{"$f":"K$10*②供給入力!D111","v":0},{"$f":"L$10*②供給入力!E111","v":0.40624835400884118},{"$f":"M$10*②供給入力!F111","v":0.45199567879699737},{"$f":"N$10*②供給入力!C111","v":0},{"$f":"O$10*②供給入力!D111","v":0},{"$f":"P$10*②供給入力!E111","v":14.872141736886768},{"$f":"Q$10*②供給入力!F111","v":22.940355575497989}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"カナダ",{"$f":"B$7*②供給入力!C112","v":0},{"$f":"C$7*②供給入力!D112","v":0.11535238916968887},{"$f":"D$7*②供給入力!E112","v":0.73517344010683916},{"$f":"E$7*②供給入力!F112","v":1.8750413875083729},{"$f":"F$7*②供給入力!C112","v":0},{"$f":"G$7*②供給入力!D112","v":0.14067364532888885},{"$f":"H$7*②供給入力!E112","v":0.89655297574004789},{"$f":"I$7*②供給入力!F112","v":2.2866358384248442},{"$f":"J$7*②供給入力!C112","v":0},{"$f":"K$7*②供給入力!D112","v":0.16963586642601311},{"$f":"L$7*②供給入力!E112","v":1.0811374119218224},{"$f":"M$7*②供給入力!F112","v":2.7574138051593713},{"$f":"N$7*②供給入力!C112","v":0},{"$f":"O$7*②供給入力!D112","v":5.1973562146224017},{"$f":"P$7*②供給入力!E112","v":8.4670015456929217},{"$f":"Q$7*②供給入力!F112","v":12.67931113789602},null,"カナダ",{"$f":"B$10*②供給入力!C112","v":0},{"$f":"C$10*②供給入力!D112","v":3.528946529859861E-2},{"$f":"D$10*②供給入力!E112","v":0.27624888072601195},{"$f":"E$10*②供給入力!F112","v":0.30735706158195819},{"$f":"F$10*②供給入力!C112","v":0},{"$f":"G$10*②供給入力!D112","v":4.3035933290973903E-2},{"$f":"H$10*②供給入力!E112","v":0.33688887893416092},{"$f":"I$10*②供給入力!F112","v":0.37482568485604645},{"$f":"J$10*②供給入力!C112","v":0},{"$f":"K$10*②供給入力!D112","v":5.1896272497939135E-2},{"$f":"L$10*②供給入力!E112","v":0.40624835400884118},{"$f":"M$10*②供給入力!F112","v":0.45199567879699737},{"$f":"N$10*②供給入力!C112","v":0},{"$f":"O$10*②供給入力!D112","v":10.799848111738655},{"$f":"P$10*②供給入力!E112","v":14.872141736886768},{"$f":"Q$10*②供給入力!F112","v":22.940355575497989}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"チリ",{"$f":"B$7*②供給入力!C113","v":8.861265433884298E-2},{"$f":"C$7*②供給入力!D113","v":0.11535238916968887},{"$f":"D$7*②供給入力!E113","v":0.73517344010683916},{"$f":"E$7*②供給入力!F113","v":1.8750413875083729},{"$f":"F$7*②供給入力!C113","v":0.10806421260834509},{"$f":"G$7*②供給入力!D113","v":0.14067364532888885},{"$f":"H$7*②供給入力!E113","v":0.89655297574004789},{"$f":"I$7*②供給入力!F113","v":2.2866358384248442},{"$f":"J$7*②供給入力!C113","v":0.13031272696888674},{"$f":"K$7*②供給入力!D113","v":0.16963586642601311},{"$f":"L$7*②供給入力!E113","v":1.0811374119218224},{"$f":"M$7*②供給入力!F113","v":2.7574138051593713},{"$f":"N$7*②供給入力!C113","v":2.5164923354838717},{"$f":"O$7*②供給入力!D113","v":5.1973562146224017},{"$f":"P$7*②供給入力!E113","v":8.4670015456929217},{"$f":"Q$7*②供給入力!F113","v":12.67931113789602},null,"チリ",{"$f":"B$10*②供給入力!C113","v":5.2338842975206614E-4},{"$f":"C$10*②供給入力!D113","v":3.528946529859861E-2},{"$f":"D$10*②供給入力!E113","v":0.27624888072601195},{"$f":"E$10*②供給入力!F113","v":0.30735706158195819},{"$f":"F$10*②供給入力!C113","v":6.3827857286837323E-4},{"$f":"G$10*②供給入力!D113","v":4.3035933290973903E-2},{"$f":"H$10*②供給入力!E113","v":0.33688887893416092},{"$f":"I$10*②供給入力!F113","v":0.37482568485604645},{"$f":"J$10*②供給入力!C113","v":7.6968886728245021E-4},{"$f":"K$10*②供給入力!D113","v":5.1896272497939135E-2},{"$f":"L$10*②供給入力!E113","v":0.40624835400884118},{"$f":"M$10*②供給入力!F113","v":0.45199567879699737},{"$f":"N$10*②供給入力!C113","v":5.2889698476854834},{"$f":"O$10*②供給入力!D113","v":10.799848111738655},{"$f":"P$10*②供給入力!E113","v":14.872141736886768},{"$f":"Q$10*②供給入力!F113","v":22.940355575497989}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"オマーン",{"$f":"B$7*②供給入力!C114","v":0},{"$f":"C$7*②供給入力!D114","v":0},{"$f":"D$7*②供給入力!E114","v":0},{"$f":"E$7*②供給入力!F114","v":1.8750413875083729},{"$f":"F$7*②供給入力!C114","v":0},{"$f":"G$7*②供給入力!D114","v":0},{"$f":"H$7*②供給入力!E114","v":0},{"$f":"I$7*②供給入力!F114","v":2.2866358384248442},{"$f":"J$7*②供給入力!C114","v":0},{"$f":"K$7*②供給入力!D114","v":0},{"$f":"L$7*②供給入力!E114","v":0},{"$f":"M$7*②供給入力!F114","v":2.7574138051593713},{"$f":"N$7*②供給入力!C114","v":0},{"$f":"O$7*②供給入力!D114","v":0},{"$f":"P$7*②供給入力!E114","v":0},{"$f":"Q$7*②供給入力!F114","v":12.67931113789602},null,"オマーン",{"$f":"B$10*②供給入力!C114","v":0},{"$f":"C$10*②供給入力!D114","v":0},{"$f":"D$10*②供給入力!E114","v":0},{"$f":"E$10*②供給入力!F114","v":0.30735706158195819},{"$f":"F$10*②供給入力!C114","v":0},{"$f":"G$10*②供給入力!D114","v":0},{"$f":"H$10*②供給入力!E114","v":0},{"$f":"I$10*②供給入力!F114","v":0.37482568485604645},{"$f":"J$10*②供給入力!C114","v":0},{"$f":"K$10*②供給入力!D114","v":0},{"$f":"L$10*②供給入力!E114","v":0},{"$f":"M$10*②供給入力!F114","v":0.45199567879699737},{"$f":"N$10*②供給入力!C114","v":0},{"$f":"O$10*②供給入力!D114","v":0},{"$f":"P$10*②供給入力!E114","v":0},{"$f":"Q$10*②供給入力!F114","v":22.940355575497989}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ナミビア",{"$f":"B$7*②供給入力!C115","v":0},{"$f":"C$7*②供給入力!D115","v":0},{"$f":"D$7*②供給入力!E115","v":0},{"$f":"E$7*②供給入力!F115","v":1.8750413875083729},{"$f":"F$7*②供給入力!C115","v":0},{"$f":"G$7*②供給入力!D115","v":0},{"$f":"H$7*②供給入力!E115","v":0},{"$f":"I$7*②供給入力!F115","v":2.2866358384248442},{"$f":"J$7*②供給入力!C115","v":0},{"$f":"K$7*②供給入力!D115","v":0},{"$f":"L$7*②供給入力!E115","v":0},{"$f":"M$7*②供給入力!F115","v":2.7574138051593713},{"$f":"N$7*②供給入力!C115","v":0},{"$f":"O$7*②供給入力!D115","v":0},{"$f":"P$7*②供給入力!E115","v":0},{"$f":"Q$7*②供給入力!F115","v":12.67931113789602},null,"ナミビア",{"$f":"B$10*②供給入力!C115","v":0},{"$f":"C$10*②供給入力!D115","v":0},{"$f":"D$10*②供給入力!E115","v":0},{"$f":"E$10*②供給入力!F115","v":0.30735706158195819},{"$f":"F$10*②供給入力!C115","v":0},{"$f":"G$10*②供給入力!D115","v":0},{"$f":"H$10*②供給入力!E115","v":0},{"$f":"I$10*②供給入力!F115","v":0.37482568485604645},{"$f":"J$10*②供給入力!C115","v":0},{"$f":"K$10*②供給入力!D115","v":0},{"$f":"L$10*②供給入力!E115","v":0},{"$f":"M$10*②供給入力!F115","v":0.45199567879699737},{"$f":"N$10*②供給入力!C115","v":0},{"$f":"O$10*②供給入力!D115","v":0},{"$f":"P$10*②供給入力!E115","v":0},{"$f":"Q$10*②供給入力!F115","v":22.940355575497989}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"供給量（シナリオ４）　単位：万トン／年",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"供給量（シナリオ４）　単位：万トン／年"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"国名","水素（トン／年）",null,null,null,"アンモニアクラッキング（万トン／年）",null,null,null,"メタネーション（万トン／年）",null,null,null,"アンモニア（トン／年）",null,null,null,null,"国名","水素（トン／年）",null,null,null,"アンモニアクラッキング（万トン／年）",null,null,null,"メタネーション（万トン／年）",null,null,null,"アンモニア（トン／年）"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"実証期","2030年","移行期","2050年","実証期","2030年","移行期","2050年","実証期","2030年","移行期","2050年","実証期","2030年","移行期","2050年",null,null,"実証期","2030年","移行期","2050年","実証期","2030年","移行期","2050年","実証期","2030年","移行期","2050年","実証期","2030年","移行期","2050年"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"オーストラリア",{"$f":"B$7*②供給入力!C120","v":0.2182977717017662},{"$f":"C$7*②供給入力!D120","v":0.35675526763840743},{"$f":"D$7*②供給入力!E120","v":2.5882708386750166},{"$f":"E$7*②供給入力!F120","v":8.2987091734378815},{"$f":"F$7*②供給入力!C120","v":0.26621679475825144},{"$f":"G$7*②供給入力!D120","v":0.4350673995590334},{"$f":"H$7*②供給入力!E120","v":3.1564278520427038},{"$f":"I$7*②供給入力!F120","v":10.120377040777901},{"$f":"J$7*②供給入力!C120","v":0.32102613485553855},{"$f":"K$7*②供給入力!D120","v":0.52464009946824641},{"$f":"L$7*②供給入力!E120","v":3.806280645110319},{"$f":"M$7*②供給入力!F120","v":12.203984078585117},{"$f":"N$7*②供給入力!C120","v":6.1993930036231824},{"$f":"O$7*②供給入力!D120","v":16.074085857312948},{"$f":"P$7*②供給入力!E120","v":29.809147061336301},{"$f":"Q$7*②供給入力!F120","v":56.117116322831535},null,"オーストラリア",{"$f":"B$10*②供給入力!C120","v":1.2893703365714374E-3},{"$f":"C$10*②供給入力!D120","v":0.10914123866908196},{"$f":"D$10*②供給入力!E120","v":0.97256903363625491},{"$f":"E$10*②供給入力!F120","v":1.3603256351906623},{"$f":"F$10*②供給入力!C120","v":1.5724028494773627E-3},{"$f":"G$10*②供給入力!D120","v":0.13309907154766087},{"$f":"H$10*②供給入力!E120","v":1.1860597971173841},{"$f":"I$10*②供給入力!F120","v":1.6589337014520269},{"$f":"J$10*②供給入力!C120","v":1.8961328478991728E-3},{"$f":"K$10*②供給入力!D120","v":0.16050182157217935},{"$f":"L$10*②供給入力!E120","v":1.4302485788768455},{"$f":"M$10*②供給入力!F120","v":2.0004788752803861},{"$f":"N$10*②供給入力!C120","v":13.029406927961414},{"$f":"O$10*②供給入力!D120","v":33.401152167638841},{"$f":"P$10*②供給入力!E120","v":52.359251118527368},{"$f":"Q$10*②供給入力!F120","v":101.53127313594399}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"アメリカ",{"$f":"B$7*②供給入力!C121","v":0},{"$f":"C$7*②供給入力!D121","v":0},{"$f":"D$7*②供給入力!E121","v":1.7724993316835327},{"$f":"E$7*②供給入力!F121","v":5.6831210412603843},{"$f":"F$7*②供給入力!C121","v":0},{"$f":"G$7*②供給入力!D121","v":0},{"$f":"H$7*②供給入力!E121","v":2.1615845508335769},{"$f":"I$7*②供給入力!F121","v":6.9306354161711976},{"$f":"J$7*②供給入力!C121","v":0},{"$f":"K$7*②供給入力!D121","v":0},{"$f":"L$7*②供給入力!E121","v":2.6066166642404895},{"$f":"M$7*②供給入力!F121","v":8.3575309430299747},{"$f":"N$7*②供給入力!C121","v":0},{"$f":"O$7*②供給入力!D121","v":0},{"$f":"P$7*②供給入力!E121","v":20.413896588705843},{"$f":"Q$7*②供給入力!F121","v":38.430117007826439},null,"アメリカ",{"$f":"B$10*②供給入力!C121","v":0},{"$f":"C$10*②供給入力!D121","v":0},{"$f":"D$10*②供給入力!E121","v":0.66603461136194142},{"$f":"E$10*②供給入力!F121","v":0.93157804168660796},{"$f":"F$10*②供給入力!C121","v":0},{"$f":"G$10*②供給入力!D121","v":0},{"$f":"H$10*②供給入力!E121","v":0.81223733092919692},{"$f":"I$10*②供給入力!F121","v":1.1360707825446434},{"$f":"J$10*②供給入力!C121","v":0},{"$f":"K$10*②供給入力!D121","v":0},{"$f":"L$10*②供給入力!E121","v":0.97946266376756108},{"$f":"M$10*②供給入力!F121","v":1.3699677083626587},{"$f":"N$10*②供給入力!C121","v":0},{"$f":"O$10*②供給入力!D121","v":0},{"$f":"P$10*②供給入力!E121","v":35.8566562000712},{"$f":"Q$10*②供給入力!F121","v":69.530634541540437}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"カナダ",{"$f":"B$7*②供給入力!C122","v":0},{"$f":"C$7*②供給入力!D122","v":0.286295605485266},{"$f":"D$7*②供給入力!E122","v":2.0770837437763618},{"$f":"E$7*②供給入力!F122","v":6.6597025554325642},{"$f":"F$7*②供給入力!C122","v":0},{"$f":"G$7*②供給入力!D122","v":0.3491409822991049},{"$f":"H$7*②供給入力!E122","v":2.533028955824832},{"$f":"I$7*②供給入力!F122","v":8.1215884822348308},{"$f":"J$7*②供給入力!C122","v":0},{"$f":"K$7*②供給入力!D122","v":0.4210229492430384},{"$f":"L$7*②供給入力!E122","v":3.0545349173181795},{"$f":"M$7*②供給入力!F122","v":9.7936802285772977},{"$f":"N$7*②供給入力!C122","v":0},{"$f":"O$7*②供給入力!D122","v":12.899431516750301},{"$f":"P$7*②供給入力!E122","v":23.921799006411756},{"$f":"Q$7*②供給入力!F122","v":45.033907703967216},null,"カナダ",{"$f":"B$10*②供給入力!C122","v":0},{"$f":"C$10*②供給入力!D122","v":8.7585692048833555E-2},{"$f":"D$10*②供給入力!E122","v":0.78048529515569576},{"$f":"E$10*②供給入力!F122","v":1.0916594279380782},{"$f":"F$10*②供給入力!C122","v":0},{"$f":"G$10*②供給入力!D122","v":0.10681181957174821},{"$f":"H$10*②供給入力!E122","v":0.9518113355557265},{"$f":"I$10*②供給入力!F122","v":1.3312919852903391},{"$f":"J$10*②供給入力!C122","v":0},{"$f":"K$10*②供給入力!D122","v":0.12880248830710816},{"$f":"L$10*②供給入力!E122","v":1.1477724928760233},{"$f":"M$10*②供給入力!F122","v":1.6053815116736445},{"$f":"N$10*②供給入力!C122","v":0},{"$f":"O$10*②供給入力!D122","v":26.804378102223097},{"$f":"P$10*②供給入力!E122","v":42.018226110475723},{"$f":"Q$10*②供給入力!F122","v":81.47870530564137}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"チリ",{"$f":"B$7*②供給入力!C123","v":7.7077742761043733E-2},{"$f":"C$7*②供給入力!D123","v":0.12596505467425251},{"$f":"D$7*②供給入力!E123","v":0.91388048693348056},{"$f":"E$7*②供給入力!F123","v":2.9301525431639743},{"$f":"F$7*②供給入力!C123","v":9.3997247269565515E-2},{"$f":"G$7*②供給入力!D123","v":0.15361592033445429},{"$f":"H$7*②供給入力!E123","v":1.1144883986993666},{"$f":"I$7*②供給入力!F123","v":3.5733567599560652},{"$f":"J$7*②供給入力!C123","v":0.11334962170741726},{"$f":"K$7*②供給入力!D123","v":0.1852427274621361},{"$f":"L$7*②供給入力!E123","v":1.3439418925492361},{"$f":"M$7*②供給入力!F123","v":4.3090478575940789},{"$f":"N$7*②供給入力!C123","v":2.1889147813230556},{"$f":"O$7*②供給入力!D123","v":5.6755240567527707},{"$f":"P$7*②供給入力!E123","v":10.525172800475326},{"$f":"Q$7*②供給入力!F123","v":19.814131050004583},null,"チリ",{"$f":"B$10*②供給入力!C123","v":4.552577626021162E-4},{"$f":"C$10*②供給入力!D123","v":3.853617127274192E-2},{"$f":"D$10*②供給入力!E123","v":0.34339986710622766},{"$f":"E$10*②供給入力!F123","v":0.48031103828088673},{"$f":"F$10*②供給入力!C123","v":5.5519239341721485E-4},{"$f":"G$10*②供給入力!D123","v":4.6995330820416965E-2},{"$f":"H$10*②供給入力!E123","v":0.41878032573930202},{"$f":"I$10*②供給入力!F123","v":0.58574516863522752},{"$f":"J$10*②供給入力!C123","v":6.6949670970899437E-4},{"$f":"K$10*②供給入力!D123","v":5.6670840106973416E-2},{"$f":"L$10*②供給入力!E123","v":0.50499980456798188},{"$f":"M$10*②供給入力!F123","v":0.70633976217777461},{"$f":"N$10*②供給入力!C123","v":4.6004925643235302},{"$f":"O$10*②供給入力!D123","v":11.793457141729107},{"$f":"P$10*②供給入力!E123","v":18.487283939793379},{"$f":"Q$10*②供給入力!F123","v":35.849204011413391}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"オマーン",{"$f":"B$7*②供給入力!C124","v":0},{"$f":"C$7*②供給入力!D124","v":0},{"$f":"D$7*②供給入力!E124","v":0},{"$f":"E$7*②供給入力!F124","v":4.6040533619826727},{"$f":"F$7*②供給入力!C124","v":0},{"$f":"G$7*②供給入力!D124","v":0},{"$f":"H$7*②供給入力!E124","v":0},{"$f":"I$7*②供給入力!F124","v":5.6146992219300866},{"$f":"J$7*②供給入力!C124","v":0},{"$f":"K$7*②供給入力!D124","v":0},{"$f":"L$7*②供給入力!E124","v":0},{"$f":"M$7*②供給入力!F124","v":6.7706667087980463},{"$f":"N$7*②供給入力!C124","v":0},{"$f":"O$7*②供給入力!D124","v":0},{"$f":"P$7*②供給入力!E124","v":0},{"$f":"Q$7*②供給入力!F124","v":31.133299489259322},null,"オマーン",{"$f":"B$10*②供給入力!C124","v":0},{"$f":"C$10*②供給入力!D124","v":0},{"$f":"D$10*②供給入力!E124","v":0},{"$f":"E$10*②供給入力!F124","v":0.7546971080920799},{"$f":"F$10*②供給入力!C124","v":0},{"$f":"G$10*②供給入力!D124","v":0},{"$f":"H$10*②供給入力!E124","v":0},{"$f":"I$10*②供給入力!F124","v":0.92036232694156062},{"$f":"J$10*②供給入力!C124","v":0},{"$f":"K$10*②供給入力!D124","v":0},{"$f":"L$10*②供給入力!E124","v":0},{"$f":"M$10*②供給入力!F124","v":1.1098486883707057},{"$f":"N$10*②供給入力!C124","v":0},{"$f":"O$10*②供給入力!D124","v":0},{"$f":"P$10*②供給入力!E124","v":0},{"$f":"Q$10*②供給入力!F124","v":56.328687951149469}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ナミビア",{"$f":"B$7*②供給入力!C125","v":0},{"$f":"C$7*②供給入力!D125","v":0},{"$f":"D$7*②供給入力!E125","v":0},{"$f":"E$7*②供給入力!F125","v":3.0749511165287418},{"$f":"F$7*②供給入力!C125","v":0},{"$f":"G$7*②供給入力!D125","v":0},{"$f":"H$7*②供給入力!E125","v":0},{"$f":"I$7*②供給入力!F125","v":3.7499403860106595},{"$f":"J$7*②供給入力!C125","v":0},{"$f":"K$7*②供給入力!D125","v":0},{"$f":"L$7*②供給入力!E125","v":0},{"$f":"M$7*②供給入力!F125","v":4.521986936071678},{"$f":"N$7*②供給入力!C125","v":0},{"$f":"O$7*②供給入力!D125","v":0},{"$f":"P$7*②供給入力!E125","v":0},{"$f":"Q$7*②供給入力!F125","v":20.793280724377919},null,"ナミビア",{"$f":"B$10*②供給入力!C125","v":0},{"$f":"C$10*②供給入力!D125","v":0},{"$f":"D$10*②供給入力!E125","v":0},{"$f":"E$10*②供給入力!F125","v":0.50404644184432179},{"$f":"F$10*②供給入力!C125","v":0},{"$f":"G$10*②供給入力!D125","v":0},{"$f":"H$10*②供給入力!E125","v":0},{"$f":"I$10*②供給入力!F125","v":0.61469078273697764},{"$f":"J$10*②供給入力!C125","v":0},{"$f":"K$10*②供給入力!D125","v":0},{"$f":"L$10*②供給入力!E125","v":0},{"$f":"M$10*②供給入力!F125","v":0.7412447674181204},{"$f":"N$10*②供給入力!C125","v":0},{"$f":"O$10*②供給入力!D125","v":0},{"$f":"P$10*②供給入力!E125","v":0},{"$f":"Q$10*②供給入力!F125","v":37.620754645944523}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"北陸管内港湾"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"供給量（シナリオ１）　　単位：万トン／年"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"国名","水素（トン／年）",null,null,null,"アンモニアクラッキング（万トン／年）",null,null,null,"メタネーション（万トン／年）",null,null,null,"アンモニア（トン／年）"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"実証期","2030年","移行期","2050年","実証期","2030年","移行期","2050年","実証期","2030年","移行期","2050年","実証期","2030年","移行期","2050年"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"オーストラリア",{"$f":"T16+AL16+T57+AL57+T98+AL98","v":1.7758241449133432},2.7222403984042227,15.143700358810824,52.885425524633163,{"$f":"X16+AX16+X57+AX57+X98+AX98","v":19.525556215009889},50.269665931980093,92.657895691066358,192.18711358180195,2.5981808343339718,3.8270098600341917,19.851823844444038,74.975556592032802,{"$f":"AF16+AX16+AF57+AX57+AF98+AX98","v":21.565121122913375},59.823380147740437,108.5947261648821,180.232940449788]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"アメリカ",0,0,15.143700358810824,52.885425524633163,0,0,92.657895691066358,192.18711358180195,0,0,19.851823844444038,74.975556592032802,0,0,108.5947261648821,180.232940449788]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"カナダ",0,2.7222403984042227,15.143700358810824,52.885425524633163,0,50.269665931980093,92.657895691066358,192.18711358180195,0,3.8270098600341917,19.851823844444038,74.975556592032802,0,59.823380147740437,108.5947261648821,180.232940449788]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"チリ",1.7758241449133432,2.7222403984042227,15.143700358810824,52.885425524633163,19.525556215009889,50.269665931980093,92.657895691066358,192.18711358180195,2.5981808343339718,3.8270098600341917,19.851823844444038,74.975556592032802,21.565121122913375,59.823380147740437,108.5947261648821,180.232940449788]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"オマーン",0,0,0,52.885425524633163,0,0,0,192.18711358180195,0,0,0,74.975556592032802,0,0,0,180.232940449788]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ナミビア",0,0,0,52.885425524633163,0,0,0,192.18711358180195,0,0,0,74.975556592032802,0,0,0,180.232940449788]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"供給量（シナリオ２）　単位：万トン／年"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"国名","水素（トン／年）",null,null,null,"アンモニアクラッキング（万トン／年）",null,null,null,"メタネーション（万トン／年）",null,null,null,"アンモニア（トン／年）"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"実証期","2030年","移行期","2050年","実証期","2030年","移行期","2050年","実証期","2030年","移行期","2050年","実証期","2030年","移行期","2050年"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"オーストラリア",{"$f":"T26+AL26+T67+AL67+T108+AL108","v":3.5516482898266863},8.1667211952126699,60.574801435243295,317.31255314779901,4.3312784022276656,9.9594160917227672,73.871709067369878,386.96652822902314,5.2230121909215974,12.009884110606869,89.080590345946035,466.63610757029261,43.13024224582675,179.47014044322134,434.37890465952842,1081.3976426987281]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"アメリカ",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"カナダ",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"チリ",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"オマーン",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ナミビア",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"供給量（シナリオ３）　単位：万トン／年"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"国名","水素（トン／年）",null,null,null,"アンモニアクラッキング（万トン／年）",null,null,null,"メタネーション（万トン／年）",null,null,null,"アンモニア（トン／年）"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"実証期","2030年","移行期","2050年","実証期","2030年","移行期","2050年","実証期","2030年","移行期","2050年","実証期","2030年","移行期","2050年"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"オーストラリア",{"$f":"T36+AL36+T77+AL77+T118+AL118","v":2.4861538028786803},5.7167048366488693,42.402361004670297,222.11878720345931,3.0318948815593658,6.9715912642059354,51.710196347158913,270.87656976031622,3.6561085336451189,8.4069188774248076,62.356413242162219,326.64527529920485,30.191169572078721,125.62909831025493,304.06523326166985,756.97834988910972]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"アメリカ",0,0,6.0574801435243302,19.038753188867936,0,0,7.387170906736988,23.217991693741386,0,0,8.9080590345946042,27.998166454217557,0,0,43.437890465952847,64.883858561923688]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"カナダ",0,1.2250081792819003,6.0574801435243302,19.038753188867936,0,1.493912413758415,7.387170906736988,23.217991693741386,0,1.80148261659103,8.9080590345946042,27.998166454217557,0,26.9205210664832,43.437890465952847,64.883858561923688]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"チリ",1.0654944869480056,1.2250081792819003,6.0574801435243302,19.038753188867936,1.2993835206682998,1.493912413758415,7.387170906736988,23.217991693741386,1.5669036572764794,1.80148261659103,8.9080590345946042,27.998166454217557,12.939072673748022,26.9205210664832,43.437890465952847,64.883858561923688]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"オマーン",0,0,0,19.038753188867936,0,0,0,23.217991693741386,0,0,0,27.998166454217557,0,0,0,64.883858561923688]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ナミビア",0,0,0,19.038753188867936,0,0,0,23.217991693741386,0,0,0,27.998166454217557,0,0,0,64.883858561923688]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"供給量（シナリオ４）　単位：万トン／年"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"国名","水素（トン／年）",null,null,null,"アンモニアクラッキング（万トン／年）",null,null,null,"メタネーション（万トン／年）",null,null,null,"アンモニア（トン／年）"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"実証期","2030年","移行期","2050年","実証期","2030年","移行期","2050年","実証期","2030年","移行期","2050年","実証期","2030年","移行期","2050年"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"オーストラリア",{"$f":"T46+AL46+T87+AL87+T128+AL128","v":2.6248516534879287},3.7886351900008184,21.326123001748421,84.263247089831268,3.2010386018145467,4.6202868170741684,26.007467075302955,102.76005742662348,3.8600759610116606,5.5715223382364991,31.36194559080651,123.91653983798716,31.875478210658553,83.258246900379334,152.9285731136404,287.16820644231126]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"アメリカ",0,0,14.604553048764664,57.705146973208052,0,0,17.810430547273981,70.372130455131767,0,0,21.477283895242156,84.860510254717738,0,0,104.72852747435327,196.65849740065249]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"カナダ",0,3.0403744641647368,17.114184011508936,67.621138449983945,0,3.707773736786264,20.870956111596264,82.464802987785291,0,4.4711389178893191,25.167917663983733,99.442850661741105,0,66.81462719744772,122.72496696515184,230.45208577788719]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"チリ",0.92679663633875731,1.3377115410471156,7.5299413732212788,29.752117178151355,1.1302398004131189,1.6313555378623359,9.1828553331966809,36.283069729452869,1.3629362299099372,1.9672228544810526,11.073443195913645,43.753113497281412,11.25476403516819,29.397266345394321,53.996837106382948,101.39488357009044]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"オマーン",0,0,0,46.74853377164419,0,0,0,57.010407038590465,0,0,0,68.747843781829701,0,0,0,159.31848178956477]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ナミビア",0,0,0,31.22236968498018,0,0,0,38.076060591439244,0,0,0,45.915249536735573,0,0,0,106.40548771822205]

{"sheet":"金沢港・七尾港エネルギー消費量（熱量換算）","index":11,"n_rows":119,"n_cols":36,"rows_kept":119,"cut":false,"hidden":true,"merged":[[50,10,50,11],[1,7,1,8],[1,3,1,6],[2,2,2,12],[3,12,4,12],[15,2,15,12],[3,10,3,11],[16,10,16,11],[30,10,30,11],[44,10,44,11],[30,7,30,9],[43,2,43,12],[44,2,44,6],[44,7,44,9],[44,12,45,12],[113,35,114,35],[96,14,97,14],[100,14,102,14],[100,16,100,22],[100,23,100,29],[100,30,100,34],[100,35,101,35],[109,14,110,14],[113,14,115,14],[113,16,113,22],[113,23,113,29],[113,30,113,34],[86,35,87,35],[71,14,72,14],[71,15,71,22],[71,23,71,29],[71,30,71,34],[71,35,72,35],[80,14,81,14],[82,14,83,14],[86,14,88,14],[86,16,86,22],[86,23,86,29],[86,30,86,34],[56,23,56,29],[56,30,56,34],[56,35,57,35],[63,14,65,14],[63,16,63,22],[63,23,63,29],[63,30,63,34],[63,35,64,35],[2,1,4,1],[15,1,17,1],[56,14,58,14],[56,16,56,22],[3,2,3,6],[3,7,3,9],[16,2,16,6],[16,7,16,9],[16,12,17,12],[28,3,28,6],[28,7,28,8],[29,1,31,1],[29,2,29,12],[30,2,30,6],[30,12,31,12],[43,1,45,1]]}
[null,"●金沢港"]
[null,"エネルギー消費量（燃料消費量）","単位：MWh／年","単位：KL／年",null,null,null,"単位：ｔ/年",null,"単位：Nｍ３","単位：KL／年","単位：ｔ/年"]
[null,null,"金沢港（2021年）"]
[null,null,"液体燃料",null,null,null,null,"気体燃料",null,null,"七尾大田火力発電所",null,"合計"]
[null,null,"電気","ガソリン","軽油","灯油","A重油","LPG","LNG","都市ガス","A重油","一般炭"]
[null,"ターミナル内",null,12,226,7,34,null,null,null,"－","－","－"]
[null,"出入車両",null,268,797,null,null,null,null,null,"－","－","－"]
[null,"停泊船舶",null,null,null,null,390,null,null,null,"－","－","－"]
[null,"ターミナル外",null,null,null,null,131,47,1.1000000000000001,null,"－","－","－"]
[null,"合計",{"$f":"SUM(C6:C9)","v":0},{"$f":"SUM(D6:D9)","v":280},1023,7,555,47,1.1000000000000001,0,"－","－","－"]
[null,"※都市ガスと電気は二重計上になるため除く"]
[null,"※ガスタービンに使用しないガソリンはターミナル外から除く"]
[null,"※石川県からの提供資料から産業部門の燃料消費量と七尾大田火力発電所のみの数値を利用"]
[]
[null,"エネルギー消費量（熱量換算）"]
[null,null,"金沢港（2021年）"]
[null,null,"液体燃料",null,null,null,null,"気体燃料",null,null,"七尾大田火力発電所",null,"合計"]
[null,null,"電気","ガソリン","軽油","灯油","A重油","LPG","LNG","都市ガス","A重油","一般炭"]
[null,"ターミナル内",{"$f":"C6*P$60","v":0},415.20000000000005,8520.2000000000007,256.90000000000003,1329.4,{"$f":"H6*X$60","v":0},0,0,"－","－",{"$f":"SUM(C19:L19)","v":10521.7}]
[null,"出入車両",0,9272.8000000000011,30046.9,0,0,0,0,0,"－","－",{"$f":"SUM(C20:L20)","v":39319.700000000004}]
[null,"停泊船舶",0,0,0,0,15249,0,0,0,"－","－",{"$f":"SUM(C21:L21)","v":15249}]
[null,"ターミナル外",0,0,0,0,5122.1000000000004,2387.6,60.060000000000009,0,"－","－",{"$f":"SUM(C22:L22)","v":7569.7600000000011}]
[null,"合計",{"$f":"SUM(C19:C22)","v":0},9688.0000000000018,38567.100000000006,256.90000000000003,21700.5,2387.6,60.060000000000009,0,"－","－",{"$f":"SUM(C23:L23)","v":72660.160000000003}]
[null,"※都市ガスと電気は二重計上になるため除く"]
[null,"※ガスタービンに使用しないガソリンはターミナル外から除く"]
[null,"※石川県からの提供資料から産業部門の燃料消費量と七尾大田火力発電所のみの数値を利用"]
[]
[null,"●七尾港"]
[null,"エネルギー消費量（燃料消費量）","単位：MWh／年","単位：KL／年",null,null,null,"単位：ｔ/年",null,"単位：Nｍ３","単位：KL／年","単位：ｔ/年"]
[null,null,"七尾港（2021年）"]
[null,null,"液体燃料",null,null,null,null,"気体燃料",null,null,"七尾大田火力発電所",null,"合計"]
[null,null,"電気","ガソリン","軽油","灯油","A重油","LPG","LNG","都市ガス","A重油","一般炭"]
[null,"ターミナル内",null,null,216,null,null,7,null,null,null,null,"－"]
[null,"出入車両",null,null,1344,null,null,null,null,null,null,null,"－"]
[null,"停泊船舶",null,null,null,null,293,null,null,null,null,null,"－"]
[null,"ターミナル外",null,null,null,611,103,null,null,null,4050,2531119,"－"]
[null,"合計",{"$f":"SUM(C33:C36)","v":0},0,1560,611,396,7,0,0,4050,2531119,"－"]
[null,"※都市ガスと電気は二重計上になるため除く"]
[null,"※ガスタービンに使用しないガソリンはターミナル外から除く"]
[null,"※七尾太田火力発電所のみCO２排出量の値しかないため、CO2排出量からエネルギー換算した"]
[null,"※石川県からの提供資料から産業部門の燃料消費量と七尾大田火力発電所のみの数値を利用"]
[]
[null,"エネルギー消費量（熱量換算）"]
[null,null,"七尾港（2021年）"]
[null,null,"液体燃料",null,null,null,null,"気体燃料",null,null,"七尾大田火力発電所",null,"合計"]
[null,null,"電気","ガソリン","軽油","灯油","A重油","LPG","LNG","都市ガス","A重油","一般炭"]
[null,"ターミナル内",{"$f":"C33*P$60","v":0},0,8143.2000000000007,0,0,{"$f":"H33*X$60","v":355.59999999999997},0,0,{"$f":"K33*T$60","v":0},{"$f":"L33*AF$60","v":0},{"$f":"SUM(C47:L47)","v":8498.8000000000011}]
[null,"出入車両",0,0,50668.800000000003,0,0,0,0,0,{"$f":"K34*T$60","v":0},{"$f":"L34*AF$60","v":0},{"$f":"SUM(C48:L48)","v":50668.800000000003}]
[null,"停泊船舶",0,0,0,0,11456.300000000001,0,0,0,{"$f":"K35*T$60","v":0},{"$f":"L35*AF$60","v":0},{"$f":"SUM(C49:L49)","v":11456.300000000001}]
[null,"ターミナル外",0,0,0,22423.7,4027.3,0,0,0,{"$f":"K36*T$60","v":158355},{"$f":"L36*AF$60","v":65049758.299999997},{"$f":"SUM(C50:L50)","v":65234564.299999997}]
[null,"合計",{"$f":"SUM(C47:C50)","v":0},0,58812,22423.7,15483.600000000002,355.59999999999997,0,0,{"$f":"SUM(K47:L50)","v":65208113.299999997},null,{"$f":"SUM(C51:L51)","v":65305188.199999996}]
[null,"※都市ガスと電気は二重計上になるため除く"]
[null,"※ガスタービンに使用しないガソリンはターミナル外から除く"]
[null,"※七尾太田火力発電所のみCO２排出量の値しかないため、CO2排出量からエネルギー換算した"]
[null,"※石川県からの提供資料から産業部門の燃料消費量と七尾大田火力発電所のみの数値を利用"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"(1)単位発熱量"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"電気","液体燃料",null,null,null,null,null,null,"気体燃料",null,null,null,null,null,null,"個体燃料",null,null,null,null,"エネルギー"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"電気","ガソリン","軽油","灯油","A重油","B・C重油","原油\n（NGLを除く）","コンデンセート\n（NGL）","液化石油ガス\n（LPG）","液化天然ガス\n（LNG）","天然ガス\n（LNGを除く）","都市ガス","コークス炉ガス","高炉ガス\n（BFG）","転炉ガス\n（LDG）","原料炭","一般炭","無煙炭","コークス","石油コークス"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"GJ/MWh","GJ/kL","GJ/kL","GJ/kL","GJ/kL","GJ/kL","GJ/kL","GJ/kL","GJ/t","GJ/t","ＧJ/1,000Nm3","ＧJ/1,000Nm3","ＧJ/1,000Nm3","ＧJ/1,000Nm3","ＧJ/1,000Nm3","GJ/t","GJ/t","GJ/t","GJ/t","GJ/t","GJ/GJ"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"係数",3.6,34.6,37.700000000000003,36.700000000000003,39.1,41.9,38.200000000000003,35.299999999999997,50.8,54.6,43.5,44.8,21.1,3.41,8.41,29,25.7,26.9,29.4,29.9,1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"出典：算定・報告・公表制度における算定方法・排出係数一覧（環境省ホームページ）"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"(2)炭素排出係数"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"電気","液体燃料",null,null,null,null,null,null,"気体燃料",null,null,null,null,null,null,"個体燃料",null,null,null,null,"エネルギー\n（原油換算）"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"電気","ガソリン","軽油","灯油","A重油","B・C重油","原油\n（NGLを除く）","コンデンセート\n（NGL）","液化石油ガス\n（LPG）","液化天然ガス\n（LNG）","天然ガス\n（LNGを除く）","都市ガス","コークス炉ガス","高炉ガス\n（BFG）","転炉ガス\n（LDG）","原料炭","一般炭","無煙炭","コークス","石油コークス"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"MJ/KWh","ｔC/GJ","ｔC/GJ","ｔC/GJ","ｔC/GJ","ｔC/GJ","ｔC/GJ","ｔC/GJ","ｔC/GJ","ｔC/GJ","ｔC/GJ","ｔC/GJ","ｔC/GJ","ｔC/GJ","ｔC/GJ","ｔC/GJ","ｔC/GJ","ｔC/GJ","ｔC/GJ","ｔC/GJ","ｔC/GJ"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"係数","-",1.83E-2,1.8700000000000001E-2,1.8499999999999999E-2,1.89E-2,1.95E-2,1.8700000000000001E-2,1.84E-2,1.61E-2,1.35E-2,1.3899999999999999E-2,1.3599999999999999E-2,1.0999999999999999E-2,2.63E-2,3.8399999999999997E-2,2.4500000000000001E-2,2.47E-2,2.5499999999999998E-2,2.9399999999999999E-2,2.5399999999999999E-2,{"$f":"V67","v":1.8700000000000001E-2}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"出典：算定・報告・公表制度における算定方法・排出係数一覧（環境省ホームページ）"]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"(3)二酸化炭素排出係数"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"電気",null,null,null,null,null,null,null,"気体燃料",null,null,null,null,null,null,"個体燃料",null,null,null,null,"エネルギー\n（原油換算）"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"電気","ガソリン","軽油","灯油","A重油","B・C重油","原油\n（NGLを除く）","コンデンセート\n（NGL）","液化石油ガス\n（LPG）","液化天然ガス\n（LNG）","天然ガス\n（LNGを除く）","都市ガス","コークス炉ガス","高炉ガス\n（BFG）","転炉ガス\n（LDG）","原料炭","一般炭","無煙炭","コークス","石油コークス"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"t-CO2/MWh","ｔ-CO2/kL","ｔ-CO2/kL","ｔ-CO2/kL","ｔ-CO2/kL","ｔ-CO2/kL","ｔ-CO2/kL","ｔ-CO2/kL","ｔ-CO2/t","ｔ-CO2/t","ｔ-CO2/1,000Nm3","ｔ-CO2/1,000Nm3","ｔ-CO2/1,000Nm3","ｔ-CO2/1,000Nm3","ｔ-CO2/1,000Nm3","ｔ-CO2/t","ｔ-CO2/t","ｔ-CO2/t","ｔ-CO2/t","ｔ-CO2/t","ｔ-CO2/GJ"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,2013,null,{"$f":"Q60*Q67*44/12","v":2.3216600000000001},2.5849633333333339,2.4894833333333337,2.7096300000000002,2.9958499999999995,2.6192466666666667,2.3815733333333333,2.9988933333333332,2.7027000000000001,2.21705,2.2340266666666664,0.85103333333333342,0.32883766666666664,1.1841279999999998,2.6051666666666669,2.3275633333333334,2.5151499999999998,3.1693199999999995,2.7846866666666661,{"$f":"AJ60*AJ67*44/12","v":6.8566666666666679E-2}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,2019,null,{"$f":"Q75","v":2.3216600000000001},{"$f":"R75","v":2.5849633333333339},2.4894833333333337,2.7096300000000002,2.9958499999999995,2.6192466666666667,2.3815733333333333,2.9988933333333332,2.7027000000000001,2.21705,2.2340266666666664,0.85103333333333342,0.32883766666666664,1.1841279999999998,2.6051666666666669,2.3275633333333334,2.5151499999999998,3.1693199999999995,2.7846866666666661,{"$f":"AJ75","v":6.8566666666666679E-2}]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"(4)水素換算係数"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"水素（気体）","熱量",0.121,"GJ/kg"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"密度",8.9899999999999994E-2,"kg/m3"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"液化水素","熱量",0.121,"GJ/kg"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"密度",70.8,"kg/m3"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"出典：「カーボンニュートラルポート（CNP）形成計画」策定マニュアル　初版　2021年12月　国土交通省港湾局"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"電気","液体燃料",null,null,null,null,null,null,"気体燃料",null,null,null,null,null,null,"個体燃料",null,null,null,null,"エネルギー\n（原油換算）"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"電気","ガソリン","軽油","灯油","A重油","B・C重油","原油\n（NGLを除く）","コンデンセート\n（NGL）","液化石油ガス\n（LPG）","液化天然ガス\n（LNG）","天然ガス\n（LNGを除く）","都市ガス","コークス炉ガス","高炉ガス\n（BFG）","転炉ガス\n（LDG）","原料炭","一般炭","無煙炭","コークス","石油コークス"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"1MWhあたり","1kLあたり","1kLあたり","1kLあたり","1kLあたり","1kLあたり","1kLあたり","1kLあたり","1tあたり","1tあたり","1,000Nm3あたり","1,000Nm3あたり","1,000Nm3あたり","1,000Nm3あたり","1,000Nm3あたり","1tあたり","1tあたり","1tあたり","1tあたり","1tあたり","1GJあたり"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"水素重量（kg）",54.1,{"$f":"Q$60/$Q$81","v":285.95041322314052},{"$f":"R$60/$Q$81","v":311.57024793388433},303.30578512396698,323.14049586776861,346.28099173553721,315.70247933884303,291.73553719008265,419.83471074380162,451.23966942148763,359.50413223140498,370.24793388429748,174.38016528925621,28.181818181818183,69.504132231404967,239.6694214876033,212.39669421487602,222.31404958677686,242.97520661157023,247.10743801652893,8.2644628099173563]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"水素体積（気体m3）",{"$f":"P90/$Q$82","v":601.77975528364857},{"$f":"Q90/$Q$82","v":3180.7609924709736},{"$f":"R90/$Q$82","v":3465.7424686750205},3373.8129602221024,3594.4437805091061,3851.8464041772772,3511.7072229014802,3245.1116483880164,4670.0190294082495,5019.3511615293401,3998.9336177019468,4118.4419786907401,1939.7126283565765,313.47962382445144,773.12716608904304,2665.9557451346309,2362.5883672400005,2472.9037773835025,2702.7275485157979,2748.6923027422577,{"$f":"AJ90/$Q$82","v":91.929508452918313}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"水素体積（液体m3）",{"$f":"P90/$Q$84","v":0.76412429378531077},{"$f":"Q90/$Q$84","v":4.0388476443946404},{"$f":"R90/$Q$84","v":4.4007097165802875},4.2839800158752404,4.5641312975673536,4.8909744595414866,4.4590745669328111,4.1205584348881734,5.9298687958164074,6.3734416584955884,5.0777419806695621,5.2294905915861225,2.4629966848765004,0.39804827940421167,0.98169678292944873,3.3851613204463744,2.9999533081197178,3.1400289489657749,3.4318532007283933,3.4902180510809173,{"$f":"AJ90/$Q$84","v":0.11672970070504742}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"出典：「カーボンニュートラルポート（CNP）形成計画」策定マニュアル　初版　2021年12月　国土交通省港湾局"]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"(5)燃料アンモニア換算係数"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"燃料アンモニア","熱量",{"$f":"18.6/1000","v":1.8600000000000002E-2},"GJ/kg"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"密度",682,"kg/m3"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"出典：「カーボンニュートラルポート（CNP）形成計画」策定マニュアル　初版　2021年12月　国土交通省港湾局"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"電気","液体燃料",null,null,null,null,null,null,"気体燃料",null,null,null,null,null,null,"個体燃料",null,null,null,null,"エネルギー\n（原油換算）"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"電気","ガソリン","軽油","灯油","A重油","B・C重油","原油\n（NGLを除く）","コンデンセート\n（NGL）","液化石油ガス\n（LPG）","液化天然ガス\n（LNG）","天然ガス\n（LNGを除く）","都市ガス","コークス炉ガス","高炉ガス\n（BFG）","転炉ガス\n（LDG）","原料炭","一般炭","無煙炭","コークス","石油コークス"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"1MWhあたり","1kLあたり","1kLあたり","1kLあたり","1kLあたり","1kLあたり","1kLあたり","1kLあたり","1tあたり","1tあたり","1,000Nm3あたり","1,000Nm3あたり","1,000Nm3あたり","1,000Nm3あたり","1,000Nm3あたり","1tあたり","1tあたり","1tあたり","1tあたり","1tあたり","1GJあたり"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"重量（kg）",352,{"$f":"Q$60/$Q$97","v":1860.2150537634407},{"$f":"R$60/$Q$97","v":2026.8817204301074},1973.1182795698924,2102.1505376344085,2252.6881720430106,2053.7634408602148,1897.8494623655911,2731.1827956989241,2935.4838709677415,2338.7096774193546,2408.6021505376339,1134.4086021505375,183.33333333333331,452.15053763440858,1559.1397849462364,1381.7204301075267,1446.2365591397847,1580.6451612903224,1607.5268817204299,53.763440860215049]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"体積（m3）",{"$f":"P104/$Q$98","v":0.5161290322580645},{"$f":"Q104/$Q$98","v":2.7275880553716139},{"$f":"R104/$Q$98","v":2.9719673320089552},2.8931353072872321,3.0823321666193673,3.3030618358401913,3.0113833443698166,2.7827704726768197,4.0046668558635252,4.3042285498060728,3.4291930753949482,3.5316747075331874,1.6633557216283541,0.26881720430107525,0.66297732790969,2.2861287169299653,2.0259830353482795,2.1205814650143471,2.3176615268186547,2.357077539179516,7.8832024721722946E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"出典：「カーボンニュートラルポート（CNP）形成計画」策定マニュアル　初版　2021年12月　国土交通省港湾局"]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"(6)MCH換算係数"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"MCH","熱量",{"$f":"7.45/1000","v":7.45E-3},"GJ/kg"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"密度",770,"kg/m3"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"出典：「カーボンニュートラルポート（CNP）形成計画」策定マニュアル　初版　2021年12月　国土交通省港湾局"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"電気","液体燃料",null,null,null,null,null,null,"気体燃料",null,null,null,null,null,null,"個体燃料",null,null,null,null,"エネルギー\n（原油換算）"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"電気","ガソリン","軽油","灯油","A重油","B・C重油","原油\n（NGLを除く）","コンデンセート\n（NGL）","液化石油ガス\n（LPG）","液化天然ガス\n（LNG）","天然ガス\n（LNGを除く）","都市ガス","コークス炉ガス","高炉ガス\n（BFG）","転炉ガス\n（LDG）","原料炭","一般炭","無煙炭","コークス","石油コークス"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"1MWhあたり","1kLあたり","1kLあたり","1kLあたり","1kLあたり","1kLあたり","1kLあたり","1kLあたり","1tあたり","1tあたり","1,000Nm3あたり","1,000Nm3あたり","1,000Nm3あたり","1,000Nm3あたり","1,000Nm3あたり","1tあたり","1tあたり","1tあたり","1tあたり","1tあたり","1GJあたり"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"重量（kg）",879,{"$f":"Q$60/$Q$110","v":4644.2953020134228},{"$f":"R$60/$Q$110","v":5060.4026845637591},4926.1744966442957,5248.3221476510071,5624.1610738255031,5127.5167785234898,4738.2550335570468,6818.7919463087246,7328.8590604026849,5838.9261744966443,6013.4228187919462,2832.2147651006712,457.71812080536915,1128.8590604026847,3892.6174496644294,3449.6644295302012,3610.7382550335569,3946.3087248322145,4013.4228187919462,134.2281879194631]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"体積（m3）",{"$f":"P117/$Q$111","v":1.1415584415584417},{"$f":"Q117/$Q$111","v":6.0315523402771722},{"$f":"R117/$Q$111","v":6.571951538394492},6.397629216421163,6.8160027891571522,7.3041052906824717,6.659112699381156,6.1535779656585019,8.855573956245097,9.5179987797437473,7.5830210058397975,7.8096400244051249,3.6782009936372355,0.5944391179290508,1.4660507277956945,5.0553473372265314,4.4800836747145469,4.6892704610825415,5.1250762660158626,5.2122374270025276,0.1743223219733287]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"出典：「カーボンニュートラルポート（CNP）形成計画」策定マニュアル　初版　2021年12月　国土交通省港湾局"]

{"sheet":"③輸送・貯蔵","index":12,"n_rows":52,"n_cols":32,"rows_kept":52,"cut":false,"hidden":false,"merged":[[6,31,8,31],[6,4,8,4],[6,7,8,7],[6,8,8,8],[6,11,8,11],[6,12,8,12],[6,19,8,19],[6,20,8,20],[6,23,8,23],[6,24,8,24],[6,27,8,27],[6,28,8,28],[6,15,8,15],[6,16,8,16],[5,34,5,38],[5,28,5,31],[5,24,5,27],[5,8,5,11],[5,4,5,7],[5,20,5,23],[5,12,5,15],[5,16,5,19],[18,2,20,2],[5,2,8,3],[9,2,11,2],[12,2,14,2],[15,2,17,2],[5,46,5,50],[7,5,8,5],[7,6,8,6],[7,9,8,9],[7,10,8,10],[7,13,8,13],[7,14,8,14],[7,17,8,17],[7,18,8,18],[7,21,8,21],[7,22,8,22],[7,25,8,25],[7,26,8,26],[7,29,8,29],[7,30,8,30],[5,40,5,44]]}
[null,null,null,null,null,null,null,null,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24]
[null,null,null,null,9,null,null,10,11,null,null,12,13,null,null,14,15,null,null,16,17,null,null,18,19,null,null,20]
[]
[]
[null,null,"●年間需要量及び備蓄タンク必要基数・用地面積 （備蓄タンクは1ヵ月分の必要量を確保できる基数　※１ヵ月分：年間需要÷12ヵ月×ピーク月係数)"]
[null,null,"寄港頻度：月1便",null,"北陸管内港湾全体に必要な機能",null,null,null,"新潟港への直送時に必要な機能",null,null,null,"直江津港への直送時に必要な機能",null,null,null,"伏木富山港への直送時に必要な機能",null,null,null,"金沢港への直送時に必要な機能",null,null,null,"七尾港への直送時に必要な機能",null,null,null,"敦賀港への直送時に必要な機能"]
[null,null,null,null,"水素のみ",null,null,"アンモニア\nのみ","水素のみ",null,null,"アンモニア\nのみ","水素のみ",null,null,"アンモニア\nのみ","水素のみ",null,null,"アンモニア\nのみ","水素のみ",null,null,"アンモニア\nのみ","水素のみ",null,null,"アンモニア\nのみ","水素のみ",null,null,"アンモニア\nのみ"]
[null,null,null,null,null,"アンモニアクラッキング","メタネーション",null,null,"アンモニアクラッキング","メタネーション",null,null,"アンモニアクラッキング","メタネーション",null,null,"アンモニアクラッキング","メタネーション",null,null,"アンモニアクラッキング","メタネーション",null,null,"アンモニアクラッキング","メタネーション",null,null,"アンモニアクラッキング","メタネーション"]
[]
[null,null,"実証期","年間需要",{"$f":"SUM(I10,M10,Q10,U10,Y10,AC10)","v":3.5516482898266863},{"$f":"SUM(J10,N10,R10,V10,Z10,AD10)","v":4.3312784022276665},{"$f":"SUM(K10,O10,S10,W10,AA10,AE10)","v":5.2230121909215974},{"$f":"SUM(L10,P10,T10,X10,AB10,AF10)","v":43.13024224582675},{"$f":"VLOOKUP(I$1,①需要!$D$30:$M$193,$A25,FALSE)/10000","v":1.9954569907599176},{"$f":"VLOOKUP(J$1,①需要!$D$30:$M$193,$A25,FALSE)/10000","v":2.43348413507307},{"$f":"VLOOKUP(K$1,①需要!$D$30:$M$193,$A25,FALSE)/10000","v":2.9344955746469381},{"$f":"VLOOKUP(L$1,①需要!$D$30:$M$193,$A25,FALSE)/10000","v":0},{"$f":"VLOOKUP(M$1,①需要!$D$30:$M$193,$A25,FALSE)/10000","v":1.2426934294714742},{"$f":"VLOOKUP(N$1,①需要!$D$30:$M$193,$A25,FALSE)/10000","v":1.5154797920383829},{"$f":"VLOOKUP(O$1,①需要!$D$30:$M$193,$A25,FALSE)/10000","v":1.8274903374580502},{"$f":"VLOOKUP(P$1,①需要!$D$30:$M$193,$A25,FALSE)/10000","v":0},{"$f":"VLOOKUP(Q$1,①需要!$D$30:$M$193,$A25,FALSE)/10000","v":0.29537551446280996},{"$f":"VLOOKUP(R$1,①需要!$D$30:$M$193,$A25,FALSE)/10000","v":0.36021404202781698},{"$f":"VLOOKUP(S$1,①需要!$D$30:$M$193,$A25,FALSE)/10000","v":0.43437575656295585},{"$f":"VLOOKUP(T$1,①需要!$D$30:$M$193,$A25,FALSE)/10000","v":8.3883077849462389},{"$f":"VLOOKUP(U$1,①需要!$D$30:$M$193,$A25,FALSE)/10000","v":7.8200000000000017E-5},{"$f":"VLOOKUP(V$1,①需要!$D$30:$M$193,$A25,FALSE)/10000","v":9.5365853658536593E-5},{"$f":"VLOOKUP(W$1,①需要!$D$30:$M$193,$A25,FALSE)/10000","v":1.1500000000000003E-4},{"$f":"VLOOKUP(X$1,①需要!$D$30:$M$193,$A25,FALSE)/10000","v":0},{"$f":"VLOOKUP(Y$1,①需要!$D$30:$M$193,$A25,FALSE)/10000","v":1.6299527033311022E-2},{"$f":"VLOOKUP(Z$1,①需要!$D$30:$M$193,$A25,FALSE)/10000","v":1.9877471991842709E-2},{"$f":"VLOOKUP(AA$1,①需要!$D$30:$M$193,$A25,FALSE)/10000","v":2.3969892696045624E-2},{"$f":"VLOOKUP(AB$1,①需要!$D$30:$M$193,$A25,FALSE)/10000","v":17.112034968595562},{"$f":"VLOOKUP(AC$1,①需要!$D$30:$M$193,$A25,FALSE)/10000","v":1.7446280991735537E-3},{"$f":"VLOOKUP(AD$1,①需要!$D$30:$M$193,$A25,FALSE)/10000","v":2.1275952428945776E-3},{"$f":"VLOOKUP(AE$1,①需要!$D$30:$M$193,$A25,FALSE)/10000","v":2.5656295576081674E-3},{"$f":"VLOOKUP(AF$1,①需要!$D$30:$M$193,$A25,FALSE)/10000","v":17.629899492284945}]
[null,null,null,"備蓄タンク",{"$f":"ROUNDUP(E10*10000/12/③輸送・貯蔵入力!$D$7/③輸送・貯蔵入力!$B$14*③輸送・貯蔵入力!$C$18,0)","v":1},{"$f":"ROUNDUP(F10*10000/12/③輸送・貯蔵入力!$E$7/③輸送・貯蔵入力!$B$14*③輸送・貯蔵入力!$C$18,0)","v":1},{"$f":"ROUNDUP(G10*10000/12/③輸送・貯蔵入力!$F$7/③輸送・貯蔵入力!$B$14*③輸送・貯蔵入力!$C$18,0)","v":1},{"$f":"ROUNDUP(H10*10000/12/③輸送・貯蔵入力!$E$7/③輸送・貯蔵入力!$B$14*③輸送・貯蔵入力!$C$18,0)","v":1},{"$f":"ROUNDUP(I10*10000/12/③輸送・貯蔵入力!$D$7/③輸送・貯蔵入力!$B$14*③輸送・貯蔵入力!$C$18,0)","v":1},{"$f":"ROUNDUP(J10*10000/12/③輸送・貯蔵入力!$E$7/③輸送・貯蔵入力!$B$14*③輸送・貯蔵入力!$C$18,0)","v":1},{"$f":"ROUNDUP(K10*10000/12/③輸送・貯蔵入力!$F$7/③輸送・貯蔵入力!$B$14*③輸送・貯蔵入力!$C$18,0)","v":1},{"$f":"ROUNDUP(L10*10000/12/③輸送・貯蔵入力!$E$7/③輸送・貯蔵入力!$B$14*③輸送・貯蔵入力!$C$18,0)","v":0},{"$f":"ROUNDUP(M10*10000/12/③輸送・貯蔵入力!$D$7/③輸送・貯蔵入力!$B$14*③輸送・貯蔵入力!$C$18,0)","v":1},{"$f":"ROUNDUP(N10*10000/12/③輸送・貯蔵入力!$E$7/③輸送・貯蔵入力!$B$14*③輸送・貯蔵入力!$C$18,0)","v":1},{"$f":"ROUNDUP(O10*10000/12/③輸送・貯蔵入力!$F$7/③輸送・貯蔵入力!$B$14*③輸送・貯蔵入力!$C$18,0)","v":1},{"$f":"ROUNDUP(P10*10000/12/③輸送・貯蔵入力!$E$7/③輸送・貯蔵入力!$B$14*③輸送・貯蔵入力!$C$18,0)","v":0},{"$f":"ROUNDUP(Q10*10000/12/③輸送・貯蔵入力!$D$7/③輸送・貯蔵入力!$B$14*③輸送・貯蔵入力!$C$18,0)","v":1},{"$f":"ROUNDUP(R10*10000/12/③輸送・貯蔵入力!$E$7/③輸送・貯蔵入力!$B$14*③輸送・貯蔵入力!$C$18,0)","v":1},{"$f":"ROUNDUP(S10*10000/12/③輸送・貯蔵入力!$F$7/③輸送・貯蔵入力!$B$14*③輸送・貯蔵入力!$C$18,0)","v":1},{"$f":"ROUNDUP(T10*10000/12/③輸送・貯蔵入力!$E$7/③輸送・貯蔵入力!$B$14*③輸送・貯蔵入力!$C$18,0)","v":1},{"$f":"ROUNDUP(U10*10000/12/③輸送・貯蔵入力!$D$7/③輸送・貯蔵入力!$B$14*③輸送・貯蔵入力!$C$18,0)","v":1},{"$f":"ROUNDUP(V10*10000/12/③輸送・貯蔵入力!$E$7/③輸送・貯蔵入力!$B$14*③輸送・貯蔵入力!$C$18,0)","v":1},{"$f":"ROUNDUP(W10*10000/12/③輸送・貯蔵入力!$F$7/③輸送・貯蔵入力!$B$14*③輸送・貯蔵入力!$C$18,0)","v":1},{"$f":"ROUNDUP(X10*10000/12/③輸送・貯蔵入力!$E$7/③輸送・貯蔵入力!$B$14*③輸送・貯蔵入力!$C$18,0)","v":0},{"$f":"ROUNDUP(Y10*10000/12/③輸送・貯蔵入力!$D$7/③輸送・貯蔵入力!$B$14*③輸送・貯蔵入力!$C$18,0)","v":1},{"$f":"ROUNDUP(Z10*10000/12/③輸送・貯蔵入力!$E$7/③輸送・貯蔵入力!$B$14*③輸送・貯蔵入力!$C$18,0)","v":1},{"$f":"ROUNDUP(AA10*10000/12/③輸送・貯蔵入力!$F$7/③輸送・貯蔵入力!$B$14*③輸送・貯蔵入力!$C$18,0)","v":1},{"$f":"ROUNDUP(AB10*10000/12/③輸送・貯蔵入力!$E$7/③輸送・貯蔵入力!$B$14*③輸送・貯蔵入力!$C$18,0)","v":1},{"$f":"ROUNDUP(AC10*10000/12/③輸送・貯蔵入力!$D$7/③輸送・貯蔵入力!$B$14*③輸送・貯蔵入力!$C$18,0)","v":1},{"$f":"ROUNDUP(AD10*10000/12/③輸送・貯蔵入力!$E$7/③輸送・貯蔵入力!$B$14*③輸送・貯蔵入力!$C$18,0)","v":1},{"$f":"ROUNDUP(AE10*10000/12/③輸送・貯蔵入力!$F$7/③輸送・貯蔵入力!$B$14*③輸送・貯蔵入力!$C$18,0)","v":1},{"$f":"ROUNDUP(AF10*10000/12/③輸送・貯蔵入力!$E$7/③輸送・貯蔵入力!$B$14*③輸送・貯蔵入力!$C$18,0)","v":1}]
[null,null,null,"（用地面積）",{"$f":"IFERROR(VLOOKUP(E11,③輸送・貯蔵入力!$B$27:$E$127,2,FALSE)/10000,)","v":0},{"$f":"IFERROR(VLOOKUP(F11,③輸送・貯蔵入力!$B$27:$E$127,3,FALSE)/10000,)","v":0},{"$f":"IFERROR(VLOOKUP(G11,③輸送・貯蔵入力!$B$27:$E$127,4,FALSE)/10000,)","v":0},{"$f":"IFERROR(VLOOKUP(H11,③輸送・貯蔵入力!$B$27:$E$127,3,FALSE)/10000,)","v":0},{"$f":"IFERROR(VLOOKUP(I11,③輸送・貯蔵入力!$B$27:$E$127,2,FALSE)/10000,)","v":0},{"$f":"IFERROR(VLOOKUP(J11,③輸送・貯蔵入力!$B$27:$E$127,3,FALSE)/10000,)","v":0},{"$f":"IFERROR(VLOOKUP(K11,③輸送・貯蔵入力!$B$27:$E$127,4,FALSE)/10000,)","v":0},{"$f":"IFERROR(VLOOKUP(L11,③輸送・貯蔵入力!$B$27:$E$127,3,FALSE)/10000,)","v":0},{"$f":"IFERROR(VLOOKUP(M11,③輸送・貯蔵入力!$B$27:$E$127,2,FALSE)/10000,)","v":0},{"$f":"IFERROR(VLOOKUP(N11,③輸送・貯蔵入力!$B$27:$E$127,3,FALSE)/10000,)","v":0},{"$f":"IFERROR(VLOOKUP(O11,③輸送・貯蔵入力!$B$27:$E$127,4,FALSE)/10000,)","v":0},{"$f":"IFERROR(VLOOKUP(P11,③輸送・貯蔵入力!$B$27:$E$127,3,FALSE)/10000,)","v":0},{"$f":"IFERROR(VLOOKUP(Q11,③輸送・貯蔵入力!$B$27:$E$127,2,FALSE)/10000,)","v":0},{"$f":"IFERROR(VLOOKUP(R11,③輸送・貯蔵入力!$B$27:$E$127,3,FALSE)/10000,)","v":0},{"$f":"IFERROR(VLOOKUP(S11,③輸送・貯蔵入力!$B$27:$E$127,4,FALSE)/10000,)","v":0},{"$f":"IFERROR(VLOOKUP(T11,③輸送・貯蔵入力!$B$27:$E$127,3,FALSE)/10000,)","v":0},{"$f":"IFERROR(VLOOKUP(U11,③輸送・貯蔵入力!$B$27:$E$127,2,FALSE)/10000,)","v":0},{"$f":"IFERROR(VLOOKUP(V11,③輸送・貯蔵入力!$B$27:$E$127,3,FALSE)/10000,)","v":0},{"$f":"IFERROR(VLOOKUP(W11,③輸送・貯蔵入力!$B$27:$E$127,4,FALSE)/10000,)","v":0},{"$f":"IFERROR(VLOOKUP(X11,③輸送・貯蔵入力!$B$27:$E$127,3,FALSE)/10000,)","v":0},{"$f":"IFERROR(VLOOKUP(Y11,③輸送・貯蔵入力!$B$27:$E$127,2,FALSE)/10000,)","v":0},{"$f":"IFERROR(VLOOKUP(Z11,③輸送・貯蔵入力!$B$27:$E$127,3,FALSE)/10000,)","v":0},{"$f":"IFERROR(VLOOKUP(AA11,③輸送・貯蔵入力!$B$27:$E$127,4,FALSE)/10000,)","v":0},{"$f":"IFERROR(VLOOKUP(AB11,③輸送・貯蔵入力!$B$27:$E$127,3,FALSE)/10000,)","v":0},{"$f":"IFERROR(VLOOKUP(AC11,③輸送・貯蔵入力!$B$27:$E$127,2,FALSE)/10000,)","v":0},{"$f":"IFERROR(VLOOKUP(AD11,③輸送・貯蔵入力!$B$27:$E$127,3,FALSE)/10000,)","v":0},{"$f":"IFERROR(VLOOKUP(AE11,③輸送・貯蔵入力!$B$27:$E$127,4,FALSE)/10000,)","v":0},{"$f":"IFERROR(VLOOKUP(AF11,③輸送・貯蔵入力!$B$27:$E$127,3,FALSE)/10000,)","v":0}]
[null,null,"2030年","年間需要",{"$f":"SUM(I13,M13,Q13,U13,Y13,AC13)","v":8.1667211952126699},{"$f":"SUM(J13,N13,R13,V13,Z13,AD13)","v":9.9594160917227672},12.009884110606869,{"$f":"SUM(L13,P13,T13,X13,AB13,AF13)","v":179.47014044322134},{"$f":"VLOOKUP(I$1,①需要!$D$30:$M$193,$A28,FALSE)/10000","v":4.3853511772119607},{"$f":"VLOOKUP(J$1,①需要!$D$30:$M$193,$A28,FALSE)/10000","v":5.3479892405023906},{"$f":"VLOOKUP(K$1,①需要!$D$30:$M$193,$A28,FALSE)/10000","v":6.4490458488411209},{"$f":"VLOOKUP(L$1,①需要!$D$30:$M$193,$A28,FALSE)/10000","v":2.5051338639177341},{"$f":"VLOOKUP(M$1,①需要!$D$30:$M$193,$A28,FALSE)/10000","v":2.6527330094598627},{"$f":"VLOOKUP(N$1,①需要!$D$30:$M$193,$A28,FALSE)/10000","v":3.2350402554388564},{"$f":"VLOOKUP(O$1,①需要!$D$30:$M$193,$A28,FALSE)/10000","v":3.901077955088033},{"$f":"VLOOKUP(P$1,①需要!$D$30:$M$193,$A28,FALSE)/10000","v":1.027821150681141},{"$f":"VLOOKUP(Q$1,①需要!$D$30:$M$193,$A28,FALSE)/10000","v":0.76901592779792582},{"$f":"VLOOKUP(R$1,①需要!$D$30:$M$193,$A28,FALSE)/10000","v":0.93782430219259239},{"$f":"VLOOKUP(S$1,①需要!$D$30:$M$193,$A28,FALSE)/10000","v":1.1309057761734207},{"$f":"VLOOKUP(T$1,①需要!$D$30:$M$193,$A28,FALSE)/10000","v":34.649041430816013},{"$f":"VLOOKUP(U$1,①需要!$D$30:$M$193,$A28,FALSE)/10000","v":4.5620505318026978E-2},{"$f":"VLOOKUP(V$1,①需要!$D$30:$M$193,$A28,FALSE)/10000","v":5.5634762582959726E-2},{"$f":"VLOOKUP(W$1,①需要!$D$30:$M$193,$A28,FALSE)/10000","v":6.7088978408863201E-2},{"$f":"VLOOKUP(X$1,①需要!$D$30:$M$193,$A28,FALSE)/10000","v":0.41831502258324471},{"$f":"VLOOKUP(Y$1,①需要!$D$30:$M$193,$A28,FALSE)/10000","v":7.8737473434235816E-2},{"$f":"VLOOKUP(Z$1,①需要!$D$30:$M$193,$A28,FALSE)/10000","v":9.6021309066141203E-2},{"$f":"VLOOKUP(AA$1,①需要!$D$30:$M$193,$A28,FALSE)/10000","v":0.11579040210917033},{"$f":"VLOOKUP(AB$1,①需要!$D$30:$M$193,$A28,FALSE)/10000","v":68.870841563632169},{"$f":"VLOOKUP(AC$1,①需要!$D$30:$M$193,$A28,FALSE)/10000","v":0.23526310199065739},{"$f":"VLOOKUP(AD$1,①需要!$D$30:$M$193,$A28,FALSE)/10000","v":0.28690622193982601},{"$f":"VLOOKUP(AE$1,①需要!$D$30:$M$193,$A28,FALSE)/10000","v":0.34597514998626089},{"$f":"VLOOKUP(AF$1,①需要!$D$30:$M$193,$A28,FALSE)/10000","v":71.998987411591031}]
[null,null,null,"備蓄タンク",{"$f":"ROUNDUP(E13*10000/12/③輸送・貯蔵入力!$D$7/③輸送・貯蔵入力!$B$14*③輸送・貯蔵入力!$C$18,0)","v":2},{"$f":"ROUNDUP(F13*10000/12/③輸送・貯蔵入力!$E$7/③輸送・貯蔵入力!$B$14*③輸送・貯蔵入力!$C$18,0)","v":1},{"$f":"ROUNDUP(G13*10000/12/③輸送・貯蔵入力!$F$7/③輸送・貯蔵入力!$B$14*③輸送・貯蔵入力!$C$18,0)","v":1},{"$f":"ROUNDUP(H13*10000/12/③輸送・貯蔵入力!$E$7/③輸送・貯蔵入力!$B$14*③輸送・貯蔵入力!$C$18,0)","v":2},{"$f":"ROUNDUP(I13*10000/12/③輸送・貯蔵入力!$D$7/③輸送・貯蔵入力!$B$14*③輸送・貯蔵入力!$C$18,0)","v":1},{"$f":"ROUNDUP(J13*10000/12/③輸送・貯蔵入力!$E$7/③輸送・貯蔵入力!$B$14*③輸送・貯蔵入力!$C$18,0)","v":1},{"$f":"ROUNDUP(K13*10000/12/③輸送・貯蔵入力!$F$7/③輸送・貯蔵入力!$B$14*③輸送・貯蔵入力!$C$18,0)","v":1},{"$f":"ROUNDUP(L13*10000/12/③輸送・貯蔵入力!$E$7/③輸送・貯蔵入力!$B$14*③輸送・貯蔵入力!$C$18,0)","v":1},{"$f":"ROUNDUP(M13*10000/12/③輸送・貯蔵入力!$D$7/③輸送・貯蔵入力!$B$14*③輸送・貯蔵入力!$C$18,0)","v":1},{"$f":"ROUNDUP(N13*10000/12/③輸送・貯蔵入力!$E$7/③輸送・貯蔵入力!$B$14*③輸送・貯蔵入力!$C$18,0)","v":1},{"$f":"ROUNDUP(O13*10000/12/③輸送・貯蔵入力!$F$7/③輸送・貯蔵入力!$B$14*③輸送・貯蔵入力!$C$18,0)","v":1},{"$f":"ROUNDUP(P13*10000/12/③輸送・貯蔵入力!$E$7/③輸送・貯蔵入力!$B$14*③輸送・貯蔵入力!$C$18,0)","v":1},{"$f":"ROUNDUP(Q13*10000/12/③輸送・貯蔵入力!$D$7/③輸送・貯蔵入力!$B$14*③輸送・貯蔵入力!$C$18,0)","v":1},{"$f":"ROUNDUP(R13*10000/12/③輸送・貯蔵入力!$E$7/③輸送・貯蔵入力!$B$14*③輸送・貯蔵入力!$C$18,0)","v":1},{"$f":"ROUNDUP(S13*10000/12/③輸送・貯蔵入力!$F$7/③輸送・貯蔵入力!$B$14*③輸送・貯蔵入力!$C$18,0)","v":1},{"$f":"ROUNDUP(T13*10000/12/③輸送・貯蔵入力!$E$7/③輸送・貯蔵入力!$B$14*③輸送・貯蔵入力!$C$18,0)","v":1},{"$f":"ROUNDUP(U13*10000/12/③輸送・貯蔵入力!$D$7/③輸送・貯蔵入力!$B$14*③輸送・貯蔵入力!$C$18,0)","v":1},{"$f":"ROUNDUP(V13*10000/12/③輸送・貯蔵入力!$E$7/③輸送・貯蔵入力!$B$14*③輸送・貯蔵入力!$C$18,0)","v":1},{"$f":"ROUNDUP(W13*10000/12/③輸送・貯蔵入力!$F$7/③輸送・貯蔵入力!$B$14*③輸送・貯蔵入力!$C$18,0)","v":1},{"$f":"ROUNDUP(X13*10000/12/③輸送・貯蔵入力!$E$7/③輸送・貯蔵入力!$B$14*③輸送・貯蔵入力!$C$18,0)","v":1},{"$f":"ROUNDUP(Y13*10000/12/③輸送・貯蔵入力!$D$7/③輸送・貯蔵入力!$B$14*③輸送・貯蔵入力!$C$18,0)","v":1},{"$f":"ROUNDUP(Z13*10000/12/③輸送・貯蔵入力!$E$7/③輸送・貯蔵入力!$B$14*③輸送・貯蔵入力!$C$18,0)","v":1},{"$f":"ROUNDUP(AA13*10000/12/③輸送・貯蔵入力!$F$7/③輸送・貯蔵入力!$B$14*③輸送・貯蔵入力!$C$18,0)","v":1},{"$f":"ROUNDUP(AB13*10000/12/③輸送・貯蔵入力!$E$7/③輸送・貯蔵入力!$B$14*③輸送・貯蔵入力!$C$18,0)","v":1},{"$f":"ROUNDUP(AC13*10000/12/③輸送・貯蔵入力!$D$7/③輸送・貯蔵入力!$B$14*③輸送・貯蔵入力!$C$18,0)","v":1},{"$f":"ROUNDUP(AD13*10000/12/③輸送・貯蔵入力!$E$7/③輸送・貯蔵入力!$B$14*③輸送・貯蔵入力!$C$18,0)","v":1},{"$f":"ROUNDUP(AE13*10000/12/③輸送・貯蔵入力!$F$7/③輸送・貯蔵入力!$B$14*③輸送・貯蔵入力!$C$18,0)","v":1},{"$f":"ROUNDUP(AF13*10000/12/③輸送・貯蔵入力!$E$7/③輸送・貯蔵入力!$B$14*③輸送・貯蔵入力!$C$18,0)","v":1}]
[null,null,null,"（用地面積）",{"$f":"IFERROR(VLOOKUP(E14,③輸送・貯蔵入力!$B$27:$E$127,2,FALSE)/10000,)","v":0},{"$f":"IFERROR(VLOOKUP(F14,③輸送・貯蔵入力!$B$27:$E$127,3,FALSE)/10000,)","v":0},{"$f":"IFERROR(VLOOKUP(G14,③輸送・貯蔵入力!$B$27:$E$127,4,FALSE)/10000,)","v":0},{"$f":"IFERROR(VLOOKUP(H14,③輸送・貯蔵入力!$B$27:$E$127,3,FALSE)/10000,)","v":0},{"$f":"IFERROR(VLOOKUP(I14,③輸送・貯蔵入力!$B$27:$E$127,2,FALSE)/10000,)","v":0},{"$f":"IFERROR(VLOOKUP(J14,③輸送・貯蔵入力!$B$27:$E$127,3,FALSE)/10000,)","v":0},{"$f":"IFERROR(VLOOKUP(K14,③輸送・貯蔵入力!$B$27:$E$127,4,FALSE)/10000,)","v":0},{"$f":"IFERROR(VLOOKUP(L14,③輸送・貯蔵入力!$B$27:$E$127,3,FALSE)/10000,)","v":0},{"$f":"IFERROR(VLOOKUP(M14,③輸送・貯蔵入力!$B$27:$E$127,2,FALSE)/10000,)","v":0},{"$f":"IFERROR(VLOOKUP(N14,③輸送・貯蔵入力!$B$27:$E$127,3,FALSE)/10000,)","v":0},{"$f":"IFERROR(VLOOKUP(O14,③輸送・貯蔵入力!$B$27:$E$127,4,FALSE)/10000,)","v":0},{"$f":"IFERROR(VLOOKUP(P14,③輸送・貯蔵入力!$B$27:$E$127,3,FALSE)/10000,)","v":0},{"$f":"IFERROR(VLOOKUP(Q14,③輸送・貯蔵入力!$B$27:$E$127,2,FALSE)/10000,)","v":0},{"$f":"IFERROR(VLOOKUP(R14,③輸送・貯蔵入力!$B$27:$E$127,3,FALSE)/10000,)","v":0},{"$f":"IFERROR(VLOOKUP(S14,③輸送・貯蔵入力!$B$27:$E$127,4,FALSE)/10000,)","v":0},{"$f":"IFERROR(VLOOKUP(T14,③輸送・貯蔵入力!$B$27:$E$127,3,FALSE)/10000,)","v":0},{"$f":"IFERROR(VLOOKUP(U14,③輸送・貯蔵入力!$B$27:$E$127,2,FALSE)/10000,)","v":0},{"$f":"IFERROR(VLOOKUP(V14,③輸送・貯蔵入力!$B$27:$E$127,3,FALSE)/10000,)","v":0},{"$f":"IFERROR(VLOOKUP(W14,③輸送・貯蔵入力!$B$27:$E$127,4,FALSE)/10000,)","v":0},{"$f":"IFERROR(VLOOKUP(X14,③輸送・貯蔵入力!$B$27:$E$127,3,FALSE)/10000,)","v":0},{"$f":"IFERROR(VLOOKUP(Y14,③輸送・貯蔵入力!$B$27:$E$127,2,FALSE)/10000,)","v":0},{"$f":"IFERROR(VLOOKUP(Z14,③輸送・貯蔵入力!$B$27:$E$127,3,FALSE)/10000,)","v":0},{"$f":"IFERROR(VLOOKUP(AA14,③輸送・貯蔵入力!$B$27:$E$127,4,FALSE)/10000,)","v":0},{"$f":"IFERROR(VLOOKUP(AB14,③輸送・貯蔵入力!$B$27:$E$127,3,FALSE)/10000,)","v":0},{"$f":"IFERROR(VLOOKUP(AC14,③輸送・貯蔵入力!$B$27:$E$127,2,FALSE)/10000,)","v":0},{"$f":"IFERROR(VLOOKUP(AD14,③輸送・貯蔵入力!$B$27:$E$127,3,FALSE)/10000,)","v":0},{"$f":"IFERROR(VLOOKUP(AE14,③輸送・貯蔵入力!$B$27:$E$127,4,FALSE)/10000,)","v":0},{"$f":"IFERROR(VLOOKUP(AF14,③輸送・貯蔵入力!$B$27:$E$127,3,FALSE)/10000,)","v":0}]
[null,null,"移行期","年間需要",{"$f":"SUM(I16,M16,Q16,U16,Y16,AC16)","v":60.574801435243295},{"$f":"SUM(J16,N16,R16,V16,Z16,AD16)","v":73.871709067369878},89.080590345946021,{"$f":"SUM(L16,P16,T16,X16,AB16,AF16)","v":434.37890465952836},{"$f":"VLOOKUP(I$1,①需要!$D$30:$M$193,$A31,FALSE)/10000","v":28.104281091346433},{"$f":"VLOOKUP(J$1,①需要!$D$30:$M$193,$A31,FALSE)/10000","v":34.273513526032239},{"$f":"VLOOKUP(K$1,①需要!$D$30:$M$193,$A31,FALSE)/10000","v":41.329825134332999},{"$f":"VLOOKUP(L$1,①需要!$D$30:$M$193,$A31,FALSE)/10000","v":24.18811676971854},{"$f":"VLOOKUP(M$1,①需要!$D$30:$M$193,$A31,FALSE)/10000","v":18.540945364472954},{"$f":"VLOOKUP(N$1,①需要!$D$30:$M$193,$A31,FALSE)/10000","v":22.610908981064576},{"$f":"VLOOKUP(O$1,①需要!$D$30:$M$193,$A31,FALSE)/10000","v":27.26609612422493},{"$f":"VLOOKUP(P$1,①需要!$D$30:$M$193,$A31,FALSE)/10000","v":20.739141933112528},{"$f":"VLOOKUP(Q$1,①需要!$D$30:$M$193,$A31,FALSE)/10000","v":7.3517344010683914},{"$f":"VLOOKUP(R$1,①需要!$D$30:$M$193,$A31,FALSE)/10000","v":8.9655297574004784},{"$f":"VLOOKUP(S$1,①需要!$D$30:$M$193,$A31,FALSE)/10000","v":10.811374119218224},{"$f":"VLOOKUP(T$1,①需要!$D$30:$M$193,$A31,FALSE)/10000","v":84.670015456929221},{"$f":"VLOOKUP(U$1,①需要!$D$30:$M$193,$A31,FALSE)/10000","v":1.809204638223866},{"$f":"VLOOKUP(V$1,①需要!$D$30:$M$193,$A31,FALSE)/10000","v":2.2063471197852023},{"$f":"VLOOKUP(W$1,①需要!$D$30:$M$193,$A31,FALSE)/10000","v":2.6605950562115677},{"$f":"VLOOKUP(X$1,①需要!$D$30:$M$193,$A31,FALSE)/10000","v":13.852537933216878},{"$f":"VLOOKUP(Y$1,①需要!$D$30:$M$193,$A31,FALSE)/10000","v":2.0061471328715319},{"$f":"VLOOKUP(Z$1,①需要!$D$30:$M$193,$A31,FALSE)/10000","v":2.4465208937457712},{"$f":"VLOOKUP(AA$1,①需要!$D$30:$M$193,$A31,FALSE)/10000","v":2.9502163718699004},{"$f":"VLOOKUP(AB$1,①需要!$D$30:$M$193,$A31,FALSE)/10000","v":142.20767519768359},{"$f":"VLOOKUP(AC$1,①需要!$D$30:$M$193,$A31,FALSE)/10000","v":2.7624888072601195},{"$f":"VLOOKUP(AD$1,①需要!$D$30:$M$193,$A31,FALSE)/10000","v":3.3688887893416091},{"$f":"VLOOKUP(AE$1,①需要!$D$30:$M$193,$A31,FALSE)/10000","v":4.0624835400884116},{"$f":"VLOOKUP(AF$1,①需要!$D$30:$M$193,$A31,FALSE)/10000","v":148.72141736886766}]
[null,null,null,"備蓄タンク",{"$f":"ROUNDUP(E16*10000/12/③輸送・貯蔵入力!$D$7/③輸送・貯蔵入力!$B$14*③輸送・貯蔵入力!$C$18,0)","v":9},{"$f":"ROUNDUP(F16*10000/12/③輸送・貯蔵入力!$E$7/③輸送・貯蔵入力!$B$14*③輸送・貯蔵入力!$C$18,0)","v":1},{"$f":"ROUNDUP(G16*10000/12/③輸送・貯蔵入力!$F$7/③輸送・貯蔵入力!$B$14*③輸送・貯蔵入力!$C$18,0)","v":2},{"$f":"ROUNDUP(H16*10000/12/③輸送・貯蔵入力!$E$7/③輸送・貯蔵入力!$B$14*③輸送・貯蔵入力!$C$18,0)","v":4},{"$f":"ROUNDUP(I16*10000/12/③輸送・貯蔵入力!$D$7/③輸送・貯蔵入力!$B$14*③輸送・貯蔵入力!$C$18,0)","v":4},{"$f":"ROUNDUP(J16*10000/12/③輸送・貯蔵入力!$E$7/③輸送・貯蔵入力!$B$14*③輸送・貯蔵入力!$C$18,0)","v":1},{"$f":"ROUNDUP(K16*10000/12/③輸送・貯蔵入力!$F$7/③輸送・貯蔵入力!$B$14*③輸送・貯蔵入力!$C$18,0)","v":1},{"$f":"ROUNDUP(L16*10000/12/③輸送・貯蔵入力!$E$7/③輸送・貯蔵入力!$B$14*③輸送・貯蔵入力!$C$18,0)","v":1},{"$f":"ROUNDUP(M16*10000/12/③輸送・貯蔵入力!$D$7/③輸送・貯蔵入力!$B$14*③輸送・貯蔵入力!$C$18,0)","v":3},{"$f":"ROUNDUP(N16*10000/12/③輸送・貯蔵入力!$E$7/③輸送・貯蔵入力!$B$14*③輸送・貯蔵入力!$C$18,0)","v":1},{"$f":"ROUNDUP(O16*10000/12/③輸送・貯蔵入力!$F$7/③輸送・貯蔵入力!$B$14*③輸送・貯蔵入力!$C$18,0)","v":1},{"$f":"ROUNDUP(P16*10000/12/③輸送・貯蔵入力!$E$7/③輸送・貯蔵入力!$B$14*③輸送・貯蔵入力!$C$18,0)","v":1},{"$f":"ROUNDUP(Q16*10000/12/③輸送・貯蔵入力!$D$7/③輸送・貯蔵入力!$B$14*③輸送・貯蔵入力!$C$18,0)","v":1},{"$f":"ROUNDUP(R16*10000/12/③輸送・貯蔵入力!$E$7/③輸送・貯蔵入力!$B$14*③輸送・貯蔵入力!$C$18,0)","v":1},{"$f":"ROUNDUP(S16*10000/12/③輸送・貯蔵入力!$F$7/③輸送・貯蔵入力!$B$14*③輸送・貯蔵入力!$C$18,0)","v":1},{"$f":"ROUNDUP(T16*10000/12/③輸送・貯蔵入力!$E$7/③輸送・貯蔵入力!$B$14*③輸送・貯蔵入力!$C$18,0)","v":1},{"$f":"ROUNDUP(U16*10000/12/③輸送・貯蔵入力!$D$7/③輸送・貯蔵入力!$B$14*③輸送・貯蔵入力!$C$18,0)","v":1},{"$f":"ROUNDUP(V16*10000/12/③輸送・貯蔵入力!$E$7/③輸送・貯蔵入力!$B$14*③輸送・貯蔵入力!$C$18,0)","v":1},{"$f":"ROUNDUP(W16*10000/12/③輸送・貯蔵入力!$F$7/③輸送・貯蔵入力!$B$14*③輸送・貯蔵入力!$C$18,0)","v":1},{"$f":"ROUNDUP(X16*10000/12/③輸送・貯蔵入力!$E$7/③輸送・貯蔵入力!$B$14*③輸送・貯蔵入力!$C$18,0)","v":1},{"$f":"ROUNDUP(Y16*10000/12/③輸送・貯蔵入力!$D$7/③輸送・貯蔵入力!$B$14*③輸送・貯蔵入力!$C$18,0)","v":1},{"$f":"ROUNDUP(Z16*10000/12/③輸送・貯蔵入力!$E$7/③輸送・貯蔵入力!$B$14*③輸送・貯蔵入力!$C$18,0)","v":1},{"$f":"ROUNDUP(AA16*10000/12/③輸送・貯蔵入力!$F$7/③輸送・貯蔵入力!$B$14*③輸送・貯蔵入力!$C$18,0)","v":1},{"$f":"ROUNDUP(AB16*10000/12/③輸送・貯蔵入力!$E$7/③輸送・貯蔵入力!$B$14*③輸送・貯蔵入力!$C$18,0)","v":2},{"$f":"ROUNDUP(AC16*10000/12/③輸送・貯蔵入力!$D$7/③輸送・貯蔵入力!$B$14*③輸送・貯蔵入力!$C$18,0)","v":1},{"$f":"ROUNDUP(AD16*10000/12/③輸送・貯蔵入力!$E$7/③輸送・貯蔵入力!$B$14*③輸送・貯蔵入力!$C$18,0)","v":1},{"$f":"ROUNDUP(AE16*10000/12/③輸送・貯蔵入力!$F$7/③輸送・貯蔵入力!$B$14*③輸送・貯蔵入力!$C$18,0)","v":1},{"$f":"ROUNDUP(AF16*10000/12/③輸送・貯蔵入力!$E$7/③輸送・貯蔵入力!$B$14*③輸送・貯蔵入力!$C$18,0)","v":2}]
[null,null,null,"（用地面積）",{"$f":"IFERROR(VLOOKUP(E17,③輸送・貯蔵入力!$B$27:$E$127,2,FALSE)/10000,)","v":0},{"$f":"IFERROR(VLOOKUP(F17,③輸送・貯蔵入力!$B$27:$E$127,3,FALSE)/10000,)","v":0},{"$f":"IFERROR(VLOOKUP(G17,③輸送・貯蔵入力!$B$27:$E$127,4,FALSE)/10000,)","v":0},{"$f":"IFERROR(VLOOKUP(H17,③輸送・貯蔵入力!$B$27:$E$127,3,FALSE)/10000,)","v":0},{"$f":"IFERROR(VLOOKUP(I17,③輸送・貯蔵入力!$B$27:$E$127,2,FALSE)/10000,)","v":0},{"$f":"IFERROR(VLOOKUP(J17,③輸送・貯蔵入力!$B$27:$E$127,3,FALSE)/10000,)","v":0},{"$f":"IFERROR(VLOOKUP(K17,③輸送・貯蔵入力!$B$27:$E$127,4,FALSE)/10000,)","v":0},{"$f":"IFERROR(VLOOKUP(L17,③輸送・貯蔵入力!$B$27:$E$127,3,FALSE)/10000,)","v":0},{"$f":"IFERROR(VLOOKUP(M17,③輸送・貯蔵入力!$B$27:$E$127,2,FALSE)/10000,)","v":0},{"$f":"IFERROR(VLOOKUP(N17,③輸送・貯蔵入力!$B$27:$E$127,3,FALSE)/10000,)","v":0},{"$f":"IFERROR(VLOOKUP(O17,③輸送・貯蔵入力!$B$27:$E$127,4,FALSE)/10000,)","v":0},{"$f":"IFERROR(VLOOKUP(P17,③輸送・貯蔵入力!$B$27:$E$127,3,FALSE)/10000,)","v":0},{"$f":"IFERROR(VLOOKUP(Q17,③輸送・貯蔵入力!$B$27:$E$127,2,FALSE)/10000,)","v":0},{"$f":"IFERROR(VLOOKUP(R17,③輸送・貯蔵入力!$B$27:$E$127,3,FALSE)/10000,)","v":0},{"$f":"IFERROR(VLOOKUP(S17,③輸送・貯蔵入力!$B$27:$E$127,4,FALSE)/10000,)","v":0},{"$f":"IFERROR(VLOOKUP(T17,③輸送・貯蔵入力!$B$27:$E$127,3,FALSE)/10000,)","v":0},{"$f":"IFERROR(VLOOKUP(U17,③輸送・貯蔵入力!$B$27:$E$127,2,FALSE)/10000,)","v":0},{"$f":"IFERROR(VLOOKUP(V17,③輸送・貯蔵入力!$B$27:$E$127,3,FALSE)/10000,)","v":0},{"$f":"IFERROR(VLOOKUP(W17,③輸送・貯蔵入力!$B$27:$E$127,4,FALSE)/10000,)","v":0},{"$f":"IFERROR(VLOOKUP(X17,③輸送・貯蔵入力!$B$27:$E$127,3,FALSE)/10000,)","v":0},{"$f":"IFERROR(VLOOKUP(Y17,③輸送・貯蔵入力!$B$27:$E$127,2,FALSE)/10000,)","v":0},{"$f":"IFERROR(VLOOKUP(Z17,③輸送・貯蔵入力!$B$27:$E$127,3,FALSE)/10000,)","v":0},{"$f":"IFERROR(VLOOKUP(AA17,③輸送・貯蔵入力!$B$27:$E$127,4,FALSE)/10000,)","v":0},{"$f":"IFERROR(VLOOKUP(AB17,③輸送・貯蔵入力!$B$27:$E$127,3,FALSE)/10000,)","v":0},{"$f":"IFERROR(VLOOKUP(AC17,③輸送・貯蔵入力!$B$27:$E$127,2,FALSE)/10000,)","v":0},{"$f":"IFERROR(VLOOKUP(AD17,③輸送・貯蔵入力!$B$27:$E$127,3,FALSE)/10000,)","v":0},{"$f":"IFERROR(VLOOKUP(AE17,③輸送・貯蔵入力!$B$27:$E$127,4,FALSE)/10000,)","v":0},{"$f":"IFERROR(VLOOKUP(AF17,③輸送・貯蔵入力!$B$27:$E$127,3,FALSE)/10000,)","v":0}]
[null,null,"2050年","年間需要",{"$f":"SUM(I19,M19,Q19,U19,Y19,AC19)","v":317.31255314779901},{"$f":"SUM(J19,N19,R19,V19,Z19,AD19)","v":386.96652822902314},466.63610757029261,{"$f":"SUM(L19,P19,T19,X19,AB19,AF19)","v":1081.3976426987281},{"$f":"VLOOKUP(I$1,①需要!$D$30:$M$193,$A34,FALSE)/10000","v":167.9665380247524},{"$f":"VLOOKUP(J$1,①需要!$D$30:$M$193,$A34,FALSE)/10000","v":204.83724149360046},{"$f":"VLOOKUP(K$1,①需要!$D$30:$M$193,$A34,FALSE)/10000","v":247.00961474228296},{"$f":"VLOOKUP(L$1,①需要!$D$30:$M$193,$A34,FALSE)/10000","v":48.456798458791916},{"$f":"VLOOKUP(M$1,①需要!$D$30:$M$193,$A34,FALSE)/10000","v":106.68304307893521},{"$f":"VLOOKUP(N$1,①需要!$D$30:$M$193,$A34,FALSE)/10000","v":130.10127204748196},{"$f":"VLOOKUP(O$1,①需要!$D$30:$M$193,$A34,FALSE)/10000","v":156.8868280572577},{"$f":"VLOOKUP(P$1,①需要!$D$30:$M$193,$A34,FALSE)/10000","v":41.545421299020752},{"$f":"VLOOKUP(Q$1,①需要!$D$30:$M$193,$A34,FALSE)/10000","v":31.250689791806217},{"$f":"VLOOKUP(R$1,①需要!$D$30:$M$193,$A34,FALSE)/10000","v":38.110597307080738},{"$f":"VLOOKUP(S$1,①需要!$D$30:$M$193,$A34,FALSE)/10000","v":45.956896752656192},{"$f":"VLOOKUP(T$1,①需要!$D$30:$M$193,$A34,FALSE)/10000","v":211.321852298267},{"$f":"VLOOKUP(U$1,①需要!$D$30:$M$193,$A34,FALSE)/10000","v":2.493692628055884},{"$f":"VLOOKUP(V$1,①需要!$D$30:$M$193,$A34,FALSE)/10000","v":3.0410885707998583},{"$f":"VLOOKUP(W$1,①需要!$D$30:$M$193,$A34,FALSE)/10000","v":3.6671950412586529},{"$f":"VLOOKUP(X$1,①需要!$D$30:$M$193,$A34,FALSE)/10000","v":27.731930839552039},{"$f":"VLOOKUP(Y$1,①需要!$D$30:$M$193,$A34,FALSE)/10000","v":3.7959719312166338},{"$f":"VLOOKUP(Z$1,①需要!$D$30:$M$193,$A34,FALSE)/10000","v":4.62923406245931},{"$f":"VLOOKUP(AA$1,①需要!$D$30:$M$193,$A34,FALSE)/10000","v":5.5823116635538739},{"$f":"VLOOKUP(AB$1,①需要!$D$30:$M$193,$A34,FALSE)/10000","v":370.00238021146328},{"$f":"VLOOKUP(AC$1,①需要!$D$30:$M$193,$A34,FALSE)/10000","v":5.1226176930326366},{"$f":"VLOOKUP(AD$1,①需要!$D$30:$M$193,$A34,FALSE)/10000","v":6.2470947476007748},{"$f":"VLOOKUP(AE$1,①需要!$D$30:$M$193,$A34,FALSE)/10000","v":7.5332613132832895},{"$f":"VLOOKUP(AF$1,①需要!$D$30:$M$193,$A34,FALSE)/10000","v":382.33925959163315}]
[null,null,null,"備蓄タンク",{"$f":"ROUNDUP(E19*10000/12/③輸送・貯蔵入力!$D$7/③輸送・貯蔵入力!$B$14*③輸送・貯蔵入力!$C$18,0)","v":43},{"$f":"ROUNDUP(F19*10000/12/③輸送・貯蔵入力!$E$7/③輸送・貯蔵入力!$B$14*③輸送・貯蔵入力!$C$18,0)","v":4},{"$f":"ROUNDUP(G19*10000/12/③輸送・貯蔵入力!$F$7/③輸送・貯蔵入力!$B$14*③輸送・貯蔵入力!$C$18,0)","v":6},{"$f":"ROUNDUP(H19*10000/12/③輸送・貯蔵入力!$E$7/③輸送・貯蔵入力!$B$14*③輸送・貯蔵入力!$C$18,0)","v":10},{"$f":"ROUNDUP(I19*10000/12/③輸送・貯蔵入力!$D$7/③輸送・貯蔵入力!$B$14*③輸送・貯蔵入力!$C$18,0)","v":23},{"$f":"ROUNDUP(J19*10000/12/③輸送・貯蔵入力!$E$7/③輸送・貯蔵入力!$B$14*③輸送・貯蔵入力!$C$18,0)","v":2},{"$f":"ROUNDUP(K19*10000/12/③輸送・貯蔵入力!$F$7/③輸送・貯蔵入力!$B$14*③輸送・貯蔵入力!$C$18,0)","v":3},{"$f":"ROUNDUP(L19*10000/12/③輸送・貯蔵入力!$E$7/③輸送・貯蔵入力!$B$14*③輸送・貯蔵入力!$C$18,0)","v":1},{"$f":"ROUNDUP(M19*10000/12/③輸送・貯蔵入力!$D$7/③輸送・貯蔵入力!$B$14*③輸送・貯蔵入力!$C$18,0)","v":15},{"$f":"ROUNDUP(N19*10000/12/③輸送・貯蔵入力!$E$7/③輸送・貯蔵入力!$B$14*③輸送・貯蔵入力!$C$18,0)","v":2},{"$f":"ROUNDUP(O19*10000/12/③輸送・貯蔵入力!$F$7/③輸送・貯蔵入力!$B$14*③輸送・貯蔵入力!$C$18,0)","v":2},{"$f":"ROUNDUP(P19*10000/12/③輸送・貯蔵入力!$E$7/③輸送・貯蔵入力!$B$14*③輸送・貯蔵入力!$C$18,0)","v":1},{"$f":"ROUNDUP(Q19*10000/12/③輸送・貯蔵入力!$D$7/③輸送・貯蔵入力!$B$14*③輸送・貯蔵入力!$C$18,0)","v":5},{"$f":"ROUNDUP(R19*10000/12/③輸送・貯蔵入力!$E$7/③輸送・貯蔵入力!$B$14*③輸送・貯蔵入力!$C$18,0)","v":1},{"$f":"ROUNDUP(S19*10000/12/③輸送・貯蔵入力!$F$7/③輸送・貯蔵入力!$B$14*③輸送・貯蔵入力!$C$18,0)","v":1},{"$f":"ROUNDUP(T19*10000/12/③輸送・貯蔵入力!$E$7/③輸送・貯蔵入力!$B$14*③輸送・貯蔵入力!$C$18,0)","v":2},{"$f":"ROUNDUP(U19*10000/12/③輸送・貯蔵入力!$D$7/③輸送・貯蔵入力!$B$14*③輸送・貯蔵入力!$C$18,0)","v":1},{"$f":"ROUNDUP(V19*10000/12/③輸送・貯蔵入力!$E$7/③輸送・貯蔵入力!$B$14*③輸送・貯蔵入力!$C$18,0)","v":1},{"$f":"ROUNDUP(W19*10000/12/③輸送・貯蔵入力!$F$7/③輸送・貯蔵入力!$B$14*③輸送・貯蔵入力!$C$18,0)","v":1},{"$f":"ROUNDUP(X19*10000/12/③輸送・貯蔵入力!$E$7/③輸送・貯蔵入力!$B$14*③輸送・貯蔵入力!$C$18,0)","v":1},{"$f":"ROUNDUP(Y19*10000/12/③輸送・貯蔵入力!$D$7/③輸送・貯蔵入力!$B$14*③輸送・貯蔵入力!$C$18,0)","v":1},{"$f":"ROUNDUP(Z19*10000/12/③輸送・貯蔵入力!$E$7/③輸送・貯蔵入力!$B$14*③輸送・貯蔵入力!$C$18,0)","v":1},{"$f":"ROUNDUP(AA19*10000/12/③輸送・貯蔵入力!$F$7/③輸送・貯蔵入力!$B$14*③輸送・貯蔵入力!$C$18,0)","v":1},{"$f":"ROUNDUP(AB19*10000/12/③輸送・貯蔵入力!$E$7/③輸送・貯蔵入力!$B$14*③輸送・貯蔵入力!$C$18,0)","v":4},{"$f":"ROUNDUP(AC19*10000/12/③輸送・貯蔵入力!$D$7/③輸送・貯蔵入力!$B$14*③輸送・貯蔵入力!$C$18,0)","v":1},{"$f":"ROUNDUP(AD19*10000/12/③輸送・貯蔵入力!$E$7/③輸送・貯蔵入力!$B$14*③輸送・貯蔵入力!$C$18,0)","v":1},{"$f":"ROUNDUP(AE19*10000/12/③輸送・貯蔵入力!$F$7/③輸送・貯蔵入力!$B$14*③輸送・貯蔵入力!$C$18,0)","v":1},{"$f":"ROUNDUP(AF19*10000/12/③輸送・貯蔵入力!$E$7/③輸送・貯蔵入力!$B$14*③輸送・貯蔵入力!$C$18,0)","v":4}]
[null,null,null,"（用地面積）",{"$f":"IFERROR(VLOOKUP(E20,③輸送・貯蔵入力!$B$27:$E$127,2,FALSE)/10000,)","v":0},{"$f":"IFERROR(VLOOKUP(F20,③輸送・貯蔵入力!$B$27:$E$127,3,FALSE)/10000,)","v":0},{"$f":"IFERROR(VLOOKUP(G20,③輸送・貯蔵入力!$B$27:$E$127,4,FALSE)/10000,)","v":0},{"$f":"IFERROR(VLOOKUP(H20,③輸送・貯蔵入力!$B$27:$E$127,3,FALSE)/10000,)","v":0},{"$f":"IFERROR(VLOOKUP(I20,③輸送・貯蔵入力!$B$27:$E$127,2,FALSE)/10000,)","v":0},{"$f":"IFERROR(VLOOKUP(J20,③輸送・貯蔵入力!$B$27:$E$127,3,FALSE)/10000,)","v":0},{"$f":"IFERROR(VLOOKUP(K20,③輸送・貯蔵入力!$B$27:$E$127,4,FALSE)/10000,)","v":0},{"$f":"IFERROR(VLOOKUP(L20,③輸送・貯蔵入力!$B$27:$E$127,3,FALSE)/10000,)","v":0},{"$f":"IFERROR(VLOOKUP(M20,③輸送・貯蔵入力!$B$27:$E$127,2,FALSE)/10000,)","v":0},{"$f":"IFERROR(VLOOKUP(N20,③輸送・貯蔵入力!$B$27:$E$127,3,FALSE)/10000,)","v":0},{"$f":"IFERROR(VLOOKUP(O20,③輸送・貯蔵入力!$B$27:$E$127,4,FALSE)/10000,)","v":0},{"$f":"IFERROR(VLOOKUP(P20,③輸送・貯蔵入力!$B$27:$E$127,3,FALSE)/10000,)","v":0},{"$f":"IFERROR(VLOOKUP(Q20,③輸送・貯蔵入力!$B$27:$E$127,2,FALSE)/10000,)","v":0},{"$f":"IFERROR(VLOOKUP(R20,③輸送・貯蔵入力!$B$27:$E$127,3,FALSE)/10000,)","v":0},{"$f":"IFERROR(VLOOKUP(S20,③輸送・貯蔵入力!$B$27:$E$127,4,FALSE)/10000,)","v":0},{"$f":"IFERROR(VLOOKUP(T20,③輸送・貯蔵入力!$B$27:$E$127,3,FALSE)/10000,)","v":0},{"$f":"IFERROR(VLOOKUP(U20,③輸送・貯蔵入力!$B$27:$E$127,2,FALSE)/10000,)","v":0},{"$f":"IFERROR(VLOOKUP(V20,③輸送・貯蔵入力!$B$27:$E$127,3,FALSE)/10000,)","v":0},{"$f":"IFERROR(VLOOKUP(W20,③輸送・貯蔵入力!$B$27:$E$127,4,FALSE)/10000,)","v":0},{"$f":"IFERROR(VLOOKUP(X20,③輸送・貯蔵入力!$B$27:$E$127,3,FALSE)/10000,)","v":0},{"$f":"IFERROR(VLOOKUP(Y20,③輸送・貯蔵入力!$B$27:$E$127,2,FALSE)/10000,)","v":0},{"$f":"IFERROR(VLOOKUP(Z20,③輸送・貯蔵入力!$B$27:$E$127,3,FALSE)/10000,)","v":0},{"$f":"IFERROR(VLOOKUP(AA20,③輸送・貯蔵入力!$B$27:$E$127,4,FALSE)/10000,)","v":0},{"$f":"IFERROR(VLOOKUP(AB20,③輸送・貯蔵入力!$B$27:$E$127,3,FALSE)/10000,)","v":0},{"$f":"IFERROR(VLOOKUP(AC20,③輸送・貯蔵入力!$B$27:$E$127,2,FALSE)/10000,)","v":0},{"$f":"IFERROR(VLOOKUP(AD20,③輸送・貯蔵入力!$B$27:$E$127,3,FALSE)/10000,)","v":0},{"$f":"IFERROR(VLOOKUP(AE20,③輸送・貯蔵入力!$B$27:$E$127,4,FALSE)/10000,)","v":0},{"$f":"IFERROR(VLOOKUP(AF20,③輸送・貯蔵入力!$B$27:$E$127,3,FALSE)/10000,)","v":0}]
[null,null,"※備蓄タンクの必要基数は「潜在需要量（月換算）」から「備蓄タンクの容量」を割り戻して算出しているため、北陸管内港湾全体と各港の合計値が合わない場合があることに留意する"]
[]
[]
[6]
[]
[]
[7]
[]
[]
[8]
[]
[]
[9]
[]
[]
[]
[]
[]
[]
[]
[]
[6]
[]
[]
[7]
[]
[]
[8]
[]
[]
[9]

{"sheet":"用地面積計算（水素考え方）","index":13,"n_rows":94,"n_cols":114,"rows_kept":94,"cut":false,"hidden":true,"merged":[[5,7,6,7],[86,44,87,45],[86,48,87,49],[90,12,91,13],[90,16,91,17],[90,20,91,21],[90,24,91,25],[90,28,91,29],[90,32,91,33],[90,36,91,37],[90,40,91,41],[82,44,83,45],[82,48,83,49],[86,12,87,13],[86,16,87,17],[86,20,87,21],[86,24,87,25],[86,28,87,29],[86,32,87,33],[86,36,87,37],[86,40,87,41],[78,44,79,45],[82,12,83,13],[82,16,83,17],[82,20,83,21],[82,24,83,25],[82,28,83,29],[82,32,83,33],[82,36,83,37],[82,40,83,41],[90,44,91,45],[74,48,75,49],[90,48,91,49],[78,12,79,13],[78,16,79,17],[78,20,79,21],[78,24,79,25],[78,28,79,29],[78,32,79,33],[78,36,79,37],[78,40,79,41],[78,48,79,49],[74,12,75,13],[74,16,75,17],[74,20,75,21],[74,24,75,25],[74,28,75,29],[74,32,75,33],[74,36,75,37],[74,40,75,41],[74,44,75,45],[66,48,67,49],[70,12,71,13],[70,16,71,17],[70,20,71,21],[70,24,71,25],[70,28,71,29],[70,32,71,33],[70,36,71,37],[70,40,71,41],[70,44,71,45],[70,48,71,49],[66,12,67,13],[66,16,67,17],[66,20,67,21],[66,24,67,25],[66,28,67,29],[66,32,67,33],[66,36,67,37],[66,40,67,41],[66,44,67,45],[58,44,59,45],[58,48,59,49],[62,12,63,13],[62,16,63,17],[62,20,63,21],[62,24,63,25],[62,28,63,29],[62,32,63,33],[62,36,63,37],[62,40,63,41],[58,12,59,13],[58,16,59,17],[58,20,59,21],[58,24,59,25],[58,28,59,29],[58,32,59,33],[58,36,59,37],[58,40,59,41],[62,44,63,45],[62,48,63,49],[54,44,55,45],[54,48,55,49],[5,73,6,74],[54,12,55,13],[54,16,55,17],[54,20,55,21],[54,24,55,25],[54,28,55,29],[54,32,55,33],[54,36,55,37],[54,40,55,41],[5,65,6,66],[5,69,6,70],[9,65,10,66],[9,69,10,70],[13,65,14,66],[13,69,14,70],[5,48,6,49],[5,52,6,53],[9,28,10,29],[9,32,10,33],[9,48,10,49],[9,52,10,53],[13,48,14,49],[48,36,48,38],[48,52,48,55],[48,56,48,58],[48,72,48,75],[48,76,48,78],[48,96,48,99],[16,8,16,11],[16,12,16,14],[16,28,16,31],[16,32,16,34],[48,10,48,13],[48,14,48,16],[48,32,48,35],[17,28,17,31],[17,32,17,34],[17,8,17,11],[17,12,17,14],[35,62,36,63],[27,74,28,75],[27,78,28,79],[27,82,28,83],[31,74,32,75],[31,78,32,79],[31,82,32,83],[35,106,36,107],[35,110,36,111],[39,98,40,99],[39,102,40,103],[49,96,49,99],[49,100,49,102],[48,100,48,102],[27,106,28,107],[27,110,28,111],[31,98,32,99],[31,102,32,103],[31,106,32,107],[31,110,32,111],[49,52,49,55],[49,56,49,58],[49,72,49,75],[49,76,49,78],[27,98,28,99],[27,102,28,103],[35,98,36,99],[35,102,36,103],[49,10,49,13],[49,14,49,16],[49,32,49,35],[49,36,49,38],[39,54,40,55],[39,58,40,59],[39,62,40,63],[39,38,40,39],[39,34,40,35],[39,12,40,13],[35,82,36,83],[27,86,28,87],[31,86,32,87],[35,86,36,87],[39,74,40,75],[35,58,36,59],[35,12,36,13],[35,16,36,17],[35,20,36,21],[9,10,10,11],[5,28,6,29],[35,74,36,75],[35,78,36,79],[35,34,36,35],[35,38,36,39],[35,42,36,43],[27,54,28,55],[27,58,28,59],[27,62,28,63],[31,54,32,55],[31,58,32,59],[31,62,32,63],[35,54,36,55],[27,34,28,35],[27,38,28,39],[27,42,28,43],[31,34,32,35],[31,38,32,39],[31,42,32,43],[5,32,6,33],[27,12,28,13],[27,16,28,17],[5,10,6,11],[5,14,6,15],[2,10,2,11],[27,20,28,21],[31,12,32,13],[31,16,32,17],[31,20,32,21]]}
[]
[]
[null,null,null,null,null,null,null,null,0.5,0.5,1,null,0.5]
[null,null,null,null,null,null,null,0.5,1,1,1,1,1,1,1,1,1,1,null,null,null,null,null,null,null,null,1,1,1,1,1,1,1,1,1,1,null,null,null,null,null,null,null,null,null,null,1,1,1,1,1,1,1,1,1,1,null,null,null,null,null,null,null,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,null,"水素","アンモニア","メタン",null,null,0.5,1,null,null,null,null,null,null,null,null,1,null,null,null,null,null,null,null,null,1,null,null,null,null,null,null,null,null,1,null,null,null,null,null,null,null,null,null,null,1,null,null,null,null,null,null,null,null,1,null,null,null,null,null,null,null,1,null,null,null,null,null,null,null,null,null,null,null,null,1]
[null,"余白面積(㎡)　緑背景",{"$f":"(③輸送・貯蔵入力!D8/2)*(③輸送・貯蔵入力!D8/2)","v":1089},{"$f":"(③輸送・貯蔵入力!E8/3)*(③輸送・貯蔵入力!E8/3)","v":625},{"$f":"(③輸送・貯蔵入力!F8/2)*(③輸送・貯蔵入力!F8/2)","v":1444},null,null,1,1,null,"●",null,null,null,"●",null,null,1,null,null,null,null,null,null,null,null,1,null,"●",null,null,null,"●",null,null,1,null,null,null,null,null,null,null,null,null,null,1,null,"●",null,null,null,"●",null,null,1,null,null,null,null,null,null,null,1,null,"●",null,null,null,"●",null,null,null,"●",null,null,1]
[null,"タンク周辺面積(㎡)　黄背景",{"$f":"C6*16","v":17424},{"$f":"(③輸送・貯蔵入力!E8*5/3)*(③輸送・貯蔵入力!E8*5/3)","v":15625},{"$f":"E6*16","v":23104},null,null,null,1,null,null,null,null,null,null,null,null,1,null,null,null,null,null,null,null,null,1,null,null,null,null,null,null,null,null,1,null,null,null,null,null,null,null,null,null,null,1,null,null,null,null,null,null,null,null,1,null,null,null,null,null,null,null,1,null,null,null,null,null,null,null,null,null,null,null,null,1]
[null,null,null,null,null,null,null,0.5,1,null,null,null,null,null,null,null,null,1,null,null,null,null,null,null,null,null,1,null,null,null,null,null,null,null,null,1,null,null,null,null,null,null,null,null,null,null,1,null,null,null,null,null,null,null,null,1,null,null,null,null,null,null,null,1,null,null,null,null,null,null,null,null,null,null,null,null,1]
[null,null,null,null,null,null,null,null,1,null,null,null,null,1,1,1,1,1,null,null,null,null,null,null,null,null,1,null,null,null,null,null,null,null,null,1,null,null,null,null,null,null,null,null,null,null,1,null,null,null,null,null,null,null,null,1,null,null,null,null,null,null,null,1,null,null,null,null,null,null,null,null,1,1,1,1,1]
[null,"タンク個数_縦","タンク個数_横","余白個数","範囲From","範囲To",null,null,1,null,"●",null,null,1,null,null,null,null,null,null,null,null,null,null,null,null,1,null,"●",null,null,null,"●",null,null,1,null,null,null,null,null,null,null,null,null,null,1,null,"●",null,null,null,"●",null,null,1,null,null,null,null,null,null,null,1,null,"●",null,null,null,"●",null,null,1]
[null,1,1,20,1,1,null,null,1,null,null,null,null,1,null,null,null,null,null,null,null,null,null,null,null,null,1,null,null,null,null,null,null,null,null,1,null,null,null,null,null,null,null,null,null,null,1,null,null,null,null,null,null,null,null,1,null,null,null,null,null,null,null,1,null,null,null,null,null,null,null,null,1]
[null,2,1,28,2,2,null,null,1,null,null,null,null,1,null,null,null,null,null,null,null,null,null,null,null,null,1,null,null,null,null,null,null,null,null,1,null,null,null,null,null,null,null,null,null,null,1,null,null,null,null,null,null,null,null,1,null,null,null,null,null,null,null,1,null,null,null,null,null,null,null,null,1]
[null,2,{"$f":"C11+1","v":2},36,3,{"$f":"B13*C13","v":4},null,null,1,1,1,1,1,1,null,null,null,null,null,null,null,null,null,null,null,null,1,1,1,1,1,1,1,1,1,1,null,null,null,null,null,null,null,null,null,null,1,null,null,null,null,1,1,1,1,1,null,null,null,null,null,null,null,1,null,null,null,null,null,null,null,null,1]
[null,{"$f":"B12+1","v":3},{"$f":"C12+1","v":2},44,{"$f":"F13+1","v":5},{"$f":"B14*C14","v":6},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,null,"●",null,null,1,null,null,null,null,null,null,null,null,null,null,null,1,null,"●",null,null,null,"●",null,null,1]
[null,3,3,52,{"$f":"F14+1","v":7},9,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,null,null,null,null,1,null,null,null,null,null,null,null,null,null,null,null,1,null,null,null,null,null,null,null,null,1]
[null,4,3,60,10,12,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,null,null,null,null,1,null,null,null,null,null,null,null,null,null,null,null,1,null,null,null,null,null,null,null,null,1]
[null,4,4,68,13,16,null,null,"余白個数",null,null,null,{"$f":"SUM(I4:R13)","v":36},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"余白個数",null,null,null,{"$f":"SUM(AA4:AJ13)","v":36},null,null,null,null,null,null,null,null,null,null,null,null,null,1,1,1,1,1,1,null,null,null,null,null,null,null,null,null,null,null,1,1,1,1,1,1,1,1,1,1]
[null,{"$f":"B16+1","v":5},{"$f":"C16+1","v":4},76,17,20,null,null,"余白面積",null,null,null,{"$f":"SUM(I4:R13)*$C$6","v":39204},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"余白面積",null,null,null,{"$f":"SUM(AA4:AJ13)*$C$6","v":39204}]
[null,{"$f":"B17+1","v":5},5,84,21,25]
[null,{"$f":"B18+1","v":6},5,92,26,30]
[null,6,6,100,31,36]
[null,7,6,108,37,42]
[null,7,7,116,43,49]
[null,8,7,124,50,56]
[null,8,8,132,57,64]
[null,9,8,140,65,72,null,null,null,null,1,1,1,1,1,1,1,1,1,1,1,1,1,1,null,null,null,null,null,null,null,null,1,1,1,1,1,1,1,1,1,1,1,1,1,1,null,null,null,null,null,null,1,1,1,1,1,1,1,1,1,1,1,1,1,1,null,null,null,null,null,null,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,null,null,null,null,null,null,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,9,9,148,73,81,null,null,null,null,1,null,null,null,null,null,null,null,null,null,null,null,null,1,null,null,null,null,null,null,null,null,1,null,null,null,null,null,null,null,null,null,null,null,null,1,null,null,null,null,null,null,1,null,null,null,null,null,null,null,null,null,null,null,null,1,null,null,null,null,null,null,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,null,null,null,null,null,null,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1]
[null,10,9,156,82,90,null,null,null,null,1,null,"●",null,null,null,"●",null,null,null,"●",null,null,1,null,null,null,null,null,null,null,null,1,null,"●",null,null,null,"●",null,null,null,"●",null,null,1,null,null,null,null,null,null,1,null,"●",null,null,null,"●",null,null,null,"●",null,null,1,null,null,null,null,null,null,1,null,"●",null,null,null,"●",null,null,null,"●",null,null,null,"●",null,null,1,null,null,null,null,null,null,1,null,"●",null,null,null,"●",null,null,null,"●",null,null,null,"●",null,null,1]
[null,10,10,164,91,100,null,null,null,null,1,null,null,null,null,null,null,null,null,null,null,null,null,1,null,null,null,null,null,null,null,null,1,null,null,null,null,null,null,null,null,null,null,null,null,1,null,null,null,null,null,null,1,null,null,null,null,null,null,null,null,null,null,null,null,1,null,null,null,null,null,null,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,null,null,null,null,null,null,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1]
[null,null,null,null,null,null,null,null,null,null,1,null,null,null,null,null,null,null,null,null,null,null,null,1,null,null,null,null,null,null,null,null,1,null,null,null,null,null,null,null,null,null,null,null,null,1,null,null,null,null,null,null,1,null,null,null,null,null,null,null,null,null,null,null,null,1,null,null,null,null,null,null,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,null,null,null,null,null,null,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1]
[null,null,null,null,null,null,null,null,null,null,1,null,null,null,null,null,null,null,null,null,null,null,null,1,null,null,null,null,null,null,null,null,1,null,null,null,null,null,null,null,null,null,null,null,null,1,null,null,null,null,null,null,1,null,null,null,null,null,null,null,null,null,null,null,null,1,null,null,null,null,null,null,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,null,null,null,null,null,null,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1]
[null,null,null,null,null,null,null,null,null,null,1,null,"●",null,null,null,"●",null,null,null,"●",null,null,1,null,null,null,null,null,null,null,null,1,null,"●",null,null,null,"●",null,null,null,"●",null,null,1,null,null,null,null,null,null,1,null,"●",null,null,null,"●",null,null,null,"●",null,null,1,null,null,null,null,null,null,1,null,"●",null,null,null,"●",null,null,null,"●",null,null,null,"●",null,null,1,null,null,null,null,null,null,1,null,"●",null,null,null,"●",null,null,null,"●",null,null,null,"●",null,null,1]
[null,null,null,null,null,null,null,null,null,null,1,null,null,null,null,null,null,null,null,null,null,null,null,1,null,null,null,null,null,null,null,null,1,null,null,null,null,null,null,null,null,null,null,null,null,1,null,null,null,null,null,null,1,null,null,null,null,null,null,null,null,null,null,null,null,1,null,null,null,null,null,null,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,null,null,null,null,null,null,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1]
[null,null,null,null,null,null,null,null,null,null,1,null,null,null,null,null,null,null,null,null,null,null,null,1,null,null,null,null,null,null,null,null,1,null,null,null,null,null,null,null,null,null,null,null,null,1,null,null,null,null,null,null,1,null,null,null,null,null,null,null,null,null,null,null,null,1,null,null,null,null,null,null,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,null,null,null,null,null,null,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1]
[null,null,null,null,null,null,null,null,null,null,1,null,null,null,null,null,null,null,null,null,null,null,null,1,null,null,null,null,null,null,null,null,1,null,null,null,null,null,null,null,null,null,null,null,null,1,null,null,null,null,null,null,1,null,null,null,null,null,null,null,null,null,null,null,null,1,null,null,null,null,null,null,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,null,null,null,null,null,null,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1]
[null,null,null,null,null,null,null,null,null,null,1,null,"●",null,null,null,"●",null,null,null,"●",null,null,1,null,null,null,null,null,null,null,null,1,null,"●",null,null,null,"●",null,null,null,"●",null,null,1,null,null,null,null,null,null,1,null,"●",null,null,null,"●",null,null,null,"●",null,null,1,null,null,null,null,null,null,1,null,"●",null,null,null,"●",null,null,null,"●",null,null,null,"●",null,null,1,null,null,null,null,null,null,1,null,"●",null,null,null,"●",null,null,null,"●",null,null,null,"●",null,null,1]
[null,null,null,null,null,null,null,null,null,null,1,null,null,null,null,null,null,null,null,null,null,null,null,1,null,null,null,null,null,null,null,null,1,null,null,null,null,null,null,null,null,null,null,null,null,1,null,null,null,null,null,null,1,null,null,null,null,null,null,null,null,null,null,null,null,1,null,null,null,null,null,null,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,null,null,null,null,null,null,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1]
[null,null,null,null,null,null,null,null,null,null,1,null,null,null,null,null,null,null,null,null,null,null,null,1,null,null,null,null,null,null,null,null,1,null,null,null,null,null,null,null,null,null,null,null,null,1,null,null,null,null,null,null,1,null,null,null,null,null,null,null,null,null,null,null,null,1,null,null,null,null,null,null,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,null,null,null,null,null,null,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1]
[null,null,null,null,null,null,null,null,null,null,1,null,null,null,null,1,1,1,1,1,1,1,1,1,null,null,null,null,null,null,null,null,1,null,null,null,null,null,null,null,null,1,1,1,1,1,null,null,null,null,null,null,1,null,null,null,null,null,null,null,null,null,null,null,null,1,null,null,null,null,null,null,1,null,null,null,null,1,1,1,1,1,1,1,1,1,1,1,1,1,null,null,null,null,null,null,1,null,null,null,null,null,null,null,null,1,1,1,1,1,1,1,1,1]
[null,null,null,null,null,null,null,null,null,null,1,null,"●",null,null,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,null,"●",null,null,null,"●",null,null,1,null,null,null,null,null,null,null,null,null,null,1,null,"●",null,null,null,"●",null,null,null,"●",null,null,1,null,null,null,null,null,null,1,null,"●",null,null,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,null,"●",null,null,null,"●",null,null,1]
[null,null,null,null,null,null,null,null,null,null,1,null,null,null,null,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,null,null,null,null,null,null,null,null,1,null,null,null,null,null,null,null,null,null,null,1,null,null,null,null,null,null,null,null,null,null,null,null,1,null,null,null,null,null,null,1,null,null,null,null,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,null,null,null,null,null,null,null,null,1]
[null,null,null,null,null,null,null,null,null,null,1,null,null,null,null,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,null,null,null,null,null,null,null,null,1,null,null,null,null,null,null,null,null,null,null,1,null,null,null,null,null,null,null,null,null,null,null,null,1,null,null,null,null,null,null,1,null,null,null,null,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,null,null,null,null,null,null,null,null,1]
[null,null,null,null,null,null,null,null,null,null,1,1,1,1,1,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,1,1,1,1,1,1,1,1,1,null,null,null,null,null,null,null,null,null,null,1,1,1,1,1,1,1,1,1,1,1,1,1,1,null,null,null,null,null,null,1,1,1,1,1,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,1,1,1,1,1,1,1,1,1]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,"余白個数",null,null,null,{"$f":"SUM(K26:X43)","v":60},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"余白個数",null,null,null,{"$f":"SUM(AG26:AT43)","v":60},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"余白個数",null,null,null,{"$f":"SUM(BA26:BN43)","v":60},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"余白個数",null,null,null,{"$f":"SUM(BU26:CL43)","v":68},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"余白個数",null,null,null,{"$f":"SUM(CS26:DJ43)","v":68}]
[null,null,null,null,null,null,null,null,null,null,"余白面積",null,null,null,{"$f":"SUM(K26:X43)*$C$6","v":65340},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"余白面積",null,null,null,{"$f":"SUM(AG26:AT43)*$C$6","v":65340},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"余白面積",null,null,null,{"$f":"SUM(BA26:BN43)*$C$6","v":65340},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"余白面積",null,null,null,{"$f":"SUM(BU26:CH43)*$C$6","v":52272},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"余白面積",null,null,null,{"$f":"SUM(CS26:DF43)*$C$6","v":52272}]
[]
[]
[null,null,null,null,null,null,null,null,null,null,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,null,null,null,null,null,null,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1]
[null,null,null,null,null,null,null,null,null,null,1,null,"●",null,null,null,"●",null,null,null,"●",null,null,null,"●",null,null,null,"●",null,null,null,"●",null,null,null,"●",null,null,null,"●",null,null,null,"●",null,null,null,"●",null,null,1]
[null,null,null,null,null,null,null,null,null,null,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1]
[null,null,null,null,null,null,null,null,null,null,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1]
[null,null,null,null,null,null,null,null,null,null,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1]
[null,null,null,null,null,null,null,null,null,null,1,null,"●",null,null,null,"●",null,null,null,"●",null,null,null,"●",null,null,null,"●",null,null,null,"●",null,null,null,"●",null,null,null,"●",null,null,null,"●",null,null,null,"●",null,null,1]
[null,null,null,null,null,null,null,null,null,null,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1]
[null,null,null,null,null,null,null,null,null,null,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1]
[null,null,null,null,null,null,null,null,null,null,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1]
[null,null,null,null,null,null,null,null,null,null,1,null,"●",null,null,null,"●",null,null,null,"●",null,null,null,"●",null,null,null,"●",null,null,null,"●",null,null,null,"●",null,null,null,"●",null,null,null,"●",null,null,null,"●",null,null,1]
[null,null,null,null,null,null,null,null,null,null,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1]
[null,null,null,null,null,null,null,null,null,null,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1]
[null,null,null,null,null,null,null,null,null,null,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1]
[null,null,null,null,null,null,null,null,null,null,1,null,"●",null,null,null,"●",null,null,null,"●",null,null,null,"●",null,null,null,"●",null,null,null,"●",null,null,null,"●",null,null,null,"●",null,null,null,"●",null,null,null,"●",null,null,1]
[null,null,null,null,null,null,null,null,null,null,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1]
[null,null,null,null,null,null,null,null,null,null,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1]
[null,null,null,null,null,null,null,null,null,null,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1]
[null,null,null,null,null,null,null,null,null,null,1,null,"●",null,null,null,"●",null,null,null,"●",null,null,null,"●",null,null,null,"●",null,null,null,"●",null,null,null,"●",null,null,null,"●",null,null,null,"●",null,null,null,"●",null,null,1]
[null,null,null,null,null,null,null,null,null,null,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1]
[null,null,null,null,null,null,null,null,null,null,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1]
[null,null,null,null,null,null,null,null,null,null,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1]
[null,null,null,null,null,null,null,null,null,null,1,null,"●",null,null,null,"●",null,null,null,"●",null,null,null,"●",null,null,null,"●",null,null,null,"●",null,null,null,"●",null,null,null,"●",null,null,null,"●",null,null,null,"●",null,null,1]
[null,null,null,null,null,null,null,null,null,null,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1]
[null,null,null,null,null,null,null,null,null,null,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1]
[null,null,null,null,null,null,null,null,null,null,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1]
[null,null,null,null,null,null,null,null,null,null,1,null,"●",null,null,null,"●",null,null,null,"●",null,null,null,"●",null,null,null,"●",null,null,null,"●",null,null,null,"●",null,null,null,"●",null,null,null,"●",null,null,null,"●",null,null,1]
[null,null,null,null,null,null,null,null,null,null,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1]
[null,null,null,null,null,null,null,null,null,null,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1]
[null,null,null,null,null,null,null,null,null,null,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1]
[null,null,null,null,null,null,null,null,null,null,1,null,"●",null,null,null,"●",null,null,null,"●",null,null,null,"●",null,null,null,"●",null,null,null,"●",null,null,null,"●",null,null,null,"●",null,null,null,"●",null,null,null,"●",null,null,1]
[null,null,null,null,null,null,null,null,null,null,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1]
[null,null,null,null,null,null,null,null,null,null,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1]
[null,null,null,null,null,null,null,null,null,null,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1]
[null,null,null,null,null,null,null,null,null,null,1,null,"●",null,null,null,"●",null,null,null,"●",null,null,null,"●",null,null,null,"●",null,null,null,"●",null,null,null,"●",null,null,null,"●",null,null,null,"●",null,null,null,"●",null,null,1]
[null,null,null,null,null,null,null,null,null,null,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1]
[null,null,null,null,null,null,null,null,null,null,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1]
[null,null,null,null,null,null,null,null,null,null,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1]
[null,null,null,null,null,null,null,null,null,null,1,null,"●",null,null,null,"●",null,null,null,"●",null,null,null,"●",null,null,null,"●",null,null,null,"●",null,null,null,"●",null,null,null,"●",null,null,null,"●",null,null,null,"●",null,null,1]
[null,null,null,null,null,null,null,null,null,null,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1]
[null,null,null,null,null,null,null,null,null,null,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1]
[null,null,null,null,null,null,null,null,null,null,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]

{"sheet":"用地面積計算（アンモニア考え方）","index":14,"n_rows":52,"n_cols":151,"rows_kept":52,"cut":false,"hidden":true,"merged":[[10,10,12,12],[10,30,12,32],[10,35,12,37],[2,10,2,12],[5,7,7,7],[5,10,7,12],[5,15,7,17],[5,30,7,32],[5,35,7,37],[19,8,19,12],[19,13,19,15],[19,30,19,34],[19,35,19,38],[18,8,18,12],[18,13,18,15],[18,30,18,34],[18,35,18,38],[51,60,51,62],[50,10,50,14],[50,15,50,18],[50,35,50,39],[50,40,50,42],[50,56,50,59],[50,60,50,62],[51,10,51,14],[51,15,51,18],[51,35,51,39],[51,40,51,42],[51,56,51,59],[44,12,46,14],[29,37,31,39],[34,37,36,39],[39,37,41,39],[29,12,31,14],[29,17,31,19],[34,12,36,14],[29,22,31,24],[39,12,41,14],[34,22,36,24],[34,63,36,65],[34,68,36,70],[39,58,41,60],[39,68,41,70],[34,17,36,19],[39,22,41,24],[39,17,41,19],[44,68,46,70],[39,47,41,49],[44,37,46,39],[44,42,46,44],[29,58,31,60],[29,63,31,65],[29,42,31,44],[34,42,36,44],[39,42,41,44],[34,47,36,49],[29,47,31,49],[39,63,41,65],[44,58,46,60],[44,63,46,65],[29,68,31,70],[34,58,36,60]]}
[]
[]
[null,null,null,null,null,null,null,null,0.3,0.3,1,null,null,0.3]
[null,null,null,null,null,null,null,0.3,1,1,1,1,1,1,1,1,1,1,1,1,null,null,null,null,null,null,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1]
[null,null,"アンモニア",null,null,null,null,0.3,1,null,null,null,null,null,null,null,null,null,null,1,null,null,null,null,null,null,null,null,1,null,null,null,null,null,null,null,null,null,null,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1]
[null,"余白面積(㎡)　緑背景",{"$f":"(③輸送・貯蔵入力!E8/3)*(③輸送・貯蔵入力!E8/3)","v":625},null,null,null,null,1,1,null,"●",null,null,null,null,"●",null,null,null,1,null,null,null,null,null,null,null,null,1,null,"●",null,null,null,null,"●",null,null,null,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1]
[null,"タンク周辺面積(㎡)　黄背景",{"$f":"(③輸送・貯蔵入力!E8*5/3)*(③輸送・貯蔵入力!E8*5/3)","v":15625},null,null,null,null,null,1,null,null,null,null,null,null,null,null,null,null,1,null,null,null,null,null,null,null,null,1,null,null,null,null,null,null,null,null,null,null,1]
[null,null,null,null,null,null,null,null,1,null,null,null,null,null,null,null,null,null,null,1,null,null,null,null,null,null,null,null,1,null,null,null,null,null,null,null,null,null,null,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1]
[null,null,null,null,null,null,null,0.3,1,null,null,null,null,null,null,null,null,null,null,1,null,null,null,null,null,null,null,null,1,null,null,null,null,null,null,null,null,null,null,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1]
[null,"タンク個数_縦","タンク個数_横","余白個数","範囲From","範囲To",null,null,1,null,null,null,null,null,1,1,1,1,1,1,null,null,null,null,null,null,null,null,1,null,null,null,null,null,null,null,null,null,null,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1]
[null,1,1,24,1,1,null,null,1,null,"●",null,null,null,1,null,null,null,null,null,null,null,null,null,null,null,null,null,1,null,"●",null,null,null,null,"●",null,null,null,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1]
[null,2,1,34,2,2,null,null,1,null,null,null,null,null,1,null,null,null,null,null,null,null,null,null,null,null,null,null,1,null,null,null,null,null,null,null,null,null,null,1]
[null,2,{"$f":"C11+1","v":2},44,3,{"$f":"B13*C13","v":4},null,null,1,null,null,null,null,null,1,null,null,null,null,null,null,null,null,null,null,null,null,null,1,null,null,null,null,null,null,null,null,null,null,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1]
[null,{"$f":"B12+1","v":3},{"$f":"C12+1","v":2},54,{"$f":"F13+1","v":5},{"$f":"B14*C14","v":6},null,null,1,null,null,null,null,null,1,null,null,null,null,null,null,null,null,null,null,null,null,null,1,null,null,null,null,null,null,null,null,null,null,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1]
[null,3,3,64,{"$f":"F14+1","v":7},9,null,null,1,1,1,1,1,1,1,null,null,null,null,null,null,null,null,null,null,null,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1]
[null,4,3,74,10,12]
[null,4,4,84,13,16]
[null,{"$f":"B16+1","v":5},4,94,17,20]
[null,{"$f":"B17+1","v":5},5,104,21,25,null,null,"余白個数",null,null,null,null,{"$f":"SUM(I4:T15)","v":44},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"余白個数",null,null,null,null,{"$f":"SUM(AC4:AN15)","v":44}]
[null,{"$f":"B18+1","v":6},5,114,26,30,null,null,"余白面積",null,null,null,null,{"$f":"SUM(I4:T15)*$C$6","v":27500},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"余白面積",null,null,null,null,{"$f":"SUM(AC4:AN15)*$C$6","v":27500}]
[null,6,6,124,31,36]
[null,7,6,134,37,42]
[null,7,7,144,43,49]
[null,8,7,154,50,56]
[null,8,8,164,57,64]
[null,9,8,174,65,72]
[null,9,9,184,73,81]
[null,10,9,194,82,90,null,null,null,null,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,null,null,null,null,null,null,null,null,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,null,null,null,null,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,10,10,204,91,100,null,null,null,null,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,null,null,null,null,null,null,null,null,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,null,null,null,null,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1]
[null,null,null,null,null,null,null,null,null,null,1,null,"●",null,null,null,null,"●",null,null,null,null,"●",null,null,null,1,null,null,null,null,null,null,null,null,1,null,"●",null,null,null,null,"●",null,null,null,null,"●",null,null,null,1,null,null,null,null,1,null,"●",null,null,null,null,"●",null,null,null,null,"●",null,null,null,1]
[null,null,null,null,null,null,null,null,null,null,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,null,null,null,null,null,null,null,null,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,null,null,null,null,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1]
[null,null,null,null,null,null,null,null,null,null,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,null,null,null,null,null,null,null,null,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,null,null,null,null,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1]
[null,null,null,null,null,null,null,null,null,null,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,null,null,null,null,null,null,null,null,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,null,null,null,null,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1]
[null,null,null,null,null,null,null,null,null,null,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,null,null,null,null,null,null,null,null,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,null,null,null,null,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1]
[null,null,null,null,null,null,null,null,null,null,1,null,"●",null,null,null,null,"●",null,null,null,null,"●",null,null,null,1,null,null,null,null,null,null,null,null,1,null,"●",null,null,null,null,"●",null,null,null,null,"●",null,null,null,1,null,null,null,null,1,null,"●",null,null,null,null,"●",null,null,null,null,"●",null,null,null,1]
[null,null,null,null,null,null,null,null,null,null,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,null,null,null,null,null,null,null,null,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,null,null,null,null,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1]
[null,null,null,null,null,null,null,null,null,null,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,null,null,null,null,null,null,null,null,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,null,null,null,null,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1]
[null,null,null,null,null,null,null,null,null,null,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,null,null,null,null,null,null,null,null,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,null,null,null,null,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1]
[null,null,null,null,null,null,null,null,null,null,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,null,null,null,null,null,null,null,null,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,null,null,null,null,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1]
[null,null,null,null,null,null,null,null,null,null,1,null,"●",null,null,null,null,"●",null,null,null,null,"●",null,null,null,1,null,null,null,null,null,null,null,null,1,null,"●",null,null,null,null,"●",null,null,null,null,"●",null,null,null,1,null,null,null,null,1,null,"●",null,null,null,null,"●",null,null,null,null,"●",null,null,null,1]
[null,null,null,null,null,null,null,null,null,null,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,null,null,null,null,null,null,null,null,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,null,null,null,null,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1]
[null,null,null,null,null,null,null,null,null,null,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,null,null,null,null,null,null,null,null,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,null,null,null,null,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1]
[null,null,null,null,null,null,null,null,null,null,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,null,null,null,null,null,null,null,null,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,null,null,null,null,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1]
[null,null,null,null,null,null,null,null,null,null,1,null,null,null,null,null,1,1,1,1,1,1,1,1,1,1,1,null,null,null,null,null,null,null,null,1,null,null,null,null,null,null,null,null,null,null,1,1,1,1,1,1,null,null,null,null,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1]
[null,null,null,null,null,null,null,null,null,null,1,null,"●",null,null,null,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,null,"●",null,null,null,null,"●",null,null,null,1,null,null,null,null,null,null,null,null,null,1,null,"●",null,null,null,null,"●",null,null,null,null,"●",null,null,null,1]
[null,null,null,null,null,null,null,null,null,null,1,null,null,null,null,null,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,null,null,null,null,null,null,null,null,null,null,1,null,null,null,null,null,null,null,null,null,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1]
[null,null,null,null,null,null,null,null,null,null,1,null,null,null,null,null,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,null,null,null,null,null,null,null,null,null,null,1,null,null,null,null,null,null,null,null,null,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1]
[null,null,null,null,null,null,null,null,null,null,1,null,null,null,null,null,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,null,null,null,null,null,null,null,null,null,null,1,null,null,null,null,null,null,null,null,null,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1]
[null,null,null,null,null,null,null,null,null,null,1,1,1,1,1,1,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,1,1,1,1,1,1,1,1,1,1,1,null,null,null,null,null,null,null,null,null,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[]
[null,null,null,null,null,null,null,null,null,null,"余白個数",null,null,null,null,{"$f":"SUM(K28:AA49)","v":74},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"余白個数",null,null,null,null,{"$f":"SUM(AJ28:AZ49)","v":74},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"余白個数",null,null,null,{"$f":"SUM(BE28:BU49)","v":74}]
[null,null,null,null,null,null,null,null,null,null,"余白面積",null,null,null,null,{"$f":"SUM(K28:Z45)*$C$6","v":27500},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"余白面積",null,null,null,null,{"$f":"SUM(AJ28:AX45)*$C$6","v":23125},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"余白面積",null,null,null,{"$f":"SUM(BE28:BR45)*$C$6","v":19375}]

{"sheet":"④海上輸送網","index":15,"n_rows":0,"n_cols":0,"rows_kept":0,"cut":false,"hidden":false,"merged":[]}

{"sheet":"直送方式（ｼﾅﾘｵ1）_水素","index":16,"n_rows":206,"n_cols":22,"rows_kept":206,"cut":false,"hidden":false,"merged":[[3,2,3,10],[3,13,3,21],[164,4,164,9],[177,4,177,9],[191,4,191,9],[149,2,149,10],[149,13,149,21],[150,2,150,10],[150,13,150,21],[151,2,151,10],[148,15,148,20],[130,2,135,2],[130,3,135,3],[130,13,135,13],[130,14,135,14],[142,2,147,2],[142,3,147,3],[142,13,147,13],[142,14,147,14],[204,4,204,9],[148,4,148,9],[106,2,111,2],[106,3,111,3],[106,13,111,13],[106,14,111,14],[112,4,112,9],[136,2,141,2],[136,3,141,3],[136,13,141,13],[136,14,141,14],[112,15,112,20],[124,14,129,14],[116,2,119,2],[116,13,119,13],[124,2,129,2],[124,3,129,3],[124,13,129,13],[94,2,99,2],[94,3,99,3],[94,13,99,13],[94,14,99,14],[100,2,105,2],[100,3,105,3],[100,13,105,13],[100,14,105,14],[88,14,93,14],[70,2,75,2],[70,3,75,3],[70,13,75,13],[70,14,75,14],[76,4,76,9],[80,2,83,2],[80,13,83,13],[88,2,93,2],[88,3,93,3],[88,13,93,13],[76,15,76,20],[58,2,63,2],[58,3,63,3],[58,13,63,13],[58,14,63,14],[64,2,69,2],[64,3,69,3],[64,13,69,13],[64,14,69,14],[40,4,40,9],[40,15,40,20],[44,2,47,2],[44,13,47,13],[52,2,57,2],[52,3,57,3],[52,13,57,13],[52,14,57,14],[28,2,33,2],[28,3,33,3],[28,13,33,13],[28,14,33,14],[34,2,39,2],[34,3,39,3],[34,13,39,13],[34,14,39,14],[22,14,27,14],[16,2,21,2],[16,3,21,3],[16,13,21,13],[16,14,21,14],[8,2,11,2],[8,13,11,13],[22,2,27,2],[22,3,27,3],[22,13,27,13]]}
[]
[null,null,"入力項目"]
[]
[null,null,"海上輸送費用　シナリオ１",null,null,null,null,null,null,null,null,null,null,"海上輸送費用　シナリオ１"]
[null,null,"水素（ピーク月　※４か月）",null,null,null,null,null,null,null,null,null,null,"水素（その他月　※８か月）"]
[]
[null,null,"実証期","単位","新潟港","直江津港","伏木富山港","金沢港","七尾港","敦賀港","備考",null,null,"実証期","単位","新潟港","直江津港","伏木富山港","金沢港","七尾港","敦賀港","備考"]
[null,null," 密度","（t/m3）",{"$f":"④海上輸送網入力!$E$8","v":7.0811518324607331E-2},{"$f":"④海上輸送網入力!$E$8","v":7.0811518324607331E-2},{"$f":"④海上輸送網入力!$E$8","v":7.0811518324607331E-2},{"$f":"④海上輸送網入力!$E$8","v":7.0811518324607331E-2},{"$f":"④海上輸送網入力!$E$8","v":7.0811518324607331E-2},{"$f":"④海上輸送網入力!$E$8","v":7.0811518324607331E-2}," ①",null,null," 密度","（t/m3）",{"$f":"④海上輸送網入力!$E$8","v":7.0811518324607331E-2},{"$f":"④海上輸送網入力!$E$8","v":7.0811518324607331E-2},{"$f":"④海上輸送網入力!$E$8","v":7.0811518324607331E-2},{"$f":"④海上輸送網入力!$E$8","v":7.0811518324607331E-2},{"$f":"④海上輸送網入力!$E$8","v":7.0811518324607331E-2},{"$f":"④海上輸送網入力!$E$8","v":7.0811518324607331E-2}," ①"]
[null,null," 運搬船積載量","（m3/隻）",{"$f":"KEISAN(\"水素\",E15,\"タンク容量\",E7,\"外貿\")","v":38805},{"$f":"KEISAN(\"水素\",F15,\"タンク容量\",F7,\"外貿\")","v":25870},{"$f":"KEISAN(\"水素\",G15,\"タンク容量\",G7,\"外貿\")","v":25870},{"$f":"KEISAN(\"水素\",H15,\"タンク容量\",H7,\"外貿\")","v":3556},{"$f":"KEISAN(\"水素\",I15,\"タンク容量\",I7,\"外貿\")","v":3556},{"$f":"KEISAN(\"水素\",J15,\"タンク容量\",J7,\"外貿\")","v":3556}," ② 港湾施設能力及び対象船舶一覧より、需要量に合わせた船型を設定",null,null," 運搬船積載量","（m3/隻）",{"$f":"KEISAN(\"水素\",P15,\"タンク容量\",P7,\"外貿\")","v":25870},{"$f":"KEISAN(\"水素\",Q15,\"タンク容量\",Q7,\"外貿\")","v":25870},{"$f":"KEISAN(\"水素\",R15,\"タンク容量\",R7,\"外貿\")","v":3556},{"$f":"KEISAN(\"水素\",S15,\"タンク容量\",S7,\"外貿\")","v":3556},{"$f":"KEISAN(\"水素\",T15,\"タンク容量\",T7,\"外貿\")","v":3556},{"$f":"KEISAN(\"水素\",U15,\"タンク容量\",U7,\"外貿\")","v":3556}," ② 港湾施設能力及び対象船舶一覧より、需要量に合わせた船型を設定"]
[null,null,null,"（t/隻）",{"$f":"E9*E8","v":2747.8409685863876},1831.8939790575917,1831.8939790575917,251.80575916230367,251.80575916230367,251.80575916230367," ③=②×①",null,null,null,"（t/隻）",{"$f":"P9*P8","v":1831.8939790575917},1831.8939790575917,251.80575916230367,251.80575916230367,251.80575916230367,251.80575916230367," ③=②×①"]
[null,null,null,"(GT)",{"$f":"KEISAN(\"水素\",E15,\"総トン数\",E7,\"外貿\")","v":30000},{"$f":"KEISAN(\"水素\",F15,\"総トン数\",F7,\"外貿\")","v":20000},{"$f":"KEISAN(\"水素\",G15,\"総トン数\",G7,\"外貿\")","v":20000},{"$f":"KEISAN(\"水素\",H15,\"総トン数\",H7,\"外貿\")","v":4505},{"$f":"KEISAN(\"水素\",I15,\"総トン数\",I7,\"外貿\")","v":4505},{"$f":"KEISAN(\"水素\",J15,\"総トン数\",J7,\"外貿\")","v":4505},"港湾施設能力及び対象船舶一覧より、需要量に合わせた船型を設定",null,null,null,"(GT)",{"$f":"KEISAN(\"水素\",P15,\"総トン数\",P7,\"外貿\")","v":20000},{"$f":"KEISAN(\"水素\",Q15,\"総トン数\",Q7,\"外貿\")","v":20000},{"$f":"KEISAN(\"水素\",R15,\"総トン数\",R7,\"外貿\")","v":4505},{"$f":"KEISAN(\"水素\",S15,\"総トン数\",S7,\"外貿\")","v":4505},{"$f":"KEISAN(\"水素\",T15,\"総トン数\",T7,\"外貿\")","v":4505},{"$f":"KEISAN(\"水素\",U15,\"総トン数\",U7,\"外貿\")","v":4505},"港湾施設能力及び対象船舶一覧より、需要量に合わせた船型を設定"]
[null,null,null,"(DWT)",{"$f":"E11/1.3702","v":21894.613924974456},14596.409283316303,14596.409283316303,3287.8411910669975,3287.8411910669975,3287.8411910669975," LNG船のDWTとGTの関係：DWT=GT/1.3702 より （※１）",null,null,null,"(DWT)",{"$f":"P11/1.3702","v":14596.409283316303},{"$f":"Q11/1.3702","v":14596.409283316303},3287.8411910669975,3287.8411910669975,3287.8411910669975,3287.8411910669975," LNG船のDWTとGTの関係：DWT=GT/1.3702 より （※１）"]
[null,null," 船速（外航）","（ノット）",14,14,14,14,14,14," ④ 国土交通省検討資料より",null,null," 船速（外航）","（ノット）",14,14,14,14,14,14," ④ 国土交通省検討資料より"]
[null,null," 海上輸送費用原単位","（千円/日･隻）",{"$f":"45.432*E12^(0.4019)","v":2521.9903073946525},2142.7541067300813,2142.7541067300813,1177.0863381909896,1177.0863381909896,1177.0863381909896," ⑤ 海上輸送費用原単位算定式より （※2）",null,null," 海上輸送費用原単位","（千円/日･隻）",{"$f":"45.432*P12^(0.4019)","v":2142.7541067300813},{"$f":"45.432*Q12^(0.4019)","v":2142.7541067300813},1177.0863381909896,1177.0863381909896,1177.0863381909896,1177.0863381909896," ⑤ 海上輸送費用原単位算定式より （※2）"]
[null,null," 月間需要量","（t/ピーク月）",{"$f":"①需要!$I$31/12*④海上輸送網入力!$C$59","v":1895.6841412219217},{"$f":"①需要!$I$63/12*④海上輸送網入力!$C$59","v":1180.5587579979003},{"$f":"①需要!$I$95/12*④海上輸送網入力!$C$59","v":280.60673873966942},{"$f":"①需要!$I$127/12*④海上輸送網入力!$C$59","v":7.4290000000000009E-2},{"$f":"①需要!$I$159/12*④海上輸送網入力!$C$59","v":15.484550681645471},{"$f":"①需要!$I$191/12*④海上輸送網入力!$C$59","v":1.6573966942148759}," ⑥",null,null," 月間需要量","（t/その他月）",{"$f":"①需要!$I$31/12*④海上輸送網入力!$C$60","v":1546.4791678389363},{"$f":"①需要!$I$63/12*④海上輸送網入力!$C$60","v":963.08740784039242},{"$f":"①需要!$I$95/12*④海上輸送網入力!$C$60","v":228.91602370867773},{"$f":"①需要!$I$127/12*④海上輸送網入力!$C$60","v":6.0605000000000013E-2},{"$f":"①需要!$I$159/12*④海上輸送網入力!$C$60","v":12.632133450816044},{"$f":"①需要!$I$191/12*④海上輸送網入力!$C$60","v":1.3520867768595042}," ⑥"]
[null,null," 月間寄港回数","（回/月）",{"$f":"ROUNDUP(E15/E10,0)","v":1},1,1,1,1,1," ⑦＝⑥／③",null,null," 月間寄港回数","（回/月）",{"$f":"ROUNDUP(P15/P10,0)","v":1},{"$f":"ROUNDUP(Q15/Q10,0)","v":1},{"$f":"ROUNDUP(R15/R10,0)","v":1},1,1,1," ⑦＝⑥／③"]
[null,null," 海上輸送距離","（海里）",{"$f":"④海上輸送網入力!$C$17","v":3441},{"$f":"④海上輸送網入力!$D$17","v":3406},{"$f":"④海上輸送網入力!$E$17","v":3399},{"$f":"④海上輸送網入力!$F$17","v":3283},{"$f":"④海上輸送網入力!$G$17","v":3386},{"$f":"④海上輸送網入力!$H$17","v":3255}," ⑧　原産国オーストラリア",null,null," 海上輸送距離","（海里）",{"$f":"④海上輸送網入力!$C$17","v":3441},{"$f":"④海上輸送網入力!$D$17","v":3406},{"$f":"④海上輸送網入力!$E$17","v":3399},{"$f":"④海上輸送網入力!$F$17","v":3283},{"$f":"④海上輸送網入力!$G$17","v":3386},{"$f":"④海上輸送網入力!$H$17","v":3255}," ⑧　原産国オーストラリア"]
[null,null,null,null,{"$f":"④海上輸送網入力!$C$21","v":4814},{"$f":"④海上輸送網入力!$D$21","v":4876},{"$f":"④海上輸送網入力!$E$21","v":4911},{"$f":"④海上輸送網入力!$F$21","v":4942},{"$f":"④海上輸送網入力!$G$21","v":4900},{"$f":"④海上輸送網入力!$H$21","v":5010}," ⑧　原産国アメリカ",null,null,null,null,{"$f":"④海上輸送網入力!$C$21","v":4814},{"$f":"④海上輸送網入力!$D$21","v":4876},{"$f":"④海上輸送網入力!$E$21","v":4911},{"$f":"④海上輸送網入力!$F$21","v":4942},{"$f":"④海上輸送網入力!$G$21","v":4900},{"$f":"④海上輸送網入力!$H$21","v":5010}," ⑧　原産国アメリカ"]
[null,null,null,null,{"$f":"④海上輸送網入力!$C$25","v":4092},{"$f":"④海上輸送網入力!$D$25","v":4157},{"$f":"④海上輸送網入力!$E$25","v":4193},{"$f":"④海上輸送網入力!$F$25","v":4223},{"$f":"④海上輸送網入力!$G$25","v":4181},{"$f":"④海上輸送網入力!$H$25","v":4288}," ⑧　原産国カナダ",null,null,null,null,{"$f":"④海上輸送網入力!$C$25","v":4092},{"$f":"④海上輸送網入力!$D$25","v":4157},{"$f":"④海上輸送網入力!$E$25","v":4193},{"$f":"④海上輸送網入力!$F$25","v":4223},{"$f":"④海上輸送網入力!$G$25","v":4181},{"$f":"④海上輸送網入力!$H$25","v":4288}," ⑧　原産国カナダ"]
[null,null,null,null,{"$f":"④海上輸送網入力!$C$29","v":9420},{"$f":"④海上輸送網入力!$D$29","v":9491},{"$f":"④海上輸送網入力!$E$29","v":9526},{"$f":"④海上輸送網入力!$F$29","v":9557},{"$f":"④海上輸送網入力!$G$29","v":9515},{"$f":"④海上輸送網入力!$H$29","v":9616}," ⑧　原産国チリ",null,null,null,null,{"$f":"④海上輸送網入力!$C$29","v":9420},{"$f":"④海上輸送網入力!$D$29","v":9491},{"$f":"④海上輸送網入力!$E$29","v":9526},{"$f":"④海上輸送網入力!$F$29","v":9557},{"$f":"④海上輸送網入力!$G$29","v":9515},{"$f":"④海上輸送網入力!$H$29","v":9616}," ⑧　原産国チリ"]
[null,null,null,null,{"$f":"④海上輸送網入力!$C$33","v":6138},{"$f":"④海上輸送網入力!$D$33","v":6104},{"$f":"④海上輸送網入力!$E$33","v":6096},{"$f":"④海上輸送網入力!$F$33","v":5981},{"$f":"④海上輸送網入力!$G$33","v":6084},{"$f":"④海上輸送網入力!$H$33","v":5953}," ⑧　原産国オマーン",null,null,null,null,{"$f":"④海上輸送網入力!$C$33","v":6138},{"$f":"④海上輸送網入力!$D$33","v":6104},{"$f":"④海上輸送網入力!$E$33","v":6096},{"$f":"④海上輸送網入力!$F$33","v":5981},{"$f":"④海上輸送網入力!$G$33","v":6084},{"$f":"④海上輸送網入力!$H$33","v":5953}," ⑧　原産国オマーン"]
[null,null,null,null,{"$f":"④海上輸送網入力!$C$37","v":9166},{"$f":"④海上輸送網入力!$D$37","v":9132},{"$f":"④海上輸送網入力!$E$37","v":9124},{"$f":"④海上輸送網入力!$F$37","v":9009},{"$f":"④海上輸送網入力!$G$37","v":9112},{"$f":"④海上輸送網入力!$H$37","v":8892}," ⑧　原産国ナミビア",null,null,null,null,{"$f":"④海上輸送網入力!$C$37","v":9166},{"$f":"④海上輸送網入力!$D$37","v":9132},{"$f":"④海上輸送網入力!$E$37","v":9124},{"$f":"④海上輸送網入力!$F$37","v":9009},{"$f":"④海上輸送網入力!$G$37","v":9112},{"$f":"④海上輸送網入力!$H$37","v":8892}," ⑧　原産国ナミビア"]
[null,null,"シナリオ設定","（％）",0.5,0.5,0.5,0.5,0.5,0.5," ⑨　原産国オーストラリア",null,null,"シナリオ設定","（％）",{"$f":"E23","v":0.5},{"$f":"F23","v":0.5},0.5,0.5,0.5,0.5," ⑨　原産国オーストラリア"]
[null,null,null,null,0,0,0,0,0,0," ⑨　原産国アメリカ",null,null,null,null,{"$f":"E24","v":0},0,0,0,0,0," ⑨　原産国アメリカ"]
[null,null,null,null,0,0,0,0,0,0," ⑨　原産国カナダ",null,null,null,null,0,0,0,0,0,0," ⑨　原産国カナダ"]
[null,null,null,null,0.5,0.5,0.5,0.5,0.5,0.5," ⑨　原産国チリ",null,null,null,null,0.5,0.5,0.5,0.5,0.5,0.5," ⑨　原産国チリ"]
[null,null,null,null,0,0,0,0,0,0," ⑨　原産国オマーン",null,null,null,null,0,0,0,0,0,0," ⑨　原産国オマーン"]
[null,null,null,null,0,0,0,0,0,0," ⑨　原産国ナミビア",null,null,null,null,0,0,0,0,0,0," ⑨　原産国ナミビア"]
[null,null," 海上輸送日数","（日）",{"$f":"E17/E$13/24","v":10.241071428571429},10.136904761904761,10.116071428571429,9.7708333333333339,10.077380952380953,9.6875," ⑩＝⑧／④　原産国オーストラリア",null,null," 海上輸送日数","（日）",{"$f":"P17/P$13/24","v":10.241071428571429},{"$f":"Q17/Q$13/24","v":10.136904761904761},10.116071428571429,9.7708333333333339,10.077380952380953,9.6875," ⑩＝⑧／④　原産国オーストラリア"]
[null,null,null,null,14.327380952380951,14.511904761904761,14.616071428571429,14.708333333333334,14.583333333333334,14.910714285714285," ⑩＝⑧／④　原産国アメリカ",null,null,null,null,{"$f":"P18/P$13/24","v":14.327380952380951},14.511904761904761,14.616071428571429,14.708333333333334,14.583333333333334,14.910714285714285," ⑩＝⑧／④　原産国アメリカ"]
[null,null,null,null,12.178571428571429,12.37202380952381,12.479166666666666,12.568452380952381,12.443452380952381,12.761904761904761," ⑩＝⑧／④　原産国カナダ",null,null,null,null,12.178571428571429,12.37202380952381,12.479166666666666,12.568452380952381,12.443452380952381,12.761904761904761," ⑩＝⑧／④　原産国カナダ"]
[null,null,null,null,28.035714285714288,28.24702380952381,28.351190476190478,28.44345238095238,28.31845238095238,28.61904761904762," ⑩＝⑧／④　原産国チリ",null,null,null,null,28.035714285714288,28.24702380952381,28.351190476190478,28.44345238095238,28.31845238095238,28.61904761904762," ⑩＝⑧／④　原産国チリ"]
[null,null,null,null,18.267857142857142,18.166666666666668,18.142857142857142,17.800595238095237,18.107142857142858,17.717261904761905," ⑩＝⑧／④　原産国オマーン",null,null,null,null,18.267857142857142,18.166666666666668,{"$f":"R21/R$13/24","v":18.142857142857142},17.800595238095237,18.107142857142858,17.717261904761905," ⑩＝⑧／④　原産国オマーン"]
[null,null,null,null,27.279761904761902,27.178571428571431,27.154761904761902,26.8125,27.11904761904762,26.464285714285712," ⑩＝⑧／④　原産国ナミビア",null,null,null,null,27.279761904761902,27.178571428571431,27.154761904761902,26.8125,27.11904761904762,{"$f":"U22/U$13/24","v":26.464285714285712}," ⑩＝⑧／④　原産国ナミビア"]
[null,null," 海上輸送費用","（千円/月）",{"$f":"E$14*E$16*E23*E29","v":12913.941440096725},10860.447154051571,10838.126798773135,5750.5572147038974,5930.9737218968612,5701.5119506126057," ⑪＝⑤×⑦×⑨×⑩　原産国オーストラリア",null,null," 海上輸送費用","（千円/月）",{"$f":"P$14*P$16*P23*P29","v":10972.048930443765},{"$f":"Q$14*Q$16*Q23*Q29","v":10860.447154051571},5953.7447373678178,5750.5572147038974,5930.9737218968612,5701.5119506126057," ⑪＝⑤×⑦×⑨×⑩　原産国オーストラリア"]
[null,null,null,null,0,0,0,0,0,0," ⑪＝⑤×⑦×⑨×⑩　原産国アメリカ",null,null,null,null,{"$f":"P$14*P$16*P24*P30","v":0},0,{"$f":"R$14*R$16*R24*R30","v":0},0,0,0," ⑪＝⑤×⑦×⑨×⑩　原産国アメリカ"]
[null,null,null,null,0,0,0,0,0,0," ⑪＝⑤×⑦×⑨×⑩　原産国カナダ",null,null,null,null,0,0,0,0,{"$f":"T$14*T$16*T25*T31","v":0},0," ⑪＝⑤×⑦×⑨×⑩　原産国カナダ"]
[null,null,null,null,35352.899844728614,30263.213135379763,30374.814911771959,16740.19960430251,16666.631708165572,16843.544982209161," ⑪＝⑤×⑦×⑨×⑩　原産国チリ",null,null,null,null,30036.820960412748,30263.213135379763,16685.899490487154,16740.19960430251,16666.631708165572,16843.544982209161," ⑪＝⑤×⑦×⑨×⑩　原産国チリ"]
[null,null,null,null,0,0,0,0,0,0," ⑪＝⑤×⑦×⑨×⑩　原産国オマーン",null,null,null,null,0,0,0,0,0,0," ⑪＝⑤×⑦×⑨×⑩　原産国オマーン"]
[null,null,null,null,0,0,0,0,0,0," ⑪＝⑤×⑦×⑨×⑩　原産国ナミビア",null,null,null,null,0,0,0,0,0,0," ⑪＝⑤×⑦×⑨×⑩　原産国ナミビア"]
[null,null," 海上輸送費用　合計","（億円/月）",{"$f":"SUM(E35:J40)*1000/100000000","v":1.9823686246669237},null,null,null,null,null,null,null,null," 海上輸送費用　合計","（億円/月）",{"$f":"SUM(P35:U40)*1000/100000000","v":1.724055935900334}]
[]
[null,null,"2030年","単位","新潟港","直江津港","伏木富山港","金沢港","七尾港","敦賀港","備考",null,null,"2030年","単位","新潟港","直江津港","伏木富山港","金沢港","七尾港","敦賀港","備考"]
[null,null," 密度","（t/m3）",{"$f":"④海上輸送網入力!$E$8","v":7.0811518324607331E-2},{"$f":"④海上輸送網入力!$E$8","v":7.0811518324607331E-2},{"$f":"④海上輸送網入力!$E$8","v":7.0811518324607331E-2},{"$f":"④海上輸送網入力!$E$8","v":7.0811518324607331E-2},{"$f":"④海上輸送網入力!$E$8","v":7.0811518324607331E-2},{"$f":"④海上輸送網入力!$E$8","v":7.0811518324607331E-2}," ①",null,null," 密度","（t/m3）",{"$f":"④海上輸送網入力!$E$8","v":7.0811518324607331E-2},{"$f":"④海上輸送網入力!$E$8","v":7.0811518324607331E-2},{"$f":"④海上輸送網入力!$E$8","v":7.0811518324607331E-2},{"$f":"④海上輸送網入力!$E$8","v":7.0811518324607331E-2},{"$f":"④海上輸送網入力!$E$8","v":7.0811518324607331E-2},{"$f":"④海上輸送網入力!$E$8","v":7.0811518324607331E-2}," ①"]
[null,null," 運搬船積載量","（m3/隻）",{"$f":"KEISAN(\"水素\",E51,\"タンク容量\",E43,\"外貿\")","v":64675},{"$f":"KEISAN(\"水素\",F51,\"タンク容量\",F43,\"外貿\")","v":38805},{"$f":"KEISAN(\"水素\",G51,\"タンク容量\",G43,\"外貿\")","v":25870},{"$f":"KEISAN(\"水素\",H51,\"タンク容量\",H43,\"外貿\")","v":3556},{"$f":"KEISAN(\"水素\",I51,\"タンク容量\",I43,\"外貿\")","v":3556},{"$f":"KEISAN(\"水素\",J51,\"タンク容量\",J43,\"外貿\")","v":3556}," ② 港湾施設能力及び対象船舶一覧より、需要量に合わせた船型を設定",null,null," 運搬船積載量","（m3/隻）",{"$f":"KEISAN(\"水素\",P51,\"タンク容量\",P43,\"外貿\")","v":64675},{"$f":"KEISAN(\"水素\",Q51,\"タンク容量\",Q43,\"外貿\")","v":38805},{"$f":"KEISAN(\"水素\",R51,\"タンク容量\",R43,\"外貿\")","v":25870},{"$f":"KEISAN(\"水素\",S51,\"タンク容量\",S43,\"外貿\")","v":3556},{"$f":"KEISAN(\"水素\",T51,\"タンク容量\",T43,\"外貿\")","v":3556},{"$f":"KEISAN(\"水素\",U51,\"タンク容量\",U43,\"外貿\")","v":3556}," ② 港湾施設能力及び対象船舶一覧より、需要量に合わせた船型を設定"]
[null,null,null,"（t/隻）",{"$f":"E45*E44","v":4579.7349476439795},2747.8409685863876,1831.8939790575917,251.80575916230367,251.80575916230367,251.80575916230367," ③=②×①",null,null,null,"（t/隻）",{"$f":"P45*P44","v":4579.7349476439795},{"$f":"Q45*Q44","v":2747.8409685863876},{"$f":"R45*R44","v":1831.8939790575917},251.80575916230367,251.80575916230367,251.80575916230367," ③=②×①"]
[null,null,null,"(GT)",{"$f":"KEISAN(\"水素\",E51,\"総トン数\",E43,\"外貿\")","v":50000},{"$f":"KEISAN(\"水素\",F51,\"総トン数\",F43,\"外貿\")","v":30000},{"$f":"KEISAN(\"水素\",G51,\"総トン数\",G43,\"外貿\")","v":20000},{"$f":"KEISAN(\"水素\",H51,\"総トン数\",H43,\"外貿\")","v":4505},{"$f":"KEISAN(\"水素\",I51,\"総トン数\",I43,\"外貿\")","v":4505},{"$f":"KEISAN(\"水素\",J51,\"総トン数\",J43,\"外貿\")","v":4505},"港湾施設能力及び対象船舶一覧より、需要量に合わせた船型を設定",null,null,null,"(GT)",{"$f":"KEISAN(\"水素\",P51,\"総トン数\",P43,\"外貿\")","v":50000},{"$f":"KEISAN(\"水素\",Q51,\"総トン数\",Q43,\"外貿\")","v":30000},{"$f":"KEISAN(\"水素\",R51,\"総トン数\",R43,\"外貿\")","v":20000},{"$f":"KEISAN(\"水素\",S51,\"総トン数\",S43,\"外貿\")","v":4505},{"$f":"KEISAN(\"水素\",T51,\"総トン数\",T43,\"外貿\")","v":4505},{"$f":"KEISAN(\"水素\",U51,\"総トン数\",U43,\"外貿\")","v":4505},"港湾施設能力及び対象船舶一覧より、需要量に合わせた船型を設定"]
[null,null,null,"(DWT)",{"$f":"E47/1.3702","v":36491.023208290761},21894.613924974456,14596.409283316303,3287.8411910669975,3287.8411910669975,3287.8411910669975," LNG船のDWTとGTの関係：DWT=GT/1.3702 より （※１）",null,null,null,"(DWT)",{"$f":"P47/1.3702","v":36491.023208290761},{"$f":"Q47/1.3702","v":21894.613924974456},{"$f":"R47/1.3702","v":14596.409283316303},3287.8411910669975,3287.8411910669975,3287.8411910669975," LNG船のDWTとGTの関係：DWT=GT/1.3702 より （※１）"]
[null,null," 船速（外航）","（ノット）",14,14,14,14,14,14," ④ 国土交通省検討資料より",null,null," 船速（外航）","（ノット）",14,14,14,14,14,14," ④ 国土交通省検討資料より"]
[null,null," 海上輸送費用原単位","（千円/日･隻）",{"$f":"45.432*E48^(0.4019)","v":3096.7377308647324},2521.9903073946525,2142.7541067300813,1177.0863381909896,1177.0863381909896,1177.0863381909896," ⑤ 海上輸送費用原単位算定式より （※2）",null,null," 海上輸送費用原単位","（千円/日･隻）",{"$f":"45.432*P48^(0.4019)","v":3096.7377308647324},{"$f":"45.432*Q48^(0.4019)","v":2521.9903073946525},2142.7541067300813,1177.0863381909896,1177.0863381909896,1177.0863381909896," ⑤ 海上輸送費用原単位算定式より （※2）"]
[null,null," 月間需要量","（t/ピーク月）",{"$f":"①需要!$J$31/12*④海上輸送網入力!$C$59","v":4166.0836183513629},{"$f":"①需要!$J$63/12*④海上輸送網入力!$C$59","v":2520.0963589868693},{"$f":"①需要!$J$95/12*④海上輸送網入力!$C$59","v":730.56513140802952},{"$f":"①需要!$J$127/12*④海上輸送網入力!$C$59","v":43.339480052125623},{"$f":"①需要!$J$159/12*④海上輸送網入力!$C$59","v":74.800599762524016},{"$f":"①需要!$J$191/12*④海上輸送網入力!$C$59","v":223.49994689112449}," ⑥",null,null," 月間需要量","（t/その他月）",{"$f":"①需要!$J$31/12*④海上輸送網入力!$C$60","v":3398.6471623392699},{"$f":"①需要!$J$63/12*④海上輸送網入力!$C$60","v":2055.8680823313935},{"$f":"①需要!$J$95/12*④海上輸送網入力!$C$60","v":595.98734404339257},{"$f":"①需要!$J$127/12*④海上輸送網入力!$C$60","v":35.35589162147091},{"$f":"①需要!$J$159/12*④海上輸送網入力!$C$60","v":61.021541911532765},{"$f":"①需要!$J$191/12*④海上輸送網入力!$C$60","v":182.32890404275949}," ⑥"]
[null,null," 月間寄港回数","（回/月）",{"$f":"ROUNDUP(E51/E$46,0)","v":1},1,1,1,1,1," ⑦＝⑥／③",null,null," 月間寄港回数","（回/月）",{"$f":"ROUNDUP(P51/P$46,0)","v":1},{"$f":"ROUNDUP(Q51/Q$46,0)","v":1},1,1,1,1," ⑦＝⑥／③"]
[null,null," 海上輸送距離","（海里）",{"$f":"④海上輸送網入力!C$17","v":3441},{"$f":"④海上輸送網入力!D$17","v":3406},{"$f":"④海上輸送網入力!E$17","v":3399},{"$f":"④海上輸送網入力!F$17","v":3283},{"$f":"④海上輸送網入力!G$17","v":3386},{"$f":"④海上輸送網入力!H$17","v":3255}," ⑧　原産国オーストラリア",null,null," 海上輸送距離","（海里）",{"$f":"④海上輸送網入力!$C$17","v":3441},{"$f":"④海上輸送網入力!$D$17","v":3406},{"$f":"④海上輸送網入力!$E$17","v":3399},{"$f":"④海上輸送網入力!$F$17","v":3283},{"$f":"④海上輸送網入力!$G$17","v":3386},{"$f":"④海上輸送網入力!$H$17","v":3255}," ⑧　原産国オーストラリア"]
[null,null,null,null,{"$f":"④海上輸送網入力!C$21","v":4814},{"$f":"④海上輸送網入力!D$21","v":4876},{"$f":"④海上輸送網入力!E$21","v":4911},{"$f":"④海上輸送網入力!F$21","v":4942},{"$f":"④海上輸送網入力!G$21","v":4900},{"$f":"④海上輸送網入力!H$21","v":5010}," ⑧　原産国アメリカ",null,null,null,null,{"$f":"④海上輸送網入力!$C$21","v":4814},{"$f":"④海上輸送網入力!$D$21","v":4876},{"$f":"④海上輸送網入力!$E$21","v":4911},{"$f":"④海上輸送網入力!$F$21","v":4942},{"$f":"④海上輸送網入力!$G$21","v":4900},{"$f":"④海上輸送網入力!$H$21","v":5010}," ⑧　原産国アメリカ"]
[null,null,null,null,{"$f":"④海上輸送網入力!C$25","v":4092},{"$f":"④海上輸送網入力!D$25","v":4157},{"$f":"④海上輸送網入力!E$25","v":4193},{"$f":"④海上輸送網入力!F$25","v":4223},{"$f":"④海上輸送網入力!G$25","v":4181},{"$f":"④海上輸送網入力!H$25","v":4288}," ⑧　原産国カナダ",null,null,null,null,{"$f":"④海上輸送網入力!$C$25","v":4092},{"$f":"④海上輸送網入力!$D$25","v":4157},{"$f":"④海上輸送網入力!$E$25","v":4193},{"$f":"④海上輸送網入力!$F$25","v":4223},{"$f":"④海上輸送網入力!$G$25","v":4181},{"$f":"④海上輸送網入力!$H$25","v":4288}," ⑧　原産国カナダ"]
[null,null,null,null,{"$f":"④海上輸送網入力!C$29","v":9420},{"$f":"④海上輸送網入力!D$29","v":9491},{"$f":"④海上輸送網入力!E$29","v":9526},{"$f":"④海上輸送網入力!F$29","v":9557},{"$f":"④海上輸送網入力!G$29","v":9515},{"$f":"④海上輸送網入力!H$29","v":9616}," ⑧　原産国チリ",null,null,null,null,{"$f":"④海上輸送網入力!$C$29","v":9420},{"$f":"④海上輸送網入力!$D$29","v":9491},{"$f":"④海上輸送網入力!$E$29","v":9526},{"$f":"④海上輸送網入力!$F$29","v":9557},{"$f":"④海上輸送網入力!$G$29","v":9515},{"$f":"④海上輸送網入力!$H$29","v":9616}," ⑧　原産国チリ"]
[null,null,null,null,{"$f":"④海上輸送網入力!C$33","v":6138},{"$f":"④海上輸送網入力!D$33","v":6104},{"$f":"④海上輸送網入力!E$33","v":6096},{"$f":"④海上輸送網入力!F$33","v":5981},{"$f":"④海上輸送網入力!G$33","v":6084},{"$f":"④海上輸送網入力!H$33","v":5953}," ⑧　原産国オマーン",null,null,null,null,{"$f":"④海上輸送網入力!$C$33","v":6138},{"$f":"④海上輸送網入力!$D$33","v":6104},{"$f":"④海上輸送網入力!$E$33","v":6096},{"$f":"④海上輸送網入力!$F$33","v":5981},{"$f":"④海上輸送網入力!$G$33","v":6084},{"$f":"④海上輸送網入力!$H$33","v":5953}," ⑧　原産国オマーン"]
[null,null,null,null,{"$f":"④海上輸送網入力!C$37","v":9166},{"$f":"④海上輸送網入力!D$37","v":9132},{"$f":"④海上輸送網入力!E$37","v":9124},{"$f":"④海上輸送網入力!F$37","v":9009},{"$f":"④海上輸送網入力!G$37","v":9112},{"$f":"④海上輸送網入力!H$37","v":8892}," ⑧　原産国ナミビア",null,null,null,null,{"$f":"④海上輸送網入力!$C$37","v":9166},{"$f":"④海上輸送網入力!$D$37","v":9132},{"$f":"④海上輸送網入力!$E$37","v":9124},{"$f":"④海上輸送網入力!$F$37","v":9009},{"$f":"④海上輸送網入力!$G$37","v":9112},{"$f":"④海上輸送網入力!$H$37","v":8892}," ⑧　原産国ナミビア"]
[null,null,"シナリオ設定","（％）",{"$f":"1/3","v":0.33333333333333331},{"$f":"1/3","v":0.33333333333333331},0.33333333333333331,0.33333333333333331,0.33333333333333331,0.33333333333333331," ⑨　原産国オーストラリア",null,null,"シナリオ設定","（％）",{"$f":"E59","v":0.33333333333333331},{"$f":"F59","v":0.33333333333333331},0.33333333333333331,0.33333333333333331,0.33333333333333331,0.33333333333333331," ⑨　原産国オーストラリア"]
[null,null,null,null,0,0,0,0,0,0," ⑨　原産国アメリカ",null,null,null,null,{"$f":"E60","v":0},0,0,0,0,0," ⑨　原産国アメリカ"]
[null,null,null,null,{"$f":"1/3","v":0.33333333333333331},0.33333333333333331,0.33333333333333331,0.33333333333333331,0.33333333333333331,0.33333333333333331," ⑨　原産国カナダ",null,null,null,null,0.33333333333333331,0.33333333333333331,0.33333333333333331,0.33333333333333331,0.33333333333333331,0.33333333333333331," ⑨　原産国カナダ"]
[null,null,null,null,0.33333333333333331,0.33333333333333331,0.33333333333333331,0.33333333333333331,0.33333333333333331,0.33333333333333331," ⑨　原産国チリ",null,null,null,null,0.33333333333333331,0.33333333333333331,0.33333333333333331,0.33333333333333331,0.33333333333333331,0.33333333333333331," ⑨　原産国チリ"]
[null,null,null,null,0,0,0,0,0,0," ⑨　原産国オマーン",null,null,null,null,0,0,0,0,0,0," ⑨　原産国オマーン"]
[null,null,null,null,0,0,0,0,0,0," ⑨　原産国ナミビア",null,null,null,null,0,0,0,0,0,0," ⑨　原産国ナミビア"]
[null,null," 海上輸送日数","（日）",{"$f":"E53/E$49/24","v":10.241071428571429},10.136904761904761,10.116071428571429,9.7708333333333339,10.077380952380953,9.6875," ⑩＝⑧／④　原産国オーストラリア",null,null," 海上輸送日数","（日）",{"$f":"P53/P$49/24","v":10.241071428571429},{"$f":"Q53/Q$49/24","v":10.136904761904761},10.116071428571429,9.7708333333333339,10.077380952380953,9.6875," ⑩＝⑧／④　原産国オーストラリア"]
[null,null,null,null,14.327380952380951,14.511904761904761,14.616071428571429,14.708333333333334,14.583333333333334,14.910714285714285," ⑩＝⑧／④　原産国アメリカ",null,null,null,null,{"$f":"P54/P$49/24","v":14.327380952380951},14.511904761904761,14.616071428571429,14.708333333333334,14.583333333333334,14.910714285714285," ⑩＝⑧／④　原産国アメリカ"]
[null,null,null,null,12.178571428571429,12.37202380952381,12.479166666666666,12.568452380952381,12.443452380952381,12.761904761904761," ⑩＝⑧／④　原産国カナダ",null,null,null,null,12.178571428571429,12.37202380952381,12.479166666666666,12.568452380952381,12.443452380952381,12.761904761904761," ⑩＝⑧／④　原産国カナダ"]
[null,null,null,null,28.035714285714288,28.24702380952381,28.351190476190478,28.44345238095238,28.31845238095238,28.61904761904762," ⑩＝⑧／④　原産国チリ",null,null,null,null,28.035714285714288,28.24702380952381,28.351190476190478,28.44345238095238,28.31845238095238,28.61904761904762," ⑩＝⑧／④　原産国チリ"]
[null,null,null,null,18.267857142857142,18.166666666666668,18.142857142857142,17.800595238095237,18.107142857142858,17.717261904761905," ⑩＝⑧／④　原産国オマーン",null,null,null,null,18.267857142857142,18.166666666666668,18.142857142857142,17.800595238095237,18.107142857142858,17.717261904761905," ⑩＝⑧／④　原産国オマーン"]
[null,null,null,null,27.279761904761902,27.178571428571431,27.154761904761902,26.8125,27.11904761904762,26.464285714285712," ⑩＝⑧／④　原産国ナミビア",null,null,null,null,27.279761904761902,27.178571428571431,27.154761904761902,26.8125,27.11904761904762,26.464285714285712," ⑩＝⑧／④　原産国ナミビア"]
[null,null," 海上輸送費用","（千円/月）",{"$f":"E$50*E$52*E59*E65","v":10571.304099112642},8521.7251855021677,7225.4178658487563,3833.704809802598,3953.9824812645738,3801.0079670750702," ⑪＝⑤×⑦×⑨×⑩　原産国オーストラリア",null,null," 海上輸送費用","（千円/月）",{"$f":"P$50*P$52*P59*P65","v":10571.304099112642},{"$f":"Q$50*Q$52*Q59*Q65","v":8521.7251855021677},7225.4178658487563,3833.704809802598,3953.9824812645738,3801.0079670750702," ⑪＝⑤×⑦×⑨×⑩　原産国オーストラリア"]
[null,null,null,null,0,0,0,0,0,0," ⑪＝⑤×⑦×⑨×⑩　原産国アメリカ",null,null,null,null,{"$f":"P$50*P$52*P60*P66","v":0},0,0,0,0,0," ⑪＝⑤×⑦×⑨×⑩　原産国アメリカ"]
[null,null,null,null,12571.280550296115,10400.708043491639,8913.2618745230448,4931.3845299410204,4882.3392658497296,5007.2879148442089," ⑪＝⑤×⑦×⑨×⑩　原産国カナダ",null,null,null,null,12571.280550296115,10400.708043491639,8913.2618745230448,4931.3845299410204,4882.3392658497296,5007.2879148442089," ⑪＝⑤×⑦×⑨×⑩　原産国カナダ"]
[null,null,null,null,28939.751413438273,23746.240086788341,20249.876607847971,11160.133069535006,11111.087805443714,11229.02998813944," ⑪＝⑤×⑦×⑨×⑩　原産国チリ",null,null,null,null,28939.751413438273,23746.240086788341,20249.876607847971,11160.133069535006,11111.087805443714,11229.02998813944," ⑪＝⑤×⑦×⑨×⑩　原産国チリ"]
[null,null,null,null,0,0,0,0,0,0," ⑪＝⑤×⑦×⑨×⑩　原産国オマーン",null,null,null,null,0,0,0,0,0,0," ⑪＝⑤×⑦×⑨×⑩　原産国オマーン"]
[null,null,null,null,0,0,0,0,0,0," ⑪＝⑤×⑦×⑨×⑩　原産国ナミビア",null,null,null,null,0,0,0,0,0,0," ⑪＝⑤×⑦×⑨×⑩　原産国ナミビア"]
[null,null," 海上輸送費用　合計","（億円/月）",{"$f":"SUM(E71:J76)*1000/100000000","v":1.9104952355874432},null,null,null,null,null,null,null,null," 海上輸送費用　合計","（億円/月）",{"$f":"SUM(P71:U76)*1000/100000000","v":1.9104952355874432}]
[]
[null,null,"移行期","単位","新潟港","直江津港","伏木富山港","金沢港","七尾港","敦賀港","備考",null,null,"移行期","単位","新潟港","直江津港","伏木富山港","金沢港","七尾港","敦賀港","備考"]
[null,null," 密度","（t/m3）",{"$f":"④海上輸送網入力!$E$8","v":7.0811518324607331E-2},{"$f":"④海上輸送網入力!$E$8","v":7.0811518324607331E-2},{"$f":"④海上輸送網入力!$E$8","v":7.0811518324607331E-2},{"$f":"④海上輸送網入力!$E$8","v":7.0811518324607331E-2},{"$f":"④海上輸送網入力!$E$8","v":7.0811518324607331E-2},{"$f":"④海上輸送網入力!$E$8","v":7.0811518324607331E-2}," ①",null,null," 密度","（t/m3）",{"$f":"④海上輸送網入力!$E$8","v":7.0811518324607331E-2},{"$f":"④海上輸送網入力!$E$8","v":7.0811518324607331E-2},{"$f":"④海上輸送網入力!$E$8","v":7.0811518324607331E-2},{"$f":"④海上輸送網入力!$E$8","v":7.0811518324607331E-2},{"$f":"④海上輸送網入力!$E$8","v":7.0811518324607331E-2},{"$f":"④海上輸送網入力!$E$8","v":7.0811518324607331E-2}," ①"]
[null,null," 運搬船積載量","（m3/隻）",{"$f":"KEISAN(\"水素\",E87,\"タンク容量\",E79,\"外貿\")","v":160000},{"$f":"KEISAN(\"水素\",F87,\"タンク容量\",F79,\"外貿\")","v":160000},{"$f":"KEISAN(\"水素\",G87,\"タンク容量\",G79,\"外貿\")","v":103480},{"$f":"KEISAN(\"水素\",H87,\"タンク容量\",H79,\"外貿\")","v":3556},{"$f":"KEISAN(\"水素\",I87,\"タンク容量\",I79,\"外貿\")","v":38805},{"$f":"KEISAN(\"水素\",J87,\"タンク容量\",J79,\"外貿\")","v":38805}," ② 港湾施設能力及び対象船舶一覧より、需要量に合わせた船型を設定",null,null," 運搬船積載量","（m3/隻）",{"$f":"KEISAN(\"水素\",P87,\"タンク容量\",P79,\"外貿\")","v":160000},{"$f":"KEISAN(\"水素\",Q87,\"タンク容量\",Q79,\"外貿\")","v":160000},{"$f":"KEISAN(\"水素\",R87,\"タンク容量\",R79,\"外貿\")","v":103480},{"$f":"KEISAN(\"水素\",S87,\"タンク容量\",S79,\"外貿\")","v":3556},{"$f":"KEISAN(\"水素\",T87,\"タンク容量\",T79,\"外貿\")","v":25870},{"$f":"KEISAN(\"水素\",U87,\"タンク容量\",U79,\"外貿\")","v":38805}," ② 港湾施設能力及び対象船舶一覧より、需要量に合わせた船型を設定"]
[null,null,null,"（t/隻）",{"$f":"E81*E80","v":11329.842931937173},11329.842931937173,7327.5759162303666,251.80575916230367,2747.8409685863876,2747.8409685863876," ③=②×①",null,null,null,"（t/隻）",{"$f":"P81*P80","v":11329.842931937173},{"$f":"Q81*Q80","v":11329.842931937173},{"$f":"R81*R80","v":7327.5759162303666},251.80575916230367,1831.8939790575917,{"$f":"U81*U80","v":2747.8409685863876}," ③=②×①"]
[null,null,null,"(GT)",{"$f":"KEISAN(\"水素\",E87,\"総トン数\",E79,\"外貿\")","v":130000},{"$f":"KEISAN(\"水素\",F87,\"総トン数\",F79,\"外貿\")","v":130000},{"$f":"KEISAN(\"水素\",G87,\"総トン数\",G79,\"外貿\")","v":80000},{"$f":"KEISAN(\"水素\",H87,\"総トン数\",H79,\"外貿\")","v":4505},{"$f":"KEISAN(\"水素\",I87,\"総トン数\",I79,\"外貿\")","v":30000},{"$f":"KEISAN(\"水素\",J87,\"総トン数\",J79,\"外貿\")","v":30000},"港湾施設能力及び対象船舶一覧より、需要量に合わせた船型を設定",null,null,null,"(GT)",{"$f":"KEISAN(\"水素\",P87,\"総トン数\",P79,\"外貿\")","v":130000},{"$f":"KEISAN(\"水素\",Q87,\"総トン数\",Q79,\"外貿\")","v":130000},{"$f":"KEISAN(\"水素\",R87,\"総トン数\",R79,\"外貿\")","v":80000},{"$f":"KEISAN(\"水素\",S87,\"総トン数\",S79,\"外貿\")","v":4505},{"$f":"KEISAN(\"水素\",T87,\"総トン数\",T79,\"外貿\")","v":20000},{"$f":"KEISAN(\"水素\",U87,\"総トン数\",U79,\"外貿\")","v":30000},"港湾施設能力及び対象船舶一覧より、需要量に合わせた船型を設定"]
[null,null,null,"(DWT)",{"$f":"E83/1.3702","v":94876.660341555966},94876.660341555966,58385.637133265212,3287.8411910669975,21894.613924974456,21894.613924974456," LNG船のDWTとGTの関係：DWT=GT/1.3702 より （※１）",null,null,null,"(DWT)",{"$f":"P83/1.3702","v":94876.660341555966},{"$f":"Q83/1.3702","v":94876.660341555966},{"$f":"R83/1.3702","v":58385.637133265212},3287.8411910669975,14596.409283316303,21894.613924974456," LNG船のDWTとGTの関係：DWT=GT/1.3702 より （※１）"]
[null,null," 船速（外航）","（ノット）",14,14,14,14,14,14," ④ 国土交通省検討資料より",null,null," 船速（外航）","（ノット）",14,14,14,14,14,14," ④ 国土交通省検討資料より"]
[null,null," 海上輸送費用原単位","（千円/日･隻）",{"$f":"45.432*E84^(0.4019)","v":4546.552540011312},4546.552540011312,3740.5911898956647,1177.0863381909896,2521.9903073946525,2521.9903073946525," ⑤ 海上輸送費用原単位算定式より （※2）",null,null," 海上輸送費用原単位","（千円/日･隻）",{"$f":"45.432*P84^(0.4019)","v":4546.552540011312},{"$f":"45.432*Q84^(0.4019)","v":4546.552540011312},3740.5911898956647,1177.0863381909896,2142.7541067300813,2521.9903073946525," ⑤ 海上輸送費用原単位算定式より （※2）"]
[null,null," 月間需要量","（t/ピーク月）",{"$f":"①需要!$K$31/12*④海上輸送網入力!$C$59","v":26699.06703677911},{"$f":"①需要!$K$63/12*④海上輸送網入力!$C$59","v":17613.898096249304},{"$f":"①需要!$K$95/12*④海上輸送網入力!$C$59","v":6984.1476810149707},{"$f":"①需要!$K$127/12*④海上輸送網入力!$C$59","v":1718.7444063126725},{"$f":"①需要!$K$159/12*④海上輸送網入力!$C$59","v":1905.8397762279553},{"$f":"①需要!$K$191/12*④海上輸送網入力!$C$59","v":2624.3643668971135}," ⑥",null,null," 月間需要量","（t/その他月）",{"$f":"①需要!$K$31/12*④海上輸送網入力!$C$60","v":21780.817845793488},{"$f":"①需要!$K$63/12*④海上輸送網入力!$C$60","v":14369.23265746654},{"$f":"①需要!$K$95/12*④海上輸送網入力!$C$60","v":5697.5941608280036},{"$f":"①需要!$K$127/12*④海上輸送網入力!$C$60","v":1402.133594623496},{"$f":"①需要!$K$159/12*④海上輸送網入力!$C$60","v":1554.7640279754376},{"$f":"①需要!$K$191/12*④海上輸送網入力!$C$60","v":2140.9288256265927}," ⑥"]
[null,null," 月間寄港回数","（回/月）",{"$f":"ROUNDUP(E87/E$82,0)","v":3},2,1,7,1,1," ⑦＝⑥／③",null,null," 月間寄港回数","（回/月）",{"$f":"ROUNDUP(P87/P$82,0)","v":2},{"$f":"ROUNDUP(Q87/Q$82,0)","v":2},1,6,1,1," ⑦＝⑥／③"]
[null,null," 海上輸送距離","（海里）",{"$f":"④海上輸送網入力!C$17","v":3441},{"$f":"④海上輸送網入力!D$17","v":3406},{"$f":"④海上輸送網入力!E$17","v":3399},{"$f":"④海上輸送網入力!F$17","v":3283},{"$f":"④海上輸送網入力!G$17","v":3386},{"$f":"④海上輸送網入力!H$17","v":3255}," ⑧　原産国オーストラリア",null,null," 海上輸送距離","（海里）",{"$f":"④海上輸送網入力!$C$17","v":3441},{"$f":"④海上輸送網入力!$D$17","v":3406},{"$f":"④海上輸送網入力!$E$17","v":3399},{"$f":"④海上輸送網入力!$F$17","v":3283},{"$f":"④海上輸送網入力!$G$17","v":3386},{"$f":"④海上輸送網入力!$H$17","v":3255}," ⑧　原産国オーストラリア"]
[null,null,null,null,{"$f":"④海上輸送網入力!C$21","v":4814},{"$f":"④海上輸送網入力!D$21","v":4876},{"$f":"④海上輸送網入力!E$21","v":4911},{"$f":"④海上輸送網入力!F$21","v":4942},{"$f":"④海上輸送網入力!G$21","v":4900},{"$f":"④海上輸送網入力!H$21","v":5010}," ⑧　原産国アメリカ",null,null,null,null,{"$f":"④海上輸送網入力!$C$21","v":4814},{"$f":"④海上輸送網入力!$D$21","v":4876},{"$f":"④海上輸送網入力!$E$21","v":4911},{"$f":"④海上輸送網入力!$F$21","v":4942},{"$f":"④海上輸送網入力!$G$21","v":4900},{"$f":"④海上輸送網入力!$H$21","v":5010}," ⑧　原産国アメリカ"]
[null,null,null,null,{"$f":"④海上輸送網入力!C$25","v":4092},{"$f":"④海上輸送網入力!D$25","v":4157},{"$f":"④海上輸送網入力!E$25","v":4193},{"$f":"④海上輸送網入力!F$25","v":4223},{"$f":"④海上輸送網入力!G$25","v":4181},{"$f":"④海上輸送網入力!H$25","v":4288}," ⑧　原産国カナダ",null,null,null,null,{"$f":"④海上輸送網入力!$C$25","v":4092},{"$f":"④海上輸送網入力!$D$25","v":4157},{"$f":"④海上輸送網入力!$E$25","v":4193},{"$f":"④海上輸送網入力!$F$25","v":4223},{"$f":"④海上輸送網入力!$G$25","v":4181},{"$f":"④海上輸送網入力!$H$25","v":4288}," ⑧　原産国カナダ"]
[null,null,null,null,{"$f":"④海上輸送網入力!C$29","v":9420},{"$f":"④海上輸送網入力!D$29","v":9491},{"$f":"④海上輸送網入力!E$29","v":9526},{"$f":"④海上輸送網入力!F$29","v":9557},{"$f":"④海上輸送網入力!G$29","v":9515},{"$f":"④海上輸送網入力!H$29","v":9616}," ⑧　原産国チリ",null,null,null,null,{"$f":"④海上輸送網入力!$C$29","v":9420},{"$f":"④海上輸送網入力!$D$29","v":9491},{"$f":"④海上輸送網入力!$E$29","v":9526},{"$f":"④海上輸送網入力!$F$29","v":9557},{"$f":"④海上輸送網入力!$G$29","v":9515},{"$f":"④海上輸送網入力!$H$29","v":9616}," ⑧　原産国チリ"]
[null,null,null,null,{"$f":"④海上輸送網入力!C$33","v":6138},{"$f":"④海上輸送網入力!D$33","v":6104},{"$f":"④海上輸送網入力!E$33","v":6096},{"$f":"④海上輸送網入力!F$33","v":5981},{"$f":"④海上輸送網入力!G$33","v":6084},{"$f":"④海上輸送網入力!H$33","v":5953}," ⑧　原産国オマーン",null,null,null,null,{"$f":"④海上輸送網入力!$C$33","v":6138},{"$f":"④海上輸送網入力!$D$33","v":6104},{"$f":"④海上輸送網入力!$E$33","v":6096},{"$f":"④海上輸送網入力!$F$33","v":5981},{"$f":"④海上輸送網入力!$G$33","v":6084},{"$f":"④海上輸送網入力!$H$33","v":5953}," ⑧　原産国オマーン"]
[null,null,null,null,{"$f":"④海上輸送網入力!C$37","v":9166},{"$f":"④海上輸送網入力!D$37","v":9132},{"$f":"④海上輸送網入力!E$37","v":9124},{"$f":"④海上輸送網入力!F$37","v":9009},{"$f":"④海上輸送網入力!G$37","v":9112},{"$f":"④海上輸送網入力!H$37","v":8892}," ⑧　原産国ナミビア",null,null,null,null,{"$f":"④海上輸送網入力!$C$37","v":9166},{"$f":"④海上輸送網入力!$D$37","v":9132},{"$f":"④海上輸送網入力!$E$37","v":9124},{"$f":"④海上輸送網入力!$F$37","v":9009},{"$f":"④海上輸送網入力!$G$37","v":9112},{"$f":"④海上輸送網入力!$H$37","v":8892}," ⑧　原産国ナミビア"]
[null,null,"シナリオ設定","（％）",0.25,0.25,0.25,0.25,0.25,0.25," ⑨　原産国オーストラリア",null,null,"シナリオ設定","（％）",{"$f":"E95","v":0.25},{"$f":"F95","v":0.25},0.25,0.25,0.25,0.25," ⑨　原産国オーストラリア"]
[null,null,null,null,0.25,0.25,0.25,0.25,0.25,0.25," ⑨　原産国アメリカ",null,null,null,null,{"$f":"E96","v":0.25},0.25,0.25,0.25,0.25,0.25," ⑨　原産国アメリカ"]
[null,null,null,null,0.25,0.25,0.25,0.25,0.25,0.25," ⑨　原産国カナダ",null,null,null,null,0.25,0.25,0.25,0.25,0.25,0.25," ⑨　原産国カナダ"]
[null,null,null,null,0.25,0.25,0.25,0.25,0.25,0.25," ⑨　原産国チリ",null,null,null,null,0.25,0.25,0.25,0.25,0.25,0.25," ⑨　原産国チリ"]
[null,null,null,null,0,0,0,0,0,0," ⑨　原産国オマーン",null,null,null,null,0,0,0,0,0,0," ⑨　原産国オマーン"]
[null,null,null,null,0,0,0,0,0,0," ⑨　原産国ナミビア",null,null,null,null,0,0,0,0,0,0," ⑨　原産国ナミビア"]
[null,null," 海上輸送日数","（日）",{"$f":"E89/E$85/24","v":10.241071428571429},10.136904761904761,10.116071428571429,9.7708333333333339,10.077380952380953,9.6875," ⑩＝⑧／④　原産国オーストラリア",null,null," 海上輸送日数","（日）",{"$f":"P89/P$85/24","v":10.241071428571429},{"$f":"Q89/Q$85/24","v":10.136904761904761},10.116071428571429,9.7708333333333339,10.077380952380953,9.6875," ⑩＝⑧／④　原産国オーストラリア"]
[null,null,null,null,14.327380952380951,14.511904761904761,14.616071428571429,14.708333333333334,14.583333333333334,14.910714285714285," ⑩＝⑧／④　原産国アメリカ",null,null,null,null,{"$f":"P90/P$85/24","v":14.327380952380951},14.511904761904761,14.616071428571429,14.708333333333334,14.583333333333334,14.910714285714285," ⑩＝⑧／④　原産国アメリカ"]
[null,null,null,null,12.178571428571429,12.37202380952381,12.479166666666666,12.568452380952381,12.443452380952381,12.761904761904761," ⑩＝⑧／④　原産国カナダ",null,null,null,null,12.178571428571429,12.37202380952381,12.479166666666666,12.568452380952381,12.443452380952381,12.761904761904761," ⑩＝⑧／④　原産国カナダ"]
[null,null,null,null,28.035714285714288,28.24702380952381,28.351190476190478,28.44345238095238,28.31845238095238,28.61904761904762," ⑩＝⑧／④　原産国チリ",null,null,null,null,28.035714285714288,28.24702380952381,28.351190476190478,28.44345238095238,28.31845238095238,28.61904761904762," ⑩＝⑧／④　原産国チリ"]
[null,null,null,null,18.267857142857142,18.166666666666668,18.142857142857142,17.800595238095237,18.107142857142858,17.717261904761905," ⑩＝⑧／④　原産国オマーン",null,null,null,null,18.267857142857142,18.166666666666668,18.142857142857142,17.800595238095237,18.107142857142858,17.717261904761905," ⑩＝⑧／④　原産国オマーン"]
[null,null,null,null,27.279761904761902,27.178571428571431,27.154761904761902,26.8125,27.11904761904762,26.464285714285712," ⑩＝⑧／④　原産国ナミビア",null,null,null,null,27.279761904761902,27.178571428571431,27.154761904761902,26.8125,27.11904761904762,26.464285714285712," ⑩＝⑧／④　原産国ナミビア"]
[null,null," 海上輸送費用","（千円/月）",{"$f":"E$86*E$88*E95*E101","v":34921.176987006533},23043.985046545426,9460.0219155173836,20126.950251463641,6353.7642714570638,6107.945275721424," ⑪＝⑤×⑦×⑨×⑩　原産国オーストラリア",null,null," 海上輸送費用","（千円/月）",{"$f":"P$86*P$88*P95*P101","v":23280.784658004352},{"$f":"Q$86*Q$88*Q95*Q101","v":23043.985046545426},9460.0219155173836,17251.671644111695,5398.3373551994455,6107.945275721424," ⑪＝⑤×⑦×⑨×⑩　原産国オーストラリア"]
[null,null,null,null,48855.142695567978,32989.568727820173,13668.187004150008,30297.711892395164,9194.7563290430044,9401.169226225602," ⑪＝⑤×⑦×⑨×⑩　原産国アメリカ",null,null,null,null,{"$f":"P$86*P$88*P96*P102","v":32570.09513037865},32989.568727820173,13668.187004150008,25969.467336338712,7812.1243474534213,9401.169226225602," ⑪＝⑤×⑦×⑨×⑩　原産国アメリカ"]
[null,null,null,null,41527.886146710473,28125.028138135454,11669.865222643244,25889.768782190364,7845.5665738222042,8046.3500283543672," ⑪＝⑤×⑦×⑨×⑩　原産国カナダ",null,null,null,null,27685.257431140311,28125.028138135454,11669.865222643244,22191.230384734597,6665.8146727964804,8046.3500283543672," ⑪＝⑤×⑦×⑨×⑩　原産国カナダ"]
[null,null,null,null,95599.385997559293,64213.288924475244,26512.553329572995,58590.698615058791,17854.715606294729,18044.240175526025," ⑪＝⑤×⑦×⑨×⑩　原産国チリ",null,null,null,null,63732.923998372862,64213.288924475244,26512.553329572995,50220.598812907534,15169.870033881491,18044.240175526025," ⑪＝⑤×⑦×⑨×⑩　原産国チリ"]
[null,null,null,null,0,0,0,0,0,0," ⑪＝⑤×⑦×⑨×⑩　原産国オマーン",null,null,null,null,0,0,0,0,0,0," ⑪＝⑤×⑦×⑨×⑩　原産国オマーン"]
[null,null,null,null,0,0,0,0,0,0," ⑪＝⑤×⑦×⑨×⑩　原産国ナミビア",null,null,null,null,0,0,0,0,0,0," ⑪＝⑤×⑦×⑨×⑩　原産国ナミビア"]
[null,null," 海上輸送費用　合計","（億円/月）",{"$f":"SUM(E107:J112)*1000/100000000","v":6.4833972716325663},null,null,null,null,null,null,null,null," 海上輸送費用　合計","（億円/月）",{"$f":"SUM(P107:U112)*1000/100000000","v":5.4923037882000685}]
[]
[null,null,"2050年","単位","新潟港","直江津港","伏木富山港","金沢港","七尾港","敦賀港","備考",null,null,"2050年","単位","新潟港","直江津港","伏木富山港","金沢港","七尾港","敦賀港","備考"]
[null,null," 密度","（t/m3）",{"$f":"④海上輸送網入力!$E$8","v":7.0811518324607331E-2},{"$f":"④海上輸送網入力!$E$8","v":7.0811518324607331E-2},{"$f":"④海上輸送網入力!$E$8","v":7.0811518324607331E-2},{"$f":"④海上輸送網入力!$E$8","v":7.0811518324607331E-2},{"$f":"④海上輸送網入力!$E$8","v":7.0811518324607331E-2},{"$f":"④海上輸送網入力!$E$8","v":7.0811518324607331E-2}," ①",null,null," 密度","（t/m3）",{"$f":"④海上輸送網入力!$E$8","v":7.0811518324607331E-2},{"$f":"④海上輸送網入力!$E$8","v":7.0811518324607331E-2},{"$f":"④海上輸送網入力!$E$8","v":7.0811518324607331E-2},{"$f":"④海上輸送網入力!$E$8","v":7.0811518324607331E-2},{"$f":"④海上輸送網入力!$E$8","v":7.0811518324607331E-2},{"$f":"④海上輸送網入力!$E$8","v":7.0811518324607331E-2}," ①"]
[null,null," 運搬船積載量","（m3/隻）",{"$f":"KEISAN(\"水素\",E123,\"タンク容量\",E115,\"外貿\")","v":160000},{"$f":"KEISAN(\"水素\",F123,\"タンク容量\",F115,\"外貿\")","v":160000},{"$f":"KEISAN(\"水素\",G123,\"タンク容量\",G115,\"外貿\")","v":160000},{"$f":"KEISAN(\"水素\",H123,\"タンク容量\",H115,\"外貿\")","v":3556},{"$f":"KEISAN(\"水素\",I123,\"タンク容量\",I115,\"外貿\")","v":64675},{"$f":"KEISAN(\"水素\",J123,\"タンク容量\",J115,\"外貿\")","v":64675}," ② 港湾施設能力及び対象船舶一覧より、需要量に合わせた船型を設定",null,null," 運搬船積載量","（m3/隻）",{"$f":"KEISAN(\"水素\",P123,\"タンク容量\",P115,\"外貿\")","v":160000},{"$f":"KEISAN(\"水素\",Q123,\"タンク容量\",Q115,\"外貿\")","v":160000},{"$f":"KEISAN(\"水素\",R123,\"タンク容量\",R115,\"外貿\")","v":160000},{"$f":"KEISAN(\"水素\",S123,\"タンク容量\",S115,\"外貿\")","v":3556},{"$f":"KEISAN(\"水素\",T123,\"タンク容量\",T115,\"外貿\")","v":64675},{"$f":"KEISAN(\"水素\",U123,\"タンク容量\",U115,\"外貿\")","v":64675}," ② 港湾施設能力及び対象船舶一覧より、需要量に合わせた船型を設定"]
[null,null,null,"（t/隻）",{"$f":"E117*E116","v":11329.842931937173},11329.842931937173,11329.842931937173,251.80575916230367,4579.7349476439795,4579.7349476439795," ③=②×①",null,null,null,"（t/隻）",{"$f":"P117*P116","v":11329.842931937173},{"$f":"Q117*Q116","v":11329.842931937173},{"$f":"R117*R116","v":11329.842931937173},{"$f":"S117*S116","v":251.80575916230367},{"$f":"T117*T116","v":4579.7349476439795},{"$f":"U117*U116","v":4579.7349476439795}," ③=②×①"]
[null,null,null,"(GT)",{"$f":"KEISAN(\"水素\",E123,\"総トン数\",E115,\"外貿\")","v":130000},{"$f":"KEISAN(\"水素\",F123,\"総トン数\",F115,\"外貿\")","v":130000},{"$f":"KEISAN(\"水素\",G123,\"総トン数\",G115,\"外貿\")","v":130000},{"$f":"KEISAN(\"水素\",H123,\"総トン数\",H115,\"外貿\")","v":4505},{"$f":"KEISAN(\"水素\",I123,\"総トン数\",I115,\"外貿\")","v":50000},{"$f":"KEISAN(\"水素\",J123,\"総トン数\",J115,\"外貿\")","v":50000},"港湾施設能力及び対象船舶一覧より、需要量に合わせた船型を設定",null,null,null,"(GT)",{"$f":"KEISAN(\"水素\",P123,\"総トン数\",P115,\"外貿\")","v":130000},{"$f":"KEISAN(\"水素\",Q123,\"総トン数\",Q115,\"外貿\")","v":130000},{"$f":"KEISAN(\"水素\",R123,\"総トン数\",R115,\"外貿\")","v":130000},{"$f":"KEISAN(\"水素\",S123,\"総トン数\",S115,\"外貿\")","v":4505},{"$f":"KEISAN(\"水素\",T123,\"総トン数\",T115,\"外貿\")","v":50000},{"$f":"KEISAN(\"水素\",U123,\"総トン数\",U115,\"外貿\")","v":50000},"港湾施設能力及び対象船舶一覧より、需要量に合わせた船型を設定"]
[null,null,null,"(DWT)",{"$f":"E119/1.3702","v":94876.660341555966},94876.660341555966,94876.660341555966,3287.8411910669975,36491.023208290761,36491.023208290761," LNG船のDWTとGTの関係：DWT=GT/1.3702 より （※１）",null,null,null,"(DWT)",{"$f":"P119/1.3702","v":94876.660341555966},{"$f":"Q119/1.3702","v":94876.660341555966},{"$f":"R119/1.3702","v":94876.660341555966},{"$f":"S119/1.3702","v":3287.8411910669975},36491.023208290761,36491.023208290761," LNG船のDWTとGTの関係：DWT=GT/1.3702 より （※１）"]
[null,null," 船速（外航）","（ノット）",14,14,14,14,14,14," ④ 国土交通省検討資料より",null,null," 船速（外航）","（ノット）",14,14,14,14,14,14," ④ 国土交通省検討資料より"]
[null,null," 海上輸送費用原単位","（千円/日･隻）",{"$f":"45.432*E120^(0.4019)","v":4546.552540011312},4546.552540011312,4546.552540011312,1177.0863381909896,3096.7377308647324,3096.7377308647324," ⑤ 海上輸送費用原単位算定式より （※2）",null,null," 海上輸送費用原単位","（千円/日･隻）",{"$f":"45.432*P120^(0.4019)","v":4546.552540011312},{"$f":"45.432*Q120^(0.4019)","v":4546.552540011312},4546.552540011312,1177.0863381909896,3096.7377308647324,3096.7377308647324," ⑤ 海上輸送費用原単位算定式より （※2）"]
[null,null," 月間需要量","（t/ピーク月）",{"$f":"①需要!$L$31/12*④海上輸送網入力!$C$59","v":159568.21112351477},{"$f":"①需要!$L$63/12*④海上輸送網入力!$C$59","v":101348.89092498845},{"$f":"①需要!$L$95/12*④海上輸送網入力!$C$59","v":29688.155302215906},{"$f":"①需要!$L$127/12*④海上輸送網入力!$C$59","v":2369.0079966530898},{"$f":"①需要!$L$159/12*④海上輸送網入力!$C$59","v":3606.1733346558017},{"$f":"①需要!$L$191/12*④海上輸送網入力!$C$59","v":4866.4868083810043}," ⑥",null,null," 月間需要量","（t/その他月）",{"$f":"①需要!$L$31/12*④海上輸送網入力!$C$60","v":130174.06696918313},{"$f":"①需要!$L$63/12*④海上輸送網入力!$C$60","v":82679.358386174805},{"$f":"①需要!$L$95/12*④海上輸送網入力!$C$60","v":24219.284588649822},{"$f":"①需要!$L$127/12*④海上輸送網入力!$C$60","v":1932.6117867433104},{"$f":"①需要!$L$159/12*④海上輸送網入力!$C$60","v":2941.878246692891},{"$f":"①需要!$L$191/12*④海上輸送網入力!$C$60","v":3970.0287121002939}," ⑥"]
[null,null," 月間寄港回数","（回/月）",{"$f":"ROUNDUP(E123/E$118,0)","v":15},9,3,10,1,2," ⑦＝⑥／③",null,null," 月間寄港回数","（回/月）",{"$f":"ROUNDUP(P123/P$118,0)","v":12},{"$f":"ROUNDUP(Q123/Q$118,0)","v":8},{"$f":"ROUNDUP(R123/R$118,0)","v":3},8,1,1," ⑦＝⑥／③"]
[null,null," 海上輸送距離","（海里）",{"$f":"④海上輸送網入力!C$17","v":3441},{"$f":"④海上輸送網入力!D$17","v":3406},{"$f":"④海上輸送網入力!E$17","v":3399},{"$f":"④海上輸送網入力!F$17","v":3283},{"$f":"④海上輸送網入力!G$17","v":3386},{"$f":"④海上輸送網入力!H$17","v":3255}," ⑧　原産国オーストラリア",null,null," 海上輸送距離","（海里）",{"$f":"④海上輸送網入力!$C$17","v":3441},{"$f":"④海上輸送網入力!$D$17","v":3406},{"$f":"④海上輸送網入力!$E$17","v":3399},{"$f":"④海上輸送網入力!$F$17","v":3283},{"$f":"④海上輸送網入力!$G$17","v":3386},{"$f":"④海上輸送網入力!$H$17","v":3255}," ⑧　原産国オーストラリア"]
[null,null,null,null,{"$f":"④海上輸送網入力!C$21","v":4814},{"$f":"④海上輸送網入力!D$21","v":4876},{"$f":"④海上輸送網入力!E$21","v":4911},{"$f":"④海上輸送網入力!F$21","v":4942},{"$f":"④海上輸送網入力!G$21","v":4900},{"$f":"④海上輸送網入力!H$21","v":5010}," ⑧　原産国アメリカ",null,null,null,null,{"$f":"④海上輸送網入力!$C$21","v":4814},{"$f":"④海上輸送網入力!$D$21","v":4876},{"$f":"④海上輸送網入力!$E$21","v":4911},{"$f":"④海上輸送網入力!$F$21","v":4942},{"$f":"④海上輸送網入力!$G$21","v":4900},{"$f":"④海上輸送網入力!$H$21","v":5010}," ⑧　原産国アメリカ"]
[null,null,null,null,{"$f":"④海上輸送網入力!C$25","v":4092},{"$f":"④海上輸送網入力!D$25","v":4157},{"$f":"④海上輸送網入力!E$25","v":4193},{"$f":"④海上輸送網入力!F$25","v":4223},{"$f":"④海上輸送網入力!G$25","v":4181},{"$f":"④海上輸送網入力!H$25","v":4288}," ⑧　原産国カナダ",null,null,null,null,{"$f":"④海上輸送網入力!$C$25","v":4092},{"$f":"④海上輸送網入力!$D$25","v":4157},{"$f":"④海上輸送網入力!$E$25","v":4193},{"$f":"④海上輸送網入力!$F$25","v":4223},{"$f":"④海上輸送網入力!$G$25","v":4181},{"$f":"④海上輸送網入力!$H$25","v":4288}," ⑧　原産国カナダ"]
[null,null,null,null,{"$f":"④海上輸送網入力!C$29","v":9420},{"$f":"④海上輸送網入力!D$29","v":9491},{"$f":"④海上輸送網入力!E$29","v":9526},{"$f":"④海上輸送網入力!F$29","v":9557},{"$f":"④海上輸送網入力!G$29","v":9515},{"$f":"④海上輸送網入力!H$29","v":9616}," ⑧　原産国チリ",null,null,null,null,{"$f":"④海上輸送網入力!$C$29","v":9420},{"$f":"④海上輸送網入力!$D$29","v":9491},{"$f":"④海上輸送網入力!$E$29","v":9526},{"$f":"④海上輸送網入力!$F$29","v":9557},{"$f":"④海上輸送網入力!$G$29","v":9515},{"$f":"④海上輸送網入力!$H$29","v":9616}," ⑧　原産国チリ"]
[null,null,null,null,{"$f":"④海上輸送網入力!C$33","v":6138},{"$f":"④海上輸送網入力!D$33","v":6104},{"$f":"④海上輸送網入力!E$33","v":6096},{"$f":"④海上輸送網入力!F$33","v":5981},{"$f":"④海上輸送網入力!G$33","v":6084},{"$f":"④海上輸送網入力!H$33","v":5953}," ⑧　原産国オマーン",null,null,null,null,{"$f":"④海上輸送網入力!$C$33","v":6138},{"$f":"④海上輸送網入力!$D$33","v":6104},{"$f":"④海上輸送網入力!$E$33","v":6096},{"$f":"④海上輸送網入力!$F$33","v":5981},{"$f":"④海上輸送網入力!$G$33","v":6084},{"$f":"④海上輸送網入力!$H$33","v":5953}," ⑧　原産国オマーン"]
[null,null,null,null,{"$f":"④海上輸送網入力!C$37","v":9166},{"$f":"④海上輸送網入力!D$37","v":9132},{"$f":"④海上輸送網入力!E$37","v":9124},{"$f":"④海上輸送網入力!F$37","v":9009},{"$f":"④海上輸送網入力!G$37","v":9112},{"$f":"④海上輸送網入力!H$37","v":8892}," ⑧　原産国ナミビア",null,null,null,null,{"$f":"④海上輸送網入力!$C$37","v":9166},{"$f":"④海上輸送網入力!$D$37","v":9132},{"$f":"④海上輸送網入力!$E$37","v":9124},{"$f":"④海上輸送網入力!$F$37","v":9009},{"$f":"④海上輸送網入力!$G$37","v":9112},{"$f":"④海上輸送網入力!$H$37","v":8892}," ⑧　原産国ナミビア"]
[null,null,"シナリオ設定","（％）",{"$f":"1/6","v":0.16666666666666666},{"$f":"1/6","v":0.16666666666666666},0.16666666666666666,0.16666666666666666,0.16666666666666666,0.16666666666666666," ⑨　原産国オーストラリア",null,null,"シナリオ設定","（％）",{"$f":"E131","v":0.16666666666666666},{"$f":"F131","v":0.16666666666666666},0.16666666666666666,0.16666666666666666,0.16666666666666666,0.16666666666666666," ⑨　原産国オーストラリア"]
[null,null,null,null,{"$f":"1/6","v":0.16666666666666666},0.16666666666666666,0.16666666666666666,0.16666666666666666,0.16666666666666666,0.16666666666666666," ⑨　原産国アメリカ",null,null,null,null,{"$f":"E132","v":0.16666666666666666},0.16666666666666666,0.16666666666666666,0.16666666666666666,0.16666666666666666,0.16666666666666666," ⑨　原産国アメリカ"]
[null,null,null,null,0.16666666666666666,0.16666666666666666,0.16666666666666666,0.16666666666666666,0.16666666666666666,0.16666666666666666," ⑨　原産国カナダ",null,null,null,null,0.16666666666666666,0.16666666666666666,0.16666666666666666,0.16666666666666666,0.16666666666666666,0.16666666666666666," ⑨　原産国カナダ"]
[null,null,null,null,0.16666666666666666,0.16666666666666666,0.16666666666666666,0.16666666666666666,0.16666666666666666,0.16666666666666666," ⑨　原産国チリ",null,null,null,null,0.16666666666666666,0.16666666666666666,0.16666666666666666,0.16666666666666666,0.16666666666666666,0.16666666666666666," ⑨　原産国チリ"]
[null,null,null,null,0.16666666666666666,0.16666666666666666,0.16666666666666666,0.16666666666666666,0.16666666666666666,0.16666666666666666," ⑨　原産国オマーン",null,null,null,null,0.16666666666666666,0.16666666666666666,0.16666666666666666,0.16666666666666666,0.16666666666666666,0.16666666666666666," ⑨　原産国オマーン"]
[null,null,null,null,0.16666666666666666,0.16666666666666666,0.16666666666666666,0.16666666666666666,0.16666666666666666,0.16666666666666666," ⑨　原産国ナミビア",null,null,null,null,0.16666666666666666,0.16666666666666666,0.16666666666666666,0.16666666666666666,0.16666666666666666,0.16666666666666666," ⑨　原産国ナミビア"]
[null,null," 海上輸送日数","（日）",{"$f":"E125/E$121/24","v":10.241071428571429},{"$f":"F125/F$121/24","v":10.136904761904761},10.116071428571429,9.7708333333333339,10.077380952380953,9.6875," ⑩＝⑧／④　原産国オーストラリア",null,null," 海上輸送日数","（日）",{"$f":"P125/P$121/24","v":10.241071428571429},{"$f":"Q125/Q$121/24","v":10.136904761904761},10.116071428571429,9.7708333333333339,10.077380952380953,9.6875," ⑩＝⑧／④　原産国オーストラリア"]
[null,null,null,null,{"$f":"E126/E$121/24","v":14.327380952380951},14.511904761904761,14.616071428571429,14.708333333333334,14.583333333333334,14.910714285714285," ⑩＝⑧／④　原産国アメリカ",null,null,null,null,{"$f":"P126/P$121/24","v":14.327380952380951},{"$f":"Q126/Q$121/24","v":14.511904761904761},14.616071428571429,14.708333333333334,14.583333333333334,14.910714285714285," ⑩＝⑧／④　原産国アメリカ"]
[null,null,null,null,12.178571428571429,12.37202380952381,12.479166666666666,12.568452380952381,12.443452380952381,12.761904761904761," ⑩＝⑧／④　原産国カナダ",null,null,null,null,12.178571428571429,12.37202380952381,12.479166666666666,12.568452380952381,12.443452380952381,12.761904761904761," ⑩＝⑧／④　原産国カナダ"]
[null,null,null,null,28.035714285714288,28.24702380952381,28.351190476190478,28.44345238095238,28.31845238095238,28.61904761904762," ⑩＝⑧／④　原産国チリ",null,null,null,null,28.035714285714288,28.24702380952381,28.351190476190478,28.44345238095238,28.31845238095238,28.61904761904762," ⑩＝⑧／④　原産国チリ"]
[null,null,null,null,18.267857142857142,18.166666666666668,18.142857142857142,17.800595238095237,18.107142857142858,17.717261904761905," ⑩＝⑧／④　原産国オマーン",null,null,null,null,18.267857142857142,18.166666666666668,18.142857142857142,17.800595238095237,18.107142857142858,17.717261904761905," ⑩＝⑧／④　原産国オマーン"]
[null,null,null,null,27.279761904761902,27.178571428571431,27.154761904761902,26.8125,27.11904761904762,26.464285714285712," ⑩＝⑧／④　原産国ナミビア",null,null,null,null,27.279761904761902,27.178571428571431,27.154761904761902,26.8125,27.11904761904762,26.464285714285712," ⑩＝⑧／④　原産国ナミビア"]
[null,null," 海上輸送費用","（千円/月）",{"$f":"E$122*E$124*E131*E137","v":116403.92329002176},{"$f":"F$122*F$124*F131*F137","v":69131.95513963628},22996.625124253645,19168.524049012991,5201.1676372559441,9999.8822559173641," ⑪＝⑤×⑦×⑨×⑩　原産国オーストラリア",null,null," 海上輸送費用","（千円/月）",{"$f":"P$122*P$124*P131*P137","v":93123.138632017406},{"$f":"Q$122*Q$124*Q131*Q137","v":61450.626790787806},22996.625124253645,{"$f":"S$122*S$124*S131*S137","v":15334.819239210392},5201.1676372559441,4999.941127958682," ⑪＝⑤×⑦×⑨×⑩　原産国オーストラリア"]
[null,null,null,null,{"$f":"E$122*E$124*E132*E138","v":162850.47565189324},98968.706183460512,33226.368339279099,28854.963707043011,7526.7930958517791,15391.523840905065," ⑪＝⑤×⑦×⑨×⑩　原産国アメリカ",null,null,null,null,{"$f":"P$122*P$124*P132*P138","v":130280.3805215146},87972.183274187133,33226.368339279099,23083.970965634406,7526.7930958517791,7695.7619204525326," ⑪＝⑤×⑦×⑨×⑩　原産国アメリカ"]
[null,null,null,null,138426.28715570155,84375.084414406359,28368.593452778914,24656.922649705106,6422.3514150523042,13173.423997964255," ⑪＝⑤×⑦×⑨×⑩　原産国カナダ",null,null,null,null,{"$f":"P$122*P$124*P133*P139","v":110741.02972456125},75000.075035027883,28368.593452778914,19725.538119764082,6422.3514150523042,6586.7119989821276," ⑪＝⑤×⑦×⑨×⑩　原産国カナダ"]
[null,null,null,null,318664.61999186431,192639.86677342572,64450.08853593417,55800.665347675036,14615.803327965239,29541.894861106412," ⑪＝⑤×⑦×⑨×⑩　原産国チリ",null,null,null,null,254931.69599349145,171235.43713193398,64450.08853593417,44640.532278140025,14615.803327965239,14770.947430553206," ⑪＝⑤×⑦×⑨×⑩　原産国チリ"]
[null,null,null,null,207639.43073355232,123893.55671530825,41243.726612959756,34921.39577738248,9345.5120806453524,18288.571142696179," ⑪＝⑤×⑦×⑨×⑩　原産国オマーン",null,null,null,null,166111.54458684186,110127.60596916289,41243.726612959756,27937.116621905985,9345.5120806453524,9144.2855713480894," ⑪＝⑤×⑦×⑨×⑩　原産国オマーン"]
[null,null,null,null,310072.17694749759,185353.20444367547,61730.27585574882,52601.045737909844,13996.762997837022,27317.650697271027," ⑪＝⑤×⑦×⑨×⑩　原産国ナミビア",null,null,null,null,248057.74155799809,164758.40394993374,61730.27585574882,42080.836590327875,13996.762997837022,13658.825348635513," ⑪＝⑤×⑦×⑨×⑩　原産国ナミビア"]
[null,null," 海上輸送費用　合計","（億円/月）",{"$f":"SUM(E143:J148)*1000/100000000","v":26.472598199805933},null,null,null,null,null,null,null,null," 海上輸送費用　合計","（億円/月）",{"$f":"SUM(P143:U148)*1000/100000000","v":22.125732188559333}]
[null,null,"（※1）「統計解析による船舶諸元に関する研究－船舶の主要諸元の計画基準（案）－」（国土技術政策総合研究所研究報告、第28号2006年3月）",null,null,null,null,null,null,null,null,null,null,"（※1）「統計解析による船舶諸元に関する研究－船舶の主要諸元の計画基準（案）－」（国土技術政策総合研究所研究報告、第28号2006年3月）"]
[null,null,"（※2）「港湾整備事業の費用対効果分析マニュアル」（令和6年6月、国土交通省港湾局）",null,null,null,null,null,null,null,null,null,null,"（※2）「港湾整備事業の費用対効果分析マニュアル」（令和6年6月、国土交通省港湾局）"]
[null,null,"貯蔵費用"]
[null,null,"液化水素"]
[null,null,"実証期","単位","新潟港","直江津港","伏木富山港","金沢港","七尾港","敦賀港","備考"]
[null,null," 年間需要量","（t/年）",{"$f":"①需要!$I$31","v":19954.569907599176},{"$f":"①需要!$I$63","v":12426.934294714742},{"$f":"①需要!$I$95","v":2953.7551446280995},{"$f":"①需要!$I$127","v":0.78200000000000014},{"$f":"①需要!$I$159","v":162.99527033311023},{"$f":"①需要!$I$191","v":17.446280991735538}," A：実証期の需要"]
[null,null," 必要量","（１か月分）",1,1,1,1,1,1," B"]
[null,null," 月換算","（12か月/年）",12,12,12,12,12,12," C"]
[null,null," 需要ピーク係数","－",{"$f":"③輸送・貯蔵入力!$C$18","v":1.1399999999999999},{"$f":"③輸送・貯蔵入力!$C$18","v":1.1399999999999999},{"$f":"③輸送・貯蔵入力!$C$18","v":1.1399999999999999},{"$f":"③輸送・貯蔵入力!$C$18","v":1.1399999999999999},{"$f":"③輸送・貯蔵入力!$C$18","v":1.1399999999999999},{"$f":"③輸送・貯蔵入力!$C$18","v":1.1399999999999999}," D"]
[null,null," 月間需要量（ピーク月）","（t/月）",{"$f":"E155/E157*E158","v":1895.6841412219217},{"$f":"F155/F157*F158","v":1180.5587579979003},{"$f":"G155/G157*G158","v":280.60673873966942},7.4290000000000009E-2,15.484550681645471,1.6573966942148759," E=A÷C×D"]
[null,null," 備蓄タンク容量","（t/基）",2000,1500,500,500,500,500," F（E：月間需要量（ピーク月）を踏まえ500トン刻みで設定　※最大7,100トン）"]
[null,null," 備蓄タンク基数","（基）",{"$f":"ROUNDUP(E159/E160,0)","v":1},{"$f":"ROUNDUP(F155/F160/F156/F157*F158,0)","v":1},{"$f":"ROUNDUP(G155/G160/G156/G157*G158,0)","v":1},{"$f":"ROUNDUP(H155/H160/H156/H157*H158,0)","v":1},{"$f":"ROUNDUP(I155/I160/I156/I157*I158,0)","v":1},{"$f":"ROUNDUP(J155/J160/J156/J157*J158,0)","v":1}," G=E÷F"]
[null,null," タンク1基あたり整備費用","（億円/基）",{"$f":"60*(E160/10000/4)^(2/3)","v":8.1432528497847212},6.7221071198357469,3.2316520350478277,3.2316520350478277,3.2316520350478277,3.2316520350478277," H＝α万トンのタンクの整備費＝60億円×（α／4）2/3（※３）"]
[null,null," タンク整備費用","（億円）",{"$f":"E161*E162","v":8.1432528497847212},{"$f":"F161*F162","v":6.7221071198357469},3.2316520350478277,3.2316520350478277,3.2316520350478277,3.2316520350478277," I ＝G×H"]
[null,null," タンク維持管理費用","（億円）",{"$f":"E163*(0.024+0.011)","v":0.28501384974246524},{"$f":"F163*(0.024+0.011)","v":0.23527374919425117},0.11310782122667398,0.11310782122667398,0.11310782122667398,0.11310782122667398,"修繕費：建設費の2.4％/年、諸経費：建設費の1.1％/年"]
[null,null," 貯蔵費用　合計","（億円）",{"$f":"SUM(E163:J164)","v":28.764686993655186}]
[]
[null,null,"2030年","単位","新潟港","直江津港","伏木富山港","金沢港※","七尾港※","敦賀港※","備考"]
[null,null," 年間需要量","（t/年）",{"$f":"①需要!$J$31-①需要!$I$31","v":23898.941864520431},{"$f":"①需要!$J$63-①需要!$I$63","v":14100.395799883885},{"$f":"①需要!$J$95-①需要!$I$95","v":4736.4041333511586},{"$f":"①需要!$J$127-①需要!$I$127","v":455.42305318026979},{"$f":"①需要!$J$159-①需要!$I$159","v":624.37946400924784},{"$f":"①需要!$J$191-①需要!$I$191","v":2335.1847389148384}," A：2030年の需要－実証期の需要（2030年までの需要分※実証期分までは整備済）"]
[null,null," 必要量","（１か月分）",1,1,1,1,1,1," B"]
[null,null," 月換算","（12か月/年）",12,12,12,12,12,12," C"]
[null,null," 需要ピーク係数","－",{"$f":"③輸送・貯蔵入力!$C$18","v":1.1399999999999999},{"$f":"③輸送・貯蔵入力!$C$18","v":1.1399999999999999},{"$f":"③輸送・貯蔵入力!$C$18","v":1.1399999999999999},{"$f":"③輸送・貯蔵入力!$C$18","v":1.1399999999999999},{"$f":"③輸送・貯蔵入力!$C$18","v":1.1399999999999999},{"$f":"③輸送・貯蔵入力!$C$18","v":1.1399999999999999}," D"]
[null,null," 月間需要量（ピーク月）","（t/月）",{"$f":"E168/E170*E171","v":2270.399477129441},{"$f":"F168/F170*F171","v":1339.537600988969},449.95839266836003,43.265190052125632,59.316049080878543,221.84255019690963," E=A÷C×D"]
[null,null," 備蓄タンク容量","（t/基）",2500,1500,500,500,500,500," F（E：月間需要量（ピーク月）を踏まえ500トン刻みで設定　※最大7,100トン）"]
[null,null," 備蓄タンク基数","（基）",{"$f":"ROUNDUP(E172/E173,0)","v":1},{"$f":"ROUNDUP(F168/F173/F169/F170*F171,0)","v":1},{"$f":"ROUNDUP(G168/G173/G169/G170*G171,0)","v":1},{"$f":"ROUNDUP(H168/H173/H169/H170*H171,0)","v":1},{"$f":"ROUNDUP(I168/I173/I169/I170*I171,0)","v":1},{"$f":"ROUNDUP(J168/J173/J169/J170*J171,0)","v":1}," G=E÷F"]
[null,null," タンク1基あたり整備費用","（億円/基）",{"$f":"60*(E173/10000/4)^(2/3)","v":9.4494078742115502},6.7221071198357469,3.2316520350478277,3.2316520350478277,3.2316520350478277,3.2316520350478277," H＝α万トンのタンクの整備費＝60億円×（α／4）2/3（※４）"]
[null,null," タンク整備費用","（億円）",{"$f":"E174*E175","v":9.4494078742115502},{"$f":"F174*F175","v":6.7221071198357469},3.2316520350478277,0,0,0," I ＝G×H"]
[null,null," タンク維持管理費用","（億円）",{"$f":"E176*(0.024+0.011)","v":0.33072927559740428},{"$f":"F176*(0.024+0.011)","v":0.23527374919425117},{"$f":"G176*(0.024+0.011)","v":0.11310782122667398},{"$f":"H176*(0.024+0.011)","v":0},{"$f":"I176*(0.024+0.011)","v":0},{"$f":"J176*(0.024+0.011)","v":0},"修繕費：建設費の2.4％/年、諸経費：建設費の1.1％/年"]
[null,null," 貯蔵費用　合計","（億円）",{"$f":"SUM(E176:J177)","v":20.082277875113455}]
[null,null,"※金沢港、七尾港、敦賀港は実証期で2030年の需要を賄える規模のタンクが整備済であるため、整備費用はかからないことを想定する"]
[]
[null,null,"移行期","単位","新潟港","直江津港","伏木富山港","金沢港","七尾港","敦賀港","備考"]
[null,null," 年間需要量","（t/年）",{"$f":"①需要!$K$31-①需要!$J$31","v":237189.29914134473},{"$f":"①需要!$K$63-①需要!$J$63","v":158882.12355013093},{"$f":"①需要!$K$95-①需要!$J$95","v":65827.184732704656},{"$f":"①需要!$K$127-①需要!$J$127","v":17635.841329058389},{"$f":"①需要!$K$159-①需要!$J$159","v":19274.096594372964},{"$f":"①需要!$K$191-①需要!$J$191","v":25272.257052694622}," A：移行期の需要－2030年の需要（移行期までの需要分※2030年分までは整備済）"]
[null,null," 必要量","（１か月分）",1,1,1,1,1,1," B"]
[null,null," 月換算","（12か月/年）",12,12,12,12,12,12," C"]
[null,null," 需要ピーク係数","－",{"$f":"③輸送・貯蔵入力!$C$18","v":1.1399999999999999},{"$f":"③輸送・貯蔵入力!$C$18","v":1.1399999999999999},{"$f":"③輸送・貯蔵入力!$C$18","v":1.1399999999999999},{"$f":"③輸送・貯蔵入力!$C$18","v":1.1399999999999999},{"$f":"③輸送・貯蔵入力!$C$18","v":1.1399999999999999},{"$f":"③輸送・貯蔵入力!$C$18","v":1.1399999999999999}," D"]
[null,null," 月間需要量（ピーク月）","（t/月）",{"$f":"E182/E184*E185","v":22532.983418427746},{"$f":"F182/F184*F185","v":15093.801737262436},{"$f":"G182/G184*G185","v":6253.5825496069419},{"$f":"H182/H184*H185","v":1675.4049262605467},1831.0391764654316,2400.8644200059889," E=A÷C×D"]
[null,null," 備蓄タンク容量","（t/基）",7100,7100,6500,2000,2000,2500," F（E：月間需要量（ピーク月）を踏まえ500トン刻みで設定　※最大7,100トン）"]
[null,null," 備蓄タンク基数","（基）",{"$f":"ROUNDUP(E186/E187,0)","v":4},{"$f":"ROUNDUP(F182/F187/F183/F184*F185,0)","v":3},{"$f":"ROUNDUP(G182/G187/G183/G184*G185,0)","v":1},{"$f":"ROUNDUP(H182/H187/H183/H184*H185,0)","v":1},{"$f":"ROUNDUP(I182/I187/I183/I184*I185,0)","v":1},{"$f":"ROUNDUP(J182/J187/J183/J184*J185,0)","v":1}," G=E÷F"]
[null,null," タンク1基あたり整備費用","（億円/基）",{"$f":"60*(E187/10000/4)^(2/3)","v":18.950331956043552},18.950331956043552,17.867076377946489,8.1432528497847212,8.1432528497847212,9.4494078742115502," H＝α万トンのタンクの整備費＝60億円×（α／4）2/3（※３）"]
[null,null," タンク整備費用","（億円）",{"$f":"E188*E189","v":75.801327824174209},{"$f":"F188*F189","v":56.850995868130653},17.867076377946489,8.1432528497847212,8.1432528497847212,9.4494078742115502," I ＝G×H"]
[null,null," タンク維持管理費用","（億円）",{"$f":"E190*(0.024+0.011)","v":2.6530464738460977},{"$f":"F190*(0.024+0.011)","v":1.9897848553845729},{"$f":"G190*(0.024+0.011)","v":0.62534767322812723},{"$f":"H190*(0.024+0.011)","v":0.28501384974246524},{"$f":"I190*(0.024+0.011)","v":0.28501384974246524},{"$f":"J190*(0.024+0.011)","v":0.33072927559740428},"修繕費：建設費の2.4％/年、諸経費：建設費の1.1％/年"]
[null,null," 貯蔵費用　合計","（億円）",{"$f":"SUM(E190:J191)","v":182.42424962157347}]
[]
[null,null,"2050年","単位","新潟港","直江津港","伏木富山港","金沢港","七尾港","敦賀港","備考"]
[null,null," 年間需要量","（t/年）",{"$f":"①需要!$L$31-①需要!$K$31","v":1398622.5693340597},{"$f":"①需要!$L$63-①需要!$K$63","v":881420.97714462259},{"$f":"①需要!$L$95-①需要!$K$95","v":238989.55390737826},{"$f":"①需要!$L$127-①需要!$K$127","v":6844.8798983201814},{"$f":"①需要!$L$159-①需要!$K$159","v":17898.247983451016},{"$f":"①需要!$L$191-①需要!$K$191","v":23601.288857725169}," A：2050年の需要－移行期の需要（2050年までの需要分※移行期分までは整備済）"]
[null,null," 必要量","（１か月分）",1,1,1,1,1,1," B"]
[null,null," 月換算","（12か月/年）",12,12,12,12,12,12," C"]
[null,null," 需要ピーク係数","－",{"$f":"③輸送・貯蔵入力!$C$18","v":1.1399999999999999},{"$f":"③輸送・貯蔵入力!$C$18","v":1.1399999999999999},{"$f":"③輸送・貯蔵入力!$C$18","v":1.1399999999999999},{"$f":"③輸送・貯蔵入力!$C$18","v":1.1399999999999999},{"$f":"③輸送・貯蔵入力!$C$18","v":1.1399999999999999},{"$f":"③輸送・貯蔵入力!$C$18","v":1.1399999999999999}," D"]
[null,null," 月間需要量（ピーク月）","（t/月）",{"$f":"E195/E197*E198","v":132869.14408673564},{"$f":"F195/F197*F198","v":83734.992828739138},22704.007621200933,650.26359034041718,1700.3335584278464,2242.1224414838907," E=A÷C×D"]
[null,null," 備蓄タンク容量","（t/基）",7100,7100,7100,1000,2000,2500," F（E：月間需要量（ピーク月）を踏まえ500トン刻みで設定　※最大7,100トン）"]
[null,null," 備蓄タンク基数","（基）",{"$f":"ROUNDUP(E199/E200,0)","v":19},{"$f":"ROUNDUP(F195/F200/F196/F197*F198,0)","v":12},{"$f":"ROUNDUP(G195/G200/G196/G197*G198,0)","v":4},{"$f":"ROUNDUP(H195/H200/H196/H197*H198,0)","v":1},{"$f":"ROUNDUP(I195/I200/I196/I197*I198,0)","v":1},{"$f":"ROUNDUP(J195/J200/J196/J197*J198,0)","v":1}," G=E÷F"]
[null,null," タンク1基あたり整備費用","（億円/基）",{"$f":"60*(E200/10000/4)^(2/3)","v":18.950331956043552},18.950331956043552,18.950331956043552,5.1299278400300912,8.1432528497847212,9.4494078742115502," H＝α万トンのタンクの整備費＝60億円×（α／4）2/3（※３）"]
[null,null," タンク整備費用","（億円）",{"$f":"E201*E202","v":360.0563071648275},{"$f":"F201*F202","v":227.40398347252261},75.801327824174209,5.1299278400300912,8.1432528497847212,9.4494078742115502," I ＝G×H"]
[null,null," タンク維持管理費用","（億円）",{"$f":"E203*(0.024+0.011)","v":12.601970750768963},{"$f":"F203*(0.024+0.011)","v":7.9591394215382918},{"$f":"G203*(0.024+0.011)","v":2.6530464738460977},{"$f":"H203*(0.024+0.011)","v":0.1795474744010532},{"$f":"I203*(0.024+0.011)","v":0.28501384974246524},{"$f":"J203*(0.024+0.011)","v":0.33072927559740428},"修繕費：建設費の2.4％/年、諸経費：建設費の1.1％/年"]
[null,null," 貯蔵費用　合計","（億円）",{"$f":"SUM(E203:J204)","v":709.99365427144494}]
[null,null,"（※３）国土交通省資料より、メーカーで用いられているタンク整備費用の簡易予測式（α万トンのタンクの整備費＝60億円×（α／4）2/3 ）より"]

{"sheet":"直送方式（ｼﾅﾘｵ2）_水素","index":17,"n_rows":206,"n_cols":22,"rows_kept":206,"cut":false,"hidden":false,"merged":[[204,4,204,9],[164,4,164,9],[177,4,177,9],[191,4,191,9],[149,2,149,10],[149,13,149,21],[150,2,150,10],[150,13,150,21],[151,2,151,10],[148,15,148,20],[130,2,135,2],[130,3,135,3],[130,13,135,13],[130,14,135,14],[136,2,141,2],[136,3,141,3],[136,13,141,13],[136,14,141,14],[142,2,147,2],[142,3,147,3],[142,13,147,13],[142,14,147,14],[148,4,148,9],[124,14,129,14],[106,2,111,2],[106,3,111,3],[106,13,111,13],[106,14,111,14],[112,4,112,9],[116,2,119,2],[116,13,119,13],[124,2,129,2],[124,3,129,3],[124,13,129,13],[112,15,112,20],[94,2,99,2],[94,3,99,3],[94,13,99,13],[94,14,99,14],[100,2,105,2],[100,3,105,3],[100,13,105,13],[100,14,105,14],[88,14,93,14],[70,2,75,2],[70,3,75,3],[70,13,75,13],[70,14,75,14],[76,4,76,9],[80,2,83,2],[80,13,83,13],[88,2,93,2],[88,3,93,3],[88,13,93,13],[76,15,76,20],[58,2,63,2],[58,3,63,3],[58,13,63,13],[58,14,63,14],[64,2,69,2],[64,3,69,3],[64,13,69,13],[64,14,69,14],[52,14,57,14],[34,2,39,2],[34,3,39,3],[34,13,39,13],[34,14,39,14],[40,4,40,9],[44,2,47,2],[44,13,47,13],[52,2,57,2],[52,3,57,3],[52,13,57,13],[40,15,40,20],[22,2,27,2],[22,3,27,3],[22,13,27,13],[22,14,27,14],[28,2,33,2],[28,3,33,3],[28,13,33,13],[28,14,33,14],[3,2,3,10],[3,13,3,21],[8,2,11,2],[8,13,11,13],[16,2,21,2],[16,3,21,3],[16,13,21,13],[16,14,21,14]]}
[]
[null,null,"入力項目"]
[]
[null,null,"海上輸送費用　シナリオ２",null,null,null,null,null,null,null,null,null,null,"海上輸送費用　シナリオ２"]
[null,null,"水素（ピーク月　※４か月）",null,null,null,null,null,null,null,null,null,null,"水素（その他月　※８か月）"]
[]
[null,null,"実証期","単位","新潟港","直江津港","伏木富山港","金沢港","七尾港","敦賀港","備考",null,null,"実証期","単位","新潟港","直江津港","伏木富山港","金沢港","七尾港","敦賀港","備考"]
[null,null," 密度","（t/m3）",{"$f":"④海上輸送網入力!$E$8","v":7.0811518324607331E-2},{"$f":"④海上輸送網入力!$E$8","v":7.0811518324607331E-2},{"$f":"④海上輸送網入力!$E$8","v":7.0811518324607331E-2},{"$f":"④海上輸送網入力!$E$8","v":7.0811518324607331E-2},{"$f":"④海上輸送網入力!$E$8","v":7.0811518324607331E-2},{"$f":"④海上輸送網入力!$E$8","v":7.0811518324607331E-2}," ①",null,null," 密度","（t/m3）",{"$f":"④海上輸送網入力!$E$8","v":7.0811518324607331E-2},{"$f":"④海上輸送網入力!$E$8","v":7.0811518324607331E-2},{"$f":"④海上輸送網入力!$E$8","v":7.0811518324607331E-2},{"$f":"④海上輸送網入力!$E$8","v":7.0811518324607331E-2},{"$f":"④海上輸送網入力!$E$8","v":7.0811518324607331E-2},{"$f":"④海上輸送網入力!$E$8","v":7.0811518324607331E-2}," ①"]
[null,null," 運搬船積載量","（m3/隻）",{"$f":"KEISAN(\"水素\",E15,\"タンク容量\",E7,\"外貿\")","v":38805},{"$f":"KEISAN(\"水素\",F15,\"タンク容量\",F7,\"外貿\")","v":25870},{"$f":"KEISAN(\"水素\",G15,\"タンク容量\",G7,\"外貿\")","v":25870},{"$f":"KEISAN(\"水素\",H15,\"タンク容量\",H7,\"外貿\")","v":3556},{"$f":"KEISAN(\"水素\",I15,\"タンク容量\",I7,\"外貿\")","v":3556},{"$f":"KEISAN(\"水素\",J15,\"タンク容量\",J7,\"外貿\")","v":3556}," ② 港湾施設能力及び対象船舶一覧より、需要量に合わせた船型を設定",null,null," 運搬船積載量","（m3/隻）",{"$f":"KEISAN(\"水素\",P15,\"タンク容量\",P7,\"外貿\")","v":25870},{"$f":"KEISAN(\"水素\",Q15,\"タンク容量\",Q7,\"外貿\")","v":25870},{"$f":"KEISAN(\"水素\",R15,\"タンク容量\",R7,\"外貿\")","v":3556},{"$f":"KEISAN(\"水素\",S15,\"タンク容量\",S7,\"外貿\")","v":3556},{"$f":"KEISAN(\"水素\",T15,\"タンク容量\",T7,\"外貿\")","v":3556},{"$f":"KEISAN(\"水素\",U15,\"タンク容量\",U7,\"外貿\")","v":3556}," ② 港湾施設能力及び対象船舶一覧より、需要量に合わせた船型を設定"]
[null,null,null,"（t/隻）",{"$f":"E9*E8","v":2747.8409685863876},1831.8939790575917,1831.8939790575917,251.80575916230367,251.80575916230367,251.80575916230367," ③=②×①",null,null,null,"（t/隻）",{"$f":"P9*P8","v":1831.8939790575917},1831.8939790575917,251.80575916230367,251.80575916230367,251.80575916230367,251.80575916230367," ③=②×①"]
[null,null,null,"(GT)",{"$f":"KEISAN(\"水素\",E15,\"総トン数\",E7,\"外貿\")","v":30000},{"$f":"KEISAN(\"水素\",F15,\"総トン数\",F7,\"外貿\")","v":20000},{"$f":"KEISAN(\"水素\",G15,\"総トン数\",G7,\"外貿\")","v":20000},{"$f":"KEISAN(\"水素\",H15,\"総トン数\",H7,\"外貿\")","v":4505},{"$f":"KEISAN(\"水素\",I15,\"総トン数\",I7,\"外貿\")","v":4505},{"$f":"KEISAN(\"水素\",J15,\"総トン数\",J7,\"外貿\")","v":4505},"港湾施設能力及び対象船舶一覧より、需要量に合わせた船型を設定",null,null,null,"(GT)",{"$f":"KEISAN(\"水素\",P15,\"総トン数\",P7,\"外貿\")","v":20000},{"$f":"KEISAN(\"水素\",Q15,\"総トン数\",Q7,\"外貿\")","v":20000},{"$f":"KEISAN(\"水素\",R15,\"総トン数\",R7,\"外貿\")","v":4505},{"$f":"KEISAN(\"水素\",S15,\"総トン数\",S7,\"外貿\")","v":4505},{"$f":"KEISAN(\"水素\",T15,\"総トン数\",T7,\"外貿\")","v":4505},{"$f":"KEISAN(\"水素\",U15,\"総トン数\",U7,\"外貿\")","v":4505},"港湾施設能力及び対象船舶一覧より、需要量に合わせた船型を設定"]
[null,null,null,"(DWT)",{"$f":"E11/1.3702","v":21894.613924974456},14596.409283316303,14596.409283316303,3287.8411910669975,3287.8411910669975,3287.8411910669975," LNG船のDWTとGTの関係：DWT=GT/1.3702 より （※１）",null,null,null,"(DWT)",{"$f":"P11/1.3702","v":14596.409283316303},{"$f":"Q11/1.3702","v":14596.409283316303},3287.8411910669975,3287.8411910669975,3287.8411910669975,3287.8411910669975," LNG船のDWTとGTの関係：DWT=GT/1.3702 より （※１）"]
[null,null," 船速（外航）","（ノット）",14,14,14,14,14,14," ④ 国土交通省検討資料より",null,null," 船速（外航）","（ノット）",14,14,14,14,14,14," ④ 国土交通省検討資料より"]
[null,null," 海上輸送費用原単位","（千円/日･隻）",{"$f":"45.432*E12^(0.4019)","v":2521.9903073946525},2142.7541067300813,2142.7541067300813,1177.0863381909896,1177.0863381909896,1177.0863381909896," ⑤ 海上輸送費用原単位算定式より （※2）",null,null," 海上輸送費用原単位","（千円/日･隻）",{"$f":"45.432*P12^(0.4019)","v":2142.7541067300813},{"$f":"45.432*Q12^(0.4019)","v":2142.7541067300813},1177.0863381909896,1177.0863381909896,1177.0863381909896,1177.0863381909896," ⑤ 海上輸送費用原単位算定式より （※2）"]
[null,null," 月間需要量","（t/ピーク月）",{"$f":"①需要!$I$31/12*④海上輸送網入力!$C$59","v":1895.6841412219217},{"$f":"①需要!$I$63/12*④海上輸送網入力!$C$59","v":1180.5587579979003},{"$f":"①需要!$I$95/12*④海上輸送網入力!$C$59","v":280.60673873966942},{"$f":"①需要!$I$127/12*④海上輸送網入力!$C$59","v":7.4290000000000009E-2},{"$f":"①需要!$I$159/12*④海上輸送網入力!$C$59","v":15.484550681645471},{"$f":"①需要!$I$191/12*④海上輸送網入力!$C$59","v":1.6573966942148759}," ⑥",null,null," 月間需要量","（t/その他月）",{"$f":"①需要!$I$31/12*④海上輸送網入力!$C$60","v":1546.4791678389363},{"$f":"①需要!$I$63/12*④海上輸送網入力!$C$60","v":963.08740784039242},{"$f":"①需要!$I$95/12*④海上輸送網入力!$C$60","v":228.91602370867773},{"$f":"①需要!$I$127/12*④海上輸送網入力!$C$60","v":6.0605000000000013E-2},{"$f":"①需要!$I$159/12*④海上輸送網入力!$C$60","v":12.632133450816044},{"$f":"①需要!$I$191/12*④海上輸送網入力!$C$60","v":1.3520867768595042}," ⑥"]
[null,null," 月間寄港回数","（回/月）",{"$f":"ROUNDUP(E15/E10,0)","v":1},1,1,1,1,1," ⑦＝⑥／③",null,null," 月間寄港回数","（回/月）",{"$f":"ROUNDUP(P15/P10,0)","v":1},{"$f":"ROUNDUP(Q15/Q10,0)","v":1},{"$f":"ROUNDUP(R15/R10,0)","v":1},1,1,1," ⑦＝⑥／③"]
[null,null," 海上輸送距離","（海里）",{"$f":"④海上輸送網入力!$C$17","v":3441},{"$f":"④海上輸送網入力!$D$17","v":3406},{"$f":"④海上輸送網入力!$E$17","v":3399},{"$f":"④海上輸送網入力!$F$17","v":3283},{"$f":"④海上輸送網入力!$G$17","v":3386},{"$f":"④海上輸送網入力!$H$17","v":3255}," ⑧　原産国オーストラリア",null,null," 海上輸送距離","（海里）",{"$f":"④海上輸送網入力!$C$17","v":3441},{"$f":"④海上輸送網入力!$D$17","v":3406},{"$f":"④海上輸送網入力!$E$17","v":3399},{"$f":"④海上輸送網入力!$F$17","v":3283},{"$f":"④海上輸送網入力!$G$17","v":3386},{"$f":"④海上輸送網入力!$H$17","v":3255}," ⑧　原産国オーストラリア"]
[null,null,null,null,{"$f":"④海上輸送網入力!$C$21","v":4814},{"$f":"④海上輸送網入力!$D$21","v":4876},{"$f":"④海上輸送網入力!$E$21","v":4911},{"$f":"④海上輸送網入力!$F$21","v":4942},{"$f":"④海上輸送網入力!$G$21","v":4900},{"$f":"④海上輸送網入力!$H$21","v":5010}," ⑧　原産国アメリカ",null,null,null,null,{"$f":"④海上輸送網入力!$C$21","v":4814},{"$f":"④海上輸送網入力!$D$21","v":4876},{"$f":"④海上輸送網入力!$E$21","v":4911},{"$f":"④海上輸送網入力!$F$21","v":4942},{"$f":"④海上輸送網入力!$G$21","v":4900},{"$f":"④海上輸送網入力!$H$21","v":5010}," ⑧　原産国アメリカ"]
[null,null,null,null,{"$f":"④海上輸送網入力!$C$25","v":4092},{"$f":"④海上輸送網入力!$D$25","v":4157},{"$f":"④海上輸送網入力!$E$25","v":4193},{"$f":"④海上輸送網入力!$F$25","v":4223},{"$f":"④海上輸送網入力!$G$25","v":4181},{"$f":"④海上輸送網入力!$H$25","v":4288}," ⑧　原産国カナダ",null,null,null,null,{"$f":"④海上輸送網入力!$C$25","v":4092},{"$f":"④海上輸送網入力!$D$25","v":4157},{"$f":"④海上輸送網入力!$E$25","v":4193},{"$f":"④海上輸送網入力!$F$25","v":4223},{"$f":"④海上輸送網入力!$G$25","v":4181},{"$f":"④海上輸送網入力!$H$25","v":4288}," ⑧　原産国カナダ"]
[null,null,null,null,{"$f":"④海上輸送網入力!$C$29","v":9420},{"$f":"④海上輸送網入力!$D$29","v":9491},{"$f":"④海上輸送網入力!$E$29","v":9526},{"$f":"④海上輸送網入力!$F$29","v":9557},{"$f":"④海上輸送網入力!$G$29","v":9515},{"$f":"④海上輸送網入力!$H$29","v":9616}," ⑧　原産国チリ",null,null,null,null,{"$f":"④海上輸送網入力!$C$29","v":9420},{"$f":"④海上輸送網入力!$D$29","v":9491},{"$f":"④海上輸送網入力!$E$29","v":9526},{"$f":"④海上輸送網入力!$F$29","v":9557},{"$f":"④海上輸送網入力!$G$29","v":9515},{"$f":"④海上輸送網入力!$H$29","v":9616}," ⑧　原産国チリ"]
[null,null,null,null,{"$f":"④海上輸送網入力!$C$33","v":6138},{"$f":"④海上輸送網入力!$D$33","v":6104},{"$f":"④海上輸送網入力!$E$33","v":6096},{"$f":"④海上輸送網入力!$F$33","v":5981},{"$f":"④海上輸送網入力!$G$33","v":6084},{"$f":"④海上輸送網入力!$H$33","v":5953}," ⑧　原産国オマーン",null,null,null,null,{"$f":"④海上輸送網入力!$C$33","v":6138},{"$f":"④海上輸送網入力!$D$33","v":6104},{"$f":"④海上輸送網入力!$E$33","v":6096},{"$f":"④海上輸送網入力!$F$33","v":5981},{"$f":"④海上輸送網入力!$G$33","v":6084},{"$f":"④海上輸送網入力!$H$33","v":5953}," ⑧　原産国オマーン"]
[null,null,null,null,{"$f":"④海上輸送網入力!$C$37","v":9166},{"$f":"④海上輸送網入力!$D$37","v":9132},{"$f":"④海上輸送網入力!$E$37","v":9124},{"$f":"④海上輸送網入力!$F$37","v":9009},{"$f":"④海上輸送網入力!$G$37","v":9112},{"$f":"④海上輸送網入力!$H$37","v":8892}," ⑧　原産国ナミビア",null,null,null,null,{"$f":"④海上輸送網入力!$C$37","v":9166},{"$f":"④海上輸送網入力!$D$37","v":9132},{"$f":"④海上輸送網入力!$E$37","v":9124},{"$f":"④海上輸送網入力!$F$37","v":9009},{"$f":"④海上輸送網入力!$G$37","v":9112},{"$f":"④海上輸送網入力!$H$37","v":8892}," ⑧　原産国ナミビア"]
[null,null,"シナリオ設定","（％）",1,1,1,1,1,1," ⑨　原産国オーストラリア",null,null,"シナリオ設定","（％）",{"$f":"E23","v":1},{"$f":"F23","v":1},1,1,1,1," ⑨　原産国オーストラリア"]
[null,null,null,null,0,0,0,0,0,0," ⑨　原産国アメリカ",null,null,null,null,{"$f":"E24","v":0},0,0,0,0,0," ⑨　原産国アメリカ"]
[null,null,null,null,0,0,0,0,0,0," ⑨　原産国カナダ",null,null,null,null,0,0,0,0,0,0," ⑨　原産国カナダ"]
[null,null,null,null,0,0,0,0,0,0," ⑨　原産国チリ",null,null,null,null,0,0,0,0,0,0," ⑨　原産国チリ"]
[null,null,null,null,0,0,0,0,0,0," ⑨　原産国オマーン",null,null,null,null,0,0,0,0,0,0," ⑨　原産国オマーン"]
[null,null,null,null,0,0,0,0,0,0," ⑨　原産国ナミビア",null,null,null,null,0,0,0,0,0,0," ⑨　原産国ナミビア"]
[null,null," 海上輸送日数","（日）",{"$f":"E17/E$13/24","v":10.241071428571429},10.136904761904761,10.116071428571429,9.7708333333333339,10.077380952380953,9.6875," ⑩＝⑧／④　原産国オーストラリア",null,null," 海上輸送日数","（日）",{"$f":"P17/P$13/24","v":10.241071428571429},{"$f":"Q17/Q$13/24","v":10.136904761904761},10.116071428571429,9.7708333333333339,10.077380952380953,9.6875," ⑩＝⑧／④　原産国オーストラリア"]
[null,null,null,null,14.327380952380951,14.511904761904761,14.616071428571429,14.708333333333334,14.583333333333334,14.910714285714285," ⑩＝⑧／④　原産国アメリカ",null,null,null,null,{"$f":"P18/P$13/24","v":14.327380952380951},14.511904761904761,14.616071428571429,14.708333333333334,14.583333333333334,14.910714285714285," ⑩＝⑧／④　原産国アメリカ"]
[null,null,null,null,12.178571428571429,12.37202380952381,12.479166666666666,12.568452380952381,12.443452380952381,12.761904761904761," ⑩＝⑧／④　原産国カナダ",null,null,null,null,12.178571428571429,12.37202380952381,12.479166666666666,12.568452380952381,12.443452380952381,12.761904761904761," ⑩＝⑧／④　原産国カナダ"]
[null,null,null,null,28.035714285714288,28.24702380952381,28.351190476190478,28.44345238095238,28.31845238095238,28.61904761904762," ⑩＝⑧／④　原産国チリ",null,null,null,null,28.035714285714288,28.24702380952381,28.351190476190478,28.44345238095238,28.31845238095238,28.61904761904762," ⑩＝⑧／④　原産国チリ"]
[null,null,null,null,18.267857142857142,18.166666666666668,18.142857142857142,17.800595238095237,18.107142857142858,17.717261904761905," ⑩＝⑧／④　原産国オマーン",null,null,null,null,18.267857142857142,18.166666666666668,{"$f":"R21/R$13/24","v":18.142857142857142},17.800595238095237,18.107142857142858,17.717261904761905," ⑩＝⑧／④　原産国オマーン"]
[null,null,null,null,27.279761904761902,27.178571428571431,27.154761904761902,26.8125,27.11904761904762,26.464285714285712," ⑩＝⑧／④　原産国ナミビア",null,null,null,null,27.279761904761902,27.178571428571431,27.154761904761902,26.8125,27.11904761904762,{"$f":"U22/U$13/24","v":26.464285714285712}," ⑩＝⑧／④　原産国ナミビア"]
[null,null," 海上輸送費用","（千円/月）",{"$f":"E$14*E$16*E23*E29","v":25827.882880193451},21720.894308103143,21676.253597546271,11501.114429407795,11861.947443793722,11403.023901225211," ⑪＝⑤×⑦×⑨×⑩　原産国オーストラリア",null,null," 海上輸送費用","（千円/月）",{"$f":"P$14*P$16*P23*P29","v":21944.09786088753},{"$f":"Q$14*Q$16*Q23*Q29","v":21720.894308103143},11907.489474735636,11501.114429407795,11861.947443793722,11403.023901225211," ⑪＝⑤×⑦×⑨×⑩　原産国オーストラリア"]
[null,null,null,null,0,0,0,0,0,0," ⑪＝⑤×⑦×⑨×⑩　原産国アメリカ",null,null,null,null,{"$f":"P$14*P$16*P24*P30","v":0},0,{"$f":"R$14*R$16*R24*R30","v":0},0,0,0," ⑪＝⑤×⑦×⑨×⑩　原産国アメリカ"]
[null,null,null,null,0,0,0,0,0,0," ⑪＝⑤×⑦×⑨×⑩　原産国カナダ",null,null,null,null,0,0,0,0,{"$f":"T$14*T$16*T25*T31","v":0},0," ⑪＝⑤×⑦×⑨×⑩　原産国カナダ"]
[null,null,null,null,0,0,0,0,0,0," ⑪＝⑤×⑦×⑨×⑩　原産国チリ",null,null,null,null,0,0,0,0,0,0," ⑪＝⑤×⑦×⑨×⑩　原産国チリ"]
[null,null,null,null,0,0,0,0,0,0," ⑪＝⑤×⑦×⑨×⑩　原産国オマーン",null,null,null,null,0,0,0,0,0,0," ⑪＝⑤×⑦×⑨×⑩　原産国オマーン"]
[null,null,null,null,0,0,0,0,0,0," ⑪＝⑤×⑦×⑨×⑩　原産国ナミビア",null,null,null,null,0,0,0,0,0,0," ⑪＝⑤×⑦×⑨×⑩　原産国ナミビア"]
[null,null," 海上輸送費用　合計","（億円/月）",{"$f":"SUM(E35:J40)*1000/100000000","v":1.0399111656026958},null,null,null,null,null,null,null,null," 海上輸送費用　合計","（億円/月）",{"$f":"SUM(P35:U40)*1000/100000000","v":0.90338567418153037}]
[]
[null,null,"2030年","単位","新潟港","直江津港","伏木富山港","金沢港","七尾港","敦賀港","備考",null,null,"2030年","単位","新潟港","直江津港","伏木富山港","金沢港","七尾港","敦賀港","備考"]
[null,null," 密度","（t/m3）",{"$f":"④海上輸送網入力!$E$8","v":7.0811518324607331E-2},{"$f":"④海上輸送網入力!$E$8","v":7.0811518324607331E-2},{"$f":"④海上輸送網入力!$E$8","v":7.0811518324607331E-2},{"$f":"④海上輸送網入力!$E$8","v":7.0811518324607331E-2},{"$f":"④海上輸送網入力!$E$8","v":7.0811518324607331E-2},{"$f":"④海上輸送網入力!$E$8","v":7.0811518324607331E-2}," ①",null,null," 密度","（t/m3）",{"$f":"④海上輸送網入力!$E$8","v":7.0811518324607331E-2},{"$f":"④海上輸送網入力!$E$8","v":7.0811518324607331E-2},{"$f":"④海上輸送網入力!$E$8","v":7.0811518324607331E-2},{"$f":"④海上輸送網入力!$E$8","v":7.0811518324607331E-2},{"$f":"④海上輸送網入力!$E$8","v":7.0811518324607331E-2},{"$f":"④海上輸送網入力!$E$8","v":7.0811518324607331E-2}," ①"]
[null,null," 運搬船積載量","（m3/隻）",{"$f":"KEISAN(\"水素\",E51,\"タンク容量\",E43,\"外貿\")","v":64675},{"$f":"KEISAN(\"水素\",F51,\"タンク容量\",F43,\"外貿\")","v":38805},{"$f":"KEISAN(\"水素\",G51,\"タンク容量\",G43,\"外貿\")","v":25870},{"$f":"KEISAN(\"水素\",H51,\"タンク容量\",H43,\"外貿\")","v":3556},{"$f":"KEISAN(\"水素\",I51,\"タンク容量\",I43,\"外貿\")","v":3556},{"$f":"KEISAN(\"水素\",J51,\"タンク容量\",J43,\"外貿\")","v":3556}," ② 港湾施設能力及び対象船舶一覧より、需要量に合わせた船型を設定",null,null," 運搬船積載量","（m3/隻）",{"$f":"KEISAN(\"水素\",P51,\"タンク容量\",P43,\"外貿\")","v":64675},{"$f":"KEISAN(\"水素\",Q51,\"タンク容量\",Q43,\"外貿\")","v":38805},{"$f":"KEISAN(\"水素\",R51,\"タンク容量\",R43,\"外貿\")","v":25870},{"$f":"KEISAN(\"水素\",S51,\"タンク容量\",S43,\"外貿\")","v":3556},{"$f":"KEISAN(\"水素\",T51,\"タンク容量\",T43,\"外貿\")","v":3556},{"$f":"KEISAN(\"水素\",U51,\"タンク容量\",U43,\"外貿\")","v":3556}," ② 港湾施設能力及び対象船舶一覧より、需要量に合わせた船型を設定"]
[null,null,null,"（t/隻）",{"$f":"E45*E44","v":4579.7349476439795},2747.8409685863876,1831.8939790575917,251.80575916230367,251.80575916230367,251.80575916230367," ③=②×①",null,null,null,"（t/隻）",{"$f":"P45*P44","v":4579.7349476439795},{"$f":"Q45*Q44","v":2747.8409685863876},{"$f":"R45*R44","v":1831.8939790575917},251.80575916230367,251.80575916230367,251.80575916230367," ③=②×①"]
[null,null,null,"(GT)",{"$f":"KEISAN(\"水素\",E51,\"総トン数\",E43,\"外貿\")","v":50000},{"$f":"KEISAN(\"水素\",F51,\"総トン数\",F43,\"外貿\")","v":30000},{"$f":"KEISAN(\"水素\",G51,\"総トン数\",G43,\"外貿\")","v":20000},{"$f":"KEISAN(\"水素\",H51,\"総トン数\",H43,\"外貿\")","v":4505},{"$f":"KEISAN(\"水素\",I51,\"総トン数\",I43,\"外貿\")","v":4505},{"$f":"KEISAN(\"水素\",J51,\"総トン数\",J43,\"外貿\")","v":4505},"港湾施設能力及び対象船舶一覧より、需要量に合わせた船型を設定",null,null,null,"(GT)",{"$f":"KEISAN(\"水素\",P51,\"総トン数\",P43,\"外貿\")","v":50000},{"$f":"KEISAN(\"水素\",Q51,\"総トン数\",Q43,\"外貿\")","v":30000},{"$f":"KEISAN(\"水素\",R51,\"総トン数\",R43,\"外貿\")","v":20000},{"$f":"KEISAN(\"水素\",S51,\"総トン数\",S43,\"外貿\")","v":4505},{"$f":"KEISAN(\"水素\",T51,\"総トン数\",T43,\"外貿\")","v":4505},{"$f":"KEISAN(\"水素\",U51,\"総トン数\",U43,\"外貿\")","v":4505},"港湾施設能力及び対象船舶一覧より、需要量に合わせた船型を設定"]
[null,null,null,"(DWT)",{"$f":"E47/1.3702","v":36491.023208290761},21894.613924974456,14596.409283316303,3287.8411910669975,3287.8411910669975,3287.8411910669975," LNG船のDWTとGTの関係：DWT=GT/1.3702 より （※１）",null,null,null,"(DWT)",{"$f":"P47/1.3702","v":36491.023208290761},{"$f":"Q47/1.3702","v":21894.613924974456},{"$f":"R47/1.3702","v":14596.409283316303},3287.8411910669975,3287.8411910669975,3287.8411910669975," LNG船のDWTとGTの関係：DWT=GT/1.3702 より （※１）"]
[null,null," 船速（外航）","（ノット）",14,14,14,14,14,14," ④ 国土交通省検討資料より",null,null," 船速（外航）","（ノット）",14,14,14,14,14,14," ④ 国土交通省検討資料より"]
[null,null," 海上輸送費用原単位","（千円/日･隻）",{"$f":"45.432*E48^(0.4019)","v":3096.7377308647324},2521.9903073946525,2142.7541067300813,1177.0863381909896,1177.0863381909896,1177.0863381909896," ⑤ 海上輸送費用原単位算定式より （※2）",null,null," 海上輸送費用原単位","（千円/日･隻）",{"$f":"45.432*P48^(0.4019)","v":3096.7377308647324},{"$f":"45.432*Q48^(0.4019)","v":2521.9903073946525},2142.7541067300813,1177.0863381909896,1177.0863381909896,1177.0863381909896," ⑤ 海上輸送費用原単位算定式より （※2）"]
[null,null," 月間需要量","（t/ピーク月）",{"$f":"①需要!$J$31/12*④海上輸送網入力!$C$59","v":4166.0836183513629},{"$f":"①需要!$J$63/12*④海上輸送網入力!$C$59","v":2520.0963589868693},{"$f":"①需要!$J$95/12*④海上輸送網入力!$C$59","v":730.56513140802952},{"$f":"①需要!$J$127/12*④海上輸送網入力!$C$59","v":43.339480052125623},{"$f":"①需要!$J$159/12*④海上輸送網入力!$C$59","v":74.800599762524016},{"$f":"①需要!$J$191/12*④海上輸送網入力!$C$59","v":223.49994689112449}," ⑥",null,null," 月間需要量","（t/その他月）",{"$f":"①需要!$J$31/12*④海上輸送網入力!$C$60","v":3398.6471623392699},{"$f":"①需要!$J$63/12*④海上輸送網入力!$C$60","v":2055.8680823313935},{"$f":"①需要!$J$95/12*④海上輸送網入力!$C$60","v":595.98734404339257},{"$f":"①需要!$J$127/12*④海上輸送網入力!$C$60","v":35.35589162147091},{"$f":"①需要!$J$159/12*④海上輸送網入力!$C$60","v":61.021541911532765},{"$f":"①需要!$J$191/12*④海上輸送網入力!$C$60","v":182.32890404275949}," ⑥"]
[null,null," 月間寄港回数","（回/月）",{"$f":"ROUNDUP(E51/E$46,0)","v":1},1,1,1,1,1," ⑦＝⑥／③",null,null," 月間寄港回数","（回/月）",{"$f":"ROUNDUP(P51/P$46,0)","v":1},{"$f":"ROUNDUP(Q51/Q$46,0)","v":1},1,1,1,1," ⑦＝⑥／③"]
[null,null," 海上輸送距離","（海里）",{"$f":"④海上輸送網入力!C$17","v":3441},{"$f":"④海上輸送網入力!D$17","v":3406},{"$f":"④海上輸送網入力!E$17","v":3399},{"$f":"④海上輸送網入力!F$17","v":3283},{"$f":"④海上輸送網入力!G$17","v":3386},{"$f":"④海上輸送網入力!H$17","v":3255}," ⑧　原産国オーストラリア",null,null," 海上輸送距離","（海里）",{"$f":"④海上輸送網入力!$C$17","v":3441},{"$f":"④海上輸送網入力!$D$17","v":3406},{"$f":"④海上輸送網入力!$E$17","v":3399},{"$f":"④海上輸送網入力!$F$17","v":3283},{"$f":"④海上輸送網入力!$G$17","v":3386},{"$f":"④海上輸送網入力!$H$17","v":3255}," ⑧　原産国オーストラリア"]
[null,null,null,null,{"$f":"④海上輸送網入力!C$21","v":4814},{"$f":"④海上輸送網入力!D$21","v":4876},{"$f":"④海上輸送網入力!E$21","v":4911},{"$f":"④海上輸送網入力!F$21","v":4942},{"$f":"④海上輸送網入力!G$21","v":4900},{"$f":"④海上輸送網入力!H$21","v":5010}," ⑧　原産国アメリカ",null,null,null,null,{"$f":"④海上輸送網入力!$C$21","v":4814},{"$f":"④海上輸送網入力!$D$21","v":4876},{"$f":"④海上輸送網入力!$E$21","v":4911},{"$f":"④海上輸送網入力!$F$21","v":4942},{"$f":"④海上輸送網入力!$G$21","v":4900},{"$f":"④海上輸送網入力!$H$21","v":5010}," ⑧　原産国アメリカ"]
[null,null,null,null,{"$f":"④海上輸送網入力!C$25","v":4092},{"$f":"④海上輸送網入力!D$25","v":4157},{"$f":"④海上輸送網入力!E$25","v":4193},{"$f":"④海上輸送網入力!F$25","v":4223},{"$f":"④海上輸送網入力!G$25","v":4181},{"$f":"④海上輸送網入力!H$25","v":4288}," ⑧　原産国カナダ",null,null,null,null,{"$f":"④海上輸送網入力!$C$25","v":4092},{"$f":"④海上輸送網入力!$D$25","v":4157},{"$f":"④海上輸送網入力!$E$25","v":4193},{"$f":"④海上輸送網入力!$F$25","v":4223},{"$f":"④海上輸送網入力!$G$25","v":4181},{"$f":"④海上輸送網入力!$H$25","v":4288}," ⑧　原産国カナダ"]
[null,null,null,null,{"$f":"④海上輸送網入力!C$29","v":9420},{"$f":"④海上輸送網入力!D$29","v":9491},{"$f":"④海上輸送網入力!E$29","v":9526},{"$f":"④海上輸送網入力!F$29","v":9557},{"$f":"④海上輸送網入力!G$29","v":9515},{"$f":"④海上輸送網入力!H$29","v":9616}," ⑧　原産国チリ",null,null,null,null,{"$f":"④海上輸送網入力!$C$29","v":9420},{"$f":"④海上輸送網入力!$D$29","v":9491},{"$f":"④海上輸送網入力!$E$29","v":9526},{"$f":"④海上輸送網入力!$F$29","v":9557},{"$f":"④海上輸送網入力!$G$29","v":9515},{"$f":"④海上輸送網入力!$H$29","v":9616}," ⑧　原産国チリ"]
[null,null,null,null,{"$f":"④海上輸送網入力!C$33","v":6138},{"$f":"④海上輸送網入力!D$33","v":6104},{"$f":"④海上輸送網入力!E$33","v":6096},{"$f":"④海上輸送網入力!F$33","v":5981},{"$f":"④海上輸送網入力!G$33","v":6084},{"$f":"④海上輸送網入力!H$33","v":5953}," ⑧　原産国オマーン",null,null,null,null,{"$f":"④海上輸送網入力!$C$33","v":6138},{"$f":"④海上輸送網入力!$D$33","v":6104},{"$f":"④海上輸送網入力!$E$33","v":6096},{"$f":"④海上輸送網入力!$F$33","v":5981},{"$f":"④海上輸送網入力!$G$33","v":6084},{"$f":"④海上輸送網入力!$H$33","v":5953}," ⑧　原産国オマーン"]
[null,null,null,null,{"$f":"④海上輸送網入力!C$37","v":9166},{"$f":"④海上輸送網入力!D$37","v":9132},{"$f":"④海上輸送網入力!E$37","v":9124},{"$f":"④海上輸送網入力!F$37","v":9009},{"$f":"④海上輸送網入力!G$37","v":9112},{"$f":"④海上輸送網入力!H$37","v":8892}," ⑧　原産国ナミビア",null,null,null,null,{"$f":"④海上輸送網入力!$C$37","v":9166},{"$f":"④海上輸送網入力!$D$37","v":9132},{"$f":"④海上輸送網入力!$E$37","v":9124},{"$f":"④海上輸送網入力!$F$37","v":9009},{"$f":"④海上輸送網入力!$G$37","v":9112},{"$f":"④海上輸送網入力!$H$37","v":8892}," ⑧　原産国ナミビア"]
[null,null,"シナリオ設定","（％）",1,1,1,1,1,1," ⑨　原産国オーストラリア",null,null,"シナリオ設定","（％）",{"$f":"E59","v":1},{"$f":"F59","v":1},1,1,1,1," ⑨　原産国オーストラリア"]
[null,null,null,null,0,0,0,0,0,0," ⑨　原産国アメリカ",null,null,null,null,{"$f":"E60","v":0},0,0,0,0,0," ⑨　原産国アメリカ"]
[null,null,null,null,0,0,0,0,0,0," ⑨　原産国カナダ",null,null,null,null,0,0,0,0,0,0," ⑨　原産国カナダ"]
[null,null,null,null,0,0,0,0,0,0," ⑨　原産国チリ",null,null,null,null,0,0,0,0,0,0," ⑨　原産国チリ"]
[null,null,null,null,0,0,0,0,0,0," ⑨　原産国オマーン",null,null,null,null,0,0,0,0,0,0," ⑨　原産国オマーン"]
[null,null,null,null,0,0,0,0,0,0," ⑨　原産国ナミビア",null,null,null,null,0,0,0,0,0,0," ⑨　原産国ナミビア"]
[null,null," 海上輸送日数","（日）",{"$f":"E53/E$49/24","v":10.241071428571429},10.136904761904761,10.116071428571429,9.7708333333333339,10.077380952380953,9.6875," ⑩＝⑧／④　原産国オーストラリア",null,null," 海上輸送日数","（日）",{"$f":"P53/P$49/24","v":10.241071428571429},{"$f":"Q53/Q$49/24","v":10.136904761904761},10.116071428571429,9.7708333333333339,10.077380952380953,9.6875," ⑩＝⑧／④　原産国オーストラリア"]
[null,null,null,null,14.327380952380951,14.511904761904761,14.616071428571429,14.708333333333334,14.583333333333334,14.910714285714285," ⑩＝⑧／④　原産国アメリカ",null,null,null,null,{"$f":"P54/P$49/24","v":14.327380952380951},14.511904761904761,14.616071428571429,14.708333333333334,14.583333333333334,14.910714285714285," ⑩＝⑧／④　原産国アメリカ"]
[null,null,null,null,12.178571428571429,12.37202380952381,12.479166666666666,12.568452380952381,12.443452380952381,12.761904761904761," ⑩＝⑧／④　原産国カナダ",null,null,null,null,12.178571428571429,12.37202380952381,12.479166666666666,12.568452380952381,12.443452380952381,12.761904761904761," ⑩＝⑧／④　原産国カナダ"]
[null,null,null,null,28.035714285714288,28.24702380952381,28.351190476190478,28.44345238095238,28.31845238095238,28.61904761904762," ⑩＝⑧／④　原産国チリ",null,null,null,null,28.035714285714288,28.24702380952381,28.351190476190478,28.44345238095238,28.31845238095238,28.61904761904762," ⑩＝⑧／④　原産国チリ"]
[null,null,null,null,18.267857142857142,18.166666666666668,18.142857142857142,17.800595238095237,18.107142857142858,17.717261904761905," ⑩＝⑧／④　原産国オマーン",null,null,null,null,18.267857142857142,18.166666666666668,18.142857142857142,17.800595238095237,18.107142857142858,17.717261904761905," ⑩＝⑧／④　原産国オマーン"]
[null,null,null,null,27.279761904761902,27.178571428571431,27.154761904761902,26.8125,27.11904761904762,26.464285714285712," ⑩＝⑧／④　原産国ナミビア",null,null,null,null,27.279761904761902,27.178571428571431,27.154761904761902,26.8125,27.11904761904762,26.464285714285712," ⑩＝⑧／④　原産国ナミビア"]
[null,null," 海上輸送費用","（千円/月）",{"$f":"E$50*E$52*E59*E65","v":31713.912297337931},25565.175556506507,21676.253597546271,11501.114429407795,11861.947443793722,11403.023901225211," ⑪＝⑤×⑦×⑨×⑩　原産国オーストラリア",null,null," 海上輸送費用","（千円/月）",{"$f":"P$50*P$52*P59*P65","v":31713.912297337931},{"$f":"Q$50*Q$52*Q59*Q65","v":25565.175556506507},21676.253597546271,11501.114429407795,11861.947443793722,11403.023901225211," ⑪＝⑤×⑦×⑨×⑩　原産国オーストラリア"]
[null,null,null,null,0,0,0,0,0,0," ⑪＝⑤×⑦×⑨×⑩　原産国アメリカ",null,null,null,null,{"$f":"P$50*P$52*P60*P66","v":0},0,0,0,0,0," ⑪＝⑤×⑦×⑨×⑩　原産国アメリカ"]
[null,null,null,null,0,0,0,0,0,0," ⑪＝⑤×⑦×⑨×⑩　原産国カナダ",null,null,null,null,0,0,0,0,0,0," ⑪＝⑤×⑦×⑨×⑩　原産国カナダ"]
[null,null,null,null,0,0,0,0,0,0," ⑪＝⑤×⑦×⑨×⑩　原産国チリ",null,null,null,null,0,0,0,0,0,0," ⑪＝⑤×⑦×⑨×⑩　原産国チリ"]
[null,null,null,null,0,0,0,0,0,0," ⑪＝⑤×⑦×⑨×⑩　原産国オマーン",null,null,null,null,0,0,0,0,0,0," ⑪＝⑤×⑦×⑨×⑩　原産国オマーン"]
[null,null,null,null,0,0,0,0,0,0," ⑪＝⑤×⑦×⑨×⑩　原産国ナミビア",null,null,null,null,0,0,0,0,0,0," ⑪＝⑤×⑦×⑨×⑩　原産国ナミビア"]
[null,null," 海上輸送費用　合計","（億円/月）",{"$f":"SUM(E71:J76)*1000/100000000","v":1.1372142722581742},null,null,null,null,null,null,null,null," 海上輸送費用　合計","（億円/月）",{"$f":"SUM(P71:U76)*1000/100000000","v":1.1372142722581742}]
[]
[null,null,"移行期","単位","新潟港","直江津港","伏木富山港","金沢港","七尾港","敦賀港","備考",null,null,"移行期","単位","新潟港","直江津港","伏木富山港","金沢港","七尾港","敦賀港","備考"]
[null,null," 密度","（t/m3）",{"$f":"④海上輸送網入力!$E$8","v":7.0811518324607331E-2},{"$f":"④海上輸送網入力!$E$8","v":7.0811518324607331E-2},{"$f":"④海上輸送網入力!$E$8","v":7.0811518324607331E-2},{"$f":"④海上輸送網入力!$E$8","v":7.0811518324607331E-2},{"$f":"④海上輸送網入力!$E$8","v":7.0811518324607331E-2},{"$f":"④海上輸送網入力!$E$8","v":7.0811518324607331E-2}," ①",null,null," 密度","（t/m3）",{"$f":"④海上輸送網入力!$E$8","v":7.0811518324607331E-2},{"$f":"④海上輸送網入力!$E$8","v":7.0811518324607331E-2},{"$f":"④海上輸送網入力!$E$8","v":7.0811518324607331E-2},{"$f":"④海上輸送網入力!$E$8","v":7.0811518324607331E-2},{"$f":"④海上輸送網入力!$E$8","v":7.0811518324607331E-2},{"$f":"④海上輸送網入力!$E$8","v":7.0811518324607331E-2}," ①"]
[null,null," 運搬船積載量","（m3/隻）",{"$f":"KEISAN(\"水素\",E87,\"タンク容量\",E79,\"外貿\")","v":160000},{"$f":"KEISAN(\"水素\",F87,\"タンク容量\",F79,\"外貿\")","v":160000},{"$f":"KEISAN(\"水素\",G87,\"タンク容量\",G79,\"外貿\")","v":103480},{"$f":"KEISAN(\"水素\",H87,\"タンク容量\",H79,\"外貿\")","v":3556},{"$f":"KEISAN(\"水素\",I87,\"タンク容量\",I79,\"外貿\")","v":38805},{"$f":"KEISAN(\"水素\",J87,\"タンク容量\",J79,\"外貿\")","v":38805}," ② 港湾施設能力及び対象船舶一覧より、需要量に合わせた船型を設定",null,null," 運搬船積載量","（m3/隻）",{"$f":"KEISAN(\"水素\",P87,\"タンク容量\",P79,\"外貿\")","v":160000},{"$f":"KEISAN(\"水素\",Q87,\"タンク容量\",Q79,\"外貿\")","v":160000},{"$f":"KEISAN(\"水素\",R87,\"タンク容量\",R79,\"外貿\")","v":103480},{"$f":"KEISAN(\"水素\",S87,\"タンク容量\",S79,\"外貿\")","v":3556},{"$f":"KEISAN(\"水素\",T87,\"タンク容量\",T79,\"外貿\")","v":25870},{"$f":"KEISAN(\"水素\",U87,\"タンク容量\",U79,\"外貿\")","v":38805}," ② 港湾施設能力及び対象船舶一覧より、需要量に合わせた船型を設定"]
[null,null,null,"（t/隻）",{"$f":"E81*E80","v":11329.842931937173},11329.842931937173,7327.5759162303666,251.80575916230367,2747.8409685863876,2747.8409685863876," ③=②×①",null,null,null,"（t/隻）",{"$f":"P81*P80","v":11329.842931937173},{"$f":"Q81*Q80","v":11329.842931937173},{"$f":"R81*R80","v":7327.5759162303666},251.80575916230367,1831.8939790575917,{"$f":"U81*U80","v":2747.8409685863876}," ③=②×①"]
[null,null,null,"(GT)",{"$f":"KEISAN(\"水素\",E87,\"総トン数\",E79,\"外貿\")","v":130000},{"$f":"KEISAN(\"水素\",F87,\"総トン数\",F79,\"外貿\")","v":130000},{"$f":"KEISAN(\"水素\",G87,\"総トン数\",G79,\"外貿\")","v":80000},{"$f":"KEISAN(\"水素\",H87,\"総トン数\",H79,\"外貿\")","v":4505},{"$f":"KEISAN(\"水素\",I87,\"総トン数\",I79,\"外貿\")","v":30000},{"$f":"KEISAN(\"水素\",J87,\"総トン数\",J79,\"外貿\")","v":30000},"港湾施設能力及び対象船舶一覧より、需要量に合わせた船型を設定",null,null,null,"(GT)",{"$f":"KEISAN(\"水素\",P87,\"総トン数\",P79,\"外貿\")","v":130000},{"$f":"KEISAN(\"水素\",Q87,\"総トン数\",Q79,\"外貿\")","v":130000},{"$f":"KEISAN(\"水素\",R87,\"総トン数\",R79,\"外貿\")","v":80000},{"$f":"KEISAN(\"水素\",S87,\"総トン数\",S79,\"外貿\")","v":4505},{"$f":"KEISAN(\"水素\",T87,\"総トン数\",T79,\"外貿\")","v":20000},{"$f":"KEISAN(\"水素\",U87,\"総トン数\",U79,\"外貿\")","v":30000},"港湾施設能力及び対象船舶一覧より、需要量に合わせた船型を設定"]
[null,null,null,"(DWT)",{"$f":"E83/1.3702","v":94876.660341555966},94876.660341555966,58385.637133265212,3287.8411910669975,21894.613924974456,21894.613924974456," LNG船のDWTとGTの関係：DWT=GT/1.3702 より （※１）",null,null,null,"(DWT)",{"$f":"P83/1.3702","v":94876.660341555966},{"$f":"Q83/1.3702","v":94876.660341555966},{"$f":"R83/1.3702","v":58385.637133265212},3287.8411910669975,14596.409283316303,21894.613924974456," LNG船のDWTとGTの関係：DWT=GT/1.3702 より （※１）"]
[null,null," 船速（外航）","（ノット）",14,14,14,14,14,14," ④ 国土交通省検討資料より",null,null," 船速（外航）","（ノット）",14,14,14,14,14,14," ④ 国土交通省検討資料より"]
[null,null," 海上輸送費用原単位","（千円/日･隻）",{"$f":"45.432*E84^(0.4019)","v":4546.552540011312},4546.552540011312,3740.5911898956647,1177.0863381909896,2521.9903073946525,2521.9903073946525," ⑤ 海上輸送費用原単位算定式より （※2）",null,null," 海上輸送費用原単位","（千円/日･隻）",{"$f":"45.432*P84^(0.4019)","v":4546.552540011312},{"$f":"45.432*Q84^(0.4019)","v":4546.552540011312},3740.5911898956647,1177.0863381909896,2142.7541067300813,2521.9903073946525," ⑤ 海上輸送費用原単位算定式より （※2）"]
[null,null," 月間需要量","（t/ピーク月）",{"$f":"①需要!$K$31/12*④海上輸送網入力!$C$59","v":26699.06703677911},{"$f":"①需要!$K$63/12*④海上輸送網入力!$C$59","v":17613.898096249304},{"$f":"①需要!$K$95/12*④海上輸送網入力!$C$59","v":6984.1476810149707},{"$f":"①需要!$K$127/12*④海上輸送網入力!$C$59","v":1718.7444063126725},{"$f":"①需要!$K$159/12*④海上輸送網入力!$C$59","v":1905.8397762279553},{"$f":"①需要!$K$191/12*④海上輸送網入力!$C$59","v":2624.3643668971135}," ⑥",null,null," 月間需要量","（t/その他月）",{"$f":"①需要!$K$31/12*④海上輸送網入力!$C$60","v":21780.817845793488},{"$f":"①需要!$K$63/12*④海上輸送網入力!$C$60","v":14369.23265746654},{"$f":"①需要!$K$95/12*④海上輸送網入力!$C$60","v":5697.5941608280036},{"$f":"①需要!$K$127/12*④海上輸送網入力!$C$60","v":1402.133594623496},{"$f":"①需要!$K$159/12*④海上輸送網入力!$C$60","v":1554.7640279754376},{"$f":"①需要!$K$191/12*④海上輸送網入力!$C$60","v":2140.9288256265927}," ⑥"]
[null,null," 月間寄港回数","（回/月）",{"$f":"ROUNDUP(E87/E$82,0)","v":3},2,1,7,1,1," ⑦＝⑥／③",null,null," 月間寄港回数","（回/月）",{"$f":"ROUNDUP(P87/P$82,0)","v":2},{"$f":"ROUNDUP(Q87/Q$82,0)","v":2},1,6,1,1," ⑦＝⑥／③"]
[null,null," 海上輸送距離","（海里）",{"$f":"④海上輸送網入力!C$17","v":3441},{"$f":"④海上輸送網入力!D$17","v":3406},{"$f":"④海上輸送網入力!E$17","v":3399},{"$f":"④海上輸送網入力!F$17","v":3283},{"$f":"④海上輸送網入力!G$17","v":3386},{"$f":"④海上輸送網入力!H$17","v":3255}," ⑧　原産国オーストラリア",null,null," 海上輸送距離","（海里）",{"$f":"④海上輸送網入力!$C$17","v":3441},{"$f":"④海上輸送網入力!$D$17","v":3406},{"$f":"④海上輸送網入力!$E$17","v":3399},{"$f":"④海上輸送網入力!$F$17","v":3283},{"$f":"④海上輸送網入力!$G$17","v":3386},{"$f":"④海上輸送網入力!$H$17","v":3255}," ⑧　原産国オーストラリア"]
[null,null,null,null,{"$f":"④海上輸送網入力!C$21","v":4814},{"$f":"④海上輸送網入力!D$21","v":4876},{"$f":"④海上輸送網入力!E$21","v":4911},{"$f":"④海上輸送網入力!F$21","v":4942},{"$f":"④海上輸送網入力!G$21","v":4900},{"$f":"④海上輸送網入力!H$21","v":5010}," ⑧　原産国アメリカ",null,null,null,null,{"$f":"④海上輸送網入力!$C$21","v":4814},{"$f":"④海上輸送網入力!$D$21","v":4876},{"$f":"④海上輸送網入力!$E$21","v":4911},{"$f":"④海上輸送網入力!$F$21","v":4942},{"$f":"④海上輸送網入力!$G$21","v":4900},{"$f":"④海上輸送網入力!$H$21","v":5010}," ⑧　原産国アメリカ"]
[null,null,null,null,{"$f":"④海上輸送網入力!C$25","v":4092},{"$f":"④海上輸送網入力!D$25","v":4157},{"$f":"④海上輸送網入力!E$25","v":4193},{"$f":"④海上輸送網入力!F$25","v":4223},{"$f":"④海上輸送網入力!G$25","v":4181},{"$f":"④海上輸送網入力!H$25","v":4288}," ⑧　原産国カナダ",null,null,null,null,{"$f":"④海上輸送網入力!$C$25","v":4092},{"$f":"④海上輸送網入力!$D$25","v":4157},{"$f":"④海上輸送網入力!$E$25","v":4193},{"$f":"④海上輸送網入力!$F$25","v":4223},{"$f":"④海上輸送網入力!$G$25","v":4181},{"$f":"④海上輸送網入力!$H$25","v":4288}," ⑧　原産国カナダ"]
[null,null,null,null,{"$f":"④海上輸送網入力!C$29","v":9420},{"$f":"④海上輸送網入力!D$29","v":9491},{"$f":"④海上輸送網入力!E$29","v":9526},{"$f":"④海上輸送網入力!F$29","v":9557},{"$f":"④海上輸送網入力!G$29","v":9515},{"$f":"④海上輸送網入力!H$29","v":9616}," ⑧　原産国チリ",null,null,null,null,{"$f":"④海上輸送網入力!$C$29","v":9420},{"$f":"④海上輸送網入力!$D$29","v":9491},{"$f":"④海上輸送網入力!$E$29","v":9526},{"$f":"④海上輸送網入力!$F$29","v":9557},{"$f":"④海上輸送網入力!$G$29","v":9515},{"$f":"④海上輸送網入力!$H$29","v":9616}," ⑧　原産国チリ"]
[null,null,null,null,{"$f":"④海上輸送網入力!C$33","v":6138},{"$f":"④海上輸送網入力!D$33","v":6104},{"$f":"④海上輸送網入力!E$33","v":6096},{"$f":"④海上輸送網入力!F$33","v":5981},{"$f":"④海上輸送網入力!G$33","v":6084},{"$f":"④海上輸送網入力!H$33","v":5953}," ⑧　原産国オマーン",null,null,null,null,{"$f":"④海上輸送網入力!$C$33","v":6138},{"$f":"④海上輸送網入力!$D$33","v":6104},{"$f":"④海上輸送網入力!$E$33","v":6096},{"$f":"④海上輸送網入力!$F$33","v":5981},{"$f":"④海上輸送網入力!$G$33","v":6084},{"$f":"④海上輸送網入力!$H$33","v":5953}," ⑧　原産国オマーン"]
[null,null,null,null,{"$f":"④海上輸送網入力!C$37","v":9166},{"$f":"④海上輸送網入力!D$37","v":9132},{"$f":"④海上輸送網入力!E$37","v":9124},{"$f":"④海上輸送網入力!F$37","v":9009},{"$f":"④海上輸送網入力!G$37","v":9112},{"$f":"④海上輸送網入力!H$37","v":8892}," ⑧　原産国ナミビア",null,null,null,null,{"$f":"④海上輸送網入力!$C$37","v":9166},{"$f":"④海上輸送網入力!$D$37","v":9132},{"$f":"④海上輸送網入力!$E$37","v":9124},{"$f":"④海上輸送網入力!$F$37","v":9009},{"$f":"④海上輸送網入力!$G$37","v":9112},{"$f":"④海上輸送網入力!$H$37","v":8892}," ⑧　原産国ナミビア"]
[null,null,"シナリオ設定","（％）",1,1,1,1,1,1," ⑨　原産国オーストラリア",null,null,"シナリオ設定","（％）",{"$f":"E95","v":1},{"$f":"F95","v":1},1,1,1,1," ⑨　原産国オーストラリア"]
[null,null,null,null,0,0,0,0,0,0," ⑨　原産国アメリカ",null,null,null,null,{"$f":"E96","v":0},0,0,0,0,0," ⑨　原産国アメリカ"]
[null,null,null,null,0,0,0,0,0,0," ⑨　原産国カナダ",null,null,null,null,0,0,0,0,0,0," ⑨　原産国カナダ"]
[null,null,null,null,0,0,0,0,0,0," ⑨　原産国チリ",null,null,null,null,0,0,0,0,0,0," ⑨　原産国チリ"]
[null,null,null,null,0,0,0,0,0,0," ⑨　原産国オマーン",null,null,null,null,0,0,0,0,0,0," ⑨　原産国オマーン"]
[null,null,null,null,0,0,0,0,0,0," ⑨　原産国ナミビア",null,null,null,null,0,0,0,0,0,0," ⑨　原産国ナミビア"]
[null,null," 海上輸送日数","（日）",{"$f":"E89/E$85/24","v":10.241071428571429},10.136904761904761,10.116071428571429,9.7708333333333339,10.077380952380953,9.6875," ⑩＝⑧／④　原産国オーストラリア",null,null," 海上輸送日数","（日）",{"$f":"P89/P$85/24","v":10.241071428571429},{"$f":"Q89/Q$85/24","v":10.136904761904761},10.116071428571429,9.7708333333333339,10.077380952380953,9.6875," ⑩＝⑧／④　原産国オーストラリア"]
[null,null,null,null,14.327380952380951,14.511904761904761,14.616071428571429,14.708333333333334,14.583333333333334,14.910714285714285," ⑩＝⑧／④　原産国アメリカ",null,null,null,null,{"$f":"P90/P$85/24","v":14.327380952380951},14.511904761904761,14.616071428571429,14.708333333333334,14.583333333333334,14.910714285714285," ⑩＝⑧／④　原産国アメリカ"]
[null,null,null,null,12.178571428571429,12.37202380952381,12.479166666666666,12.568452380952381,12.443452380952381,12.761904761904761," ⑩＝⑧／④　原産国カナダ",null,null,null,null,12.178571428571429,12.37202380952381,12.479166666666666,12.568452380952381,12.443452380952381,12.761904761904761," ⑩＝⑧／④　原産国カナダ"]
[null,null,null,null,28.035714285714288,28.24702380952381,28.351190476190478,28.44345238095238,28.31845238095238,28.61904761904762," ⑩＝⑧／④　原産国チリ",null,null,null,null,28.035714285714288,28.24702380952381,28.351190476190478,28.44345238095238,28.31845238095238,28.61904761904762," ⑩＝⑧／④　原産国チリ"]
[null,null,null,null,18.267857142857142,18.166666666666668,18.142857142857142,17.800595238095237,18.107142857142858,17.717261904761905," ⑩＝⑧／④　原産国オマーン",null,null,null,null,18.267857142857142,18.166666666666668,18.142857142857142,17.800595238095237,18.107142857142858,17.717261904761905," ⑩＝⑧／④　原産国オマーン"]
[null,null,null,null,27.279761904761902,27.178571428571431,27.154761904761902,26.8125,27.11904761904762,26.464285714285712," ⑩＝⑧／④　原産国ナミビア",null,null,null,null,27.279761904761902,27.178571428571431,27.154761904761902,26.8125,27.11904761904762,26.464285714285712," ⑩＝⑧／④　原産国ナミビア"]
[null,null," 海上輸送費用","（千円/月）",{"$f":"E$86*E$88*E95*E101","v":139684.70794802613},92175.940186181702,37840.087662069534,80507.801005854562,25415.057085828255,24431.781102885696," ⑪＝⑤×⑦×⑨×⑩　原産国オーストラリア",null,null," 海上輸送費用","（千円/月）",{"$f":"P$86*P$88*P95*P101","v":93123.138632017406},{"$f":"Q$86*Q$88*Q95*Q101","v":92175.940186181702},37840.087662069534,69006.68657644678,21593.349420797782,24431.781102885696," ⑪＝⑤×⑦×⑨×⑩　原産国オーストラリア"]
[null,null,null,null,0,0,0,0,0,0," ⑪＝⑤×⑦×⑨×⑩　原産国アメリカ",null,null,null,null,{"$f":"P$86*P$88*P96*P102","v":0},0,0,0,0,0," ⑪＝⑤×⑦×⑨×⑩　原産国アメリカ"]
[null,null,null,null,0,0,0,0,0,0," ⑪＝⑤×⑦×⑨×⑩　原産国カナダ",null,null,null,null,0,0,0,0,0,0," ⑪＝⑤×⑦×⑨×⑩　原産国カナダ"]
[null,null,null,null,0,0,0,0,0,0," ⑪＝⑤×⑦×⑨×⑩　原産国チリ",null,null,null,null,0,0,0,0,0,0," ⑪＝⑤×⑦×⑨×⑩　原産国チリ"]
[null,null,null,null,0,0,0,0,0,0," ⑪＝⑤×⑦×⑨×⑩　原産国オマーン",null,null,null,null,0,0,0,0,0,0," ⑪＝⑤×⑦×⑨×⑩　原産国オマーン"]
[null,null,null,null,0,0,0,0,0,0," ⑪＝⑤×⑦×⑨×⑩　原産国ナミビア",null,null,null,null,0,0,0,0,0,0," ⑪＝⑤×⑦×⑨×⑩　原産国ナミビア"]
[null,null," 海上輸送費用　合計","（億円/月）",{"$f":"SUM(E107:J112)*1000/100000000","v":4.0005537499084589},null,null,null,null,null,null,null,null," 海上輸送費用　合計","（億円/月）",{"$f":"SUM(P107:U112)*1000/100000000","v":3.3817098358039899}]
[]
[null,null,"2050年","単位","新潟港","直江津港","伏木富山港","金沢港","七尾港","敦賀港","備考",null,null,"2050年","単位","新潟港","直江津港","伏木富山港","金沢港","七尾港","敦賀港","備考"]
[null,null," 密度","（t/m3）",{"$f":"④海上輸送網入力!$E$8","v":7.0811518324607331E-2},{"$f":"④海上輸送網入力!$E$8","v":7.0811518324607331E-2},{"$f":"④海上輸送網入力!$E$8","v":7.0811518324607331E-2},{"$f":"④海上輸送網入力!$E$8","v":7.0811518324607331E-2},{"$f":"④海上輸送網入力!$E$8","v":7.0811518324607331E-2},{"$f":"④海上輸送網入力!$E$8","v":7.0811518324607331E-2}," ①",null,null," 密度","（t/m3）",{"$f":"④海上輸送網入力!$E$8","v":7.0811518324607331E-2},{"$f":"④海上輸送網入力!$E$8","v":7.0811518324607331E-2},{"$f":"④海上輸送網入力!$E$8","v":7.0811518324607331E-2},{"$f":"④海上輸送網入力!$E$8","v":7.0811518324607331E-2},{"$f":"④海上輸送網入力!$E$8","v":7.0811518324607331E-2},{"$f":"④海上輸送網入力!$E$8","v":7.0811518324607331E-2}," ①"]
[null,null," 運搬船積載量","（m3/隻）",{"$f":"KEISAN(\"水素\",E123,\"タンク容量\",E115,\"外貿\")","v":160000},{"$f":"KEISAN(\"水素\",F123,\"タンク容量\",F115,\"外貿\")","v":160000},{"$f":"KEISAN(\"水素\",G123,\"タンク容量\",G115,\"外貿\")","v":160000},{"$f":"KEISAN(\"水素\",H123,\"タンク容量\",H115,\"外貿\")","v":3556},{"$f":"KEISAN(\"水素\",I123,\"タンク容量\",I115,\"外貿\")","v":64675},{"$f":"KEISAN(\"水素\",J123,\"タンク容量\",J115,\"外貿\")","v":64675}," ② 港湾施設能力及び対象船舶一覧より、需要量に合わせた船型を設定",null,null," 運搬船積載量","（m3/隻）",{"$f":"KEISAN(\"水素\",P123,\"タンク容量\",P115,\"外貿\")","v":160000},{"$f":"KEISAN(\"水素\",Q123,\"タンク容量\",Q115,\"外貿\")","v":160000},{"$f":"KEISAN(\"水素\",R123,\"タンク容量\",R115,\"外貿\")","v":160000},{"$f":"KEISAN(\"水素\",S123,\"タンク容量\",S115,\"外貿\")","v":3556},{"$f":"KEISAN(\"水素\",T123,\"タンク容量\",T115,\"外貿\")","v":64675},{"$f":"KEISAN(\"水素\",U123,\"タンク容量\",U115,\"外貿\")","v":64675}," ② 港湾施設能力及び対象船舶一覧より、需要量に合わせた船型を設定"]
[null,null,null,"（t/隻）",{"$f":"E117*E116","v":11329.842931937173},11329.842931937173,11329.842931937173,251.80575916230367,4579.7349476439795,4579.7349476439795," ③=②×①",null,null,null,"（t/隻）",{"$f":"P117*P116","v":11329.842931937173},{"$f":"Q117*Q116","v":11329.842931937173},{"$f":"R117*R116","v":11329.842931937173},{"$f":"S117*S116","v":251.80575916230367},{"$f":"T117*T116","v":4579.7349476439795},{"$f":"U117*U116","v":4579.7349476439795}," ③=②×①"]
[null,null,null,"(GT)",{"$f":"KEISAN(\"水素\",E123,\"総トン数\",E115,\"外貿\")","v":130000},{"$f":"KEISAN(\"水素\",F123,\"総トン数\",F115,\"外貿\")","v":130000},{"$f":"KEISAN(\"水素\",G123,\"総トン数\",G115,\"外貿\")","v":130000},{"$f":"KEISAN(\"水素\",H123,\"総トン数\",H115,\"外貿\")","v":4505},{"$f":"KEISAN(\"水素\",I123,\"総トン数\",I115,\"外貿\")","v":50000},{"$f":"KEISAN(\"水素\",J123,\"総トン数\",J115,\"外貿\")","v":50000},"港湾施設能力及び対象船舶一覧より、需要量に合わせた船型を設定",null,null,null,"(GT)",{"$f":"KEISAN(\"水素\",P123,\"総トン数\",P115,\"外貿\")","v":130000},{"$f":"KEISAN(\"水素\",Q123,\"総トン数\",Q115,\"外貿\")","v":130000},{"$f":"KEISAN(\"水素\",R123,\"総トン数\",R115,\"外貿\")","v":130000},{"$f":"KEISAN(\"水素\",S123,\"総トン数\",S115,\"外貿\")","v":4505},{"$f":"KEISAN(\"水素\",T123,\"総トン数\",T115,\"外貿\")","v":50000},{"$f":"KEISAN(\"水素\",U123,\"総トン数\",U115,\"外貿\")","v":50000},"港湾施設能力及び対象船舶一覧より、需要量に合わせた船型を設定"]
[null,null,null,"(DWT)",{"$f":"E119/1.3702","v":94876.660341555966},94876.660341555966,94876.660341555966,3287.8411910669975,36491.023208290761,36491.023208290761," LNG船のDWTとGTの関係：DWT=GT/1.3702 より （※１）",null,null,null,"(DWT)",{"$f":"P119/1.3702","v":94876.660341555966},{"$f":"Q119/1.3702","v":94876.660341555966},{"$f":"R119/1.3702","v":94876.660341555966},{"$f":"S119/1.3702","v":3287.8411910669975},36491.023208290761,36491.023208290761," LNG船のDWTとGTの関係：DWT=GT/1.3702 より （※１）"]
[null,null," 船速（外航）","（ノット）",14,14,14,14,14,14," ④ 国土交通省検討資料より",null,null," 船速（外航）","（ノット）",14,14,14,14,14,14," ④ 国土交通省検討資料より"]
[null,null," 海上輸送費用原単位","（千円/日･隻）",{"$f":"45.432*E120^(0.4019)","v":4546.552540011312},4546.552540011312,4546.552540011312,1177.0863381909896,3096.7377308647324,3096.7377308647324," ⑤ 海上輸送費用原単位算定式より （※2）",null,null," 海上輸送費用原単位","（千円/日･隻）",{"$f":"45.432*P120^(0.4019)","v":4546.552540011312},{"$f":"45.432*Q120^(0.4019)","v":4546.552540011312},4546.552540011312,1177.0863381909896,3096.7377308647324,3096.7377308647324," ⑤ 海上輸送費用原単位算定式より （※2）"]
[null,null," 月間需要量","（t/ピーク月）",{"$f":"①需要!$L$31/12*④海上輸送網入力!$C$59","v":159568.21112351477},{"$f":"①需要!$L$63/12*④海上輸送網入力!$C$59","v":101348.89092498845},{"$f":"①需要!$L$95/12*④海上輸送網入力!$C$59","v":29688.155302215906},{"$f":"①需要!$L$127/12*④海上輸送網入力!$C$59","v":2369.0079966530898},{"$f":"①需要!$L$159/12*④海上輸送網入力!$C$59","v":3606.1733346558017},{"$f":"①需要!$L$191/12*④海上輸送網入力!$C$59","v":4866.4868083810043}," ⑥",null,null," 月間需要量","（t/その他月）",{"$f":"①需要!$L$31/12*④海上輸送網入力!$C$60","v":130174.06696918313},{"$f":"①需要!$L$63/12*④海上輸送網入力!$C$60","v":82679.358386174805},{"$f":"①需要!$L$95/12*④海上輸送網入力!$C$60","v":24219.284588649822},{"$f":"①需要!$L$127/12*④海上輸送網入力!$C$60","v":1932.6117867433104},{"$f":"①需要!$L$159/12*④海上輸送網入力!$C$60","v":2941.878246692891},{"$f":"①需要!$L$191/12*④海上輸送網入力!$C$60","v":3970.0287121002939}," ⑥"]
[null,null," 月間寄港回数","（回/月）",{"$f":"ROUNDUP(E123/E$118,0)","v":15},9,3,10,1,2," ⑦＝⑥／③",null,null," 月間寄港回数","（回/月）",{"$f":"ROUNDUP(P123/P$118,0)","v":12},{"$f":"ROUNDUP(Q123/Q$118,0)","v":8},{"$f":"ROUNDUP(R123/R$118,0)","v":3},8,1,1," ⑦＝⑥／③"]
[null,null," 海上輸送距離","（海里）",{"$f":"④海上輸送網入力!C$17","v":3441},{"$f":"④海上輸送網入力!D$17","v":3406},{"$f":"④海上輸送網入力!E$17","v":3399},{"$f":"④海上輸送網入力!F$17","v":3283},{"$f":"④海上輸送網入力!G$17","v":3386},{"$f":"④海上輸送網入力!H$17","v":3255}," ⑧　原産国オーストラリア",null,null," 海上輸送距離","（海里）",{"$f":"④海上輸送網入力!$C$17","v":3441},{"$f":"④海上輸送網入力!$D$17","v":3406},{"$f":"④海上輸送網入力!$E$17","v":3399},{"$f":"④海上輸送網入力!$F$17","v":3283},{"$f":"④海上輸送網入力!$G$17","v":3386},{"$f":"④海上輸送網入力!$H$17","v":3255}," ⑧　原産国オーストラリア"]
[null,null,null,null,{"$f":"④海上輸送網入力!C$21","v":4814},{"$f":"④海上輸送網入力!D$21","v":4876},{"$f":"④海上輸送網入力!E$21","v":4911},{"$f":"④海上輸送網入力!F$21","v":4942},{"$f":"④海上輸送網入力!G$21","v":4900},{"$f":"④海上輸送網入力!H$21","v":5010}," ⑧　原産国アメリカ",null,null,null,null,{"$f":"④海上輸送網入力!$C$21","v":4814},{"$f":"④海上輸送網入力!$D$21","v":4876},{"$f":"④海上輸送網入力!$E$21","v":4911},{"$f":"④海上輸送網入力!$F$21","v":4942},{"$f":"④海上輸送網入力!$G$21","v":4900},{"$f":"④海上輸送網入力!$H$21","v":5010}," ⑧　原産国アメリカ"]
[null,null,null,null,{"$f":"④海上輸送網入力!C$25","v":4092},{"$f":"④海上輸送網入力!D$25","v":4157},{"$f":"④海上輸送網入力!E$25","v":4193},{"$f":"④海上輸送網入力!F$25","v":4223},{"$f":"④海上輸送網入力!G$25","v":4181},{"$f":"④海上輸送網入力!H$25","v":4288}," ⑧　原産国カナダ",null,null,null,null,{"$f":"④海上輸送網入力!$C$25","v":4092},{"$f":"④海上輸送網入力!$D$25","v":4157},{"$f":"④海上輸送網入力!$E$25","v":4193},{"$f":"④海上輸送網入力!$F$25","v":4223},{"$f":"④海上輸送網入力!$G$25","v":4181},{"$f":"④海上輸送網入力!$H$25","v":4288}," ⑧　原産国カナダ"]
[null,null,null,null,{"$f":"④海上輸送網入力!C$29","v":9420},{"$f":"④海上輸送網入力!D$29","v":9491},{"$f":"④海上輸送網入力!E$29","v":9526},{"$f":"④海上輸送網入力!F$29","v":9557},{"$f":"④海上輸送網入力!G$29","v":9515},{"$f":"④海上輸送網入力!H$29","v":9616}," ⑧　原産国チリ",null,null,null,null,{"$f":"④海上輸送網入力!$C$29","v":9420},{"$f":"④海上輸送網入力!$D$29","v":9491},{"$f":"④海上輸送網入力!$E$29","v":9526},{"$f":"④海上輸送網入力!$F$29","v":9557},{"$f":"④海上輸送網入力!$G$29","v":9515},{"$f":"④海上輸送網入力!$H$29","v":9616}," ⑧　原産国チリ"]
[null,null,null,null,{"$f":"④海上輸送網入力!C$33","v":6138},{"$f":"④海上輸送網入力!D$33","v":6104},{"$f":"④海上輸送網入力!E$33","v":6096},{"$f":"④海上輸送網入力!F$33","v":5981},{"$f":"④海上輸送網入力!G$33","v":6084},{"$f":"④海上輸送網入力!H$33","v":5953}," ⑧　原産国オマーン",null,null,null,null,{"$f":"④海上輸送網入力!$C$33","v":6138},{"$f":"④海上輸送網入力!$D$33","v":6104},{"$f":"④海上輸送網入力!$E$33","v":6096},{"$f":"④海上輸送網入力!$F$33","v":5981},{"$f":"④海上輸送網入力!$G$33","v":6084},{"$f":"④海上輸送網入力!$H$33","v":5953}," ⑧　原産国オマーン"]
[null,null,null,null,{"$f":"④海上輸送網入力!C$37","v":9166},{"$f":"④海上輸送網入力!D$37","v":9132},{"$f":"④海上輸送網入力!E$37","v":9124},{"$f":"④海上輸送網入力!F$37","v":9009},{"$f":"④海上輸送網入力!G$37","v":9112},{"$f":"④海上輸送網入力!H$37","v":8892}," ⑧　原産国ナミビア",null,null,null,null,{"$f":"④海上輸送網入力!$C$37","v":9166},{"$f":"④海上輸送網入力!$D$37","v":9132},{"$f":"④海上輸送網入力!$E$37","v":9124},{"$f":"④海上輸送網入力!$F$37","v":9009},{"$f":"④海上輸送網入力!$G$37","v":9112},{"$f":"④海上輸送網入力!$H$37","v":8892}," ⑧　原産国ナミビア"]
[null,null,"シナリオ設定","（％）",1,1,1,1,1,1," ⑨　原産国オーストラリア",null,null,"シナリオ設定","（％）",{"$f":"E131","v":1},{"$f":"F131","v":1},1,1,1,1," ⑨　原産国オーストラリア"]
[null,null,null,null,0,0,0,0,0,0," ⑨　原産国アメリカ",null,null,null,null,{"$f":"E132","v":0},0,0,0,0,0," ⑨　原産国アメリカ"]
[null,null,null,null,0,0,0,0,0,0," ⑨　原産国カナダ",null,null,null,null,0,0,0,0,0,0," ⑨　原産国カナダ"]
[null,null,null,null,0,0,0,0,0,0," ⑨　原産国チリ",null,null,null,null,0,0,0,0,0,0," ⑨　原産国チリ"]
[null,null,null,null,0,0,0,0,0,0," ⑨　原産国オマーン",null,null,null,null,0,0,0,0,0,0," ⑨　原産国オマーン"]
[null,null,null,null,0,0,0,0,0,0," ⑨　原産国ナミビア",null,null,null,null,0,0,0,0,0,0," ⑨　原産国ナミビア"]
[null,null," 海上輸送日数","（日）",{"$f":"E125/E$121/24","v":10.241071428571429},{"$f":"F125/F$121/24","v":10.136904761904761},10.116071428571429,9.7708333333333339,10.077380952380953,9.6875," ⑩＝⑧／④　原産国オーストラリア",null,null," 海上輸送日数","（日）",{"$f":"P125/P$121/24","v":10.241071428571429},{"$f":"Q125/Q$121/24","v":10.136904761904761},10.116071428571429,9.7708333333333339,10.077380952380953,9.6875," ⑩＝⑧／④　原産国オーストラリア"]
[null,null,null,null,{"$f":"E126/E$121/24","v":14.327380952380951},14.511904761904761,14.616071428571429,14.708333333333334,14.583333333333334,14.910714285714285," ⑩＝⑧／④　原産国アメリカ",null,null,null,null,{"$f":"P126/P$121/24","v":14.327380952380951},14.511904761904761,14.616071428571429,14.708333333333334,14.583333333333334,14.910714285714285," ⑩＝⑧／④　原産国アメリカ"]
[null,null,null,null,12.178571428571429,12.37202380952381,12.479166666666666,12.568452380952381,12.443452380952381,12.761904761904761," ⑩＝⑧／④　原産国カナダ",null,null,null,null,12.178571428571429,12.37202380952381,12.479166666666666,12.568452380952381,12.443452380952381,12.761904761904761," ⑩＝⑧／④　原産国カナダ"]
[null,null,null,null,28.035714285714288,28.24702380952381,28.351190476190478,28.44345238095238,28.31845238095238,28.61904761904762," ⑩＝⑧／④　原産国チリ",null,null,null,null,28.035714285714288,28.24702380952381,28.351190476190478,28.44345238095238,28.31845238095238,28.61904761904762," ⑩＝⑧／④　原産国チリ"]
[null,null,null,null,18.267857142857142,18.166666666666668,18.142857142857142,17.800595238095237,18.107142857142858,17.717261904761905," ⑩＝⑧／④　原産国オマーン",null,null,null,null,18.267857142857142,18.166666666666668,18.142857142857142,17.800595238095237,18.107142857142858,17.717261904761905," ⑩＝⑧／④　原産国オマーン"]
[null,null,null,null,27.279761904761902,27.178571428571431,27.154761904761902,26.8125,27.11904761904762,26.464285714285712," ⑩＝⑧／④　原産国ナミビア",null,null,null,null,27.279761904761902,27.178571428571431,27.154761904761902,26.8125,27.11904761904762,26.464285714285712," ⑩＝⑧／④　原産国ナミビア"]
[null,null," 海上輸送費用","（千円/月）",{"$f":"E$122*E$124*E131*E137","v":698423.53974013054},{"$f":"F$122*F$124*F131*F137","v":414791.73083781771},137979.75074552189,115011.14429407795,31207.005823535666,59999.293535504192," ⑪＝⑤×⑦×⑨×⑩　原産国オーストラリア",null,null," 海上輸送費用","（千円/月）",{"$f":"P$122*P$124*P131*P137","v":558738.83179210452},{"$f":"Q$122*Q$124*Q131*Q137","v":368703.76074472681},137979.75074552189,{"$f":"S$122*S$124*S131*S137","v":92008.915435262359},31207.005823535666,29999.646767752096," ⑪＝⑤×⑦×⑨×⑩　原産国オーストラリア"]
[null,null,null,null,{"$f":"E$122*E$124*E132*E138","v":0},0,0,0,0,0," ⑪＝⑤×⑦×⑨×⑩　原産国アメリカ",null,null,null,null,{"$f":"P$122*P$124*P132*P138","v":0},0,0,0,0,0," ⑪＝⑤×⑦×⑨×⑩　原産国アメリカ"]
[null,null,null,null,0,0,0,0,0,0," ⑪＝⑤×⑦×⑨×⑩　原産国カナダ",null,null,null,null,{"$f":"P$122*P$124*P133*P139","v":0},0,0,0,0,0," ⑪＝⑤×⑦×⑨×⑩　原産国カナダ"]
[null,null,null,null,0,0,0,0,0,0," ⑪＝⑤×⑦×⑨×⑩　原産国チリ",null,null,null,null,0,0,0,0,0,0," ⑪＝⑤×⑦×⑨×⑩　原産国チリ"]
[null,null,null,null,0,0,0,0,0,0," ⑪＝⑤×⑦×⑨×⑩　原産国オマーン",null,null,null,null,0,0,0,0,0,0," ⑪＝⑤×⑦×⑨×⑩　原産国オマーン"]
[null,null,null,null,0,0,0,0,0,0," ⑪＝⑤×⑦×⑨×⑩　原産国ナミビア",null,null,null,null,0,0,0,0,0,0," ⑪＝⑤×⑦×⑨×⑩　原産国ナミビア"]
[null,null," 海上輸送費用　合計","（億円/月）",{"$f":"SUM(E143:J148)*1000/100000000","v":14.57412464976588},null,null,null,null,null,null,null,null," 海上輸送費用　合計","（億円/月）",{"$f":"SUM(P143:U148)*1000/100000000","v":12.18637911308903}]
[null,null,"（※1）「統計解析による船舶諸元に関する研究－船舶の主要諸元の計画基準（案）－」（国土技術政策総合研究所研究報告、第28号2006年3月）",null,null,null,null,null,null,null,null,null,null,"（※1）「統計解析による船舶諸元に関する研究－船舶の主要諸元の計画基準（案）－」（国土技術政策総合研究所研究報告、第28号2006年3月）"]
[null,null,"（※2）「港湾整備事業の費用対効果分析マニュアル」（令和6年6月、国土交通省港湾局）",null,null,null,null,null,null,null,null,null,null,"（※2）「港湾整備事業の費用対効果分析マニュアル」（令和6年6月、国土交通省港湾局）"]
[null,null,"貯蔵費用"]
[null,null,"液化水素"]
[null,null,"実証期","単位","新潟港","直江津港","伏木富山港","金沢港","七尾港","敦賀港","備考"]
[null,null," 年間需要量","（t/年）",{"$f":"①需要!$I$31","v":19954.569907599176},{"$f":"①需要!$I$63","v":12426.934294714742},{"$f":"①需要!$I$95","v":2953.7551446280995},{"$f":"①需要!$I$127","v":0.78200000000000014},{"$f":"①需要!$I$159","v":162.99527033311023},{"$f":"①需要!$I$191","v":17.446280991735538}," A：実証期の需要"]
[null,null," 必要量","（１か月分）",1,1,1,1,1,1," B"]
[null,null," 月換算","（12か月/年）",12,12,12,12,12,12," C"]
[null,null," 需要ピーク係数","－",{"$f":"③輸送・貯蔵入力!$C$18","v":1.1399999999999999},{"$f":"③輸送・貯蔵入力!$C$18","v":1.1399999999999999},{"$f":"③輸送・貯蔵入力!$C$18","v":1.1399999999999999},{"$f":"③輸送・貯蔵入力!$C$18","v":1.1399999999999999},{"$f":"③輸送・貯蔵入力!$C$18","v":1.1399999999999999},{"$f":"③輸送・貯蔵入力!$C$18","v":1.1399999999999999}," D"]
[null,null," 月間需要量（ピーク月）","（t/月）",{"$f":"E155/E157*E158","v":1895.6841412219217},{"$f":"F155/F157*F158","v":1180.5587579979003},{"$f":"G155/G157*G158","v":280.60673873966942},7.4290000000000009E-2,15.484550681645471,1.6573966942148759," E=A÷C×D"]
[null,null," 備蓄タンク容量","（t/基）",2000,1500,500,500,500,500," F（E：月間需要量（ピーク月）を踏まえ500トン刻みで設定　※最大7,100トン）"]
[null,null," 備蓄タンク基数","（基）",{"$f":"ROUNDUP(E159/E160,0)","v":1},{"$f":"ROUNDUP(F155/F160/F156/F157*F158,0)","v":1},{"$f":"ROUNDUP(G155/G160/G156/G157*G158,0)","v":1},{"$f":"ROUNDUP(H155/H160/H156/H157*H158,0)","v":1},{"$f":"ROUNDUP(I155/I160/I156/I157*I158,0)","v":1},{"$f":"ROUNDUP(J155/J160/J156/J157*J158,0)","v":1}," G=E÷F"]
[null,null," タンク1基あたり整備費用","（億円/基）",{"$f":"60*(E160/10000/4)^(2/3)","v":8.1432528497847212},6.7221071198357469,3.2316520350478277,3.2316520350478277,3.2316520350478277,3.2316520350478277," H＝α万トンのタンクの整備費＝60億円×（α／4）2/3（※３）"]
[null,null," タンク整備費用","（億円）",{"$f":"E161*E162","v":8.1432528497847212},{"$f":"F161*F162","v":6.7221071198357469},3.2316520350478277,3.2316520350478277,3.2316520350478277,3.2316520350478277," I ＝G×H"]
[null,null," タンク維持管理費用","（億円）",{"$f":"E163*(0.024+0.011)","v":0.28501384974246524},{"$f":"F163*(0.024+0.011)","v":0.23527374919425117},0.11310782122667398,0.11310782122667398,0.11310782122667398,0.11310782122667398,"修繕費：建設費の2.4％/年、諸経費：建設費の1.1％/年"]
[null,null," 貯蔵費用　合計","（億円）",{"$f":"SUM(E163:J164)","v":28.764686993655186}]
[]
[null,null,"2030年","単位","新潟港","直江津港","伏木富山港","金沢港※","七尾港※","敦賀港※","備考"]
[null,null," 年間需要量","（t/年）",{"$f":"①需要!$J$31-①需要!$I$31","v":23898.941864520431},{"$f":"①需要!$J$63-①需要!$I$63","v":14100.395799883885},{"$f":"①需要!$J$95-①需要!$I$95","v":4736.4041333511586},{"$f":"①需要!$J$127-①需要!$I$127","v":455.42305318026979},{"$f":"①需要!$J$159-①需要!$I$159","v":624.37946400924784},{"$f":"①需要!$J$191-①需要!$I$191","v":2335.1847389148384}," A：2030年の需要－実証期の需要（2030年までの需要分※実証期分までは整備済）"]
[null,null," 必要量","（１か月分）",1,1,1,1,1,1," B"]
[null,null," 月換算","（12か月/年）",12,12,12,12,12,12," C"]
[null,null," 需要ピーク係数","－",{"$f":"③輸送・貯蔵入力!$C$18","v":1.1399999999999999},{"$f":"③輸送・貯蔵入力!$C$18","v":1.1399999999999999},{"$f":"③輸送・貯蔵入力!$C$18","v":1.1399999999999999},{"$f":"③輸送・貯蔵入力!$C$18","v":1.1399999999999999},{"$f":"③輸送・貯蔵入力!$C$18","v":1.1399999999999999},{"$f":"③輸送・貯蔵入力!$C$18","v":1.1399999999999999}," D"]
[null,null," 月間需要量（ピーク月）","（t/月）",{"$f":"E168/E170*E171","v":2270.399477129441},{"$f":"F168/F170*F171","v":1339.537600988969},449.95839266836003,43.265190052125632,59.316049080878543,221.84255019690963," E=A÷C×D"]
[null,null," 備蓄タンク容量","（t/基）",2500,1500,500,500,500,500," F（E：月間需要量（ピーク月）を踏まえ500トン刻みで設定　※最大7,100トン）"]
[null,null," 備蓄タンク基数","（基）",{"$f":"ROUNDUP(E172/E173,0)","v":1},{"$f":"ROUNDUP(F168/F173/F169/F170*F171,0)","v":1},{"$f":"ROUNDUP(G168/G173/G169/G170*G171,0)","v":1},{"$f":"ROUNDUP(H168/H173/H169/H170*H171,0)","v":1},{"$f":"ROUNDUP(I168/I173/I169/I170*I171,0)","v":1},{"$f":"ROUNDUP(J168/J173/J169/J170*J171,0)","v":1}," G=E÷F"]
[null,null," タンク1基あたり整備費用","（億円/基）",{"$f":"60*(E173/10000/4)^(2/3)","v":9.4494078742115502},6.7221071198357469,3.2316520350478277,3.2316520350478277,3.2316520350478277,3.2316520350478277," H＝α万トンのタンクの整備費＝60億円×（α／4）2/3（※４）"]
[null,null," タンク整備費用","（億円）",{"$f":"E174*E175","v":9.4494078742115502},{"$f":"F174*F175","v":6.7221071198357469},3.2316520350478277,0,0,0," I ＝G×H"]
[null,null," タンク維持管理費用","（億円）",{"$f":"E176*(0.024+0.011)","v":0.33072927559740428},{"$f":"F176*(0.024+0.011)","v":0.23527374919425117},{"$f":"G176*(0.024+0.011)","v":0.11310782122667398},{"$f":"H176*(0.024+0.011)","v":0},{"$f":"I176*(0.024+0.011)","v":0},{"$f":"J176*(0.024+0.011)","v":0},"修繕費：建設費の2.4％/年、諸経費：建設費の1.1％/年"]
[null,null," 貯蔵費用　合計","（億円）",{"$f":"SUM(E176:J177)","v":20.082277875113455}]
[null,null,"※金沢港、七尾港、敦賀港は実証期で2030年の需要を賄える規模のタンクが整備済であるため、整備費用はかからないことを想定する"]
[]
[null,null,"移行期","単位","新潟港","直江津港","伏木富山港","金沢港","七尾港","敦賀港","備考"]
[null,null," 年間需要量","（t/年）",{"$f":"①需要!$K$31-①需要!$J$31","v":237189.29914134473},{"$f":"①需要!$K$63-①需要!$J$63","v":158882.12355013093},{"$f":"①需要!$K$95-①需要!$J$95","v":65827.184732704656},{"$f":"①需要!$K$127-①需要!$J$127","v":17635.841329058389},{"$f":"①需要!$K$159-①需要!$J$159","v":19274.096594372964},{"$f":"①需要!$K$191-①需要!$J$191","v":25272.257052694622}," A：移行期の需要－2030年の需要（移行期までの需要分※2030年分までは整備済）"]
[null,null," 必要量","（１か月分）",1,1,1,1,1,1," B"]
[null,null," 月換算","（12か月/年）",12,12,12,12,12,12," C"]
[null,null," 需要ピーク係数","－",{"$f":"③輸送・貯蔵入力!$C$18","v":1.1399999999999999},{"$f":"③輸送・貯蔵入力!$C$18","v":1.1399999999999999},{"$f":"③輸送・貯蔵入力!$C$18","v":1.1399999999999999},{"$f":"③輸送・貯蔵入力!$C$18","v":1.1399999999999999},{"$f":"③輸送・貯蔵入力!$C$18","v":1.1399999999999999},{"$f":"③輸送・貯蔵入力!$C$18","v":1.1399999999999999}," D"]
[null,null," 月間需要量（ピーク月）","（t/月）",{"$f":"E182/E184*E185","v":22532.983418427746},{"$f":"F182/F184*F185","v":15093.801737262436},{"$f":"G182/G184*G185","v":6253.5825496069419},{"$f":"H182/H184*H185","v":1675.4049262605467},1831.0391764654316,2400.8644200059889," E=A÷C×D"]
[null,null," 備蓄タンク容量","（t/基）",7100,7100,6500,2000,2000,2500," F（E：月間需要量（ピーク月）を踏まえ500トン刻みで設定　※最大7,100トン）"]
[null,null," 備蓄タンク基数","（基）",{"$f":"ROUNDUP(E186/E187,0)","v":4},{"$f":"ROUNDUP(F182/F187/F183/F184*F185,0)","v":3},{"$f":"ROUNDUP(G182/G187/G183/G184*G185,0)","v":1},{"$f":"ROUNDUP(H182/H187/H183/H184*H185,0)","v":1},{"$f":"ROUNDUP(I182/I187/I183/I184*I185,0)","v":1},{"$f":"ROUNDUP(J182/J187/J183/J184*J185,0)","v":1}," G=E÷F"]
[null,null," タンク1基あたり整備費用","（億円/基）",{"$f":"60*(E187/10000/4)^(2/3)","v":18.950331956043552},18.950331956043552,17.867076377946489,8.1432528497847212,8.1432528497847212,9.4494078742115502," H＝α万トンのタンクの整備費＝60億円×（α／4）2/3（※３）"]
[null,null," タンク整備費用","（億円）",{"$f":"E188*E189","v":75.801327824174209},{"$f":"F188*F189","v":56.850995868130653},17.867076377946489,8.1432528497847212,8.1432528497847212,9.4494078742115502," I ＝G×H"]
[null,null," タンク維持管理費用","（億円）",{"$f":"E190*(0.024+0.011)","v":2.6530464738460977},{"$f":"F190*(0.024+0.011)","v":1.9897848553845729},{"$f":"G190*(0.024+0.011)","v":0.62534767322812723},{"$f":"H190*(0.024+0.011)","v":0.28501384974246524},{"$f":"I190*(0.024+0.011)","v":0.28501384974246524},{"$f":"J190*(0.024+0.011)","v":0.33072927559740428},"修繕費：建設費の2.4％/年、諸経費：建設費の1.1％/年"]
[null,null," 貯蔵費用　合計","（億円）",{"$f":"SUM(E190:J190)","v":176.25531364403233}]
[]
[null,null,"2050年","単位","新潟港","直江津港","伏木富山港","金沢港","七尾港","敦賀港","備考"]
[null,null," 年間需要量","（t/年）",{"$f":"①需要!$L$31-①需要!$K$31","v":1398622.5693340597},{"$f":"①需要!$L$63-①需要!$K$63","v":881420.97714462259},{"$f":"①需要!$L$95-①需要!$K$95","v":238989.55390737826},{"$f":"①需要!$L$127-①需要!$K$127","v":6844.8798983201814},{"$f":"①需要!$L$159-①需要!$K$159","v":17898.247983451016},{"$f":"①需要!$L$191-①需要!$K$191","v":23601.288857725169}," A：2050年の需要－移行期の需要（2050年までの需要分※移行期分までは整備済）"]
[null,null," 必要量","（１か月分）",1,1,1,1,1,1," B"]
[null,null," 月換算","（12か月/年）",12,12,12,12,12,12," C"]
[null,null," 需要ピーク係数","－",{"$f":"③輸送・貯蔵入力!$C$18","v":1.1399999999999999},{"$f":"③輸送・貯蔵入力!$C$18","v":1.1399999999999999},{"$f":"③輸送・貯蔵入力!$C$18","v":1.1399999999999999},{"$f":"③輸送・貯蔵入力!$C$18","v":1.1399999999999999},{"$f":"③輸送・貯蔵入力!$C$18","v":1.1399999999999999},{"$f":"③輸送・貯蔵入力!$C$18","v":1.1399999999999999}," D"]
[null,null," 月間需要量（ピーク月）","（t/月）",{"$f":"E195/E197*E198","v":132869.14408673564},{"$f":"F195/F197*F198","v":83734.992828739138},22704.007621200933,650.26359034041718,1700.3335584278464,2242.1224414838907," E=A÷C×D"]
[null,null," 備蓄タンク容量","（t/基）",7100,7100,7100,1000,2000,2500," F（E：月間需要量（ピーク月）を踏まえ500トン刻みで設定　※最大7,100トン）"]
[null,null," 備蓄タンク基数","（基）",{"$f":"ROUNDUP(E199/E200,0)","v":19},{"$f":"ROUNDUP(F195/F200/F196/F197*F198,0)","v":12},{"$f":"ROUNDUP(G195/G200/G196/G197*G198,0)","v":4},{"$f":"ROUNDUP(H195/H200/H196/H197*H198,0)","v":1},{"$f":"ROUNDUP(I195/I200/I196/I197*I198,0)","v":1},{"$f":"ROUNDUP(J195/J200/J196/J197*J198,0)","v":1}," G=E÷F"]
[null,null," タンク1基あたり整備費用","（億円/基）",{"$f":"60*(E200/10000/4)^(2/3)","v":18.950331956043552},18.950331956043552,18.950331956043552,5.1299278400300912,8.1432528497847212,9.4494078742115502," H＝α万トンのタンクの整備費＝60億円×（α／4）2/3（※３）"]
[null,null," タンク整備費用","（億円）",{"$f":"E201*E202","v":360.0563071648275},{"$f":"F201*F202","v":227.40398347252261},75.801327824174209,5.1299278400300912,8.1432528497847212,9.4494078742115502," I ＝G×H"]
[null,null," タンク維持管理費用","（億円）",{"$f":"E203*(0.024+0.011)","v":12.601970750768963},{"$f":"F203*(0.024+0.011)","v":7.9591394215382918},{"$f":"G203*(0.024+0.011)","v":2.6530464738460977},{"$f":"H203*(0.024+0.011)","v":0.1795474744010532},{"$f":"I203*(0.024+0.011)","v":0.28501384974246524},{"$f":"J203*(0.024+0.011)","v":0.33072927559740428},"修繕費：建設費の2.4％/年、諸経費：建設費の1.1％/年"]
[null,null," 貯蔵費用　合計","（億円）",{"$f":"SUM(E203:J204)","v":709.99365427144494}]
[null,null,"（※３）国土交通省資料より、メーカーで用いられているタンク整備費用の簡易予測式（α万トンのタンクの整備費＝60億円×（α／4）2/3 ）より"]

{"sheet":"直送方式（ｼﾅﾘｵ3）_水素","index":18,"n_rows":206,"n_cols":22,"rows_kept":206,"cut":false,"hidden":false,"merged":[[204,4,204,9],[164,4,164,9],[177,4,177,9],[191,4,191,9],[149,2,149,10],[149,13,149,21],[150,2,150,10],[150,13,150,21],[151,2,151,10],[148,15,148,20],[130,2,135,2],[130,3,135,3],[130,13,135,13],[130,14,135,14],[136,2,141,2],[136,3,141,3],[136,13,141,13],[136,14,141,14],[142,2,147,2],[142,3,147,3],[142,13,147,13],[142,14,147,14],[148,4,148,9],[124,14,129,14],[106,2,111,2],[106,3,111,3],[106,13,111,13],[106,14,111,14],[112,4,112,9],[116,2,119,2],[116,13,119,13],[124,2,129,2],[124,3,129,3],[124,13,129,13],[112,15,112,20],[94,2,99,2],[94,3,99,3],[94,13,99,13],[94,14,99,14],[100,2,105,2],[100,3,105,3],[100,13,105,13],[100,14,105,14],[88,14,93,14],[70,2,75,2],[70,3,75,3],[70,13,75,13],[70,14,75,14],[76,4,76,9],[80,2,83,2],[80,13,83,13],[88,2,93,2],[88,3,93,3],[88,13,93,13],[76,15,76,20],[58,2,63,2],[58,3,63,3],[58,13,63,13],[58,14,63,14],[64,2,69,2],[64,3,69,3],[64,13,69,13],[64,14,69,14],[52,14,57,14],[34,2,39,2],[34,3,39,3],[34,13,39,13],[34,14,39,14],[40,4,40,9],[44,2,47,2],[44,13,47,13],[52,2,57,2],[52,3,57,3],[52,13,57,13],[40,15,40,20],[22,2,27,2],[22,3,27,3],[22,13,27,13],[22,14,27,14],[28,2,33,2],[28,3,33,3],[28,13,33,13],[28,14,33,14],[3,2,3,10],[3,13,3,21],[8,2,11,2],[8,13,11,13],[16,2,21,2],[16,3,21,3],[16,13,21,13],[16,14,21,14]]}
[]
[null,null,"入力項目"]
[]
[null,null,"海上輸送費用　シナリオ３",null,null,null,null,null,null,null,null,null,null,"海上輸送費用　シナリオ３"]
[null,null,"水素（ピーク月　※４か月）",null,null,null,null,null,null,null,null,null,null,"水素（その他月　※８か月）"]
[]
[null,null,"実証期","単位","新潟港","直江津港","伏木富山港","金沢港","七尾港","敦賀港","備考",null,null,"実証期","単位","新潟港","直江津港","伏木富山港","金沢港","七尾港","敦賀港","備考"]
[null,null," 密度","（t/m3）",{"$f":"④海上輸送網入力!$E$8","v":7.0811518324607331E-2},{"$f":"④海上輸送網入力!$E$8","v":7.0811518324607331E-2},{"$f":"④海上輸送網入力!$E$8","v":7.0811518324607331E-2},{"$f":"④海上輸送網入力!$E$8","v":7.0811518324607331E-2},{"$f":"④海上輸送網入力!$E$8","v":7.0811518324607331E-2},{"$f":"④海上輸送網入力!$E$8","v":7.0811518324607331E-2}," ①",null,null," 密度","（t/m3）",{"$f":"④海上輸送網入力!$E$8","v":7.0811518324607331E-2},{"$f":"④海上輸送網入力!$E$8","v":7.0811518324607331E-2},{"$f":"④海上輸送網入力!$E$8","v":7.0811518324607331E-2},{"$f":"④海上輸送網入力!$E$8","v":7.0811518324607331E-2},{"$f":"④海上輸送網入力!$E$8","v":7.0811518324607331E-2},{"$f":"④海上輸送網入力!$E$8","v":7.0811518324607331E-2}," ①"]
[null,null," 運搬船積載量","（m3/隻）",{"$f":"KEISAN(\"水素\",E15,\"タンク容量\",E7,\"外貿\")","v":38805},{"$f":"KEISAN(\"水素\",F15,\"タンク容量\",F7,\"外貿\")","v":25870},{"$f":"KEISAN(\"水素\",G15,\"タンク容量\",G7,\"外貿\")","v":25870},{"$f":"KEISAN(\"水素\",H15,\"タンク容量\",H7,\"外貿\")","v":3556},{"$f":"KEISAN(\"水素\",I15,\"タンク容量\",I7,\"外貿\")","v":3556},{"$f":"KEISAN(\"水素\",J15,\"タンク容量\",J7,\"外貿\")","v":3556}," ② 港湾施設能力及び対象船舶一覧より、需要量に合わせた船型を設定",null,null," 運搬船積載量","（m3/隻）",{"$f":"KEISAN(\"水素\",P15,\"タンク容量\",P7,\"外貿\")","v":25870},{"$f":"KEISAN(\"水素\",Q15,\"タンク容量\",Q7,\"外貿\")","v":25870},{"$f":"KEISAN(\"水素\",R15,\"タンク容量\",R7,\"外貿\")","v":3556},{"$f":"KEISAN(\"水素\",S15,\"タンク容量\",S7,\"外貿\")","v":3556},{"$f":"KEISAN(\"水素\",T15,\"タンク容量\",T7,\"外貿\")","v":3556},{"$f":"KEISAN(\"水素\",U15,\"タンク容量\",U7,\"外貿\")","v":3556}," ② 港湾施設能力及び対象船舶一覧より、需要量に合わせた船型を設定"]
[null,null,null,"（t/隻）",{"$f":"E9*E8","v":2747.8409685863876},1831.8939790575917,1831.8939790575917,251.80575916230367,251.80575916230367,251.80575916230367," ③=②×①",null,null,null,"（t/隻）",{"$f":"P9*P8","v":1831.8939790575917},1831.8939790575917,251.80575916230367,251.80575916230367,251.80575916230367,251.80575916230367," ③=②×①"]
[null,null,null,"(GT)",{"$f":"KEISAN(\"水素\",E15,\"総トン数\",E7,\"外貿\")","v":30000},{"$f":"KEISAN(\"水素\",F15,\"総トン数\",F7,\"外貿\")","v":20000},{"$f":"KEISAN(\"水素\",G15,\"総トン数\",G7,\"外貿\")","v":20000},{"$f":"KEISAN(\"水素\",H15,\"総トン数\",H7,\"外貿\")","v":4505},{"$f":"KEISAN(\"水素\",I15,\"総トン数\",I7,\"外貿\")","v":4505},{"$f":"KEISAN(\"水素\",J15,\"総トン数\",J7,\"外貿\")","v":4505},"港湾施設能力及び対象船舶一覧より、需要量に合わせた船型を設定",null,null,null,"(GT)",{"$f":"KEISAN(\"水素\",P15,\"総トン数\",P7,\"外貿\")","v":20000},{"$f":"KEISAN(\"水素\",Q15,\"総トン数\",Q7,\"外貿\")","v":20000},{"$f":"KEISAN(\"水素\",R15,\"総トン数\",R7,\"外貿\")","v":4505},{"$f":"KEISAN(\"水素\",S15,\"総トン数\",S7,\"外貿\")","v":4505},{"$f":"KEISAN(\"水素\",T15,\"総トン数\",T7,\"外貿\")","v":4505},{"$f":"KEISAN(\"水素\",U15,\"総トン数\",U7,\"外貿\")","v":4505},"港湾施設能力及び対象船舶一覧より、需要量に合わせた船型を設定"]
[null,null,null,"(DWT)",{"$f":"E11/1.3702","v":21894.613924974456},14596.409283316303,14596.409283316303,3287.8411910669975,3287.8411910669975,3287.8411910669975," LNG船のDWTとGTの関係：DWT=GT/1.3702 より （※１）",null,null,null,"(DWT)",{"$f":"P11/1.3702","v":14596.409283316303},{"$f":"Q11/1.3702","v":14596.409283316303},3287.8411910669975,3287.8411910669975,3287.8411910669975,3287.8411910669975," LNG船のDWTとGTの関係：DWT=GT/1.3702 より （※１）"]
[null,null," 船速（外航）","（ノット）",14,14,14,14,14,14," ④ 国土交通省検討資料より",null,null," 船速（外航）","（ノット）",14,14,14,14,14,14," ④ 国土交通省検討資料より"]
[null,null," 海上輸送費用原単位","（千円/日･隻）",{"$f":"45.432*E12^(0.4019)","v":2521.9903073946525},2142.7541067300813,2142.7541067300813,1177.0863381909896,1177.0863381909896,1177.0863381909896," ⑤ 海上輸送費用原単位算定式より （※2）",null,null," 海上輸送費用原単位","（千円/日･隻）",{"$f":"45.432*P12^(0.4019)","v":2142.7541067300813},{"$f":"45.432*Q12^(0.4019)","v":2142.7541067300813},1177.0863381909896,1177.0863381909896,1177.0863381909896,1177.0863381909896," ⑤ 海上輸送費用原単位算定式より （※2）"]
[null,null," 月間需要量","（t/ピーク月）",{"$f":"①需要!$I$31/12*④海上輸送網入力!$C$59","v":1895.6841412219217},{"$f":"①需要!$I$63/12*④海上輸送網入力!$C$59","v":1180.5587579979003},{"$f":"①需要!$I$95/12*④海上輸送網入力!$C$59","v":280.60673873966942},{"$f":"①需要!$I$127/12*④海上輸送網入力!$C$59","v":7.4290000000000009E-2},{"$f":"①需要!$I$159/12*④海上輸送網入力!$C$59","v":15.484550681645471},{"$f":"①需要!$I$191/12*④海上輸送網入力!$C$59","v":1.6573966942148759}," ⑥",null,null," 月間需要量","（t/その他月）",{"$f":"①需要!$I$31/12*④海上輸送網入力!$C$60","v":1546.4791678389363},{"$f":"①需要!$I$63/12*④海上輸送網入力!$C$60","v":963.08740784039242},{"$f":"①需要!$I$95/12*④海上輸送網入力!$C$60","v":228.91602370867773},{"$f":"①需要!$I$127/12*④海上輸送網入力!$C$60","v":6.0605000000000013E-2},{"$f":"①需要!$I$159/12*④海上輸送網入力!$C$60","v":12.632133450816044},{"$f":"①需要!$I$191/12*④海上輸送網入力!$C$60","v":1.3520867768595042}," ⑥"]
[null,null," 月間寄港回数","（回/月）",{"$f":"ROUNDUP(E15/E10,0)","v":1},1,1,1,1,1," ⑦＝⑥／③",null,null," 月間寄港回数","（回/月）",{"$f":"ROUNDUP(P15/P10,0)","v":1},{"$f":"ROUNDUP(Q15/Q10,0)","v":1},{"$f":"ROUNDUP(R15/R10,0)","v":1},1,1,1," ⑦＝⑥／③"]
[null,null," 海上輸送距離","（海里）",{"$f":"④海上輸送網入力!$C$17","v":3441},{"$f":"④海上輸送網入力!$D$17","v":3406},{"$f":"④海上輸送網入力!$E$17","v":3399},{"$f":"④海上輸送網入力!$F$17","v":3283},{"$f":"④海上輸送網入力!$G$17","v":3386},{"$f":"④海上輸送網入力!$H$17","v":3255}," ⑧　原産国オーストラリア",null,null," 海上輸送距離","（海里）",{"$f":"④海上輸送網入力!$C$17","v":3441},{"$f":"④海上輸送網入力!$D$17","v":3406},{"$f":"④海上輸送網入力!$E$17","v":3399},{"$f":"④海上輸送網入力!$F$17","v":3283},{"$f":"④海上輸送網入力!$G$17","v":3386},{"$f":"④海上輸送網入力!$H$17","v":3255}," ⑧　原産国オーストラリア"]
[null,null,null,null,{"$f":"④海上輸送網入力!$C$21","v":4814},{"$f":"④海上輸送網入力!$D$21","v":4876},{"$f":"④海上輸送網入力!$E$21","v":4911},{"$f":"④海上輸送網入力!$F$21","v":4942},{"$f":"④海上輸送網入力!$G$21","v":4900},{"$f":"④海上輸送網入力!$H$21","v":5010}," ⑧　原産国アメリカ",null,null,null,null,{"$f":"④海上輸送網入力!$C$21","v":4814},{"$f":"④海上輸送網入力!$D$21","v":4876},{"$f":"④海上輸送網入力!$E$21","v":4911},{"$f":"④海上輸送網入力!$F$21","v":4942},{"$f":"④海上輸送網入力!$G$21","v":4900},{"$f":"④海上輸送網入力!$H$21","v":5010}," ⑧　原産国アメリカ"]
[null,null,null,null,{"$f":"④海上輸送網入力!$C$25","v":4092},{"$f":"④海上輸送網入力!$D$25","v":4157},{"$f":"④海上輸送網入力!$E$25","v":4193},{"$f":"④海上輸送網入力!$F$25","v":4223},{"$f":"④海上輸送網入力!$G$25","v":4181},{"$f":"④海上輸送網入力!$H$25","v":4288}," ⑧　原産国カナダ",null,null,null,null,{"$f":"④海上輸送網入力!$C$25","v":4092},{"$f":"④海上輸送網入力!$D$25","v":4157},{"$f":"④海上輸送網入力!$E$25","v":4193},{"$f":"④海上輸送網入力!$F$25","v":4223},{"$f":"④海上輸送網入力!$G$25","v":4181},{"$f":"④海上輸送網入力!$H$25","v":4288}," ⑧　原産国カナダ"]
[null,null,null,null,{"$f":"④海上輸送網入力!$C$29","v":9420},{"$f":"④海上輸送網入力!$D$29","v":9491},{"$f":"④海上輸送網入力!$E$29","v":9526},{"$f":"④海上輸送網入力!$F$29","v":9557},{"$f":"④海上輸送網入力!$G$29","v":9515},{"$f":"④海上輸送網入力!$H$29","v":9616}," ⑧　原産国チリ",null,null,null,null,{"$f":"④海上輸送網入力!$C$29","v":9420},{"$f":"④海上輸送網入力!$D$29","v":9491},{"$f":"④海上輸送網入力!$E$29","v":9526},{"$f":"④海上輸送網入力!$F$29","v":9557},{"$f":"④海上輸送網入力!$G$29","v":9515},{"$f":"④海上輸送網入力!$H$29","v":9616}," ⑧　原産国チリ"]
[null,null,null,null,{"$f":"④海上輸送網入力!$C$33","v":6138},{"$f":"④海上輸送網入力!$D$33","v":6104},{"$f":"④海上輸送網入力!$E$33","v":6096},{"$f":"④海上輸送網入力!$F$33","v":5981},{"$f":"④海上輸送網入力!$G$33","v":6084},{"$f":"④海上輸送網入力!$H$33","v":5953}," ⑧　原産国オマーン",null,null,null,null,{"$f":"④海上輸送網入力!$C$33","v":6138},{"$f":"④海上輸送網入力!$D$33","v":6104},{"$f":"④海上輸送網入力!$E$33","v":6096},{"$f":"④海上輸送網入力!$F$33","v":5981},{"$f":"④海上輸送網入力!$G$33","v":6084},{"$f":"④海上輸送網入力!$H$33","v":5953}," ⑧　原産国オマーン"]
[null,null,null,null,{"$f":"④海上輸送網入力!$C$37","v":9166},{"$f":"④海上輸送網入力!$D$37","v":9132},{"$f":"④海上輸送網入力!$E$37","v":9124},{"$f":"④海上輸送網入力!$F$37","v":9009},{"$f":"④海上輸送網入力!$G$37","v":9112},{"$f":"④海上輸送網入力!$H$37","v":8892}," ⑧　原産国ナミビア",null,null,null,null,{"$f":"④海上輸送網入力!$C$37","v":9166},{"$f":"④海上輸送網入力!$D$37","v":9132},{"$f":"④海上輸送網入力!$E$37","v":9124},{"$f":"④海上輸送網入力!$F$37","v":9009},{"$f":"④海上輸送網入力!$G$37","v":9112},{"$f":"④海上輸送網入力!$H$37","v":8892}," ⑧　原産国ナミビア"]
[null,null,"シナリオ設定","（％）",0.7,0.7,0.7,0.7,0.7,0.7," ⑨　原産国オーストラリア",null,null,"シナリオ設定","（％）",{"$f":"E23","v":0.7},{"$f":"F23","v":0.7},0.7,0.7,0.7,0.7," ⑨　原産国オーストラリア"]
[null,null,null,null,0,0,0,0,0,0," ⑨　原産国アメリカ",null,null,null,null,{"$f":"E24","v":0},0,0,0,0,0," ⑨　原産国アメリカ"]
[null,null,null,null,0,0,0,0,0,0," ⑨　原産国カナダ",null,null,null,null,0,0,0,0,0,0," ⑨　原産国カナダ"]
[null,null,null,null,0.3,0.3,0.3,0.3,0.3,0.3," ⑨　原産国チリ",null,null,null,null,0.3,0.3,0.3,0.3,0.3,0.3," ⑨　原産国チリ"]
[null,null,null,null,0,0,0,0,0,0," ⑨　原産国オマーン",null,null,null,null,0,0,0,0,0,0," ⑨　原産国オマーン"]
[null,null,null,null,0,0,0,0,0,0," ⑨　原産国ナミビア",null,null,null,null,0,0,0,0,0,0," ⑨　原産国ナミビア"]
[null,null," 海上輸送日数","（日）",{"$f":"E17/E$13/24","v":10.241071428571429},10.136904761904761,10.116071428571429,9.7708333333333339,10.077380952380953,9.6875," ⑩＝⑧／④　原産国オーストラリア",null,null," 海上輸送日数","（日）",{"$f":"P17/P$13/24","v":10.241071428571429},{"$f":"Q17/Q$13/24","v":10.136904761904761},10.116071428571429,9.7708333333333339,10.077380952380953,9.6875," ⑩＝⑧／④　原産国オーストラリア"]
[null,null,null,null,14.327380952380951,14.511904761904761,14.616071428571429,14.708333333333334,14.583333333333334,14.910714285714285," ⑩＝⑧／④　原産国アメリカ",null,null,null,null,{"$f":"P18/P$13/24","v":14.327380952380951},14.511904761904761,14.616071428571429,14.708333333333334,14.583333333333334,14.910714285714285," ⑩＝⑧／④　原産国アメリカ"]
[null,null,null,null,12.178571428571429,12.37202380952381,12.479166666666666,12.568452380952381,12.443452380952381,12.761904761904761," ⑩＝⑧／④　原産国カナダ",null,null,null,null,12.178571428571429,12.37202380952381,12.479166666666666,12.568452380952381,12.443452380952381,12.761904761904761," ⑩＝⑧／④　原産国カナダ"]
[null,null,null,null,28.035714285714288,28.24702380952381,28.351190476190478,28.44345238095238,28.31845238095238,28.61904761904762," ⑩＝⑧／④　原産国チリ",null,null,null,null,28.035714285714288,28.24702380952381,28.351190476190478,28.44345238095238,28.31845238095238,28.61904761904762," ⑩＝⑧／④　原産国チリ"]
[null,null,null,null,18.267857142857142,18.166666666666668,18.142857142857142,17.800595238095237,18.107142857142858,17.717261904761905," ⑩＝⑧／④　原産国オマーン",null,null,null,null,18.267857142857142,18.166666666666668,{"$f":"R21/R$13/24","v":18.142857142857142},17.800595238095237,18.107142857142858,17.717261904761905," ⑩＝⑧／④　原産国オマーン"]
[null,null,null,null,27.279761904761902,27.178571428571431,27.154761904761902,26.8125,27.11904761904762,26.464285714285712," ⑩＝⑧／④　原産国ナミビア",null,null,null,null,27.279761904761902,27.178571428571431,27.154761904761902,26.8125,27.11904761904762,{"$f":"U22/U$13/24","v":26.464285714285712}," ⑩＝⑧／④　原産国ナミビア"]
[null,null," 海上輸送費用","（千円/月）",{"$f":"E$14*E$16*E23*E29","v":18079.518016135415},15204.6260156722,15173.377518282388,8050.7801005854562,8303.363210655607,7982.1167308576487," ⑪＝⑤×⑦×⑨×⑩　原産国オーストラリア",null,null," 海上輸送費用","（千円/月）",{"$f":"P$14*P$16*P23*P29","v":15360.86850262127},{"$f":"Q$14*Q$16*Q23*Q29","v":15204.6260156722},8335.2426323149448,8050.7801005854562,8303.363210655607,7982.1167308576487," ⑪＝⑤×⑦×⑨×⑩　原産国オーストラリア"]
[null,null,null,null,0,0,0,0,0,0," ⑪＝⑤×⑦×⑨×⑩　原産国アメリカ",null,null,null,null,{"$f":"P$14*P$16*P24*P30","v":0},0,{"$f":"R$14*R$16*R24*R30","v":0},0,0,0," ⑪＝⑤×⑦×⑨×⑩　原産国アメリカ"]
[null,null,null,null,0,0,0,0,0,0," ⑪＝⑤×⑦×⑨×⑩　原産国カナダ",null,null,null,null,0,0,0,0,{"$f":"T$14*T$16*T25*T31","v":0},0," ⑪＝⑤×⑦×⑨×⑩　原産国カナダ"]
[null,null,null,null,21211.739906837167,18157.927881227857,18224.888947063173,10044.119762581508,9999.9790248993449,10106.126989325498," ⑪＝⑤×⑦×⑨×⑩　原産国チリ",null,null,null,null,18022.092576247647,18157.927881227857,10011.539694292293,10044.119762581508,9999.9790248993449,10106.126989325498," ⑪＝⑤×⑦×⑨×⑩　原産国チリ"]
[null,null,null,null,0,0,0,0,0,0," ⑪＝⑤×⑦×⑨×⑩　原産国オマーン",null,null,null,null,0,0,0,0,0,0," ⑪＝⑤×⑦×⑨×⑩　原産国オマーン"]
[null,null,null,null,0,0,0,0,0,0," ⑪＝⑤×⑦×⑨×⑩　原産国ナミビア",null,null,null,null,0,0,0,0,0,0," ⑪＝⑤×⑦×⑨×⑩　原産国ナミビア"]
[null,null," 海上輸送費用　合計","（億円/月）",{"$f":"SUM(E35:J40)*1000/100000000","v":1.6053856410412326},null,null,null,null,null,null,null,null," 海上輸送費用　合計","（億円/月）",{"$f":"SUM(P35:U40)*1000/100000000","v":1.3957878312128127}]
[]
[null,null,"2030年","単位","新潟港","直江津港","伏木富山港","金沢港","七尾港","敦賀港","備考",null,null,"2030年","単位","新潟港","直江津港","伏木富山港","金沢港","七尾港","敦賀港","備考"]
[null,null," 密度","（t/m3）",{"$f":"④海上輸送網入力!$E$8","v":7.0811518324607331E-2},{"$f":"④海上輸送網入力!$E$8","v":7.0811518324607331E-2},{"$f":"④海上輸送網入力!$E$8","v":7.0811518324607331E-2},{"$f":"④海上輸送網入力!$E$8","v":7.0811518324607331E-2},{"$f":"④海上輸送網入力!$E$8","v":7.0811518324607331E-2},{"$f":"④海上輸送網入力!$E$8","v":7.0811518324607331E-2}," ①",null,null," 密度","（t/m3）",{"$f":"④海上輸送網入力!$E$8","v":7.0811518324607331E-2},{"$f":"④海上輸送網入力!$E$8","v":7.0811518324607331E-2},{"$f":"④海上輸送網入力!$E$8","v":7.0811518324607331E-2},{"$f":"④海上輸送網入力!$E$8","v":7.0811518324607331E-2},{"$f":"④海上輸送網入力!$E$8","v":7.0811518324607331E-2},{"$f":"④海上輸送網入力!$E$8","v":7.0811518324607331E-2}," ①"]
[null,null," 運搬船積載量","（m3/隻）",{"$f":"KEISAN(\"水素\",E51,\"タンク容量\",E43,\"外貿\")","v":64675},{"$f":"KEISAN(\"水素\",F51,\"タンク容量\",F43,\"外貿\")","v":38805},{"$f":"KEISAN(\"水素\",G51,\"タンク容量\",G43,\"外貿\")","v":25870},{"$f":"KEISAN(\"水素\",H51,\"タンク容量\",H43,\"外貿\")","v":3556},{"$f":"KEISAN(\"水素\",I51,\"タンク容量\",I43,\"外貿\")","v":3556},{"$f":"KEISAN(\"水素\",J51,\"タンク容量\",J43,\"外貿\")","v":3556}," ② 港湾施設能力及び対象船舶一覧より、需要量に合わせた船型を設定",null,null," 運搬船積載量","（m3/隻）",{"$f":"KEISAN(\"水素\",P51,\"タンク容量\",P43,\"外貿\")","v":64675},{"$f":"KEISAN(\"水素\",Q51,\"タンク容量\",Q43,\"外貿\")","v":38805},{"$f":"KEISAN(\"水素\",R51,\"タンク容量\",R43,\"外貿\")","v":25870},{"$f":"KEISAN(\"水素\",S51,\"タンク容量\",S43,\"外貿\")","v":3556},{"$f":"KEISAN(\"水素\",T51,\"タンク容量\",T43,\"外貿\")","v":3556},{"$f":"KEISAN(\"水素\",U51,\"タンク容量\",U43,\"外貿\")","v":3556}," ② 港湾施設能力及び対象船舶一覧より、需要量に合わせた船型を設定"]
[null,null,null,"（t/隻）",{"$f":"E45*E44","v":4579.7349476439795},2747.8409685863876,1831.8939790575917,251.80575916230367,251.80575916230367,251.80575916230367," ③=②×①",null,null,null,"（t/隻）",{"$f":"P45*P44","v":4579.7349476439795},{"$f":"Q45*Q44","v":2747.8409685863876},{"$f":"R45*R44","v":1831.8939790575917},251.80575916230367,251.80575916230367,251.80575916230367," ③=②×①"]
[null,null,null,"(GT)",{"$f":"KEISAN(\"水素\",E51,\"総トン数\",E43,\"外貿\")","v":50000},{"$f":"KEISAN(\"水素\",F51,\"総トン数\",F43,\"外貿\")","v":30000},{"$f":"KEISAN(\"水素\",G51,\"総トン数\",G43,\"外貿\")","v":20000},{"$f":"KEISAN(\"水素\",H51,\"総トン数\",H43,\"外貿\")","v":4505},{"$f":"KEISAN(\"水素\",I51,\"総トン数\",I43,\"外貿\")","v":4505},{"$f":"KEISAN(\"水素\",J51,\"総トン数\",J43,\"外貿\")","v":4505},"港湾施設能力及び対象船舶一覧より、需要量に合わせた船型を設定",null,null,null,"(GT)",{"$f":"KEISAN(\"水素\",P51,\"総トン数\",P43,\"外貿\")","v":50000},{"$f":"KEISAN(\"水素\",Q51,\"総トン数\",Q43,\"外貿\")","v":30000},{"$f":"KEISAN(\"水素\",R51,\"総トン数\",R43,\"外貿\")","v":20000},{"$f":"KEISAN(\"水素\",S51,\"総トン数\",S43,\"外貿\")","v":4505},{"$f":"KEISAN(\"水素\",T51,\"総トン数\",T43,\"外貿\")","v":4505},{"$f":"KEISAN(\"水素\",U51,\"総トン数\",U43,\"外貿\")","v":4505},"港湾施設能力及び対象船舶一覧より、需要量に合わせた船型を設定"]
[null,null,null,"(DWT)",{"$f":"E47/1.3702","v":36491.023208290761},21894.613924974456,14596.409283316303,3287.8411910669975,3287.8411910669975,3287.8411910669975," LNG船のDWTとGTの関係：DWT=GT/1.3702 より （※１）",null,null,null,"(DWT)",{"$f":"P47/1.3702","v":36491.023208290761},{"$f":"Q47/1.3702","v":21894.613924974456},{"$f":"R47/1.3702","v":14596.409283316303},3287.8411910669975,3287.8411910669975,3287.8411910669975," LNG船のDWTとGTの関係：DWT=GT/1.3702 より （※１）"]
[null,null," 船速（外航）","（ノット）",14,14,14,14,14,14," ④ 国土交通省検討資料より",null,null," 船速（外航）","（ノット）",14,14,14,14,14,14," ④ 国土交通省検討資料より"]
[null,null," 海上輸送費用原単位","（千円/日･隻）",{"$f":"45.432*E48^(0.4019)","v":3096.7377308647324},2521.9903073946525,2142.7541067300813,1177.0863381909896,1177.0863381909896,1177.0863381909896," ⑤ 海上輸送費用原単位算定式より （※2）",null,null," 海上輸送費用原単位","（千円/日･隻）",{"$f":"45.432*P48^(0.4019)","v":3096.7377308647324},{"$f":"45.432*Q48^(0.4019)","v":2521.9903073946525},2142.7541067300813,1177.0863381909896,1177.0863381909896,1177.0863381909896," ⑤ 海上輸送費用原単位算定式より （※2）"]
[null,null," 月間需要量","（t/ピーク月）",{"$f":"①需要!$J$31/12*④海上輸送網入力!$C$59","v":4166.0836183513629},{"$f":"①需要!$J$63/12*④海上輸送網入力!$C$59","v":2520.0963589868693},{"$f":"①需要!$J$95/12*④海上輸送網入力!$C$59","v":730.56513140802952},{"$f":"①需要!$J$127/12*④海上輸送網入力!$C$59","v":43.339480052125623},{"$f":"①需要!$J$159/12*④海上輸送網入力!$C$59","v":74.800599762524016},{"$f":"①需要!$J$191/12*④海上輸送網入力!$C$59","v":223.49994689112449}," ⑥",null,null," 月間需要量","（t/その他月）",{"$f":"①需要!$J$31/12*④海上輸送網入力!$C$60","v":3398.6471623392699},{"$f":"①需要!$J$63/12*④海上輸送網入力!$C$60","v":2055.8680823313935},{"$f":"①需要!$J$95/12*④海上輸送網入力!$C$60","v":595.98734404339257},{"$f":"①需要!$J$127/12*④海上輸送網入力!$C$60","v":35.35589162147091},{"$f":"①需要!$J$159/12*④海上輸送網入力!$C$60","v":61.021541911532765},{"$f":"①需要!$J$191/12*④海上輸送網入力!$C$60","v":182.32890404275949}," ⑥"]
[null,null," 月間寄港回数","（回/月）",{"$f":"ROUNDUP(E51/E$46,0)","v":1},1,1,1,1,1," ⑦＝⑥／③",null,null," 月間寄港回数","（回/月）",{"$f":"ROUNDUP(P51/P$46,0)","v":1},{"$f":"ROUNDUP(Q51/Q$46,0)","v":1},1,1,1,1," ⑦＝⑥／③"]
[null,null," 海上輸送距離","（海里）",{"$f":"④海上輸送網入力!C$17","v":3441},{"$f":"④海上輸送網入力!D$17","v":3406},{"$f":"④海上輸送網入力!E$17","v":3399},{"$f":"④海上輸送網入力!F$17","v":3283},{"$f":"④海上輸送網入力!G$17","v":3386},{"$f":"④海上輸送網入力!H$17","v":3255}," ⑧　原産国オーストラリア",null,null," 海上輸送距離","（海里）",{"$f":"④海上輸送網入力!$C$17","v":3441},{"$f":"④海上輸送網入力!$D$17","v":3406},{"$f":"④海上輸送網入力!$E$17","v":3399},{"$f":"④海上輸送網入力!$F$17","v":3283},{"$f":"④海上輸送網入力!$G$17","v":3386},{"$f":"④海上輸送網入力!$H$17","v":3255}," ⑧　原産国オーストラリア"]
[null,null,null,null,{"$f":"④海上輸送網入力!C$21","v":4814},{"$f":"④海上輸送網入力!D$21","v":4876},{"$f":"④海上輸送網入力!E$21","v":4911},{"$f":"④海上輸送網入力!F$21","v":4942},{"$f":"④海上輸送網入力!G$21","v":4900},{"$f":"④海上輸送網入力!H$21","v":5010}," ⑧　原産国アメリカ",null,null,null,null,{"$f":"④海上輸送網入力!$C$21","v":4814},{"$f":"④海上輸送網入力!$D$21","v":4876},{"$f":"④海上輸送網入力!$E$21","v":4911},{"$f":"④海上輸送網入力!$F$21","v":4942},{"$f":"④海上輸送網入力!$G$21","v":4900},{"$f":"④海上輸送網入力!$H$21","v":5010}," ⑧　原産国アメリカ"]
[null,null,null,null,{"$f":"④海上輸送網入力!C$25","v":4092},{"$f":"④海上輸送網入力!D$25","v":4157},{"$f":"④海上輸送網入力!E$25","v":4193},{"$f":"④海上輸送網入力!F$25","v":4223},{"$f":"④海上輸送網入力!G$25","v":4181},{"$f":"④海上輸送網入力!H$25","v":4288}," ⑧　原産国カナダ",null,null,null,null,{"$f":"④海上輸送網入力!$C$25","v":4092},{"$f":"④海上輸送網入力!$D$25","v":4157},{"$f":"④海上輸送網入力!$E$25","v":4193},{"$f":"④海上輸送網入力!$F$25","v":4223},{"$f":"④海上輸送網入力!$G$25","v":4181},{"$f":"④海上輸送網入力!$H$25","v":4288}," ⑧　原産国カナダ"]
[null,null,null,null,{"$f":"④海上輸送網入力!C$29","v":9420},{"$f":"④海上輸送網入力!D$29","v":9491},{"$f":"④海上輸送網入力!E$29","v":9526},{"$f":"④海上輸送網入力!F$29","v":9557},{"$f":"④海上輸送網入力!G$29","v":9515},{"$f":"④海上輸送網入力!H$29","v":9616}," ⑧　原産国チリ",null,null,null,null,{"$f":"④海上輸送網入力!$C$29","v":9420},{"$f":"④海上輸送網入力!$D$29","v":9491},{"$f":"④海上輸送網入力!$E$29","v":9526},{"$f":"④海上輸送網入力!$F$29","v":9557},{"$f":"④海上輸送網入力!$G$29","v":9515},{"$f":"④海上輸送網入力!$H$29","v":9616}," ⑧　原産国チリ"]
[null,null,null,null,{"$f":"④海上輸送網入力!C$33","v":6138},{"$f":"④海上輸送網入力!D$33","v":6104},{"$f":"④海上輸送網入力!E$33","v":6096},{"$f":"④海上輸送網入力!F$33","v":5981},{"$f":"④海上輸送網入力!G$33","v":6084},{"$f":"④海上輸送網入力!H$33","v":5953}," ⑧　原産国オマーン",null,null,null,null,{"$f":"④海上輸送網入力!$C$33","v":6138},{"$f":"④海上輸送網入力!$D$33","v":6104},{"$f":"④海上輸送網入力!$E$33","v":6096},{"$f":"④海上輸送網入力!$F$33","v":5981},{"$f":"④海上輸送網入力!$G$33","v":6084},{"$f":"④海上輸送網入力!$H$33","v":5953}," ⑧　原産国オマーン"]
[null,null,null,null,{"$f":"④海上輸送網入力!C$37","v":9166},{"$f":"④海上輸送網入力!D$37","v":9132},{"$f":"④海上輸送網入力!E$37","v":9124},{"$f":"④海上輸送網入力!F$37","v":9009},{"$f":"④海上輸送網入力!G$37","v":9112},{"$f":"④海上輸送網入力!H$37","v":8892}," ⑧　原産国ナミビア",null,null,null,null,{"$f":"④海上輸送網入力!$C$37","v":9166},{"$f":"④海上輸送網入力!$D$37","v":9132},{"$f":"④海上輸送網入力!$E$37","v":9124},{"$f":"④海上輸送網入力!$F$37","v":9009},{"$f":"④海上輸送網入力!$G$37","v":9112},{"$f":"④海上輸送網入力!$H$37","v":8892}," ⑧　原産国ナミビア"]
[null,null,"シナリオ設定","（％）",0.7,0.7,0.7,0.7,0.7,0.7," ⑨　原産国オーストラリア",null,null,"シナリオ設定","（％）",{"$f":"E59","v":0.7},{"$f":"F59","v":0.7},0.7,0.7,0.7,0.7," ⑨　原産国オーストラリア"]
[null,null,null,null,0,0,0,0,0,0," ⑨　原産国アメリカ",null,null,null,null,{"$f":"E60","v":0},0,0,0,0,0," ⑨　原産国アメリカ"]
[null,null,null,null,0.15,0.15,0.15,0.15,0.15,0.15," ⑨　原産国カナダ",null,null,null,null,0.15,0.15,0.15,0.15,0.15,0.15," ⑨　原産国カナダ"]
[null,null,null,null,0.15,0.15,0.15,0.15,0.15,0.15," ⑨　原産国チリ",null,null,null,null,0.15,0.15,0.15,0.15,0.15,0.15," ⑨　原産国チリ"]
[null,null,null,null,0,0,0,0,0,0," ⑨　原産国オマーン",null,null,null,null,0,0,0,0,0,0," ⑨　原産国オマーン"]
[null,null,null,null,0,0,0,0,0,0," ⑨　原産国ナミビア",null,null,null,null,0,0,0,0,0,0," ⑨　原産国ナミビア"]
[null,null," 海上輸送日数","（日）",{"$f":"E53/E$49/24","v":10.241071428571429},10.136904761904761,10.116071428571429,9.7708333333333339,10.077380952380953,9.6875," ⑩＝⑧／④　原産国オーストラリア",null,null," 海上輸送日数","（日）",{"$f":"P53/P$49/24","v":10.241071428571429},{"$f":"Q53/Q$49/24","v":10.136904761904761},10.116071428571429,9.7708333333333339,10.077380952380953,9.6875," ⑩＝⑧／④　原産国オーストラリア"]
[null,null,null,null,14.327380952380951,14.511904761904761,14.616071428571429,14.708333333333334,14.583333333333334,14.910714285714285," ⑩＝⑧／④　原産国アメリカ",null,null,null,null,{"$f":"P54/P$49/24","v":14.327380952380951},14.511904761904761,14.616071428571429,14.708333333333334,14.583333333333334,14.910714285714285," ⑩＝⑧／④　原産国アメリカ"]
[null,null,null,null,12.178571428571429,12.37202380952381,12.479166666666666,12.568452380952381,12.443452380952381,12.761904761904761," ⑩＝⑧／④　原産国カナダ",null,null,null,null,12.178571428571429,12.37202380952381,12.479166666666666,12.568452380952381,12.443452380952381,12.761904761904761," ⑩＝⑧／④　原産国カナダ"]
[null,null,null,null,28.035714285714288,28.24702380952381,28.351190476190478,28.44345238095238,28.31845238095238,28.61904761904762," ⑩＝⑧／④　原産国チリ",null,null,null,null,28.035714285714288,28.24702380952381,28.351190476190478,28.44345238095238,28.31845238095238,28.61904761904762," ⑩＝⑧／④　原産国チリ"]
[null,null,null,null,18.267857142857142,18.166666666666668,18.142857142857142,17.800595238095237,18.107142857142858,17.717261904761905," ⑩＝⑧／④　原産国オマーン",null,null,null,null,18.267857142857142,18.166666666666668,18.142857142857142,17.800595238095237,18.107142857142858,17.717261904761905," ⑩＝⑧／④　原産国オマーン"]
[null,null,null,null,27.279761904761902,27.178571428571431,27.154761904761902,26.8125,27.11904761904762,26.464285714285712," ⑩＝⑧／④　原産国ナミビア",null,null,null,null,27.279761904761902,27.178571428571431,27.154761904761902,26.8125,27.11904761904762,26.464285714285712," ⑩＝⑧／④　原産国ナミビア"]
[null,null," 海上輸送費用","（千円/月）",{"$f":"E$50*E$52*E59*E65","v":22199.738608136551},17895.622889554554,15173.377518282388,8050.7801005854562,8303.363210655607,7982.1167308576487," ⑪＝⑤×⑦×⑨×⑩　原産国オーストラリア",null,null," 海上輸送費用","（千円/月）",{"$f":"P$50*P$52*P59*P65","v":22199.738608136551},{"$f":"Q$50*Q$52*Q59*Q65","v":17895.622889554554},15173.377518282388,8050.7801005854562,8303.363210655607,7982.1167308576487," ⑪＝⑤×⑦×⑨×⑩　原産国オーストラリア"]
[null,null,null,null,0,0,0,0,0,0," ⑪＝⑤×⑦×⑨×⑩　原産国アメリカ",null,null,null,null,{"$f":"P$50*P$52*P60*P66","v":0},0,0,0,0,0," ⑪＝⑤×⑦×⑨×⑩　原産国アメリカ"]
[null,null,null,null,5657.076247633252,4680.3186195712369,4010.9678435353708,2219.1230384734595,2197.0526696323786,2253.2795616798944," ⑪＝⑤×⑦×⑨×⑩　原産国カナダ",null,null,null,null,5657.076247633252,4680.3186195712369,4010.9678435353708,2219.1230384734595,2197.0526696323786,2253.2795616798944," ⑪＝⑤×⑦×⑨×⑩　原産国カナダ"]
[null,null,null,null,13022.888136047224,10685.808039054753,9112.4444735315865,5022.0598812907538,4999.9895124496725,5053.0634946627488," ⑪＝⑤×⑦×⑨×⑩　原産国チリ",null,null,null,null,13022.888136047224,10685.808039054753,9112.4444735315865,5022.0598812907538,4999.9895124496725,5053.0634946627488," ⑪＝⑤×⑦×⑨×⑩　原産国チリ"]
[null,null,null,null,0,0,0,0,0,0," ⑪＝⑤×⑦×⑨×⑩　原産国オマーン",null,null,null,null,0,0,0,0,0,0," ⑪＝⑤×⑦×⑨×⑩　原産国オマーン"]
[null,null,null,null,0,0,0,0,0,0," ⑪＝⑤×⑦×⑨×⑩　原産国ナミビア",null,null,null,null,0,0,0,0,0,0," ⑪＝⑤×⑦×⑨×⑩　原産国ナミビア"]
[null,null," 海上輸送費用　合計","（億円/月）",{"$f":"SUM(E71:J76)*1000/100000000","v":1.4851907057563454},null,null,null,null,null,null,null,null," 海上輸送費用　合計","（億円/月）",{"$f":"SUM(P71:U76)*1000/100000000","v":1.4851907057563454}]
[]
[null,null,"移行期","単位","新潟港","直江津港","伏木富山港","金沢港","七尾港","敦賀港","備考",null,null,"移行期","単位","新潟港","直江津港","伏木富山港","金沢港","七尾港","敦賀港","備考"]
[null,null," 密度","（t/m3）",{"$f":"④海上輸送網入力!$E$8","v":7.0811518324607331E-2},{"$f":"④海上輸送網入力!$E$8","v":7.0811518324607331E-2},{"$f":"④海上輸送網入力!$E$8","v":7.0811518324607331E-2},{"$f":"④海上輸送網入力!$E$8","v":7.0811518324607331E-2},{"$f":"④海上輸送網入力!$E$8","v":7.0811518324607331E-2},{"$f":"④海上輸送網入力!$E$8","v":7.0811518324607331E-2}," ①",null,null," 密度","（t/m3）",{"$f":"④海上輸送網入力!$E$8","v":7.0811518324607331E-2},{"$f":"④海上輸送網入力!$E$8","v":7.0811518324607331E-2},{"$f":"④海上輸送網入力!$E$8","v":7.0811518324607331E-2},{"$f":"④海上輸送網入力!$E$8","v":7.0811518324607331E-2},{"$f":"④海上輸送網入力!$E$8","v":7.0811518324607331E-2},{"$f":"④海上輸送網入力!$E$8","v":7.0811518324607331E-2}," ①"]
[null,null," 運搬船積載量","（m3/隻）",{"$f":"KEISAN(\"水素\",E87,\"タンク容量\",E79,\"外貿\")","v":160000},{"$f":"KEISAN(\"水素\",F87,\"タンク容量\",F79,\"外貿\")","v":160000},{"$f":"KEISAN(\"水素\",G87,\"タンク容量\",G79,\"外貿\")","v":103480},{"$f":"KEISAN(\"水素\",H87,\"タンク容量\",H79,\"外貿\")","v":3556},{"$f":"KEISAN(\"水素\",I87,\"タンク容量\",I79,\"外貿\")","v":38805},{"$f":"KEISAN(\"水素\",J87,\"タンク容量\",J79,\"外貿\")","v":38805}," ② 港湾施設能力及び対象船舶一覧より、需要量に合わせた船型を設定",null,null," 運搬船積載量","（m3/隻）",{"$f":"KEISAN(\"水素\",P87,\"タンク容量\",P79,\"外貿\")","v":160000},{"$f":"KEISAN(\"水素\",Q87,\"タンク容量\",Q79,\"外貿\")","v":160000},{"$f":"KEISAN(\"水素\",R87,\"タンク容量\",R79,\"外貿\")","v":103480},{"$f":"KEISAN(\"水素\",S87,\"タンク容量\",S79,\"外貿\")","v":3556},{"$f":"KEISAN(\"水素\",T87,\"タンク容量\",T79,\"外貿\")","v":25870},{"$f":"KEISAN(\"水素\",U87,\"タンク容量\",U79,\"外貿\")","v":38805}," ② 港湾施設能力及び対象船舶一覧より、需要量に合わせた船型を設定"]
[null,null,null,"（t/隻）",{"$f":"E81*E80","v":11329.842931937173},11329.842931937173,7327.5759162303666,251.80575916230367,2747.8409685863876,2747.8409685863876," ③=②×①",null,null,null,"（t/隻）",{"$f":"P81*P80","v":11329.842931937173},{"$f":"Q81*Q80","v":11329.842931937173},{"$f":"R81*R80","v":7327.5759162303666},251.80575916230367,1831.8939790575917,{"$f":"U81*U80","v":2747.8409685863876}," ③=②×①"]
[null,null,null,"(GT)",{"$f":"KEISAN(\"水素\",E87,\"総トン数\",E79,\"外貿\")","v":130000},{"$f":"KEISAN(\"水素\",F87,\"総トン数\",F79,\"外貿\")","v":130000},{"$f":"KEISAN(\"水素\",G87,\"総トン数\",G79,\"外貿\")","v":80000},{"$f":"KEISAN(\"水素\",H87,\"総トン数\",H79,\"外貿\")","v":4505},{"$f":"KEISAN(\"水素\",I87,\"総トン数\",I79,\"外貿\")","v":30000},{"$f":"KEISAN(\"水素\",J87,\"総トン数\",J79,\"外貿\")","v":30000},"港湾施設能力及び対象船舶一覧より、需要量に合わせた船型を設定",null,null,null,"(GT)",{"$f":"KEISAN(\"水素\",P87,\"総トン数\",P79,\"外貿\")","v":130000},{"$f":"KEISAN(\"水素\",Q87,\"総トン数\",Q79,\"外貿\")","v":130000},{"$f":"KEISAN(\"水素\",R87,\"総トン数\",R79,\"外貿\")","v":80000},{"$f":"KEISAN(\"水素\",S87,\"総トン数\",S79,\"外貿\")","v":4505},{"$f":"KEISAN(\"水素\",T87,\"総トン数\",T79,\"外貿\")","v":20000},{"$f":"KEISAN(\"水素\",U87,\"総トン数\",U79,\"外貿\")","v":30000},"港湾施設能力及び対象船舶一覧より、需要量に合わせた船型を設定"]
[null,null,null,"(DWT)",{"$f":"E83/1.3702","v":94876.660341555966},94876.660341555966,58385.637133265212,3287.8411910669975,21894.613924974456,21894.613924974456," LNG船のDWTとGTの関係：DWT=GT/1.3702 より （※１）",null,null,null,"(DWT)",{"$f":"P83/1.3702","v":94876.660341555966},{"$f":"Q83/1.3702","v":94876.660341555966},{"$f":"R83/1.3702","v":58385.637133265212},3287.8411910669975,14596.409283316303,21894.613924974456," LNG船のDWTとGTの関係：DWT=GT/1.3702 より （※１）"]
[null,null," 船速（外航）","（ノット）",14,14,14,14,14,14," ④ 国土交通省検討資料より",null,null," 船速（外航）","（ノット）",14,14,14,14,14,14," ④ 国土交通省検討資料より"]
[null,null," 海上輸送費用原単位","（千円/日･隻）",{"$f":"45.432*E84^(0.4019)","v":4546.552540011312},4546.552540011312,3740.5911898956647,1177.0863381909896,2521.9903073946525,2521.9903073946525," ⑤ 海上輸送費用原単位算定式より （※2）",null,null," 海上輸送費用原単位","（千円/日･隻）",{"$f":"45.432*P84^(0.4019)","v":4546.552540011312},{"$f":"45.432*Q84^(0.4019)","v":4546.552540011312},3740.5911898956647,1177.0863381909896,2142.7541067300813,2521.9903073946525," ⑤ 海上輸送費用原単位算定式より （※2）"]
[null,null," 月間需要量","（t/ピーク月）",{"$f":"①需要!$K$31/12*④海上輸送網入力!$C$59","v":26699.06703677911},{"$f":"①需要!$K$63/12*④海上輸送網入力!$C$59","v":17613.898096249304},{"$f":"①需要!$K$95/12*④海上輸送網入力!$C$59","v":6984.1476810149707},{"$f":"①需要!$K$127/12*④海上輸送網入力!$C$59","v":1718.7444063126725},{"$f":"①需要!$K$159/12*④海上輸送網入力!$C$59","v":1905.8397762279553},{"$f":"①需要!$K$191/12*④海上輸送網入力!$C$59","v":2624.3643668971135}," ⑥",null,null," 月間需要量","（t/その他月）",{"$f":"①需要!$K$31/12*④海上輸送網入力!$C$60","v":21780.817845793488},{"$f":"①需要!$K$63/12*④海上輸送網入力!$C$60","v":14369.23265746654},{"$f":"①需要!$K$95/12*④海上輸送網入力!$C$60","v":5697.5941608280036},{"$f":"①需要!$K$127/12*④海上輸送網入力!$C$60","v":1402.133594623496},{"$f":"①需要!$K$159/12*④海上輸送網入力!$C$60","v":1554.7640279754376},{"$f":"①需要!$K$191/12*④海上輸送網入力!$C$60","v":2140.9288256265927}," ⑥"]
[null,null," 月間寄港回数","（回/月）",{"$f":"ROUNDUP(E87/E$82,0)","v":3},2,1,7,1,1," ⑦＝⑥／③",null,null," 月間寄港回数","（回/月）",{"$f":"ROUNDUP(P87/P$82,0)","v":2},{"$f":"ROUNDUP(Q87/Q$82,0)","v":2},1,6,1,1," ⑦＝⑥／③"]
[null,null," 海上輸送距離","（海里）",{"$f":"④海上輸送網入力!C$17","v":3441},{"$f":"④海上輸送網入力!D$17","v":3406},{"$f":"④海上輸送網入力!E$17","v":3399},{"$f":"④海上輸送網入力!F$17","v":3283},{"$f":"④海上輸送網入力!G$17","v":3386},{"$f":"④海上輸送網入力!H$17","v":3255}," ⑧　原産国オーストラリア",null,null," 海上輸送距離","（海里）",{"$f":"④海上輸送網入力!$C$17","v":3441},{"$f":"④海上輸送網入力!$D$17","v":3406},{"$f":"④海上輸送網入力!$E$17","v":3399},{"$f":"④海上輸送網入力!$F$17","v":3283},{"$f":"④海上輸送網入力!$G$17","v":3386},{"$f":"④海上輸送網入力!$H$17","v":3255}," ⑧　原産国オーストラリア"]
[null,null,null,null,{"$f":"④海上輸送網入力!C$21","v":4814},{"$f":"④海上輸送網入力!D$21","v":4876},{"$f":"④海上輸送網入力!E$21","v":4911},{"$f":"④海上輸送網入力!F$21","v":4942},{"$f":"④海上輸送網入力!G$21","v":4900},{"$f":"④海上輸送網入力!H$21","v":5010}," ⑧　原産国アメリカ",null,null,null,null,{"$f":"④海上輸送網入力!$C$21","v":4814},{"$f":"④海上輸送網入力!$D$21","v":4876},{"$f":"④海上輸送網入力!$E$21","v":4911},{"$f":"④海上輸送網入力!$F$21","v":4942},{"$f":"④海上輸送網入力!$G$21","v":4900},{"$f":"④海上輸送網入力!$H$21","v":5010}," ⑧　原産国アメリカ"]
[null,null,null,null,{"$f":"④海上輸送網入力!C$25","v":4092},{"$f":"④海上輸送網入力!D$25","v":4157},{"$f":"④海上輸送網入力!E$25","v":4193},{"$f":"④海上輸送網入力!F$25","v":4223},{"$f":"④海上輸送網入力!G$25","v":4181},{"$f":"④海上輸送網入力!H$25","v":4288}," ⑧　原産国カナダ",null,null,null,null,{"$f":"④海上輸送網入力!$C$25","v":4092},{"$f":"④海上輸送網入力!$D$25","v":4157},{"$f":"④海上輸送網入力!$E$25","v":4193},{"$f":"④海上輸送網入力!$F$25","v":4223},{"$f":"④海上輸送網入力!$G$25","v":4181},{"$f":"④海上輸送網入力!$H$25","v":4288}," ⑧　原産国カナダ"]
[null,null,null,null,{"$f":"④海上輸送網入力!C$29","v":9420},{"$f":"④海上輸送網入力!D$29","v":9491},{"$f":"④海上輸送網入力!E$29","v":9526},{"$f":"④海上輸送網入力!F$29","v":9557},{"$f":"④海上輸送網入力!G$29","v":9515},{"$f":"④海上輸送網入力!H$29","v":9616}," ⑧　原産国チリ",null,null,null,null,{"$f":"④海上輸送網入力!$C$29","v":9420},{"$f":"④海上輸送網入力!$D$29","v":9491},{"$f":"④海上輸送網入力!$E$29","v":9526},{"$f":"④海上輸送網入力!$F$29","v":9557},{"$f":"④海上輸送網入力!$G$29","v":9515},{"$f":"④海上輸送網入力!$H$29","v":9616}," ⑧　原産国チリ"]
[null,null,null,null,{"$f":"④海上輸送網入力!C$33","v":6138},{"$f":"④海上輸送網入力!D$33","v":6104},{"$f":"④海上輸送網入力!E$33","v":6096},{"$f":"④海上輸送網入力!F$33","v":5981},{"$f":"④海上輸送網入力!G$33","v":6084},{"$f":"④海上輸送網入力!H$33","v":5953}," ⑧　原産国オマーン",null,null,null,null,{"$f":"④海上輸送網入力!$C$33","v":6138},{"$f":"④海上輸送網入力!$D$33","v":6104},{"$f":"④海上輸送網入力!$E$33","v":6096},{"$f":"④海上輸送網入力!$F$33","v":5981},{"$f":"④海上輸送網入力!$G$33","v":6084},{"$f":"④海上輸送網入力!$H$33","v":5953}," ⑧　原産国オマーン"]
[null,null,null,null,{"$f":"④海上輸送網入力!C$37","v":9166},{"$f":"④海上輸送網入力!D$37","v":9132},{"$f":"④海上輸送網入力!E$37","v":9124},{"$f":"④海上輸送網入力!F$37","v":9009},{"$f":"④海上輸送網入力!G$37","v":9112},{"$f":"④海上輸送網入力!H$37","v":8892}," ⑧　原産国ナミビア",null,null,null,null,{"$f":"④海上輸送網入力!$C$37","v":9166},{"$f":"④海上輸送網入力!$D$37","v":9132},{"$f":"④海上輸送網入力!$E$37","v":9124},{"$f":"④海上輸送網入力!$F$37","v":9009},{"$f":"④海上輸送網入力!$G$37","v":9112},{"$f":"④海上輸送網入力!$H$37","v":8892}," ⑧　原産国ナミビア"]
[null,null,"シナリオ設定","（％）",0.7,0.7,0.7,0.7,0.7,0.7," ⑨　原産国オーストラリア",null,null,"シナリオ設定","（％）",{"$f":"E95","v":0.7},{"$f":"F95","v":0.7},0.7,0.7,0.7,0.7," ⑨　原産国オーストラリア"]
[null,null,null,null,0.1,0.1,0.1,0.1,0.1,0.1," ⑨　原産国アメリカ",null,null,null,null,{"$f":"E96","v":0.1},0.1,0.1,0.1,0.1,0.1," ⑨　原産国アメリカ"]
[null,null,null,null,0.1,0.1,0.1,0.1,0.1,0.1," ⑨　原産国カナダ",null,null,null,null,0.1,0.1,0.1,0.1,0.1,0.1," ⑨　原産国カナダ"]
[null,null,null,null,0.1,0.1,0.1,0.1,0.1,0.1," ⑨　原産国チリ",null,null,null,null,0.1,0.1,0.1,0.1,0.1,0.1," ⑨　原産国チリ"]
[null,null,null,null,0,0,0,0,0,0," ⑨　原産国オマーン",null,null,null,null,0,0,0,0,0,0," ⑨　原産国オマーン"]
[null,null,null,null,0,0,0,0,0,0," ⑨　原産国ナミビア",null,null,null,null,0,0,0,0,0,0," ⑨　原産国ナミビア"]
[null,null," 海上輸送日数","（日）",{"$f":"E89/E$85/24","v":10.241071428571429},10.136904761904761,10.116071428571429,9.7708333333333339,10.077380952380953,9.6875," ⑩＝⑧／④　原産国オーストラリア",null,null," 海上輸送日数","（日）",{"$f":"P89/P$85/24","v":10.241071428571429},{"$f":"Q89/Q$85/24","v":10.136904761904761},10.116071428571429,9.7708333333333339,10.077380952380953,9.6875," ⑩＝⑧／④　原産国オーストラリア"]
[null,null,null,null,14.327380952380951,14.511904761904761,14.616071428571429,14.708333333333334,14.583333333333334,14.910714285714285," ⑩＝⑧／④　原産国アメリカ",null,null,null,null,{"$f":"P90/P$85/24","v":14.327380952380951},14.511904761904761,14.616071428571429,14.708333333333334,14.583333333333334,14.910714285714285," ⑩＝⑧／④　原産国アメリカ"]
[null,null,null,null,12.178571428571429,12.37202380952381,12.479166666666666,12.568452380952381,12.443452380952381,12.761904761904761," ⑩＝⑧／④　原産国カナダ",null,null,null,null,12.178571428571429,12.37202380952381,12.479166666666666,12.568452380952381,12.443452380952381,12.761904761904761," ⑩＝⑧／④　原産国カナダ"]
[null,null,null,null,28.035714285714288,28.24702380952381,28.351190476190478,28.44345238095238,28.31845238095238,28.61904761904762," ⑩＝⑧／④　原産国チリ",null,null,null,null,28.035714285714288,28.24702380952381,28.351190476190478,28.44345238095238,28.31845238095238,28.61904761904762," ⑩＝⑧／④　原産国チリ"]
[null,null,null,null,18.267857142857142,18.166666666666668,18.142857142857142,17.800595238095237,18.107142857142858,17.717261904761905," ⑩＝⑧／④　原産国オマーン",null,null,null,null,18.267857142857142,18.166666666666668,18.142857142857142,17.800595238095237,18.107142857142858,17.717261904761905," ⑩＝⑧／④　原産国オマーン"]
[null,null,null,null,27.279761904761902,27.178571428571431,27.154761904761902,26.8125,27.11904761904762,26.464285714285712," ⑩＝⑧／④　原産国ナミビア",null,null,null,null,27.279761904761902,27.178571428571431,27.154761904761902,26.8125,27.11904761904762,26.464285714285712," ⑩＝⑧／④　原産国ナミビア"]
[null,null," 海上輸送費用","（千円/月）",{"$f":"E$86*E$88*E95*E101","v":97779.295563618274},64523.158130327196,26488.061363448673,56355.460704098194,17790.539960079779,17102.246772019986," ⑪＝⑤×⑦×⑨×⑩　原産国オーストラリア",null,null," 海上輸送費用","（千円/月）",{"$f":"P$86*P$88*P95*P101","v":65186.19704241219},{"$f":"Q$86*Q$88*Q95*Q101","v":64523.158130327196},26488.061363448673,48304.680603512737,15115.344594558448,17102.246772019986," ⑪＝⑤×⑦×⑨×⑩　原産国オーストラリア"]
[null,null,null,null,19542.057078227193,13195.82749112807,5467.2748016600035,12119.084756958066,3677.9025316172019,3760.4676904902408," ⑪＝⑤×⑦×⑨×⑩　原産国アメリカ",null,null,null,null,{"$f":"P$86*P$88*P96*P102","v":13028.03805215146},13195.82749112807,5467.2748016600035,10387.786934535485,3124.8497389813688,3760.4676904902408," ⑪＝⑤×⑦×⑨×⑩　原産国アメリカ"]
[null,null,null,null,16611.154458684188,11250.011255254181,4667.9460890572982,10355.907512876145,3138.2266295288819,3218.5400113417468," ⑪＝⑤×⑦×⑨×⑩　原産国カナダ",null,null,null,null,11074.102972456125,11250.011255254181,4667.9460890572982,8876.4921538938397,2666.3258691185924,3218.5400113417468," ⑪＝⑤×⑦×⑨×⑩　原産国カナダ"]
[null,null,null,null,38239.754399023725,25685.315569790098,10605.021331829199,23436.27944602352,7141.8862425178922,7217.6960702104107," ⑪＝⑤×⑦×⑨×⑩　原産国チリ",null,null,null,null,25493.169599349145,25685.315569790098,10605.021331829199,20088.239525163015,6067.9480135525964,7217.6960702104107," ⑪＝⑤×⑦×⑨×⑩　原産国チリ"]
[null,null,null,null,0,0,0,0,0,0," ⑪＝⑤×⑦×⑨×⑩　原産国オマーン",null,null,null,null,0,0,0,0,0,0," ⑪＝⑤×⑦×⑨×⑩　原産国オマーン"]
[null,null,null,null,0,0,0,0,0,0," ⑪＝⑤×⑦×⑨×⑩　原産国ナミビア",null,null,null,null,0,0,0,0,0,0," ⑪＝⑤×⑦×⑨×⑩　原産国ナミビア"]
[null,null," 海上輸送費用　合計","（億円/月）",{"$f":"SUM(E107:J112)*1000/100000000","v":4.9936911585981019},null,null,null,null,null,null,null,null," 海上輸送費用　合計","（億円/月）",{"$f":"SUM(P107:U112)*1000/100000000","v":4.2259474167624207}]
[]
[null,null,"2050年","単位","新潟港","直江津港","伏木富山港","金沢港","七尾港","敦賀港","備考",null,null,"2050年","単位","新潟港","直江津港","伏木富山港","金沢港","七尾港","敦賀港","備考"]
[null,null," 密度","（t/m3）",{"$f":"④海上輸送網入力!$E$8","v":7.0811518324607331E-2},{"$f":"④海上輸送網入力!$E$8","v":7.0811518324607331E-2},{"$f":"④海上輸送網入力!$E$8","v":7.0811518324607331E-2},{"$f":"④海上輸送網入力!$E$8","v":7.0811518324607331E-2},{"$f":"④海上輸送網入力!$E$8","v":7.0811518324607331E-2},{"$f":"④海上輸送網入力!$E$8","v":7.0811518324607331E-2}," ①",null,null," 密度","（t/m3）",{"$f":"④海上輸送網入力!$E$8","v":7.0811518324607331E-2},{"$f":"④海上輸送網入力!$E$8","v":7.0811518324607331E-2},{"$f":"④海上輸送網入力!$E$8","v":7.0811518324607331E-2},{"$f":"④海上輸送網入力!$E$8","v":7.0811518324607331E-2},{"$f":"④海上輸送網入力!$E$8","v":7.0811518324607331E-2},{"$f":"④海上輸送網入力!$E$8","v":7.0811518324607331E-2}," ①"]
[null,null," 運搬船積載量","（m3/隻）",{"$f":"KEISAN(\"水素\",E123,\"タンク容量\",E115,\"外貿\")","v":160000},{"$f":"KEISAN(\"水素\",F123,\"タンク容量\",F115,\"外貿\")","v":160000},{"$f":"KEISAN(\"水素\",G123,\"タンク容量\",G115,\"外貿\")","v":160000},{"$f":"KEISAN(\"水素\",H123,\"タンク容量\",H115,\"外貿\")","v":3556},{"$f":"KEISAN(\"水素\",I123,\"タンク容量\",I115,\"外貿\")","v":64675},{"$f":"KEISAN(\"水素\",J123,\"タンク容量\",J115,\"外貿\")","v":64675}," ② 港湾施設能力及び対象船舶一覧より、需要量に合わせた船型を設定",null,null," 運搬船積載量","（m3/隻）",{"$f":"KEISAN(\"水素\",P123,\"タンク容量\",P115,\"外貿\")","v":160000},{"$f":"KEISAN(\"水素\",Q123,\"タンク容量\",Q115,\"外貿\")","v":160000},{"$f":"KEISAN(\"水素\",R123,\"タンク容量\",R115,\"外貿\")","v":160000},{"$f":"KEISAN(\"水素\",S123,\"タンク容量\",S115,\"外貿\")","v":3556},{"$f":"KEISAN(\"水素\",T123,\"タンク容量\",T115,\"外貿\")","v":64675},{"$f":"KEISAN(\"水素\",U123,\"タンク容量\",U115,\"外貿\")","v":64675}," ② 港湾施設能力及び対象船舶一覧より、需要量に合わせた船型を設定"]
[null,null,null,"（t/隻）",{"$f":"E117*E116","v":11329.842931937173},11329.842931937173,11329.842931937173,251.80575916230367,4579.7349476439795,4579.7349476439795," ③=②×①",null,null,null,"（t/隻）",{"$f":"P117*P116","v":11329.842931937173},{"$f":"Q117*Q116","v":11329.842931937173},{"$f":"R117*R116","v":11329.842931937173},{"$f":"S117*S116","v":251.80575916230367},{"$f":"T117*T116","v":4579.7349476439795},{"$f":"U117*U116","v":4579.7349476439795}," ③=②×①"]
[null,null,null,"(GT)",{"$f":"KEISAN(\"水素\",E123,\"総トン数\",E115,\"外貿\")","v":130000},{"$f":"KEISAN(\"水素\",F123,\"総トン数\",F115,\"外貿\")","v":130000},{"$f":"KEISAN(\"水素\",G123,\"総トン数\",G115,\"外貿\")","v":130000},{"$f":"KEISAN(\"水素\",H123,\"総トン数\",H115,\"外貿\")","v":4505},{"$f":"KEISAN(\"水素\",I123,\"総トン数\",I115,\"外貿\")","v":50000},{"$f":"KEISAN(\"水素\",J123,\"総トン数\",J115,\"外貿\")","v":50000},"港湾施設能力及び対象船舶一覧より、需要量に合わせた船型を設定",null,null,null,"(GT)",{"$f":"KEISAN(\"水素\",P123,\"総トン数\",P115,\"外貿\")","v":130000},{"$f":"KEISAN(\"水素\",Q123,\"総トン数\",Q115,\"外貿\")","v":130000},{"$f":"KEISAN(\"水素\",R123,\"総トン数\",R115,\"外貿\")","v":130000},{"$f":"KEISAN(\"水素\",S123,\"総トン数\",S115,\"外貿\")","v":4505},{"$f":"KEISAN(\"水素\",T123,\"総トン数\",T115,\"外貿\")","v":50000},{"$f":"KEISAN(\"水素\",U123,\"総トン数\",U115,\"外貿\")","v":50000},"港湾施設能力及び対象船舶一覧より、需要量に合わせた船型を設定"]
[null,null,null,"(DWT)",{"$f":"E119/1.3702","v":94876.660341555966},94876.660341555966,94876.660341555966,3287.8411910669975,36491.023208290761,36491.023208290761," LNG船のDWTとGTの関係：DWT=GT/1.3702 より （※１）",null,null,null,"(DWT)",{"$f":"P119/1.3702","v":94876.660341555966},{"$f":"Q119/1.3702","v":94876.660341555966},{"$f":"R119/1.3702","v":94876.660341555966},{"$f":"S119/1.3702","v":3287.8411910669975},36491.023208290761,36491.023208290761," LNG船のDWTとGTの関係：DWT=GT/1.3702 より （※１）"]
[null,null," 船速（外航）","（ノット）",14,14,14,14,14,14," ④ 国土交通省検討資料より",null,null," 船速（外航）","（ノット）",14,14,14,14,14,14," ④ 国土交通省検討資料より"]
[null,null," 海上輸送費用原単位","（千円/日･隻）",{"$f":"45.432*E120^(0.4019)","v":4546.552540011312},4546.552540011312,4546.552540011312,1177.0863381909896,3096.7377308647324,3096.7377308647324," ⑤ 海上輸送費用原単位算定式より （※2）",null,null," 海上輸送費用原単位","（千円/日･隻）",{"$f":"45.432*P120^(0.4019)","v":4546.552540011312},{"$f":"45.432*Q120^(0.4019)","v":4546.552540011312},4546.552540011312,1177.0863381909896,3096.7377308647324,3096.7377308647324," ⑤ 海上輸送費用原単位算定式より （※2）"]
[null,null," 月間需要量","（t/ピーク月）",{"$f":"①需要!$L$31/12*④海上輸送網入力!$C$59","v":159568.21112351477},{"$f":"①需要!$L$63/12*④海上輸送網入力!$C$59","v":101348.89092498845},{"$f":"①需要!$L$95/12*④海上輸送網入力!$C$59","v":29688.155302215906},{"$f":"①需要!$L$127/12*④海上輸送網入力!$C$59","v":2369.0079966530898},{"$f":"①需要!$L$159/12*④海上輸送網入力!$C$59","v":3606.1733346558017},{"$f":"①需要!$L$191/12*④海上輸送網入力!$C$59","v":4866.4868083810043}," ⑥",null,null," 月間需要量","（t/その他月）",{"$f":"①需要!$L$31/12*④海上輸送網入力!$C$60","v":130174.06696918313},{"$f":"①需要!$L$63/12*④海上輸送網入力!$C$60","v":82679.358386174805},{"$f":"①需要!$L$95/12*④海上輸送網入力!$C$60","v":24219.284588649822},{"$f":"①需要!$L$127/12*④海上輸送網入力!$C$60","v":1932.6117867433104},{"$f":"①需要!$L$159/12*④海上輸送網入力!$C$60","v":2941.878246692891},{"$f":"①需要!$L$191/12*④海上輸送網入力!$C$60","v":3970.0287121002939}," ⑥"]
[null,null," 月間寄港回数","（回/月）",{"$f":"ROUNDUP(E123/E$118,0)","v":15},9,3,10,1,2," ⑦＝⑥／③",null,null," 月間寄港回数","（回/月）",{"$f":"ROUNDUP(P123/P$118,0)","v":12},{"$f":"ROUNDUP(Q123/Q$118,0)","v":8},{"$f":"ROUNDUP(R123/R$118,0)","v":3},8,1,1," ⑦＝⑥／③"]
[null,null," 海上輸送距離","（海里）",{"$f":"④海上輸送網入力!C$17","v":3441},{"$f":"④海上輸送網入力!D$17","v":3406},{"$f":"④海上輸送網入力!E$17","v":3399},{"$f":"④海上輸送網入力!F$17","v":3283},{"$f":"④海上輸送網入力!G$17","v":3386},{"$f":"④海上輸送網入力!H$17","v":3255}," ⑧　原産国オーストラリア",null,null," 海上輸送距離","（海里）",{"$f":"④海上輸送網入力!$C$17","v":3441},{"$f":"④海上輸送網入力!$D$17","v":3406},{"$f":"④海上輸送網入力!$E$17","v":3399},{"$f":"④海上輸送網入力!$F$17","v":3283},{"$f":"④海上輸送網入力!$G$17","v":3386},{"$f":"④海上輸送網入力!$H$17","v":3255}," ⑧　原産国オーストラリア"]
[null,null,null,null,{"$f":"④海上輸送網入力!C$21","v":4814},{"$f":"④海上輸送網入力!D$21","v":4876},{"$f":"④海上輸送網入力!E$21","v":4911},{"$f":"④海上輸送網入力!F$21","v":4942},{"$f":"④海上輸送網入力!G$21","v":4900},{"$f":"④海上輸送網入力!H$21","v":5010}," ⑧　原産国アメリカ",null,null,null,null,{"$f":"④海上輸送網入力!$C$21","v":4814},{"$f":"④海上輸送網入力!$D$21","v":4876},{"$f":"④海上輸送網入力!$E$21","v":4911},{"$f":"④海上輸送網入力!$F$21","v":4942},{"$f":"④海上輸送網入力!$G$21","v":4900},{"$f":"④海上輸送網入力!$H$21","v":5010}," ⑧　原産国アメリカ"]
[null,null,null,null,{"$f":"④海上輸送網入力!C$25","v":4092},{"$f":"④海上輸送網入力!D$25","v":4157},{"$f":"④海上輸送網入力!E$25","v":4193},{"$f":"④海上輸送網入力!F$25","v":4223},{"$f":"④海上輸送網入力!G$25","v":4181},{"$f":"④海上輸送網入力!H$25","v":4288}," ⑧　原産国カナダ",null,null,null,null,{"$f":"④海上輸送網入力!$C$25","v":4092},{"$f":"④海上輸送網入力!$D$25","v":4157},{"$f":"④海上輸送網入力!$E$25","v":4193},{"$f":"④海上輸送網入力!$F$25","v":4223},{"$f":"④海上輸送網入力!$G$25","v":4181},{"$f":"④海上輸送網入力!$H$25","v":4288}," ⑧　原産国カナダ"]
[null,null,null,null,{"$f":"④海上輸送網入力!C$29","v":9420},{"$f":"④海上輸送網入力!D$29","v":9491},{"$f":"④海上輸送網入力!E$29","v":9526},{"$f":"④海上輸送網入力!F$29","v":9557},{"$f":"④海上輸送網入力!G$29","v":9515},{"$f":"④海上輸送網入力!H$29","v":9616}," ⑧　原産国チリ",null,null,null,null,{"$f":"④海上輸送網入力!$C$29","v":9420},{"$f":"④海上輸送網入力!$D$29","v":9491},{"$f":"④海上輸送網入力!$E$29","v":9526},{"$f":"④海上輸送網入力!$F$29","v":9557},{"$f":"④海上輸送網入力!$G$29","v":9515},{"$f":"④海上輸送網入力!$H$29","v":9616}," ⑧　原産国チリ"]
[null,null,null,null,{"$f":"④海上輸送網入力!C$33","v":6138},{"$f":"④海上輸送網入力!D$33","v":6104},{"$f":"④海上輸送網入力!E$33","v":6096},{"$f":"④海上輸送網入力!F$33","v":5981},{"$f":"④海上輸送網入力!G$33","v":6084},{"$f":"④海上輸送網入力!H$33","v":5953}," ⑧　原産国オマーン",null,null,null,null,{"$f":"④海上輸送網入力!$C$33","v":6138},{"$f":"④海上輸送網入力!$D$33","v":6104},{"$f":"④海上輸送網入力!$E$33","v":6096},{"$f":"④海上輸送網入力!$F$33","v":5981},{"$f":"④海上輸送網入力!$G$33","v":6084},{"$f":"④海上輸送網入力!$H$33","v":5953}," ⑧　原産国オマーン"]
[null,null,null,null,{"$f":"④海上輸送網入力!C$37","v":9166},{"$f":"④海上輸送網入力!D$37","v":9132},{"$f":"④海上輸送網入力!E$37","v":9124},{"$f":"④海上輸送網入力!F$37","v":9009},{"$f":"④海上輸送網入力!G$37","v":9112},{"$f":"④海上輸送網入力!H$37","v":8892}," ⑧　原産国ナミビア",null,null,null,null,{"$f":"④海上輸送網入力!$C$37","v":9166},{"$f":"④海上輸送網入力!$D$37","v":9132},{"$f":"④海上輸送網入力!$E$37","v":9124},{"$f":"④海上輸送網入力!$F$37","v":9009},{"$f":"④海上輸送網入力!$G$37","v":9112},{"$f":"④海上輸送網入力!$H$37","v":8892}," ⑧　原産国ナミビア"]
[null,null,"シナリオ設定","（％）",0.7,0.7,0.7,0.7,0.7,0.7," ⑨　原産国オーストラリア",null,null,"シナリオ設定","（％）",{"$f":"E131","v":0.7},{"$f":"F131","v":0.7},0.7,0.7,0.7,0.7," ⑨　原産国オーストラリア"]
[null,null,null,null,0.06,0.06,0.06,0.06,0.06,0.06," ⑨　原産国アメリカ",null,null,null,null,{"$f":"E132","v":0.06},0.06,0.06,0.06,0.06,0.06," ⑨　原産国アメリカ"]
[null,null,null,null,0.06,0.06,0.06,0.06,0.06,0.06," ⑨　原産国カナダ",null,null,null,null,0.06,0.06,0.06,0.06,0.06,0.06," ⑨　原産国カナダ"]
[null,null,null,null,0.06,0.06,0.06,0.06,0.06,0.06," ⑨　原産国チリ",null,null,null,null,0.06,0.06,0.06,0.06,0.06,0.06," ⑨　原産国チリ"]
[null,null,null,null,0.06,0.06,0.06,0.06,0.06,0.06," ⑨　原産国オマーン",null,null,null,null,0.06,0.06,0.06,0.06,0.06,0.06," ⑨　原産国オマーン"]
[null,null,null,null,0.06,0.06,0.06,0.06,0.06,0.06," ⑨　原産国ナミビア",null,null,null,null,0.06,0.06,0.06,0.06,0.06,0.06," ⑨　原産国ナミビア"]
[null,null," 海上輸送日数","（日）",{"$f":"E125/E$121/24","v":10.241071428571429},{"$f":"F125/F$121/24","v":10.136904761904761},10.116071428571429,9.7708333333333339,10.077380952380953,9.6875," ⑩＝⑧／④　原産国オーストラリア",null,null," 海上輸送日数","（日）",{"$f":"P125/P$121/24","v":10.241071428571429},{"$f":"Q125/Q$121/24","v":10.136904761904761},10.116071428571429,9.7708333333333339,10.077380952380953,9.6875," ⑩＝⑧／④　原産国オーストラリア"]
[null,null,null,null,{"$f":"E126/E$121/24","v":14.327380952380951},14.511904761904761,14.616071428571429,14.708333333333334,14.583333333333334,14.910714285714285," ⑩＝⑧／④　原産国アメリカ",null,null,null,null,{"$f":"P126/P$121/24","v":14.327380952380951},14.511904761904761,14.616071428571429,14.708333333333334,14.583333333333334,14.910714285714285," ⑩＝⑧／④　原産国アメリカ"]
[null,null,null,null,12.178571428571429,12.37202380952381,12.479166666666666,12.568452380952381,12.443452380952381,12.761904761904761," ⑩＝⑧／④　原産国カナダ",null,null,null,null,12.178571428571429,12.37202380952381,12.479166666666666,12.568452380952381,12.443452380952381,12.761904761904761," ⑩＝⑧／④　原産国カナダ"]
[null,null,null,null,28.035714285714288,28.24702380952381,28.351190476190478,28.44345238095238,28.31845238095238,28.61904761904762," ⑩＝⑧／④　原産国チリ",null,null,null,null,28.035714285714288,28.24702380952381,28.351190476190478,28.44345238095238,28.31845238095238,28.61904761904762," ⑩＝⑧／④　原産国チリ"]
[null,null,null,null,18.267857142857142,18.166666666666668,18.142857142857142,17.800595238095237,18.107142857142858,17.717261904761905," ⑩＝⑧／④　原産国オマーン",null,null,null,null,18.267857142857142,18.166666666666668,18.142857142857142,17.800595238095237,18.107142857142858,17.717261904761905," ⑩＝⑧／④　原産国オマーン"]
[null,null,null,null,27.279761904761902,27.178571428571431,27.154761904761902,26.8125,27.11904761904762,26.464285714285712," ⑩＝⑧／④　原産国ナミビア",null,null,null,null,27.279761904761902,27.178571428571431,27.154761904761902,26.8125,27.11904761904762,26.464285714285712," ⑩＝⑧／④　原産国ナミビア"]
[null,null," 海上輸送費用","（千円/月）",{"$f":"E$122*E$124*E131*E137","v":488896.4778180914},{"$f":"F$122*F$124*F131*F137","v":290354.21158647235},96585.825521865307,80507.801005854548,21844.904076474966,41999.505474852936," ⑪＝⑤×⑦×⑨×⑩　原産国オーストラリア",null,null," 海上輸送費用","（千円/月）",{"$f":"P$122*P$124*P131*P137","v":391117.1822544731},{"$f":"Q$122*Q$124*Q131*Q137","v":258092.63252130878},96585.825521865307,{"$f":"S$122*S$124*S131*S137","v":64406.24080468365},21844.904076474966,20999.752737426468," ⑪＝⑤×⑦×⑨×⑩　原産国オーストラリア"]
[null,null,null,null,{"$f":"E$122*E$124*E132*E138","v":58626.171234681569},35628.734226045781,11961.492602140475,10387.786934535485,2709.6455145066411,5540.9485827258241," ⑪＝⑤×⑦×⑨×⑩　原産国アメリカ",null,null,null,null,{"$f":"P$122*P$124*P132*P138","v":46900.936987745255},31669.985978707366,11961.492602140475,8310.2295476283871,2709.6455145066411,2770.474291362912," ⑪＝⑤×⑦×⑨×⑩　原産国アメリカ"]
[null,null,null,null,49833.463376052561,30375.030389186286,10212.69364300041,8876.4921538938379,2312.0465094188298,4742.4326392671328," ⑪＝⑤×⑦×⑨×⑩　原産国カナダ",null,null,null,null,{"$f":"P$122*P$124*P133*P139","v":39866.770700842048},27000.027012610033,10212.69364300041,7101.1937231150696,2312.0465094188298,2371.2163196335664," ⑪＝⑤×⑦×⑨×⑩　原産国カナダ"]
[null,null,null,null,114719.26319707115,69350.352038433251,23202.031872936303,20088.239525163015,5261.6891980674873,10635.08214999831," ⑪＝⑤×⑦×⑨×⑩　原産国チリ",null,null,null,null,91775.410557656927,61644.757367496233,23202.031872936303,16070.59162013041,5261.6891980674873,5317.5410749991552," ⑪＝⑤×⑦×⑨×⑩　原産国チリ"]
[null,null,null,null,74750.195064078842,44601.680417510972,14847.741580665514,12571.702479857695,3364.3843490323275,6583.8856113706261," ⑪＝⑤×⑦×⑨×⑩　原産国オマーン",null,null,null,null,59800.156051263068,39645.93814889864,14847.741580665514,10057.361983886154,3364.3843490323275,3291.942805685313," ⑪＝⑤×⑦×⑨×⑩　原産国オマーン"]
[null,null,null,null,111625.98370109915,66727.153599723155,22222.899308069576,18936.376465647547,5038.8346792213288,9834.3542510175703," ⑪＝⑤×⑦×⑨×⑩　原産国ナミビア",null,null,null,null,89300.786960879312,59313.025421976148,22222.899308069576,15149.101172518036,5038.8346792213288,4917.1771255087851," ⑪＝⑤×⑦×⑨×⑩　原産国ナミビア"]
[null,null," 海上輸送費用　合計","（億円/月）",{"$f":"SUM(E143:J148)*1000/100000000","v":18.857575127780297},null,null,null,null,null,null,null,null," 海上輸送費用　合計","（億円/月）",{"$f":"SUM(P143:U148)*1000/100000000","v":15.764546220258335}]
[null,null,"（※1）「統計解析による船舶諸元に関する研究－船舶の主要諸元の計画基準（案）－」（国土技術政策総合研究所研究報告、第28号2006年3月）",null,null,null,null,null,null,null,null,null,null,"（※1）「統計解析による船舶諸元に関する研究－船舶の主要諸元の計画基準（案）－」（国土技術政策総合研究所研究報告、第28号2006年3月）"]
[null,null,"（※2）「港湾整備事業の費用対効果分析マニュアル」（令和6年6月、国土交通省港湾局）",null,null,null,null,null,null,null,null,null,null,"（※2）「港湾整備事業の費用対効果分析マニュアル」（令和6年6月、国土交通省港湾局）"]
[null,null,"貯蔵費用"]
[null,null,"液化水素"]
[null,null,"実証期","単位","新潟港","直江津港","伏木富山港","金沢港","七尾港","敦賀港","備考"]
[null,null," 年間需要量","（t/年）",{"$f":"①需要!$I$31","v":19954.569907599176},{"$f":"①需要!$I$63","v":12426.934294714742},{"$f":"①需要!$I$95","v":2953.7551446280995},{"$f":"①需要!$I$127","v":0.78200000000000014},{"$f":"①需要!$I$159","v":162.99527033311023},{"$f":"①需要!$I$191","v":17.446280991735538}," A：実証期の需要"]
[null,null," 必要量","（１か月分）",1,1,1,1,1,1," B"]
[null,null," 月換算","（12か月/年）",12,12,12,12,12,12," C"]
[null,null," 需要ピーク係数","－",{"$f":"③輸送・貯蔵入力!$C$18","v":1.1399999999999999},{"$f":"③輸送・貯蔵入力!$C$18","v":1.1399999999999999},{"$f":"③輸送・貯蔵入力!$C$18","v":1.1399999999999999},{"$f":"③輸送・貯蔵入力!$C$18","v":1.1399999999999999},{"$f":"③輸送・貯蔵入力!$C$18","v":1.1399999999999999},{"$f":"③輸送・貯蔵入力!$C$18","v":1.1399999999999999}," D"]
[null,null," 月間需要量（ピーク月）","（t/月）",{"$f":"E155/E157*E158","v":1895.6841412219217},{"$f":"F155/F157*F158","v":1180.5587579979003},{"$f":"G155/G157*G158","v":280.60673873966942},7.4290000000000009E-2,15.484550681645471,1.6573966942148759," E=A÷C×D"]
[null,null," 備蓄タンク容量","（t/基）",2000,1500,500,500,500,500," F（E：月間需要量（ピーク月）を踏まえ500トン刻みで設定　※最大7,100トン）"]
[null,null," 備蓄タンク基数","（基）",{"$f":"ROUNDUP(E159/E160,0)","v":1},{"$f":"ROUNDUP(F155/F160/F156/F157*F158,0)","v":1},{"$f":"ROUNDUP(G155/G160/G156/G157*G158,0)","v":1},{"$f":"ROUNDUP(H155/H160/H156/H157*H158,0)","v":1},{"$f":"ROUNDUP(I155/I160/I156/I157*I158,0)","v":1},{"$f":"ROUNDUP(J155/J160/J156/J157*J158,0)","v":1}," G=E÷F"]
[null,null," タンク1基あたり整備費用","（億円/基）",{"$f":"60*(E160/10000/4)^(2/3)","v":8.1432528497847212},6.7221071198357469,3.2316520350478277,3.2316520350478277,3.2316520350478277,3.2316520350478277," H＝α万トンのタンクの整備費＝60億円×（α／4）2/3（※３）"]
[null,null," タンク整備費用","（億円）",{"$f":"E161*E162","v":8.1432528497847212},{"$f":"F161*F162","v":6.7221071198357469},3.2316520350478277,3.2316520350478277,3.2316520350478277,3.2316520350478277," I ＝G×H"]
[null,null," タンク維持管理費用","（億円）",{"$f":"E163*(0.024+0.011)","v":0.28501384974246524},{"$f":"F163*(0.024+0.011)","v":0.23527374919425117},0.11310782122667398,0.11310782122667398,0.11310782122667398,0.11310782122667398,"修繕費：建設費の2.4％/年、諸経費：建設費の1.1％/年"]
[null,null," 貯蔵費用　合計","（億円）",{"$f":"SUM(E163:J164)","v":28.764686993655186}]
[]
[null,null,"2030年","単位","新潟港","直江津港","伏木富山港","金沢港※","七尾港※","敦賀港※","備考"]
[null,null," 年間需要量","（t/年）",{"$f":"①需要!$J$31-①需要!$I$31","v":23898.941864520431},{"$f":"①需要!$J$63-①需要!$I$63","v":14100.395799883885},{"$f":"①需要!$J$95-①需要!$I$95","v":4736.4041333511586},{"$f":"①需要!$J$127-①需要!$I$127","v":455.42305318026979},{"$f":"①需要!$J$159-①需要!$I$159","v":624.37946400924784},{"$f":"①需要!$J$191-①需要!$I$191","v":2335.1847389148384}," A：2030年の需要－実証期の需要（2030年までの需要分※実証期分までは整備済）"]
[null,null," 必要量","（１か月分）",1,1,1,1,1,1," B"]
[null,null," 月換算","（12か月/年）",12,12,12,12,12,12," C"]
[null,null," 需要ピーク係数","－",{"$f":"③輸送・貯蔵入力!$C$18","v":1.1399999999999999},{"$f":"③輸送・貯蔵入力!$C$18","v":1.1399999999999999},{"$f":"③輸送・貯蔵入力!$C$18","v":1.1399999999999999},{"$f":"③輸送・貯蔵入力!$C$18","v":1.1399999999999999},{"$f":"③輸送・貯蔵入力!$C$18","v":1.1399999999999999},{"$f":"③輸送・貯蔵入力!$C$18","v":1.1399999999999999}," D"]
[null,null," 月間需要量（ピーク月）","（t/月）",{"$f":"E168/E170*E171","v":2270.399477129441},{"$f":"F168/F170*F171","v":1339.537600988969},449.95839266836003,43.265190052125632,59.316049080878543,221.84255019690963," E=A÷C×D"]
[null,null," 備蓄タンク容量","（t/基）",2500,1500,500,500,500,500," F（E：月間需要量（ピーク月）を踏まえ500トン刻みで設定　※最大7,100トン）"]
[null,null," 備蓄タンク基数","（基）",{"$f":"ROUNDUP(E172/E173,0)","v":1},{"$f":"ROUNDUP(F168/F173/F169/F170*F171,0)","v":1},{"$f":"ROUNDUP(G168/G173/G169/G170*G171,0)","v":1},{"$f":"ROUNDUP(H168/H173/H169/H170*H171,0)","v":1},{"$f":"ROUNDUP(I168/I173/I169/I170*I171,0)","v":1},{"$f":"ROUNDUP(J168/J173/J169/J170*J171,0)","v":1}," G=E÷F"]
[null,null," タンク1基あたり整備費用","（億円/基）",{"$f":"60*(E173/10000/4)^(2/3)","v":9.4494078742115502},6.7221071198357469,3.2316520350478277,3.2316520350478277,3.2316520350478277,3.2316520350478277," H＝α万トンのタンクの整備費＝60億円×（α／4）2/3（※４）"]
[null,null," タンク整備費用","（億円）",{"$f":"E174*E175","v":9.4494078742115502},{"$f":"F174*F175","v":6.7221071198357469},3.2316520350478277,0,0,0," I ＝G×H"]
[null,null," タンク維持管理費用","（億円）",{"$f":"E176*(0.024+0.011)","v":0.33072927559740428},{"$f":"F176*(0.024+0.011)","v":0.23527374919425117},0.11310782122667398,0,0,0,"修繕費：建設費の2.4％/年、諸経費：建設費の1.1％/年"]
[null,null," 貯蔵費用　合計","（億円）",{"$f":"SUM(E176:J177)","v":20.082277875113455}]
[null,null,"※金沢港、七尾港、敦賀港は実証期で2030年の需要を賄える規模のタンクが整備済であるため、整備費用はかからないことを想定する"]
[]
[null,null,"移行期","単位","新潟港","直江津港","伏木富山港","金沢港","七尾港","敦賀港","備考"]
[null,null," 年間需要量","（t/年）",{"$f":"①需要!$K$31-①需要!$J$31","v":237189.29914134473},{"$f":"①需要!$K$63-①需要!$J$63","v":158882.12355013093},{"$f":"①需要!$K$95-①需要!$J$95","v":65827.184732704656},{"$f":"①需要!$K$127-①需要!$J$127","v":17635.841329058389},{"$f":"①需要!$K$159-①需要!$J$159","v":19274.096594372964},{"$f":"①需要!$K$191-①需要!$J$191","v":25272.257052694622}," A：移行期の需要－2030年の需要（移行期までの需要分※2030年分までは整備済）"]
[null,null," 必要量","（１か月分）",1,1,1,1,1,1," B"]
[null,null," 月換算","（12か月/年）",12,12,12,12,12,12," C"]
[null,null," 需要ピーク係数","－",{"$f":"③輸送・貯蔵入力!$C$18","v":1.1399999999999999},{"$f":"③輸送・貯蔵入力!$C$18","v":1.1399999999999999},{"$f":"③輸送・貯蔵入力!$C$18","v":1.1399999999999999},{"$f":"③輸送・貯蔵入力!$C$18","v":1.1399999999999999},{"$f":"③輸送・貯蔵入力!$C$18","v":1.1399999999999999},{"$f":"③輸送・貯蔵入力!$C$18","v":1.1399999999999999}," D"]
[null,null," 月間需要量（ピーク月）","（t/月）",{"$f":"E182/E184*E185","v":22532.983418427746},{"$f":"F182/F184*F185","v":15093.801737262436},{"$f":"G182/G184*G185","v":6253.5825496069419},{"$f":"H182/H184*H185","v":1675.4049262605467},1831.0391764654316,2400.8644200059889," E=A÷C×D"]
[null,null," 備蓄タンク容量","（t/基）",7100,7100,6500,2000,2000,2500," F（E：月間需要量（ピーク月）を踏まえ500トン刻みで設定　※最大7,100トン）"]
[null,null," 備蓄タンク基数","（基）",{"$f":"ROUNDUP(E186/E187,0)","v":4},{"$f":"ROUNDUP(F182/F187/F183/F184*F185,0)","v":3},{"$f":"ROUNDUP(G182/G187/G183/G184*G185,0)","v":1},{"$f":"ROUNDUP(H182/H187/H183/H184*H185,0)","v":1},{"$f":"ROUNDUP(I182/I187/I183/I184*I185,0)","v":1},{"$f":"ROUNDUP(J182/J187/J183/J184*J185,0)","v":1}," G=E÷F"]
[null,null," タンク1基あたり整備費用","（億円/基）",{"$f":"60*(E187/10000/4)^(2/3)","v":18.950331956043552},18.950331956043552,17.867076377946489,8.1432528497847212,8.1432528497847212,9.4494078742115502," H＝α万トンのタンクの整備費＝60億円×（α／4）2/3（※３）"]
[null,null," タンク整備費用","（億円）",{"$f":"E188*E189","v":75.801327824174209},{"$f":"F188*F189","v":56.850995868130653},17.867076377946489,8.1432528497847212,8.1432528497847212,9.4494078742115502," I ＝G×H"]
[null,null," タンク維持管理費用","（億円）",{"$f":"E190*(0.024+0.011)","v":2.6530464738460977},{"$f":"F190*(0.024+0.011)","v":1.9897848553845729},0.62534767322812723,0.28501384974246524,0.28501384974246524,0.33072927559740428,"修繕費：建設費の2.4％/年、諸経費：建設費の1.1％/年"]
[null,null," 貯蔵費用　合計","（億円）",{"$f":"SUM(E190:J191)","v":182.42424962157347}]
[]
[null,null,"2050年","単位","新潟港","直江津港","伏木富山港","金沢港","七尾港","敦賀港","備考"]
[null,null," 年間需要量","（t/年）",{"$f":"①需要!$L$31-①需要!$K$31","v":1398622.5693340597},{"$f":"①需要!$L$63-①需要!$K$63","v":881420.97714462259},{"$f":"①需要!$L$95-①需要!$K$95","v":238989.55390737826},{"$f":"①需要!$L$127-①需要!$K$127","v":6844.8798983201814},{"$f":"①需要!$L$159-①需要!$K$159","v":17898.247983451016},{"$f":"①需要!$L$191-①需要!$K$191","v":23601.288857725169}," A：2050年の需要－移行期の需要（2050年までの需要分※移行期分までは整備済）"]
[null,null," 必要量","（１か月分）",1,1,1,1,1,1," B"]
[null,null," 月換算","（12か月/年）",12,12,12,12,12,12," C"]
[null,null," 需要ピーク係数","－",{"$f":"③輸送・貯蔵入力!$C$18","v":1.1399999999999999},{"$f":"③輸送・貯蔵入力!$C$18","v":1.1399999999999999},{"$f":"③輸送・貯蔵入力!$C$18","v":1.1399999999999999},{"$f":"③輸送・貯蔵入力!$C$18","v":1.1399999999999999},{"$f":"③輸送・貯蔵入力!$C$18","v":1.1399999999999999},{"$f":"③輸送・貯蔵入力!$C$18","v":1.1399999999999999}," D"]
[null,null," 月間需要量（ピーク月）","（t/月）",{"$f":"E195/E197*E198","v":132869.14408673564},{"$f":"F195/F197*F198","v":83734.992828739138},22704.007621200933,650.26359034041718,1700.3335584278464,2242.1224414838907," E=A÷C×D"]
[null,null," 備蓄タンク容量","（t/基）",7100,7100,7100,1000,2000,2500," F（E：月間需要量（ピーク月）を踏まえ500トン刻みで設定　※最大7,100トン）"]
[null,null," 備蓄タンク基数","（基）",{"$f":"ROUNDUP(E199/E200,0)","v":19},{"$f":"ROUNDUP(F195/F200/F196/F197*F198,0)","v":12},{"$f":"ROUNDUP(G195/G200/G196/G197*G198,0)","v":4},{"$f":"ROUNDUP(H195/H200/H196/H197*H198,0)","v":1},{"$f":"ROUNDUP(I195/I200/I196/I197*I198,0)","v":1},{"$f":"ROUNDUP(J195/J200/J196/J197*J198,0)","v":1}," G=E÷F"]
[null,null," タンク1基あたり整備費用","（億円/基）",{"$f":"60*(E200/10000/4)^(2/3)","v":18.950331956043552},18.950331956043552,18.950331956043552,5.1299278400300912,8.1432528497847212,9.4494078742115502," H＝α万トンのタンクの整備費＝60億円×（α／4）2/3（※３）"]
[null,null," タンク整備費用","（億円）",{"$f":"E201*E202","v":360.0563071648275},{"$f":"F201*F202","v":227.40398347252261},75.801327824174209,5.1299278400300912,8.1432528497847212,9.4494078742115502," I ＝G×H"]
[null,null," タンク維持管理費用","（億円）",{"$f":"E203*(0.024+0.011)","v":12.601970750768963},{"$f":"F203*(0.024+0.011)","v":7.9591394215382918},2.6530464738460977,0.1795474744010532,0.28501384974246524,0.33072927559740428,"修繕費：建設費の2.4％/年、諸経費：建設費の1.1％/年"]
[null,null," 貯蔵費用　合計","（億円）",{"$f":"SUM(E203:J204)","v":709.99365427144494}]
[null,null,"（※３）国土交通省資料より、メーカーで用いられているタンク整備費用の簡易予測式（α万トンのタンクの整備費＝60億円×（α／4）2/3 ）より"]

{"sheet":"直送方式（ｼﾅﾘｵ4）_水素","index":19,"n_rows":206,"n_cols":22,"rows_kept":206,"cut":false,"hidden":false,"merged":[[204,4,204,9],[164,4,164,9],[177,4,177,9],[191,4,191,9],[149,2,149,10],[149,13,149,21],[150,2,150,10],[150,13,150,21],[151,2,151,10],[148,15,148,20],[130,2,135,2],[130,3,135,3],[130,13,135,13],[130,14,135,14],[136,2,141,2],[136,3,141,3],[136,13,141,13],[136,14,141,14],[142,2,147,2],[142,3,147,3],[142,13,147,13],[142,14,147,14],[148,4,148,9],[124,14,129,14],[106,2,111,2],[106,3,111,3],[106,13,111,13],[106,14,111,14],[112,4,112,9],[116,2,119,2],[116,13,119,13],[124,2,129,2],[124,3,129,3],[124,13,129,13],[112,15,112,20],[94,2,99,2],[94,3,99,3],[94,13,99,13],[94,14,99,14],[100,2,105,2],[100,3,105,3],[100,13,105,13],[100,14,105,14],[88,14,93,14],[70,2,75,2],[70,3,75,3],[70,13,75,13],[70,14,75,14],[76,4,76,9],[80,2,83,2],[80,13,83,13],[88,2,93,2],[88,3,93,3],[88,13,93,13],[76,15,76,20],[58,2,63,2],[58,3,63,3],[58,13,63,13],[58,14,63,14],[64,2,69,2],[64,3,69,3],[64,13,69,13],[64,14,69,14],[52,14,57,14],[34,2,39,2],[34,3,39,3],[34,13,39,13],[34,14,39,14],[40,4,40,9],[44,2,47,2],[44,13,47,13],[52,2,57,2],[52,3,57,3],[52,13,57,13],[40,15,40,20],[22,2,27,2],[22,3,27,3],[22,13,27,13],[22,14,27,14],[28,2,33,2],[28,3,33,3],[28,13,33,13],[28,14,33,14],[3,2,3,10],[3,13,3,21],[8,2,11,2],[8,13,11,13],[16,2,21,2],[16,3,21,3],[16,13,21,13],[16,14,21,14]]}
[]
[null,null,"入力項目"]
[]
[null,null,"海上輸送費用　シナリオ４",null,null,null,null,null,null,null,null,null,null,"海上輸送費用　シナリオ４"]
[null,null,"水素（ピーク月　※４か月）",null,null,null,null,null,null,null,null,null,null,"水素（その他月　※８か月）"]
[]
[null,null,"実証期","単位","新潟港","直江津港","伏木富山港","金沢港","七尾港","敦賀港","備考",null,null,"実証期","単位","新潟港","直江津港","伏木富山港","金沢港","七尾港","敦賀港","備考"]
[null,null," 密度","（t/m3）",{"$f":"④海上輸送網入力!$E$8","v":7.0811518324607331E-2},{"$f":"④海上輸送網入力!$E$8","v":7.0811518324607331E-2},{"$f":"④海上輸送網入力!$E$8","v":7.0811518324607331E-2},{"$f":"④海上輸送網入力!$E$8","v":7.0811518324607331E-2},{"$f":"④海上輸送網入力!$E$8","v":7.0811518324607331E-2},{"$f":"④海上輸送網入力!$E$8","v":7.0811518324607331E-2}," ①",null,null," 密度","（t/m3）",{"$f":"④海上輸送網入力!$E$8","v":7.0811518324607331E-2},{"$f":"④海上輸送網入力!$E$8","v":7.0811518324607331E-2},{"$f":"④海上輸送網入力!$E$8","v":7.0811518324607331E-2},{"$f":"④海上輸送網入力!$E$8","v":7.0811518324607331E-2},{"$f":"④海上輸送網入力!$E$8","v":7.0811518324607331E-2},{"$f":"④海上輸送網入力!$E$8","v":7.0811518324607331E-2}," ①"]
[null,null," 運搬船積載量","（m3/隻）",{"$f":"KEISAN(\"水素\",E15,\"タンク容量\",E7,\"外貿\")","v":38805},{"$f":"KEISAN(\"水素\",F15,\"タンク容量\",F7,\"外貿\")","v":25870},{"$f":"KEISAN(\"水素\",G15,\"タンク容量\",G7,\"外貿\")","v":25870},{"$f":"KEISAN(\"水素\",H15,\"タンク容量\",H7,\"外貿\")","v":3556},{"$f":"KEISAN(\"水素\",I15,\"タンク容量\",I7,\"外貿\")","v":3556},{"$f":"KEISAN(\"水素\",J15,\"タンク容量\",J7,\"外貿\")","v":3556}," ② 港湾施設能力及び対象船舶一覧より、需要量に合わせた船型を設定",null,null," 運搬船積載量","（m3/隻）",{"$f":"KEISAN(\"水素\",P15,\"タンク容量\",P7,\"外貿\")","v":25870},{"$f":"KEISAN(\"水素\",Q15,\"タンク容量\",Q7,\"外貿\")","v":25870},{"$f":"KEISAN(\"水素\",R15,\"タンク容量\",R7,\"外貿\")","v":3556},{"$f":"KEISAN(\"水素\",S15,\"タンク容量\",S7,\"外貿\")","v":3556},{"$f":"KEISAN(\"水素\",T15,\"タンク容量\",T7,\"外貿\")","v":3556},{"$f":"KEISAN(\"水素\",U15,\"タンク容量\",U7,\"外貿\")","v":3556}," ② 港湾施設能力及び対象船舶一覧より、需要量に合わせた船型を設定"]
[null,null,null,"（t/隻）",{"$f":"E9*E8","v":2747.8409685863876},1831.8939790575917,1831.8939790575917,251.80575916230367,251.80575916230367,251.80575916230367," ③=②×①",null,null,null,"（t/隻）",{"$f":"P9*P8","v":1831.8939790575917},1831.8939790575917,251.80575916230367,251.80575916230367,251.80575916230367,251.80575916230367," ③=②×①"]
[null,null,null,"(GT)",{"$f":"KEISAN(\"水素\",E15,\"総トン数\",E7,\"外貿\")","v":30000},{"$f":"KEISAN(\"水素\",F15,\"総トン数\",F7,\"外貿\")","v":20000},{"$f":"KEISAN(\"水素\",G15,\"総トン数\",G7,\"外貿\")","v":20000},{"$f":"KEISAN(\"水素\",H15,\"総トン数\",H7,\"外貿\")","v":4505},{"$f":"KEISAN(\"水素\",I15,\"総トン数\",I7,\"外貿\")","v":4505},{"$f":"KEISAN(\"水素\",J15,\"総トン数\",J7,\"外貿\")","v":4505},"港湾施設能力及び対象船舶一覧より、需要量に合わせた船型を設定",null,null,null,"(GT)",{"$f":"KEISAN(\"水素\",P15,\"総トン数\",P7,\"外貿\")","v":20000},{"$f":"KEISAN(\"水素\",Q15,\"総トン数\",Q7,\"外貿\")","v":20000},{"$f":"KEISAN(\"水素\",R15,\"総トン数\",R7,\"外貿\")","v":4505},{"$f":"KEISAN(\"水素\",S15,\"総トン数\",S7,\"外貿\")","v":4505},{"$f":"KEISAN(\"水素\",T15,\"総トン数\",T7,\"外貿\")","v":4505},{"$f":"KEISAN(\"水素\",U15,\"総トン数\",U7,\"外貿\")","v":4505},"港湾施設能力及び対象船舶一覧より、需要量に合わせた船型を設定"]
[null,null,null,"(DWT)",{"$f":"E11/1.3702","v":21894.613924974456},14596.409283316303,14596.409283316303,3287.8411910669975,3287.8411910669975,3287.8411910669975," LNG船のDWTとGTの関係：DWT=GT/1.3702 より （※１）",null,null,null,"(DWT)",{"$f":"P11/1.3702","v":14596.409283316303},{"$f":"Q11/1.3702","v":14596.409283316303},3287.8411910669975,3287.8411910669975,3287.8411910669975,3287.8411910669975," LNG船のDWTとGTの関係：DWT=GT/1.3702 より （※１）"]
[null,null," 船速（外航）","（ノット）",14,14,14,14,14,14," ④ 国土交通省検討資料より",null,null," 船速（外航）","（ノット）",14,14,14,14,14,14," ④ 国土交通省検討資料より"]
[null,null," 海上輸送費用原単位","（千円/日･隻）",{"$f":"45.432*E12^(0.4019)","v":2521.9903073946525},2142.7541067300813,2142.7541067300813,1177.0863381909896,1177.0863381909896,1177.0863381909896," ⑤ 海上輸送費用原単位算定式より （※2）",null,null," 海上輸送費用原単位","（千円/日･隻）",{"$f":"45.432*P12^(0.4019)","v":2142.7541067300813},{"$f":"45.432*Q12^(0.4019)","v":2142.7541067300813},1177.0863381909896,1177.0863381909896,1177.0863381909896,1177.0863381909896," ⑤ 海上輸送費用原単位算定式より （※2）"]
[null,null," 月間需要量","（t/ピーク月）",{"$f":"①需要!$I$31/12*④海上輸送網入力!$C$59","v":1895.6841412219217},{"$f":"①需要!$I$63/12*④海上輸送網入力!$C$59","v":1180.5587579979003},{"$f":"①需要!$I$95/12*④海上輸送網入力!$C$59","v":280.60673873966942},{"$f":"①需要!$I$127/12*④海上輸送網入力!$C$59","v":7.4290000000000009E-2},{"$f":"①需要!$I$159/12*④海上輸送網入力!$C$59","v":15.484550681645471},{"$f":"①需要!$I$191/12*④海上輸送網入力!$C$59","v":1.6573966942148759}," ⑥",null,null," 月間需要量","（t/その他月）",{"$f":"①需要!$I$31/12*④海上輸送網入力!$C$60","v":1546.4791678389363},{"$f":"①需要!$I$63/12*④海上輸送網入力!$C$60","v":963.08740784039242},{"$f":"①需要!$I$95/12*④海上輸送網入力!$C$60","v":228.91602370867773},{"$f":"①需要!$I$127/12*④海上輸送網入力!$C$60","v":6.0605000000000013E-2},{"$f":"①需要!$I$159/12*④海上輸送網入力!$C$60","v":12.632133450816044},{"$f":"①需要!$I$191/12*④海上輸送網入力!$C$60","v":1.3520867768595042}," ⑥"]
[null,null," 月間寄港回数","（回/月）",{"$f":"ROUNDUP(E15/E10,0)","v":1},1,1,1,1,1," ⑦＝⑥／③",null,null," 月間寄港回数","（回/月）",{"$f":"ROUNDUP(P15/P10,0)","v":1},{"$f":"ROUNDUP(Q15/Q10,0)","v":1},{"$f":"ROUNDUP(R15/R10,0)","v":1},1,1,1," ⑦＝⑥／③"]
[null,null," 海上輸送距離","（海里）",{"$f":"④海上輸送網入力!$C$17","v":3441},{"$f":"④海上輸送網入力!$D$17","v":3406},{"$f":"④海上輸送網入力!$E$17","v":3399},{"$f":"④海上輸送網入力!$F$17","v":3283},{"$f":"④海上輸送網入力!$G$17","v":3386},{"$f":"④海上輸送網入力!$H$17","v":3255}," ⑧　原産国オーストラリア",null,null," 海上輸送距離","（海里）",{"$f":"④海上輸送網入力!$C$17","v":3441},{"$f":"④海上輸送網入力!$D$17","v":3406},{"$f":"④海上輸送網入力!$E$17","v":3399},{"$f":"④海上輸送網入力!$F$17","v":3283},{"$f":"④海上輸送網入力!$G$17","v":3386},{"$f":"④海上輸送網入力!$H$17","v":3255}," ⑧　原産国オーストラリア"]
[null,null,null,null,{"$f":"④海上輸送網入力!$C$21","v":4814},{"$f":"④海上輸送網入力!$D$21","v":4876},{"$f":"④海上輸送網入力!$E$21","v":4911},{"$f":"④海上輸送網入力!$F$21","v":4942},{"$f":"④海上輸送網入力!$G$21","v":4900},{"$f":"④海上輸送網入力!$H$21","v":5010}," ⑧　原産国アメリカ",null,null,null,null,{"$f":"④海上輸送網入力!$C$21","v":4814},{"$f":"④海上輸送網入力!$D$21","v":4876},{"$f":"④海上輸送網入力!$E$21","v":4911},{"$f":"④海上輸送網入力!$F$21","v":4942},{"$f":"④海上輸送網入力!$G$21","v":4900},{"$f":"④海上輸送網入力!$H$21","v":5010}," ⑧　原産国アメリカ"]
[null,null,null,null,{"$f":"④海上輸送網入力!$C$25","v":4092},{"$f":"④海上輸送網入力!$D$25","v":4157},{"$f":"④海上輸送網入力!$E$25","v":4193},{"$f":"④海上輸送網入力!$F$25","v":4223},{"$f":"④海上輸送網入力!$G$25","v":4181},{"$f":"④海上輸送網入力!$H$25","v":4288}," ⑧　原産国カナダ",null,null,null,null,{"$f":"④海上輸送網入力!$C$25","v":4092},{"$f":"④海上輸送網入力!$D$25","v":4157},{"$f":"④海上輸送網入力!$E$25","v":4193},{"$f":"④海上輸送網入力!$F$25","v":4223},{"$f":"④海上輸送網入力!$G$25","v":4181},{"$f":"④海上輸送網入力!$H$25","v":4288}," ⑧　原産国カナダ"]
[null,null,null,null,{"$f":"④海上輸送網入力!$C$29","v":9420},{"$f":"④海上輸送網入力!$D$29","v":9491},{"$f":"④海上輸送網入力!$E$29","v":9526},{"$f":"④海上輸送網入力!$F$29","v":9557},{"$f":"④海上輸送網入力!$G$29","v":9515},{"$f":"④海上輸送網入力!$H$29","v":9616}," ⑧　原産国チリ",null,null,null,null,{"$f":"④海上輸送網入力!$C$29","v":9420},{"$f":"④海上輸送網入力!$D$29","v":9491},{"$f":"④海上輸送網入力!$E$29","v":9526},{"$f":"④海上輸送網入力!$F$29","v":9557},{"$f":"④海上輸送網入力!$G$29","v":9515},{"$f":"④海上輸送網入力!$H$29","v":9616}," ⑧　原産国チリ"]
[null,null,null,null,{"$f":"④海上輸送網入力!$C$33","v":6138},{"$f":"④海上輸送網入力!$D$33","v":6104},{"$f":"④海上輸送網入力!$E$33","v":6096},{"$f":"④海上輸送網入力!$F$33","v":5981},{"$f":"④海上輸送網入力!$G$33","v":6084},{"$f":"④海上輸送網入力!$H$33","v":5953}," ⑧　原産国オマーン",null,null,null,null,{"$f":"④海上輸送網入力!$C$33","v":6138},{"$f":"④海上輸送網入力!$D$33","v":6104},{"$f":"④海上輸送網入力!$E$33","v":6096},{"$f":"④海上輸送網入力!$F$33","v":5981},{"$f":"④海上輸送網入力!$G$33","v":6084},{"$f":"④海上輸送網入力!$H$33","v":5953}," ⑧　原産国オマーン"]
[null,null,null,null,{"$f":"④海上輸送網入力!$C$37","v":9166},{"$f":"④海上輸送網入力!$D$37","v":9132},{"$f":"④海上輸送網入力!$E$37","v":9124},{"$f":"④海上輸送網入力!$F$37","v":9009},{"$f":"④海上輸送網入力!$G$37","v":9112},{"$f":"④海上輸送網入力!$H$37","v":8892}," ⑧　原産国ナミビア",null,null,null,null,{"$f":"④海上輸送網入力!$C$37","v":9166},{"$f":"④海上輸送網入力!$D$37","v":9132},{"$f":"④海上輸送網入力!$E$37","v":9124},{"$f":"④海上輸送網入力!$F$37","v":9009},{"$f":"④海上輸送網入力!$G$37","v":9112},{"$f":"④海上輸送網入力!$H$37","v":8892}," ⑧　原産国ナミビア"]
[null,null,"シナリオ設定","（％）",0.73905168510252928,0.73905168510252928,0.73905168510252928,0.73905168510252928,0.73905168510252928,0.73905168510252928," ⑨　原産国オーストラリア",null,null,"シナリオ設定","（％）",{"$f":"E23","v":0.73905168510252928},{"$f":"F23","v":0.73905168510252928},0.73905168510252928,0.73905168510252928,0.73905168510252928,0.73905168510252928," ⑨　原産国オーストラリア"]
[null,null,null,null,0,0,0,0,0,0," ⑨　原産国アメリカ",null,null,null,null,{"$f":"E24","v":0},0,0,0,0,0," ⑨　原産国アメリカ"]
[null,null,null,null,0,0,0,0,0,0," ⑨　原産国カナダ",null,null,null,null,0,0,0,0,0,0," ⑨　原産国カナダ"]
[null,null,null,null,0.26094831489747067,0.26094831489747067,0.26094831489747067,0.26094831489747067,0.26094831489747067,0.26094831489747067," ⑨　原産国チリ",null,null,null,null,0.26094831489747067,0.26094831489747067,0.26094831489747067,0.26094831489747067,0.26094831489747067,0.26094831489747067," ⑨　原産国チリ"]
[null,null,null,null,0,0,0,0,0,0," ⑨　原産国オマーン",null,null,null,null,0,0,0,0,0,0," ⑨　原産国オマーン"]
[null,null,null,null,0,0,0,0,0,0," ⑨　原産国ナミビア",null,null,null,null,0,0,0,0,0,0," ⑨　原産国ナミビア"]
[null,null," 海上輸送日数","（日）",{"$f":"E17/E$13/24","v":10.241071428571429},10.136904761904761,10.116071428571429,9.7708333333333339,10.077380952380953,9.6875," ⑩＝⑧／④　原産国オーストラリア",null,null," 海上輸送日数","（日）",{"$f":"P17/P$13/24","v":10.241071428571429},{"$f":"Q17/Q$13/24","v":10.136904761904761},10.116071428571429,9.7708333333333339,10.077380952380953,9.6875," ⑩＝⑧／④　原産国オーストラリア"]
[null,null,null,null,14.327380952380951,14.511904761904761,14.616071428571429,14.708333333333334,14.583333333333334,14.910714285714285," ⑩＝⑧／④　原産国アメリカ",null,null,null,null,{"$f":"P18/P$13/24","v":14.327380952380951},14.511904761904761,14.616071428571429,14.708333333333334,14.583333333333334,14.910714285714285," ⑩＝⑧／④　原産国アメリカ"]
[null,null,null,null,12.178571428571429,12.37202380952381,12.479166666666666,12.568452380952381,12.443452380952381,12.761904761904761," ⑩＝⑧／④　原産国カナダ",null,null,null,null,12.178571428571429,12.37202380952381,12.479166666666666,12.568452380952381,12.443452380952381,12.761904761904761," ⑩＝⑧／④　原産国カナダ"]
[null,null,null,null,28.035714285714288,28.24702380952381,28.351190476190478,28.44345238095238,28.31845238095238,28.61904761904762," ⑩＝⑧／④　原産国チリ",null,null,null,null,28.035714285714288,28.24702380952381,28.351190476190478,28.44345238095238,28.31845238095238,28.61904761904762," ⑩＝⑧／④　原産国チリ"]
[null,null,null,null,18.267857142857142,18.166666666666668,18.142857142857142,17.800595238095237,18.107142857142858,17.717261904761905," ⑩＝⑧／④　原産国オマーン",null,null,null,null,18.267857142857142,18.166666666666668,{"$f":"R21/R$13/24","v":18.142857142857142},17.800595238095237,18.107142857142858,17.717261904761905," ⑩＝⑧／④　原産国オマーン"]
[null,null,null,null,27.279761904761902,27.178571428571431,27.154761904761902,26.8125,27.11904761904762,26.464285714285712," ⑩＝⑧／④　原産国ナミビア",null,null,null,null,27.279761904761902,27.178571428571431,27.154761904761902,26.8125,27.11904761904762,{"$f":"U22/U$13/24","v":26.464285714285712}," ⑩＝⑧／④　原産国ナミビア"]
[null,null," 海上輸送費用","（千円/月）",{"$f":"E$14*E$16*E23*E29","v":19088.140365237738},16052.863540337567,16019.871747976335,8499.9179996108451,8766.5922469333909,8427.4240294649098," ⑪＝⑤×⑦×⑨×⑩　原産国オーストラリア",null,null," 海上輸送費用","（千円/月）",{"$f":"P$14*P$16*P23*P29","v":16217.822502143737},{"$f":"Q$14*Q$16*Q23*Q29","v":16052.863540337567},8800.250161644004,8499.9179996108451,8766.5922469333909,8427.4240294649098," ⑪＝⑤×⑦×⑨×⑩　原産国オーストラリア"]
[null,null,null,null,0,0,0,0,0,0," ⑪＝⑤×⑦×⑨×⑩　原産国アメリカ",null,null,null,null,{"$f":"P$14*P$16*P24*P30","v":0},0,{"$f":"R$14*R$16*R24*R30","v":0},0,0,0," ⑪＝⑤×⑦×⑨×⑩　原産国アメリカ"]
[null,null,null,null,0,0,0,0,0,0," ⑪＝⑤×⑦×⑨×⑩　原産国カナダ",null,null,null,null,0,0,0,0,{"$f":"T$14*T$16*T25*T31","v":0},0," ⑪＝⑤×⑦×⑨×⑩　原産国カナダ"]
[null,null,null,null,18450.559282441969,15794.2689421207,15852.513533098914,8736.6537555800896,8698.2589185251181,8790.5893600144555," ⑪＝⑤×⑦×⑨×⑩　原産国チリ",null,null,null,null,15676.115628993468,15794.2689421207,8708.3147091823739,8736.6537555800896,8698.2589185251181,8790.5893600144555," ⑪＝⑤×⑦×⑨×⑩　原産国チリ"]
[null,null,null,null,0,0,0,0,0,0," ⑪＝⑤×⑦×⑨×⑩　原産国オマーン",null,null,null,null,0,0,0,0,0,0," ⑪＝⑤×⑦×⑨×⑩　原産国オマーン"]
[null,null,null,null,0,0,0,0,0,0," ⑪＝⑤×⑦×⑨×⑩　原産国ナミビア",null,null,null,null,0,0,0,0,0,0," ⑪＝⑤×⑦×⑨×⑩　原産国ナミビア"]
[null,null," 海上輸送費用　合計","（億円/月）",{"$f":"SUM(E35:J40)*1000/100000000","v":1.5317765372134202},null,null,null,null,null,null,null,null," 海上輸送費用　合計","（億円/月）",{"$f":"SUM(P35:U40)*1000/100000000","v":1.3316907179455066}]
[]
[null,null,"2030年","単位","新潟港","直江津港","伏木富山港","金沢港","七尾港","敦賀港","備考",null,null,"2030年","単位","新潟港","直江津港","伏木富山港","金沢港","七尾港","敦賀港","備考"]
[null,null," 密度","（t/m3）",{"$f":"④海上輸送網入力!$E$8","v":7.0811518324607331E-2},{"$f":"④海上輸送網入力!$E$8","v":7.0811518324607331E-2},{"$f":"④海上輸送網入力!$E$8","v":7.0811518324607331E-2},{"$f":"④海上輸送網入力!$E$8","v":7.0811518324607331E-2},{"$f":"④海上輸送網入力!$E$8","v":7.0811518324607331E-2},{"$f":"④海上輸送網入力!$E$8","v":7.0811518324607331E-2}," ①",null,null," 密度","（t/m3）",{"$f":"④海上輸送網入力!$E$8","v":7.0811518324607331E-2},{"$f":"④海上輸送網入力!$E$8","v":7.0811518324607331E-2},{"$f":"④海上輸送網入力!$E$8","v":7.0811518324607331E-2},{"$f":"④海上輸送網入力!$E$8","v":7.0811518324607331E-2},{"$f":"④海上輸送網入力!$E$8","v":7.0811518324607331E-2},{"$f":"④海上輸送網入力!$E$8","v":7.0811518324607331E-2}," ①"]
[null,null," 運搬船積載量","（m3/隻）",{"$f":"KEISAN(\"水素\",E51,\"タンク容量\",E43,\"外貿\")","v":64675},{"$f":"KEISAN(\"水素\",F51,\"タンク容量\",F43,\"外貿\")","v":38805},{"$f":"KEISAN(\"水素\",G51,\"タンク容量\",G43,\"外貿\")","v":25870},{"$f":"KEISAN(\"水素\",H51,\"タンク容量\",H43,\"外貿\")","v":3556},{"$f":"KEISAN(\"水素\",I51,\"タンク容量\",I43,\"外貿\")","v":3556},{"$f":"KEISAN(\"水素\",J51,\"タンク容量\",J43,\"外貿\")","v":3556}," ② 港湾施設能力及び対象船舶一覧より、需要量に合わせた船型を設定",null,null," 運搬船積載量","（m3/隻）",{"$f":"KEISAN(\"水素\",P51,\"タンク容量\",P43,\"外貿\")","v":64675},{"$f":"KEISAN(\"水素\",Q51,\"タンク容量\",Q43,\"外貿\")","v":38805},{"$f":"KEISAN(\"水素\",R51,\"タンク容量\",R43,\"外貿\")","v":25870},{"$f":"KEISAN(\"水素\",S51,\"タンク容量\",S43,\"外貿\")","v":3556},{"$f":"KEISAN(\"水素\",T51,\"タンク容量\",T43,\"外貿\")","v":3556},{"$f":"KEISAN(\"水素\",U51,\"タンク容量\",U43,\"外貿\")","v":3556}," ② 港湾施設能力及び対象船舶一覧より、需要量に合わせた船型を設定"]
[null,null,null,"（t/隻）",{"$f":"E45*E44","v":4579.7349476439795},2747.8409685863876,1831.8939790575917,251.80575916230367,251.80575916230367,251.80575916230367," ③=②×①",null,null,null,"（t/隻）",{"$f":"P45*P44","v":4579.7349476439795},{"$f":"Q45*Q44","v":2747.8409685863876},{"$f":"R45*R44","v":1831.8939790575917},251.80575916230367,251.80575916230367,251.80575916230367," ③=②×①"]
[null,null,null,"(GT)",{"$f":"KEISAN(\"水素\",E51,\"総トン数\",E43,\"外貿\")","v":50000},{"$f":"KEISAN(\"水素\",F51,\"総トン数\",F43,\"外貿\")","v":30000},{"$f":"KEISAN(\"水素\",G51,\"総トン数\",G43,\"外貿\")","v":20000},{"$f":"KEISAN(\"水素\",H51,\"総トン数\",H43,\"外貿\")","v":4505},{"$f":"KEISAN(\"水素\",I51,\"総トン数\",I43,\"外貿\")","v":4505},{"$f":"KEISAN(\"水素\",J51,\"総トン数\",J43,\"外貿\")","v":4505},"港湾施設能力及び対象船舶一覧より、需要量に合わせた船型を設定",null,null,null,"(GT)",{"$f":"KEISAN(\"水素\",P51,\"総トン数\",P43,\"外貿\")","v":50000},{"$f":"KEISAN(\"水素\",Q51,\"総トン数\",Q43,\"外貿\")","v":30000},{"$f":"KEISAN(\"水素\",R51,\"総トン数\",R43,\"外貿\")","v":20000},{"$f":"KEISAN(\"水素\",S51,\"総トン数\",S43,\"外貿\")","v":4505},{"$f":"KEISAN(\"水素\",T51,\"総トン数\",T43,\"外貿\")","v":4505},{"$f":"KEISAN(\"水素\",U51,\"総トン数\",U43,\"外貿\")","v":4505},"港湾施設能力及び対象船舶一覧より、需要量に合わせた船型を設定"]
[null,null,null,"(DWT)",{"$f":"E47/1.3702","v":36491.023208290761},21894.613924974456,14596.409283316303,3287.8411910669975,3287.8411910669975,3287.8411910669975," LNG船のDWTとGTの関係：DWT=GT/1.3702 より （※１）",null,null,null,"(DWT)",{"$f":"P47/1.3702","v":36491.023208290761},{"$f":"Q47/1.3702","v":21894.613924974456},{"$f":"R47/1.3702","v":14596.409283316303},3287.8411910669975,3287.8411910669975,3287.8411910669975," LNG船のDWTとGTの関係：DWT=GT/1.3702 より （※１）"]
[null,null," 船速（外航）","（ノット）",14,14,14,14,14,14," ④ 国土交通省検討資料より",null,null," 船速（外航）","（ノット）",14,14,14,14,14,14," ④ 国土交通省検討資料より"]
[null,null," 海上輸送費用原単位","（千円/日･隻）",{"$f":"45.432*E48^(0.4019)","v":3096.7377308647324},2521.9903073946525,2142.7541067300813,1177.0863381909896,1177.0863381909896,1177.0863381909896," ⑤ 海上輸送費用原単位算定式より （※2）",null,null," 海上輸送費用原単位","（千円/日･隻）",{"$f":"45.432*P48^(0.4019)","v":3096.7377308647324},{"$f":"45.432*Q48^(0.4019)","v":2521.9903073946525},2142.7541067300813,1177.0863381909896,1177.0863381909896,1177.0863381909896," ⑤ 海上輸送費用原単位算定式より （※2）"]
[null,null," 月間需要量","（t/ピーク月）",{"$f":"①需要!$J$31/12*④海上輸送網入力!$C$59","v":4166.0836183513629},{"$f":"①需要!$J$63/12*④海上輸送網入力!$C$59","v":2520.0963589868693},{"$f":"①需要!$J$95/12*④海上輸送網入力!$C$59","v":730.56513140802952},{"$f":"①需要!$J$127/12*④海上輸送網入力!$C$59","v":43.339480052125623},{"$f":"①需要!$J$159/12*④海上輸送網入力!$C$59","v":74.800599762524016},{"$f":"①需要!$J$191/12*④海上輸送網入力!$C$59","v":223.49994689112449}," ⑥",null,null," 月間需要量","（t/その他月）",{"$f":"①需要!$J$31/12*④海上輸送網入力!$C$60","v":3398.6471623392699},{"$f":"①需要!$J$63/12*④海上輸送網入力!$C$60","v":2055.8680823313935},{"$f":"①需要!$J$95/12*④海上輸送網入力!$C$60","v":595.98734404339257},{"$f":"①需要!$J$127/12*④海上輸送網入力!$C$60","v":35.35589162147091},{"$f":"①需要!$J$159/12*④海上輸送網入力!$C$60","v":61.021541911532765},{"$f":"①需要!$J$191/12*④海上輸送網入力!$C$60","v":182.32890404275949}," ⑥"]
[null,null," 月間寄港回数","（回/月）",{"$f":"ROUNDUP(E51/E$46,0)","v":1},1,1,1,1,1," ⑦＝⑥／③",null,null," 月間寄港回数","（回/月）",{"$f":"ROUNDUP(P51/P$46,0)","v":1},{"$f":"ROUNDUP(Q51/Q$46,0)","v":1},1,1,1,1," ⑦＝⑥／③"]
[null,null," 海上輸送距離","（海里）",{"$f":"④海上輸送網入力!C$17","v":3441},{"$f":"④海上輸送網入力!D$17","v":3406},{"$f":"④海上輸送網入力!E$17","v":3399},{"$f":"④海上輸送網入力!F$17","v":3283},{"$f":"④海上輸送網入力!G$17","v":3386},{"$f":"④海上輸送網入力!H$17","v":3255}," ⑧　原産国オーストラリア",null,null," 海上輸送距離","（海里）",{"$f":"④海上輸送網入力!$C$17","v":3441},{"$f":"④海上輸送網入力!$D$17","v":3406},{"$f":"④海上輸送網入力!$E$17","v":3399},{"$f":"④海上輸送網入力!$F$17","v":3283},{"$f":"④海上輸送網入力!$G$17","v":3386},{"$f":"④海上輸送網入力!$H$17","v":3255}," ⑧　原産国オーストラリア"]
[null,null,null,null,{"$f":"④海上輸送網入力!C$21","v":4814},{"$f":"④海上輸送網入力!D$21","v":4876},{"$f":"④海上輸送網入力!E$21","v":4911},{"$f":"④海上輸送網入力!F$21","v":4942},{"$f":"④海上輸送網入力!G$21","v":4900},{"$f":"④海上輸送網入力!H$21","v":5010}," ⑧　原産国アメリカ",null,null,null,null,{"$f":"④海上輸送網入力!$C$21","v":4814},{"$f":"④海上輸送網入力!$D$21","v":4876},{"$f":"④海上輸送網入力!$E$21","v":4911},{"$f":"④海上輸送網入力!$F$21","v":4942},{"$f":"④海上輸送網入力!$G$21","v":4900},{"$f":"④海上輸送網入力!$H$21","v":5010}," ⑧　原産国アメリカ"]
[null,null,null,null,{"$f":"④海上輸送網入力!C$25","v":4092},{"$f":"④海上輸送網入力!D$25","v":4157},{"$f":"④海上輸送網入力!E$25","v":4193},{"$f":"④海上輸送網入力!F$25","v":4223},{"$f":"④海上輸送網入力!G$25","v":4181},{"$f":"④海上輸送網入力!H$25","v":4288}," ⑧　原産国カナダ",null,null,null,null,{"$f":"④海上輸送網入力!$C$25","v":4092},{"$f":"④海上輸送網入力!$D$25","v":4157},{"$f":"④海上輸送網入力!$E$25","v":4193},{"$f":"④海上輸送網入力!$F$25","v":4223},{"$f":"④海上輸送網入力!$G$25","v":4181},{"$f":"④海上輸送網入力!$H$25","v":4288}," ⑧　原産国カナダ"]
[null,null,null,null,{"$f":"④海上輸送網入力!C$29","v":9420},{"$f":"④海上輸送網入力!D$29","v":9491},{"$f":"④海上輸送網入力!E$29","v":9526},{"$f":"④海上輸送網入力!F$29","v":9557},{"$f":"④海上輸送網入力!G$29","v":9515},{"$f":"④海上輸送網入力!H$29","v":9616}," ⑧　原産国チリ",null,null,null,null,{"$f":"④海上輸送網入力!$C$29","v":9420},{"$f":"④海上輸送網入力!$D$29","v":9491},{"$f":"④海上輸送網入力!$E$29","v":9526},{"$f":"④海上輸送網入力!$F$29","v":9557},{"$f":"④海上輸送網入力!$G$29","v":9515},{"$f":"④海上輸送網入力!$H$29","v":9616}," ⑧　原産国チリ"]
[null,null,null,null,{"$f":"④海上輸送網入力!C$33","v":6138},{"$f":"④海上輸送網入力!D$33","v":6104},{"$f":"④海上輸送網入力!E$33","v":6096},{"$f":"④海上輸送網入力!F$33","v":5981},{"$f":"④海上輸送網入力!G$33","v":6084},{"$f":"④海上輸送網入力!H$33","v":5953}," ⑧　原産国オマーン",null,null,null,null,{"$f":"④海上輸送網入力!$C$33","v":6138},{"$f":"④海上輸送網入力!$D$33","v":6104},{"$f":"④海上輸送網入力!$E$33","v":6096},{"$f":"④海上輸送網入力!$F$33","v":5981},{"$f":"④海上輸送網入力!$G$33","v":6084},{"$f":"④海上輸送網入力!$H$33","v":5953}," ⑧　原産国オマーン"]
[null,null,null,null,{"$f":"④海上輸送網入力!C$37","v":9166},{"$f":"④海上輸送網入力!D$37","v":9132},{"$f":"④海上輸送網入力!E$37","v":9124},{"$f":"④海上輸送網入力!F$37","v":9009},{"$f":"④海上輸送網入力!G$37","v":9112},{"$f":"④海上輸送網入力!H$37","v":8892}," ⑧　原産国ナミビア",null,null,null,null,{"$f":"④海上輸送網入力!$C$37","v":9166},{"$f":"④海上輸送網入力!$D$37","v":9132},{"$f":"④海上輸送網入力!$E$37","v":9124},{"$f":"④海上輸送網入力!$F$37","v":9009},{"$f":"④海上輸送網入力!$G$37","v":9112},{"$f":"④海上輸送網入力!$H$37","v":8892}," ⑧　原産国ナミビア"]
[null,null,"シナリオ設定","（％）",0.46391141554112508,0.46391141554112508,0.46391141554112508,0.46391141554112508,0.46391141554112508,0.46391141554112508," ⑨　原産国オーストラリア",null,null,"シナリオ設定","（％）",{"$f":"E59","v":0.46391141554112508},{"$f":"F59","v":0.46391141554112508},0.46391141554112508,0.46391141554112508,0.46391141554112508,0.46391141554112508," ⑨　原産国オーストラリア"]
[null,null,null,null,0,0,0,0,0,0," ⑨　原産国アメリカ",null,null,null,null,{"$f":"E60","v":0},0,0,0,0,0," ⑨　原産国アメリカ"]
[null,null,null,null,0.37228826495840261,0.37228826495840261,0.37228826495840261,0.37228826495840261,0.37228826495840261,0.37228826495840261," ⑨　原産国カナダ",null,null,null,null,0.37228826495840261,0.37228826495840261,0.37228826495840261,0.37228826495840261,0.37228826495840261,0.37228826495840261," ⑨　原産国カナダ"]
[null,null,null,null,0.16380031950047247,0.16380031950047247,0.16380031950047247,0.16380031950047247,0.16380031950047247,0.16380031950047247," ⑨　原産国チリ",null,null,null,null,0.16380031950047247,0.16380031950047247,0.16380031950047247,0.16380031950047247,0.16380031950047247,0.16380031950047247," ⑨　原産国チリ"]
[null,null,null,null,0,0,0,0,0,0," ⑨　原産国オマーン",null,null,null,null,0,0,0,0,0,0," ⑨　原産国オマーン"]
[null,null,null,null,0,0,0,0,0,0," ⑨　原産国ナミビア",null,null,null,null,0,0,0,0,0,0," ⑨　原産国ナミビア"]
[null,null," 海上輸送日数","（日）",{"$f":"E53/E$49/24","v":10.241071428571429},10.136904761904761,10.116071428571429,9.7708333333333339,10.077380952380953,9.6875," ⑩＝⑧／④　原産国オーストラリア",null,null," 海上輸送日数","（日）",{"$f":"P53/P$49/24","v":10.241071428571429},{"$f":"Q53/Q$49/24","v":10.136904761904761},10.116071428571429,9.7708333333333339,10.077380952380953,9.6875," ⑩＝⑧／④　原産国オーストラリア"]
[null,null,null,null,14.327380952380951,14.511904761904761,14.616071428571429,14.708333333333334,14.583333333333334,14.910714285714285," ⑩＝⑧／④　原産国アメリカ",null,null,null,null,{"$f":"P54/P$49/24","v":14.327380952380951},14.511904761904761,14.616071428571429,14.708333333333334,14.583333333333334,14.910714285714285," ⑩＝⑧／④　原産国アメリカ"]
[null,null,null,null,12.178571428571429,12.37202380952381,12.479166666666666,12.568452380952381,12.443452380952381,12.761904761904761," ⑩＝⑧／④　原産国カナダ",null,null,null,null,12.178571428571429,12.37202380952381,12.479166666666666,12.568452380952381,12.443452380952381,12.761904761904761," ⑩＝⑧／④　原産国カナダ"]
[null,null,null,null,28.035714285714288,28.24702380952381,28.351190476190478,28.44345238095238,28.31845238095238,28.61904761904762," ⑩＝⑧／④　原産国チリ",null,null,null,null,28.035714285714288,28.24702380952381,28.351190476190478,28.44345238095238,28.31845238095238,28.61904761904762," ⑩＝⑧／④　原産国チリ"]
[null,null,null,null,18.267857142857142,18.166666666666668,18.142857142857142,17.800595238095237,18.107142857142858,17.717261904761905," ⑩＝⑧／④　原産国オマーン",null,null,null,null,18.267857142857142,18.166666666666668,18.142857142857142,17.800595238095237,18.107142857142858,17.717261904761905," ⑩＝⑧／④　原産国オマーン"]
[null,null,null,null,27.279761904761902,27.178571428571431,27.154761904761902,26.8125,27.11904761904762,26.464285714285712," ⑩＝⑧／④　原産国ナミビア",null,null,null,null,27.279761904761902,27.178571428571431,27.154761904761902,26.8125,27.11904761904762,26.464285714285712," ⑩＝⑧／④　原産国ナミビア"]
[null,null," 海上輸送費用","（千円/月）",{"$f":"E$50*E$52*E59*E65","v":14712.445946205133},11859.976780976303,10055.861490066094,5335.4982752470287,5502.8928297247758,5289.9929594666701," ⑪＝⑤×⑦×⑨×⑩　原産国オーストラリア",null,null," 海上輸送費用","（千円/月）",{"$f":"P$50*P$52*P59*P65","v":14712.445946205133},{"$f":"Q$50*Q$52*Q59*Q65","v":11859.976780976303},10055.861490066094,5335.4982752470287,5502.8928297247758,5289.9929594666701," ⑪＝⑤×⑦×⑨×⑩　原産国オーストラリア"]
[null,null,null,null,0,0,0,0,0,0," ⑪＝⑤×⑦×⑨×⑩　原産国アメリカ",null,null,null,null,{"$f":"P$50*P$52*P60*P66","v":0},0,0,0,0,0," ⑪＝⑤×⑦×⑨×⑩　原産国アメリカ"]
[null,null,null,null,14040.42067312516,11616.184655551213,9954.9083951581924,5507.6897714833522,5452.912842664432,5592.4635898935849," ⑪＝⑤×⑦×⑨×⑩　原産国カナダ",null,null,null,null,14040.42067312516,11616.184655551213,9954.9083951581924,5507.6897714833522,5452.912842664432,5592.4635898935849," ⑪＝⑤×⑦×⑨×⑩　原産国カナダ"]
[null,null,null,null,14221.021583356318,11668.925139452573,9950.8087746319234,5484.1000873728681,5459.9991975884523,5517.9560992128809," ⑪＝⑤×⑦×⑨×⑩　原産国チリ",null,null,null,null,14221.021583356318,11668.925139452573,9950.8087746319234,5484.1000873728681,5459.9991975884523,5517.9560992128809," ⑪＝⑤×⑦×⑨×⑩　原産国チリ"]
[null,null,null,null,0,0,0,0,0,0," ⑪＝⑤×⑦×⑨×⑩　原産国オマーン",null,null,null,null,0,0,0,0,0,0," ⑪＝⑤×⑦×⑨×⑩　原産国オマーン"]
[null,null,null,null,0,0,0,0,0,0," ⑪＝⑤×⑦×⑨×⑩　原産国ナミビア",null,null,null,null,0,0,0,0,0,0," ⑪＝⑤×⑦×⑨×⑩　原産国ナミビア"]
[null,null," 海上輸送費用　合計","（億円/月）",{"$f":"SUM(E71:J76)*1000/100000000","v":1.5722405909117696},null,null,null,null,null,null,null,null," 海上輸送費用　合計","（億円/月）",{"$f":"SUM(P71:U76)*1000/100000000","v":1.5722405909117696}]
[]
[null,null,"移行期","単位","新潟港","直江津港","伏木富山港","金沢港","七尾港","敦賀港","備考",null,null,"移行期","単位","新潟港","直江津港","伏木富山港","金沢港","七尾港","敦賀港","備考"]
[null,null," 密度","（t/m3）",{"$f":"④海上輸送網入力!$E$8","v":7.0811518324607331E-2},{"$f":"④海上輸送網入力!$E$8","v":7.0811518324607331E-2},{"$f":"④海上輸送網入力!$E$8","v":7.0811518324607331E-2},{"$f":"④海上輸送網入力!$E$8","v":7.0811518324607331E-2},{"$f":"④海上輸送網入力!$E$8","v":7.0811518324607331E-2},{"$f":"④海上輸送網入力!$E$8","v":7.0811518324607331E-2}," ①",null,null," 密度","（t/m3）",{"$f":"④海上輸送網入力!$E$8","v":7.0811518324607331E-2},{"$f":"④海上輸送網入力!$E$8","v":7.0811518324607331E-2},{"$f":"④海上輸送網入力!$E$8","v":7.0811518324607331E-2},{"$f":"④海上輸送網入力!$E$8","v":7.0811518324607331E-2},{"$f":"④海上輸送網入力!$E$8","v":7.0811518324607331E-2},{"$f":"④海上輸送網入力!$E$8","v":7.0811518324607331E-2}," ①"]
[null,null," 運搬船積載量","（m3/隻）",{"$f":"KEISAN(\"水素\",E87,\"タンク容量\",E79,\"外貿\")","v":160000},{"$f":"KEISAN(\"水素\",F87,\"タンク容量\",F79,\"外貿\")","v":160000},{"$f":"KEISAN(\"水素\",G87,\"タンク容量\",G79,\"外貿\")","v":103480},{"$f":"KEISAN(\"水素\",H87,\"タンク容量\",H79,\"外貿\")","v":3556},{"$f":"KEISAN(\"水素\",I87,\"タンク容量\",I79,\"外貿\")","v":38805},{"$f":"KEISAN(\"水素\",J87,\"タンク容量\",J79,\"外貿\")","v":38805}," ② 港湾施設能力及び対象船舶一覧より、需要量に合わせた船型を設定",null,null," 運搬船積載量","（m3/隻）",{"$f":"KEISAN(\"水素\",P87,\"タンク容量\",P79,\"外貿\")","v":160000},{"$f":"KEISAN(\"水素\",Q87,\"タンク容量\",Q79,\"外貿\")","v":160000},{"$f":"KEISAN(\"水素\",R87,\"タンク容量\",R79,\"外貿\")","v":103480},{"$f":"KEISAN(\"水素\",S87,\"タンク容量\",S79,\"外貿\")","v":3556},{"$f":"KEISAN(\"水素\",T87,\"タンク容量\",T79,\"外貿\")","v":25870},{"$f":"KEISAN(\"水素\",U87,\"タンク容量\",U79,\"外貿\")","v":38805}," ② 港湾施設能力及び対象船舶一覧より、需要量に合わせた船型を設定"]
[null,null,null,"（t/隻）",{"$f":"E81*E80","v":11329.842931937173},11329.842931937173,7327.5759162303666,251.80575916230367,2747.8409685863876,2747.8409685863876," ③=②×①",null,null,null,"（t/隻）",{"$f":"P81*P80","v":11329.842931937173},{"$f":"Q81*Q80","v":11329.842931937173},{"$f":"R81*R80","v":7327.5759162303666},251.80575916230367,1831.8939790575917,{"$f":"U81*U80","v":2747.8409685863876}," ③=②×①"]
[null,null,null,"(GT)",{"$f":"KEISAN(\"水素\",E87,\"総トン数\",E79,\"外貿\")","v":130000},{"$f":"KEISAN(\"水素\",F87,\"総トン数\",F79,\"外貿\")","v":130000},{"$f":"KEISAN(\"水素\",G87,\"総トン数\",G79,\"外貿\")","v":80000},{"$f":"KEISAN(\"水素\",H87,\"総トン数\",H79,\"外貿\")","v":4505},{"$f":"KEISAN(\"水素\",I87,\"総トン数\",I79,\"外貿\")","v":30000},{"$f":"KEISAN(\"水素\",J87,\"総トン数\",J79,\"外貿\")","v":30000},"港湾施設能力及び対象船舶一覧より、需要量に合わせた船型を設定",null,null,null,"(GT)",{"$f":"KEISAN(\"水素\",P87,\"総トン数\",P79,\"外貿\")","v":130000},{"$f":"KEISAN(\"水素\",Q87,\"総トン数\",Q79,\"外貿\")","v":130000},{"$f":"KEISAN(\"水素\",R87,\"総トン数\",R79,\"外貿\")","v":80000},{"$f":"KEISAN(\"水素\",S87,\"総トン数\",S79,\"外貿\")","v":4505},{"$f":"KEISAN(\"水素\",T87,\"総トン数\",T79,\"外貿\")","v":20000},{"$f":"KEISAN(\"水素\",U87,\"総トン数\",U79,\"外貿\")","v":30000},"港湾施設能力及び対象船舶一覧より、需要量に合わせた船型を設定"]
[null,null,null,"(DWT)",{"$f":"E83/1.3702","v":94876.660341555966},94876.660341555966,58385.637133265212,3287.8411910669975,21894.613924974456,21894.613924974456," LNG船のDWTとGTの関係：DWT=GT/1.3702 より （※１）",null,null,null,"(DWT)",{"$f":"P83/1.3702","v":94876.660341555966},{"$f":"Q83/1.3702","v":94876.660341555966},{"$f":"R83/1.3702","v":58385.637133265212},3287.8411910669975,14596.409283316303,21894.613924974456," LNG船のDWTとGTの関係：DWT=GT/1.3702 より （※１）"]
[null,null," 船速（外航）","（ノット）",14,14,14,14,14,14," ④ 国土交通省検討資料より",null,null," 船速（外航）","（ノット）",14,14,14,14,14,14," ④ 国土交通省検討資料より"]
[null,null," 海上輸送費用原単位","（千円/日･隻）",{"$f":"45.432*E84^(0.4019)","v":4546.552540011312},4546.552540011312,3740.5911898956647,1177.0863381909896,2521.9903073946525,2521.9903073946525," ⑤ 海上輸送費用原単位算定式より （※2）",null,null," 海上輸送費用原単位","（千円/日･隻）",{"$f":"45.432*P84^(0.4019)","v":4546.552540011312},{"$f":"45.432*Q84^(0.4019)","v":4546.552540011312},3740.5911898956647,1177.0863381909896,2142.7541067300813,2521.9903073946525," ⑤ 海上輸送費用原単位算定式より （※2）"]
[null,null," 月間需要量","（t/ピーク月）",{"$f":"①需要!$K$31/12*④海上輸送網入力!$C$59","v":26699.06703677911},{"$f":"①需要!$K$63/12*④海上輸送網入力!$C$59","v":17613.898096249304},{"$f":"①需要!$K$95/12*④海上輸送網入力!$C$59","v":6984.1476810149707},{"$f":"①需要!$K$127/12*④海上輸送網入力!$C$59","v":1718.7444063126725},{"$f":"①需要!$K$159/12*④海上輸送網入力!$C$59","v":1905.8397762279553},{"$f":"①需要!$K$191/12*④海上輸送網入力!$C$59","v":2624.3643668971135}," ⑥",null,null," 月間需要量","（t/その他月）",{"$f":"①需要!$K$31/12*④海上輸送網入力!$C$60","v":21780.817845793488},{"$f":"①需要!$K$63/12*④海上輸送網入力!$C$60","v":14369.23265746654},{"$f":"①需要!$K$95/12*④海上輸送網入力!$C$60","v":5697.5941608280036},{"$f":"①需要!$K$127/12*④海上輸送網入力!$C$60","v":1402.133594623496},{"$f":"①需要!$K$159/12*④海上輸送網入力!$C$60","v":1554.7640279754376},{"$f":"①需要!$K$191/12*④海上輸送網入力!$C$60","v":2140.9288256265927}," ⑥"]
[null,null," 月間寄港回数","（回/月）",{"$f":"ROUNDUP(E87/E$82,0)","v":3},2,1,7,1,1," ⑦＝⑥／③",null,null," 月間寄港回数","（回/月）",{"$f":"ROUNDUP(P87/P$82,0)","v":2},{"$f":"ROUNDUP(Q87/Q$82,0)","v":2},1,6,1,1," ⑦＝⑥／③"]
[null,null," 海上輸送距離","（海里）",{"$f":"④海上輸送網入力!C$17","v":3441},{"$f":"④海上輸送網入力!D$17","v":3406},{"$f":"④海上輸送網入力!E$17","v":3399},{"$f":"④海上輸送網入力!F$17","v":3283},{"$f":"④海上輸送網入力!G$17","v":3386},{"$f":"④海上輸送網入力!H$17","v":3255}," ⑧　原産国オーストラリア",null,null," 海上輸送距離","（海里）",{"$f":"④海上輸送網入力!$C$17","v":3441},{"$f":"④海上輸送網入力!$D$17","v":3406},{"$f":"④海上輸送網入力!$E$17","v":3399},{"$f":"④海上輸送網入力!$F$17","v":3283},{"$f":"④海上輸送網入力!$G$17","v":3386},{"$f":"④海上輸送網入力!$H$17","v":3255}," ⑧　原産国オーストラリア"]
[null,null,null,null,{"$f":"④海上輸送網入力!C$21","v":4814},{"$f":"④海上輸送網入力!D$21","v":4876},{"$f":"④海上輸送網入力!E$21","v":4911},{"$f":"④海上輸送網入力!F$21","v":4942},{"$f":"④海上輸送網入力!G$21","v":4900},{"$f":"④海上輸送網入力!H$21","v":5010}," ⑧　原産国アメリカ",null,null,null,null,{"$f":"④海上輸送網入力!$C$21","v":4814},{"$f":"④海上輸送網入力!$D$21","v":4876},{"$f":"④海上輸送網入力!$E$21","v":4911},{"$f":"④海上輸送網入力!$F$21","v":4942},{"$f":"④海上輸送網入力!$G$21","v":4900},{"$f":"④海上輸送網入力!$H$21","v":5010}," ⑧　原産国アメリカ"]
[null,null,null,null,{"$f":"④海上輸送網入力!C$25","v":4092},{"$f":"④海上輸送網入力!D$25","v":4157},{"$f":"④海上輸送網入力!E$25","v":4193},{"$f":"④海上輸送網入力!F$25","v":4223},{"$f":"④海上輸送網入力!G$25","v":4181},{"$f":"④海上輸送網入力!H$25","v":4288}," ⑧　原産国カナダ",null,null,null,null,{"$f":"④海上輸送網入力!$C$25","v":4092},{"$f":"④海上輸送網入力!$D$25","v":4157},{"$f":"④海上輸送網入力!$E$25","v":4193},{"$f":"④海上輸送網入力!$F$25","v":4223},{"$f":"④海上輸送網入力!$G$25","v":4181},{"$f":"④海上輸送網入力!$H$25","v":4288}," ⑧　原産国カナダ"]
[null,null,null,null,{"$f":"④海上輸送網入力!C$29","v":9420},{"$f":"④海上輸送網入力!D$29","v":9491},{"$f":"④海上輸送網入力!E$29","v":9526},{"$f":"④海上輸送網入力!F$29","v":9557},{"$f":"④海上輸送網入力!G$29","v":9515},{"$f":"④海上輸送網入力!H$29","v":9616}," ⑧　原産国チリ",null,null,null,null,{"$f":"④海上輸送網入力!$C$29","v":9420},{"$f":"④海上輸送網入力!$D$29","v":9491},{"$f":"④海上輸送網入力!$E$29","v":9526},{"$f":"④海上輸送網入力!$F$29","v":9557},{"$f":"④海上輸送網入力!$G$29","v":9515},{"$f":"④海上輸送網入力!$H$29","v":9616}," ⑧　原産国チリ"]
[null,null,null,null,{"$f":"④海上輸送網入力!C$33","v":6138},{"$f":"④海上輸送網入力!D$33","v":6104},{"$f":"④海上輸送網入力!E$33","v":6096},{"$f":"④海上輸送網入力!F$33","v":5981},{"$f":"④海上輸送網入力!G$33","v":6084},{"$f":"④海上輸送網入力!H$33","v":5953}," ⑧　原産国オマーン",null,null,null,null,{"$f":"④海上輸送網入力!$C$33","v":6138},{"$f":"④海上輸送網入力!$D$33","v":6104},{"$f":"④海上輸送網入力!$E$33","v":6096},{"$f":"④海上輸送網入力!$F$33","v":5981},{"$f":"④海上輸送網入力!$G$33","v":6084},{"$f":"④海上輸送網入力!$H$33","v":5953}," ⑧　原産国オマーン"]
[null,null,null,null,{"$f":"④海上輸送網入力!C$37","v":9166},{"$f":"④海上輸送網入力!D$37","v":9132},{"$f":"④海上輸送網入力!E$37","v":9124},{"$f":"④海上輸送網入力!F$37","v":9009},{"$f":"④海上輸送網入力!G$37","v":9112},{"$f":"④海上輸送網入力!H$37","v":8892}," ⑧　原産国ナミビア",null,null,null,null,{"$f":"④海上輸送網入力!$C$37","v":9166},{"$f":"④海上輸送網入力!$D$37","v":9132},{"$f":"④海上輸送網入力!$E$37","v":9124},{"$f":"④海上輸送網入力!$F$37","v":9009},{"$f":"④海上輸送網入力!$G$37","v":9112},{"$f":"④海上輸送網入力!$H$37","v":8892}," ⑧　原産国ナミビア"]
[null,null,"シナリオ設定","（％）",0.35206261508833564,0.35206261508833564,0.35206261508833564,0.35206261508833564,0.35206261508833564,0.35206261508833564," ⑨　原産国オーストラリア",null,null,"シナリオ設定","（％）",{"$f":"E95","v":0.35206261508833564},{"$f":"F95","v":0.35206261508833564},0.35206261508833564,0.35206261508833564,0.35206261508833564,0.35206261508833564," ⑨　原産国オーストラリア"]
[null,null,null,null,0.24109947870613282,0.24109947870613282,0.24109947870613282,0.24109947870613282,0.24109947870613282,0.24109947870613282," ⑨　原産国アメリカ",null,null,null,null,{"$f":"E96","v":0.24109947870613282},0.24109947870613282,0.24109947870613282,0.24109947870613282,0.24109947870613282,0.24109947870613282," ⑨　原産国アメリカ"]
[null,null,null,null,0.28252975834852107,0.28252975834852107,0.28252975834852107,0.28252975834852107,0.28252975834852107,0.28252975834852107," ⑨　原産国カナダ",null,null,null,null,0.28252975834852107,0.28252975834852107,0.28252975834852107,0.28252975834852107,0.28252975834852107,0.28252975834852107," ⑨　原産国カナダ"]
[null,null,null,null,0.12430814785701055,0.12430814785701055,0.12430814785701055,0.12430814785701055,0.12430814785701055,0.12430814785701055," ⑨　原産国チリ",null,null,null,null,0.12430814785701055,0.12430814785701055,0.12430814785701055,0.12430814785701055,0.12430814785701055,0.12430814785701055," ⑨　原産国チリ"]
[null,null,null,null,0,0,0,0,0,0," ⑨　原産国オマーン",null,null,null,null,0,0,0,0,0,0," ⑨　原産国オマーン"]
[null,null,null,null,0,0,0,0,0,0," ⑨　原産国ナミビア",null,null,null,null,0,0,0,0,0,0," ⑨　原産国ナミビア"]
[null,null," 海上輸送日数","（日）",{"$f":"E89/E$85/24","v":10.241071428571429},10.136904761904761,10.116071428571429,9.7708333333333339,10.077380952380953,9.6875," ⑩＝⑧／④　原産国オーストラリア",null,null," 海上輸送日数","（日）",{"$f":"P89/P$85/24","v":10.241071428571429},{"$f":"Q89/Q$85/24","v":10.136904761904761},10.116071428571429,9.7708333333333339,10.077380952380953,9.6875," ⑩＝⑧／④　原産国オーストラリア"]
[null,null,null,null,14.327380952380951,14.511904761904761,14.616071428571429,14.708333333333334,14.583333333333334,14.910714285714285," ⑩＝⑧／④　原産国アメリカ",null,null,null,null,{"$f":"P90/P$85/24","v":14.327380952380951},14.511904761904761,14.616071428571429,14.708333333333334,14.583333333333334,14.910714285714285," ⑩＝⑧／④　原産国アメリカ"]
[null,null,null,null,12.178571428571429,12.37202380952381,12.479166666666666,12.568452380952381,12.443452380952381,12.761904761904761," ⑩＝⑧／④　原産国カナダ",null,null,null,null,12.178571428571429,12.37202380952381,12.479166666666666,12.568452380952381,12.443452380952381,12.761904761904761," ⑩＝⑧／④　原産国カナダ"]
[null,null,null,null,28.035714285714288,28.24702380952381,28.351190476190478,28.44345238095238,28.31845238095238,28.61904761904762," ⑩＝⑧／④　原産国チリ",null,null,null,null,28.035714285714288,28.24702380952381,28.351190476190478,28.44345238095238,28.31845238095238,28.61904761904762," ⑩＝⑧／④　原産国チリ"]
[null,null,null,null,18.267857142857142,18.166666666666668,18.142857142857142,17.800595238095237,18.107142857142858,17.717261904761905," ⑩＝⑧／④　原産国オマーン",null,null,null,null,18.267857142857142,18.166666666666668,18.142857142857142,17.800595238095237,18.107142857142858,17.717261904761905," ⑩＝⑧／④　原産国オマーン"]
[null,null,null,null,27.279761904761902,27.178571428571431,27.154761904761902,26.8125,27.11904761904762,26.464285714285712," ⑩＝⑧／④　原産国ナミビア",null,null,null,null,27.279761904761902,27.178571428571431,27.154761904761902,26.8125,27.11904761904762,26.464285714285712," ⑩＝⑧／④　原産国ナミビア"]
[null,null," 海上輸送費用","（千円/月）",{"$f":"E$86*E$88*E95*E101","v":49177.763568032497},32451.702550173137,13322.080217480066,28343.786957132495,8947.69146025603,8601.5167463477192," ⑪＝⑤×⑦×⑨×⑩　原産国オーストラリア",null,null," 海上輸送費用","（千円/月）",{"$f":"P$86*P$88*P95*P101","v":32785.175712021664},{"$f":"Q$86*Q$88*Q95*Q101","v":32451.702550173137},13322.080217480066,24294.674534685,7602.2110656022651,8601.5167463477192," ⑪＝⑤×⑦×⑨×⑩　原産国オーストラリア"]
[null,null,null,null,47115.797744060692,31815.071292070337,13181.571046234023,29219.050172980296,8867.4038310487358,9066.4679986845222," ⑪＝⑤×⑦×⑨×⑩　原産国アメリカ",null,null,null,null,{"$f":"P$86*P$88*P96*P102","v":31410.531829373791},31815.071292070337,13181.571046234023,25044.900148268829,7533.996431034032,9066.4679986845222," ⑪＝⑤×⑦×⑨×⑩　原産国アメリカ"]
[null,null,null,null,46931.454551020019,31784.629613651061,13188.336805252822,29258.520470925308,8866.4241128368867,9093.3333163942989," ⑪＝⑤×⑦×⑨×⑩　原産国カナダ",null,null,null,null,31287.636367346677,31784.629613651061,13188.336805252822,25078.731832221696,7533.1640348048622,9093.3333163942989," ⑪＝⑤×⑦×⑨×⑩　原産国カナダ"]
[null,null,null,null,47535.130438496104,31928.940056034429,13182.90559743775,29133.204905945084,8877.9465101286369,8972.1843028267976," ⑪＝⑤×⑦×⑨×⑩　原産国チリ",null,null,null,null,31690.086958997403,31928.940056034429,13182.90559743775,24971.318490810074,7542.9537885734962,8972.1843028267976," ⑪＝⑤×⑦×⑨×⑩　原産国チリ"]
[null,null,null,null,0,0,0,0,0,0," ⑪＝⑤×⑦×⑨×⑩　原産国オマーン",null,null,null,null,0,0,0,0,0,0," ⑪＝⑤×⑦×⑨×⑩　原産国オマーン"]
[null,null,null,null,0,0,0,0,0,0," ⑪＝⑤×⑦×⑨×⑩　原産国ナミビア",null,null,null,null,0,0,0,0,0,0," ⑪＝⑤×⑦×⑨×⑩　原産国ナミビア"]
[null,null," 海上輸送費用　合計","（億円/月）",{"$f":"SUM(E107:J112)*1000/100000000","v":5.5886291426544981},null,null,null,null,null,null,null,null," 海上輸送費用　合計","（億円/月）",{"$f":"SUM(P107:U112)*1000/100000000","v":4.7336412073632683}]
[]
[null,null,"2050年","単位","新潟港","直江津港","伏木富山港","金沢港","七尾港","敦賀港","備考",null,null,"2050年","単位","新潟港","直江津港","伏木富山港","金沢港","七尾港","敦賀港","備考"]
[null,null," 密度","（t/m3）",{"$f":"④海上輸送網入力!$E$8","v":7.0811518324607331E-2},{"$f":"④海上輸送網入力!$E$8","v":7.0811518324607331E-2},{"$f":"④海上輸送網入力!$E$8","v":7.0811518324607331E-2},{"$f":"④海上輸送網入力!$E$8","v":7.0811518324607331E-2},{"$f":"④海上輸送網入力!$E$8","v":7.0811518324607331E-2},{"$f":"④海上輸送網入力!$E$8","v":7.0811518324607331E-2}," ①",null,null," 密度","（t/m3）",{"$f":"④海上輸送網入力!$E$8","v":7.0811518324607331E-2},{"$f":"④海上輸送網入力!$E$8","v":7.0811518324607331E-2},{"$f":"④海上輸送網入力!$E$8","v":7.0811518324607331E-2},{"$f":"④海上輸送網入力!$E$8","v":7.0811518324607331E-2},{"$f":"④海上輸送網入力!$E$8","v":7.0811518324607331E-2},{"$f":"④海上輸送網入力!$E$8","v":7.0811518324607331E-2}," ①"]
[null,null," 運搬船積載量","（m3/隻）",{"$f":"KEISAN(\"水素\",E123,\"タンク容量\",E115,\"外貿\")","v":160000},{"$f":"KEISAN(\"水素\",F123,\"タンク容量\",F115,\"外貿\")","v":160000},{"$f":"KEISAN(\"水素\",G123,\"タンク容量\",G115,\"外貿\")","v":160000},{"$f":"KEISAN(\"水素\",H123,\"タンク容量\",H115,\"外貿\")","v":3556},{"$f":"KEISAN(\"水素\",I123,\"タンク容量\",I115,\"外貿\")","v":64675},{"$f":"KEISAN(\"水素\",J123,\"タンク容量\",J115,\"外貿\")","v":64675}," ② 港湾施設能力及び対象船舶一覧より、需要量に合わせた船型を設定",null,null," 運搬船積載量","（m3/隻）",{"$f":"KEISAN(\"水素\",P123,\"タンク容量\",P115,\"外貿\")","v":160000},{"$f":"KEISAN(\"水素\",Q123,\"タンク容量\",Q115,\"外貿\")","v":160000},{"$f":"KEISAN(\"水素\",R123,\"タンク容量\",R115,\"外貿\")","v":160000},{"$f":"KEISAN(\"水素\",S123,\"タンク容量\",S115,\"外貿\")","v":3556},{"$f":"KEISAN(\"水素\",T123,\"タンク容量\",T115,\"外貿\")","v":64675},{"$f":"KEISAN(\"水素\",U123,\"タンク容量\",U115,\"外貿\")","v":64675}," ② 港湾施設能力及び対象船舶一覧より、需要量に合わせた船型を設定"]
[null,null,null,"（t/隻）",{"$f":"E117*E116","v":11329.842931937173},11329.842931937173,11329.842931937173,251.80575916230367,4579.7349476439795,4579.7349476439795," ③=②×①",null,null,null,"（t/隻）",{"$f":"P117*P116","v":11329.842931937173},{"$f":"Q117*Q116","v":11329.842931937173},{"$f":"R117*R116","v":11329.842931937173},{"$f":"S117*S116","v":251.80575916230367},{"$f":"T117*T116","v":4579.7349476439795},{"$f":"U117*U116","v":4579.7349476439795}," ③=②×①"]
[null,null,null,"(GT)",{"$f":"KEISAN(\"水素\",E123,\"総トン数\",E115,\"外貿\")","v":130000},{"$f":"KEISAN(\"水素\",F123,\"総トン数\",F115,\"外貿\")","v":130000},{"$f":"KEISAN(\"水素\",G123,\"総トン数\",G115,\"外貿\")","v":130000},{"$f":"KEISAN(\"水素\",H123,\"総トン数\",H115,\"外貿\")","v":4505},{"$f":"KEISAN(\"水素\",I123,\"総トン数\",I115,\"外貿\")","v":50000},{"$f":"KEISAN(\"水素\",J123,\"総トン数\",J115,\"外貿\")","v":50000},"港湾施設能力及び対象船舶一覧より、需要量に合わせた船型を設定",null,null,null,"(GT)",{"$f":"KEISAN(\"水素\",P123,\"総トン数\",P115,\"外貿\")","v":130000},{"$f":"KEISAN(\"水素\",Q123,\"総トン数\",Q115,\"外貿\")","v":130000},{"$f":"KEISAN(\"水素\",R123,\"総トン数\",R115,\"外貿\")","v":130000},{"$f":"KEISAN(\"水素\",S123,\"総トン数\",S115,\"外貿\")","v":4505},{"$f":"KEISAN(\"水素\",T123,\"総トン数\",T115,\"外貿\")","v":50000},{"$f":"KEISAN(\"水素\",U123,\"総トン数\",U115,\"外貿\")","v":50000},"港湾施設能力及び対象船舶一覧より、需要量に合わせた船型を設定"]
[null,null,null,"(DWT)",{"$f":"E119/1.3702","v":94876.660341555966},94876.660341555966,94876.660341555966,3287.8411910669975,36491.023208290761,36491.023208290761," LNG船のDWTとGTの関係：DWT=GT/1.3702 より （※１）",null,null,null,"(DWT)",{"$f":"P119/1.3702","v":94876.660341555966},{"$f":"Q119/1.3702","v":94876.660341555966},{"$f":"R119/1.3702","v":94876.660341555966},{"$f":"S119/1.3702","v":3287.8411910669975},36491.023208290761,36491.023208290761," LNG船のDWTとGTの関係：DWT=GT/1.3702 より （※１）"]
[null,null," 船速（外航）","（ノット）",14,14,14,14,14,14," ④ 国土交通省検討資料より",null,null," 船速（外航）","（ノット）",14,14,14,14,14,14," ④ 国土交通省検討資料より"]
[null,null," 海上輸送費用原単位","（千円/日･隻）",{"$f":"45.432*E120^(0.4019)","v":4546.552540011312},4546.552540011312,4546.552540011312,1177.0863381909896,3096.7377308647324,3096.7377308647324," ⑤ 海上輸送費用原単位算定式より （※2）",null,null," 海上輸送費用原単位","（千円/日･隻）",{"$f":"45.432*P120^(0.4019)","v":4546.552540011312},{"$f":"45.432*Q120^(0.4019)","v":4546.552540011312},4546.552540011312,1177.0863381909896,3096.7377308647324,3096.7377308647324," ⑤ 海上輸送費用原単位算定式より （※2）"]
[null,null," 月間需要量","（t/ピーク月）",{"$f":"①需要!$L$31/12*④海上輸送網入力!$C$59","v":159568.21112351477},{"$f":"①需要!$L$63/12*④海上輸送網入力!$C$59","v":101348.89092498845},{"$f":"①需要!$L$95/12*④海上輸送網入力!$C$59","v":29688.155302215906},{"$f":"①需要!$L$127/12*④海上輸送網入力!$C$59","v":2369.0079966530898},{"$f":"①需要!$L$159/12*④海上輸送網入力!$C$59","v":3606.1733346558017},{"$f":"①需要!$L$191/12*④海上輸送網入力!$C$59","v":4866.4868083810043}," ⑥",null,null," 月間需要量","（t/その他月）",{"$f":"①需要!$L$31/12*④海上輸送網入力!$C$60","v":130174.06696918313},{"$f":"①需要!$L$63/12*④海上輸送網入力!$C$60","v":82679.358386174805},{"$f":"①需要!$L$95/12*④海上輸送網入力!$C$60","v":24219.284588649822},{"$f":"①需要!$L$127/12*④海上輸送網入力!$C$60","v":1932.6117867433104},{"$f":"①需要!$L$159/12*④海上輸送網入力!$C$60","v":2941.878246692891},{"$f":"①需要!$L$191/12*④海上輸送網入力!$C$60","v":3970.0287121002939}," ⑥"]
[null,null," 月間寄港回数","（回/月）",{"$f":"ROUNDUP(E123/E$118,0)","v":15},9,3,10,1,2," ⑦＝⑥／③",null,null," 月間寄港回数","（回/月）",{"$f":"ROUNDUP(P123/P$118,0)","v":12},{"$f":"ROUNDUP(Q123/Q$118,0)","v":8},{"$f":"ROUNDUP(R123/R$118,0)","v":3},8,1,1," ⑦＝⑥／③"]
[null,null," 海上輸送距離","（海里）",{"$f":"④海上輸送網入力!C$17","v":3441},{"$f":"④海上輸送網入力!D$17","v":3406},{"$f":"④海上輸送網入力!E$17","v":3399},{"$f":"④海上輸送網入力!F$17","v":3283},{"$f":"④海上輸送網入力!G$17","v":3386},{"$f":"④海上輸送網入力!H$17","v":3255}," ⑧　原産国オーストラリア",null,null," 海上輸送距離","（海里）",{"$f":"④海上輸送網入力!$C$17","v":3441},{"$f":"④海上輸送網入力!$D$17","v":3406},{"$f":"④海上輸送網入力!$E$17","v":3399},{"$f":"④海上輸送網入力!$F$17","v":3283},{"$f":"④海上輸送網入力!$G$17","v":3386},{"$f":"④海上輸送網入力!$H$17","v":3255}," ⑧　原産国オーストラリア"]
[null,null,null,null,{"$f":"④海上輸送網入力!C$21","v":4814},{"$f":"④海上輸送網入力!D$21","v":4876},{"$f":"④海上輸送網入力!E$21","v":4911},{"$f":"④海上輸送網入力!F$21","v":4942},{"$f":"④海上輸送網入力!G$21","v":4900},{"$f":"④海上輸送網入力!H$21","v":5010}," ⑧　原産国アメリカ",null,null,null,null,{"$f":"④海上輸送網入力!$C$21","v":4814},{"$f":"④海上輸送網入力!$D$21","v":4876},{"$f":"④海上輸送網入力!$E$21","v":4911},{"$f":"④海上輸送網入力!$F$21","v":4942},{"$f":"④海上輸送網入力!$G$21","v":4900},{"$f":"④海上輸送網入力!$H$21","v":5010}," ⑧　原産国アメリカ"]
[null,null,null,null,{"$f":"④海上輸送網入力!C$25","v":4092},{"$f":"④海上輸送網入力!D$25","v":4157},{"$f":"④海上輸送網入力!E$25","v":4193},{"$f":"④海上輸送網入力!F$25","v":4223},{"$f":"④海上輸送網入力!G$25","v":4181},{"$f":"④海上輸送網入力!H$25","v":4288}," ⑧　原産国カナダ",null,null,null,null,{"$f":"④海上輸送網入力!$C$25","v":4092},{"$f":"④海上輸送網入力!$D$25","v":4157},{"$f":"④海上輸送網入力!$E$25","v":4193},{"$f":"④海上輸送網入力!$F$25","v":4223},{"$f":"④海上輸送網入力!$G$25","v":4181},{"$f":"④海上輸送網入力!$H$25","v":4288}," ⑧　原産国カナダ"]
[null,null,null,null,{"$f":"④海上輸送網入力!C$29","v":9420},{"$f":"④海上輸送網入力!D$29","v":9491},{"$f":"④海上輸送網入力!E$29","v":9526},{"$f":"④海上輸送網入力!F$29","v":9557},{"$f":"④海上輸送網入力!G$29","v":9515},{"$f":"④海上輸送網入力!H$29","v":9616}," ⑧　原産国チリ",null,null,null,null,{"$f":"④海上輸送網入力!$C$29","v":9420},{"$f":"④海上輸送網入力!$D$29","v":9491},{"$f":"④海上輸送網入力!$E$29","v":9526},{"$f":"④海上輸送網入力!$F$29","v":9557},{"$f":"④海上輸送網入力!$G$29","v":9515},{"$f":"④海上輸送網入力!$H$29","v":9616}," ⑧　原産国チリ"]
[null,null,null,null,{"$f":"④海上輸送網入力!C$33","v":6138},{"$f":"④海上輸送網入力!D$33","v":6104},{"$f":"④海上輸送網入力!E$33","v":6096},{"$f":"④海上輸送網入力!F$33","v":5981},{"$f":"④海上輸送網入力!G$33","v":6084},{"$f":"④海上輸送網入力!H$33","v":5953}," ⑧　原産国オマーン",null,null,null,null,{"$f":"④海上輸送網入力!$C$33","v":6138},{"$f":"④海上輸送網入力!$D$33","v":6104},{"$f":"④海上輸送網入力!$E$33","v":6096},{"$f":"④海上輸送網入力!$F$33","v":5981},{"$f":"④海上輸送網入力!$G$33","v":6084},{"$f":"④海上輸送網入力!$H$33","v":5953}," ⑧　原産国オマーン"]
[null,null,null,null,{"$f":"④海上輸送網入力!C$37","v":9166},{"$f":"④海上輸送網入力!D$37","v":9132},{"$f":"④海上輸送網入力!E$37","v":9124},{"$f":"④海上輸送網入力!F$37","v":9009},{"$f":"④海上輸送網入力!G$37","v":9112},{"$f":"④海上輸送網入力!H$37","v":8892}," ⑧　原産国ナミビア",null,null,null,null,{"$f":"④海上輸送網入力!$C$37","v":9166},{"$f":"④海上輸送網入力!$D$37","v":9132},{"$f":"④海上輸送網入力!$E$37","v":9124},{"$f":"④海上輸送網入力!$F$37","v":9009},{"$f":"④海上輸送網入力!$G$37","v":9112},{"$f":"④海上輸送網入力!$H$37","v":8892}," ⑧　原産国ナミビア"]
[null,null,"シナリオ設定","（％）",0.26555283191264994,0.26555283191264994,0.26555283191264994,0.26555283191264994,0.26555283191264994,0.26555283191264994," ⑨　原産国オーストラリア",null,null,"シナリオ設定","（％）",{"$f":"E131","v":0.26555283191264994},{"$f":"F131","v":0.26555283191264994},0.26555283191264994,0.26555283191264994,0.26555283191264994,0.26555283191264994," ⑨　原産国オーストラリア"]
[null,null,null,null,0.18185585915452246,0.18185585915452246,0.18185585915452246,0.18185585915452246,0.18185585915452246,0.18185585915452246," ⑨　原産国アメリカ",null,null,null,null,{"$f":"E132","v":0.18185585915452246},0.18185585915452246,0.18185585915452246,0.18185585915452246,0.18185585915452246,0.18185585915452246," ⑨　原産国アメリカ"]
[null,null,null,null,0.21310577781802137,0.21310577781802137,0.21310577781802137,0.21310577781802137,0.21310577781802137,0.21310577781802137," ⑨　原産国カナダ",null,null,null,null,0.21310577781802137,0.21310577781802137,0.21310577781802137,0.21310577781802137,0.21310577781802137,0.21310577781802137," ⑨　原産国カナダ"]
[null,null,null,null,9.3762811723031039E-2,9.3762811723031039E-2,9.3762811723031039E-2,9.3762811723031039E-2,9.3762811723031039E-2,9.3762811723031039E-2," ⑨　原産国チリ",null,null,null,null,9.3762811723031039E-2,9.3762811723031039E-2,9.3762811723031039E-2,9.3762811723031039E-2,9.3762811723031039E-2,9.3762811723031039E-2," ⑨　原産国チリ"]
[null,null,null,null,0.14732645559682442,0.14732645559682442,0.14732645559682442,0.14732645559682442,0.14732645559682442,0.14732645559682442," ⑨　原産国オマーン",null,null,null,null,0.14732645559682442,0.14732645559682442,0.14732645559682442,0.14732645559682442,0.14732645559682442,0.14732645559682442," ⑨　原産国オマーン"]
[null,null,null,null,9.8396263794950839E-2,9.8396263794950839E-2,9.8396263794950839E-2,9.8396263794950839E-2,9.8396263794950839E-2,9.8396263794950839E-2," ⑨　原産国ナミビア",null,null,null,null,9.8396263794950839E-2,9.8396263794950839E-2,9.8396263794950839E-2,9.8396263794950839E-2,9.8396263794950839E-2,9.8396263794950839E-2," ⑨　原産国ナミビア"]
[null,null," 海上輸送日数","（日）",{"$f":"E125/E$121/24","v":10.241071428571429},{"$f":"F125/F$121/24","v":10.136904761904761},10.116071428571429,9.7708333333333339,10.077380952380953,9.6875," ⑩＝⑧／④　原産国オーストラリア",null,null," 海上輸送日数","（日）",{"$f":"P125/P$121/24","v":10.241071428571429},{"$f":"Q125/Q$121/24","v":10.136904761904761},10.116071428571429,9.7708333333333339,10.077380952380953,9.6875," ⑩＝⑧／④　原産国オーストラリア"]
[null,null,null,null,{"$f":"E126/E$121/24","v":14.327380952380951},14.511904761904761,14.616071428571429,14.708333333333334,14.583333333333334,14.910714285714285," ⑩＝⑧／④　原産国アメリカ",null,null,null,null,{"$f":"P126/P$121/24","v":14.327380952380951},14.511904761904761,14.616071428571429,14.708333333333334,14.583333333333334,14.910714285714285," ⑩＝⑧／④　原産国アメリカ"]
[null,null,null,null,12.178571428571429,12.37202380952381,12.479166666666666,12.568452380952381,12.443452380952381,12.761904761904761," ⑩＝⑧／④　原産国カナダ",null,null,null,null,12.178571428571429,12.37202380952381,12.479166666666666,12.568452380952381,12.443452380952381,12.761904761904761," ⑩＝⑧／④　原産国カナダ"]
[null,null,null,null,28.035714285714288,28.24702380952381,28.351190476190478,28.44345238095238,28.31845238095238,28.61904761904762," ⑩＝⑧／④　原産国チリ",null,null,null,null,28.035714285714288,28.24702380952381,28.351190476190478,28.44345238095238,28.31845238095238,28.61904761904762," ⑩＝⑧／④　原産国チリ"]
[null,null,null,null,18.267857142857142,18.166666666666668,18.142857142857142,17.800595238095237,18.107142857142858,17.717261904761905," ⑩＝⑧／④　原産国オマーン",null,null,null,null,18.267857142857142,18.166666666666668,18.142857142857142,17.800595238095237,18.107142857142858,17.717261904761905," ⑩＝⑧／④　原産国オマーン"]
[null,null,null,null,27.279761904761902,27.178571428571431,27.154761904761902,26.8125,27.11904761904762,26.464285714285712," ⑩＝⑧／④　原産国ナミビア",null,null,null,null,27.279761904761902,27.178571428571431,27.154761904761902,26.8125,27.11904761904762,26.464285714285712," ⑩＝⑧／④　原産国ナミビア"]
[null,null," 海上輸送費用","（千円/月）",{"$f":"E$122*E$124*E131*E137","v":185468.34885244889},{"$f":"F$122*F$124*F131*F137","v":110149.11877793213},36640.913557074913,30541.53506880681,8287.1087719544539,15932.982311111487," ⑪＝⑤×⑦×⑨×⑩　原産国オーストラリア",null,null," 海上輸送費用","（千円/月）",{"$f":"P$122*P$124*P131*P137","v":148374.67908195913},{"$f":"Q$122*Q$124*Q131*Q137","v":97910.327802606349},36640.913557074913,{"$f":"S$122*S$124*S131*S137","v":24433.228055045449},8287.1087719544539,7966.4911555557437," ⑪＝⑤×⑦×⑨×⑩　原産国オーストラリア"]
[null,null,null,null,{"$f":"E$122*E$124*E132*E138","v":177691.87898038613},107988.23455442827,36254.458565545341,31484.665294901228,8212.7485507467209,16794.232750710638," ⑪＝⑤×⑦×⑨×⑩　原産国アメリカ",null,null,null,null,{"$f":"P$122*P$124*P132*P138","v":142153.50318430891},95989.541826158471,36254.458565545341,25187.732235920983,8212.7485507467209,8397.1163753553192," ⑪＝⑤×⑦×⑨×⑩　原産国アメリカ"]
[null,null,null,null,176996.64956865937,107884.90795555968,36273.067040146074,31527.196079185171,8211.8411623523498,16843.99660567657," ⑪＝⑤×⑦×⑨×⑩　原産国カナダ",null,null,null,null,{"$f":"P$122*P$124*P133*P139","v":141597.3196549275},95897.695960497498,36273.067040146074,25221.756863348135,8211.8411623523498,8421.9983028382849," ⑪＝⑤×⑦×⑨×⑩　原産国カナダ"]
[null,null,null,null,179273.34460253044,108374.73335175899,36258.12910156486,31392.163674083498,8222.5128937251338,16619.586754820997," ⑪＝⑤×⑦×⑨×⑩　原産国チリ",null,null,null,null,143418.67568202436,96333.096312674665,36258.12910156486,25113.730939266799,8222.5128937251338,8309.7933774104986," ⑪＝⑤×⑦×⑨×⑩　原産国チリ"]
[null,null,null,null,183544.68823269955,109516.79149290307,36457.752344950692,30869.07278625403,8261.0470234727018,16166.34218630276," ⑪＝⑤×⑦×⑨×⑩　原産国オマーン",null,null,null,null,146835.75058615967,97348.25910480271,36457.752344950692,24695.258229003226,8261.0470234727018,8083.1710931513799," ⑪＝⑤×⑦×⑨×⑩　原産国オマーン"]
[null,null,null,null,183059.66231040392,109428.37679807607,36444.171043424074,31054.478233905909,8263.3751052634743,16127.728585602019," ⑪＝⑤×⑦×⑨×⑩　原産国ナミビア",null,null,null,null,146447.72984832313,97269.668264956505,36444.171043424074,24843.582587124729,8263.3751052634743,8063.8642928010095," ⑪＝⑤×⑦×⑨×⑩　原産国ナミビア"]
[null,null," 海上輸送費用　合計","（億円/月）",{"$f":"SUM(E143:J148)*1000/100000000","v":22.925178409693689},null,null,null,null,null,null,null,null," 海上輸送費用　合計","（億円/月）",{"$f":"SUM(P143:U148)*1000/100000000","v":19.161010959764415}]
[null,null,"（※1）「統計解析による船舶諸元に関する研究－船舶の主要諸元の計画基準（案）－」（国土技術政策総合研究所研究報告、第28号2006年3月）",null,null,null,null,null,null,null,null,null,null,"（※1）「統計解析による船舶諸元に関する研究－船舶の主要諸元の計画基準（案）－」（国土技術政策総合研究所研究報告、第28号2006年3月）"]
[null,null,"（※2）「港湾整備事業の費用対効果分析マニュアル」（令和6年6月、国土交通省港湾局）",null,null,null,null,null,null,null,null,null,null,"（※2）「港湾整備事業の費用対効果分析マニュアル」（令和6年6月、国土交通省港湾局）"]
[null,null,"貯蔵費用"]
[null,null,"液化水素"]
[null,null,"実証期","単位","新潟港","直江津港","伏木富山港","金沢港","七尾港","敦賀港","備考"]
[null,null," 年間需要量","（t/年）",{"$f":"①需要!$I$31","v":19954.569907599176},{"$f":"①需要!$I$63","v":12426.934294714742},{"$f":"①需要!$I$95","v":2953.7551446280995},{"$f":"①需要!$I$127","v":0.78200000000000014},{"$f":"①需要!$I$159","v":162.99527033311023},{"$f":"①需要!$I$191","v":17.446280991735538}," A：実証期の需要"]
[null,null," 必要量","（１か月分）",1,1,1,1,1,1," B"]
[null,null," 月換算","（12か月/年）",12,12,12,12,12,12," C"]
[null,null," 需要ピーク係数","－",{"$f":"③輸送・貯蔵入力!$C$18","v":1.1399999999999999},{"$f":"③輸送・貯蔵入力!$C$18","v":1.1399999999999999},{"$f":"③輸送・貯蔵入力!$C$18","v":1.1399999999999999},{"$f":"③輸送・貯蔵入力!$C$18","v":1.1399999999999999},{"$f":"③輸送・貯蔵入力!$C$18","v":1.1399999999999999},{"$f":"③輸送・貯蔵入力!$C$18","v":1.1399999999999999}," D"]
[null,null," 月間需要量（ピーク月）","（t/月）",{"$f":"E155/E157*E158","v":1895.6841412219217},{"$f":"F155/F157*F158","v":1180.5587579979003},{"$f":"G155/G157*G158","v":280.60673873966942},7.4290000000000009E-2,15.484550681645471,1.6573966942148759," E=A÷C×D"]
[null,null," 備蓄タンク容量","（t/基）",2000,1500,500,500,500,500," F（E：月間需要量（ピーク月）を踏まえ500トン刻みで設定　※最大7,100トン）"]
[null,null," 備蓄タンク基数","（基）",{"$f":"ROUNDUP(E159/E160,0)","v":1},{"$f":"ROUNDUP(F155/F160/F156/F157*F158,0)","v":1},{"$f":"ROUNDUP(G155/G160/G156/G157*G158,0)","v":1},{"$f":"ROUNDUP(H155/H160/H156/H157*H158,0)","v":1},{"$f":"ROUNDUP(I155/I160/I156/I157*I158,0)","v":1},{"$f":"ROUNDUP(J155/J160/J156/J157*J158,0)","v":1}," G=E÷F"]
[null,null," タンク1基あたり整備費用","（億円/基）",{"$f":"60*(E160/10000/4)^(2/3)","v":8.1432528497847212},6.7221071198357469,3.2316520350478277,3.2316520350478277,3.2316520350478277,3.2316520350478277," H＝α万トンのタンクの整備費＝60億円×（α／4）2/3（※３）"]
[null,null," タンク整備費用","（億円）",{"$f":"E161*E162","v":8.1432528497847212},{"$f":"F161*F162","v":6.7221071198357469},3.2316520350478277,3.2316520350478277,3.2316520350478277,3.2316520350478277," I ＝G×H"]
[null,null," タンク維持管理費用","（億円）",{"$f":"E163*(0.024+0.011)","v":0.28501384974246524},{"$f":"F163*(0.024+0.011)","v":0.23527374919425117},0.11310782122667398,0.11310782122667398,0.11310782122667398,0.11310782122667398,"修繕費：建設費の2.4％/年、諸経費：建設費の1.1％/年"]
[null,null," 貯蔵費用　合計","（億円）",{"$f":"SUM(E163:J164)","v":28.764686993655186}]
[]
[null,null,"2030年","単位","新潟港","直江津港","伏木富山港","金沢港※","七尾港※","敦賀港※","備考"]
[null,null," 年間需要量","（t/年）",{"$f":"①需要!$J$31-①需要!$I$31","v":23898.941864520431},{"$f":"①需要!$J$63-①需要!$I$63","v":14100.395799883885},{"$f":"①需要!$J$95-①需要!$I$95","v":4736.4041333511586},{"$f":"①需要!$J$127-①需要!$I$127","v":455.42305318026979},{"$f":"①需要!$J$159-①需要!$I$159","v":624.37946400924784},{"$f":"①需要!$J$191-①需要!$I$191","v":2335.1847389148384}," A：2030年の需要－実証期の需要（2030年までの需要分※実証期分までは整備済）"]
[null,null," 必要量","（１か月分）",1,1,1,1,1,1," B"]
[null,null," 月換算","（12か月/年）",12,12,12,12,12,12," C"]
[null,null," 需要ピーク係数","－",{"$f":"③輸送・貯蔵入力!$C$18","v":1.1399999999999999},{"$f":"③輸送・貯蔵入力!$C$18","v":1.1399999999999999},{"$f":"③輸送・貯蔵入力!$C$18","v":1.1399999999999999},{"$f":"③輸送・貯蔵入力!$C$18","v":1.1399999999999999},{"$f":"③輸送・貯蔵入力!$C$18","v":1.1399999999999999},{"$f":"③輸送・貯蔵入力!$C$18","v":1.1399999999999999}," D"]
[null,null," 月間需要量（ピーク月）","（t/月）",{"$f":"E168/E170*E171","v":2270.399477129441},{"$f":"F168/F170*F171","v":1339.537600988969},449.95839266836003,43.265190052125632,59.316049080878543,221.84255019690963," E=A÷C×D"]
[null,null," 備蓄タンク容量","（t/基）",2500,1500,500,500,500,500," F（E：月間需要量（ピーク月）を踏まえ500トン刻みで設定　※最大7,100トン）"]
[null,null," 備蓄タンク基数","（基）",{"$f":"ROUNDUP(E172/E173,0)","v":1},{"$f":"ROUNDUP(F168/F173/F169/F170*F171,0)","v":1},{"$f":"ROUNDUP(G168/G173/G169/G170*G171,0)","v":1},{"$f":"ROUNDUP(H168/H173/H169/H170*H171,0)","v":1},{"$f":"ROUNDUP(I168/I173/I169/I170*I171,0)","v":1},{"$f":"ROUNDUP(J168/J173/J169/J170*J171,0)","v":1}," G=E÷F"]
[null,null," タンク1基あたり整備費用","（億円/基）",{"$f":"60*(E173/10000/4)^(2/3)","v":9.4494078742115502},6.7221071198357469,3.2316520350478277,3.2316520350478277,3.2316520350478277,3.2316520350478277," H＝α万トンのタンクの整備費＝60億円×（α／4）2/3（※４）"]
[null,null," タンク整備費用","（億円）",{"$f":"E174*E175","v":9.4494078742115502},{"$f":"F174*F175","v":6.7221071198357469},3.2316520350478277,0,0,0," I ＝G×H"]
[null,null," タンク維持管理費用","（億円）",{"$f":"E176*(0.024+0.011)","v":0.33072927559740428},{"$f":"F176*(0.024+0.011)","v":0.23527374919425117},0.11310782122667398,0,0,0,"修繕費：建設費の2.4％/年、諸経費：建設費の1.1％/年"]
[null,null," 貯蔵費用　合計","（億円）",{"$f":"SUM(E176:J177)","v":20.082277875113455}]
[null,null,"※金沢港、七尾港、敦賀港は実証期で2030年の需要を賄える規模のタンクが整備済であるため、整備費用はかからないことを想定する"]
[]
[null,null,"移行期","単位","新潟港","直江津港","伏木富山港","金沢港","七尾港","敦賀港","備考"]
[null,null," 年間需要量","（t/年）",{"$f":"①需要!$K$31-①需要!$J$31","v":237189.29914134473},{"$f":"①需要!$K$63-①需要!$J$63","v":158882.12355013093},{"$f":"①需要!$K$95-①需要!$J$95","v":65827.184732704656},{"$f":"①需要!$K$127-①需要!$J$127","v":17635.841329058389},{"$f":"①需要!$K$159-①需要!$J$159","v":19274.096594372964},{"$f":"①需要!$K$191-①需要!$J$191","v":25272.257052694622}," A：移行期の需要－2030年の需要（移行期までの需要分※2030年分までは整備済）"]
[null,null," 必要量","（１か月分）",1,1,1,1,1,1," B"]
[null,null," 月換算","（12か月/年）",12,12,12,12,12,12," C"]
[null,null," 需要ピーク係数","－",{"$f":"③輸送・貯蔵入力!$C$18","v":1.1399999999999999},{"$f":"③輸送・貯蔵入力!$C$18","v":1.1399999999999999},{"$f":"③輸送・貯蔵入力!$C$18","v":1.1399999999999999},{"$f":"③輸送・貯蔵入力!$C$18","v":1.1399999999999999},{"$f":"③輸送・貯蔵入力!$C$18","v":1.1399999999999999},{"$f":"③輸送・貯蔵入力!$C$18","v":1.1399999999999999}," D"]
[null,null," 月間需要量（ピーク月）","（t/月）",{"$f":"E182/E184*E185","v":22532.983418427746},{"$f":"F182/F184*F185","v":15093.801737262436},{"$f":"G182/G184*G185","v":6253.5825496069419},{"$f":"H182/H184*H185","v":1675.4049262605467},1831.0391764654316,2400.8644200059889," E=A÷C×D"]
[null,null," 備蓄タンク容量","（t/基）",7100,7100,6500,2000,2000,2500," F（E：月間需要量（ピーク月）を踏まえ500トン刻みで設定　※最大7,100トン）"]
[null,null," 備蓄タンク基数","（基）",{"$f":"ROUNDUP(E186/E187,0)","v":4},{"$f":"ROUNDUP(F182/F187/F183/F184*F185,0)","v":3},{"$f":"ROUNDUP(G182/G187/G183/G184*G185,0)","v":1},{"$f":"ROUNDUP(H182/H187/H183/H184*H185,0)","v":1},{"$f":"ROUNDUP(I182/I187/I183/I184*I185,0)","v":1},{"$f":"ROUNDUP(J182/J187/J183/J184*J185,0)","v":1}," G=E÷F"]
[null,null," タンク1基あたり整備費用","（億円/基）",{"$f":"60*(E187/10000/4)^(2/3)","v":18.950331956043552},18.950331956043552,17.867076377946489,8.1432528497847212,8.1432528497847212,9.4494078742115502," H＝α万トンのタンクの整備費＝60億円×（α／4）2/3（※３）"]
[null,null," タンク整備費用","（億円）",{"$f":"E188*E189","v":75.801327824174209},{"$f":"F188*F189","v":56.850995868130653},17.867076377946489,8.1432528497847212,8.1432528497847212,9.4494078742115502," I ＝G×H"]
[null,null," タンク維持管理費用","（億円）",{"$f":"E190*(0.024+0.011)","v":2.6530464738460977},{"$f":"F190*(0.024+0.011)","v":1.9897848553845729},0.62534767322812723,0.28501384974246524,0.28501384974246524,0.33072927559740428,"修繕費：建設費の2.4％/年、諸経費：建設費の1.1％/年"]
[null,null," 貯蔵費用　合計","（億円）",{"$f":"SUM(E190:J191)","v":182.42424962157347}]
[]
[null,null,"2050年","単位","新潟港","直江津港","伏木富山港","金沢港","七尾港","敦賀港","備考"]
[null,null," 年間需要量","（t/年）",{"$f":"①需要!$L$31-①需要!$K$31","v":1398622.5693340597},{"$f":"①需要!$L$63-①需要!$K$63","v":881420.97714462259},{"$f":"①需要!$L$95-①需要!$K$95","v":238989.55390737826},{"$f":"①需要!$L$127-①需要!$K$127","v":6844.8798983201814},{"$f":"①需要!$L$159-①需要!$K$159","v":17898.247983451016},{"$f":"①需要!$L$191-①需要!$K$191","v":23601.288857725169}," A：2050年の需要－移行期の需要（2050年までの需要分※移行期分までは整備済）"]
[null,null," 必要量","（１か月分）",1,1,1,1,1,1," B"]
[null,null," 月換算","（12か月/年）",12,12,12,12,12,12," C"]
[null,null," 需要ピーク係数","－",{"$f":"③輸送・貯蔵入力!$C$18","v":1.1399999999999999},{"$f":"③輸送・貯蔵入力!$C$18","v":1.1399999999999999},{"$f":"③輸送・貯蔵入力!$C$18","v":1.1399999999999999},{"$f":"③輸送・貯蔵入力!$C$18","v":1.1399999999999999},{"$f":"③輸送・貯蔵入力!$C$18","v":1.1399999999999999},{"$f":"③輸送・貯蔵入力!$C$18","v":1.1399999999999999}," D"]
[null,null," 月間需要量（ピーク月）","（t/月）",{"$f":"E195/E197*E198","v":132869.14408673564},{"$f":"F195/F197*F198","v":83734.992828739138},22704.007621200933,650.26359034041718,1700.3335584278464,2242.1224414838907," E=A÷C×D"]
[null,null," 備蓄タンク容量","（t/基）",7100,7100,7100,1000,2000,2500," F（E：月間需要量（ピーク月）を踏まえ500トン刻みで設定　※最大7,100トン）"]
[null,null," 備蓄タンク基数","（基）",{"$f":"ROUNDUP(E199/E200,0)","v":19},{"$f":"ROUNDUP(F195/F200/F196/F197*F198,0)","v":12},{"$f":"ROUNDUP(G195/G200/G196/G197*G198,0)","v":4},{"$f":"ROUNDUP(H195/H200/H196/H197*H198,0)","v":1},{"$f":"ROUNDUP(I195/I200/I196/I197*I198,0)","v":1},{"$f":"ROUNDUP(J195/J200/J196/J197*J198,0)","v":1}," G=E÷F"]
[null,null," タンク1基あたり整備費用","（億円/基）",{"$f":"60*(E200/10000/4)^(2/3)","v":18.950331956043552},18.950331956043552,18.950331956043552,5.1299278400300912,8.1432528497847212,9.4494078742115502," H＝α万トンのタンクの整備費＝60億円×（α／4）2/3（※３）"]
[null,null," タンク整備費用","（億円）",{"$f":"E201*E202","v":360.0563071648275},{"$f":"F201*F202","v":227.40398347252261},75.801327824174209,5.1299278400300912,8.1432528497847212,9.4494078742115502," I ＝G×H"]
[null,null," タンク維持管理費用","（億円）",{"$f":"E203*(0.024+0.011)","v":12.601970750768963},{"$f":"F203*(0.024+0.011)","v":7.9591394215382918},2.6530464738460977,0.1795474744010532,0.28501384974246524,0.33072927559740428,"修繕費：建設費の2.4％/年、諸経費：建設費の1.1％/年"]
[null,null," 貯蔵費用　合計","（億円）",{"$f":"SUM(E203:J204)","v":709.99365427144494}]
[null,null,"（※３）国土交通省資料より、メーカーで用いられているタンク整備費用の簡易予測式（α万トンのタンクの整備費＝60億円×（α／4）2/3 ）より"]

{"sheet":"直送方式（ｼﾅﾘｵ1）_アンモニアクラッキング","index":20,"n_rows":206,"n_cols":22,"rows_kept":206,"cut":false,"hidden":false,"merged":[[204,4,204,9],[164,4,164,9],[177,4,177,9],[191,4,191,9],[149,2,149,10],[149,13,149,21],[150,2,150,10],[150,13,150,21],[151,2,151,10],[148,15,148,20],[130,2,135,2],[130,3,135,3],[130,13,135,13],[130,14,135,14],[136,2,141,2],[136,3,141,3],[136,13,141,13],[136,14,141,14],[142,2,147,2],[142,3,147,3],[142,13,147,13],[142,14,147,14],[148,4,148,9],[124,14,129,14],[106,2,111,2],[106,3,111,3],[106,13,111,13],[106,14,111,14],[112,4,112,9],[116,2,119,2],[116,13,119,13],[124,2,129,2],[124,3,129,3],[124,13,129,13],[112,15,112,20],[94,2,99,2],[94,3,99,3],[94,13,99,13],[94,14,99,14],[100,2,105,2],[100,3,105,3],[100,13,105,13],[100,14,105,14],[88,14,93,14],[70,2,75,2],[70,3,75,3],[70,13,75,13],[70,14,75,14],[76,4,76,9],[80,2,83,2],[80,13,83,13],[88,2,93,2],[88,3,93,3],[88,13,93,13],[76,15,76,20],[58,2,63,2],[58,3,63,3],[58,13,63,13],[58,14,63,14],[64,2,69,2],[64,3,69,3],[64,13,69,13],[64,14,69,14],[52,14,57,14],[34,2,39,2],[34,3,39,3],[34,13,39,13],[34,14,39,14],[40,4,40,9],[44,2,47,2],[44,13,47,13],[52,2,57,2],[52,3,57,3],[52,13,57,13],[40,15,40,20],[22,2,27,2],[22,3,27,3],[22,13,27,13],[22,14,27,14],[28,2,33,2],[28,3,33,3],[28,13,33,13],[28,14,33,14],[3,2,3,10],[3,13,3,21],[8,2,11,2],[8,13,11,13],[16,2,21,2],[16,3,21,3],[16,13,21,13],[16,14,21,14]]}
[]
[null,null,"入力項目"]
[]
[null,null,"海上輸送費用　シナリオ１",null,null,null,null,null,null,null,null,null,null,"海上輸送費用　シナリオ１"]
[null,null,"アンモニアクラッキング（ピーク月　※４か月）",null,null,null,null,null,null,null,null,null,null,"アンモニアクラッキング（その他月　※８か月）"]
[]
[null,null,"実証期","単位","新潟港","直江津港","伏木富山港","金沢港","七尾港","敦賀港","備考",null,null,"実証期","単位","新潟港","直江津港","伏木富山港","金沢港","七尾港","敦賀港","備考"]
[null,null," 密度","（t/m3）",{"$f":"④海上輸送網入力!$E$9","v":0.68217054263565891},{"$f":"④海上輸送網入力!$E$9","v":0.68217054263565891},{"$f":"④海上輸送網入力!$E$9","v":0.68217054263565891},{"$f":"④海上輸送網入力!$E$9","v":0.68217054263565891},{"$f":"④海上輸送網入力!$E$9","v":0.68217054263565891},{"$f":"④海上輸送網入力!$E$9","v":0.68217054263565891}," ①",null,null," 密度","（t/m3）",{"$f":"④海上輸送網入力!$E$9","v":0.68217054263565891},{"$f":"④海上輸送網入力!$E$9","v":0.68217054263565891},{"$f":"④海上輸送網入力!$E$9","v":0.68217054263565891},{"$f":"④海上輸送網入力!$E$9","v":0.68217054263565891},{"$f":"④海上輸送網入力!$E$9","v":0.68217054263565891},{"$f":"④海上輸送網入力!$E$9","v":0.68217054263565891}," ①"]
[null,null," 運搬船積載量","（m3/隻）",{"$f":"KEISAN(\"アンモニア\",E15,\"タンク容量\",E7,\"外貿\")","v":5130},{"$f":"KEISAN(\"アンモニア\",F15,\"タンク容量\",F7,\"外貿\")","v":5130},{"$f":"KEISAN(\"アンモニア\",G15,\"タンク容量\",G7,\"外貿\")","v":1714},{"$f":"KEISAN(\"アンモニア\",H15,\"タンク容量\",H7,\"外貿\")","v":1714},{"$f":"KEISAN(\"アンモニア\",I15,\"タンク容量\",I7,\"外貿\")","v":1714},{"$f":"KEISAN(\"アンモニア\",J15,\"タンク容量\",J7,\"外貿\")","v":1714}," ② 港湾施設能力及び対象船舶一覧より、需要量に合わせた船型を設定",null,null," 運搬船積載量","（m3/隻）",{"$f":"KEISAN(\"アンモニア\",P15,\"タンク容量\",P7,\"外貿\")","v":5130},{"$f":"KEISAN(\"アンモニア\",Q15,\"タンク容量\",Q7,\"外貿\")","v":5130},{"$f":"KEISAN(\"アンモニア\",R15,\"タンク容量\",R7,\"外貿\")","v":1714},{"$f":"KEISAN(\"アンモニア\",S15,\"タンク容量\",S7,\"外貿\")","v":1714},{"$f":"KEISAN(\"アンモニア\",T15,\"タンク容量\",T7,\"外貿\")","v":1714},{"$f":"KEISAN(\"アンモニア\",U15,\"タンク容量\",U7,\"外貿\")","v":1714}," ② 港湾施設能力及び対象船舶一覧より、需要量に合わせた船型を設定"]
[null,null,null,"（t/隻）",{"$f":"E9*E8","v":3499.5348837209303},3499.5348837209303,1169.2403100775193,1169.2403100775193,1169.2403100775193,1169.2403100775193," ③=②×①",null,null,null,"（t/隻）",{"$f":"P9*P8","v":3499.5348837209303},3499.5348837209303,1169.2403100775193,1169.2403100775193,1169.2403100775193,1169.2403100775193," ③=②×①"]
[null,null,null,"(GT)",{"$f":"KEISAN(\"アンモニア\",E15,\"総トン数\",E7,\"外貿\")","v":3000},{"$f":"KEISAN(\"アンモニア\",F15,\"総トン数\",F7,\"外貿\")","v":3000},{"$f":"KEISAN(\"アンモニア\",G15,\"総トン数\",G7,\"外貿\")","v":999},{"$f":"KEISAN(\"アンモニア\",H15,\"総トン数\",H7,\"外貿\")","v":999},{"$f":"KEISAN(\"アンモニア\",I15,\"総トン数\",I7,\"外貿\")","v":999},{"$f":"KEISAN(\"アンモニア\",J15,\"総トン数\",J7,\"外貿\")","v":999},"港湾施設能力及び対象船舶一覧より、需要量に合わせた船型を設定",null,null,null,"(GT)",{"$f":"KEISAN(\"アンモニア\",P15,\"総トン数\",P7,\"外貿\")","v":3000},{"$f":"KEISAN(\"アンモニア\",Q15,\"総トン数\",Q7,\"外貿\")","v":3000},{"$f":"KEISAN(\"アンモニア\",R15,\"総トン数\",R7,\"外貿\")","v":999},{"$f":"KEISAN(\"アンモニア\",S15,\"総トン数\",S7,\"外貿\")","v":999},{"$f":"KEISAN(\"アンモニア\",T15,\"総トン数\",T7,\"外貿\")","v":999},{"$f":"KEISAN(\"アンモニア\",U15,\"総トン数\",U7,\"外貿\")","v":999},"港湾施設能力及び対象船舶一覧より、需要量に合わせた船型を設定"]
[null,null,null,"(DWT)",{"$f":"E11/1.3702","v":2189.4613924974456},2189.4613924974456,729.09064370164936,729.09064370164936,729.09064370164936,729.09064370164936," LNG船のDWTとGTの関係：DWT=GT/1.3702 より （※１）",null,null,null,"(DWT)",{"$f":"P11/1.3702","v":2189.4613924974456},{"$f":"Q11/1.3702","v":2189.4613924974456},729.09064370164936,729.09064370164936,729.09064370164936,729.09064370164936," LNG船のDWTとGTの関係：DWT=GT/1.3702 より （※１）"]
[null,null," 船速（外航）","（ノット）",14,14,14,14,14,14," ④ 国土交通省検討資料より",null,null," 船速（外航）","（ノット）",14,14,14,14,14,14," ④ 国土交通省検討資料より"]
[null,null," 海上輸送費用原単位","（千円/日･隻）",{"$f":"45.432*E12^(0.4019)","v":999.63951043123359},999.63951043123359,642.56009439101092,642.56009439101092,642.56009439101092,642.56009439101092," ⑤ 海上輸送費用原単位算定式より （※2）",null,null," 海上輸送費用原単位","（千円/日･隻）",{"$f":"45.432*P12^(0.4019)","v":999.63951043123359},{"$f":"45.432*Q12^(0.4019)","v":999.63951043123359},642.56009439101092,642.56009439101092,642.56009439101092,642.56009439101092," ⑤ 海上輸送費用原単位算定式より （※2）"]
[null,null," 月間需要量","（t/ピーク月）",{"$f":"①需要!$I$32/12*④海上輸送網入力!$C$59","v":2311.8099283194165},{"$f":"①需要!$I$64/12*④海上輸送網入力!$C$59","v":1439.7058024364637},{"$f":"①需要!$I$96/12*④海上輸送網入力!$C$59","v":342.20333992642611},{"$f":"①需要!$I$128/12*④海上輸送網入力!$C$59","v":9.0597560975609767E-2},{"$f":"①需要!$I$160/12*④海上輸送網入力!$C$59","v":18.883598392250569},{"$f":"①需要!$I$192/12*④海上輸送網入力!$C$59","v":2.0212154807498486}," ⑥",null,null," 月間需要量","（t/その他月）",{"$f":"①需要!$I$32/12*④海上輸送網入力!$C$60","v":1885.9502046816294},{"$f":"①需要!$I$64/12*④海上輸送網入力!$C$60","v":1174.4968388297468},{"$f":"①需要!$I$96/12*④海上輸送網入力!$C$60","v":279.1658825715582},{"$f":"①需要!$I$128/12*④海上輸送網入力!$C$60","v":7.3908536585365864E-2},{"$f":"①需要!$I$160/12*④海上輸送網入力!$C$60","v":15.405040793678099},{"$f":"①需要!$I$192/12*④海上輸送網入力!$C$60","v":1.6488863132432976}," ⑥"]
[null,null," 月間寄港回数","（回/月）",{"$f":"ROUNDUP(E15/E10,0)","v":1},1,1,1,1,1," ⑦＝⑥／③",null,null," 月間寄港回数","（回/月）",{"$f":"ROUNDUP(P15/P10,0)","v":1},{"$f":"ROUNDUP(Q15/Q10,0)","v":1},{"$f":"ROUNDUP(R15/R10,0)","v":1},1,1,1," ⑦＝⑥／③"]
[null,null," 海上輸送距離","（海里）",{"$f":"④海上輸送網入力!$C$17","v":3441},{"$f":"④海上輸送網入力!$D$17","v":3406},{"$f":"④海上輸送網入力!$E$17","v":3399},{"$f":"④海上輸送網入力!$F$17","v":3283},{"$f":"④海上輸送網入力!$G$17","v":3386},{"$f":"④海上輸送網入力!$H$17","v":3255}," ⑧　原産国オーストラリア",null,null," 海上輸送距離","（海里）",{"$f":"④海上輸送網入力!$C$17","v":3441},{"$f":"④海上輸送網入力!$D$17","v":3406},{"$f":"④海上輸送網入力!$E$17","v":3399},{"$f":"④海上輸送網入力!$F$17","v":3283},{"$f":"④海上輸送網入力!$G$17","v":3386},{"$f":"④海上輸送網入力!$H$17","v":3255}," ⑧　原産国オーストラリア"]
[null,null,null,null,{"$f":"④海上輸送網入力!$C$21","v":4814},{"$f":"④海上輸送網入力!$D$21","v":4876},{"$f":"④海上輸送網入力!$E$21","v":4911},{"$f":"④海上輸送網入力!$F$21","v":4942},{"$f":"④海上輸送網入力!$G$21","v":4900},{"$f":"④海上輸送網入力!$H$21","v":5010}," ⑧　原産国アメリカ",null,null,null,null,{"$f":"④海上輸送網入力!$C$21","v":4814},{"$f":"④海上輸送網入力!$D$21","v":4876},{"$f":"④海上輸送網入力!$E$21","v":4911},{"$f":"④海上輸送網入力!$F$21","v":4942},{"$f":"④海上輸送網入力!$G$21","v":4900},{"$f":"④海上輸送網入力!$H$21","v":5010}," ⑧　原産国アメリカ"]
[null,null,null,null,{"$f":"④海上輸送網入力!$C$25","v":4092},{"$f":"④海上輸送網入力!$D$25","v":4157},{"$f":"④海上輸送網入力!$E$25","v":4193},{"$f":"④海上輸送網入力!$F$25","v":4223},{"$f":"④海上輸送網入力!$G$25","v":4181},{"$f":"④海上輸送網入力!$H$25","v":4288}," ⑧　原産国カナダ",null,null,null,null,{"$f":"④海上輸送網入力!$C$25","v":4092},{"$f":"④海上輸送網入力!$D$25","v":4157},{"$f":"④海上輸送網入力!$E$25","v":4193},{"$f":"④海上輸送網入力!$F$25","v":4223},{"$f":"④海上輸送網入力!$G$25","v":4181},{"$f":"④海上輸送網入力!$H$25","v":4288}," ⑧　原産国カナダ"]
[null,null,null,null,{"$f":"④海上輸送網入力!$C$29","v":9420},{"$f":"④海上輸送網入力!$D$29","v":9491},{"$f":"④海上輸送網入力!$E$29","v":9526},{"$f":"④海上輸送網入力!$F$29","v":9557},{"$f":"④海上輸送網入力!$G$29","v":9515},{"$f":"④海上輸送網入力!$H$29","v":9616}," ⑧　原産国チリ",null,null,null,null,{"$f":"④海上輸送網入力!$C$29","v":9420},{"$f":"④海上輸送網入力!$D$29","v":9491},{"$f":"④海上輸送網入力!$E$29","v":9526},{"$f":"④海上輸送網入力!$F$29","v":9557},{"$f":"④海上輸送網入力!$G$29","v":9515},{"$f":"④海上輸送網入力!$H$29","v":9616}," ⑧　原産国チリ"]
[null,null,null,null,{"$f":"④海上輸送網入力!$C$33","v":6138},{"$f":"④海上輸送網入力!$D$33","v":6104},{"$f":"④海上輸送網入力!$E$33","v":6096},{"$f":"④海上輸送網入力!$F$33","v":5981},{"$f":"④海上輸送網入力!$G$33","v":6084},{"$f":"④海上輸送網入力!$H$33","v":5953}," ⑧　原産国オマーン",null,null,null,null,{"$f":"④海上輸送網入力!$C$33","v":6138},{"$f":"④海上輸送網入力!$D$33","v":6104},{"$f":"④海上輸送網入力!$E$33","v":6096},{"$f":"④海上輸送網入力!$F$33","v":5981},{"$f":"④海上輸送網入力!$G$33","v":6084},{"$f":"④海上輸送網入力!$H$33","v":5953}," ⑧　原産国オマーン"]
[null,null,null,null,{"$f":"④海上輸送網入力!$C$37","v":9166},{"$f":"④海上輸送網入力!$D$37","v":9132},{"$f":"④海上輸送網入力!$E$37","v":9124},{"$f":"④海上輸送網入力!$F$37","v":9009},{"$f":"④海上輸送網入力!$G$37","v":9112},{"$f":"④海上輸送網入力!$H$37","v":8892}," ⑧　原産国ナミビア",null,null,null,null,{"$f":"④海上輸送網入力!$C$37","v":9166},{"$f":"④海上輸送網入力!$D$37","v":9132},{"$f":"④海上輸送網入力!$E$37","v":9124},{"$f":"④海上輸送網入力!$F$37","v":9009},{"$f":"④海上輸送網入力!$G$37","v":9112},{"$f":"④海上輸送網入力!$H$37","v":8892}," ⑧　原産国ナミビア"]
[null,null,"シナリオ設定","（％）",0.5,0.5,0.5,0.5,0.5,0.5," ⑨　原産国オーストラリア",null,null,"シナリオ設定","（％）",{"$f":"E23","v":0.5},{"$f":"F23","v":0.5},0.5,0.5,0.5,0.5," ⑨　原産国オーストラリア"]
[null,null,null,null,0,0,0,0,0,0," ⑨　原産国アメリカ",null,null,null,null,{"$f":"E24","v":0},0,0,0,0,0," ⑨　原産国アメリカ"]
[null,null,null,null,0,0,0,0,0,0," ⑨　原産国カナダ",null,null,null,null,0,0,0,0,0,0," ⑨　原産国カナダ"]
[null,null,null,null,0.5,0.5,0.5,0.5,0.5,0.5," ⑨　原産国チリ",null,null,null,null,0.5,0.5,0.5,0.5,0.5,0.5," ⑨　原産国チリ"]
[null,null,null,null,0,0,0,0,0,0," ⑨　原産国オマーン",null,null,null,null,0,0,0,0,0,0," ⑨　原産国オマーン"]
[null,null,null,null,0,0,0,0,0,0," ⑨　原産国ナミビア",null,null,null,null,0,0,0,0,0,0," ⑨　原産国ナミビア"]
[null,null," 海上輸送日数","（日）",{"$f":"E17/E$13/24","v":10.241071428571429},10.136904761904761,10.116071428571429,9.7708333333333339,10.077380952380953,9.6875," ⑩＝⑧／④　原産国オーストラリア",null,null," 海上輸送日数","（日）",{"$f":"P17/P$13/24","v":10.241071428571429},{"$f":"Q17/Q$13/24","v":10.136904761904761},10.116071428571429,9.7708333333333339,10.077380952380953,9.6875," ⑩＝⑧／④　原産国オーストラリア"]
[null,null,null,null,14.327380952380951,14.511904761904761,14.616071428571429,14.708333333333334,14.583333333333334,14.910714285714285," ⑩＝⑧／④　原産国アメリカ",null,null,null,null,{"$f":"P18/P$13/24","v":14.327380952380951},14.511904761904761,14.616071428571429,14.708333333333334,14.583333333333334,14.910714285714285," ⑩＝⑧／④　原産国アメリカ"]
[null,null,null,null,12.178571428571429,12.37202380952381,12.479166666666666,12.568452380952381,12.443452380952381,12.761904761904761," ⑩＝⑧／④　原産国カナダ",null,null,null,null,12.178571428571429,12.37202380952381,12.479166666666666,12.568452380952381,12.443452380952381,12.761904761904761," ⑩＝⑧／④　原産国カナダ"]
[null,null,null,null,28.035714285714288,28.24702380952381,28.351190476190478,28.44345238095238,28.31845238095238,28.61904761904762," ⑩＝⑧／④　原産国チリ",null,null,null,null,28.035714285714288,28.24702380952381,28.351190476190478,28.44345238095238,28.31845238095238,28.61904761904762," ⑩＝⑧／④　原産国チリ"]
[null,null,null,null,18.267857142857142,18.166666666666668,18.142857142857142,17.800595238095237,18.107142857142858,17.717261904761905," ⑩＝⑧／④　原産国オマーン",null,null,null,null,18.267857142857142,18.166666666666668,{"$f":"R21/R$13/24","v":18.142857142857142},17.800595238095237,18.107142857142858,17.717261904761905," ⑩＝⑧／④　原産国オマーン"]
[null,null,null,null,27.279761904761902,27.178571428571431,27.154761904761902,26.8125,27.11904761904762,26.464285714285712," ⑩＝⑧／④　原産国ナミビア",null,null,null,null,27.279761904761902,27.178571428571431,27.154761904761902,26.8125,27.11904761904762,{"$f":"U22/U$13/24","v":26.464285714285712}," ⑩＝⑧／④　原産国ナミビア"]
[null,null," 海上輸送費用","（千円/月）",{"$f":"E$14*E$16*E23*E29","v":5118.6898145742189},5066.6252567392576,3250.091906004533,3139.1737944727515,3237.66142798804,3112.4004572064591," ⑪＝⑤×⑦×⑨×⑩　原産国オーストラリア",null,null," 海上輸送費用","（千円/月）",{"$f":"P$14*P$16*P23*P29","v":5118.6898145742189},{"$f":"Q$14*Q$16*Q23*Q29","v":5066.6252567392576},3250.091906004533,3139.1737944727515,3237.66142798804,3112.4004572064591," ⑪＝⑤×⑦×⑨×⑩　原産国オーストラリア"]
[null,null,null,null,0,0,0,0,0,0," ⑪＝⑤×⑦×⑨×⑩　原産国アメリカ",null,null,null,null,{"$f":"P$14*P$16*P24*P30","v":0},0,{"$f":"R$14*R$16*R24*R30","v":0},0,0,0," ⑪＝⑤×⑦×⑨×⑩　原産国アメリカ"]
[null,null,null,null,0,0,0,0,0,0," ⑪＝⑤×⑦×⑨×⑩　原産国カナダ",null,null,null,null,0,0,0,0,{"$f":"T$14*T$16*T25*T31","v":0},0," ⑪＝⑤×⑦×⑨×⑩　原産国カナダ"]
[null,null,null,null,14012.803851580686,14118.420526045889,9108.6718142392419,9138.3137233554935,9098.1537174560544,9194.7289697380384," ⑪＝⑤×⑦×⑨×⑩　原産国チリ",null,null,null,null,14012.803851580686,14118.420526045889,9108.6718142392419,9138.3137233554935,9098.1537174560544,9194.7289697380384," ⑪＝⑤×⑦×⑨×⑩　原産国チリ"]
[null,null,null,null,0,0,0,0,0,0," ⑪＝⑤×⑦×⑨×⑩　原産国オマーン",null,null,null,null,0,0,0,0,0,0," ⑪＝⑤×⑦×⑨×⑩　原産国オマーン"]
[null,null,null,null,0,0,0,0,0,0," ⑪＝⑤×⑦×⑨×⑩　原産国ナミビア",null,null,null,null,0,0,0,0,0,0," ⑪＝⑤×⑦×⑨×⑩　原産国ナミビア"]
[null,null," 海上輸送費用　合計","（億円/月）",{"$f":"SUM(E35:J40)*1000/100000000","v":0.87595735259400653},null,null,null,null,null,null,null,null," 海上輸送費用　合計","（億円/月）",{"$f":"SUM(P35:U40)*1000/100000000","v":0.87595735259400653}]
[]
[null,null,"2030年","単位","新潟港","直江津港","伏木富山港","金沢港","七尾港","敦賀港","備考",null,null,"2030年","単位","新潟港","直江津港","伏木富山港","金沢港","七尾港","敦賀港","備考"]
[null,null," 密度","（t/m3）",{"$f":"④海上輸送網入力!$E$9","v":0.68217054263565891},{"$f":"④海上輸送網入力!$E$9","v":0.68217054263565891},{"$f":"④海上輸送網入力!$E$9","v":0.68217054263565891},{"$f":"④海上輸送網入力!$E$9","v":0.68217054263565891},{"$f":"④海上輸送網入力!$E$9","v":0.68217054263565891},{"$f":"④海上輸送網入力!$E$9","v":0.68217054263565891}," ①",null,null," 密度","（t/m3）",{"$f":"④海上輸送網入力!$E$9","v":0.68217054263565891},{"$f":"④海上輸送網入力!$E$9","v":0.68217054263565891},{"$f":"④海上輸送網入力!$E$9","v":0.68217054263565891},{"$f":"④海上輸送網入力!$E$9","v":0.68217054263565891},{"$f":"④海上輸送網入力!$E$9","v":0.68217054263565891},{"$f":"④海上輸送網入力!$E$9","v":0.68217054263565891}," ①"]
[null,null," 運搬船積載量","（m3/隻）",{"$f":"KEISAN(\"アンモニア\",E51,\"タンク容量\",E43,\"外貿\")","v":8550},{"$f":"KEISAN(\"アンモニア\",F51,\"タンク容量\",F43,\"外貿\")","v":5130},{"$f":"KEISAN(\"アンモニア\",G51,\"タンク容量\",G43,\"外貿\")","v":1714},{"$f":"KEISAN(\"アンモニア\",H51,\"タンク容量\",H43,\"外貿\")","v":1714},{"$f":"KEISAN(\"アンモニア\",I51,\"タンク容量\",I43,\"外貿\")","v":1714},{"$f":"KEISAN(\"アンモニア\",J51,\"タンク容量\",J43,\"外貿\")","v":1714}," ② 港湾施設能力及び対象船舶一覧より、需要量に合わせた船型を設定",null,null," 運搬船積載量","（m3/隻）",{"$f":"KEISAN(\"アンモニア\",P51,\"タンク容量\",P43,\"外貿\")","v":8550},{"$f":"KEISAN(\"アンモニア\",Q51,\"タンク容量\",Q43,\"外貿\")","v":5130},{"$f":"KEISAN(\"アンモニア\",R51,\"タンク容量\",R43,\"外貿\")","v":1714},{"$f":"KEISAN(\"アンモニア\",S51,\"タンク容量\",S43,\"外貿\")","v":1714},{"$f":"KEISAN(\"アンモニア\",T51,\"タンク容量\",T43,\"外貿\")","v":1714},{"$f":"KEISAN(\"アンモニア\",U51,\"タンク容量\",U43,\"外貿\")","v":1714}," ② 港湾施設能力及び対象船舶一覧より、需要量に合わせた船型を設定"]
[null,null,null,"（t/隻）",{"$f":"E45*E44","v":5832.5581395348836},3499.5348837209303,1169.2403100775193,1169.2403100775193,1169.2403100775193,1169.2403100775193," ③=②×①",null,null,null,"（t/隻）",{"$f":"P45*P44","v":5832.5581395348836},{"$f":"Q45*Q44","v":3499.5348837209303},{"$f":"R45*R44","v":1169.2403100775193},1169.2403100775193,1169.2403100775193,1169.2403100775193," ③=②×①"]
[null,null,null,"(GT)",{"$f":"KEISAN(\"アンモニア\",E51,\"総トン数\",E43,\"外貿\")","v":5000},{"$f":"KEISAN(\"アンモニア\",F51,\"総トン数\",F43,\"外貿\")","v":3000},{"$f":"KEISAN(\"アンモニア\",G51,\"総トン数\",G43,\"外貿\")","v":999},{"$f":"KEISAN(\"アンモニア\",H51,\"総トン数\",H43,\"外貿\")","v":999},{"$f":"KEISAN(\"アンモニア\",I51,\"総トン数\",I43,\"外貿\")","v":999},{"$f":"KEISAN(\"アンモニア\",J51,\"総トン数\",J43,\"外貿\")","v":999},"港湾施設能力及び対象船舶一覧より、需要量に合わせた船型を設定",null,null,null,"(GT)",{"$f":"KEISAN(\"アンモニア\",P51,\"総トン数\",P43,\"外貿\")","v":5000},{"$f":"KEISAN(\"アンモニア\",Q51,\"総トン数\",Q43,\"外貿\")","v":3000},{"$f":"KEISAN(\"アンモニア\",R51,\"総トン数\",R43,\"外貿\")","v":999},{"$f":"KEISAN(\"アンモニア\",S51,\"総トン数\",S43,\"外貿\")","v":999},{"$f":"KEISAN(\"アンモニア\",T51,\"総トン数\",T43,\"外貿\")","v":999},{"$f":"KEISAN(\"アンモニア\",U51,\"総トン数\",U43,\"外貿\")","v":999},"港湾施設能力及び対象船舶一覧より、需要量に合わせた船型を設定"]
[null,null,null,"(DWT)",{"$f":"E47/1.3702","v":3649.1023208290758},2189.4613924974456,729.09064370164936,729.09064370164936,729.09064370164936,729.09064370164936," LNG船のDWTとGTの関係：DWT=GT/1.3702 より （※１）",null,null,null,"(DWT)",{"$f":"P47/1.3702","v":3649.1023208290758},{"$f":"Q47/1.3702","v":2189.4613924974456},{"$f":"R47/1.3702","v":729.09064370164936},729.09064370164936,729.09064370164936,729.09064370164936," LNG船のDWTとGTの関係：DWT=GT/1.3702 より （※１）"]
[null,null," 船速（外航）","（ノット）",14,14,14,14,14,14," ④ 国土交通省検討資料より",null,null," 船速（外航）","（ノット）",14,14,14,14,14,14," ④ 国土交通省検討資料より"]
[null,null," 海上輸送費用原単位","（千円/日･隻）",{"$f":"45.432*E48^(0.4019)","v":1227.4517392628231},999.63951043123359,642.56009439101092,642.56009439101092,642.56009439101092,642.56009439101092," ⑤ 海上輸送費用原単位算定式より （※2）",null,null," 海上輸送費用原単位","（千円/日･隻）",{"$f":"45.432*P48^(0.4019)","v":1227.4517392628231},{"$f":"45.432*Q48^(0.4019)","v":999.63951043123359},642.56009439101092,642.56009439101092,642.56009439101092,642.56009439101092," ⑤ 海上輸送費用原単位算定式より （※2）"]
[null,null," 月間需要量","（t/ピーク月）",{"$f":"①需要!$J$32/12*④海上輸送網入力!$C$59","v":5080.5897784772715},{"$f":"①需要!$J$64/12*④海上輸送網入力!$C$59","v":3073.2882426669134},{"$f":"①需要!$J$96/12*④海上輸送網入力!$C$59","v":890.93308708296274},{"$f":"①需要!$J$128/12*④海上輸送網入力!$C$59","v":52.853024453811742},{"$f":"①需要!$J$160/12*④海上輸送網入力!$C$59","v":91.220243612834139},{"$f":"①需要!$J$192/12*④海上輸送網入力!$C$59","v":272.56091084283469}," ⑥",null,null," 月間需要量","（t/その他月）",{"$f":"①需要!$J$32/12*④海上輸送網入力!$C$60","v":4144.6916613893536},{"$f":"①需要!$J$64/12*④海上輸送網入力!$C$60","v":2507.1561979651142},{"$f":"①需要!$J$96/12*④海上輸送網入力!$C$60","v":726.81383419925919},{"$f":"①需要!$J$128/12*④海上輸送網入力!$C$60","v":43.116941001793791},{"$f":"①需要!$J$160/12*④海上輸送網入力!$C$60","v":74.416514526259434},{"$f":"①需要!$J$192/12*④海上輸送網入力!$C$60","v":222.35232200336517}," ⑥"]
[null,null," 月間寄港回数","（回/月）",{"$f":"ROUNDUP(E51/E$46,0)","v":1},1,1,1,1,1," ⑦＝⑥／③",null,null," 月間寄港回数","（回/月）",{"$f":"ROUNDUP(P51/P$46,0)","v":1},{"$f":"ROUNDUP(Q51/Q$46,0)","v":1},1,1,1,1," ⑦＝⑥／③"]
[null,null," 海上輸送距離","（海里）",{"$f":"④海上輸送網入力!C$17","v":3441},{"$f":"④海上輸送網入力!D$17","v":3406},{"$f":"④海上輸送網入力!E$17","v":3399},{"$f":"④海上輸送網入力!F$17","v":3283},{"$f":"④海上輸送網入力!G$17","v":3386},{"$f":"④海上輸送網入力!H$17","v":3255}," ⑧　原産国オーストラリア",null,null," 海上輸送距離","（海里）",{"$f":"④海上輸送網入力!$C$17","v":3441},{"$f":"④海上輸送網入力!$D$17","v":3406},{"$f":"④海上輸送網入力!$E$17","v":3399},{"$f":"④海上輸送網入力!$F$17","v":3283},{"$f":"④海上輸送網入力!$G$17","v":3386},{"$f":"④海上輸送網入力!$H$17","v":3255}," ⑧　原産国オーストラリア"]
[null,null,null,null,{"$f":"④海上輸送網入力!C$21","v":4814},{"$f":"④海上輸送網入力!D$21","v":4876},{"$f":"④海上輸送網入力!E$21","v":4911},{"$f":"④海上輸送網入力!F$21","v":4942},{"$f":"④海上輸送網入力!G$21","v":4900},{"$f":"④海上輸送網入力!H$21","v":5010}," ⑧　原産国アメリカ",null,null,null,null,{"$f":"④海上輸送網入力!$C$21","v":4814},{"$f":"④海上輸送網入力!$D$21","v":4876},{"$f":"④海上輸送網入力!$E$21","v":4911},{"$f":"④海上輸送網入力!$F$21","v":4942},{"$f":"④海上輸送網入力!$G$21","v":4900},{"$f":"④海上輸送網入力!$H$21","v":5010}," ⑧　原産国アメリカ"]
[null,null,null,null,{"$f":"④海上輸送網入力!C$25","v":4092},{"$f":"④海上輸送網入力!D$25","v":4157},{"$f":"④海上輸送網入力!E$25","v":4193},{"$f":"④海上輸送網入力!F$25","v":4223},{"$f":"④海上輸送網入力!G$25","v":4181},{"$f":"④海上輸送網入力!H$25","v":4288}," ⑧　原産国カナダ",null,null,null,null,{"$f":"④海上輸送網入力!$C$25","v":4092},{"$f":"④海上輸送網入力!$D$25","v":4157},{"$f":"④海上輸送網入力!$E$25","v":4193},{"$f":"④海上輸送網入力!$F$25","v":4223},{"$f":"④海上輸送網入力!$G$25","v":4181},{"$f":"④海上輸送網入力!$H$25","v":4288}," ⑧　原産国カナダ"]
[null,null,null,null,{"$f":"④海上輸送網入力!C$29","v":9420},{"$f":"④海上輸送網入力!D$29","v":9491},{"$f":"④海上輸送網入力!E$29","v":9526},{"$f":"④海上輸送網入力!F$29","v":9557},{"$f":"④海上輸送網入力!G$29","v":9515},{"$f":"④海上輸送網入力!H$29","v":9616}," ⑧　原産国チリ",null,null,null,null,{"$f":"④海上輸送網入力!$C$29","v":9420},{"$f":"④海上輸送網入力!$D$29","v":9491},{"$f":"④海上輸送網入力!$E$29","v":9526},{"$f":"④海上輸送網入力!$F$29","v":9557},{"$f":"④海上輸送網入力!$G$29","v":9515},{"$f":"④海上輸送網入力!$H$29","v":9616}," ⑧　原産国チリ"]
[null,null,null,null,{"$f":"④海上輸送網入力!C$33","v":6138},{"$f":"④海上輸送網入力!D$33","v":6104},{"$f":"④海上輸送網入力!E$33","v":6096},{"$f":"④海上輸送網入力!F$33","v":5981},{"$f":"④海上輸送網入力!G$33","v":6084},{"$f":"④海上輸送網入力!H$33","v":5953}," ⑧　原産国オマーン",null,null,null,null,{"$f":"④海上輸送網入力!$C$33","v":6138},{"$f":"④海上輸送網入力!$D$33","v":6104},{"$f":"④海上輸送網入力!$E$33","v":6096},{"$f":"④海上輸送網入力!$F$33","v":5981},{"$f":"④海上輸送網入力!$G$33","v":6084},{"$f":"④海上輸送網入力!$H$33","v":5953}," ⑧　原産国オマーン"]
[null,null,null,null,{"$f":"④海上輸送網入力!C$37","v":9166},{"$f":"④海上輸送網入力!D$37","v":9132},{"$f":"④海上輸送網入力!E$37","v":9124},{"$f":"④海上輸送網入力!F$37","v":9009},{"$f":"④海上輸送網入力!G$37","v":9112},{"$f":"④海上輸送網入力!H$37","v":8892}," ⑧　原産国ナミビア",null,null,null,null,{"$f":"④海上輸送網入力!$C$37","v":9166},{"$f":"④海上輸送網入力!$D$37","v":9132},{"$f":"④海上輸送網入力!$E$37","v":9124},{"$f":"④海上輸送網入力!$F$37","v":9009},{"$f":"④海上輸送網入力!$G$37","v":9112},{"$f":"④海上輸送網入力!$H$37","v":8892}," ⑧　原産国ナミビア"]
[null,null,"シナリオ設定","（％）",{"$f":"1/3","v":0.33333333333333331},{"$f":"1/3","v":0.33333333333333331},0.33333333333333331,0.33333333333333331,0.33333333333333331,0.33333333333333331," ⑨　原産国オーストラリア",null,null,"シナリオ設定","（％）",{"$f":"E59","v":0.33333333333333331},{"$f":"F59","v":0.33333333333333331},{"$f":"G59","v":0.33333333333333331},{"$f":"H59","v":0.33333333333333331},{"$f":"I59","v":0.33333333333333331},{"$f":"J59","v":0.33333333333333331}," ⑨　原産国オーストラリア"]
[null,null,null,null,0,0,0,0,0,0," ⑨　原産国アメリカ",null,null,null,null,{"$f":"E60","v":0},0,0,0,0,0," ⑨　原産国アメリカ"]
[null,null,null,null,{"$f":"1/3","v":0.33333333333333331},0.33333333333333331,0.33333333333333331,0.33333333333333331,0.33333333333333331,0.33333333333333331," ⑨　原産国カナダ",null,null,null,null,0.33333333333333331,0.33333333333333331,0.33333333333333331,0.33333333333333331,0.33333333333333331,0.33333333333333331," ⑨　原産国カナダ"]
[null,null,null,null,0.33333333333333331,0.33333333333333331,0.33333333333333331,0.33333333333333331,0.33333333333333331,0.33333333333333331," ⑨　原産国チリ",null,null,null,null,0.33333333333333331,0.33333333333333331,0.33333333333333331,0.33333333333333331,0.33333333333333331,0.33333333333333331," ⑨　原産国チリ"]
[null,null,null,null,0,0,0,0,0,0," ⑨　原産国オマーン",null,null,null,null,0,0,0,0,0,0," ⑨　原産国オマーン"]
[null,null,null,null,0,0,0,0,0,0," ⑨　原産国ナミビア",null,null,null,null,0,0,0,0,0,0," ⑨　原産国ナミビア"]
[null,null," 海上輸送日数","（日）",{"$f":"E53/E$49/24","v":10.241071428571429},10.136904761904761,10.116071428571429,9.7708333333333339,10.077380952380953,9.6875," ⑩＝⑧／④　原産国オーストラリア",null,null," 海上輸送日数","（日）",{"$f":"P53/P$49/24","v":10.241071428571429},{"$f":"Q53/Q$49/24","v":10.136904761904761},10.116071428571429,9.7708333333333339,10.077380952380953,9.6875," ⑩＝⑧／④　原産国オーストラリア"]
[null,null,null,null,14.327380952380951,14.511904761904761,14.616071428571429,14.708333333333334,14.583333333333334,14.910714285714285," ⑩＝⑧／④　原産国アメリカ",null,null,null,null,{"$f":"P54/P$49/24","v":14.327380952380951},14.511904761904761,14.616071428571429,14.708333333333334,14.583333333333334,14.910714285714285," ⑩＝⑧／④　原産国アメリカ"]
[null,null,null,null,12.178571428571429,12.37202380952381,12.479166666666666,12.568452380952381,12.443452380952381,12.761904761904761," ⑩＝⑧／④　原産国カナダ",null,null,null,null,12.178571428571429,12.37202380952381,12.479166666666666,12.568452380952381,12.443452380952381,12.761904761904761," ⑩＝⑧／④　原産国カナダ"]
[null,null,null,null,28.035714285714288,28.24702380952381,28.351190476190478,28.44345238095238,28.31845238095238,28.61904761904762," ⑩＝⑧／④　原産国チリ",null,null,null,null,28.035714285714288,28.24702380952381,28.351190476190478,28.44345238095238,28.31845238095238,28.61904761904762," ⑩＝⑧／④　原産国チリ"]
[null,null,null,null,18.267857142857142,18.166666666666668,18.142857142857142,17.800595238095237,18.107142857142858,17.717261904761905," ⑩＝⑧／④　原産国オマーン",null,null,null,null,18.267857142857142,18.166666666666668,18.142857142857142,17.800595238095237,18.107142857142858,17.717261904761905," ⑩＝⑧／④　原産国オマーン"]
[null,null,null,null,27.279761904761902,27.178571428571431,27.154761904761902,26.8125,27.11904761904762,26.464285714285712," ⑩＝⑧／④　原産国ナミビア",null,null,null,null,27.279761904761902,27.178571428571431,27.154761904761902,26.8125,27.11904761904762,26.464285714285712," ⑩＝⑧／④　原産国ナミビア"]
[null,null," 海上輸送費用","（千円/月）",{"$f":"E$50*E$52*E59*E65","v":4190.1403123049349},3377.750171159505,2166.7279373363554,2092.7825296485007,2158.4409519920268,2074.9336381376393," ⑪＝⑤×⑦×⑨×⑩　原産国オーストラリア",null,null," 海上輸送費用","（千円/月）",{"$f":"P$50*P$52*P59*P65","v":4190.1403123049349},{"$f":"Q$50*Q$52*Q59*Q65","v":3377.750171159505},2166.7279373363554,2092.7825296485007,2158.4409519920268,2074.9336381376393," ⑪＝⑤×⑦×⑨×⑩　原産国オーストラリア"]
[null,null,null,null,0,0,0,0,0,0," ⑪＝⑤×⑦×⑨×⑩　原産国アメリカ",null,null,null,null,{"$f":"P$50*P$52*P60*P66","v":0},0,0,0,0,0," ⑪＝⑤×⑦×⑨×⑩　原産国アメリカ"]
[null,null,null,null,4982.8695605788416,4122.5212746653151,2672.8715037514967,2691.9953160845625,2665.2219788182706,2733.4302428062047," ⑪＝⑤×⑦×⑨×⑩　原産国カナダ",null,null,null,null,4982.8695605788416,4122.5212746653151,2672.8715037514967,2691.9953160845625,2665.2219788182706,2733.4302428062047," ⑪＝⑤×⑦×⑨×⑩　原産国カナダ"]
[null,null,null,null,11470.828753825193,9412.2803506972596,6072.4478761594946,6092.2091489036611,6065.4358116373696,6129.8193131586913," ⑪＝⑤×⑦×⑨×⑩　原産国チリ",null,null,null,null,11470.828753825193,9412.2803506972596,6072.4478761594946,6092.2091489036611,6065.4358116373696,6129.8193131586913," ⑪＝⑤×⑦×⑨×⑩　原産国チリ"]
[null,null,null,null,0,0,0,0,0,0," ⑪＝⑤×⑦×⑨×⑩　原産国オマーン",null,null,null,null,0,0,0,0,0,0," ⑪＝⑤×⑦×⑨×⑩　原産国オマーン"]
[null,null,null,null,0,0,0,0,0,0," ⑪＝⑤×⑦×⑨×⑩　原産国ナミビア",null,null,null,null,0,0,0,0,0,0," ⑪＝⑤×⑦×⑨×⑩　原産国ナミビア"]
[null,null," 海上輸送費用　合計","（億円/月）",{"$f":"SUM(E71:J76)*1000/100000000","v":0.8117270667166534},null,null,null,null,null,null,null,null," 海上輸送費用　合計","（億円/月）",{"$f":"SUM(P71:U76)*1000/100000000","v":0.8117270667166534}]
[]
[null,null,"移行期","単位","新潟港","直江津港","伏木富山港","金沢港","七尾港","敦賀港","備考",null,null,"移行期","単位","新潟港","直江津港","伏木富山港","金沢港","七尾港","敦賀港","備考"]
[null,null," 密度","（t/m3）",{"$f":"④海上輸送網入力!$E$9","v":0.68217054263565891},{"$f":"④海上輸送網入力!$E$9","v":0.68217054263565891},{"$f":"④海上輸送網入力!$E$9","v":0.68217054263565891},{"$f":"④海上輸送網入力!$E$9","v":0.68217054263565891},{"$f":"④海上輸送網入力!$E$9","v":0.68217054263565891},{"$f":"④海上輸送網入力!$E$9","v":0.68217054263565891}," ①",null,null," 密度","（t/m3）",{"$f":"④海上輸送網入力!$E$9","v":0.68217054263565891},{"$f":"④海上輸送網入力!$E$9","v":0.68217054263565891},{"$f":"④海上輸送網入力!$E$9","v":0.68217054263565891},{"$f":"④海上輸送網入力!$E$9","v":0.68217054263565891},{"$f":"④海上輸送網入力!$E$9","v":0.68217054263565891},{"$f":"④海上輸送網入力!$E$9","v":0.68217054263565891}," ①"]
[null,null," 運搬船積載量","（m3/隻）",{"$f":"KEISAN(\"アンモニア\",E87,\"タンク容量\",E79,\"外貿\")","v":68396},{"$f":"KEISAN(\"アンモニア\",F87,\"タンク容量\",F79,\"外貿\")","v":34198},{"$f":"KEISAN(\"アンモニア\",G87,\"タンク容量\",G79,\"外貿\")","v":17099},{"$f":"KEISAN(\"アンモニア\",H87,\"タンク容量\",H79,\"外貿\")","v":5130},{"$f":"KEISAN(\"アンモニア\",I87,\"タンク容量\",I79,\"外貿\")","v":5130},{"$f":"KEISAN(\"アンモニア\",J87,\"タンク容量\",J79,\"外貿\")","v":5130}," ② 港湾施設能力及び対象船舶一覧より、需要量に合わせた船型を設定",null,null," 運搬船積載量","（m3/隻）",{"$f":"KEISAN(\"アンモニア\",P87,\"タンク容量\",P79,\"外貿\")","v":68396},{"$f":"KEISAN(\"アンモニア\",Q87,\"タンク容量\",Q79,\"外貿\")","v":34198},{"$f":"KEISAN(\"アンモニア\",R87,\"タンク容量\",R79,\"外貿\")","v":17099},{"$f":"KEISAN(\"アンモニア\",S87,\"タンク容量\",S79,\"外貿\")","v":5130},{"$f":"KEISAN(\"アンモニア\",T87,\"タンク容量\",T79,\"外貿\")","v":5130},{"$f":"KEISAN(\"アンモニア\",U87,\"タンク容量\",U79,\"外貿\")","v":5130}," ② 港湾施設能力及び対象船舶一覧より、需要量に合わせた船型を設定"]
[null,null,null,"（t/隻）",{"$f":"E81*E80","v":46657.736434108527},23328.868217054263,11664.434108527132,3499.5348837209303,3499.5348837209303,3499.5348837209303," ③=②×①",null,null,null,"（t/隻）",{"$f":"P81*P80","v":46657.736434108527},{"$f":"Q81*Q80","v":23328.868217054263},{"$f":"R81*R80","v":11664.434108527132},3499.5348837209303,3499.5348837209303,{"$f":"U81*U80","v":3499.5348837209303}," ③=②×①"]
[null,null,null,"(GT)",{"$f":"KEISAN(\"アンモニア\",E87,\"総トン数\",E79,\"外貿\")","v":40000},{"$f":"KEISAN(\"アンモニア\",F87,\"総トン数\",F79,\"外貿\")","v":20000},{"$f":"KEISAN(\"アンモニア\",G87,\"総トン数\",G79,\"外貿\")","v":10000},{"$f":"KEISAN(\"アンモニア\",H87,\"総トン数\",H79,\"外貿\")","v":3000},{"$f":"KEISAN(\"アンモニア\",I87,\"総トン数\",I79,\"外貿\")","v":3000},{"$f":"KEISAN(\"アンモニア\",J87,\"総トン数\",J79,\"外貿\")","v":3000},"港湾施設能力及び対象船舶一覧より、需要量に合わせた船型を設定",null,null,null,"(GT)",{"$f":"KEISAN(\"アンモニア\",P87,\"総トン数\",P79,\"外貿\")","v":40000},{"$f":"KEISAN(\"アンモニア\",Q87,\"総トン数\",Q79,\"外貿\")","v":20000},{"$f":"KEISAN(\"アンモニア\",R87,\"総トン数\",R79,\"外貿\")","v":10000},{"$f":"KEISAN(\"アンモニア\",S87,\"総トン数\",S79,\"外貿\")","v":3000},{"$f":"KEISAN(\"アンモニア\",T87,\"総トン数\",T79,\"外貿\")","v":3000},{"$f":"KEISAN(\"アンモニア\",U87,\"総トン数\",U79,\"外貿\")","v":3000},"港湾施設能力及び対象船舶一覧より、需要量に合わせた船型を設定"]
[null,null,null,"(DWT)",{"$f":"E83/1.3702","v":29192.818566632606},14596.409283316303,7298.2046416581516,2189.4613924974456,2189.4613924974456,2189.4613924974456," LNG船のDWTとGTの関係：DWT=GT/1.3702 より （※１）",null,null,null,"(DWT)",{"$f":"P83/1.3702","v":29192.818566632606},{"$f":"Q83/1.3702","v":14596.409283316303},{"$f":"R83/1.3702","v":7298.2046416581516},2189.4613924974456,2189.4613924974456,2189.4613924974456," LNG船のDWTとGTの関係：DWT=GT/1.3702 より （※１）"]
[null,null," 船速（外航）","（ノット）",14,14,14,14,14,14," ④ 国土交通省検討資料より",null,null," 船速（外航）","（ノット）",14,14,14,14,14,14," ④ 国土交通省検討資料より"]
[null,null," 海上輸送費用原単位","（千円/日･隻）",{"$f":"45.432*E84^(0.4019)","v":2831.1070509161777},2142.7541067300813,1621.7667079818832,999.63951043123359,999.63951043123359,999.63951043123359," ⑤ 海上輸送費用原単位算定式より （※2）",null,null," 海上輸送費用原単位","（千円/日･隻）",{"$f":"45.432*P84^(0.4019)","v":2831.1070509161777},{"$f":"45.432*Q84^(0.4019)","v":2142.7541067300813},1621.7667079818832,999.63951043123359,999.63951043123359,999.63951043123359," ⑤ 海上輸送費用原単位算定式より （※2）"]
[null,null," 月間需要量","（t/ピーク月）",{"$f":"①需要!$K$32/12*④海上輸送網入力!$C$59","v":32559.837849730629},{"$f":"①需要!$K$64/12*④海上輸送網入力!$C$59","v":21480.363532011343},{"$f":"①需要!$K$96/12*④海上輸送網入力!$C$59","v":8517.2532695304544},{"$f":"①需要!$K$128/12*④海上輸送網入力!$C$59","v":2096.029763795942},{"$f":"①需要!$K$160/12*④海上輸送網入力!$C$59","v":2324.1948490584823},{"$f":"①需要!$K$192/12*④海上輸送網入力!$C$59","v":3200.4443498745281}," ⑥",null,null," 月間需要量","（t/その他月）",{"$f":"①需要!$K$32/12*④海上輸送網入力!$C$60","v":26561.97298267499},{"$f":"①需要!$K$64/12*④海上輸送網入力!$C$60","v":17523.454460325047},{"$f":"①需要!$K$96/12*④海上輸送網入力!$C$60","v":6948.2855619853708},{"$f":"①需要!$K$128/12*④海上輸送網入力!$C$60","v":1709.9190178335318},{"$f":"①需要!$K$160/12*④海上輸送網入力!$C$60","v":1896.0536926529726},{"$f":"①需要!$K$192/12*④海上輸送網入力!$C$60","v":2610.8888117397469}," ⑥"]
[null,null," 月間寄港回数","（回/月）",{"$f":"ROUNDUP(E87/E$82,0)","v":1},1,1,1,1,1," ⑦＝⑥／③",null,null," 月間寄港回数","（回/月）",{"$f":"ROUNDUP(P87/P$82,0)","v":1},{"$f":"ROUNDUP(Q87/Q$82,0)","v":1},1,1,1,1," ⑦＝⑥／③"]
[null,null," 海上輸送距離","（海里）",{"$f":"④海上輸送網入力!C$17","v":3441},{"$f":"④海上輸送網入力!D$17","v":3406},{"$f":"④海上輸送網入力!E$17","v":3399},{"$f":"④海上輸送網入力!F$17","v":3283},{"$f":"④海上輸送網入力!G$17","v":3386},{"$f":"④海上輸送網入力!H$17","v":3255}," ⑧　原産国オーストラリア",null,null," 海上輸送距離","（海里）",{"$f":"④海上輸送網入力!$C$17","v":3441},{"$f":"④海上輸送網入力!$D$17","v":3406},{"$f":"④海上輸送網入力!$E$17","v":3399},{"$f":"④海上輸送網入力!$F$17","v":3283},{"$f":"④海上輸送網入力!$G$17","v":3386},{"$f":"④海上輸送網入力!$H$17","v":3255}," ⑧　原産国オーストラリア"]
[null,null,null,null,{"$f":"④海上輸送網入力!C$21","v":4814},{"$f":"④海上輸送網入力!D$21","v":4876},{"$f":"④海上輸送網入力!E$21","v":4911},{"$f":"④海上輸送網入力!F$21","v":4942},{"$f":"④海上輸送網入力!G$21","v":4900},{"$f":"④海上輸送網入力!H$21","v":5010}," ⑧　原産国アメリカ",null,null,null,null,{"$f":"④海上輸送網入力!$C$21","v":4814},{"$f":"④海上輸送網入力!$D$21","v":4876},{"$f":"④海上輸送網入力!$E$21","v":4911},{"$f":"④海上輸送網入力!$F$21","v":4942},{"$f":"④海上輸送網入力!$G$21","v":4900},{"$f":"④海上輸送網入力!$H$21","v":5010}," ⑧　原産国アメリカ"]
[null,null,null,null,{"$f":"④海上輸送網入力!C$25","v":4092},{"$f":"④海上輸送網入力!D$25","v":4157},{"$f":"④海上輸送網入力!E$25","v":4193},{"$f":"④海上輸送網入力!F$25","v":4223},{"$f":"④海上輸送網入力!G$25","v":4181},{"$f":"④海上輸送網入力!H$25","v":4288}," ⑧　原産国カナダ",null,null,null,null,{"$f":"④海上輸送網入力!$C$25","v":4092},{"$f":"④海上輸送網入力!$D$25","v":4157},{"$f":"④海上輸送網入力!$E$25","v":4193},{"$f":"④海上輸送網入力!$F$25","v":4223},{"$f":"④海上輸送網入力!$G$25","v":4181},{"$f":"④海上輸送網入力!$H$25","v":4288}," ⑧　原産国カナダ"]
[null,null,null,null,{"$f":"④海上輸送網入力!C$29","v":9420},{"$f":"④海上輸送網入力!D$29","v":9491},{"$f":"④海上輸送網入力!E$29","v":9526},{"$f":"④海上輸送網入力!F$29","v":9557},{"$f":"④海上輸送網入力!G$29","v":9515},{"$f":"④海上輸送網入力!H$29","v":9616}," ⑧　原産国チリ",null,null,null,null,{"$f":"④海上輸送網入力!$C$29","v":9420},{"$f":"④海上輸送網入力!$D$29","v":9491},{"$f":"④海上輸送網入力!$E$29","v":9526},{"$f":"④海上輸送網入力!$F$29","v":9557},{"$f":"④海上輸送網入力!$G$29","v":9515},{"$f":"④海上輸送網入力!$H$29","v":9616}," ⑧　原産国チリ"]
[null,null,null,null,{"$f":"④海上輸送網入力!C$33","v":6138},{"$f":"④海上輸送網入力!D$33","v":6104},{"$f":"④海上輸送網入力!E$33","v":6096},{"$f":"④海上輸送網入力!F$33","v":5981},{"$f":"④海上輸送網入力!G$33","v":6084},{"$f":"④海上輸送網入力!H$33","v":5953}," ⑧　原産国オマーン",null,null,null,null,{"$f":"④海上輸送網入力!$C$33","v":6138},{"$f":"④海上輸送網入力!$D$33","v":6104},{"$f":"④海上輸送網入力!$E$33","v":6096},{"$f":"④海上輸送網入力!$F$33","v":5981},{"$f":"④海上輸送網入力!$G$33","v":6084},{"$f":"④海上輸送網入力!$H$33","v":5953}," ⑧　原産国オマーン"]
[null,null,null,null,{"$f":"④海上輸送網入力!C$37","v":9166},{"$f":"④海上輸送網入力!D$37","v":9132},{"$f":"④海上輸送網入力!E$37","v":9124},{"$f":"④海上輸送網入力!F$37","v":9009},{"$f":"④海上輸送網入力!G$37","v":9112},{"$f":"④海上輸送網入力!H$37","v":8892}," ⑧　原産国ナミビア",null,null,null,null,{"$f":"④海上輸送網入力!$C$37","v":9166},{"$f":"④海上輸送網入力!$D$37","v":9132},{"$f":"④海上輸送網入力!$E$37","v":9124},{"$f":"④海上輸送網入力!$F$37","v":9009},{"$f":"④海上輸送網入力!$G$37","v":9112},{"$f":"④海上輸送網入力!$H$37","v":8892}," ⑧　原産国ナミビア"]
[null,null,"シナリオ設定","（％）",0.25,0.25,0.25,0.25,0.25,0.25," ⑨　原産国オーストラリア",null,null,"シナリオ設定","（％）",{"$f":"E95","v":0.25},{"$f":"F95","v":0.25},{"$f":"G95","v":0.25},{"$f":"H95","v":0.25},{"$f":"I95","v":0.25},{"$f":"J95","v":0.25}," ⑨　原産国オーストラリア"]
[null,null,null,null,0.25,0.25,0.25,0.25,0.25,0.25," ⑨　原産国アメリカ",null,null,null,null,{"$f":"E96","v":0.25},0.25,0.25,0.25,0.25,0.25," ⑨　原産国アメリカ"]
[null,null,null,null,0.25,0.25,0.25,0.25,0.25,0.25," ⑨　原産国カナダ",null,null,null,null,0.25,0.25,0.25,0.25,0.25,0.25," ⑨　原産国カナダ"]
[null,null,null,null,0.25,0.25,0.25,0.25,0.25,0.25," ⑨　原産国チリ",null,null,null,null,0.25,0.25,0.25,0.25,0.25,0.25," ⑨　原産国チリ"]
[null,null,null,null,0,0,0,0,0,0," ⑨　原産国オマーン",null,null,null,null,0,0,0,0,0,0," ⑨　原産国オマーン"]
[null,null,null,null,0,0,0,0,0,0," ⑨　原産国ナミビア",null,null,null,null,0,0,0,0,0,0," ⑨　原産国ナミビア"]
[null,null," 海上輸送日数","（日）",{"$f":"E89/E$85/24","v":10.241071428571429},10.136904761904761,10.116071428571429,9.7708333333333339,10.077380952380953,9.6875," ⑩＝⑧／④　原産国オーストラリア",null,null," 海上輸送日数","（日）",{"$f":"P89/P$85/24","v":10.241071428571429},{"$f":"Q89/Q$85/24","v":10.136904761904761},10.116071428571429,9.7708333333333339,10.077380952380953,9.6875," ⑩＝⑧／④　原産国オーストラリア"]
[null,null,null,null,14.327380952380951,14.511904761904761,14.616071428571429,14.708333333333334,14.583333333333334,14.910714285714285," ⑩＝⑧／④　原産国アメリカ",null,null,null,null,{"$f":"P90/P$85/24","v":14.327380952380951},14.511904761904761,14.616071428571429,14.708333333333334,14.583333333333334,14.910714285714285," ⑩＝⑧／④　原産国アメリカ"]
[null,null,null,null,12.178571428571429,12.37202380952381,12.479166666666666,12.568452380952381,12.443452380952381,12.761904761904761," ⑩＝⑧／④　原産国カナダ",null,null,null,null,12.178571428571429,12.37202380952381,12.479166666666666,12.568452380952381,12.443452380952381,12.761904761904761," ⑩＝⑧／④　原産国カナダ"]
[null,null,null,null,28.035714285714288,28.24702380952381,28.351190476190478,28.44345238095238,28.31845238095238,28.61904761904762," ⑩＝⑧／④　原産国チリ",null,null,null,null,28.035714285714288,28.24702380952381,28.351190476190478,28.44345238095238,28.31845238095238,28.61904761904762," ⑩＝⑧／④　原産国チリ"]
[null,null,null,null,18.267857142857142,18.166666666666668,18.142857142857142,17.800595238095237,18.107142857142858,17.717261904761905," ⑩＝⑧／④　原産国オマーン",null,null,null,null,18.267857142857142,18.166666666666668,18.142857142857142,17.800595238095237,18.107142857142858,17.717261904761905," ⑩＝⑧／④　原産国オマーン"]
[null,null,null,null,27.279761904761902,27.178571428571431,27.154761904761902,26.8125,27.11904761904762,26.464285714285712," ⑩＝⑧／④　原産国ナミビア",null,null,null,null,27.279761904761902,27.178571428571431,27.154761904761902,26.8125,27.11904761904762,26.464285714285712," ⑩＝⑧／④　原産国ナミビア"]
[null,null," 海上輸送費用","（千円/月）",{"$f":"E$86*E$88*E95*E101","v":7248.3923825911961},5430.2235770257857,4101.4769646059685,2441.827762459628,2518.4370404167835,2421.0019393256439," ⑪＝⑤×⑦×⑨×⑩　原産国オーストラリア",null,null," 海上輸送費用","（千円/月）",{"$f":"P$86*P$88*P95*P101","v":7248.3923825911961},{"$f":"Q$86*Q$88*Q95*Q101","v":5430.2235770257857},4101.4769646059685,2441.827762459628,2518.4370404167835,2421.0019393256439," ⑪＝⑤×⑦×⑨×⑩　原産国オーストラリア"]
[null,null,null,null,10140.587308861963,7773.8608812618122,5925.9645110855863,3675.7577831481822,3644.5190484472059,3726.3347821878569," ⑪＝⑤×⑦×⑨×⑩　原産国アメリカ",null,null,null,null,{"$f":"P$86*P$88*P96*P102","v":10140.587308861963},7773.8608812618122,5925.9645110855863,3675.7577831481822,3644.5190484472059,3726.3347821878569," ⑪＝⑤×⑦×⑨×⑩　原産国アメリカ"]
[null,null,null,null,8619.7098603787199,6627.5512066048723,5059.574260839312,3140.9803962433775,3109.7416615424017,3189.3260570901261," ⑪＝⑤×⑦×⑨×⑩　原産国カナダ",null,null,null,null,8619.7098603787199,6627.5512066048723,5059.574260839312,3140.9803962433775,3109.7416615424017,3189.3260570901261," ⑪＝⑤×⑦×⑨×⑩　原産国カナダ"]
[null,null,null,null,19843.027097939284,15131.606567689882,11494.754211484687,7108.2997032673356,7077.0609685663594,7152.182687728231," ⑪＝⑤×⑦×⑨×⑩　原産国チリ",null,null,null,null,19843.027097939284,15131.606567689882,11494.754211484687,7108.2997032673356,7077.0609685663594,7152.182687728231," ⑪＝⑤×⑦×⑨×⑩　原産国チリ"]
[null,null,null,null,0,0,0,0,0,0," ⑪＝⑤×⑦×⑨×⑩　原産国オマーン",null,null,null,null,0,0,0,0,0,0," ⑪＝⑤×⑦×⑨×⑩　原産国オマーン"]
[null,null,null,null,0,0,0,0,0,0," ⑪＝⑤×⑦×⑨×⑩　原産国ナミビア",null,null,null,null,0,0,0,0,0,0," ⑪＝⑤×⑦×⑨×⑩　原産国ナミビア"]
[null,null," 海上輸送費用　合計","（億円/月）",{"$f":"SUM(E107:J112)*1000/100000000","v":1.5660219866079219},null,null,null,null,null,null,null,null," 海上輸送費用　合計","（億円/月）",{"$f":"SUM(P107:U112)*1000/100000000","v":1.5660219866079219}]
[]
[null,null,"2050年","単位","新潟港","直江津港","伏木富山港","金沢港","七尾港","敦賀港","備考",null,null,"2050年","単位","新潟港","直江津港","伏木富山港","金沢港","七尾港","敦賀港","備考"]
[null,null," 密度","（t/m3）",{"$f":"④海上輸送網入力!$E$9","v":0.68217054263565891},{"$f":"④海上輸送網入力!$E$9","v":0.68217054263565891},{"$f":"④海上輸送網入力!$E$9","v":0.68217054263565891},{"$f":"④海上輸送網入力!$E$9","v":0.68217054263565891},{"$f":"④海上輸送網入力!$E$9","v":0.68217054263565891},{"$f":"④海上輸送網入力!$E$9","v":0.68217054263565891}," ①",null,null," 密度","（t/m3）",{"$f":"④海上輸送網入力!$E$9","v":0.68217054263565891},{"$f":"④海上輸送網入力!$E$9","v":0.68217054263565891},{"$f":"④海上輸送網入力!$E$9","v":0.68217054263565891},{"$f":"④海上輸送網入力!$E$9","v":0.68217054263565891},{"$f":"④海上輸送網入力!$E$9","v":0.68217054263565891},{"$f":"④海上輸送網入力!$E$9","v":0.68217054263565891}," ①"]
[null,null," 運搬船積載量","（m3/隻）",{"$f":"KEISAN(\"アンモニア\",E123,\"タンク容量\",E115,\"外貿\")","v":87000},{"$f":"KEISAN(\"アンモニア\",F123,\"タンク容量\",F115,\"外貿\")","v":87000},{"$f":"KEISAN(\"アンモニア\",G123,\"タンク容量\",G115,\"外貿\")","v":68396},{"$f":"KEISAN(\"アンモニア\",H123,\"タンク容量\",H115,\"外貿\")","v":5130},{"$f":"KEISAN(\"アンモニア\",I123,\"タンク容量\",I115,\"外貿\")","v":8550},{"$f":"KEISAN(\"アンモニア\",J123,\"タンク容量\",J115,\"外貿\")","v":17099}," ② 港湾施設能力及び対象船舶一覧より、需要量に合わせた船型を設定",null,null," 運搬船積載量","（m3/隻）",{"$f":"KEISAN(\"アンモニア\",P123,\"タンク容量\",P115,\"外貿\")","v":87000},{"$f":"KEISAN(\"アンモニア\",Q123,\"タンク容量\",Q115,\"外貿\")","v":87000},{"$f":"KEISAN(\"アンモニア\",R123,\"タンク容量\",R115,\"外貿\")","v":68396},{"$f":"KEISAN(\"アンモニア\",S123,\"タンク容量\",S115,\"外貿\")","v":5130},{"$f":"KEISAN(\"アンモニア\",T123,\"タンク容量\",T115,\"外貿\")","v":8550},{"$f":"KEISAN(\"アンモニア\",U123,\"タンク容量\",U115,\"外貿\")","v":8550}," ② 港湾施設能力及び対象船舶一覧より、需要量に合わせた船型を設定"]
[null,null,null,"（t/隻）",{"$f":"E117*E116","v":59348.837209302328},59348.837209302328,46657.736434108527,3499.5348837209303,5832.5581395348836,11664.434108527132," ③=②×①",null,null,null,"（t/隻）",{"$f":"P117*P116","v":59348.837209302328},{"$f":"Q117*Q116","v":59348.837209302328},{"$f":"R117*R116","v":46657.736434108527},{"$f":"S117*S116","v":3499.5348837209303},{"$f":"T117*T116","v":5832.5581395348836},{"$f":"U117*U116","v":5832.5581395348836}," ③=②×①"]
[null,null,null,"(GT)",{"$f":"KEISAN(\"アンモニア\",E123,\"総トン数\",E115,\"外貿\")","v":50000},{"$f":"KEISAN(\"アンモニア\",F123,\"総トン数\",F115,\"外貿\")","v":50000},{"$f":"KEISAN(\"アンモニア\",G123,\"総トン数\",G115,\"外貿\")","v":40000},{"$f":"KEISAN(\"アンモニア\",H123,\"総トン数\",H115,\"外貿\")","v":3000},{"$f":"KEISAN(\"アンモニア\",I123,\"総トン数\",I115,\"外貿\")","v":5000},{"$f":"KEISAN(\"アンモニア\",J123,\"総トン数\",J115,\"外貿\")","v":10000},"港湾施設能力及び対象船舶一覧より、需要量に合わせた船型を設定",null,null,null,"(GT)",{"$f":"KEISAN(\"アンモニア\",P123,\"総トン数\",P115,\"外貿\")","v":50000},{"$f":"KEISAN(\"アンモニア\",Q123,\"総トン数\",Q115,\"外貿\")","v":50000},{"$f":"KEISAN(\"アンモニア\",R123,\"総トン数\",R115,\"外貿\")","v":40000},{"$f":"KEISAN(\"アンモニア\",S123,\"総トン数\",S115,\"外貿\")","v":3000},{"$f":"KEISAN(\"アンモニア\",T123,\"総トン数\",T115,\"外貿\")","v":5000},{"$f":"KEISAN(\"アンモニア\",U123,\"総トン数\",U115,\"外貿\")","v":5000},"港湾施設能力及び対象船舶一覧より、需要量に合わせた船型を設定"]
[null,null,null,"(DWT)",{"$f":"E119/1.3702","v":36491.023208290761},36491.023208290761,29192.818566632606,2189.4613924974456,3649.1023208290758,7298.2046416581516," LNG船のDWTとGTの関係：DWT=GT/1.3702 より （※１）",null,null,null,"(DWT)",{"$f":"P119/1.3702","v":36491.023208290761},{"$f":"Q119/1.3702","v":36491.023208290761},{"$f":"R119/1.3702","v":29192.818566632606},{"$f":"S119/1.3702","v":2189.4613924974456},3649.1023208290758,3649.1023208290758," LNG船のDWTとGTの関係：DWT=GT/1.3702 より （※１）"]
[null,null," 船速（外航）","（ノット）",14,14,14,14,14,14," ④ 国土交通省検討資料より",null,null," 船速（外航）","（ノット）",14,14,14,14,14,14," ④ 国土交通省検討資料より"]
[null,null," 海上輸送費用原単位","（千円/日･隻）",{"$f":"45.432*E120^(0.4019)","v":3096.7377308647324},3096.7377308647324,2831.1070509161777,999.63951043123359,1227.4517392628231,1621.7667079818832," ⑤ 海上輸送費用原単位算定式より （※2）",null,null," 海上輸送費用原単位","（千円/日･隻）",{"$f":"45.432*P120^(0.4019)","v":3096.7377308647324},{"$f":"45.432*Q120^(0.4019)","v":3096.7377308647324},2831.1070509161777,999.63951043123359,1227.4517392628231,1227.4517392628231," ⑤ 海上輸送費用原単位算定式より （※2）"]
[null,null," 月間需要量","（t/ピーク月）",{"$f":"①需要!$L$32/12*④海上輸送網入力!$C$59","v":194595.37941892043},{"$f":"①需要!$L$64/12*④海上輸送網入力!$C$59","v":123596.20844510786},{"$f":"①需要!$L$96/12*④海上輸送網入力!$C$59","v":36205.067441726693},{"$f":"①需要!$L$128/12*④海上輸送網入力!$C$59","v":2889.0341422598653},{"$f":"①需要!$L$160/12*④海上輸送網入力!$C$59","v":4397.7723593363435},{"$f":"①需要!$L$192/12*④海上輸送網入力!$C$59","v":5934.7400102207357}," ⑥",null,null," 月間需要量","（t/その他月）",{"$f":"①需要!$L$32/12*④海上輸送網入力!$C$60","v":158748.86215754037},{"$f":"①需要!$L$64/12*④海上輸送網入力!$C$60","v":100828.48583679853},{"$f":"①需要!$L$96/12*④海上輸送網入力!$C$60","v":29535.712912987572},{"$f":"①需要!$L$128/12*④海上輸送網入力!$C$60","v":2356.8436423698904},{"$f":"①需要!$L$160/12*④海上輸送網入力!$C$60","v":3587.6563984059653},{"$f":"①需要!$L$192/12*④海上輸送網入力!$C$60","v":4841.4984293906009}," ⑥"]
[null,null," 月間寄港回数","（回/月）",{"$f":"ROUNDUP(E123/E$118,0)","v":4},3,1,1,1,1," ⑦＝⑥／③",null,null," 月間寄港回数","（回/月）",{"$f":"ROUNDUP(P123/P$118,0)","v":3},{"$f":"ROUNDUP(Q123/Q$118,0)","v":2},{"$f":"ROUNDUP(R123/R$118,0)","v":1},1,1,1," ⑦＝⑥／③"]
[null,null," 海上輸送距離","（海里）",{"$f":"④海上輸送網入力!C$17","v":3441},{"$f":"④海上輸送網入力!D$17","v":3406},{"$f":"④海上輸送網入力!E$17","v":3399},{"$f":"④海上輸送網入力!F$17","v":3283},{"$f":"④海上輸送網入力!G$17","v":3386},{"$f":"④海上輸送網入力!H$17","v":3255}," ⑧　原産国オーストラリア",null,null," 海上輸送距離","（海里）",{"$f":"④海上輸送網入力!$C$17","v":3441},{"$f":"④海上輸送網入力!$D$17","v":3406},{"$f":"④海上輸送網入力!$E$17","v":3399},{"$f":"④海上輸送網入力!$F$17","v":3283},{"$f":"④海上輸送網入力!$G$17","v":3386},{"$f":"④海上輸送網入力!$H$17","v":3255}," ⑧　原産国オーストラリア"]
[null,null,null,null,{"$f":"④海上輸送網入力!C$21","v":4814},{"$f":"④海上輸送網入力!D$21","v":4876},{"$f":"④海上輸送網入力!E$21","v":4911},{"$f":"④海上輸送網入力!F$21","v":4942},{"$f":"④海上輸送網入力!G$21","v":4900},{"$f":"④海上輸送網入力!H$21","v":5010}," ⑧　原産国アメリカ",null,null,null,null,{"$f":"④海上輸送網入力!$C$21","v":4814},{"$f":"④海上輸送網入力!$D$21","v":4876},{"$f":"④海上輸送網入力!$E$21","v":4911},{"$f":"④海上輸送網入力!$F$21","v":4942},{"$f":"④海上輸送網入力!$G$21","v":4900},{"$f":"④海上輸送網入力!$H$21","v":5010}," ⑧　原産国アメリカ"]
[null,null,null,null,{"$f":"④海上輸送網入力!C$25","v":4092},{"$f":"④海上輸送網入力!D$25","v":4157},{"$f":"④海上輸送網入力!E$25","v":4193},{"$f":"④海上輸送網入力!F$25","v":4223},{"$f":"④海上輸送網入力!G$25","v":4181},{"$f":"④海上輸送網入力!H$25","v":4288}," ⑧　原産国カナダ",null,null,null,null,{"$f":"④海上輸送網入力!$C$25","v":4092},{"$f":"④海上輸送網入力!$D$25","v":4157},{"$f":"④海上輸送網入力!$E$25","v":4193},{"$f":"④海上輸送網入力!$F$25","v":4223},{"$f":"④海上輸送網入力!$G$25","v":4181},{"$f":"④海上輸送網入力!$H$25","v":4288}," ⑧　原産国カナダ"]
[null,null,null,null,{"$f":"④海上輸送網入力!C$29","v":9420},{"$f":"④海上輸送網入力!D$29","v":9491},{"$f":"④海上輸送網入力!E$29","v":9526},{"$f":"④海上輸送網入力!F$29","v":9557},{"$f":"④海上輸送網入力!G$29","v":9515},{"$f":"④海上輸送網入力!H$29","v":9616}," ⑧　原産国チリ",null,null,null,null,{"$f":"④海上輸送網入力!$C$29","v":9420},{"$f":"④海上輸送網入力!$D$29","v":9491},{"$f":"④海上輸送網入力!$E$29","v":9526},{"$f":"④海上輸送網入力!$F$29","v":9557},{"$f":"④海上輸送網入力!$G$29","v":9515},{"$f":"④海上輸送網入力!$H$29","v":9616}," ⑧　原産国チリ"]
[null,null,null,null,{"$f":"④海上輸送網入力!C$33","v":6138},{"$f":"④海上輸送網入力!D$33","v":6104},{"$f":"④海上輸送網入力!E$33","v":6096},{"$f":"④海上輸送網入力!F$33","v":5981},{"$f":"④海上輸送網入力!G$33","v":6084},{"$f":"④海上輸送網入力!H$33","v":5953}," ⑧　原産国オマーン",null,null,null,null,{"$f":"④海上輸送網入力!$C$33","v":6138},{"$f":"④海上輸送網入力!$D$33","v":6104},{"$f":"④海上輸送網入力!$E$33","v":6096},{"$f":"④海上輸送網入力!$F$33","v":5981},{"$f":"④海上輸送網入力!$G$33","v":6084},{"$f":"④海上輸送網入力!$H$33","v":5953}," ⑧　原産国オマーン"]
[null,null,null,null,{"$f":"④海上輸送網入力!C$37","v":9166},{"$f":"④海上輸送網入力!D$37","v":9132},{"$f":"④海上輸送網入力!E$37","v":9124},{"$f":"④海上輸送網入力!F$37","v":9009},{"$f":"④海上輸送網入力!G$37","v":9112},{"$f":"④海上輸送網入力!H$37","v":8892}," ⑧　原産国ナミビア",null,null,null,null,{"$f":"④海上輸送網入力!$C$37","v":9166},{"$f":"④海上輸送網入力!$D$37","v":9132},{"$f":"④海上輸送網入力!$E$37","v":9124},{"$f":"④海上輸送網入力!$F$37","v":9009},{"$f":"④海上輸送網入力!$G$37","v":9112},{"$f":"④海上輸送網入力!$H$37","v":8892}," ⑧　原産国ナミビア"]
[null,null,"シナリオ設定","（％）",{"$f":"1/6","v":0.16666666666666666},{"$f":"1/6","v":0.16666666666666666},0.16666666666666666,0.16666666666666666,0.16666666666666666,0.16666666666666666," ⑨　原産国オーストラリア",null,null,"シナリオ設定","（％）",{"$f":"E131","v":0.16666666666666666},{"$f":"F131","v":0.16666666666666666},{"$f":"G131","v":0.16666666666666666},{"$f":"H131","v":0.16666666666666666},{"$f":"I131","v":0.16666666666666666},{"$f":"J131","v":0.16666666666666666}," ⑨　原産国オーストラリア"]
[null,null,null,null,{"$f":"1/6","v":0.16666666666666666},0.16666666666666666,0.16666666666666666,0.16666666666666666,0.16666666666666666,0.16666666666666666," ⑨　原産国アメリカ",null,null,null,null,{"$f":"E132","v":0.16666666666666666},0.16666666666666666,0.16666666666666666,0.16666666666666666,0.16666666666666666,0.16666666666666666," ⑨　原産国アメリカ"]
[null,null,null,null,0.16666666666666666,0.16666666666666666,0.16666666666666666,0.16666666666666666,0.16666666666666666,0.16666666666666666," ⑨　原産国カナダ",null,null,null,null,0.16666666666666666,0.16666666666666666,0.16666666666666666,0.16666666666666666,0.16666666666666666,0.16666666666666666," ⑨　原産国カナダ"]
[null,null,null,null,0.16666666666666666,0.16666666666666666,0.16666666666666666,0.16666666666666666,0.16666666666666666,0.16666666666666666," ⑨　原産国チリ",null,null,null,null,0.16666666666666666,0.16666666666666666,0.16666666666666666,0.16666666666666666,0.16666666666666666,0.16666666666666666," ⑨　原産国チリ"]
[null,null,null,null,0.16666666666666666,0.16666666666666666,0.16666666666666666,0.16666666666666666,0.16666666666666666,0.16666666666666666," ⑨　原産国オマーン",null,null,null,null,0.16666666666666666,0.16666666666666666,0.16666666666666666,0.16666666666666666,0.16666666666666666,0.16666666666666666," ⑨　原産国オマーン"]
[null,null,null,null,0.16666666666666666,0.16666666666666666,0.16666666666666666,0.16666666666666666,0.16666666666666666,0.16666666666666666," ⑨　原産国ナミビア",null,null,null,null,0.16666666666666666,0.16666666666666666,0.16666666666666666,0.16666666666666666,0.16666666666666666,0.16666666666666666," ⑨　原産国ナミビア"]
[null,null," 海上輸送日数","（日）",{"$f":"E125/E$121/24","v":10.241071428571429},{"$f":"F125/F$121/24","v":10.136904761904761},10.116071428571429,9.7708333333333339,10.077380952380953,9.6875," ⑩＝⑧／④　原産国オーストラリア",null,null," 海上輸送日数","（日）",{"$f":"P125/P$121/24","v":10.241071428571429},{"$f":"Q125/Q$121/24","v":10.136904761904761},10.116071428571429,9.7708333333333339,10.077380952380953,9.6875," ⑩＝⑧／④　原産国オーストラリア"]
[null,null,null,null,{"$f":"E126/E$121/24","v":14.327380952380951},14.511904761904761,14.616071428571429,14.708333333333334,14.583333333333334,14.910714285714285," ⑩＝⑧／④　原産国アメリカ",null,null,null,null,{"$f":"P126/P$121/24","v":14.327380952380951},14.511904761904761,14.616071428571429,14.708333333333334,14.583333333333334,14.910714285714285," ⑩＝⑧／④　原産国アメリカ"]
[null,null,null,null,12.178571428571429,12.37202380952381,12.479166666666666,12.568452380952381,12.443452380952381,12.761904761904761," ⑩＝⑧／④　原産国カナダ",null,null,null,null,12.178571428571429,12.37202380952381,12.479166666666666,12.568452380952381,12.443452380952381,12.761904761904761," ⑩＝⑧／④　原産国カナダ"]
[null,null,null,null,28.035714285714288,28.24702380952381,28.351190476190478,28.44345238095238,28.31845238095238,28.61904761904762," ⑩＝⑧／④　原産国チリ",null,null,null,null,28.035714285714288,28.24702380952381,28.351190476190478,28.44345238095238,28.31845238095238,28.61904761904762," ⑩＝⑧／④　原産国チリ"]
[null,null,null,null,18.267857142857142,18.166666666666668,18.142857142857142,17.800595238095237,18.107142857142858,17.717261904761905," ⑩＝⑧／④　原産国オマーン",null,null,null,null,18.267857142857142,18.166666666666668,18.142857142857142,17.800595238095237,18.107142857142858,17.717261904761905," ⑩＝⑧／④　原産国オマーン"]
[null,null,null,null,27.279761904761902,27.178571428571431,27.154761904761902,26.8125,27.11904761904762,26.464285714285712," ⑩＝⑧／④　原産国ナミビア",null,null,null,null,27.279761904761902,27.178571428571431,27.154761904761902,26.8125,27.11904761904762,26.464285714285712," ⑩＝⑧／④　原産国ナミビア"]
[null,null," 海上輸送費用","（千円/月）",{"$f":"E$122*E$124*E131*E137","v":21142.608198225284},{"$f":"F$122*F$124*F131*F137","v":15695.667725186426},4773.2801915000437,1627.8851749730852,2061.5831295356743,2618.4774972624155," ⑪＝⑤×⑦×⑨×⑩　原産国オーストラリア",null,null," 海上輸送費用","（千円/月）",{"$f":"P$122*P$124*P131*P137","v":15856.956148668965},{"$f":"Q$122*Q$124*Q131*Q137","v":10463.778483457616},4773.2801915000437,{"$f":"S$122*S$124*S131*S137","v":1627.8851749730852},2061.5831295356743,1981.8231206847665," ⑪＝⑤×⑦×⑨×⑩　原産国オーストラリア"]
[null,null,null,null,{"$f":"E$122*E$124*E132*E138","v":29578.760786473846},22469.781511453028,6896.6104796871768,2450.5051887654545,2983.3896440415838,4030.2833368002152," ⑪＝⑤×⑦×⑨×⑩　原産国アメリカ",null,null,null,null,{"$f":"P$122*P$124*P132*P138","v":22184.070589855386},14979.854340968683,6896.6104796871768,2450.5051887654545,2983.3896440415838,3050.3636972751701," ⑪＝⑤×⑦×⑨×⑩　原産国アメリカ"]
[null,null,null,null,25142.561100592229,19156.456469054603,5888.3094565930223,2093.986930828918,2545.6228779056864,3449.4720455487668," ⑪＝⑤×⑦×⑨×⑩　原産国カナダ",null,null,null,null,{"$f":"P$122*P$124*P133*P139","v":18856.920825444173},12770.970979369733,5888.3094565930223,2093.986930828918,2545.6228779056864,2610.7703660510838," ⑪＝⑤×⑦×⑨×⑩　原産国カナダ"]
[null,null,null,null,57879.502826876545,43736.812207793417,13377.542543168407,4738.8664688448898,5793.2556047052385,7735.5697737866012," ⑪＝⑤×⑦×⑨×⑩　原産国チリ",null,null,null,null,43409.627120157413,29157.874805195606,13377.542543168407,4738.8664688448898,5793.2556047052385,5854.7499626742592," ⑪＝⑤×⑦×⑨×⑩　原産国チリ"]
[null,null,null,null,37713.841650888338,28128.701055354653,8560.7284634846328,2965.6963848656783,3704.2739988467342,4788.8775856230905," ⑪＝⑤×⑦×⑨×⑩　原産国オマーン",null,null,null,null,28285.381238166261,18752.467370236434,8560.7284634846328,2965.6963848656783,3704.2739988467342,3624.5139899958263," ⑪＝⑤×⑦×⑨×⑩　原産国オマーン"]
[null,null,null,null,56318.845319655018,42082.453806929669,12813.006315753571,4467.1390622395747,5547.8870278585537,7153.1495869915198," ⑪＝⑤×⑦×⑨×⑩　原産国ナミビア",null,null,null,null,42239.133989741269,28054.969204619774,12813.006315753571,4467.1390622395747,5547.8870278585537,5413.9389213913801," ⑪＝⑤×⑦×⑨×⑩　原産国ナミビア"]
[null,null," 海上輸送費用　合計","（億円/月）",{"$f":"SUM(E143:J148)*1000/100000000","v":5.2211139142809353},null,null,null,null,null,null,null,null," 海上輸送費用　合計","（億円/月）",{"$f":"SUM(P143:U148)*1000/100000000","v":4.0083773409755157}]
[null,null,"（※1）「統計解析による船舶諸元に関する研究－船舶の主要諸元の計画基準（案）－」（国土技術政策総合研究所研究報告、第28号2006年3月）",null,null,null,null,null,null,null,null,null,null,"（※1）「統計解析による船舶諸元に関する研究－船舶の主要諸元の計画基準（案）－」（国土技術政策総合研究所研究報告、第28号2006年3月）"]
[null,null,"（※2）「港湾整備事業の費用対効果分析マニュアル」（令和６年６月、国土交通省港湾局）",null,null,null,null,null,null,null,null,null,null,"（※2）「港湾整備事業の費用対効果分析マニュアル」（令和６年６月、国土交通省港湾局）"]
[null,null,"貯蔵費用"]
[null,null,"液化水素（アンモニアクラッキング）"]
[null,null,"実証期","単位","新潟港","直江津港","伏木富山港","金沢港","七尾港","敦賀港","備考"]
[null,null," 年間需要量","（t/年）",{"$f":"①需要!$I$32","v":24334.841350730701},{"$f":"①需要!$I$64","v":15154.797920383829},{"$f":"①需要!$I$96","v":3602.14042027817},{"$f":"①需要!$I$128","v":0.95365853658536592},{"$f":"①需要!$I$160","v":198.77471991842708},{"$f":"①需要!$I$192","v":21.275952428945775}," A：実証期の需要"]
[null,null," 必要量","（１か月分）",1,1,1,1,1,1," B"]
[null,null," 月換算","（12か月/年）",12,12,12,12,12,12," C"]
[null,null," 需要ピーク係数","－",{"$f":"③輸送・貯蔵入力!$C$18","v":1.1399999999999999},{"$f":"③輸送・貯蔵入力!$C$18","v":1.1399999999999999},{"$f":"③輸送・貯蔵入力!$C$18","v":1.1399999999999999},{"$f":"③輸送・貯蔵入力!$C$18","v":1.1399999999999999},{"$f":"③輸送・貯蔵入力!$C$18","v":1.1399999999999999},{"$f":"③輸送・貯蔵入力!$C$18","v":1.1399999999999999}," D"]
[null,null," 月間需要量（ピーク月）","（t/月）",{"$f":"E155/E157*E158","v":2311.8099283194165},{"$f":"F155/F157*F158","v":1439.7058024364637},{"$f":"G155/G157*G158","v":342.20333992642611},9.0597560975609767E-2,18.883598392250569,2.0212154807498486," E=A÷C×D"]
[null,null," 備蓄タンク容量","（t/基）",3000,2000,1000,1000,1000,1000," F（E：月間需要量（ピーク月）を踏まえ1,000トン刻みで設定　※最大110,000トン）"]
[null,null," 備蓄タンク基数","（基）",{"$f":"ROUNDUP(E159/E160,0)","v":1},{"$f":"ROUNDUP(F155/F160/F156/F157*F158,0)","v":1},{"$f":"ROUNDUP(G155/G160/G156/G157*G158,0)","v":1},{"$f":"ROUNDUP(H155/H160/H156/H157*H158,0)","v":1},{"$f":"ROUNDUP(I155/I160/I156/I157*I158,0)","v":1},{"$f":"ROUNDUP(J155/J160/J156/J157*J158,0)","v":1}," G=E÷F"]
[null,null," タンク1基あたり整備費用","（億円/基）",{"$f":"60*(E160/10000/4)^(2/3)","v":10.670679913470188},8.1432528497847212,5.1299278400300912,5.1299278400300912,5.1299278400300912,5.1299278400300912," H＝α万トンのタンクの整備費＝60億円×（α／4）2/3（※３）"]
[null,null," タンク整備費用","（億円）",{"$f":"E161*E162","v":10.670679913470188},{"$f":"F161*F162","v":8.1432528497847212},5.1299278400300912,5.1299278400300912,5.1299278400300912,5.1299278400300912," I ＝G×H"]
[null,null," タンク維持管理費用","（億円）",{"$f":"E163*(0.024+0.022)","v":0.49085127601962864},{"$f":"F163*(0.024+0.022)","v":0.37458963109009719},0.23597668064138419,0.23597668064138419,0.23597668064138419,0.23597668064138419,"修繕費：建設費の2.4％/年、諸経費：建設費の２.２％/年"]
[null,null," 貯蔵費用　合計","（億円）",{"$f":"SUM(E163:J164)","v":41.142991753050545}]
[]
[null,null,"2030年","単位","新潟港","直江津港","伏木富山港","金沢港※","七尾港※","敦賀港※","備考"]
[null,null," 年間需要量","（t/年）",{"$f":"①需要!$J$32-①需要!$I$32","v":29145.051054293206},{"$f":"①需要!$J$64-①需要!$I$64","v":17195.604634004736},{"$f":"①需要!$J$96-①需要!$I$96","v":5776.1026016477535},{"$f":"①需要!$J$128-①需要!$I$128","v":555.39396729301188},{"$f":"①需要!$J$160-①需要!$I$160","v":761.43837074298494},{"$f":"①需要!$J$192-①需要!$I$192","v":2847.7862669693141}," A：2030年の需要－実証期の需要（2030年までの需要分※実証期分までは整備済）"]
[null,null," 必要量","（１か月分）",1,1,1,1,1,1," B"]
[null,null," 月換算","（12か月/年）",12,12,12,12,12,12," C"]
[null,null," 需要ピーク係数","－",{"$f":"③輸送・貯蔵入力!$C$18","v":1.1399999999999999},{"$f":"③輸送・貯蔵入力!$C$18","v":1.1399999999999999},{"$f":"③輸送・貯蔵入力!$C$18","v":1.1399999999999999},{"$f":"③輸送・貯蔵入力!$C$18","v":1.1399999999999999},{"$f":"③輸送・貯蔵入力!$C$18","v":1.1399999999999999},{"$f":"③輸送・貯蔵入力!$C$18","v":1.1399999999999999}," D"]
[null,null," 月間需要量（ピーク月）","（t/月）",{"$f":"E168/E170*E171","v":2768.7798501578541},{"$f":"F168/F170*F171","v":1633.5824402304499},548.72974715653652,52.762426892836125,72.336645220583563,270.53969536208479," E=A÷C×D"]
[null,null," 備蓄タンク容量","（t/基）",3000,2000,1000,1000,1000,1000," F（E：月間需要量（ピーク月）を踏まえ1,000トン刻みで設定　※最大110,000トン）"]
[null,null," 備蓄タンク基数","（基）",{"$f":"ROUNDUP(E172/E173,0)","v":1},{"$f":"ROUNDUP(F168/F173/F169/F170*F171,0)","v":1},{"$f":"ROUNDUP(G168/G173/G169/G170*G171,0)","v":1},{"$f":"ROUNDUP(H168/H173/H169/H170*H171,0)","v":1},{"$f":"ROUNDUP(I168/I173/I169/I170*I171,0)","v":1},{"$f":"ROUNDUP(J168/J173/J169/J170*J171,0)","v":1}," G=E÷F"]
[null,null," タンク1基あたり整備費用","（億円/基）",{"$f":"60*(E173/10000/4)^(2/3)","v":10.670679913470188},8.1432528497847212,5.1299278400300912,5.1299278400300912,5.1299278400300912,5.1299278400300912," H＝α万トンのタンクの整備費＝60億円×（α／4）2/3（※４）"]
[null,null," タンク整備費用","（億円）",{"$f":"E174*E175","v":10.670679913470188},{"$f":"F174*F175","v":8.1432528497847212},5.1299278400300912,0,0,0," I ＝G×H"]
[null,null," タンク維持管理費用","（億円）",{"$f":"E176*(0.024+0.022)","v":0.49085127601962864},{"$f":"F176*(0.024+0.022)","v":0.37458963109009719},0.23597668064138419,0,0,0,"修繕費：建設費の2.4％/年、諸経費：建設費の２.２％/年"]
[null,null," 貯蔵費用　合計","（億円）",{"$f":"SUM(E176:J177)","v":25.045278191036115}]
[null,null,"※金沢港、七尾港、敦賀港は実証期で2030年の需要を賄える規模のタンクが整備済であるため、整備費用はかからないことを想定する"]
[]
[null,null,"移行期","単位","新潟港","直江津港","伏木富山港","金沢港","七尾港","敦賀港","備考"]
[null,null," 年間需要量","（t/年）",{"$f":"①需要!$K$32-①需要!$J$32","v":289255.24285529851},{"$f":"①需要!$K$64-①需要!$J$64","v":193758.6872562572},{"$f":"①需要!$K$96-①需要!$J$96","v":80277.054552078858},{"$f":"①需要!$K$128-①需要!$J$128","v":21507.123572022425},{"$f":"①需要!$K$160-①需要!$J$160","v":23504.995846796301},{"$f":"①需要!$K$192-①需要!$J$192","v":30819.825674017829}," A：移行期の需要－2030年の需要（移行期までの需要分※2030年分までは整備済）"]
[null,null," 必要量","（１か月分）",1,1,1,1,1,1," B"]
[null,null," 月換算","（12か月/年）",12,12,12,12,12,12," C"]
[null,null," 需要ピーク係数","－",{"$f":"③輸送・貯蔵入力!$C$18","v":1.1399999999999999},{"$f":"③輸送・貯蔵入力!$C$18","v":1.1399999999999999},{"$f":"③輸送・貯蔵入力!$C$18","v":1.1399999999999999},{"$f":"③輸送・貯蔵入力!$C$18","v":1.1399999999999999},{"$f":"③輸送・貯蔵入力!$C$18","v":1.1399999999999999},{"$f":"③輸送・貯蔵入力!$C$18","v":1.1399999999999999}," D"]
[null,null," 月間需要量（ピーク月）","（t/月）",{"$f":"E182/E184*E185","v":27479.248071253354},{"$f":"F182/F184*F185","v":18407.075289344433},{"$f":"G182/G184*G185","v":7626.3201824474909},{"$f":"H182/H184*H185","v":2043.1767393421303},2232.9746054456486,2927.8834390316938," E=A÷C×D"]
[null,null," 備蓄タンク容量","（t/基）",28000,19000,8000,3000,3000,3000," F（E：月間需要量（ピーク月）を踏まえ1,000トン刻みで設定　※最大110,000トン）"]
[null,null," 備蓄タンク基数","（基）",{"$f":"ROUNDUP(E186/E187,0)","v":1},{"$f":"ROUNDUP(F182/F187/F183/F184*F185,0)","v":1},{"$f":"ROUNDUP(G182/G187/G183/G184*G185,0)","v":1},{"$f":"ROUNDUP(H182/H187/H183/H184*H185,0)","v":1},{"$f":"ROUNDUP(I182/I187/I183/I184*I185,0)","v":1},{"$f":"ROUNDUP(J182/J187/J183/J184*J185,0)","v":1}," G=E÷F"]
[null,null," タンク1基あたり整備費用","（億円/基）",{"$f":"60*(E187/10000/4)^(2/3)","v":47.30241097863145},36.52697074567287,20.519711360120368,10.670679913470188,10.670679913470188,10.670679913470188," H＝α万トンのタンクの整備費＝60億円×（α／4）2/3（※３）"]
[null,null," タンク整備費用","（億円）",{"$f":"E188*E189","v":47.30241097863145},{"$f":"F188*F189","v":36.52697074567287},20.519711360120368,10.670679913470188,10.670679913470188,10.670679913470188," I ＝G×H"]
[null,null," タンク維持管理費用","（億円）",{"$f":"E190*(0.024+0.022)","v":2.1759109050170466},{"$f":"F190*(0.024+0.022)","v":1.680240654300952},0.94390672256553687,0.49085127601962864,0.49085127601962864,0.49085127601962864,"修繕費：建設費の2.4％/年、諸経費：建設費の２.２％/年"]
[null,null," 貯蔵費用　合計","（億円）",{"$f":"SUM(E190:J191)","v":142.63374493477772}]
[]
[null,null,"2050年","単位","新潟港","直江津港","伏木富山港","金沢港","七尾港","敦賀港","備考"]
[null,null," 年間需要量","（t/年）",{"$f":"①需要!$L$32-①需要!$K$32","v":1705637.2796756823},{"$f":"①需要!$L$64-①需要!$K$64","v":1074903.630664174},{"$f":"①需要!$L$96-①需要!$K$96","v":291450.67549680255},{"$f":"①需要!$L$128-①需要!$K$128","v":8347.414510146562},{"$f":"①需要!$L$160-①需要!$K$160","v":21827.131687135385},{"$f":"①需要!$L$192-①需要!$K$192","v":28782.059582591661}," A：2050年の需要－移行期の需要（2050年までの需要分※移行期分までは整備済）"]
[null,null," 必要量","（１か月分）",1,1,1,1,1,1," B"]
[null,null," 月換算","（12か月/年）",12,12,12,12,12,12," C"]
[null,null," 需要ピーク係数","－",{"$f":"③輸送・貯蔵入力!$C$18","v":1.1399999999999999},{"$f":"③輸送・貯蔵入力!$C$18","v":1.1399999999999999},{"$f":"③輸送・貯蔵入力!$C$18","v":1.1399999999999999},{"$f":"③輸送・貯蔵入力!$C$18","v":1.1399999999999999},{"$f":"③輸送・貯蔵入力!$C$18","v":1.1399999999999999},{"$f":"③輸送・貯蔵入力!$C$18","v":1.1399999999999999}," D"]
[null,null," 月間需要量（ピーク月）","（t/月）",{"$f":"E195/E197*E198","v":162035.54156918981},{"$f":"F195/F197*F198","v":102115.84491309653},27687.814172196238,793.00437846392333,2073.5775102778616,2734.2956603462076," E=A÷C×D"]
[null,null," 備蓄タンク容量","（t/基）",82000,103000,28000,1000,3000,3000," F（E：月間需要量（ピーク月）を踏まえ1,000トン刻みで設定　※最大110,000トン）"]
[null,null," 備蓄タンク基数","（基）",{"$f":"ROUNDUP(E199/E200,0)","v":2},{"$f":"ROUNDUP(F195/F200/F196/F197*F198,0)","v":1},{"$f":"ROUNDUP(G195/G200/G196/G197*G198,0)","v":1},{"$f":"ROUNDUP(H195/H200/H196/H197*H198,0)","v":1},{"$f":"ROUNDUP(I195/I200/I196/I197*I198,0)","v":1},{"$f":"ROUNDUP(J195/J200/J196/J197*J198,0)","v":1}," G=E÷F"]
[null,null," タンク1基あたり整備費用","（億円/基）",{"$f":"60*(E200/10000/4)^(2/3)","v":96.824922435604918},112.72045659682171,47.30241097863145,5.1299278400300912,10.670679913470188,10.670679913470188," H＝α万トンのタンクの整備費＝60億円×（α／4）2/3（※３）"]
[null,null," タンク整備費用","（億円）",{"$f":"E201*E202","v":193.64984487120984},{"$f":"F201*F202","v":112.72045659682171},47.30241097863145,5.1299278400300912,10.670679913470188,{"$f":"J201*J202","v":10.670679913470188}," I ＝G×H"]
[null,null," タンク維持管理費用","（億円）",{"$f":"E203*(0.024+0.022)","v":8.9078928640756523},{"$f":"F203*(0.024+0.022)","v":5.1851410034537988},2.1759109050170466,0.23597668064138419,0.49085127601962864,{"$f":"J203*(0.024+0.022)","v":0.49085127601962864},"修繕費：建設費の2.4％/年、諸経費：建設費の２.２％/年"]
[null,null," 貯蔵費用　合計","（億円）",{"$f":"SUM(E203:J204)","v":397.63062411886045}]
[null,null,"（※３）国土交通省資料より、メーカーで用いられているタンク整備費用の簡易予測式（α万トンのタンクの整備費＝60億円×（α／4）2/3 ）より"]

{"sheet":"直送方式（ｼﾅﾘｵ2）_アンモニアクラッキング","index":21,"n_rows":206,"n_cols":22,"rows_kept":206,"cut":false,"hidden":false,"merged":[[204,4,204,9],[164,4,164,9],[177,4,177,9],[191,4,191,9],[149,2,149,10],[149,13,149,21],[150,2,150,10],[150,13,150,21],[151,2,151,10],[148,15,148,20],[130,2,135,2],[130,3,135,3],[130,13,135,13],[130,14,135,14],[136,2,141,2],[136,3,141,3],[136,13,141,13],[136,14,141,14],[142,2,147,2],[142,3,147,3],[142,13,147,13],[142,14,147,14],[148,4,148,9],[124,14,129,14],[106,2,111,2],[106,3,111,3],[106,13,111,13],[106,14,111,14],[112,4,112,9],[116,2,119,2],[116,13,119,13],[124,2,129,2],[124,3,129,3],[124,13,129,13],[112,15,112,20],[94,2,99,2],[94,3,99,3],[94,13,99,13],[94,14,99,14],[100,2,105,2],[100,3,105,3],[100,13,105,13],[100,14,105,14],[88,14,93,14],[70,2,75,2],[70,3,75,3],[70,13,75,13],[70,14,75,14],[76,4,76,9],[80,2,83,2],[80,13,83,13],[88,2,93,2],[88,3,93,3],[88,13,93,13],[76,15,76,20],[58,2,63,2],[58,3,63,3],[58,13,63,13],[58,14,63,14],[64,2,69,2],[64,3,69,3],[64,13,69,13],[64,14,69,14],[52,14,57,14],[34,2,39,2],[34,3,39,3],[34,13,39,13],[34,14,39,14],[40,4,40,9],[44,2,47,2],[44,13,47,13],[52,2,57,2],[52,3,57,3],[52,13,57,13],[40,15,40,20],[22,2,27,2],[22,3,27,3],[22,13,27,13],[22,14,27,14],[28,2,33,2],[28,3,33,3],[28,13,33,13],[28,14,33,14],[3,2,3,10],[3,13,3,21],[8,2,11,2],[8,13,11,13],[16,2,21,2],[16,3,21,3],[16,13,21,13],[16,14,21,14]]}
[]
[null,null,"入力項目"]
[]
[null,null,"海上輸送費用　シナリオ２",null,null,null,null,null,null,null,null,null,null,"海上輸送費用　シナリオ２"]
[null,null,"アンモニアクラッキング（ピーク月　※４か月）",null,null,null,null,null,null,null,null,null,null,"アンモニアクラッキング（その他月　※８か月）"]
[]
[null,null,"実証期","単位","新潟港","直江津港","伏木富山港","金沢港","七尾港","敦賀港","備考",null,null,"実証期","単位","新潟港","直江津港","伏木富山港","金沢港","七尾港","敦賀港","備考"]
[null,null," 密度","（t/m3）",{"$f":"④海上輸送網入力!$E$9","v":0.68217054263565891},{"$f":"④海上輸送網入力!$E$9","v":0.68217054263565891},{"$f":"④海上輸送網入力!$E$9","v":0.68217054263565891},{"$f":"④海上輸送網入力!$E$9","v":0.68217054263565891},{"$f":"④海上輸送網入力!$E$9","v":0.68217054263565891},{"$f":"④海上輸送網入力!$E$9","v":0.68217054263565891}," ①",null,null," 密度","（t/m3）",{"$f":"④海上輸送網入力!$E$9","v":0.68217054263565891},{"$f":"④海上輸送網入力!$E$9","v":0.68217054263565891},{"$f":"④海上輸送網入力!$E$9","v":0.68217054263565891},{"$f":"④海上輸送網入力!$E$9","v":0.68217054263565891},{"$f":"④海上輸送網入力!$E$9","v":0.68217054263565891},{"$f":"④海上輸送網入力!$E$9","v":0.68217054263565891}," ①"]
[null,null," 運搬船積載量","（m3/隻）",{"$f":"KEISAN(\"アンモニア\",E15,\"タンク容量\",E7,\"外貿\")","v":5130},{"$f":"KEISAN(\"アンモニア\",F15,\"タンク容量\",F7,\"外貿\")","v":5130},{"$f":"KEISAN(\"アンモニア\",G15,\"タンク容量\",G7,\"外貿\")","v":1714},{"$f":"KEISAN(\"アンモニア\",H15,\"タンク容量\",H7,\"外貿\")","v":1714},{"$f":"KEISAN(\"アンモニア\",I15,\"タンク容量\",I7,\"外貿\")","v":1714},{"$f":"KEISAN(\"アンモニア\",J15,\"タンク容量\",J7,\"外貿\")","v":1714}," ② 港湾施設能力及び対象船舶一覧より、需要量に合わせた船型を設定",null,null," 運搬船積載量","（m3/隻）",{"$f":"KEISAN(\"アンモニア\",P15,\"タンク容量\",P7,\"外貿\")","v":5130},{"$f":"KEISAN(\"アンモニア\",Q15,\"タンク容量\",Q7,\"外貿\")","v":5130},{"$f":"KEISAN(\"アンモニア\",R15,\"タンク容量\",R7,\"外貿\")","v":1714},{"$f":"KEISAN(\"アンモニア\",S15,\"タンク容量\",S7,\"外貿\")","v":1714},{"$f":"KEISAN(\"アンモニア\",T15,\"タンク容量\",T7,\"外貿\")","v":1714},{"$f":"KEISAN(\"アンモニア\",U15,\"タンク容量\",U7,\"外貿\")","v":1714}," ② 港湾施設能力及び対象船舶一覧より、需要量に合わせた船型を設定"]
[null,null,null,"（t/隻）",{"$f":"E9*E8","v":3499.5348837209303},3499.5348837209303,1169.2403100775193,1169.2403100775193,1169.2403100775193,1169.2403100775193," ③=②×①",null,null,null,"（t/隻）",{"$f":"P9*P8","v":3499.5348837209303},3499.5348837209303,1169.2403100775193,1169.2403100775193,1169.2403100775193,1169.2403100775193," ③=②×①"]
[null,null,null,"(GT)",{"$f":"KEISAN(\"アンモニア\",E15,\"総トン数\",E7,\"外貿\")","v":3000},{"$f":"KEISAN(\"アンモニア\",F15,\"総トン数\",F7,\"外貿\")","v":3000},{"$f":"KEISAN(\"アンモニア\",G15,\"総トン数\",G7,\"外貿\")","v":999},{"$f":"KEISAN(\"アンモニア\",H15,\"総トン数\",H7,\"外貿\")","v":999},{"$f":"KEISAN(\"アンモニア\",I15,\"総トン数\",I7,\"外貿\")","v":999},{"$f":"KEISAN(\"アンモニア\",J15,\"総トン数\",J7,\"外貿\")","v":999},"港湾施設能力及び対象船舶一覧より、需要量に合わせた船型を設定",null,null,null,"(GT)",{"$f":"KEISAN(\"アンモニア\",P15,\"総トン数\",P7,\"外貿\")","v":3000},{"$f":"KEISAN(\"アンモニア\",Q15,\"総トン数\",Q7,\"外貿\")","v":3000},{"$f":"KEISAN(\"アンモニア\",R15,\"総トン数\",R7,\"外貿\")","v":999},{"$f":"KEISAN(\"アンモニア\",S15,\"総トン数\",S7,\"外貿\")","v":999},{"$f":"KEISAN(\"アンモニア\",T15,\"総トン数\",T7,\"外貿\")","v":999},{"$f":"KEISAN(\"アンモニア\",U15,\"総トン数\",U7,\"外貿\")","v":999},"港湾施設能力及び対象船舶一覧より、需要量に合わせた船型を設定"]
[null,null,null,"(DWT)",{"$f":"E11/1.3702","v":2189.4613924974456},2189.4613924974456,729.09064370164936,729.09064370164936,729.09064370164936,729.09064370164936," LNG船のDWTとGTの関係：DWT=GT/1.3702 より （※１）",null,null,null,"(DWT)",{"$f":"P11/1.3702","v":2189.4613924974456},{"$f":"Q11/1.3702","v":2189.4613924974456},729.09064370164936,729.09064370164936,729.09064370164936,729.09064370164936," LNG船のDWTとGTの関係：DWT=GT/1.3702 より （※１）"]
[null,null," 船速（外航）","（ノット）",14,14,14,14,14,14," ④ 国土交通省検討資料より",null,null," 船速（外航）","（ノット）",14,14,14,14,14,14," ④ 国土交通省検討資料より"]
[null,null," 海上輸送費用原単位","（千円/日･隻）",{"$f":"45.432*E12^(0.4019)","v":999.63951043123359},999.63951043123359,642.56009439101092,642.56009439101092,642.56009439101092,642.56009439101092," ⑤ 海上輸送費用原単位算定式より （※2）",null,null," 海上輸送費用原単位","（千円/日･隻）",{"$f":"45.432*P12^(0.4019)","v":999.63951043123359},{"$f":"45.432*Q12^(0.4019)","v":999.63951043123359},642.56009439101092,642.56009439101092,642.56009439101092,642.56009439101092," ⑤ 海上輸送費用原単位算定式より （※2）"]
[null,null," 月間需要量","（t/ピーク月）",{"$f":"①需要!$I$32/12*④海上輸送網入力!$C$59","v":2311.8099283194165},{"$f":"①需要!$I$64/12*④海上輸送網入力!$C$59","v":1439.7058024364637},{"$f":"①需要!$I$96/12*④海上輸送網入力!$C$59","v":342.20333992642611},{"$f":"①需要!$I$128/12*④海上輸送網入力!$C$59","v":9.0597560975609767E-2},{"$f":"①需要!$I$160/12*④海上輸送網入力!$C$59","v":18.883598392250569},{"$f":"①需要!$I$192/12*④海上輸送網入力!$C$59","v":2.0212154807498486}," ⑥",null,null," 月間需要量","（t/その他月）",{"$f":"①需要!$I$32/12*④海上輸送網入力!$C$60","v":1885.9502046816294},{"$f":"①需要!$I$64/12*④海上輸送網入力!$C$60","v":1174.4968388297468},{"$f":"①需要!$I$96/12*④海上輸送網入力!$C$60","v":279.1658825715582},{"$f":"①需要!$I$128/12*④海上輸送網入力!$C$60","v":7.3908536585365864E-2},{"$f":"①需要!$I$160/12*④海上輸送網入力!$C$60","v":15.405040793678099},{"$f":"①需要!$I$192/12*④海上輸送網入力!$C$60","v":1.6488863132432976}," ⑥"]
[null,null," 月間寄港回数","（回/月）",{"$f":"ROUNDUP(E15/E10,0)","v":1},1,1,1,1,1," ⑦＝⑥／③",null,null," 月間寄港回数","（回/月）",{"$f":"ROUNDUP(P15/P10,0)","v":1},{"$f":"ROUNDUP(Q15/Q10,0)","v":1},{"$f":"ROUNDUP(R15/R10,0)","v":1},1,1,1," ⑦＝⑥／③"]
[null,null," 海上輸送距離","（海里）",{"$f":"④海上輸送網入力!$C$17","v":3441},{"$f":"④海上輸送網入力!$D$17","v":3406},{"$f":"④海上輸送網入力!$E$17","v":3399},{"$f":"④海上輸送網入力!$F$17","v":3283},{"$f":"④海上輸送網入力!$G$17","v":3386},{"$f":"④海上輸送網入力!$H$17","v":3255}," ⑧　原産国オーストラリア",null,null," 海上輸送距離","（海里）",{"$f":"④海上輸送網入力!$C$17","v":3441},{"$f":"④海上輸送網入力!$D$17","v":3406},{"$f":"④海上輸送網入力!$E$17","v":3399},{"$f":"④海上輸送網入力!$F$17","v":3283},{"$f":"④海上輸送網入力!$G$17","v":3386},{"$f":"④海上輸送網入力!$H$17","v":3255}," ⑧　原産国オーストラリア"]
[null,null,null,null,{"$f":"④海上輸送網入力!$C$21","v":4814},{"$f":"④海上輸送網入力!$D$21","v":4876},{"$f":"④海上輸送網入力!$E$21","v":4911},{"$f":"④海上輸送網入力!$F$21","v":4942},{"$f":"④海上輸送網入力!$G$21","v":4900},{"$f":"④海上輸送網入力!$H$21","v":5010}," ⑧　原産国アメリカ",null,null,null,null,{"$f":"④海上輸送網入力!$C$21","v":4814},{"$f":"④海上輸送網入力!$D$21","v":4876},{"$f":"④海上輸送網入力!$E$21","v":4911},{"$f":"④海上輸送網入力!$F$21","v":4942},{"$f":"④海上輸送網入力!$G$21","v":4900},{"$f":"④海上輸送網入力!$H$21","v":5010}," ⑧　原産国アメリカ"]
[null,null,null,null,{"$f":"④海上輸送網入力!$C$25","v":4092},{"$f":"④海上輸送網入力!$D$25","v":4157},{"$f":"④海上輸送網入力!$E$25","v":4193},{"$f":"④海上輸送網入力!$F$25","v":4223},{"$f":"④海上輸送網入力!$G$25","v":4181},{"$f":"④海上輸送網入力!$H$25","v":4288}," ⑧　原産国カナダ",null,null,null,null,{"$f":"④海上輸送網入力!$C$25","v":4092},{"$f":"④海上輸送網入力!$D$25","v":4157},{"$f":"④海上輸送網入力!$E$25","v":4193},{"$f":"④海上輸送網入力!$F$25","v":4223},{"$f":"④海上輸送網入力!$G$25","v":4181},{"$f":"④海上輸送網入力!$H$25","v":4288}," ⑧　原産国カナダ"]
[null,null,null,null,{"$f":"④海上輸送網入力!$C$29","v":9420},{"$f":"④海上輸送網入力!$D$29","v":9491},{"$f":"④海上輸送網入力!$E$29","v":9526},{"$f":"④海上輸送網入力!$F$29","v":9557},{"$f":"④海上輸送網入力!$G$29","v":9515},{"$f":"④海上輸送網入力!$H$29","v":9616}," ⑧　原産国チリ",null,null,null,null,{"$f":"④海上輸送網入力!$C$29","v":9420},{"$f":"④海上輸送網入力!$D$29","v":9491},{"$f":"④海上輸送網入力!$E$29","v":9526},{"$f":"④海上輸送網入力!$F$29","v":9557},{"$f":"④海上輸送網入力!$G$29","v":9515},{"$f":"④海上輸送網入力!$H$29","v":9616}," ⑧　原産国チリ"]
[null,null,null,null,{"$f":"④海上輸送網入力!$C$33","v":6138},{"$f":"④海上輸送網入力!$D$33","v":6104},{"$f":"④海上輸送網入力!$E$33","v":6096},{"$f":"④海上輸送網入力!$F$33","v":5981},{"$f":"④海上輸送網入力!$G$33","v":6084},{"$f":"④海上輸送網入力!$H$33","v":5953}," ⑧　原産国オマーン",null,null,null,null,{"$f":"④海上輸送網入力!$C$33","v":6138},{"$f":"④海上輸送網入力!$D$33","v":6104},{"$f":"④海上輸送網入力!$E$33","v":6096},{"$f":"④海上輸送網入力!$F$33","v":5981},{"$f":"④海上輸送網入力!$G$33","v":6084},{"$f":"④海上輸送網入力!$H$33","v":5953}," ⑧　原産国オマーン"]
[null,null,null,null,{"$f":"④海上輸送網入力!$C$37","v":9166},{"$f":"④海上輸送網入力!$D$37","v":9132},{"$f":"④海上輸送網入力!$E$37","v":9124},{"$f":"④海上輸送網入力!$F$37","v":9009},{"$f":"④海上輸送網入力!$G$37","v":9112},{"$f":"④海上輸送網入力!$H$37","v":8892}," ⑧　原産国ナミビア",null,null,null,null,{"$f":"④海上輸送網入力!$C$37","v":9166},{"$f":"④海上輸送網入力!$D$37","v":9132},{"$f":"④海上輸送網入力!$E$37","v":9124},{"$f":"④海上輸送網入力!$F$37","v":9009},{"$f":"④海上輸送網入力!$G$37","v":9112},{"$f":"④海上輸送網入力!$H$37","v":8892}," ⑧　原産国ナミビア"]
[null,null,"シナリオ設定","（％）",1,1,1,1,1,1," ⑨　原産国オーストラリア",null,null,"シナリオ設定","（％）",{"$f":"E23","v":1},{"$f":"F23","v":1},1,1,1,1," ⑨　原産国オーストラリア"]
[null,null,null,null,0,0,0,0,0,0," ⑨　原産国アメリカ",null,null,null,null,{"$f":"E24","v":0},0,0,0,0,0," ⑨　原産国アメリカ"]
[null,null,null,null,0,0,0,0,0,0," ⑨　原産国カナダ",null,null,null,null,0,0,0,0,0,0," ⑨　原産国カナダ"]
[null,null,null,null,0,0,0,0,0,0," ⑨　原産国チリ",null,null,null,null,0,0,0,0,0,0," ⑨　原産国チリ"]
[null,null,null,null,0,0,0,0,0,0," ⑨　原産国オマーン",null,null,null,null,0,0,0,0,0,0," ⑨　原産国オマーン"]
[null,null,null,null,0,0,0,0,0,0," ⑨　原産国ナミビア",null,null,null,null,0,0,0,0,0,0," ⑨　原産国ナミビア"]
[null,null," 海上輸送日数","（日）",{"$f":"E17/E$13/24","v":10.241071428571429},10.136904761904761,10.116071428571429,9.7708333333333339,10.077380952380953,9.6875," ⑩＝⑧／④　原産国オーストラリア",null,null," 海上輸送日数","（日）",{"$f":"P17/P$13/24","v":10.241071428571429},{"$f":"Q17/Q$13/24","v":10.136904761904761},10.116071428571429,9.7708333333333339,10.077380952380953,9.6875," ⑩＝⑧／④　原産国オーストラリア"]
[null,null,null,null,14.327380952380951,14.511904761904761,14.616071428571429,14.708333333333334,14.583333333333334,14.910714285714285," ⑩＝⑧／④　原産国アメリカ",null,null,null,null,{"$f":"P18/P$13/24","v":14.327380952380951},14.511904761904761,14.616071428571429,14.708333333333334,14.583333333333334,14.910714285714285," ⑩＝⑧／④　原産国アメリカ"]
[null,null,null,null,12.178571428571429,12.37202380952381,12.479166666666666,12.568452380952381,12.443452380952381,12.761904761904761," ⑩＝⑧／④　原産国カナダ",null,null,null,null,12.178571428571429,12.37202380952381,12.479166666666666,12.568452380952381,12.443452380952381,12.761904761904761," ⑩＝⑧／④　原産国カナダ"]
[null,null,null,null,28.035714285714288,28.24702380952381,28.351190476190478,28.44345238095238,28.31845238095238,28.61904761904762," ⑩＝⑧／④　原産国チリ",null,null,null,null,28.035714285714288,28.24702380952381,28.351190476190478,28.44345238095238,28.31845238095238,28.61904761904762," ⑩＝⑧／④　原産国チリ"]
[null,null,null,null,18.267857142857142,18.166666666666668,18.142857142857142,17.800595238095237,18.107142857142858,17.717261904761905," ⑩＝⑧／④　原産国オマーン",null,null,null,null,18.267857142857142,18.166666666666668,{"$f":"R21/R$13/24","v":18.142857142857142},17.800595238095237,18.107142857142858,17.717261904761905," ⑩＝⑧／④　原産国オマーン"]
[null,null,null,null,27.279761904761902,27.178571428571431,27.154761904761902,26.8125,27.11904761904762,26.464285714285712," ⑩＝⑧／④　原産国ナミビア",null,null,null,null,27.279761904761902,27.178571428571431,27.154761904761902,26.8125,27.11904761904762,{"$f":"U22/U$13/24","v":26.464285714285712}," ⑩＝⑧／④　原産国ナミビア"]
[null,null," 海上輸送費用","（千円/月）",{"$f":"E$14*E$16*E23*E29","v":10237.379629148438},10133.250513478515,6500.1838120090661,6278.347588945503,6475.3228559760801,6224.8009144129182," ⑪＝⑤×⑦×⑨×⑩　原産国オーストラリア",null,null," 海上輸送費用","（千円/月）",{"$f":"P$14*P$16*P23*P29","v":10237.379629148438},{"$f":"Q$14*Q$16*Q23*Q29","v":10133.250513478515},6500.1838120090661,6278.347588945503,6475.3228559760801,6224.8009144129182," ⑪＝⑤×⑦×⑨×⑩　原産国オーストラリア"]
[null,null,null,null,0,0,0,0,0,0," ⑪＝⑤×⑦×⑨×⑩　原産国アメリカ",null,null,null,null,{"$f":"P$14*P$16*P24*P30","v":0},0,{"$f":"R$14*R$16*R24*R30","v":0},0,0,0," ⑪＝⑤×⑦×⑨×⑩　原産国アメリカ"]
[null,null,null,null,0,0,0,0,0,0," ⑪＝⑤×⑦×⑨×⑩　原産国カナダ",null,null,null,null,0,0,0,0,{"$f":"T$14*T$16*T25*T31","v":0},0," ⑪＝⑤×⑦×⑨×⑩　原産国カナダ"]
[null,null,null,null,0,0,0,0,0,0," ⑪＝⑤×⑦×⑨×⑩　原産国チリ",null,null,null,null,0,0,0,0,0,0," ⑪＝⑤×⑦×⑨×⑩　原産国チリ"]
[null,null,null,null,0,0,0,0,0,0," ⑪＝⑤×⑦×⑨×⑩　原産国オマーン",null,null,null,null,0,0,0,0,0,0," ⑪＝⑤×⑦×⑨×⑩　原産国オマーン"]
[null,null,null,null,0,0,0,0,0,0," ⑪＝⑤×⑦×⑨×⑩　原産国ナミビア",null,null,null,null,0,0,0,0,0,0," ⑪＝⑤×⑦×⑨×⑩　原産国ナミビア"]
[null,null," 海上輸送費用　合計","（億円/月）",{"$f":"SUM(E35:J40)*1000/100000000","v":0.45849285313970523},null,null,null,null,null,null,null,null," 海上輸送費用　合計","（億円/月）",{"$f":"SUM(P35:U40)*1000/100000000","v":0.45849285313970523}]
[]
[null,null,"2030年","単位","新潟港","直江津港","伏木富山港","金沢港","七尾港","敦賀港","備考",null,null,"2030年","単位","新潟港","直江津港","伏木富山港","金沢港","七尾港","敦賀港","備考"]
[null,null," 密度","（t/m3）",{"$f":"④海上輸送網入力!$E$9","v":0.68217054263565891},{"$f":"④海上輸送網入力!$E$9","v":0.68217054263565891},{"$f":"④海上輸送網入力!$E$9","v":0.68217054263565891},{"$f":"④海上輸送網入力!$E$9","v":0.68217054263565891},{"$f":"④海上輸送網入力!$E$9","v":0.68217054263565891},{"$f":"④海上輸送網入力!$E$9","v":0.68217054263565891}," ①",null,null," 密度","（t/m3）",{"$f":"④海上輸送網入力!$E$9","v":0.68217054263565891},{"$f":"④海上輸送網入力!$E$9","v":0.68217054263565891},{"$f":"④海上輸送網入力!$E$9","v":0.68217054263565891},{"$f":"④海上輸送網入力!$E$9","v":0.68217054263565891},{"$f":"④海上輸送網入力!$E$9","v":0.68217054263565891},{"$f":"④海上輸送網入力!$E$9","v":0.68217054263565891}," ①"]
[null,null," 運搬船積載量","（m3/隻）",{"$f":"KEISAN(\"アンモニア\",E51,\"タンク容量\",E43,\"外貿\")","v":8550},{"$f":"KEISAN(\"アンモニア\",F51,\"タンク容量\",F43,\"外貿\")","v":5130},{"$f":"KEISAN(\"アンモニア\",G51,\"タンク容量\",G43,\"外貿\")","v":1714},{"$f":"KEISAN(\"アンモニア\",H51,\"タンク容量\",H43,\"外貿\")","v":1714},{"$f":"KEISAN(\"アンモニア\",I51,\"タンク容量\",I43,\"外貿\")","v":1714},{"$f":"KEISAN(\"アンモニア\",J51,\"タンク容量\",J43,\"外貿\")","v":1714}," ② 港湾施設能力及び対象船舶一覧より、需要量に合わせた船型を設定",null,null," 運搬船積載量","（m3/隻）",{"$f":"KEISAN(\"アンモニア\",P51,\"タンク容量\",P43,\"外貿\")","v":8550},{"$f":"KEISAN(\"アンモニア\",Q51,\"タンク容量\",Q43,\"外貿\")","v":5130},{"$f":"KEISAN(\"アンモニア\",R51,\"タンク容量\",R43,\"外貿\")","v":1714},{"$f":"KEISAN(\"アンモニア\",S51,\"タンク容量\",S43,\"外貿\")","v":1714},{"$f":"KEISAN(\"アンモニア\",T51,\"タンク容量\",T43,\"外貿\")","v":1714},{"$f":"KEISAN(\"アンモニア\",U51,\"タンク容量\",U43,\"外貿\")","v":1714}," ② 港湾施設能力及び対象船舶一覧より、需要量に合わせた船型を設定"]
[null,null,null,"（t/隻）",{"$f":"E45*E44","v":5832.5581395348836},3499.5348837209303,1169.2403100775193,1169.2403100775193,1169.2403100775193,1169.2403100775193," ③=②×①",null,null,null,"（t/隻）",{"$f":"P45*P44","v":5832.5581395348836},{"$f":"Q45*Q44","v":3499.5348837209303},{"$f":"R45*R44","v":1169.2403100775193},1169.2403100775193,1169.2403100775193,1169.2403100775193," ③=②×①"]
[null,null,null,"(GT)",{"$f":"KEISAN(\"アンモニア\",E51,\"総トン数\",E43,\"外貿\")","v":5000},{"$f":"KEISAN(\"アンモニア\",F51,\"総トン数\",F43,\"外貿\")","v":3000},{"$f":"KEISAN(\"アンモニア\",G51,\"総トン数\",G43,\"外貿\")","v":999},{"$f":"KEISAN(\"アンモニア\",H51,\"総トン数\",H43,\"外貿\")","v":999},{"$f":"KEISAN(\"アンモニア\",I51,\"総トン数\",I43,\"外貿\")","v":999},{"$f":"KEISAN(\"アンモニア\",J51,\"総トン数\",J43,\"外貿\")","v":999},"港湾施設能力及び対象船舶一覧より、需要量に合わせた船型を設定",null,null,null,"(GT)",{"$f":"KEISAN(\"アンモニア\",P51,\"総トン数\",P43,\"外貿\")","v":5000},{"$f":"KEISAN(\"アンモニア\",Q51,\"総トン数\",Q43,\"外貿\")","v":3000},{"$f":"KEISAN(\"アンモニア\",R51,\"総トン数\",R43,\"外貿\")","v":999},{"$f":"KEISAN(\"アンモニア\",S51,\"総トン数\",S43,\"外貿\")","v":999},{"$f":"KEISAN(\"アンモニア\",T51,\"総トン数\",T43,\"外貿\")","v":999},{"$f":"KEISAN(\"アンモニア\",U51,\"総トン数\",U43,\"外貿\")","v":999},"港湾施設能力及び対象船舶一覧より、需要量に合わせた船型を設定"]
[null,null,null,"(DWT)",{"$f":"E47/1.3702","v":3649.1023208290758},2189.4613924974456,729.09064370164936,729.09064370164936,729.09064370164936,729.09064370164936," LNG船のDWTとGTの関係：DWT=GT/1.3702 より （※１）",null,null,null,"(DWT)",{"$f":"P47/1.3702","v":3649.1023208290758},{"$f":"Q47/1.3702","v":2189.4613924974456},{"$f":"R47/1.3702","v":729.09064370164936},729.09064370164936,729.09064370164936,729.09064370164936," LNG船のDWTとGTの関係：DWT=GT/1.3702 より （※１）"]
[null,null," 船速（外航）","（ノット）",14,14,14,14,14,14," ④ 国土交通省検討資料より",null,null," 船速（外航）","（ノット）",14,14,14,14,14,14," ④ 国土交通省検討資料より"]
[null,null," 海上輸送費用原単位","（千円/日･隻）",{"$f":"45.432*E48^(0.4019)","v":1227.4517392628231},999.63951043123359,642.56009439101092,642.56009439101092,642.56009439101092,642.56009439101092," ⑤ 海上輸送費用原単位算定式より （※2）",null,null," 海上輸送費用原単位","（千円/日･隻）",{"$f":"45.432*P48^(0.4019)","v":1227.4517392628231},{"$f":"45.432*Q48^(0.4019)","v":999.63951043123359},642.56009439101092,642.56009439101092,642.56009439101092,642.56009439101092," ⑤ 海上輸送費用原単位算定式より （※2）"]
[null,null," 月間需要量","（t/ピーク月）",{"$f":"①需要!$J$32/12*④海上輸送網入力!$C$59","v":5080.5897784772715},{"$f":"①需要!$J$64/12*④海上輸送網入力!$C$59","v":3073.2882426669134},{"$f":"①需要!$J$96/12*④海上輸送網入力!$C$59","v":890.93308708296274},{"$f":"①需要!$J$128/12*④海上輸送網入力!$C$59","v":52.853024453811742},{"$f":"①需要!$J$160/12*④海上輸送網入力!$C$59","v":91.220243612834139},{"$f":"①需要!$J$192/12*④海上輸送網入力!$C$59","v":272.56091084283469}," ⑥",null,null," 月間需要量","（t/その他月）",{"$f":"①需要!$J$32/12*④海上輸送網入力!$C$60","v":4144.6916613893536},{"$f":"①需要!$J$64/12*④海上輸送網入力!$C$60","v":2507.1561979651142},{"$f":"①需要!$J$96/12*④海上輸送網入力!$C$60","v":726.81383419925919},{"$f":"①需要!$J$128/12*④海上輸送網入力!$C$60","v":43.116941001793791},{"$f":"①需要!$J$160/12*④海上輸送網入力!$C$60","v":74.416514526259434},{"$f":"①需要!$J$192/12*④海上輸送網入力!$C$60","v":222.35232200336517}," ⑥"]
[null,null," 月間寄港回数","（回/月）",{"$f":"ROUNDUP(E51/E$46,0)","v":1},1,1,1,1,1," ⑦＝⑥／③",null,null," 月間寄港回数","（回/月）",{"$f":"ROUNDUP(P51/P$46,0)","v":1},{"$f":"ROUNDUP(Q51/Q$46,0)","v":1},1,1,1,1," ⑦＝⑥／③"]
[null,null," 海上輸送距離","（海里）",{"$f":"④海上輸送網入力!C$17","v":3441},{"$f":"④海上輸送網入力!D$17","v":3406},{"$f":"④海上輸送網入力!E$17","v":3399},{"$f":"④海上輸送網入力!F$17","v":3283},{"$f":"④海上輸送網入力!G$17","v":3386},{"$f":"④海上輸送網入力!H$17","v":3255}," ⑧　原産国オーストラリア",null,null," 海上輸送距離","（海里）",{"$f":"④海上輸送網入力!$C$17","v":3441},{"$f":"④海上輸送網入力!$D$17","v":3406},{"$f":"④海上輸送網入力!$E$17","v":3399},{"$f":"④海上輸送網入力!$F$17","v":3283},{"$f":"④海上輸送網入力!$G$17","v":3386},{"$f":"④海上輸送網入力!$H$17","v":3255}," ⑧　原産国オーストラリア"]
[null,null,null,null,{"$f":"④海上輸送網入力!C$21","v":4814},{"$f":"④海上輸送網入力!D$21","v":4876},{"$f":"④海上輸送網入力!E$21","v":4911},{"$f":"④海上輸送網入力!F$21","v":4942},{"$f":"④海上輸送網入力!G$21","v":4900},{"$f":"④海上輸送網入力!H$21","v":5010}," ⑧　原産国アメリカ",null,null,null,null,{"$f":"④海上輸送網入力!$C$21","v":4814},{"$f":"④海上輸送網入力!$D$21","v":4876},{"$f":"④海上輸送網入力!$E$21","v":4911},{"$f":"④海上輸送網入力!$F$21","v":4942},{"$f":"④海上輸送網入力!$G$21","v":4900},{"$f":"④海上輸送網入力!$H$21","v":5010}," ⑧　原産国アメリカ"]
[null,null,null,null,{"$f":"④海上輸送網入力!C$25","v":4092},{"$f":"④海上輸送網入力!D$25","v":4157},{"$f":"④海上輸送網入力!E$25","v":4193},{"$f":"④海上輸送網入力!F$25","v":4223},{"$f":"④海上輸送網入力!G$25","v":4181},{"$f":"④海上輸送網入力!H$25","v":4288}," ⑧　原産国カナダ",null,null,null,null,{"$f":"④海上輸送網入力!$C$25","v":4092},{"$f":"④海上輸送網入力!$D$25","v":4157},{"$f":"④海上輸送網入力!$E$25","v":4193},{"$f":"④海上輸送網入力!$F$25","v":4223},{"$f":"④海上輸送網入力!$G$25","v":4181},{"$f":"④海上輸送網入力!$H$25","v":4288}," ⑧　原産国カナダ"]
[null,null,null,null,{"$f":"④海上輸送網入力!C$29","v":9420},{"$f":"④海上輸送網入力!D$29","v":9491},{"$f":"④海上輸送網入力!E$29","v":9526},{"$f":"④海上輸送網入力!F$29","v":9557},{"$f":"④海上輸送網入力!G$29","v":9515},{"$f":"④海上輸送網入力!H$29","v":9616}," ⑧　原産国チリ",null,null,null,null,{"$f":"④海上輸送網入力!$C$29","v":9420},{"$f":"④海上輸送網入力!$D$29","v":9491},{"$f":"④海上輸送網入力!$E$29","v":9526},{"$f":"④海上輸送網入力!$F$29","v":9557},{"$f":"④海上輸送網入力!$G$29","v":9515},{"$f":"④海上輸送網入力!$H$29","v":9616}," ⑧　原産国チリ"]
[null,null,null,null,{"$f":"④海上輸送網入力!C$33","v":6138},{"$f":"④海上輸送網入力!D$33","v":6104},{"$f":"④海上輸送網入力!E$33","v":6096},{"$f":"④海上輸送網入力!F$33","v":5981},{"$f":"④海上輸送網入力!G$33","v":6084},{"$f":"④海上輸送網入力!H$33","v":5953}," ⑧　原産国オマーン",null,null,null,null,{"$f":"④海上輸送網入力!$C$33","v":6138},{"$f":"④海上輸送網入力!$D$33","v":6104},{"$f":"④海上輸送網入力!$E$33","v":6096},{"$f":"④海上輸送網入力!$F$33","v":5981},{"$f":"④海上輸送網入力!$G$33","v":6084},{"$f":"④海上輸送網入力!$H$33","v":5953}," ⑧　原産国オマーン"]
[null,null,null,null,{"$f":"④海上輸送網入力!C$37","v":9166},{"$f":"④海上輸送網入力!D$37","v":9132},{"$f":"④海上輸送網入力!E$37","v":9124},{"$f":"④海上輸送網入力!F$37","v":9009},{"$f":"④海上輸送網入力!G$37","v":9112},{"$f":"④海上輸送網入力!H$37","v":8892}," ⑧　原産国ナミビア",null,null,null,null,{"$f":"④海上輸送網入力!$C$37","v":9166},{"$f":"④海上輸送網入力!$D$37","v":9132},{"$f":"④海上輸送網入力!$E$37","v":9124},{"$f":"④海上輸送網入力!$F$37","v":9009},{"$f":"④海上輸送網入力!$G$37","v":9112},{"$f":"④海上輸送網入力!$H$37","v":8892}," ⑧　原産国ナミビア"]
[null,null,"シナリオ設定","（％）",1,1,1,1,1,1," ⑨　原産国オーストラリア",null,null,"シナリオ設定","（％）",{"$f":"E59","v":1},{"$f":"F59","v":1},1,1,1,1," ⑨　原産国オーストラリア"]
[null,null,null,null,0,0,0,0,0,0," ⑨　原産国アメリカ",null,null,null,null,{"$f":"E60","v":0},0,0,0,0,0," ⑨　原産国アメリカ"]
[null,null,null,null,0,0,0,0,0,0," ⑨　原産国カナダ",null,null,null,null,0,0,0,0,0,0," ⑨　原産国カナダ"]
[null,null,null,null,0,0,0,0,0,0," ⑨　原産国チリ",null,null,null,null,0,0,0,0,0,0," ⑨　原産国チリ"]
[null,null,null,null,0,0,0,0,0,0," ⑨　原産国オマーン",null,null,null,null,0,0,0,0,0,0," ⑨　原産国オマーン"]
[null,null,null,null,0,0,0,0,0,0," ⑨　原産国ナミビア",null,null,null,null,0,0,0,0,0,0," ⑨　原産国ナミビア"]
[null,null," 海上輸送日数","（日）",{"$f":"E53/E$49/24","v":10.241071428571429},10.136904761904761,10.116071428571429,9.7708333333333339,10.077380952380953,9.6875," ⑩＝⑧／④　原産国オーストラリア",null,null," 海上輸送日数","（日）",{"$f":"P53/P$49/24","v":10.241071428571429},{"$f":"Q53/Q$49/24","v":10.136904761904761},10.116071428571429,9.7708333333333339,10.077380952380953,9.6875," ⑩＝⑧／④　原産国オーストラリア"]
[null,null,null,null,14.327380952380951,14.511904761904761,14.616071428571429,14.708333333333334,14.583333333333334,14.910714285714285," ⑩＝⑧／④　原産国アメリカ",null,null,null,null,{"$f":"P54/P$49/24","v":14.327380952380951},14.511904761904761,14.616071428571429,14.708333333333334,14.583333333333334,14.910714285714285," ⑩＝⑧／④　原産国アメリカ"]
[null,null,null,null,12.178571428571429,12.37202380952381,12.479166666666666,12.568452380952381,12.443452380952381,12.761904761904761," ⑩＝⑧／④　原産国カナダ",null,null,null,null,12.178571428571429,12.37202380952381,12.479166666666666,12.568452380952381,12.443452380952381,12.761904761904761," ⑩＝⑧／④　原産国カナダ"]
[null,null,null,null,28.035714285714288,28.24702380952381,28.351190476190478,28.44345238095238,28.31845238095238,28.61904761904762," ⑩＝⑧／④　原産国チリ",null,null,null,null,28.035714285714288,28.24702380952381,28.351190476190478,28.44345238095238,28.31845238095238,28.61904761904762," ⑩＝⑧／④　原産国チリ"]
[null,null,null,null,18.267857142857142,18.166666666666668,18.142857142857142,17.800595238095237,18.107142857142858,17.717261904761905," ⑩＝⑧／④　原産国オマーン",null,null,null,null,18.267857142857142,18.166666666666668,18.142857142857142,17.800595238095237,18.107142857142858,17.717261904761905," ⑩＝⑧／④　原産国オマーン"]
[null,null,null,null,27.279761904761902,27.178571428571431,27.154761904761902,26.8125,27.11904761904762,26.464285714285712," ⑩＝⑧／④　原産国ナミビア",null,null,null,null,27.279761904761902,27.178571428571431,27.154761904761902,26.8125,27.11904761904762,26.464285714285712," ⑩＝⑧／④　原産国ナミビア"]
[null,null," 海上輸送費用","（千円/月）",{"$f":"E$50*E$52*E59*E65","v":12570.420936914805},10133.250513478515,6500.1838120090661,6278.347588945503,6475.3228559760801,6224.8009144129182," ⑪＝⑤×⑦×⑨×⑩　原産国オーストラリア",null,null," 海上輸送費用","（千円/月）",{"$f":"P$50*P$52*P59*P65","v":12570.420936914805},{"$f":"Q$50*Q$52*Q59*Q65","v":10133.250513478515},6500.1838120090661,6278.347588945503,6475.3228559760801,6224.8009144129182," ⑪＝⑤×⑦×⑨×⑩　原産国オーストラリア"]
[null,null,null,null,0,0,0,0,0,0," ⑪＝⑤×⑦×⑨×⑩　原産国アメリカ",null,null,null,null,{"$f":"P$50*P$52*P60*P66","v":0},0,0,0,0,0," ⑪＝⑤×⑦×⑨×⑩　原産国アメリカ"]
[null,null,null,null,0,0,0,0,0,0," ⑪＝⑤×⑦×⑨×⑩　原産国カナダ",null,null,null,null,0,0,0,0,0,0," ⑪＝⑤×⑦×⑨×⑩　原産国カナダ"]
[null,null,null,null,0,0,0,0,0,0," ⑪＝⑤×⑦×⑨×⑩　原産国チリ",null,null,null,null,0,0,0,0,0,0," ⑪＝⑤×⑦×⑨×⑩　原産国チリ"]
[null,null,null,null,0,0,0,0,0,0," ⑪＝⑤×⑦×⑨×⑩　原産国オマーン",null,null,null,null,0,0,0,0,0,0," ⑪＝⑤×⑦×⑨×⑩　原産国オマーン"]
[null,null,null,null,0,0,0,0,0,0," ⑪＝⑤×⑦×⑨×⑩　原産国ナミビア",null,null,null,null,0,0,0,0,0,0," ⑪＝⑤×⑦×⑨×⑩　原産国ナミビア"]
[null,null," 海上輸送費用　合計","（億円/月）",{"$f":"SUM(E71:J76)*1000/100000000","v":0.48182326621736882},null,null,null,null,null,null,null,null," 海上輸送費用　合計","（億円/月）",{"$f":"SUM(P71:U76)*1000/100000000","v":0.48182326621736882}]
[]
[null,null,"移行期","単位","新潟港","直江津港","伏木富山港","金沢港","七尾港","敦賀港","備考",null,null,"移行期","単位","新潟港","直江津港","伏木富山港","金沢港","七尾港","敦賀港","備考"]
[null,null," 密度","（t/m3）",{"$f":"④海上輸送網入力!$E$9","v":0.68217054263565891},{"$f":"④海上輸送網入力!$E$9","v":0.68217054263565891},{"$f":"④海上輸送網入力!$E$9","v":0.68217054263565891},{"$f":"④海上輸送網入力!$E$9","v":0.68217054263565891},{"$f":"④海上輸送網入力!$E$9","v":0.68217054263565891},{"$f":"④海上輸送網入力!$E$9","v":0.68217054263565891}," ①",null,null," 密度","（t/m3）",{"$f":"④海上輸送網入力!$E$9","v":0.68217054263565891},{"$f":"④海上輸送網入力!$E$9","v":0.68217054263565891},{"$f":"④海上輸送網入力!$E$9","v":0.68217054263565891},{"$f":"④海上輸送網入力!$E$9","v":0.68217054263565891},{"$f":"④海上輸送網入力!$E$9","v":0.68217054263565891},{"$f":"④海上輸送網入力!$E$9","v":0.68217054263565891}," ①"]
[null,null," 運搬船積載量","（m3/隻）",{"$f":"KEISAN(\"アンモニア\",E87,\"タンク容量\",E79,\"外貿\")","v":68396},{"$f":"KEISAN(\"アンモニア\",F87,\"タンク容量\",F79,\"外貿\")","v":34198},{"$f":"KEISAN(\"アンモニア\",G87,\"タンク容量\",G79,\"外貿\")","v":17099},{"$f":"KEISAN(\"アンモニア\",H87,\"タンク容量\",H79,\"外貿\")","v":5130},{"$f":"KEISAN(\"アンモニア\",I87,\"タンク容量\",I79,\"外貿\")","v":5130},{"$f":"KEISAN(\"アンモニア\",J87,\"タンク容量\",J79,\"外貿\")","v":5130}," ② 港湾施設能力及び対象船舶一覧より、需要量に合わせた船型を設定",null,null," 運搬船積載量","（m3/隻）",{"$f":"KEISAN(\"アンモニア\",P87,\"タンク容量\",P79,\"外貿\")","v":68396},{"$f":"KEISAN(\"アンモニア\",Q87,\"タンク容量\",Q79,\"外貿\")","v":34198},{"$f":"KEISAN(\"アンモニア\",R87,\"タンク容量\",R79,\"外貿\")","v":17099},{"$f":"KEISAN(\"アンモニア\",S87,\"タンク容量\",S79,\"外貿\")","v":5130},{"$f":"KEISAN(\"アンモニア\",T87,\"タンク容量\",T79,\"外貿\")","v":5130},{"$f":"KEISAN(\"アンモニア\",U87,\"タンク容量\",U79,\"外貿\")","v":5130}," ② 港湾施設能力及び対象船舶一覧より、需要量に合わせた船型を設定"]
[null,null,null,"（t/隻）",{"$f":"E81*E80","v":46657.736434108527},23328.868217054263,11664.434108527132,3499.5348837209303,3499.5348837209303,3499.5348837209303," ③=②×①",null,null,null,"（t/隻）",{"$f":"P81*P80","v":46657.736434108527},{"$f":"Q81*Q80","v":23328.868217054263},{"$f":"R81*R80","v":11664.434108527132},3499.5348837209303,3499.5348837209303,{"$f":"U81*U80","v":3499.5348837209303}," ③=②×①"]
[null,null,null,"(GT)",{"$f":"KEISAN(\"アンモニア\",E87,\"総トン数\",E79,\"外貿\")","v":40000},{"$f":"KEISAN(\"アンモニア\",F87,\"総トン数\",F79,\"外貿\")","v":20000},{"$f":"KEISAN(\"アンモニア\",G87,\"総トン数\",G79,\"外貿\")","v":10000},{"$f":"KEISAN(\"アンモニア\",H87,\"総トン数\",H79,\"外貿\")","v":3000},{"$f":"KEISAN(\"アンモニア\",I87,\"総トン数\",I79,\"外貿\")","v":3000},{"$f":"KEISAN(\"アンモニア\",J87,\"総トン数\",J79,\"外貿\")","v":3000},"港湾施設能力及び対象船舶一覧より、需要量に合わせた船型を設定",null,null,null,"(GT)",{"$f":"KEISAN(\"アンモニア\",P87,\"総トン数\",P79,\"外貿\")","v":40000},{"$f":"KEISAN(\"アンモニア\",Q87,\"総トン数\",Q79,\"外貿\")","v":20000},{"$f":"KEISAN(\"アンモニア\",R87,\"総トン数\",R79,\"外貿\")","v":10000},{"$f":"KEISAN(\"アンモニア\",S87,\"総トン数\",S79,\"外貿\")","v":3000},{"$f":"KEISAN(\"アンモニア\",T87,\"総トン数\",T79,\"外貿\")","v":3000},{"$f":"KEISAN(\"アンモニア\",U87,\"総トン数\",U79,\"外貿\")","v":3000},"港湾施設能力及び対象船舶一覧より、需要量に合わせた船型を設定"]
[null,null,null,"(DWT)",{"$f":"E83/1.3702","v":29192.818566632606},14596.409283316303,7298.2046416581516,2189.4613924974456,2189.4613924974456,2189.4613924974456," LNG船のDWTとGTの関係：DWT=GT/1.3702 より （※１）",null,null,null,"(DWT)",{"$f":"P83/1.3702","v":29192.818566632606},{"$f":"Q83/1.3702","v":14596.409283316303},{"$f":"R83/1.3702","v":7298.2046416581516},2189.4613924974456,2189.4613924974456,2189.4613924974456," LNG船のDWTとGTの関係：DWT=GT/1.3702 より （※１）"]
[null,null," 船速（外航）","（ノット）",14,14,14,14,14,14," ④ 国土交通省検討資料より",null,null," 船速（外航）","（ノット）",14,14,14,14,14,14," ④ 国土交通省検討資料より"]
[null,null," 海上輸送費用原単位","（千円/日･隻）",{"$f":"45.432*E84^(0.4019)","v":2831.1070509161777},2142.7541067300813,1621.7667079818832,999.63951043123359,999.63951043123359,999.63951043123359," ⑤ 海上輸送費用原単位算定式より （※2）",null,null," 海上輸送費用原単位","（千円/日･隻）",{"$f":"45.432*P84^(0.4019)","v":2831.1070509161777},{"$f":"45.432*Q84^(0.4019)","v":2142.7541067300813},1621.7667079818832,999.63951043123359,999.63951043123359,999.63951043123359," ⑤ 海上輸送費用原単位算定式より （※2）"]
[null,null," 月間需要量","（t/ピーク月）",{"$f":"①需要!$K$32/12*④海上輸送網入力!$C$59","v":32559.837849730629},{"$f":"①需要!$K$64/12*④海上輸送網入力!$C$59","v":21480.363532011343},{"$f":"①需要!$K$96/12*④海上輸送網入力!$C$59","v":8517.2532695304544},{"$f":"①需要!$K$128/12*④海上輸送網入力!$C$59","v":2096.029763795942},{"$f":"①需要!$K$160/12*④海上輸送網入力!$C$59","v":2324.1948490584823},{"$f":"①需要!$K$192/12*④海上輸送網入力!$C$59","v":3200.4443498745281}," ⑥",null,null," 月間需要量","（t/その他月）",{"$f":"①需要!$K$32/12*④海上輸送網入力!$C$60","v":26561.97298267499},{"$f":"①需要!$K$64/12*④海上輸送網入力!$C$60","v":17523.454460325047},{"$f":"①需要!$K$96/12*④海上輸送網入力!$C$60","v":6948.2855619853708},{"$f":"①需要!$K$128/12*④海上輸送網入力!$C$60","v":1709.9190178335318},{"$f":"①需要!$K$160/12*④海上輸送網入力!$C$60","v":1896.0536926529726},{"$f":"①需要!$K$192/12*④海上輸送網入力!$C$60","v":2610.8888117397469}," ⑥"]
[null,null," 月間寄港回数","（回/月）",{"$f":"ROUNDUP(E87/E$82,0)","v":1},1,1,1,1,1," ⑦＝⑥／③",null,null," 月間寄港回数","（回/月）",{"$f":"ROUNDUP(P87/P$82,0)","v":1},{"$f":"ROUNDUP(Q87/Q$82,0)","v":1},1,1,1,1," ⑦＝⑥／③"]
[null,null," 海上輸送距離","（海里）",{"$f":"④海上輸送網入力!C$17","v":3441},{"$f":"④海上輸送網入力!D$17","v":3406},{"$f":"④海上輸送網入力!E$17","v":3399},{"$f":"④海上輸送網入力!F$17","v":3283},{"$f":"④海上輸送網入力!G$17","v":3386},{"$f":"④海上輸送網入力!H$17","v":3255}," ⑧　原産国オーストラリア",null,null," 海上輸送距離","（海里）",{"$f":"④海上輸送網入力!$C$17","v":3441},{"$f":"④海上輸送網入力!$D$17","v":3406},{"$f":"④海上輸送網入力!$E$17","v":3399},{"$f":"④海上輸送網入力!$F$17","v":3283},{"$f":"④海上輸送網入力!$G$17","v":3386},{"$f":"④海上輸送網入力!$H$17","v":3255}," ⑧　原産国オーストラリア"]
[null,null,null,null,{"$f":"④海上輸送網入力!C$21","v":4814},{"$f":"④海上輸送網入力!D$21","v":4876},{"$f":"④海上輸送網入力!E$21","v":4911},{"$f":"④海上輸送網入力!F$21","v":4942},{"$f":"④海上輸送網入力!G$21","v":4900},{"$f":"④海上輸送網入力!H$21","v":5010}," ⑧　原産国アメリカ",null,null,null,null,{"$f":"④海上輸送網入力!$C$21","v":4814},{"$f":"④海上輸送網入力!$D$21","v":4876},{"$f":"④海上輸送網入力!$E$21","v":4911},{"$f":"④海上輸送網入力!$F$21","v":4942},{"$f":"④海上輸送網入力!$G$21","v":4900},{"$f":"④海上輸送網入力!$H$21","v":5010}," ⑧　原産国アメリカ"]
[null,null,null,null,{"$f":"④海上輸送網入力!C$25","v":4092},{"$f":"④海上輸送網入力!D$25","v":4157},{"$f":"④海上輸送網入力!E$25","v":4193},{"$f":"④海上輸送網入力!F$25","v":4223},{"$f":"④海上輸送網入力!G$25","v":4181},{"$f":"④海上輸送網入力!H$25","v":4288}," ⑧　原産国カナダ",null,null,null,null,{"$f":"④海上輸送網入力!$C$25","v":4092},{"$f":"④海上輸送網入力!$D$25","v":4157},{"$f":"④海上輸送網入力!$E$25","v":4193},{"$f":"④海上輸送網入力!$F$25","v":4223},{"$f":"④海上輸送網入力!$G$25","v":4181},{"$f":"④海上輸送網入力!$H$25","v":4288}," ⑧　原産国カナダ"]
[null,null,null,null,{"$f":"④海上輸送網入力!C$29","v":9420},{"$f":"④海上輸送網入力!D$29","v":9491},{"$f":"④海上輸送網入力!E$29","v":9526},{"$f":"④海上輸送網入力!F$29","v":9557},{"$f":"④海上輸送網入力!G$29","v":9515},{"$f":"④海上輸送網入力!H$29","v":9616}," ⑧　原産国チリ",null,null,null,null,{"$f":"④海上輸送網入力!$C$29","v":9420},{"$f":"④海上輸送網入力!$D$29","v":9491},{"$f":"④海上輸送網入力!$E$29","v":9526},{"$f":"④海上輸送網入力!$F$29","v":9557},{"$f":"④海上輸送網入力!$G$29","v":9515},{"$f":"④海上輸送網入力!$H$29","v":9616}," ⑧　原産国チリ"]
[null,null,null,null,{"$f":"④海上輸送網入力!C$33","v":6138},{"$f":"④海上輸送網入力!D$33","v":6104},{"$f":"④海上輸送網入力!E$33","v":6096},{"$f":"④海上輸送網入力!F$33","v":5981},{"$f":"④海上輸送網入力!G$33","v":6084},{"$f":"④海上輸送網入力!H$33","v":5953}," ⑧　原産国オマーン",null,null,null,null,{"$f":"④海上輸送網入力!$C$33","v":6138},{"$f":"④海上輸送網入力!$D$33","v":6104},{"$f":"④海上輸送網入力!$E$33","v":6096},{"$f":"④海上輸送網入力!$F$33","v":5981},{"$f":"④海上輸送網入力!$G$33","v":6084},{"$f":"④海上輸送網入力!$H$33","v":5953}," ⑧　原産国オマーン"]
[null,null,null,null,{"$f":"④海上輸送網入力!C$37","v":9166},{"$f":"④海上輸送網入力!D$37","v":9132},{"$f":"④海上輸送網入力!E$37","v":9124},{"$f":"④海上輸送網入力!F$37","v":9009},{"$f":"④海上輸送網入力!G$37","v":9112},{"$f":"④海上輸送網入力!H$37","v":8892}," ⑧　原産国ナミビア",null,null,null,null,{"$f":"④海上輸送網入力!$C$37","v":9166},{"$f":"④海上輸送網入力!$D$37","v":9132},{"$f":"④海上輸送網入力!$E$37","v":9124},{"$f":"④海上輸送網入力!$F$37","v":9009},{"$f":"④海上輸送網入力!$G$37","v":9112},{"$f":"④海上輸送網入力!$H$37","v":8892}," ⑧　原産国ナミビア"]
[null,null,"シナリオ設定","（％）",1,1,1,1,1,1," ⑨　原産国オーストラリア",null,null,"シナリオ設定","（％）",{"$f":"E95","v":1},{"$f":"F95","v":1},1,1,1,1," ⑨　原産国オーストラリア"]
[null,null,null,null,0,0,0,0,0,0," ⑨　原産国アメリカ",null,null,null,null,{"$f":"E96","v":0},0,0,0,0,0," ⑨　原産国アメリカ"]
[null,null,null,null,0,0,0,0,0,0," ⑨　原産国カナダ",null,null,null,null,0,0,0,0,0,0," ⑨　原産国カナダ"]
[null,null,null,null,0,0,0,0,0,0," ⑨　原産国チリ",null,null,null,null,0,0,0,0,0,0," ⑨　原産国チリ"]
[null,null,null,null,0,0,0,0,0,0," ⑨　原産国オマーン",null,null,null,null,0,0,0,0,0,0," ⑨　原産国オマーン"]
[null,null,null,null,0,0,0,0,0,0," ⑨　原産国ナミビア",null,null,null,null,0,0,0,0,0,0," ⑨　原産国ナミビア"]
[null,null," 海上輸送日数","（日）",{"$f":"E89/E$85/24","v":10.241071428571429},10.136904761904761,10.116071428571429,9.7708333333333339,10.077380952380953,9.6875," ⑩＝⑧／④　原産国オーストラリア",null,null," 海上輸送日数","（日）",{"$f":"P89/P$85/24","v":10.241071428571429},{"$f":"Q89/Q$85/24","v":10.136904761904761},10.116071428571429,9.7708333333333339,10.077380952380953,9.6875," ⑩＝⑧／④　原産国オーストラリア"]
[null,null,null,null,14.327380952380951,14.511904761904761,14.616071428571429,14.708333333333334,14.583333333333334,14.910714285714285," ⑩＝⑧／④　原産国アメリカ",null,null,null,null,{"$f":"P90/P$85/24","v":14.327380952380951},14.511904761904761,14.616071428571429,14.708333333333334,14.583333333333334,14.910714285714285," ⑩＝⑧／④　原産国アメリカ"]
[null,null,null,null,12.178571428571429,12.37202380952381,12.479166666666666,12.568452380952381,12.443452380952381,12.761904761904761," ⑩＝⑧／④　原産国カナダ",null,null,null,null,12.178571428571429,12.37202380952381,12.479166666666666,12.568452380952381,12.443452380952381,12.761904761904761," ⑩＝⑧／④　原産国カナダ"]
[null,null,null,null,28.035714285714288,28.24702380952381,28.351190476190478,28.44345238095238,28.31845238095238,28.61904761904762," ⑩＝⑧／④　原産国チリ",null,null,null,null,28.035714285714288,28.24702380952381,28.351190476190478,28.44345238095238,28.31845238095238,28.61904761904762," ⑩＝⑧／④　原産国チリ"]
[null,null,null,null,18.267857142857142,18.166666666666668,18.142857142857142,17.800595238095237,18.107142857142858,17.717261904761905," ⑩＝⑧／④　原産国オマーン",null,null,null,null,18.267857142857142,18.166666666666668,18.142857142857142,17.800595238095237,18.107142857142858,17.717261904761905," ⑩＝⑧／④　原産国オマーン"]
[null,null,null,null,27.279761904761902,27.178571428571431,27.154761904761902,26.8125,27.11904761904762,26.464285714285712," ⑩＝⑧／④　原産国ナミビア",null,null,null,null,27.279761904761902,27.178571428571431,27.154761904761902,26.8125,27.11904761904762,26.464285714285712," ⑩＝⑧／④　原産国ナミビア"]
[null,null," 海上輸送費用","（千円/月）",{"$f":"E$86*E$88*E95*E101","v":28993.569530364784},21720.894308103143,16405.907858423874,9767.3110498385122,10073.748161667134,9684.0077573025756," ⑪＝⑤×⑦×⑨×⑩　原産国オーストラリア",null,null," 海上輸送費用","（千円/月）",{"$f":"P$86*P$88*P95*P101","v":28993.569530364784},{"$f":"Q$86*Q$88*Q95*Q101","v":21720.894308103143},16405.907858423874,9767.3110498385122,10073.748161667134,9684.0077573025756," ⑪＝⑤×⑦×⑨×⑩　原産国オーストラリア"]
[null,null,null,null,0,0,0,0,0,0," ⑪＝⑤×⑦×⑨×⑩　原産国アメリカ",null,null,null,null,{"$f":"P$86*P$88*P96*P102","v":0},0,0,0,0,0," ⑪＝⑤×⑦×⑨×⑩　原産国アメリカ"]
[null,null,null,null,0,0,0,0,0,0," ⑪＝⑤×⑦×⑨×⑩　原産国カナダ",null,null,null,null,0,0,0,0,0,0," ⑪＝⑤×⑦×⑨×⑩　原産国カナダ"]
[null,null,null,null,0,0,0,0,0,0," ⑪＝⑤×⑦×⑨×⑩　原産国チリ",null,null,null,null,0,0,0,0,0,0," ⑪＝⑤×⑦×⑨×⑩　原産国チリ"]
[null,null,null,null,0,0,0,0,0,0," ⑪＝⑤×⑦×⑨×⑩　原産国オマーン",null,null,null,null,0,0,0,0,0,0," ⑪＝⑤×⑦×⑨×⑩　原産国オマーン"]
[null,null,null,null,0,0,0,0,0,0," ⑪＝⑤×⑦×⑨×⑩　原産国ナミビア",null,null,null,null,0,0,0,0,0,0," ⑪＝⑤×⑦×⑨×⑩　原産国ナミビア"]
[null,null," 海上輸送費用　合計","（億円/月）",{"$f":"SUM(E107:J112)*1000/100000000","v":0.96645438665700023},null,null,null,null,null,null,null,null," 海上輸送費用　合計","（億円/月）",{"$f":"SUM(P107:U112)*1000/100000000","v":0.96645438665700023}]
[]
[null,null,"2050年","単位","新潟港","直江津港","伏木富山港","金沢港","七尾港","敦賀港","備考",null,null,"2050年","単位","新潟港","直江津港","伏木富山港","金沢港","七尾港","敦賀港","備考"]
[null,null," 密度","（t/m3）",{"$f":"④海上輸送網入力!$E$9","v":0.68217054263565891},{"$f":"④海上輸送網入力!$E$9","v":0.68217054263565891},{"$f":"④海上輸送網入力!$E$9","v":0.68217054263565891},{"$f":"④海上輸送網入力!$E$9","v":0.68217054263565891},{"$f":"④海上輸送網入力!$E$9","v":0.68217054263565891},{"$f":"④海上輸送網入力!$E$9","v":0.68217054263565891}," ①",null,null," 密度","（t/m3）",{"$f":"④海上輸送網入力!$E$9","v":0.68217054263565891},{"$f":"④海上輸送網入力!$E$9","v":0.68217054263565891},{"$f":"④海上輸送網入力!$E$9","v":0.68217054263565891},{"$f":"④海上輸送網入力!$E$9","v":0.68217054263565891},{"$f":"④海上輸送網入力!$E$9","v":0.68217054263565891},{"$f":"④海上輸送網入力!$E$9","v":0.68217054263565891}," ①"]
[null,null," 運搬船積載量","（m3/隻）",{"$f":"KEISAN(\"アンモニア\",E123,\"タンク容量\",E115,\"外貿\")","v":87000},{"$f":"KEISAN(\"アンモニア\",F123,\"タンク容量\",F115,\"外貿\")","v":87000},{"$f":"KEISAN(\"アンモニア\",G123,\"タンク容量\",G115,\"外貿\")","v":68396},{"$f":"KEISAN(\"アンモニア\",H123,\"タンク容量\",H115,\"外貿\")","v":5130},{"$f":"KEISAN(\"アンモニア\",I123,\"タンク容量\",I115,\"外貿\")","v":8550},{"$f":"KEISAN(\"アンモニア\",J123,\"タンク容量\",J115,\"外貿\")","v":17099}," ② 港湾施設能力及び対象船舶一覧より、需要量に合わせた船型を設定",null,null," 運搬船積載量","（m3/隻）",{"$f":"KEISAN(\"アンモニア\",P123,\"タンク容量\",P115,\"外貿\")","v":87000},{"$f":"KEISAN(\"アンモニア\",Q123,\"タンク容量\",Q115,\"外貿\")","v":87000},{"$f":"KEISAN(\"アンモニア\",R123,\"タンク容量\",R115,\"外貿\")","v":68396},{"$f":"KEISAN(\"アンモニア\",S123,\"タンク容量\",S115,\"外貿\")","v":5130},{"$f":"KEISAN(\"アンモニア\",T123,\"タンク容量\",T115,\"外貿\")","v":8550},{"$f":"KEISAN(\"アンモニア\",U123,\"タンク容量\",U115,\"外貿\")","v":8550}," ② 港湾施設能力及び対象船舶一覧より、需要量に合わせた船型を設定"]
[null,null,null,"（t/隻）",{"$f":"E117*E116","v":59348.837209302328},59348.837209302328,46657.736434108527,3499.5348837209303,5832.5581395348836,11664.434108527132," ③=②×①",null,null,null,"（t/隻）",{"$f":"P117*P116","v":59348.837209302328},{"$f":"Q117*Q116","v":59348.837209302328},{"$f":"R117*R116","v":46657.736434108527},{"$f":"S117*S116","v":3499.5348837209303},{"$f":"T117*T116","v":5832.5581395348836},{"$f":"U117*U116","v":5832.5581395348836}," ③=②×①"]
[null,null,null,"(GT)",{"$f":"KEISAN(\"アンモニア\",E123,\"総トン数\",E115,\"外貿\")","v":50000},{"$f":"KEISAN(\"アンモニア\",F123,\"総トン数\",F115,\"外貿\")","v":50000},{"$f":"KEISAN(\"アンモニア\",G123,\"総トン数\",G115,\"外貿\")","v":40000},{"$f":"KEISAN(\"アンモニア\",H123,\"総トン数\",H115,\"外貿\")","v":3000},{"$f":"KEISAN(\"アンモニア\",I123,\"総トン数\",I115,\"外貿\")","v":5000},{"$f":"KEISAN(\"アンモニア\",J123,\"総トン数\",J115,\"外貿\")","v":10000},"港湾施設能力及び対象船舶一覧より、需要量に合わせた船型を設定",null,null,null,"(GT)",{"$f":"KEISAN(\"アンモニア\",P123,\"総トン数\",P115,\"外貿\")","v":50000},{"$f":"KEISAN(\"アンモニア\",Q123,\"総トン数\",Q115,\"外貿\")","v":50000},{"$f":"KEISAN(\"アンモニア\",R123,\"総トン数\",R115,\"外貿\")","v":40000},{"$f":"KEISAN(\"アンモニア\",S123,\"総トン数\",S115,\"外貿\")","v":3000},{"$f":"KEISAN(\"アンモニア\",T123,\"総トン数\",T115,\"外貿\")","v":5000},{"$f":"KEISAN(\"アンモニア\",U123,\"総トン数\",U115,\"外貿\")","v":5000},"港湾施設能力及び対象船舶一覧より、需要量に合わせた船型を設定"]
[null,null,null,"(DWT)",{"$f":"E119/1.3702","v":36491.023208290761},36491.023208290761,29192.818566632606,2189.4613924974456,3649.1023208290758,7298.2046416581516," LNG船のDWTとGTの関係：DWT=GT/1.3702 より （※１）",null,null,null,"(DWT)",{"$f":"P119/1.3702","v":36491.023208290761},{"$f":"Q119/1.3702","v":36491.023208290761},{"$f":"R119/1.3702","v":29192.818566632606},{"$f":"S119/1.3702","v":2189.4613924974456},3649.1023208290758,3649.1023208290758," LNG船のDWTとGTの関係：DWT=GT/1.3702 より （※１）"]
[null,null," 船速（外航）","（ノット）",14,14,14,14,14,14," ④ 国土交通省検討資料より",null,null," 船速（外航）","（ノット）",14,14,14,14,14,14," ④ 国土交通省検討資料より"]
[null,null," 海上輸送費用原単位","（千円/日･隻）",{"$f":"45.432*E120^(0.4019)","v":3096.7377308647324},3096.7377308647324,2831.1070509161777,999.63951043123359,1227.4517392628231,1621.7667079818832," ⑤ 海上輸送費用原単位算定式より （※2）",null,null," 海上輸送費用原単位","（千円/日･隻）",{"$f":"45.432*P120^(0.4019)","v":3096.7377308647324},{"$f":"45.432*Q120^(0.4019)","v":3096.7377308647324},2831.1070509161777,999.63951043123359,1227.4517392628231,1227.4517392628231," ⑤ 海上輸送費用原単位算定式より （※2）"]
[null,null," 月間需要量","（t/ピーク月）",{"$f":"①需要!$L$32/12*④海上輸送網入力!$C$59","v":194595.37941892043},{"$f":"①需要!$L$64/12*④海上輸送網入力!$C$59","v":123596.20844510786},{"$f":"①需要!$L$96/12*④海上輸送網入力!$C$59","v":36205.067441726693},{"$f":"①需要!$L$128/12*④海上輸送網入力!$C$59","v":2889.0341422598653},{"$f":"①需要!$L$160/12*④海上輸送網入力!$C$59","v":4397.7723593363435},{"$f":"①需要!$L$192/12*④海上輸送網入力!$C$59","v":5934.7400102207357}," ⑥",null,null," 月間需要量","（t/その他月）",{"$f":"①需要!$L$32/12*④海上輸送網入力!$C$60","v":158748.86215754037},{"$f":"①需要!$L$64/12*④海上輸送網入力!$C$60","v":100828.48583679853},{"$f":"①需要!$L$96/12*④海上輸送網入力!$C$60","v":29535.712912987572},{"$f":"①需要!$L$128/12*④海上輸送網入力!$C$60","v":2356.8436423698904},{"$f":"①需要!$L$160/12*④海上輸送網入力!$C$60","v":3587.6563984059653},{"$f":"①需要!$L$192/12*④海上輸送網入力!$C$60","v":4841.4984293906009}," ⑥"]
[null,null," 月間寄港回数","（回/月）",{"$f":"ROUNDUP(E123/E$118,0)","v":4},3,1,1,1,1," ⑦＝⑥／③",null,null," 月間寄港回数","（回/月）",{"$f":"ROUNDUP(P123/P$118,0)","v":3},{"$f":"ROUNDUP(Q123/Q$118,0)","v":2},{"$f":"ROUNDUP(R123/R$118,0)","v":1},1,1,1," ⑦＝⑥／③"]
[null,null," 海上輸送距離","（海里）",{"$f":"④海上輸送網入力!C$17","v":3441},{"$f":"④海上輸送網入力!D$17","v":3406},{"$f":"④海上輸送網入力!E$17","v":3399},{"$f":"④海上輸送網入力!F$17","v":3283},{"$f":"④海上輸送網入力!G$17","v":3386},{"$f":"④海上輸送網入力!H$17","v":3255}," ⑧　原産国オーストラリア",null,null," 海上輸送距離","（海里）",{"$f":"④海上輸送網入力!$C$17","v":3441},{"$f":"④海上輸送網入力!$D$17","v":3406},{"$f":"④海上輸送網入力!$E$17","v":3399},{"$f":"④海上輸送網入力!$F$17","v":3283},{"$f":"④海上輸送網入力!$G$17","v":3386},{"$f":"④海上輸送網入力!$H$17","v":3255}," ⑧　原産国オーストラリア"]
[null,null,null,null,{"$f":"④海上輸送網入力!C$21","v":4814},{"$f":"④海上輸送網入力!D$21","v":4876},{"$f":"④海上輸送網入力!E$21","v":4911},{"$f":"④海上輸送網入力!F$21","v":4942},{"$f":"④海上輸送網入力!G$21","v":4900},{"$f":"④海上輸送網入力!H$21","v":5010}," ⑧　原産国アメリカ",null,null,null,null,{"$f":"④海上輸送網入力!$C$21","v":4814},{"$f":"④海上輸送網入力!$D$21","v":4876},{"$f":"④海上輸送網入力!$E$21","v":4911},{"$f":"④海上輸送網入力!$F$21","v":4942},{"$f":"④海上輸送網入力!$G$21","v":4900},{"$f":"④海上輸送網入力!$H$21","v":5010}," ⑧　原産国アメリカ"]
[null,null,null,null,{"$f":"④海上輸送網入力!C$25","v":4092},{"$f":"④海上輸送網入力!D$25","v":4157},{"$f":"④海上輸送網入力!E$25","v":4193},{"$f":"④海上輸送網入力!F$25","v":4223},{"$f":"④海上輸送網入力!G$25","v":4181},{"$f":"④海上輸送網入力!H$25","v":4288}," ⑧　原産国カナダ",null,null,null,null,{"$f":"④海上輸送網入力!$C$25","v":4092},{"$f":"④海上輸送網入力!$D$25","v":4157},{"$f":"④海上輸送網入力!$E$25","v":4193},{"$f":"④海上輸送網入力!$F$25","v":4223},{"$f":"④海上輸送網入力!$G$25","v":4181},{"$f":"④海上輸送網入力!$H$25","v":4288}," ⑧　原産国カナダ"]
[null,null,null,null,{"$f":"④海上輸送網入力!C$29","v":9420},{"$f":"④海上輸送網入力!D$29","v":9491},{"$f":"④海上輸送網入力!E$29","v":9526},{"$f":"④海上輸送網入力!F$29","v":9557},{"$f":"④海上輸送網入力!G$29","v":9515},{"$f":"④海上輸送網入力!H$29","v":9616}," ⑧　原産国チリ",null,null,null,null,{"$f":"④海上輸送網入力!$C$29","v":9420},{"$f":"④海上輸送網入力!$D$29","v":9491},{"$f":"④海上輸送網入力!$E$29","v":9526},{"$f":"④海上輸送網入力!$F$29","v":9557},{"$f":"④海上輸送網入力!$G$29","v":9515},{"$f":"④海上輸送網入力!$H$29","v":9616}," ⑧　原産国チリ"]
[null,null,null,null,{"$f":"④海上輸送網入力!C$33","v":6138},{"$f":"④海上輸送網入力!D$33","v":6104},{"$f":"④海上輸送網入力!E$33","v":6096},{"$f":"④海上輸送網入力!F$33","v":5981},{"$f":"④海上輸送網入力!G$33","v":6084},{"$f":"④海上輸送網入力!H$33","v":5953}," ⑧　原産国オマーン",null,null,null,null,{"$f":"④海上輸送網入力!$C$33","v":6138},{"$f":"④海上輸送網入力!$D$33","v":6104},{"$f":"④海上輸送網入力!$E$33","v":6096},{"$f":"④海上輸送網入力!$F$33","v":5981},{"$f":"④海上輸送網入力!$G$33","v":6084},{"$f":"④海上輸送網入力!$H$33","v":5953}," ⑧　原産国オマーン"]
[null,null,null,null,{"$f":"④海上輸送網入力!C$37","v":9166},{"$f":"④海上輸送網入力!D$37","v":9132},{"$f":"④海上輸送網入力!E$37","v":9124},{"$f":"④海上輸送網入力!F$37","v":9009},{"$f":"④海上輸送網入力!G$37","v":9112},{"$f":"④海上輸送網入力!H$37","v":8892}," ⑧　原産国ナミビア",null,null,null,null,{"$f":"④海上輸送網入力!$C$37","v":9166},{"$f":"④海上輸送網入力!$D$37","v":9132},{"$f":"④海上輸送網入力!$E$37","v":9124},{"$f":"④海上輸送網入力!$F$37","v":9009},{"$f":"④海上輸送網入力!$G$37","v":9112},{"$f":"④海上輸送網入力!$H$37","v":8892}," ⑧　原産国ナミビア"]
[null,null,"シナリオ設定","（％）",1,1,1,1,1,1," ⑨　原産国オーストラリア",null,null,"シナリオ設定","（％）",{"$f":"E131","v":1},{"$f":"F131","v":1},1,1,1,1," ⑨　原産国オーストラリア"]
[null,null,null,null,0,0,0,0,0,0," ⑨　原産国アメリカ",null,null,null,null,{"$f":"E132","v":0},0,0,0,0,0," ⑨　原産国アメリカ"]
[null,null,null,null,0,0,0,0,0,0," ⑨　原産国カナダ",null,null,null,null,0,0,0,0,0,0," ⑨　原産国カナダ"]
[null,null,null,null,0,0,0,0,0,0," ⑨　原産国チリ",null,null,null,null,0,0,0,0,0,0," ⑨　原産国チリ"]
[null,null,null,null,0,0,0,0,0,0," ⑨　原産国オマーン",null,null,null,null,0,0,0,0,0,0," ⑨　原産国オマーン"]
[null,null,null,null,0,0,0,0,0,0," ⑨　原産国ナミビア",null,null,null,null,0,0,0,0,0,0," ⑨　原産国ナミビア"]
[null,null," 海上輸送日数","（日）",{"$f":"E125/E$121/24","v":10.241071428571429},{"$f":"F125/F$121/24","v":10.136904761904761},10.116071428571429,9.7708333333333339,10.077380952380953,9.6875," ⑩＝⑧／④　原産国オーストラリア",null,null," 海上輸送日数","（日）",{"$f":"P125/P$121/24","v":10.241071428571429},{"$f":"Q125/Q$121/24","v":10.136904761904761},10.116071428571429,9.7708333333333339,10.077380952380953,9.6875," ⑩＝⑧／④　原産国オーストラリア"]
[null,null,null,null,{"$f":"E126/E$121/24","v":14.327380952380951},14.511904761904761,14.616071428571429,14.708333333333334,14.583333333333334,14.910714285714285," ⑩＝⑧／④　原産国アメリカ",null,null,null,null,{"$f":"P126/P$121/24","v":14.327380952380951},14.511904761904761,14.616071428571429,14.708333333333334,14.583333333333334,14.910714285714285," ⑩＝⑧／④　原産国アメリカ"]
[null,null,null,null,12.178571428571429,12.37202380952381,12.479166666666666,12.568452380952381,12.443452380952381,12.761904761904761," ⑩＝⑧／④　原産国カナダ",null,null,null,null,12.178571428571429,12.37202380952381,12.479166666666666,12.568452380952381,12.443452380952381,12.761904761904761," ⑩＝⑧／④　原産国カナダ"]
[null,null,null,null,28.035714285714288,28.24702380952381,28.351190476190478,28.44345238095238,28.31845238095238,28.61904761904762," ⑩＝⑧／④　原産国チリ",null,null,null,null,28.035714285714288,28.24702380952381,28.351190476190478,28.44345238095238,28.31845238095238,28.61904761904762," ⑩＝⑧／④　原産国チリ"]
[null,null,null,null,18.267857142857142,18.166666666666668,18.142857142857142,17.800595238095237,18.107142857142858,17.717261904761905," ⑩＝⑧／④　原産国オマーン",null,null,null,null,18.267857142857142,18.166666666666668,18.142857142857142,17.800595238095237,18.107142857142858,17.717261904761905," ⑩＝⑧／④　原産国オマーン"]
[null,null,null,null,27.279761904761902,27.178571428571431,27.154761904761902,26.8125,27.11904761904762,26.464285714285712," ⑩＝⑧／④　原産国ナミビア",null,null,null,null,27.279761904761902,27.178571428571431,27.154761904761902,26.8125,27.11904761904762,26.464285714285712," ⑩＝⑧／④　原産国ナミビア"]
[null,null," 海上輸送費用","（千円/月）",{"$f":"E$122*E$124*E131*E137","v":126855.64918935172},{"$f":"F$122*F$124*F131*F137","v":94174.006351118558},28639.681149000262,9767.3110498385122,12369.498777214045,15710.864983574493," ⑪＝⑤×⑦×⑨×⑩　原産国オーストラリア",null,null," 海上輸送費用","（千円/月）",{"$f":"P$122*P$124*P131*P137","v":95141.736892013796},{"$f":"Q$122*Q$124*Q131*Q137","v":62782.670900745703},28639.681149000262,{"$f":"S$122*S$124*S131*S137","v":9767.3110498385122},12369.498777214045,11890.938724108599," ⑪＝⑤×⑦×⑨×⑩　原産国オーストラリア"]
[null,null,null,null,{"$f":"E$122*E$124*E132*E138","v":0},0,0,0,0,0," ⑪＝⑤×⑦×⑨×⑩　原産国アメリカ",null,null,null,null,{"$f":"P$122*P$124*P132*P138","v":0},0,0,0,0,0," ⑪＝⑤×⑦×⑨×⑩　原産国アメリカ"]
[null,null,null,null,0,0,0,0,0,0," ⑪＝⑤×⑦×⑨×⑩　原産国カナダ",null,null,null,null,{"$f":"P$122*P$124*P133*P139","v":0},0,0,0,0,0," ⑪＝⑤×⑦×⑨×⑩　原産国カナダ"]
[null,null,null,null,0,0,0,0,0,0," ⑪＝⑤×⑦×⑨×⑩　原産国チリ",null,null,null,null,0,0,0,0,0,0," ⑪＝⑤×⑦×⑨×⑩　原産国チリ"]
[null,null,null,null,0,0,0,0,0,0," ⑪＝⑤×⑦×⑨×⑩　原産国オマーン",null,null,null,null,0,0,0,0,0,0," ⑪＝⑤×⑦×⑨×⑩　原産国オマーン"]
[null,null,null,null,0,0,0,0,0,0," ⑪＝⑤×⑦×⑨×⑩　原産国ナミビア",null,null,null,null,0,0,0,0,0,0," ⑪＝⑤×⑦×⑨×⑩　原産国ナミビア"]
[null,null," 海上輸送費用　合計","（億円/月）",{"$f":"SUM(E143:J148)*1000/100000000","v":2.8751701150009756},null,null,null,null,null,null,null,null," 海上輸送費用　合計","（億円/月）",{"$f":"SUM(P143:U148)*1000/100000000","v":2.2059183749292095}]
[null,null,"（※1）「統計解析による船舶諸元に関する研究－船舶の主要諸元の計画基準（案）－」（国土技術政策総合研究所研究報告、第28号2006年3月）",null,null,null,null,null,null,null,null,null,null,"（※1）「統計解析による船舶諸元に関する研究－船舶の主要諸元の計画基準（案）－」（国土技術政策総合研究所研究報告、第28号2006年3月）"]
[null,null,"（※2）「港湾整備事業の費用対効果分析マニュアル」（令和６年６月、国土交通省港湾局）",null,null,null,null,null,null,null,null,null,null,"（※2）「港湾整備事業の費用対効果分析マニュアル」（令和６年６月、国土交通省港湾局）"]
[null,null,"貯蔵費用"]
[null,null,"液化水素（アンモニアクラッキング）"]
[null,null,"実証期","単位","新潟港","直江津港","伏木富山港","金沢港","七尾港","敦賀港","備考"]
[null,null," 年間需要量","（t/年）",{"$f":"①需要!$I$32","v":24334.841350730701},{"$f":"①需要!$I$64","v":15154.797920383829},{"$f":"①需要!$I$96","v":3602.14042027817},{"$f":"①需要!$I$128","v":0.95365853658536592},{"$f":"①需要!$I$160","v":198.77471991842708},{"$f":"①需要!$I$192","v":21.275952428945775}," A：実証期の需要"]
[null,null," 必要量","（１か月分）",1,1,1,1,1,1," B"]
[null,null," 月換算","（12か月/年）",12,12,12,12,12,12," C"]
[null,null," 需要ピーク係数","－",{"$f":"③輸送・貯蔵入力!$C$18","v":1.1399999999999999},{"$f":"③輸送・貯蔵入力!$C$18","v":1.1399999999999999},{"$f":"③輸送・貯蔵入力!$C$18","v":1.1399999999999999},{"$f":"③輸送・貯蔵入力!$C$18","v":1.1399999999999999},{"$f":"③輸送・貯蔵入力!$C$18","v":1.1399999999999999},{"$f":"③輸送・貯蔵入力!$C$18","v":1.1399999999999999}," D"]
[null,null," 月間需要量（ピーク月）","（t/月）",{"$f":"E155/E157*E158","v":2311.8099283194165},{"$f":"F155/F157*F158","v":1439.7058024364637},{"$f":"G155/G157*G158","v":342.20333992642611},9.0597560975609767E-2,18.883598392250569,2.0212154807498486," E=A÷C×D"]
[null,null," 備蓄タンク容量","（t/基）",3000,2000,1000,1000,1000,1000," F（E：月間需要量（ピーク月）を踏まえ1,000トン刻みで設定　※最大110,000トン）"]
[null,null," 備蓄タンク基数","（基）",{"$f":"ROUNDUP(E159/E160,0)","v":1},{"$f":"ROUNDUP(F155/F160/F156/F157*F158,0)","v":1},{"$f":"ROUNDUP(G155/G160/G156/G157*G158,0)","v":1},{"$f":"ROUNDUP(H155/H160/H156/H157*H158,0)","v":1},{"$f":"ROUNDUP(I155/I160/I156/I157*I158,0)","v":1},{"$f":"ROUNDUP(J155/J160/J156/J157*J158,0)","v":1}," G=E÷F"]
[null,null," タンク1基あたり整備費用","（億円/基）",{"$f":"60*(E160/10000/4)^(2/3)","v":10.670679913470188},8.1432528497847212,5.1299278400300912,5.1299278400300912,5.1299278400300912,5.1299278400300912," H＝α万トンのタンクの整備費＝60億円×（α／4）2/3（※３）"]
[null,null," タンク整備費用","（億円）",{"$f":"E161*E162","v":10.670679913470188},{"$f":"F161*F162","v":8.1432528497847212},5.1299278400300912,5.1299278400300912,5.1299278400300912,5.1299278400300912," I ＝G×H"]
[null,null," タンク維持管理費用","（億円）",{"$f":"E163*(0.024+0.022)","v":0.49085127601962864},{"$f":"F163*(0.024+0.022)","v":0.37458963109009719},0.23597668064138419,0.23597668064138419,0.23597668064138419,0.23597668064138419,"修繕費：建設費の2.4％/年、諸経費：建設費の２.２％/年"]
[null,null," 貯蔵費用　合計","（億円）",{"$f":"SUM(E163:J164)","v":41.142991753050545}]
[]
[null,null,"2030年","単位","新潟港","直江津港","伏木富山港","金沢港※","七尾港※","敦賀港※","備考"]
[null,null," 年間需要量","（t/年）",{"$f":"①需要!$J$32-①需要!$I$32","v":29145.051054293206},{"$f":"①需要!$J$64-①需要!$I$64","v":17195.604634004736},{"$f":"①需要!$J$96-①需要!$I$96","v":5776.1026016477535},{"$f":"①需要!$J$128-①需要!$I$128","v":555.39396729301188},{"$f":"①需要!$J$160-①需要!$I$160","v":761.43837074298494},{"$f":"①需要!$J$192-①需要!$I$192","v":2847.7862669693141}," A：2030年の需要－実証期の需要（2030年までの需要分※実証期分までは整備済）"]
[null,null," 必要量","（１か月分）",1,1,1,1,1,1," B"]
[null,null," 月換算","（12か月/年）",12,12,12,12,12,12," C"]
[null,null," 需要ピーク係数","－",{"$f":"③輸送・貯蔵入力!$C$18","v":1.1399999999999999},{"$f":"③輸送・貯蔵入力!$C$18","v":1.1399999999999999},{"$f":"③輸送・貯蔵入力!$C$18","v":1.1399999999999999},{"$f":"③輸送・貯蔵入力!$C$18","v":1.1399999999999999},{"$f":"③輸送・貯蔵入力!$C$18","v":1.1399999999999999},{"$f":"③輸送・貯蔵入力!$C$18","v":1.1399999999999999}," D"]
[null,null," 月間需要量（ピーク月）","（t/月）",{"$f":"E168/E170*E171","v":2768.7798501578541},{"$f":"F168/F170*F171","v":1633.5824402304499},548.72974715653652,52.762426892836125,72.336645220583563,270.53969536208479," E=A÷C×D"]
[null,null," 備蓄タンク容量","（t/基）",3000,2000,1000,1000,1000,1000," F（E：月間需要量（ピーク月）を踏まえ1,000トン刻みで設定　※最大110,000トン）"]
[null,null," 備蓄タンク基数","（基）",{"$f":"ROUNDUP(E172/E173,0)","v":1},{"$f":"ROUNDUP(F168/F173/F169/F170*F171,0)","v":1},{"$f":"ROUNDUP(G168/G173/G169/G170*G171,0)","v":1},{"$f":"ROUNDUP(H168/H173/H169/H170*H171,0)","v":1},{"$f":"ROUNDUP(I168/I173/I169/I170*I171,0)","v":1},{"$f":"ROUNDUP(J168/J173/J169/J170*J171,0)","v":1}," G=E÷F"]
[null,null," タンク1基あたり整備費用","（億円/基）",{"$f":"60*(E173/10000/4)^(2/3)","v":10.670679913470188},8.1432528497847212,5.1299278400300912,5.1299278400300912,5.1299278400300912,5.1299278400300912," H＝α万トンのタンクの整備費＝60億円×（α／4）2/3（※４）"]
[null,null," タンク整備費用","（億円）",{"$f":"E174*E175","v":10.670679913470188},{"$f":"F174*F175","v":8.1432528497847212},5.1299278400300912,0,0,0," I ＝G×H"]
[null,null," タンク維持管理費用","（億円）",{"$f":"E176*(0.024+0.022)","v":0.49085127601962864},{"$f":"F176*(0.024+0.022)","v":0.37458963109009719},0.23597668064138419,0,0,0,"修繕費：建設費の2.4％/年、諸経費：建設費の２.２％/年"]
[null,null," 貯蔵費用　合計","（億円）",{"$f":"SUM(E176:J177)","v":25.045278191036115}]
[null,null,"※金沢港、七尾港、敦賀港は実証期で2030年の需要を賄える規模のタンクが整備済であるため、整備費用はかからないことを想定する"]
[]
[null,null,"移行期","単位","新潟港","直江津港","伏木富山港","金沢港","七尾港","敦賀港","備考"]
[null,null," 年間需要量","（t/年）",{"$f":"①需要!$K$32-①需要!$J$32","v":289255.24285529851},{"$f":"①需要!$K$64-①需要!$J$64","v":193758.6872562572},{"$f":"①需要!$K$96-①需要!$J$96","v":80277.054552078858},{"$f":"①需要!$K$128-①需要!$J$128","v":21507.123572022425},{"$f":"①需要!$K$160-①需要!$J$160","v":23504.995846796301},{"$f":"①需要!$K$192-①需要!$J$192","v":30819.825674017829}," A：移行期の需要－2030年の需要（移行期までの需要分※2030年分までは整備済）"]
[null,null," 必要量","（１か月分）",1,1,1,1,1,1," B"]
[null,null," 月換算","（12か月/年）",12,12,12,12,12,12," C"]
[null,null," 需要ピーク係数","－",{"$f":"③輸送・貯蔵入力!$C$18","v":1.1399999999999999},{"$f":"③輸送・貯蔵入力!$C$18","v":1.1399999999999999},{"$f":"③輸送・貯蔵入力!$C$18","v":1.1399999999999999},{"$f":"③輸送・貯蔵入力!$C$18","v":1.1399999999999999},{"$f":"③輸送・貯蔵入力!$C$18","v":1.1399999999999999},{"$f":"③輸送・貯蔵入力!$C$18","v":1.1399999999999999}," D"]
[null,null," 月間需要量（ピーク月）","（t/月）",{"$f":"E182/E184*E185","v":27479.248071253354},{"$f":"F182/F184*F185","v":18407.075289344433},{"$f":"G182/G184*G185","v":7626.3201824474909},{"$f":"H182/H184*H185","v":2043.1767393421303},2232.9746054456486,2927.8834390316938," E=A÷C×D"]
[null,null," 備蓄タンク容量","（t/基）",28000,19000,8000,3000,3000,3000," F（E：月間需要量（ピーク月）を踏まえ1,000トン刻みで設定　※最大110,000トン）"]
[null,null," 備蓄タンク基数","（基）",{"$f":"ROUNDUP(E186/E187,0)","v":1},{"$f":"ROUNDUP(F182/F187/F183/F184*F185,0)","v":1},{"$f":"ROUNDUP(G182/G187/G183/G184*G185,0)","v":1},{"$f":"ROUNDUP(H182/H187/H183/H184*H185,0)","v":1},{"$f":"ROUNDUP(I182/I187/I183/I184*I185,0)","v":1},{"$f":"ROUNDUP(J182/J187/J183/J184*J185,0)","v":1}," G=E÷F"]
[null,null," タンク1基あたり整備費用","（億円/基）",{"$f":"60*(E187/10000/4)^(2/3)","v":47.30241097863145},{"$f":"60*(F187/10000/4)^(2/3)","v":36.52697074567287},20.519711360120368,10.670679913470188,10.670679913470188,10.670679913470188," H＝α万トンのタンクの整備費＝60億円×（α／4）2/3（※３）"]
[null,null," タンク整備費用","（億円）",{"$f":"E188*E189","v":47.30241097863145},{"$f":"F188*F189","v":36.52697074567287},20.519711360120368,10.670679913470188,10.670679913470188,10.670679913470188," I ＝G×H"]
[null,null," タンク維持管理費用","（億円）",{"$f":"E190*(0.024+0.022)","v":2.1759109050170466},{"$f":"F190*(0.024+0.022)","v":1.680240654300952},0.94390672256553687,0.49085127601962864,0.49085127601962864,0.49085127601962864,"修繕費：建設費の2.4％/年、諸経費：建設費の２.２％/年"]
[null,null," 貯蔵費用　合計","（億円）",{"$f":"SUM(E190:J191)","v":142.63374493477772}]
[]
[null,null,"2050年","単位","新潟港","直江津港","伏木富山港","金沢港","七尾港","敦賀港","備考"]
[null,null," 年間需要量","（t/年）",{"$f":"①需要!$L$32-①需要!$K$32","v":1705637.2796756823},{"$f":"①需要!$L$64-①需要!$K$64","v":1074903.630664174},{"$f":"①需要!$L$96-①需要!$K$96","v":291450.67549680255},{"$f":"①需要!$L$128-①需要!$K$128","v":8347.414510146562},{"$f":"①需要!$L$160-①需要!$K$160","v":21827.131687135385},{"$f":"①需要!$L$192-①需要!$K$192","v":28782.059582591661}," A：2050年の需要－移行期の需要（2050年までの需要分※移行期分までは整備済）"]
[null,null," 必要量","（１か月分）",1,1,1,1,1,1," B"]
[null,null," 月換算","（12か月/年）",12,12,12,12,12,12," C"]
[null,null," 需要ピーク係数","－",{"$f":"③輸送・貯蔵入力!$C$18","v":1.1399999999999999},{"$f":"③輸送・貯蔵入力!$C$18","v":1.1399999999999999},{"$f":"③輸送・貯蔵入力!$C$18","v":1.1399999999999999},{"$f":"③輸送・貯蔵入力!$C$18","v":1.1399999999999999},{"$f":"③輸送・貯蔵入力!$C$18","v":1.1399999999999999},{"$f":"③輸送・貯蔵入力!$C$18","v":1.1399999999999999}," D"]
[null,null," 月間需要量（ピーク月）","（t/月）",{"$f":"E195/E197*E198","v":162035.54156918981},{"$f":"F195/F197*F198","v":102115.84491309653},27687.814172196238,793.00437846392333,2073.5775102778616,2734.2956603462076," E=A÷C×D"]
[null,null," 備蓄タンク容量","（t/基）",82000,103000,28000,1000,3000,3000," F（E：月間需要量（ピーク月）を踏まえ1,000トン刻みで設定　※最大110,000トン）"]
[null,null," 備蓄タンク基数","（基）",{"$f":"ROUNDUP(E199/E200,0)","v":2},{"$f":"ROUNDUP(F195/F200/F196/F197*F198,0)","v":1},{"$f":"ROUNDUP(G195/G200/G196/G197*G198,0)","v":1},{"$f":"ROUNDUP(H195/H200/H196/H197*H198,0)","v":1},{"$f":"ROUNDUP(I195/I200/I196/I197*I198,0)","v":1},{"$f":"ROUNDUP(J195/J200/J196/J197*J198,0)","v":1}," G=E÷F"]
[null,null," タンク1基あたり整備費用","（億円/基）",{"$f":"60*(E200/10000/4)^(2/3)","v":96.824922435604918},112.72045659682171,47.30241097863145,5.1299278400300912,10.670679913470188,10.670679913470188," H＝α万トンのタンクの整備費＝60億円×（α／4）2/3（※３）"]
[null,null," タンク整備費用","（億円）",{"$f":"E201*E202","v":193.64984487120984},{"$f":"F201*F202","v":112.72045659682171},47.30241097863145,5.1299278400300912,10.670679913470188,10.670679913470188," I ＝G×H"]
[null,null," タンク維持管理費用","（億円）",{"$f":"E203*(0.024+0.022)","v":8.9078928640756523},{"$f":"F203*(0.024+0.022)","v":5.1851410034537988},2.1759109050170466,0.23597668064138419,0.49085127601962864,0.49085127601962864,"修繕費：建設費の2.4％/年、諸経費：建設費の２.２％/年"]
[null,null," 貯蔵費用　合計","（億円）",{"$f":"SUM(E203:J204)","v":397.63062411886045}]
[null,null,"（※３）国土交通省資料より、メーカーで用いられているタンク整備費用の簡易予測式（α万トンのタンクの整備費＝60億円×（α／4）2/3 ）より"]

{"sheet":"直送方式（ｼﾅﾘｵ3）_アンモニアクラッキング","index":22,"n_rows":206,"n_cols":22,"rows_kept":206,"cut":false,"hidden":false,"merged":[[204,4,204,9],[164,4,164,9],[177,4,177,9],[191,4,191,9],[149,2,149,10],[149,13,149,21],[150,2,150,10],[150,13,150,21],[151,2,151,10],[148,15,148,20],[130,2,135,2],[130,3,135,3],[130,13,135,13],[130,14,135,14],[136,2,141,2],[136,3,141,3],[136,13,141,13],[136,14,141,14],[142,2,147,2],[142,3,147,3],[142,13,147,13],[142,14,147,14],[148,4,148,9],[124,14,129,14],[106,2,111,2],[106,3,111,3],[106,13,111,13],[106,14,111,14],[112,4,112,9],[116,2,119,2],[116,13,119,13],[124,2,129,2],[124,3,129,3],[124,13,129,13],[112,15,112,20],[94,2,99,2],[94,3,99,3],[94,13,99,13],[94,14,99,14],[100,2,105,2],[100,3,105,3],[100,13,105,13],[100,14,105,14],[88,14,93,14],[70,2,75,2],[70,3,75,3],[70,13,75,13],[70,14,75,14],[76,4,76,9],[80,2,83,2],[80,13,83,13],[88,2,93,2],[88,3,93,3],[88,13,93,13],[76,15,76,20],[58,2,63,2],[58,3,63,3],[58,13,63,13],[58,14,63,14],[64,2,69,2],[64,3,69,3],[64,13,69,13],[64,14,69,14],[52,14,57,14],[34,2,39,2],[34,3,39,3],[34,13,39,13],[34,14,39,14],[40,4,40,9],[44,2,47,2],[44,13,47,13],[52,2,57,2],[52,3,57,3],[52,13,57,13],[40,15,40,20],[22,2,27,2],[22,3,27,3],[22,13,27,13],[22,14,27,14],[28,2,33,2],[28,3,33,3],[28,13,33,13],[28,14,33,14],[3,2,3,10],[3,13,3,21],[8,2,11,2],[8,13,11,13],[16,2,21,2],[16,3,21,3],[16,13,21,13],[16,14,21,14]]}
[]
[null,null,"入力項目"]
[]
[null,null,"海上輸送費用　シナリオ３",null,null,null,null,null,null,null,null,null,null,"海上輸送費用　シナリオ３"]
[null,null,"アンモニアクラッキング（ピーク月　※４か月）",null,null,null,null,null,null,null,null,null,null,"アンモニアクラッキング（その他月　※８か月）"]
[]
[null,null,"実証期","単位","新潟港","直江津港","伏木富山港","金沢港","七尾港","敦賀港","備考",null,null,"実証期","単位","新潟港","直江津港","伏木富山港","金沢港","七尾港","敦賀港","備考"]
[null,null," 密度","（t/m3）",{"$f":"④海上輸送網入力!$E$9","v":0.68217054263565891},{"$f":"④海上輸送網入力!$E$9","v":0.68217054263565891},{"$f":"④海上輸送網入力!$E$9","v":0.68217054263565891},{"$f":"④海上輸送網入力!$E$9","v":0.68217054263565891},{"$f":"④海上輸送網入力!$E$9","v":0.68217054263565891},{"$f":"④海上輸送網入力!$E$9","v":0.68217054263565891}," ①",null,null," 密度","（t/m3）",{"$f":"④海上輸送網入力!$E$9","v":0.68217054263565891},{"$f":"④海上輸送網入力!$E$9","v":0.68217054263565891},{"$f":"④海上輸送網入力!$E$9","v":0.68217054263565891},{"$f":"④海上輸送網入力!$E$9","v":0.68217054263565891},{"$f":"④海上輸送網入力!$E$9","v":0.68217054263565891},{"$f":"④海上輸送網入力!$E$9","v":0.68217054263565891}," ①"]
[null,null," 運搬船積載量","（m3/隻）",{"$f":"KEISAN(\"アンモニア\",E15,\"タンク容量\",E7,\"外貿\")","v":5130},{"$f":"KEISAN(\"アンモニア\",F15,\"タンク容量\",F7,\"外貿\")","v":5130},{"$f":"KEISAN(\"アンモニア\",G15,\"タンク容量\",G7,\"外貿\")","v":1714},{"$f":"KEISAN(\"アンモニア\",H15,\"タンク容量\",H7,\"外貿\")","v":1714},{"$f":"KEISAN(\"アンモニア\",I15,\"タンク容量\",I7,\"外貿\")","v":1714},{"$f":"KEISAN(\"アンモニア\",J15,\"タンク容量\",J7,\"外貿\")","v":1714}," ② 港湾施設能力及び対象船舶一覧より、需要量に合わせた船型を設定",null,null," 運搬船積載量","（m3/隻）",{"$f":"KEISAN(\"アンモニア\",P15,\"タンク容量\",P7,\"外貿\")","v":5130},{"$f":"KEISAN(\"アンモニア\",Q15,\"タンク容量\",Q7,\"外貿\")","v":5130},{"$f":"KEISAN(\"アンモニア\",R15,\"タンク容量\",R7,\"外貿\")","v":1714},{"$f":"KEISAN(\"アンモニア\",S15,\"タンク容量\",S7,\"外貿\")","v":1714},{"$f":"KEISAN(\"アンモニア\",T15,\"タンク容量\",T7,\"外貿\")","v":1714},{"$f":"KEISAN(\"アンモニア\",U15,\"タンク容量\",U7,\"外貿\")","v":1714}," ② 港湾施設能力及び対象船舶一覧より、需要量に合わせた船型を設定"]
[null,null,null,"（t/隻）",{"$f":"E9*E8","v":3499.5348837209303},3499.5348837209303,1169.2403100775193,1169.2403100775193,1169.2403100775193,1169.2403100775193," ③=②×①",null,null,null,"（t/隻）",{"$f":"P9*P8","v":3499.5348837209303},3499.5348837209303,1169.2403100775193,1169.2403100775193,1169.2403100775193,1169.2403100775193," ③=②×①"]
[null,null,null,"(GT)",{"$f":"KEISAN(\"アンモニア\",E15,\"総トン数\",E7,\"外貿\")","v":3000},{"$f":"KEISAN(\"アンモニア\",F15,\"総トン数\",F7,\"外貿\")","v":3000},{"$f":"KEISAN(\"アンモニア\",G15,\"総トン数\",G7,\"外貿\")","v":999},{"$f":"KEISAN(\"アンモニア\",H15,\"総トン数\",H7,\"外貿\")","v":999},{"$f":"KEISAN(\"アンモニア\",I15,\"総トン数\",I7,\"外貿\")","v":999},{"$f":"KEISAN(\"アンモニア\",J15,\"総トン数\",J7,\"外貿\")","v":999},"港湾施設能力及び対象船舶一覧より、需要量に合わせた船型を設定",null,null,null,"(GT)",{"$f":"KEISAN(\"アンモニア\",P15,\"総トン数\",P7,\"外貿\")","v":3000},{"$f":"KEISAN(\"アンモニア\",Q15,\"総トン数\",Q7,\"外貿\")","v":3000},{"$f":"KEISAN(\"アンモニア\",R15,\"総トン数\",R7,\"外貿\")","v":999},{"$f":"KEISAN(\"アンモニア\",S15,\"総トン数\",S7,\"外貿\")","v":999},{"$f":"KEISAN(\"アンモニア\",T15,\"総トン数\",T7,\"外貿\")","v":999},{"$f":"KEISAN(\"アンモニア\",U15,\"総トン数\",U7,\"外貿\")","v":999},"港湾施設能力及び対象船舶一覧より、需要量に合わせた船型を設定"]
[null,null,null,"(DWT)",{"$f":"E11/1.3702","v":2189.4613924974456},2189.4613924974456,729.09064370164936,729.09064370164936,729.09064370164936,729.09064370164936," LNG船のDWTとGTの関係：DWT=GT/1.3702 より （※１）",null,null,null,"(DWT)",{"$f":"P11/1.3702","v":2189.4613924974456},{"$f":"Q11/1.3702","v":2189.4613924974456},729.09064370164936,729.09064370164936,729.09064370164936,729.09064370164936," LNG船のDWTとGTの関係：DWT=GT/1.3702 より （※１）"]
[null,null," 船速（外航）","（ノット）",14,14,14,14,14,14," ④ 国土交通省検討資料より",null,null," 船速（外航）","（ノット）",14,14,14,14,14,14," ④ 国土交通省検討資料より"]
[null,null," 海上輸送費用原単位","（千円/日･隻）",{"$f":"45.432*E12^(0.4019)","v":999.63951043123359},999.63951043123359,642.56009439101092,642.56009439101092,642.56009439101092,642.56009439101092," ⑤ 海上輸送費用原単位算定式より （※2）",null,null," 海上輸送費用原単位","（千円/日･隻）",{"$f":"45.432*P12^(0.4019)","v":999.63951043123359},{"$f":"45.432*Q12^(0.4019)","v":999.63951043123359},642.56009439101092,642.56009439101092,642.56009439101092,642.56009439101092," ⑤ 海上輸送費用原単位算定式より （※2）"]
[null,null," 月間需要量","（t/ピーク月）",{"$f":"①需要!$I$32/12*④海上輸送網入力!$C$59","v":2311.8099283194165},{"$f":"①需要!$I$64/12*④海上輸送網入力!$C$59","v":1439.7058024364637},{"$f":"①需要!$I$96/12*④海上輸送網入力!$C$59","v":342.20333992642611},{"$f":"①需要!$I$128/12*④海上輸送網入力!$C$59","v":9.0597560975609767E-2},{"$f":"①需要!$I$160/12*④海上輸送網入力!$C$59","v":18.883598392250569},{"$f":"①需要!$I$192/12*④海上輸送網入力!$C$59","v":2.0212154807498486}," ⑥",null,null," 月間需要量","（t/その他月）",{"$f":"①需要!$I$32/12*④海上輸送網入力!$C$60","v":1885.9502046816294},{"$f":"①需要!$I$64/12*④海上輸送網入力!$C$60","v":1174.4968388297468},{"$f":"①需要!$I$96/12*④海上輸送網入力!$C$60","v":279.1658825715582},{"$f":"①需要!$I$128/12*④海上輸送網入力!$C$60","v":7.3908536585365864E-2},{"$f":"①需要!$I$160/12*④海上輸送網入力!$C$60","v":15.405040793678099},{"$f":"①需要!$I$192/12*④海上輸送網入力!$C$60","v":1.6488863132432976}," ⑥"]
[null,null," 月間寄港回数","（回/月）",{"$f":"ROUNDUP(E15/E10,0)","v":1},1,1,1,1,1," ⑦＝⑥／③",null,null," 月間寄港回数","（回/月）",{"$f":"ROUNDUP(P15/P10,0)","v":1},{"$f":"ROUNDUP(Q15/Q10,0)","v":1},{"$f":"ROUNDUP(R15/R10,0)","v":1},1,1,1," ⑦＝⑥／③"]
[null,null," 海上輸送距離","（海里）",{"$f":"④海上輸送網入力!$C$17","v":3441},{"$f":"④海上輸送網入力!$D$17","v":3406},{"$f":"④海上輸送網入力!$E$17","v":3399},{"$f":"④海上輸送網入力!$F$17","v":3283},{"$f":"④海上輸送網入力!$G$17","v":3386},{"$f":"④海上輸送網入力!$H$17","v":3255}," ⑧　原産国オーストラリア",null,null," 海上輸送距離","（海里）",{"$f":"④海上輸送網入力!$C$17","v":3441},{"$f":"④海上輸送網入力!$D$17","v":3406},{"$f":"④海上輸送網入力!$E$17","v":3399},{"$f":"④海上輸送網入力!$F$17","v":3283},{"$f":"④海上輸送網入力!$G$17","v":3386},{"$f":"④海上輸送網入力!$H$17","v":3255}," ⑧　原産国オーストラリア"]
[null,null,null,null,{"$f":"④海上輸送網入力!$C$21","v":4814},{"$f":"④海上輸送網入力!$D$21","v":4876},{"$f":"④海上輸送網入力!$E$21","v":4911},{"$f":"④海上輸送網入力!$F$21","v":4942},{"$f":"④海上輸送網入力!$G$21","v":4900},{"$f":"④海上輸送網入力!$H$21","v":5010}," ⑧　原産国アメリカ",null,null,null,null,{"$f":"④海上輸送網入力!$C$21","v":4814},{"$f":"④海上輸送網入力!$D$21","v":4876},{"$f":"④海上輸送網入力!$E$21","v":4911},{"$f":"④海上輸送網入力!$F$21","v":4942},{"$f":"④海上輸送網入力!$G$21","v":4900},{"$f":"④海上輸送網入力!$H$21","v":5010}," ⑧　原産国アメリカ"]
[null,null,null,null,{"$f":"④海上輸送網入力!$C$25","v":4092},{"$f":"④海上輸送網入力!$D$25","v":4157},{"$f":"④海上輸送網入力!$E$25","v":4193},{"$f":"④海上輸送網入力!$F$25","v":4223},{"$f":"④海上輸送網入力!$G$25","v":4181},{"$f":"④海上輸送網入力!$H$25","v":4288}," ⑧　原産国カナダ",null,null,null,null,{"$f":"④海上輸送網入力!$C$25","v":4092},{"$f":"④海上輸送網入力!$D$25","v":4157},{"$f":"④海上輸送網入力!$E$25","v":4193},{"$f":"④海上輸送網入力!$F$25","v":4223},{"$f":"④海上輸送網入力!$G$25","v":4181},{"$f":"④海上輸送網入力!$H$25","v":4288}," ⑧　原産国カナダ"]
[null,null,null,null,{"$f":"④海上輸送網入力!$C$29","v":9420},{"$f":"④海上輸送網入力!$D$29","v":9491},{"$f":"④海上輸送網入力!$E$29","v":9526},{"$f":"④海上輸送網入力!$F$29","v":9557},{"$f":"④海上輸送網入力!$G$29","v":9515},{"$f":"④海上輸送網入力!$H$29","v":9616}," ⑧　原産国チリ",null,null,null,null,{"$f":"④海上輸送網入力!$C$29","v":9420},{"$f":"④海上輸送網入力!$D$29","v":9491},{"$f":"④海上輸送網入力!$E$29","v":9526},{"$f":"④海上輸送網入力!$F$29","v":9557},{"$f":"④海上輸送網入力!$G$29","v":9515},{"$f":"④海上輸送網入力!$H$29","v":9616}," ⑧　原産国チリ"]
[null,null,null,null,{"$f":"④海上輸送網入力!$C$33","v":6138},{"$f":"④海上輸送網入力!$D$33","v":6104},{"$f":"④海上輸送網入力!$E$33","v":6096},{"$f":"④海上輸送網入力!$F$33","v":5981},{"$f":"④海上輸送網入力!$G$33","v":6084},{"$f":"④海上輸送網入力!$H$33","v":5953}," ⑧　原産国オマーン",null,null,null,null,{"$f":"④海上輸送網入力!$C$33","v":6138},{"$f":"④海上輸送網入力!$D$33","v":6104},{"$f":"④海上輸送網入力!$E$33","v":6096},{"$f":"④海上輸送網入力!$F$33","v":5981},{"$f":"④海上輸送網入力!$G$33","v":6084},{"$f":"④海上輸送網入力!$H$33","v":5953}," ⑧　原産国オマーン"]
[null,null,null,null,{"$f":"④海上輸送網入力!$C$37","v":9166},{"$f":"④海上輸送網入力!$D$37","v":9132},{"$f":"④海上輸送網入力!$E$37","v":9124},{"$f":"④海上輸送網入力!$F$37","v":9009},{"$f":"④海上輸送網入力!$G$37","v":9112},{"$f":"④海上輸送網入力!$H$37","v":8892}," ⑧　原産国ナミビア",null,null,null,null,{"$f":"④海上輸送網入力!$C$37","v":9166},{"$f":"④海上輸送網入力!$D$37","v":9132},{"$f":"④海上輸送網入力!$E$37","v":9124},{"$f":"④海上輸送網入力!$F$37","v":9009},{"$f":"④海上輸送網入力!$G$37","v":9112},{"$f":"④海上輸送網入力!$H$37","v":8892}," ⑧　原産国ナミビア"]
[null,null,"シナリオ設定","（％）",0.7,0.7,0.7,0.7,0.7,0.7," ⑨　原産国オーストラリア",null,null,"シナリオ設定","（％）",{"$f":"E23","v":0.7},{"$f":"F23","v":0.7},0.7,0.7,0.7,0.7," ⑨　原産国オーストラリア"]
[null,null,null,null,0,0,0,0,0,0," ⑨　原産国アメリカ",null,null,null,null,{"$f":"E24","v":0},0,0,0,0,0," ⑨　原産国アメリカ"]
[null,null,null,null,0,0,0,0,0,0," ⑨　原産国カナダ",null,null,null,null,0,0,0,0,0,0," ⑨　原産国カナダ"]
[null,null,null,null,0.3,0.3,0.3,0.3,0.3,0.3," ⑨　原産国チリ",null,null,null,null,0.3,0.3,0.3,0.3,0.3,0.3," ⑨　原産国チリ"]
[null,null,null,null,0,0,0,0,0,0," ⑨　原産国オマーン",null,null,null,null,0,0,0,0,0,0," ⑨　原産国オマーン"]
[null,null,null,null,0,0,0,0,0,0," ⑨　原産国ナミビア",null,null,null,null,0,0,0,0,0,0," ⑨　原産国ナミビア"]
[null,null," 海上輸送日数","（日）",{"$f":"E17/E$13/24","v":10.241071428571429},10.136904761904761,10.116071428571429,9.7708333333333339,10.077380952380953,9.6875," ⑩＝⑧／④　原産国オーストラリア",null,null," 海上輸送日数","（日）",{"$f":"P17/P$13/24","v":10.241071428571429},{"$f":"Q17/Q$13/24","v":10.136904761904761},10.116071428571429,9.7708333333333339,10.077380952380953,9.6875," ⑩＝⑧／④　原産国オーストラリア"]
[null,null,null,null,14.327380952380951,14.511904761904761,14.616071428571429,14.708333333333334,14.583333333333334,14.910714285714285," ⑩＝⑧／④　原産国アメリカ",null,null,null,null,{"$f":"P18/P$13/24","v":14.327380952380951},14.511904761904761,14.616071428571429,14.708333333333334,14.583333333333334,14.910714285714285," ⑩＝⑧／④　原産国アメリカ"]
[null,null,null,null,12.178571428571429,12.37202380952381,12.479166666666666,12.568452380952381,12.443452380952381,12.761904761904761," ⑩＝⑧／④　原産国カナダ",null,null,null,null,12.178571428571429,12.37202380952381,12.479166666666666,12.568452380952381,12.443452380952381,12.761904761904761," ⑩＝⑧／④　原産国カナダ"]
[null,null,null,null,28.035714285714288,28.24702380952381,28.351190476190478,28.44345238095238,28.31845238095238,28.61904761904762," ⑩＝⑧／④　原産国チリ",null,null,null,null,28.035714285714288,28.24702380952381,28.351190476190478,28.44345238095238,28.31845238095238,28.61904761904762," ⑩＝⑧／④　原産国チリ"]
[null,null,null,null,18.267857142857142,18.166666666666668,18.142857142857142,17.800595238095237,18.107142857142858,17.717261904761905," ⑩＝⑧／④　原産国オマーン",null,null,null,null,18.267857142857142,18.166666666666668,{"$f":"R21/R$13/24","v":18.142857142857142},17.800595238095237,18.107142857142858,17.717261904761905," ⑩＝⑧／④　原産国オマーン"]
[null,null,null,null,27.279761904761902,27.178571428571431,27.154761904761902,26.8125,27.11904761904762,26.464285714285712," ⑩＝⑧／④　原産国ナミビア",null,null,null,null,27.279761904761902,27.178571428571431,27.154761904761902,26.8125,27.11904761904762,{"$f":"U22/U$13/24","v":26.464285714285712}," ⑩＝⑧／④　原産国ナミビア"]
[null,null," 海上輸送費用","（千円/月）",{"$f":"E$14*E$16*E23*E29","v":7166.1657404039051},7093.2753594349606,4550.1286684063452,4394.8433122618517,4532.7259991832561,4357.3606400890421," ⑪＝⑤×⑦×⑨×⑩　原産国オーストラリア",null,null," 海上輸送費用","（千円/月）",{"$f":"P$14*P$16*P23*P29","v":7166.1657404039051},{"$f":"Q$14*Q$16*Q23*Q29","v":7093.2753594349606},4550.1286684063452,4394.8433122618517,4532.7259991832561,4357.3606400890421," ⑪＝⑤×⑦×⑨×⑩　原産国オーストラリア"]
[null,null,null,null,0,0,0,0,0,0," ⑪＝⑤×⑦×⑨×⑩　原産国アメリカ",null,null,null,null,{"$f":"P$14*P$16*P24*P30","v":0},0,{"$f":"R$14*R$16*R24*R30","v":0},0,0,0," ⑪＝⑤×⑦×⑨×⑩　原産国アメリカ"]
[null,null,null,null,0,0,0,0,0,0," ⑪＝⑤×⑦×⑨×⑩　原産国カナダ",null,null,null,null,0,0,0,0,{"$f":"T$14*T$16*T25*T31","v":0},0," ⑪＝⑤×⑦×⑨×⑩　原産国カナダ"]
[null,null,null,null,8407.6823109484121,8471.052315627534,5465.2030885435452,5482.9882340132954,5458.8922304736325,5516.8373818428227," ⑪＝⑤×⑦×⑨×⑩　原産国チリ",null,null,null,null,8407.6823109484121,8471.052315627534,5465.2030885435452,5482.9882340132954,5458.8922304736325,5516.8373818428227," ⑪＝⑤×⑦×⑨×⑩　原産国チリ"]
[null,null,null,null,0,0,0,0,0,0," ⑪＝⑤×⑦×⑨×⑩　原産国オマーン",null,null,null,null,0,0,0,0,0,0," ⑪＝⑤×⑦×⑨×⑩　原産国オマーン"]
[null,null,null,null,0,0,0,0,0,0," ⑪＝⑤×⑦×⑨×⑩　原産国ナミビア",null,null,null,null,0,0,0,0,0,0," ⑪＝⑤×⑦×⑨×⑩　原産国ナミビア"]
[null,null," 海上輸送費用　合計","（億円/月）",{"$f":"SUM(E35:J40)*1000/100000000","v":0.70897155281228619},null,null,null,null,null,null,null,null," 海上輸送費用　合計","（億円/月）",{"$f":"SUM(P35:U40)*1000/100000000","v":0.70897155281228619}]
[]
[null,null,"2030年","単位","新潟港","直江津港","伏木富山港","金沢港","七尾港","敦賀港","備考",null,null,"2030年","単位","新潟港","直江津港","伏木富山港","金沢港","七尾港","敦賀港","備考"]
[null,null," 密度","（t/m3）",{"$f":"④海上輸送網入力!$E$9","v":0.68217054263565891},{"$f":"④海上輸送網入力!$E$9","v":0.68217054263565891},{"$f":"④海上輸送網入力!$E$9","v":0.68217054263565891},{"$f":"④海上輸送網入力!$E$9","v":0.68217054263565891},{"$f":"④海上輸送網入力!$E$9","v":0.68217054263565891},{"$f":"④海上輸送網入力!$E$9","v":0.68217054263565891}," ①",null,null," 密度","（t/m3）",{"$f":"④海上輸送網入力!$E$9","v":0.68217054263565891},{"$f":"④海上輸送網入力!$E$9","v":0.68217054263565891},{"$f":"④海上輸送網入力!$E$9","v":0.68217054263565891},{"$f":"④海上輸送網入力!$E$9","v":0.68217054263565891},{"$f":"④海上輸送網入力!$E$9","v":0.68217054263565891},{"$f":"④海上輸送網入力!$E$9","v":0.68217054263565891}," ①"]
[null,null," 運搬船積載量","（m3/隻）",{"$f":"KEISAN(\"アンモニア\",E51,\"タンク容量\",E43,\"外貿\")","v":8550},{"$f":"KEISAN(\"アンモニア\",F51,\"タンク容量\",F43,\"外貿\")","v":5130},{"$f":"KEISAN(\"アンモニア\",G51,\"タンク容量\",G43,\"外貿\")","v":1714},{"$f":"KEISAN(\"アンモニア\",H51,\"タンク容量\",H43,\"外貿\")","v":1714},{"$f":"KEISAN(\"アンモニア\",I51,\"タンク容量\",I43,\"外貿\")","v":1714},{"$f":"KEISAN(\"アンモニア\",J51,\"タンク容量\",J43,\"外貿\")","v":1714}," ② 港湾施設能力及び対象船舶一覧より、需要量に合わせた船型を設定",null,null," 運搬船積載量","（m3/隻）",{"$f":"KEISAN(\"アンモニア\",P51,\"タンク容量\",P43,\"外貿\")","v":8550},{"$f":"KEISAN(\"アンモニア\",Q51,\"タンク容量\",Q43,\"外貿\")","v":5130},{"$f":"KEISAN(\"アンモニア\",R51,\"タンク容量\",R43,\"外貿\")","v":1714},{"$f":"KEISAN(\"アンモニア\",S51,\"タンク容量\",S43,\"外貿\")","v":1714},{"$f":"KEISAN(\"アンモニア\",T51,\"タンク容量\",T43,\"外貿\")","v":1714},{"$f":"KEISAN(\"アンモニア\",U51,\"タンク容量\",U43,\"外貿\")","v":1714}," ② 港湾施設能力及び対象船舶一覧より、需要量に合わせた船型を設定"]
[null,null,null,"（t/隻）",{"$f":"E45*E44","v":5832.5581395348836},3499.5348837209303,1169.2403100775193,1169.2403100775193,1169.2403100775193,1169.2403100775193," ③=②×①",null,null,null,"（t/隻）",{"$f":"P45*P44","v":5832.5581395348836},{"$f":"Q45*Q44","v":3499.5348837209303},{"$f":"R45*R44","v":1169.2403100775193},1169.2403100775193,1169.2403100775193,1169.2403100775193," ③=②×①"]
[null,null,null,"(GT)",{"$f":"KEISAN(\"アンモニア\",E51,\"総トン数\",E43,\"外貿\")","v":5000},{"$f":"KEISAN(\"アンモニア\",F51,\"総トン数\",F43,\"外貿\")","v":3000},{"$f":"KEISAN(\"アンモニア\",G51,\"総トン数\",G43,\"外貿\")","v":999},{"$f":"KEISAN(\"アンモニア\",H51,\"総トン数\",H43,\"外貿\")","v":999},{"$f":"KEISAN(\"アンモニア\",I51,\"総トン数\",I43,\"外貿\")","v":999},{"$f":"KEISAN(\"アンモニア\",J51,\"総トン数\",J43,\"外貿\")","v":999},"港湾施設能力及び対象船舶一覧より、需要量に合わせた船型を設定",null,null,null,"(GT)",{"$f":"KEISAN(\"アンモニア\",P51,\"総トン数\",P43,\"外貿\")","v":5000},{"$f":"KEISAN(\"アンモニア\",Q51,\"総トン数\",Q43,\"外貿\")","v":3000},{"$f":"KEISAN(\"アンモニア\",R51,\"総トン数\",R43,\"外貿\")","v":999},{"$f":"KEISAN(\"アンモニア\",S51,\"総トン数\",S43,\"外貿\")","v":999},{"$f":"KEISAN(\"アンモニア\",T51,\"総トン数\",T43,\"外貿\")","v":999},{"$f":"KEISAN(\"アンモニア\",U51,\"総トン数\",U43,\"外貿\")","v":999},"港湾施設能力及び対象船舶一覧より、需要量に合わせた船型を設定"]
[null,null,null,"(DWT)",{"$f":"E47/1.3702","v":3649.1023208290758},2189.4613924974456,729.09064370164936,729.09064370164936,729.09064370164936,729.09064370164936," LNG船のDWTとGTの関係：DWT=GT/1.3702 より （※１）",null,null,null,"(DWT)",{"$f":"P47/1.3702","v":3649.1023208290758},{"$f":"Q47/1.3702","v":2189.4613924974456},{"$f":"R47/1.3702","v":729.09064370164936},729.09064370164936,729.09064370164936,729.09064370164936," LNG船のDWTとGTの関係：DWT=GT/1.3702 より （※１）"]
[null,null," 船速（外航）","（ノット）",14,14,14,14,14,14," ④ 国土交通省検討資料より",null,null," 船速（外航）","（ノット）",14,14,14,14,14,14," ④ 国土交通省検討資料より"]
[null,null," 海上輸送費用原単位","（千円/日･隻）",{"$f":"45.432*E48^(0.4019)","v":1227.4517392628231},999.63951043123359,642.56009439101092,642.56009439101092,642.56009439101092,642.56009439101092," ⑤ 海上輸送費用原単位算定式より （※2）",null,null," 海上輸送費用原単位","（千円/日･隻）",{"$f":"45.432*P48^(0.4019)","v":1227.4517392628231},{"$f":"45.432*Q48^(0.4019)","v":999.63951043123359},642.56009439101092,642.56009439101092,642.56009439101092,642.56009439101092," ⑤ 海上輸送費用原単位算定式より （※2）"]
[null,null," 月間需要量","（t/ピーク月）",{"$f":"①需要!$J$32/12*④海上輸送網入力!$C$59","v":5080.5897784772715},{"$f":"①需要!$J$64/12*④海上輸送網入力!$C$59","v":3073.2882426669134},{"$f":"①需要!$J$96/12*④海上輸送網入力!$C$59","v":890.93308708296274},{"$f":"①需要!$J$128/12*④海上輸送網入力!$C$59","v":52.853024453811742},{"$f":"①需要!$J$160/12*④海上輸送網入力!$C$59","v":91.220243612834139},{"$f":"①需要!$J$192/12*④海上輸送網入力!$C$59","v":272.56091084283469}," ⑥",null,null," 月間需要量","（t/その他月）",{"$f":"①需要!$J$32/12*④海上輸送網入力!$C$60","v":4144.6916613893536},{"$f":"①需要!$J$64/12*④海上輸送網入力!$C$60","v":2507.1561979651142},{"$f":"①需要!$J$96/12*④海上輸送網入力!$C$60","v":726.81383419925919},{"$f":"①需要!$J$128/12*④海上輸送網入力!$C$60","v":43.116941001793791},{"$f":"①需要!$J$160/12*④海上輸送網入力!$C$60","v":74.416514526259434},{"$f":"①需要!$J$192/12*④海上輸送網入力!$C$60","v":222.35232200336517}," ⑥"]
[null,null," 月間寄港回数","（回/月）",{"$f":"ROUNDUP(E51/E$46,0)","v":1},1,1,1,1,1," ⑦＝⑥／③",null,null," 月間寄港回数","（回/月）",{"$f":"ROUNDUP(P51/P$46,0)","v":1},{"$f":"ROUNDUP(Q51/Q$46,0)","v":1},1,1,1,1," ⑦＝⑥／③"]
[null,null," 海上輸送距離","（海里）",{"$f":"④海上輸送網入力!C$17","v":3441},{"$f":"④海上輸送網入力!D$17","v":3406},{"$f":"④海上輸送網入力!E$17","v":3399},{"$f":"④海上輸送網入力!F$17","v":3283},{"$f":"④海上輸送網入力!G$17","v":3386},{"$f":"④海上輸送網入力!H$17","v":3255}," ⑧　原産国オーストラリア",null,null," 海上輸送距離","（海里）",{"$f":"④海上輸送網入力!$C$17","v":3441},{"$f":"④海上輸送網入力!$D$17","v":3406},{"$f":"④海上輸送網入力!$E$17","v":3399},{"$f":"④海上輸送網入力!$F$17","v":3283},{"$f":"④海上輸送網入力!$G$17","v":3386},{"$f":"④海上輸送網入力!$H$17","v":3255}," ⑧　原産国オーストラリア"]
[null,null,null,null,{"$f":"④海上輸送網入力!C$21","v":4814},{"$f":"④海上輸送網入力!D$21","v":4876},{"$f":"④海上輸送網入力!E$21","v":4911},{"$f":"④海上輸送網入力!F$21","v":4942},{"$f":"④海上輸送網入力!G$21","v":4900},{"$f":"④海上輸送網入力!H$21","v":5010}," ⑧　原産国アメリカ",null,null,null,null,{"$f":"④海上輸送網入力!$C$21","v":4814},{"$f":"④海上輸送網入力!$D$21","v":4876},{"$f":"④海上輸送網入力!$E$21","v":4911},{"$f":"④海上輸送網入力!$F$21","v":4942},{"$f":"④海上輸送網入力!$G$21","v":4900},{"$f":"④海上輸送網入力!$H$21","v":5010}," ⑧　原産国アメリカ"]
[null,null,null,null,{"$f":"④海上輸送網入力!C$25","v":4092},{"$f":"④海上輸送網入力!D$25","v":4157},{"$f":"④海上輸送網入力!E$25","v":4193},{"$f":"④海上輸送網入力!F$25","v":4223},{"$f":"④海上輸送網入力!G$25","v":4181},{"$f":"④海上輸送網入力!H$25","v":4288}," ⑧　原産国カナダ",null,null,null,null,{"$f":"④海上輸送網入力!$C$25","v":4092},{"$f":"④海上輸送網入力!$D$25","v":4157},{"$f":"④海上輸送網入力!$E$25","v":4193},{"$f":"④海上輸送網入力!$F$25","v":4223},{"$f":"④海上輸送網入力!$G$25","v":4181},{"$f":"④海上輸送網入力!$H$25","v":4288}," ⑧　原産国カナダ"]
[null,null,null,null,{"$f":"④海上輸送網入力!C$29","v":9420},{"$f":"④海上輸送網入力!D$29","v":9491},{"$f":"④海上輸送網入力!E$29","v":9526},{"$f":"④海上輸送網入力!F$29","v":9557},{"$f":"④海上輸送網入力!G$29","v":9515},{"$f":"④海上輸送網入力!H$29","v":9616}," ⑧　原産国チリ",null,null,null,null,{"$f":"④海上輸送網入力!$C$29","v":9420},{"$f":"④海上輸送網入力!$D$29","v":9491},{"$f":"④海上輸送網入力!$E$29","v":9526},{"$f":"④海上輸送網入力!$F$29","v":9557},{"$f":"④海上輸送網入力!$G$29","v":9515},{"$f":"④海上輸送網入力!$H$29","v":9616}," ⑧　原産国チリ"]
[null,null,null,null,{"$f":"④海上輸送網入力!C$33","v":6138},{"$f":"④海上輸送網入力!D$33","v":6104},{"$f":"④海上輸送網入力!E$33","v":6096},{"$f":"④海上輸送網入力!F$33","v":5981},{"$f":"④海上輸送網入力!G$33","v":6084},{"$f":"④海上輸送網入力!H$33","v":5953}," ⑧　原産国オマーン",null,null,null,null,{"$f":"④海上輸送網入力!$C$33","v":6138},{"$f":"④海上輸送網入力!$D$33","v":6104},{"$f":"④海上輸送網入力!$E$33","v":6096},{"$f":"④海上輸送網入力!$F$33","v":5981},{"$f":"④海上輸送網入力!$G$33","v":6084},{"$f":"④海上輸送網入力!$H$33","v":5953}," ⑧　原産国オマーン"]
[null,null,null,null,{"$f":"④海上輸送網入力!C$37","v":9166},{"$f":"④海上輸送網入力!D$37","v":9132},{"$f":"④海上輸送網入力!E$37","v":9124},{"$f":"④海上輸送網入力!F$37","v":9009},{"$f":"④海上輸送網入力!G$37","v":9112},{"$f":"④海上輸送網入力!H$37","v":8892}," ⑧　原産国ナミビア",null,null,null,null,{"$f":"④海上輸送網入力!$C$37","v":9166},{"$f":"④海上輸送網入力!$D$37","v":9132},{"$f":"④海上輸送網入力!$E$37","v":9124},{"$f":"④海上輸送網入力!$F$37","v":9009},{"$f":"④海上輸送網入力!$G$37","v":9112},{"$f":"④海上輸送網入力!$H$37","v":8892}," ⑧　原産国ナミビア"]
[null,null,"シナリオ設定","（％）",0.7,0.7,0.7,0.7,0.7,0.7," ⑨　原産国オーストラリア",null,null,"シナリオ設定","（％）",{"$f":"E59","v":0.7},{"$f":"F59","v":0.7},0.7,0.7,0.7,0.7," ⑨　原産国オーストラリア"]
[null,null,null,null,0,0,0,0,0,0," ⑨　原産国アメリカ",null,null,null,null,{"$f":"E60","v":0},0,0,0,0,0," ⑨　原産国アメリカ"]
[null,null,null,null,0.15,0.15,0.15,0.15,0.15,0.15," ⑨　原産国カナダ",null,null,null,null,0.15,0.15,0.15,0.15,0.15,0.15," ⑨　原産国カナダ"]
[null,null,null,null,0.15,0.15,0.15,0.15,0.15,0.15," ⑨　原産国チリ",null,null,null,null,0.15,0.15,0.15,0.15,0.15,0.15," ⑨　原産国チリ"]
[null,null,null,null,0,0,0,0,0,0," ⑨　原産国オマーン",null,null,null,null,0,0,0,0,0,0," ⑨　原産国オマーン"]
[null,null,null,null,0,0,0,0,0,0," ⑨　原産国ナミビア",null,null,null,null,0,0,0,0,0,0," ⑨　原産国ナミビア"]
[null,null," 海上輸送日数","（日）",{"$f":"E53/E$49/24","v":10.241071428571429},10.136904761904761,10.116071428571429,9.7708333333333339,10.077380952380953,9.6875," ⑩＝⑧／④　原産国オーストラリア",null,null," 海上輸送日数","（日）",{"$f":"P53/P$49/24","v":10.241071428571429},{"$f":"Q53/Q$49/24","v":10.136904761904761},10.116071428571429,9.7708333333333339,10.077380952380953,9.6875," ⑩＝⑧／④　原産国オーストラリア"]
[null,null,null,null,14.327380952380951,14.511904761904761,14.616071428571429,14.708333333333334,14.583333333333334,14.910714285714285," ⑩＝⑧／④　原産国アメリカ",null,null,null,null,{"$f":"P54/P$49/24","v":14.327380952380951},14.511904761904761,14.616071428571429,14.708333333333334,14.583333333333334,14.910714285714285," ⑩＝⑧／④　原産国アメリカ"]
[null,null,null,null,12.178571428571429,12.37202380952381,12.479166666666666,12.568452380952381,12.443452380952381,12.761904761904761," ⑩＝⑧／④　原産国カナダ",null,null,null,null,12.178571428571429,12.37202380952381,12.479166666666666,12.568452380952381,12.443452380952381,12.761904761904761," ⑩＝⑧／④　原産国カナダ"]
[null,null,null,null,28.035714285714288,28.24702380952381,28.351190476190478,28.44345238095238,28.31845238095238,28.61904761904762," ⑩＝⑧／④　原産国チリ",null,null,null,null,28.035714285714288,28.24702380952381,28.351190476190478,28.44345238095238,28.31845238095238,28.61904761904762," ⑩＝⑧／④　原産国チリ"]
[null,null,null,null,18.267857142857142,18.166666666666668,18.142857142857142,17.800595238095237,18.107142857142858,17.717261904761905," ⑩＝⑧／④　原産国オマーン",null,null,null,null,18.267857142857142,18.166666666666668,18.142857142857142,17.800595238095237,18.107142857142858,17.717261904761905," ⑩＝⑧／④　原産国オマーン"]
[null,null,null,null,27.279761904761902,27.178571428571431,27.154761904761902,26.8125,27.11904761904762,26.464285714285712," ⑩＝⑧／④　原産国ナミビア",null,null,null,null,27.279761904761902,27.178571428571431,27.154761904761902,26.8125,27.11904761904762,26.464285714285712," ⑩＝⑧／④　原産国ナミビア"]
[null,null," 海上輸送費用","（千円/月）",{"$f":"E$50*E$52*E59*E65","v":8799.2946558403637},7093.2753594349606,4550.1286684063452,4394.8433122618517,4532.7259991832561,4357.3606400890421," ⑪＝⑤×⑦×⑨×⑩　原産国オーストラリア",null,null," 海上輸送費用","（千円/月）",{"$f":"P$50*P$52*P59*P65","v":8799.2946558403637},{"$f":"Q$50*Q$52*Q59*Q65","v":7093.2753594349606},4550.1286684063452,4394.8433122618517,4532.7259991832561,4357.3606400890421," ⑪＝⑤×⑦×⑨×⑩　原産国オーストラリア"]
[null,null,null,null,0,0,0,0,0,0," ⑪＝⑤×⑦×⑨×⑩　原産国アメリカ",null,null,null,null,{"$f":"P$50*P$52*P60*P66","v":0},0,0,0,0,0," ⑪＝⑤×⑦×⑨×⑩　原産国アメリカ"]
[null,null,null,null,2242.2913022604785,1855.1345735993921,1202.7921766881734,1211.3978922380531,1199.3498904682217,1230.0436092627922," ⑪＝⑤×⑦×⑨×⑩　原産国カナダ",null,null,null,null,2242.2913022604785,1855.1345735993921,1202.7921766881734,1211.3978922380531,1199.3498904682217,1230.0436092627922," ⑪＝⑤×⑦×⑨×⑩　原産国カナダ"]
[null,null,null,null,5161.8729392213372,4235.526157813767,2732.6015442717726,2741.4941170066477,2729.4461152368162,2758.4186909214113," ⑪＝⑤×⑦×⑨×⑩　原産国チリ",null,null,null,null,5161.8729392213372,4235.526157813767,2732.6015442717726,2741.4941170066477,2729.4461152368162,2758.4186909214113," ⑪＝⑤×⑦×⑨×⑩　原産国チリ"]
[null,null,null,null,0,0,0,0,0,0," ⑪＝⑤×⑦×⑨×⑩　原産国オマーン",null,null,null,null,0,0,0,0,0,0," ⑪＝⑤×⑦×⑨×⑩　原産国オマーン"]
[null,null,null,null,0,0,0,0,0,0," ⑪＝⑤×⑦×⑨×⑩　原産国ナミビア",null,null,null,null,0,0,0,0,0,0," ⑪＝⑤×⑦×⑨×⑩　原産国ナミビア"]
[null,null," 海上輸送費用　合計","（億円/月）",{"$f":"SUM(E71:J76)*1000/100000000","v":0.6302799764420467},null,null,null,null,null,null,null,null," 海上輸送費用　合計","（億円/月）",{"$f":"SUM(P71:U76)*1000/100000000","v":0.6302799764420467}]
[]
[null,null,"移行期","単位","新潟港","直江津港","伏木富山港","金沢港","七尾港","敦賀港","備考",null,null,"移行期","単位","新潟港","直江津港","伏木富山港","金沢港","七尾港","敦賀港","備考"]
[null,null," 密度","（t/m3）",{"$f":"④海上輸送網入力!$E$9","v":0.68217054263565891},{"$f":"④海上輸送網入力!$E$9","v":0.68217054263565891},{"$f":"④海上輸送網入力!$E$9","v":0.68217054263565891},{"$f":"④海上輸送網入力!$E$9","v":0.68217054263565891},{"$f":"④海上輸送網入力!$E$9","v":0.68217054263565891},{"$f":"④海上輸送網入力!$E$9","v":0.68217054263565891}," ①",null,null," 密度","（t/m3）",{"$f":"④海上輸送網入力!$E$9","v":0.68217054263565891},{"$f":"④海上輸送網入力!$E$9","v":0.68217054263565891},{"$f":"④海上輸送網入力!$E$9","v":0.68217054263565891},{"$f":"④海上輸送網入力!$E$9","v":0.68217054263565891},{"$f":"④海上輸送網入力!$E$9","v":0.68217054263565891},{"$f":"④海上輸送網入力!$E$9","v":0.68217054263565891}," ①"]
[null,null," 運搬船積載量","（m3/隻）",{"$f":"KEISAN(\"アンモニア\",E87,\"タンク容量\",E79,\"外貿\")","v":68396},{"$f":"KEISAN(\"アンモニア\",F87,\"タンク容量\",F79,\"外貿\")","v":34198},{"$f":"KEISAN(\"アンモニア\",G87,\"タンク容量\",G79,\"外貿\")","v":17099},{"$f":"KEISAN(\"アンモニア\",H87,\"タンク容量\",H79,\"外貿\")","v":5130},{"$f":"KEISAN(\"アンモニア\",I87,\"タンク容量\",I79,\"外貿\")","v":5130},{"$f":"KEISAN(\"アンモニア\",J87,\"タンク容量\",J79,\"外貿\")","v":5130}," ② 港湾施設能力及び対象船舶一覧より、需要量に合わせた船型を設定",null,null," 運搬船積載量","（m3/隻）",{"$f":"KEISAN(\"アンモニア\",P87,\"タンク容量\",P79,\"外貿\")","v":68396},{"$f":"KEISAN(\"アンモニア\",Q87,\"タンク容量\",Q79,\"外貿\")","v":34198},{"$f":"KEISAN(\"アンモニア\",R87,\"タンク容量\",R79,\"外貿\")","v":17099},{"$f":"KEISAN(\"アンモニア\",S87,\"タンク容量\",S79,\"外貿\")","v":5130},{"$f":"KEISAN(\"アンモニア\",T87,\"タンク容量\",T79,\"外貿\")","v":5130},{"$f":"KEISAN(\"アンモニア\",U87,\"タンク容量\",U79,\"外貿\")","v":5130}," ② 港湾施設能力及び対象船舶一覧より、需要量に合わせた船型を設定"]
[null,null,null,"（t/隻）",{"$f":"E81*E80","v":46657.736434108527},23328.868217054263,11664.434108527132,3499.5348837209303,3499.5348837209303,3499.5348837209303," ③=②×①",null,null,null,"（t/隻）",{"$f":"P81*P80","v":46657.736434108527},{"$f":"Q81*Q80","v":23328.868217054263},{"$f":"R81*R80","v":11664.434108527132},3499.5348837209303,3499.5348837209303,{"$f":"U81*U80","v":3499.5348837209303}," ③=②×①"]
[null,null,null,"(GT)",{"$f":"KEISAN(\"アンモニア\",E87,\"総トン数\",E79,\"外貿\")","v":40000},{"$f":"KEISAN(\"アンモニア\",F87,\"総トン数\",F79,\"外貿\")","v":20000},{"$f":"KEISAN(\"アンモニア\",G87,\"総トン数\",G79,\"外貿\")","v":10000},{"$f":"KEISAN(\"アンモニア\",H87,\"総トン数\",H79,\"外貿\")","v":3000},{"$f":"KEISAN(\"アンモニア\",I87,\"総トン数\",I79,\"外貿\")","v":3000},{"$f":"KEISAN(\"アンモニア\",J87,\"総トン数\",J79,\"外貿\")","v":3000},"港湾施設能力及び対象船舶一覧より、需要量に合わせた船型を設定",null,null,null,"(GT)",{"$f":"KEISAN(\"アンモニア\",P87,\"総トン数\",P79,\"外貿\")","v":40000},{"$f":"KEISAN(\"アンモニア\",Q87,\"総トン数\",Q79,\"外貿\")","v":20000},{"$f":"KEISAN(\"アンモニア\",R87,\"総トン数\",R79,\"外貿\")","v":10000},{"$f":"KEISAN(\"アンモニア\",S87,\"総トン数\",S79,\"外貿\")","v":3000},{"$f":"KEISAN(\"アンモニア\",T87,\"総トン数\",T79,\"外貿\")","v":3000},{"$f":"KEISAN(\"アンモニア\",U87,\"総トン数\",U79,\"外貿\")","v":3000},"港湾施設能力及び対象船舶一覧より、需要量に合わせた船型を設定"]
[null,null,null,"(DWT)",{"$f":"E83/1.3702","v":29192.818566632606},14596.409283316303,7298.2046416581516,2189.4613924974456,2189.4613924974456,2189.4613924974456," LNG船のDWTとGTの関係：DWT=GT/1.3702 より （※１）",null,null,null,"(DWT)",{"$f":"P83/1.3702","v":29192.818566632606},{"$f":"Q83/1.3702","v":14596.409283316303},{"$f":"R83/1.3702","v":7298.2046416581516},2189.4613924974456,2189.4613924974456,2189.4613924974456," LNG船のDWTとGTの関係：DWT=GT/1.3702 より （※１）"]
[null,null," 船速（外航）","（ノット）",14,14,14,14,14,14," ④ 国土交通省検討資料より",null,null," 船速（外航）","（ノット）",14,14,14,14,14,14," ④ 国土交通省検討資料より"]
[null,null," 海上輸送費用原単位","（千円/日･隻）",{"$f":"45.432*E84^(0.4019)","v":2831.1070509161777},2142.7541067300813,1621.7667079818832,999.63951043123359,999.63951043123359,999.63951043123359," ⑤ 海上輸送費用原単位算定式より （※2）",null,null," 海上輸送費用原単位","（千円/日･隻）",{"$f":"45.432*P84^(0.4019)","v":2831.1070509161777},{"$f":"45.432*Q84^(0.4019)","v":2142.7541067300813},1621.7667079818832,999.63951043123359,999.63951043123359,999.63951043123359," ⑤ 海上輸送費用原単位算定式より （※2）"]
[null,null," 月間需要量","（t/ピーク月）",{"$f":"①需要!$K$32/12*④海上輸送網入力!$C$59","v":32559.837849730629},{"$f":"①需要!$K$64/12*④海上輸送網入力!$C$59","v":21480.363532011343},{"$f":"①需要!$K$96/12*④海上輸送網入力!$C$59","v":8517.2532695304544},{"$f":"①需要!$K$128/12*④海上輸送網入力!$C$59","v":2096.029763795942},{"$f":"①需要!$K$160/12*④海上輸送網入力!$C$59","v":2324.1948490584823},{"$f":"①需要!$K$192/12*④海上輸送網入力!$C$59","v":3200.4443498745281}," ⑥",null,null," 月間需要量","（t/その他月）",{"$f":"①需要!$K$32/12*④海上輸送網入力!$C$60","v":26561.97298267499},{"$f":"①需要!$K$64/12*④海上輸送網入力!$C$60","v":17523.454460325047},{"$f":"①需要!$K$96/12*④海上輸送網入力!$C$60","v":6948.2855619853708},{"$f":"①需要!$K$128/12*④海上輸送網入力!$C$60","v":1709.9190178335318},{"$f":"①需要!$K$160/12*④海上輸送網入力!$C$60","v":1896.0536926529726},{"$f":"①需要!$K$192/12*④海上輸送網入力!$C$60","v":2610.8888117397469}," ⑥"]
[null,null," 月間寄港回数","（回/月）",{"$f":"ROUNDUP(E87/E$82,0)","v":1},1,1,1,1,1," ⑦＝⑥／③",null,null," 月間寄港回数","（回/月）",{"$f":"ROUNDUP(P87/P$82,0)","v":1},{"$f":"ROUNDUP(Q87/Q$82,0)","v":1},1,1,1,1," ⑦＝⑥／③"]
[null,null," 海上輸送距離","（海里）",{"$f":"④海上輸送網入力!C$17","v":3441},{"$f":"④海上輸送網入力!D$17","v":3406},{"$f":"④海上輸送網入力!E$17","v":3399},{"$f":"④海上輸送網入力!F$17","v":3283},{"$f":"④海上輸送網入力!G$17","v":3386},{"$f":"④海上輸送網入力!H$17","v":3255}," ⑧　原産国オーストラリア",null,null," 海上輸送距離","（海里）",{"$f":"④海上輸送網入力!$C$17","v":3441},{"$f":"④海上輸送網入力!$D$17","v":3406},{"$f":"④海上輸送網入力!$E$17","v":3399},{"$f":"④海上輸送網入力!$F$17","v":3283},{"$f":"④海上輸送網入力!$G$17","v":3386},{"$f":"④海上輸送網入力!$H$17","v":3255}," ⑧　原産国オーストラリア"]
[null,null,null,null,{"$f":"④海上輸送網入力!C$21","v":4814},{"$f":"④海上輸送網入力!D$21","v":4876},{"$f":"④海上輸送網入力!E$21","v":4911},{"$f":"④海上輸送網入力!F$21","v":4942},{"$f":"④海上輸送網入力!G$21","v":4900},{"$f":"④海上輸送網入力!H$21","v":5010}," ⑧　原産国アメリカ",null,null,null,null,{"$f":"④海上輸送網入力!$C$21","v":4814},{"$f":"④海上輸送網入力!$D$21","v":4876},{"$f":"④海上輸送網入力!$E$21","v":4911},{"$f":"④海上輸送網入力!$F$21","v":4942},{"$f":"④海上輸送網入力!$G$21","v":4900},{"$f":"④海上輸送網入力!$H$21","v":5010}," ⑧　原産国アメリカ"]
[null,null,null,null,{"$f":"④海上輸送網入力!C$25","v":4092},{"$f":"④海上輸送網入力!D$25","v":4157},{"$f":"④海上輸送網入力!E$25","v":4193},{"$f":"④海上輸送網入力!F$25","v":4223},{"$f":"④海上輸送網入力!G$25","v":4181},{"$f":"④海上輸送網入力!H$25","v":4288}," ⑧　原産国カナダ",null,null,null,null,{"$f":"④海上輸送網入力!$C$25","v":4092},{"$f":"④海上輸送網入力!$D$25","v":4157},{"$f":"④海上輸送網入力!$E$25","v":4193},{"$f":"④海上輸送網入力!$F$25","v":4223},{"$f":"④海上輸送網入力!$G$25","v":4181},{"$f":"④海上輸送網入力!$H$25","v":4288}," ⑧　原産国カナダ"]
[null,null,null,null,{"$f":"④海上輸送網入力!C$29","v":9420},{"$f":"④海上輸送網入力!D$29","v":9491},{"$f":"④海上輸送網入力!E$29","v":9526},{"$f":"④海上輸送網入力!F$29","v":9557},{"$f":"④海上輸送網入力!G$29","v":9515},{"$f":"④海上輸送網入力!H$29","v":9616}," ⑧　原産国チリ",null,null,null,null,{"$f":"④海上輸送網入力!$C$29","v":9420},{"$f":"④海上輸送網入力!$D$29","v":9491},{"$f":"④海上輸送網入力!$E$29","v":9526},{"$f":"④海上輸送網入力!$F$29","v":9557},{"$f":"④海上輸送網入力!$G$29","v":9515},{"$f":"④海上輸送網入力!$H$29","v":9616}," ⑧　原産国チリ"]
[null,null,null,null,{"$f":"④海上輸送網入力!C$33","v":6138},{"$f":"④海上輸送網入力!D$33","v":6104},{"$f":"④海上輸送網入力!E$33","v":6096},{"$f":"④海上輸送網入力!F$33","v":5981},{"$f":"④海上輸送網入力!G$33","v":6084},{"$f":"④海上輸送網入力!H$33","v":5953}," ⑧　原産国オマーン",null,null,null,null,{"$f":"④海上輸送網入力!$C$33","v":6138},{"$f":"④海上輸送網入力!$D$33","v":6104},{"$f":"④海上輸送網入力!$E$33","v":6096},{"$f":"④海上輸送網入力!$F$33","v":5981},{"$f":"④海上輸送網入力!$G$33","v":6084},{"$f":"④海上輸送網入力!$H$33","v":5953}," ⑧　原産国オマーン"]
[null,null,null,null,{"$f":"④海上輸送網入力!C$37","v":9166},{"$f":"④海上輸送網入力!D$37","v":9132},{"$f":"④海上輸送網入力!E$37","v":9124},{"$f":"④海上輸送網入力!F$37","v":9009},{"$f":"④海上輸送網入力!G$37","v":9112},{"$f":"④海上輸送網入力!H$37","v":8892}," ⑧　原産国ナミビア",null,null,null,null,{"$f":"④海上輸送網入力!$C$37","v":9166},{"$f":"④海上輸送網入力!$D$37","v":9132},{"$f":"④海上輸送網入力!$E$37","v":9124},{"$f":"④海上輸送網入力!$F$37","v":9009},{"$f":"④海上輸送網入力!$G$37","v":9112},{"$f":"④海上輸送網入力!$H$37","v":8892}," ⑧　原産国ナミビア"]
[null,null,"シナリオ設定","（％）",0.7,0.7,0.7,0.7,0.7,0.7," ⑨　原産国オーストラリア",null,null,"シナリオ設定","（％）",{"$f":"E95","v":0.7},{"$f":"F95","v":0.7},0.7,0.7,0.7,0.7," ⑨　原産国オーストラリア"]
[null,null,null,null,0.1,0.1,0.1,0.1,0.1,0.1," ⑨　原産国アメリカ",null,null,null,null,{"$f":"E96","v":0.1},0.1,0.1,0.1,0.1,0.1," ⑨　原産国アメリカ"]
[null,null,null,null,0.1,0.1,0.1,0.1,0.1,0.1," ⑨　原産国カナダ",null,null,null,null,0.1,0.1,0.1,0.1,0.1,0.1," ⑨　原産国カナダ"]
[null,null,null,null,0.1,0.1,0.1,0.1,0.1,0.1," ⑨　原産国チリ",null,null,null,null,0.1,0.1,0.1,0.1,0.1,0.1," ⑨　原産国チリ"]
[null,null,null,null,0,0,0,0,0,0," ⑨　原産国オマーン",null,null,null,null,0,0,0,0,0,0," ⑨　原産国オマーン"]
[null,null,null,null,0,0,0,0,0,0," ⑨　原産国ナミビア",null,null,null,null,0,0,0,0,0,0," ⑨　原産国ナミビア"]
[null,null," 海上輸送日数","（日）",{"$f":"E89/E$85/24","v":10.241071428571429},10.136904761904761,10.116071428571429,9.7708333333333339,10.077380952380953,9.6875," ⑩＝⑧／④　原産国オーストラリア",null,null," 海上輸送日数","（日）",{"$f":"P89/P$85/24","v":10.241071428571429},{"$f":"Q89/Q$85/24","v":10.136904761904761},10.116071428571429,9.7708333333333339,10.077380952380953,9.6875," ⑩＝⑧／④　原産国オーストラリア"]
[null,null,null,null,14.327380952380951,14.511904761904761,14.616071428571429,14.708333333333334,14.583333333333334,14.910714285714285," ⑩＝⑧／④　原産国アメリカ",null,null,null,null,{"$f":"P90/P$85/24","v":14.327380952380951},14.511904761904761,14.616071428571429,14.708333333333334,14.583333333333334,14.910714285714285," ⑩＝⑧／④　原産国アメリカ"]
[null,null,null,null,12.178571428571429,12.37202380952381,12.479166666666666,12.568452380952381,12.443452380952381,12.761904761904761," ⑩＝⑧／④　原産国カナダ",null,null,null,null,12.178571428571429,12.37202380952381,12.479166666666666,12.568452380952381,12.443452380952381,12.761904761904761," ⑩＝⑧／④　原産国カナダ"]
[null,null,null,null,28.035714285714288,28.24702380952381,28.351190476190478,28.44345238095238,28.31845238095238,28.61904761904762," ⑩＝⑧／④　原産国チリ",null,null,null,null,28.035714285714288,28.24702380952381,28.351190476190478,28.44345238095238,28.31845238095238,28.61904761904762," ⑩＝⑧／④　原産国チリ"]
[null,null,null,null,18.267857142857142,18.166666666666668,18.142857142857142,17.800595238095237,18.107142857142858,17.717261904761905," ⑩＝⑧／④　原産国オマーン",null,null,null,null,18.267857142857142,18.166666666666668,18.142857142857142,17.800595238095237,18.107142857142858,17.717261904761905," ⑩＝⑧／④　原産国オマーン"]
[null,null,null,null,27.279761904761902,27.178571428571431,27.154761904761902,26.8125,27.11904761904762,26.464285714285712," ⑩＝⑧／④　原産国ナミビア",null,null,null,null,27.279761904761902,27.178571428571431,27.154761904761902,26.8125,27.11904761904762,26.464285714285712," ⑩＝⑧／④　原産国ナミビア"]
[null,null," 海上輸送費用","（千円/月）",{"$f":"E$86*E$88*E95*E101","v":20295.498671255347},15204.6260156722,11484.135500896709,6837.1177348869578,7051.6237131669932,6778.8054301118018," ⑪＝⑤×⑦×⑨×⑩　原産国オーストラリア",null,null," 海上輸送費用","（千円/月）",{"$f":"P$86*P$88*P95*P101","v":20295.498671255347},{"$f":"Q$86*Q$88*Q95*Q101","v":15204.6260156722},11484.135500896709,6837.1177348869578,7051.6237131669932,6778.8054301118018," ⑪＝⑤×⑦×⑨×⑩　原産国オーストラリア"]
[null,null,null,null,4056.234923544785,3109.5443525047249,2370.3858044342346,1470.3031132592728,1457.8076193788825,1490.5339128751427," ⑪＝⑤×⑦×⑨×⑩　原産国アメリカ",null,null,null,null,{"$f":"P$86*P$88*P96*P102","v":4056.234923544785},3109.5443525047249,2370.3858044342346,1470.3031132592728,1457.8076193788825,1490.5339128751427," ⑪＝⑤×⑦×⑨×⑩　原産国アメリカ"]
[null,null,null,null,3447.8839441514879,2651.020482641949,2023.829704335725,1256.3921584973511,1243.8966646169606,1275.7304228360504," ⑪＝⑤×⑦×⑨×⑩　原産国カナダ",null,null,null,null,3447.8839441514879,2651.020482641949,2023.829704335725,1256.3921584973511,1243.8966646169606,1275.7304228360504," ⑪＝⑤×⑦×⑨×⑩　原産国カナダ"]
[null,null,null,null,7937.2108391757129,6052.642627075953,4597.901684593875,2843.3198813069343,2830.8243874265436,2860.8730750912923," ⑪＝⑤×⑦×⑨×⑩　原産国チリ",null,null,null,null,7937.2108391757129,6052.642627075953,4597.901684593875,2843.3198813069343,2830.8243874265436,2860.8730750912923," ⑪＝⑤×⑦×⑨×⑩　原産国チリ"]
[null,null,null,null,0,0,0,0,0,0," ⑪＝⑤×⑦×⑨×⑩　原産国オマーン",null,null,null,null,0,0,0,0,0,0," ⑪＝⑤×⑦×⑨×⑩　原産国オマーン"]
[null,null,null,null,0,0,0,0,0,0," ⑪＝⑤×⑦×⑨×⑩　原産国ナミビア",null,null,null,null,0,0,0,0,0,0," ⑪＝⑤×⑦×⑨×⑩　原産国ナミビア"]
[null,null," 海上輸送費用　合計","（億円/月）",{"$f":"SUM(E107:J112)*1000/100000000","v":1.2062814266373689},null,null,null,null,null,null,null,null," 海上輸送費用　合計","（億円/月）",{"$f":"SUM(P107:U112)*1000/100000000","v":1.2062814266373689}]
[]
[null,null,"2050年","単位","新潟港","直江津港","伏木富山港","金沢港","七尾港","敦賀港","備考",null,null,"2050年","単位","新潟港","直江津港","伏木富山港","金沢港","七尾港","敦賀港","備考"]
[null,null," 密度","（t/m3）",{"$f":"④海上輸送網入力!$E$9","v":0.68217054263565891},{"$f":"④海上輸送網入力!$E$9","v":0.68217054263565891},{"$f":"④海上輸送網入力!$E$9","v":0.68217054263565891},{"$f":"④海上輸送網入力!$E$9","v":0.68217054263565891},{"$f":"④海上輸送網入力!$E$9","v":0.68217054263565891},{"$f":"④海上輸送網入力!$E$9","v":0.68217054263565891}," ①",null,null," 密度","（t/m3）",{"$f":"④海上輸送網入力!$E$9","v":0.68217054263565891},{"$f":"④海上輸送網入力!$E$9","v":0.68217054263565891},{"$f":"④海上輸送網入力!$E$9","v":0.68217054263565891},{"$f":"④海上輸送網入力!$E$9","v":0.68217054263565891},{"$f":"④海上輸送網入力!$E$9","v":0.68217054263565891},{"$f":"④海上輸送網入力!$E$9","v":0.68217054263565891}," ①"]
[null,null," 運搬船積載量","（m3/隻）",{"$f":"KEISAN(\"アンモニア\",E123,\"タンク容量\",E115,\"外貿\")","v":87000},{"$f":"KEISAN(\"アンモニア\",F123,\"タンク容量\",F115,\"外貿\")","v":87000},{"$f":"KEISAN(\"アンモニア\",G123,\"タンク容量\",G115,\"外貿\")","v":68396},{"$f":"KEISAN(\"アンモニア\",H123,\"タンク容量\",H115,\"外貿\")","v":5130},{"$f":"KEISAN(\"アンモニア\",I123,\"タンク容量\",I115,\"外貿\")","v":8550},{"$f":"KEISAN(\"アンモニア\",J123,\"タンク容量\",J115,\"外貿\")","v":17099}," ② 港湾施設能力及び対象船舶一覧より、需要量に合わせた船型を設定",null,null," 運搬船積載量","（m3/隻）",{"$f":"KEISAN(\"アンモニア\",P123,\"タンク容量\",P115,\"外貿\")","v":87000},{"$f":"KEISAN(\"アンモニア\",Q123,\"タンク容量\",Q115,\"外貿\")","v":87000},{"$f":"KEISAN(\"アンモニア\",R123,\"タンク容量\",R115,\"外貿\")","v":68396},{"$f":"KEISAN(\"アンモニア\",S123,\"タンク容量\",S115,\"外貿\")","v":5130},{"$f":"KEISAN(\"アンモニア\",T123,\"タンク容量\",T115,\"外貿\")","v":8550},{"$f":"KEISAN(\"アンモニア\",U123,\"タンク容量\",U115,\"外貿\")","v":8550}," ② 港湾施設能力及び対象船舶一覧より、需要量に合わせた船型を設定"]
[null,null,null,"（t/隻）",{"$f":"E117*E116","v":59348.837209302328},59348.837209302328,46657.736434108527,3499.5348837209303,5832.5581395348836,11664.434108527132," ③=②×①",null,null,null,"（t/隻）",{"$f":"P117*P116","v":59348.837209302328},{"$f":"Q117*Q116","v":59348.837209302328},{"$f":"R117*R116","v":46657.736434108527},{"$f":"S117*S116","v":3499.5348837209303},{"$f":"T117*T116","v":5832.5581395348836},{"$f":"U117*U116","v":5832.5581395348836}," ③=②×①"]
[null,null,null,"(GT)",{"$f":"KEISAN(\"アンモニア\",E123,\"総トン数\",E115,\"外貿\")","v":50000},{"$f":"KEISAN(\"アンモニア\",F123,\"総トン数\",F115,\"外貿\")","v":50000},{"$f":"KEISAN(\"アンモニア\",G123,\"総トン数\",G115,\"外貿\")","v":40000},{"$f":"KEISAN(\"アンモニア\",H123,\"総トン数\",H115,\"外貿\")","v":3000},{"$f":"KEISAN(\"アンモニア\",I123,\"総トン数\",I115,\"外貿\")","v":5000},{"$f":"KEISAN(\"アンモニア\",J123,\"総トン数\",J115,\"外貿\")","v":10000},"港湾施設能力及び対象船舶一覧より、需要量に合わせた船型を設定",null,null,null,"(GT)",{"$f":"KEISAN(\"アンモニア\",P123,\"総トン数\",P115,\"外貿\")","v":50000},{"$f":"KEISAN(\"アンモニア\",Q123,\"総トン数\",Q115,\"外貿\")","v":50000},{"$f":"KEISAN(\"アンモニア\",R123,\"総トン数\",R115,\"外貿\")","v":40000},{"$f":"KEISAN(\"アンモニア\",S123,\"総トン数\",S115,\"外貿\")","v":3000},{"$f":"KEISAN(\"アンモニア\",T123,\"総トン数\",T115,\"外貿\")","v":5000},{"$f":"KEISAN(\"アンモニア\",U123,\"総トン数\",U115,\"外貿\")","v":5000},"港湾施設能力及び対象船舶一覧より、需要量に合わせた船型を設定"]
[null,null,null,"(DWT)",{"$f":"E119/1.3702","v":36491.023208290761},36491.023208290761,29192.818566632606,2189.4613924974456,3649.1023208290758,7298.2046416581516," LNG船のDWTとGTの関係：DWT=GT/1.3702 より （※１）",null,null,null,"(DWT)",{"$f":"P119/1.3702","v":36491.023208290761},{"$f":"Q119/1.3702","v":36491.023208290761},{"$f":"R119/1.3702","v":29192.818566632606},{"$f":"S119/1.3702","v":2189.4613924974456},3649.1023208290758,3649.1023208290758," LNG船のDWTとGTの関係：DWT=GT/1.3702 より （※１）"]
[null,null," 船速（外航）","（ノット）",14,14,14,14,14,14," ④ 国土交通省検討資料より",null,null," 船速（外航）","（ノット）",14,14,14,14,14,14," ④ 国土交通省検討資料より"]
[null,null," 海上輸送費用原単位","（千円/日･隻）",{"$f":"45.432*E120^(0.4019)","v":3096.7377308647324},3096.7377308647324,2831.1070509161777,999.63951043123359,1227.4517392628231,1621.7667079818832," ⑤ 海上輸送費用原単位算定式より （※2）",null,null," 海上輸送費用原単位","（千円/日･隻）",{"$f":"45.432*P120^(0.4019)","v":3096.7377308647324},{"$f":"45.432*Q120^(0.4019)","v":3096.7377308647324},2831.1070509161777,999.63951043123359,1227.4517392628231,1227.4517392628231," ⑤ 海上輸送費用原単位算定式より （※2）"]
[null,null," 月間需要量","（t/ピーク月）",{"$f":"①需要!$L$32/12*④海上輸送網入力!$C$59","v":194595.37941892043},{"$f":"①需要!$L$64/12*④海上輸送網入力!$C$59","v":123596.20844510786},{"$f":"①需要!$L$96/12*④海上輸送網入力!$C$59","v":36205.067441726693},{"$f":"①需要!$L$128/12*④海上輸送網入力!$C$59","v":2889.0341422598653},{"$f":"①需要!$L$160/12*④海上輸送網入力!$C$59","v":4397.7723593363435},{"$f":"①需要!$L$192/12*④海上輸送網入力!$C$59","v":5934.7400102207357}," ⑥",null,null," 月間需要量","（t/その他月）",{"$f":"①需要!$L$32/12*④海上輸送網入力!$C$60","v":158748.86215754037},{"$f":"①需要!$L$64/12*④海上輸送網入力!$C$60","v":100828.48583679853},{"$f":"①需要!$L$96/12*④海上輸送網入力!$C$60","v":29535.712912987572},{"$f":"①需要!$L$128/12*④海上輸送網入力!$C$60","v":2356.8436423698904},{"$f":"①需要!$L$160/12*④海上輸送網入力!$C$60","v":3587.6563984059653},{"$f":"①需要!$L$192/12*④海上輸送網入力!$C$60","v":4841.4984293906009}," ⑥"]
[null,null," 月間寄港回数","（回/月）",{"$f":"ROUNDUP(E123/E$118,0)","v":4},3,1,1,1,1," ⑦＝⑥／③",null,null," 月間寄港回数","（回/月）",{"$f":"ROUNDUP(P123/P$118,0)","v":3},{"$f":"ROUNDUP(Q123/Q$118,0)","v":2},{"$f":"ROUNDUP(R123/R$118,0)","v":1},1,1,1," ⑦＝⑥／③"]
[null,null," 海上輸送距離","（海里）",{"$f":"④海上輸送網入力!C$17","v":3441},{"$f":"④海上輸送網入力!D$17","v":3406},{"$f":"④海上輸送網入力!E$17","v":3399},{"$f":"④海上輸送網入力!F$17","v":3283},{"$f":"④海上輸送網入力!G$17","v":3386},{"$f":"④海上輸送網入力!H$17","v":3255}," ⑧　原産国オーストラリア",null,null," 海上輸送距離","（海里）",{"$f":"④海上輸送網入力!$C$17","v":3441},{"$f":"④海上輸送網入力!$D$17","v":3406},{"$f":"④海上輸送網入力!$E$17","v":3399},{"$f":"④海上輸送網入力!$F$17","v":3283},{"$f":"④海上輸送網入力!$G$17","v":3386},{"$f":"④海上輸送網入力!$H$17","v":3255}," ⑧　原産国オーストラリア"]
[null,null,null,null,{"$f":"④海上輸送網入力!C$21","v":4814},{"$f":"④海上輸送網入力!D$21","v":4876},{"$f":"④海上輸送網入力!E$21","v":4911},{"$f":"④海上輸送網入力!F$21","v":4942},{"$f":"④海上輸送網入力!G$21","v":4900},{"$f":"④海上輸送網入力!H$21","v":5010}," ⑧　原産国アメリカ",null,null,null,null,{"$f":"④海上輸送網入力!$C$21","v":4814},{"$f":"④海上輸送網入力!$D$21","v":4876},{"$f":"④海上輸送網入力!$E$21","v":4911},{"$f":"④海上輸送網入力!$F$21","v":4942},{"$f":"④海上輸送網入力!$G$21","v":4900},{"$f":"④海上輸送網入力!$H$21","v":5010}," ⑧　原産国アメリカ"]
[null,null,null,null,{"$f":"④海上輸送網入力!C$25","v":4092},{"$f":"④海上輸送網入力!D$25","v":4157},{"$f":"④海上輸送網入力!E$25","v":4193},{"$f":"④海上輸送網入力!F$25","v":4223},{"$f":"④海上輸送網入力!G$25","v":4181},{"$f":"④海上輸送網入力!H$25","v":4288}," ⑧　原産国カナダ",null,null,null,null,{"$f":"④海上輸送網入力!$C$25","v":4092},{"$f":"④海上輸送網入力!$D$25","v":4157},{"$f":"④海上輸送網入力!$E$25","v":4193},{"$f":"④海上輸送網入力!$F$25","v":4223},{"$f":"④海上輸送網入力!$G$25","v":4181},{"$f":"④海上輸送網入力!$H$25","v":4288}," ⑧　原産国カナダ"]
[null,null,null,null,{"$f":"④海上輸送網入力!C$29","v":9420},{"$f":"④海上輸送網入力!D$29","v":9491},{"$f":"④海上輸送網入力!E$29","v":9526},{"$f":"④海上輸送網入力!F$29","v":9557},{"$f":"④海上輸送網入力!G$29","v":9515},{"$f":"④海上輸送網入力!H$29","v":9616}," ⑧　原産国チリ",null,null,null,null,{"$f":"④海上輸送網入力!$C$29","v":9420},{"$f":"④海上輸送網入力!$D$29","v":9491},{"$f":"④海上輸送網入力!$E$29","v":9526},{"$f":"④海上輸送網入力!$F$29","v":9557},{"$f":"④海上輸送網入力!$G$29","v":9515},{"$f":"④海上輸送網入力!$H$29","v":9616}," ⑧　原産国チリ"]
[null,null,null,null,{"$f":"④海上輸送網入力!C$33","v":6138},{"$f":"④海上輸送網入力!D$33","v":6104},{"$f":"④海上輸送網入力!E$33","v":6096},{"$f":"④海上輸送網入力!F$33","v":5981},{"$f":"④海上輸送網入力!G$33","v":6084},{"$f":"④海上輸送網入力!H$33","v":5953}," ⑧　原産国オマーン",null,null,null,null,{"$f":"④海上輸送網入力!$C$33","v":6138},{"$f":"④海上輸送網入力!$D$33","v":6104},{"$f":"④海上輸送網入力!$E$33","v":6096},{"$f":"④海上輸送網入力!$F$33","v":5981},{"$f":"④海上輸送網入力!$G$33","v":6084},{"$f":"④海上輸送網入力!$H$33","v":5953}," ⑧　原産国オマーン"]
[null,null,null,null,{"$f":"④海上輸送網入力!C$37","v":9166},{"$f":"④海上輸送網入力!D$37","v":9132},{"$f":"④海上輸送網入力!E$37","v":9124},{"$f":"④海上輸送網入力!F$37","v":9009},{"$f":"④海上輸送網入力!G$37","v":9112},{"$f":"④海上輸送網入力!H$37","v":8892}," ⑧　原産国ナミビア",null,null,null,null,{"$f":"④海上輸送網入力!$C$37","v":9166},{"$f":"④海上輸送網入力!$D$37","v":9132},{"$f":"④海上輸送網入力!$E$37","v":9124},{"$f":"④海上輸送網入力!$F$37","v":9009},{"$f":"④海上輸送網入力!$G$37","v":9112},{"$f":"④海上輸送網入力!$H$37","v":8892}," ⑧　原産国ナミビア"]
[null,null,"シナリオ設定","（％）",0.7,0.7,0.7,0.7,0.7,0.7," ⑨　原産国オーストラリア",null,null,"シナリオ設定","（％）",{"$f":"E131","v":0.7},{"$f":"F131","v":0.7},0.7,0.7,0.7,0.7," ⑨　原産国オーストラリア"]
[null,null,null,null,0.06,0.06,0.06,0.06,0.06,0.06," ⑨　原産国アメリカ",null,null,null,null,{"$f":"E132","v":0.06},0.06,0.06,0.06,0.06,0.06," ⑨　原産国アメリカ"]
[null,null,null,null,0.06,0.06,0.06,0.06,0.06,0.06," ⑨　原産国カナダ",null,null,null,null,0.06,0.06,0.06,0.06,0.06,0.06," ⑨　原産国カナダ"]
[null,null,null,null,0.06,0.06,0.06,0.06,0.06,0.06," ⑨　原産国チリ",null,null,null,null,0.06,0.06,0.06,0.06,0.06,0.06," ⑨　原産国チリ"]
[null,null,null,null,0.06,0.06,0.06,0.06,0.06,0.06," ⑨　原産国オマーン",null,null,null,null,0.06,0.06,0.06,0.06,0.06,0.06," ⑨　原産国オマーン"]
[null,null,null,null,0.06,0.06,0.06,0.06,0.06,0.06," ⑨　原産国ナミビア",null,null,null,null,0.06,0.06,0.06,0.06,0.06,0.06," ⑨　原産国ナミビア"]
[null,null," 海上輸送日数","（日）",{"$f":"E125/E$121/24","v":10.241071428571429},{"$f":"F125/F$121/24","v":10.136904761904761},10.116071428571429,9.7708333333333339,10.077380952380953,9.6875," ⑩＝⑧／④　原産国オーストラリア",null,null," 海上輸送日数","（日）",{"$f":"P125/P$121/24","v":10.241071428571429},{"$f":"Q125/Q$121/24","v":10.136904761904761},10.116071428571429,9.7708333333333339,10.077380952380953,9.6875," ⑩＝⑧／④　原産国オーストラリア"]
[null,null,null,null,{"$f":"E126/E$121/24","v":14.327380952380951},14.511904761904761,14.616071428571429,14.708333333333334,14.583333333333334,14.910714285714285," ⑩＝⑧／④　原産国アメリカ",null,null,null,null,{"$f":"P126/P$121/24","v":14.327380952380951},14.511904761904761,14.616071428571429,14.708333333333334,14.583333333333334,14.910714285714285," ⑩＝⑧／④　原産国アメリカ"]
[null,null,null,null,12.178571428571429,12.37202380952381,12.479166666666666,12.568452380952381,12.443452380952381,12.761904761904761," ⑩＝⑧／④　原産国カナダ",null,null,null,null,12.178571428571429,12.37202380952381,12.479166666666666,12.568452380952381,12.443452380952381,12.761904761904761," ⑩＝⑧／④　原産国カナダ"]
[null,null,null,null,28.035714285714288,28.24702380952381,28.351190476190478,28.44345238095238,28.31845238095238,28.61904761904762," ⑩＝⑧／④　原産国チリ",null,null,null,null,28.035714285714288,28.24702380952381,28.351190476190478,28.44345238095238,28.31845238095238,28.61904761904762," ⑩＝⑧／④　原産国チリ"]
[null,null,null,null,18.267857142857142,18.166666666666668,18.142857142857142,17.800595238095237,18.107142857142858,17.717261904761905," ⑩＝⑧／④　原産国オマーン",null,null,null,null,18.267857142857142,18.166666666666668,18.142857142857142,17.800595238095237,18.107142857142858,17.717261904761905," ⑩＝⑧／④　原産国オマーン"]
[null,null,null,null,27.279761904761902,27.178571428571431,27.154761904761902,26.8125,27.11904761904762,26.464285714285712," ⑩＝⑧／④　原産国ナミビア",null,null,null,null,27.279761904761902,27.178571428571431,27.154761904761902,26.8125,27.11904761904762,26.464285714285712," ⑩＝⑧／④　原産国ナミビア"]
[null,null," 海上輸送費用","（千円/月）",{"$f":"E$122*E$124*E131*E137","v":88798.954432546205},{"$f":"F$122*F$124*F131*F137","v":65921.804445782982},20047.776804300182,6837.1177348869578,8658.6491440498321,10997.605488502144," ⑪＝⑤×⑦×⑨×⑩　原産国オーストラリア",null,null," 海上輸送費用","（千円/月）",{"$f":"P$122*P$124*P131*P137","v":66599.21582440965},{"$f":"Q$122*Q$124*Q131*Q137","v":43947.869630521993},20047.776804300182,{"$f":"S$122*S$124*S131*S137","v":6837.1177348869578},8658.6491440498321,8323.6571068760186," ⑪＝⑤×⑦×⑨×⑩　原産国オーストラリア"]
[null,null,null,null,{"$f":"E$122*E$124*E132*E138","v":10648.353883130585},8089.1213441230893,2482.7797726873837,882.18186795556369,1074.0202718549704,1450.9020012480776," ⑪＝⑤×⑦×⑨×⑩　原産国アメリカ",null,null,null,null,{"$f":"P$122*P$124*P132*P138","v":7986.2654123479388},5392.7475627487265,2482.7797726873837,882.18186795556369,1074.0202718549704,1098.1309310190613," ⑪＝⑤×⑦×⑨×⑩　原産国アメリカ"]
[null,null,null,null,9051.3219962132043,6896.3243288596568,2119.7914043734877,753.8352950984106,916.4242360460471,1241.8099363975562," ⑪＝⑤×⑦×⑨×⑩　原産国カナダ",null,null,null,null,{"$f":"P$122*P$124*P133*P139","v":6788.4914971599019},4597.5495525731048,2119.7914043734877,753.8352950984106,916.4242360460471,939.87733177839016," ⑪＝⑤×⑦×⑨×⑩　原産国カナダ"]
[null,null,null,null,20836.621017675559,15745.252394805628,4815.9153155406266,1705.9919287841606,2085.5720176938858,2784.8051185631766," ⑪＝⑤×⑦×⑨×⑩　原産国チリ",null,null,null,null,15627.465763256667,10496.83492987042,4815.9153155406266,1705.9919287841606,2085.5720176938858,2107.7099865627333," ⑪＝⑤×⑦×⑨×⑩　原産国チリ"]
[null,null,null,null,13576.982994319806,10126.332379927675,3081.8622468544677,1067.6506985516442,1333.5386395848243,1723.9959308243126," ⑪＝⑤×⑦×⑨×⑩　原産国オマーン",null,null,null,null,10182.737245739852,6750.8882532851176,3081.8622468544677,1067.6506985516442,1333.5386395848243,1304.8250363984976," ⑪＝⑤×⑦×⑨×⑩　原産国オマーン"]
[null,null,null,null,20274.784315075809,15149.68337049468,4612.6822736712857,1608.1700624062471,1997.2393300290794,2575.1338513169471," ⑪＝⑤×⑦×⑨×⑩　原産国ナミビア",null,null,null,null,15206.088236306856,10099.78891366312,4612.6822736712857,1608.1700624062471,1997.2393300290794,1949.0180117008967," ⑪＝⑤×⑦×⑨×⑩　原産国ナミビア"]
[null,null," 海上輸送費用　合計","（億円/月）",{"$f":"SUM(E143:J148)*1000/100000000","v":3.7197098827417605},null,null,null,null,null,null,null,null," 海上輸送費用　合計","（億円/月）",{"$f":"SUM(P143:U148)*1000/100000000","v":2.8548036027058785}]
[null,null,"（※1）「統計解析による船舶諸元に関する研究－船舶の主要諸元の計画基準（案）－」（国土技術政策総合研究所研究報告、第28号2006年3月）",null,null,null,null,null,null,null,null,null,null,"（※1）「統計解析による船舶諸元に関する研究－船舶の主要諸元の計画基準（案）－」（国土技術政策総合研究所研究報告、第28号2006年3月）"]
[null,null,"（※2）「港湾整備事業の費用対効果分析マニュアル」（令和６年６月、国土交通省港湾局）",null,null,null,null,null,null,null,null,null,null,"（※2）「港湾整備事業の費用対効果分析マニュアル」（令和６年６月、国土交通省港湾局）"]
[null,null,"貯蔵費用"]
[null,null,"液化水素（アンモニアクラッキング）"]
[null,null,"実証期","単位","新潟港","直江津港","伏木富山港","金沢港","七尾港","敦賀港","備考"]
[null,null," 年間需要量","（t/年）",{"$f":"①需要!$I$32","v":24334.841350730701},{"$f":"①需要!$I$64","v":15154.797920383829},{"$f":"①需要!$I$96","v":3602.14042027817},{"$f":"①需要!$I$128","v":0.95365853658536592},{"$f":"①需要!$I$160","v":198.77471991842708},{"$f":"①需要!$I$192","v":21.275952428945775}," A：実証期の需要"]
[null,null," 必要量","（１か月分）",1,1,1,1,1,1," B"]
[null,null," 月換算","（12か月/年）",12,12,12,12,12,12," C"]
[null,null," 需要ピーク係数","－",{"$f":"③輸送・貯蔵入力!$C$18","v":1.1399999999999999},{"$f":"③輸送・貯蔵入力!$C$18","v":1.1399999999999999},{"$f":"③輸送・貯蔵入力!$C$18","v":1.1399999999999999},{"$f":"③輸送・貯蔵入力!$C$18","v":1.1399999999999999},{"$f":"③輸送・貯蔵入力!$C$18","v":1.1399999999999999},{"$f":"③輸送・貯蔵入力!$C$18","v":1.1399999999999999}," D"]
[null,null," 月間需要量（ピーク月）","（t/月）",{"$f":"E155/E157*E158","v":2311.8099283194165},{"$f":"F155/F157*F158","v":1439.7058024364637},{"$f":"G155/G157*G158","v":342.20333992642611},9.0597560975609767E-2,18.883598392250569,2.0212154807498486," E=A÷C×D"]
[null,null," 備蓄タンク容量","（t/基）",3000,2000,1000,1000,1000,1000," F（E：月間需要量（ピーク月）を踏まえ1,000トン刻みで設定　※最大110,000トン）"]
[null,null," 備蓄タンク基数","（基）",{"$f":"ROUNDUP(E159/E160,0)","v":1},{"$f":"ROUNDUP(F155/F160/F156/F157*F158,0)","v":1},{"$f":"ROUNDUP(G155/G160/G156/G157*G158,0)","v":1},{"$f":"ROUNDUP(H155/H160/H156/H157*H158,0)","v":1},{"$f":"ROUNDUP(I155/I160/I156/I157*I158,0)","v":1},{"$f":"ROUNDUP(J155/J160/J156/J157*J158,0)","v":1}," G=E÷F"]
[null,null," タンク1基あたり整備費用","（億円/基）",{"$f":"60*(E160/10000/4)^(2/3)","v":10.670679913470188},8.1432528497847212,5.1299278400300912,5.1299278400300912,5.1299278400300912,5.1299278400300912," H＝α万トンのタンクの整備費＝60億円×（α／4）2/3（※３）"]
[null,null," タンク整備費用","（億円）",{"$f":"E161*E162","v":10.670679913470188},{"$f":"F161*F162","v":8.1432528497847212},5.1299278400300912,5.1299278400300912,5.1299278400300912,5.1299278400300912," I ＝G×H"]
[null,null," タンク維持管理費用","（億円）",{"$f":"E163*(0.024+0.022)","v":0.49085127601962864},{"$f":"F163*(0.024+0.022)","v":0.37458963109009719},0.23597668064138419,0.23597668064138419,0.23597668064138419,0.23597668064138419,"修繕費：建設費の2.4％/年、諸経費：建設費の２.２％/年"]
[null,null," 貯蔵費用　合計","（億円）",{"$f":"SUM(E163:J164)","v":41.142991753050545}]
[]
[null,null,"2030年","単位","新潟港","直江津港","伏木富山港","金沢港※","七尾港※","敦賀港※","備考"]
[null,null," 年間需要量","（t/年）",{"$f":"①需要!$J$32-①需要!$I$32","v":29145.051054293206},{"$f":"①需要!$J$64-①需要!$I$64","v":17195.604634004736},{"$f":"①需要!$J$96-①需要!$I$96","v":5776.1026016477535},{"$f":"①需要!$J$128-①需要!$I$128","v":555.39396729301188},{"$f":"①需要!$J$160-①需要!$I$160","v":761.43837074298494},{"$f":"①需要!$J$192-①需要!$I$192","v":2847.7862669693141}," A：2030年の需要－実証期の需要（2030年までの需要分※実証期分までは整備済）"]
[null,null," 必要量","（１か月分）",1,1,1,1,1,1," B"]
[null,null," 月換算","（12か月/年）",12,12,12,12,12,12," C"]
[null,null," 需要ピーク係数","－",{"$f":"③輸送・貯蔵入力!$C$18","v":1.1399999999999999},{"$f":"③輸送・貯蔵入力!$C$18","v":1.1399999999999999},{"$f":"③輸送・貯蔵入力!$C$18","v":1.1399999999999999},{"$f":"③輸送・貯蔵入力!$C$18","v":1.1399999999999999},{"$f":"③輸送・貯蔵入力!$C$18","v":1.1399999999999999},{"$f":"③輸送・貯蔵入力!$C$18","v":1.1399999999999999}," D"]
[null,null," 月間需要量（ピーク月）","（t/月）",{"$f":"E168/E170*E171","v":2768.7798501578541},{"$f":"F168/F170*F171","v":1633.5824402304499},548.72974715653652,52.762426892836125,72.336645220583563,270.53969536208479," E=A÷C×D"]
[null,null," 備蓄タンク容量","（t/基）",3000,2000,1000,1000,1000,1000," F（E：月間需要量（ピーク月）を踏まえ1,000トン刻みで設定　※最大110,000トン）"]
[null,null," 備蓄タンク基数","（基）",{"$f":"ROUNDUP(E172/E173,0)","v":1},{"$f":"ROUNDUP(F168/F173/F169/F170*F171,0)","v":1},{"$f":"ROUNDUP(G168/G173/G169/G170*G171,0)","v":1},{"$f":"ROUNDUP(H168/H173/H169/H170*H171,0)","v":1},{"$f":"ROUNDUP(I168/I173/I169/I170*I171,0)","v":1},{"$f":"ROUNDUP(J168/J173/J169/J170*J171,0)","v":1}," G=E÷F"]
[null,null," タンク1基あたり整備費用","（億円/基）",{"$f":"60*(E173/10000/4)^(2/3)","v":10.670679913470188},8.1432528497847212,5.1299278400300912,5.1299278400300912,5.1299278400300912,5.1299278400300912," H＝α万トンのタンクの整備費＝60億円×（α／4）2/3（※４）"]
[null,null," タンク整備費用","（億円）",{"$f":"E174*E175","v":10.670679913470188},{"$f":"F174*F175","v":8.1432528497847212},5.1299278400300912,0,0,0," I ＝G×H"]
[null,null," タンク維持管理費用","（億円）",{"$f":"E176*(0.024+0.022)","v":0.49085127601962864},{"$f":"F176*(0.024+0.022)","v":0.37458963109009719},0.23597668064138419,0,0,0,"修繕費：建設費の2.4％/年、諸経費：建設費の２.２％/年"]
[null,null," 貯蔵費用　合計","（億円）",{"$f":"SUM(E176:J177)","v":25.045278191036115}]
[null,null,"※金沢港、七尾港、敦賀港は実証期で2030年の需要を賄える規模のタンクが整備済であるため、整備費用はかからないことを想定する"]
[]
[null,null,"移行期","単位","新潟港","直江津港","伏木富山港","金沢港","七尾港","敦賀港","備考"]
[null,null," 年間需要量","（t/年）",{"$f":"①需要!$K$32-①需要!$J$32","v":289255.24285529851},{"$f":"①需要!$K$64-①需要!$J$64","v":193758.6872562572},{"$f":"①需要!$K$96-①需要!$J$96","v":80277.054552078858},{"$f":"①需要!$K$128-①需要!$J$128","v":21507.123572022425},{"$f":"①需要!$K$160-①需要!$J$160","v":23504.995846796301},{"$f":"①需要!$K$192-①需要!$J$192","v":30819.825674017829}," A：移行期の需要－2030年の需要（移行期までの需要分※2030年分までは整備済）"]
[null,null," 必要量","（１か月分）",1,1,1,1,1,1," B"]
[null,null," 月換算","（12か月/年）",12,12,12,12,12,12," C"]
[null,null," 需要ピーク係数","－",{"$f":"③輸送・貯蔵入力!$C$18","v":1.1399999999999999},{"$f":"③輸送・貯蔵入力!$C$18","v":1.1399999999999999},{"$f":"③輸送・貯蔵入力!$C$18","v":1.1399999999999999},{"$f":"③輸送・貯蔵入力!$C$18","v":1.1399999999999999},{"$f":"③輸送・貯蔵入力!$C$18","v":1.1399999999999999},{"$f":"③輸送・貯蔵入力!$C$18","v":1.1399999999999999}," D"]
[null,null," 月間需要量（ピーク月）","（t/月）",{"$f":"E182/E184*E185","v":27479.248071253354},{"$f":"F182/F184*F185","v":18407.075289344433},{"$f":"G182/G184*G185","v":7626.3201824474909},{"$f":"H182/H184*H185","v":2043.1767393421303},2232.9746054456486,2927.8834390316938," E=A÷C×D"]
[null,null," 備蓄タンク容量","（t/基）",28000,19000,8000,3000,3000,3000," F（E：月間需要量（ピーク月）を踏まえ1,000トン刻みで設定　※最大110,000トン）"]
[null,null," 備蓄タンク基数","（基）",{"$f":"ROUNDUP(E186/E187,0)","v":1},{"$f":"ROUNDUP(F182/F187/F183/F184*F185,0)","v":1},{"$f":"ROUNDUP(G182/G187/G183/G184*G185,0)","v":1},{"$f":"ROUNDUP(H182/H187/H183/H184*H185,0)","v":1},{"$f":"ROUNDUP(I182/I187/I183/I184*I185,0)","v":1},{"$f":"ROUNDUP(J182/J187/J183/J184*J185,0)","v":1}," G=E÷F"]
[null,null," タンク1基あたり整備費用","（億円/基）",{"$f":"60*(E187/10000/4)^(2/3)","v":47.30241097863145},36.52697074567287,20.519711360120368,10.670679913470188,10.670679913470188,10.670679913470188," H＝α万トンのタンクの整備費＝60億円×（α／4）2/3（※３）"]
[null,null," タンク整備費用","（億円）",{"$f":"E188*E189","v":47.30241097863145},{"$f":"F188*F189","v":36.52697074567287},20.519711360120368,10.670679913470188,10.670679913470188,10.670679913470188," I ＝G×H"]
[null,null," タンク維持管理費用","（億円）",{"$f":"E190*(0.024+0.022)","v":2.1759109050170466},{"$f":"F190*(0.024+0.022)","v":1.680240654300952},0.94390672256553687,0.49085127601962864,0.49085127601962864,0.49085127601962864,"修繕費：建設費の2.4％/年、諸経費：建設費の２.２％/年"]
[null,null," 貯蔵費用　合計","（億円）",{"$f":"SUM(E190:J191)","v":142.63374493477772}]
[]
[null,null,"2050年","単位","新潟港","直江津港","伏木富山港","金沢港","七尾港","敦賀港","備考"]
[null,null," 年間需要量","（t/年）",{"$f":"①需要!$L$32-①需要!$K$32","v":1705637.2796756823},{"$f":"①需要!$L$64-①需要!$K$64","v":1074903.630664174},{"$f":"①需要!$L$96-①需要!$K$96","v":291450.67549680255},{"$f":"①需要!$L$128-①需要!$K$128","v":8347.414510146562},{"$f":"①需要!$L$160-①需要!$K$160","v":21827.131687135385},{"$f":"①需要!$L$192-①需要!$K$192","v":28782.059582591661}," A：2050年の需要－移行期の需要（2050年までの需要分※移行期分までは整備済）"]
[null,null," 必要量","（１か月分）",1,1,1,1,1,1," B"]
[null,null," 月換算","（12か月/年）",12,12,12,12,12,12," C"]
[null,null," 需要ピーク係数","－",{"$f":"③輸送・貯蔵入力!$C$18","v":1.1399999999999999},{"$f":"③輸送・貯蔵入力!$C$18","v":1.1399999999999999},{"$f":"③輸送・貯蔵入力!$C$18","v":1.1399999999999999},{"$f":"③輸送・貯蔵入力!$C$18","v":1.1399999999999999},{"$f":"③輸送・貯蔵入力!$C$18","v":1.1399999999999999},{"$f":"③輸送・貯蔵入力!$C$18","v":1.1399999999999999}," D"]
[null,null," 月間需要量（ピーク月）","（t/月）",{"$f":"E195/E197*E198","v":162035.54156918981},{"$f":"F195/F197*F198","v":102115.84491309653},27687.814172196238,793.00437846392333,2073.5775102778616,2734.2956603462076," E=A÷C×D"]
[null,null," 備蓄タンク容量","（t/基）",82000,103000,28000,1000,3000,3000," F（E：月間需要量（ピーク月）を踏まえ1,000トン刻みで設定　※最大110,000トン）"]
[null,null," 備蓄タンク基数","（基）",{"$f":"ROUNDUP(E199/E200,0)","v":2},{"$f":"ROUNDUP(F195/F200/F196/F197*F198,0)","v":1},{"$f":"ROUNDUP(G195/G200/G196/G197*G198,0)","v":1},{"$f":"ROUNDUP(H195/H200/H196/H197*H198,0)","v":1},{"$f":"ROUNDUP(I195/I200/I196/I197*I198,0)","v":1},{"$f":"ROUNDUP(J195/J200/J196/J197*J198,0)","v":1}," G=E÷F"]
[null,null," タンク1基あたり整備費用","（億円/基）",{"$f":"60*(E200/10000/4)^(2/3)","v":96.824922435604918},112.72045659682171,47.30241097863145,5.1299278400300912,10.670679913470188,10.670679913470188," H＝α万トンのタンクの整備費＝60億円×（α／4）2/3（※３）"]
[null,null," タンク整備費用","（億円）",{"$f":"E201*E202","v":193.64984487120984},{"$f":"F201*F202","v":112.72045659682171},47.30241097863145,5.1299278400300912,10.670679913470188,10.670679913470188," I ＝G×H"]
[null,null," タンク維持管理費用","（億円）",{"$f":"E203*(0.024+0.022)","v":8.9078928640756523},{"$f":"F203*(0.024+0.022)","v":5.1851410034537988},2.1759109050170466,0.23597668064138419,0.49085127601962864,0.49085127601962864,"修繕費：建設費の2.4％/年、諸経費：建設費の２.２％/年"]
[null,null," 貯蔵費用　合計","（億円）",{"$f":"SUM(E203:J204)","v":397.63062411886045}]
[null,null,"（※３）国土交通省資料より、メーカーで用いられているタンク整備費用の簡易予測式（α万トンのタンクの整備費＝60億円×（α／4）2/3 ）より"]

{"sheet":"直送方式（ｼﾅﾘｵ4）_アンモニアクラッキング","index":23,"n_rows":206,"n_cols":22,"rows_kept":206,"cut":false,"hidden":false,"merged":[[204,4,204,9],[164,4,164,9],[177,4,177,9],[191,4,191,9],[149,2,149,10],[149,13,149,21],[150,2,150,10],[150,13,150,21],[151,2,151,10],[148,15,148,20],[130,2,135,2],[130,3,135,3],[130,13,135,13],[130,14,135,14],[136,2,141,2],[136,3,141,3],[136,13,141,13],[136,14,141,14],[142,2,147,2],[142,3,147,3],[142,13,147,13],[142,14,147,14],[148,4,148,9],[124,14,129,14],[106,2,111,2],[106,3,111,3],[106,13,111,13],[106,14,111,14],[112,4,112,9],[116,2,119,2],[116,13,119,13],[124,2,129,2],[124,3,129,3],[124,13,129,13],[112,15,112,20],[94,2,99,2],[94,3,99,3],[94,13,99,13],[94,14,99,14],[100,2,105,2],[100,3,105,3],[100,13,105,13],[100,14,105,14],[88,14,93,14],[70,2,75,2],[70,3,75,3],[70,13,75,13],[70,14,75,14],[76,4,76,9],[80,2,83,2],[80,13,83,13],[88,2,93,2],[88,3,93,3],[88,13,93,13],[76,15,76,20],[58,2,63,2],[58,3,63,3],[58,13,63,13],[58,14,63,14],[64,2,69,2],[64,3,69,3],[64,13,69,13],[64,14,69,14],[52,14,57,14],[34,2,39,2],[34,3,39,3],[34,13,39,13],[34,14,39,14],[40,4,40,9],[44,2,47,2],[44,13,47,13],[52,2,57,2],[52,3,57,3],[52,13,57,13],[40,15,40,20],[22,2,27,2],[22,3,27,3],[22,13,27,13],[22,14,27,14],[28,2,33,2],[28,3,33,3],[28,13,33,13],[28,14,33,14],[3,2,3,10],[3,13,3,21],[8,2,11,2],[8,13,11,13],[16,2,21,2],[16,3,21,3],[16,13,21,13],[16,14,21,14]]}
[]
[null,null,"入力項目"]
[]
[null,null,"海上輸送費用　シナリオ４",null,null,null,null,null,null,null,null,null,null,"海上輸送費用　シナリオ４"]
[null,null,"アンモニアクラッキング（ピーク月　※４か月）",null,null,null,null,null,null,null,null,null,null,"アンモニアクラッキング（その他月　※８か月）"]
[]
[null,null,"実証期","単位","新潟港","直江津港","伏木富山港","金沢港","七尾港","敦賀港","備考",null,null,"実証期","単位","新潟港","直江津港","伏木富山港","金沢港","七尾港","敦賀港","備考"]
[null,null," 密度","（t/m3）",{"$f":"④海上輸送網入力!$E$9","v":0.68217054263565891},{"$f":"④海上輸送網入力!$E$9","v":0.68217054263565891},{"$f":"④海上輸送網入力!$E$9","v":0.68217054263565891},{"$f":"④海上輸送網入力!$E$9","v":0.68217054263565891},{"$f":"④海上輸送網入力!$E$9","v":0.68217054263565891},{"$f":"④海上輸送網入力!$E$9","v":0.68217054263565891}," ①",null,null," 密度","（t/m3）",{"$f":"④海上輸送網入力!$E$9","v":0.68217054263565891},{"$f":"④海上輸送網入力!$E$9","v":0.68217054263565891},{"$f":"④海上輸送網入力!$E$9","v":0.68217054263565891},{"$f":"④海上輸送網入力!$E$9","v":0.68217054263565891},{"$f":"④海上輸送網入力!$E$9","v":0.68217054263565891},{"$f":"④海上輸送網入力!$E$9","v":0.68217054263565891}," ①"]
[null,null," 運搬船積載量","（m3/隻）",{"$f":"KEISAN(\"アンモニア\",E15,\"タンク容量\",E7,\"外貿\")","v":5130},{"$f":"KEISAN(\"アンモニア\",F15,\"タンク容量\",F7,\"外貿\")","v":5130},{"$f":"KEISAN(\"アンモニア\",G15,\"タンク容量\",G7,\"外貿\")","v":1714},{"$f":"KEISAN(\"アンモニア\",H15,\"タンク容量\",H7,\"外貿\")","v":1714},{"$f":"KEISAN(\"アンモニア\",I15,\"タンク容量\",I7,\"外貿\")","v":1714},{"$f":"KEISAN(\"アンモニア\",J15,\"タンク容量\",J7,\"外貿\")","v":1714}," ② 港湾施設能力及び対象船舶一覧より、需要量に合わせた船型を設定",null,null," 運搬船積載量","（m3/隻）",{"$f":"KEISAN(\"アンモニア\",P15,\"タンク容量\",P7,\"外貿\")","v":5130},{"$f":"KEISAN(\"アンモニア\",Q15,\"タンク容量\",Q7,\"外貿\")","v":5130},{"$f":"KEISAN(\"アンモニア\",R15,\"タンク容量\",R7,\"外貿\")","v":1714},{"$f":"KEISAN(\"アンモニア\",S15,\"タンク容量\",S7,\"外貿\")","v":1714},{"$f":"KEISAN(\"アンモニア\",T15,\"タンク容量\",T7,\"外貿\")","v":1714},{"$f":"KEISAN(\"アンモニア\",U15,\"タンク容量\",U7,\"外貿\")","v":1714}," ② 港湾施設能力及び対象船舶一覧より、需要量に合わせた船型を設定"]
[null,null,null,"（t/隻）",{"$f":"E9*E8","v":3499.5348837209303},3499.5348837209303,1169.2403100775193,1169.2403100775193,1169.2403100775193,1169.2403100775193," ③=②×①",null,null,null,"（t/隻）",{"$f":"P9*P8","v":3499.5348837209303},3499.5348837209303,1169.2403100775193,1169.2403100775193,1169.2403100775193,1169.2403100775193," ③=②×①"]
[null,null,null,"(GT)",{"$f":"KEISAN(\"アンモニア\",E15,\"総トン数\",E7,\"外貿\")","v":3000},{"$f":"KEISAN(\"アンモニア\",F15,\"総トン数\",F7,\"外貿\")","v":3000},{"$f":"KEISAN(\"アンモニア\",G15,\"総トン数\",G7,\"外貿\")","v":999},{"$f":"KEISAN(\"アンモニア\",H15,\"総トン数\",H7,\"外貿\")","v":999},{"$f":"KEISAN(\"アンモニア\",I15,\"総トン数\",I7,\"外貿\")","v":999},{"$f":"KEISAN(\"アンモニア\",J15,\"総トン数\",J7,\"外貿\")","v":999},"港湾施設能力及び対象船舶一覧より、需要量に合わせた船型を設定",null,null,null,"(GT)",{"$f":"KEISAN(\"アンモニア\",P15,\"総トン数\",P7,\"外貿\")","v":3000},{"$f":"KEISAN(\"アンモニア\",Q15,\"総トン数\",Q7,\"外貿\")","v":3000},{"$f":"KEISAN(\"アンモニア\",R15,\"総トン数\",R7,\"外貿\")","v":999},{"$f":"KEISAN(\"アンモニア\",S15,\"総トン数\",S7,\"外貿\")","v":999},{"$f":"KEISAN(\"アンモニア\",T15,\"総トン数\",T7,\"外貿\")","v":999},{"$f":"KEISAN(\"アンモニア\",U15,\"総トン数\",U7,\"外貿\")","v":999},"港湾施設能力及び対象船舶一覧より、需要量に合わせた船型を設定"]
[null,null,null,"(DWT)",{"$f":"E11/1.3702","v":2189.4613924974456},2189.4613924974456,729.09064370164936,729.09064370164936,729.09064370164936,729.09064370164936," LNG船のDWTとGTの関係：DWT=GT/1.3702 より （※１）",null,null,null,"(DWT)",{"$f":"P11/1.3702","v":2189.4613924974456},{"$f":"Q11/1.3702","v":2189.4613924974456},729.09064370164936,729.09064370164936,729.09064370164936,729.09064370164936," LNG船のDWTとGTの関係：DWT=GT/1.3702 より （※１）"]
[null,null," 船速（外航）","（ノット）",14,14,14,14,14,14," ④ 国土交通省検討資料より",null,null," 船速（外航）","（ノット）",14,14,14,14,14,14," ④ 国土交通省検討資料より"]
[null,null," 海上輸送費用原単位","（千円/日･隻）",{"$f":"45.432*E12^(0.4019)","v":999.63951043123359},999.63951043123359,642.56009439101092,642.56009439101092,642.56009439101092,642.56009439101092," ⑤ 海上輸送費用原単位算定式より （※2）",null,null," 海上輸送費用原単位","（千円/日･隻）",{"$f":"45.432*P12^(0.4019)","v":999.63951043123359},{"$f":"45.432*Q12^(0.4019)","v":999.63951043123359},642.56009439101092,642.56009439101092,642.56009439101092,642.56009439101092," ⑤ 海上輸送費用原単位算定式より （※2）"]
[null,null," 月間需要量","（t/ピーク月）",{"$f":"①需要!$I$32/12*④海上輸送網入力!$C$59","v":2311.8099283194165},{"$f":"①需要!$I$64/12*④海上輸送網入力!$C$59","v":1439.7058024364637},{"$f":"①需要!$I$96/12*④海上輸送網入力!$C$59","v":342.20333992642611},{"$f":"①需要!$I$128/12*④海上輸送網入力!$C$59","v":9.0597560975609767E-2},{"$f":"①需要!$I$160/12*④海上輸送網入力!$C$59","v":18.883598392250569},{"$f":"①需要!$I$192/12*④海上輸送網入力!$C$59","v":2.0212154807498486}," ⑥",null,null," 月間需要量","（t/その他月）",{"$f":"①需要!$I$32/12*④海上輸送網入力!$C$60","v":1885.9502046816294},{"$f":"①需要!$I$64/12*④海上輸送網入力!$C$60","v":1174.4968388297468},{"$f":"①需要!$I$96/12*④海上輸送網入力!$C$60","v":279.1658825715582},{"$f":"①需要!$I$128/12*④海上輸送網入力!$C$60","v":7.3908536585365864E-2},{"$f":"①需要!$I$160/12*④海上輸送網入力!$C$60","v":15.405040793678099},{"$f":"①需要!$I$192/12*④海上輸送網入力!$C$60","v":1.6488863132432976}," ⑥"]
[null,null," 月間寄港回数","（回/月）",{"$f":"ROUNDUP(E15/E10,0)","v":1},1,1,1,1,1," ⑦＝⑥／③",null,null," 月間寄港回数","（回/月）",{"$f":"ROUNDUP(P15/P10,0)","v":1},{"$f":"ROUNDUP(Q15/Q10,0)","v":1},{"$f":"ROUNDUP(R15/R10,0)","v":1},1,1,1," ⑦＝⑥／③"]
[null,null," 海上輸送距離","（海里）",{"$f":"④海上輸送網入力!$C$17","v":3441},{"$f":"④海上輸送網入力!$D$17","v":3406},{"$f":"④海上輸送網入力!$E$17","v":3399},{"$f":"④海上輸送網入力!$F$17","v":3283},{"$f":"④海上輸送網入力!$G$17","v":3386},{"$f":"④海上輸送網入力!$H$17","v":3255}," ⑧　原産国オーストラリア",null,null," 海上輸送距離","（海里）",{"$f":"④海上輸送網入力!$C$17","v":3441},{"$f":"④海上輸送網入力!$D$17","v":3406},{"$f":"④海上輸送網入力!$E$17","v":3399},{"$f":"④海上輸送網入力!$F$17","v":3283},{"$f":"④海上輸送網入力!$G$17","v":3386},{"$f":"④海上輸送網入力!$H$17","v":3255}," ⑧　原産国オーストラリア"]
[null,null,null,null,{"$f":"④海上輸送網入力!$C$21","v":4814},{"$f":"④海上輸送網入力!$D$21","v":4876},{"$f":"④海上輸送網入力!$E$21","v":4911},{"$f":"④海上輸送網入力!$F$21","v":4942},{"$f":"④海上輸送網入力!$G$21","v":4900},{"$f":"④海上輸送網入力!$H$21","v":5010}," ⑧　原産国アメリカ",null,null,null,null,{"$f":"④海上輸送網入力!$C$21","v":4814},{"$f":"④海上輸送網入力!$D$21","v":4876},{"$f":"④海上輸送網入力!$E$21","v":4911},{"$f":"④海上輸送網入力!$F$21","v":4942},{"$f":"④海上輸送網入力!$G$21","v":4900},{"$f":"④海上輸送網入力!$H$21","v":5010}," ⑧　原産国アメリカ"]
[null,null,null,null,{"$f":"④海上輸送網入力!$C$25","v":4092},{"$f":"④海上輸送網入力!$D$25","v":4157},{"$f":"④海上輸送網入力!$E$25","v":4193},{"$f":"④海上輸送網入力!$F$25","v":4223},{"$f":"④海上輸送網入力!$G$25","v":4181},{"$f":"④海上輸送網入力!$H$25","v":4288}," ⑧　原産国カナダ",null,null,null,null,{"$f":"④海上輸送網入力!$C$25","v":4092},{"$f":"④海上輸送網入力!$D$25","v":4157},{"$f":"④海上輸送網入力!$E$25","v":4193},{"$f":"④海上輸送網入力!$F$25","v":4223},{"$f":"④海上輸送網入力!$G$25","v":4181},{"$f":"④海上輸送網入力!$H$25","v":4288}," ⑧　原産国カナダ"]
[null,null,null,null,{"$f":"④海上輸送網入力!$C$29","v":9420},{"$f":"④海上輸送網入力!$D$29","v":9491},{"$f":"④海上輸送網入力!$E$29","v":9526},{"$f":"④海上輸送網入力!$F$29","v":9557},{"$f":"④海上輸送網入力!$G$29","v":9515},{"$f":"④海上輸送網入力!$H$29","v":9616}," ⑧　原産国チリ",null,null,null,null,{"$f":"④海上輸送網入力!$C$29","v":9420},{"$f":"④海上輸送網入力!$D$29","v":9491},{"$f":"④海上輸送網入力!$E$29","v":9526},{"$f":"④海上輸送網入力!$F$29","v":9557},{"$f":"④海上輸送網入力!$G$29","v":9515},{"$f":"④海上輸送網入力!$H$29","v":9616}," ⑧　原産国チリ"]
[null,null,null,null,{"$f":"④海上輸送網入力!$C$33","v":6138},{"$f":"④海上輸送網入力!$D$33","v":6104},{"$f":"④海上輸送網入力!$E$33","v":6096},{"$f":"④海上輸送網入力!$F$33","v":5981},{"$f":"④海上輸送網入力!$G$33","v":6084},{"$f":"④海上輸送網入力!$H$33","v":5953}," ⑧　原産国オマーン",null,null,null,null,{"$f":"④海上輸送網入力!$C$33","v":6138},{"$f":"④海上輸送網入力!$D$33","v":6104},{"$f":"④海上輸送網入力!$E$33","v":6096},{"$f":"④海上輸送網入力!$F$33","v":5981},{"$f":"④海上輸送網入力!$G$33","v":6084},{"$f":"④海上輸送網入力!$H$33","v":5953}," ⑧　原産国オマーン"]
[null,null,null,null,{"$f":"④海上輸送網入力!$C$37","v":9166},{"$f":"④海上輸送網入力!$D$37","v":9132},{"$f":"④海上輸送網入力!$E$37","v":9124},{"$f":"④海上輸送網入力!$F$37","v":9009},{"$f":"④海上輸送網入力!$G$37","v":9112},{"$f":"④海上輸送網入力!$H$37","v":8892}," ⑧　原産国ナミビア",null,null,null,null,{"$f":"④海上輸送網入力!$C$37","v":9166},{"$f":"④海上輸送網入力!$D$37","v":9132},{"$f":"④海上輸送網入力!$E$37","v":9124},{"$f":"④海上輸送網入力!$F$37","v":9009},{"$f":"④海上輸送網入力!$G$37","v":9112},{"$f":"④海上輸送網入力!$H$37","v":8892}," ⑧　原産国ナミビア"]
[null,null,"シナリオ設定","（％）",0.73905168510252928,0.73905168510252928,0.73905168510252928,0.73905168510252928,0.73905168510252928,0.73905168510252928," ⑨　原産国オーストラリア",null,null,"シナリオ設定","（％）",{"$f":"E23","v":0.73905168510252928},{"$f":"F23","v":0.73905168510252928},0.73905168510252928,0.73905168510252928,0.73905168510252928,0.73905168510252928," ⑨　原産国オーストラリア"]
[null,null,null,null,0,0,0,0,0,0," ⑨　原産国アメリカ",null,null,null,null,{"$f":"E24","v":0},0,0,0,0,0," ⑨　原産国アメリカ"]
[null,null,null,null,0,0,0,0,0,0," ⑨　原産国カナダ",null,null,null,null,0,0,0,0,0,0," ⑨　原産国カナダ"]
[null,null,null,null,0.26094831489747067,0.26094831489747067,0.26094831489747067,0.26094831489747067,0.26094831489747067,0.26094831489747067," ⑨　原産国チリ",null,null,null,null,0.26094831489747067,0.26094831489747067,0.26094831489747067,0.26094831489747067,0.26094831489747067,0.26094831489747067," ⑨　原産国チリ"]
[null,null,null,null,0,0,0,0,0,0," ⑨　原産国オマーン",null,null,null,null,0,0,0,0,0,0," ⑨　原産国オマーン"]
[null,null,null,null,0,0,0,0,0,0," ⑨　原産国ナミビア",null,null,null,null,0,0,0,0,0,0," ⑨　原産国ナミビア"]
[null,null," 海上輸送日数","（日）",{"$f":"E17/E$13/24","v":10.241071428571429},10.136904761904761,10.116071428571429,9.7708333333333339,10.077380952380953,9.6875," ⑩＝⑧／④　原産国オーストラリア",null,null," 海上輸送日数","（日）",{"$f":"P17/P$13/24","v":10.241071428571429},{"$f":"Q17/Q$13/24","v":10.136904761904761},10.116071428571429,9.7708333333333339,10.077380952380953,9.6875," ⑩＝⑧／④　原産国オーストラリア"]
[null,null,null,null,14.327380952380951,14.511904761904761,14.616071428571429,14.708333333333334,14.583333333333334,14.910714285714285," ⑩＝⑧／④　原産国アメリカ",null,null,null,null,{"$f":"P18/P$13/24","v":14.327380952380951},14.511904761904761,14.616071428571429,14.708333333333334,14.583333333333334,14.910714285714285," ⑩＝⑧／④　原産国アメリカ"]
[null,null,null,null,12.178571428571429,12.37202380952381,12.479166666666666,12.568452380952381,12.443452380952381,12.761904761904761," ⑩＝⑧／④　原産国カナダ",null,null,null,null,12.178571428571429,12.37202380952381,12.479166666666666,12.568452380952381,12.443452380952381,12.761904761904761," ⑩＝⑧／④　原産国カナダ"]
[null,null,null,null,28.035714285714288,28.24702380952381,28.351190476190478,28.44345238095238,28.31845238095238,28.61904761904762," ⑩＝⑧／④　原産国チリ",null,null,null,null,28.035714285714288,28.24702380952381,28.351190476190478,28.44345238095238,28.31845238095238,28.61904761904762," ⑩＝⑧／④　原産国チリ"]
[null,null,null,null,18.267857142857142,18.166666666666668,18.142857142857142,17.800595238095237,18.107142857142858,17.717261904761905," ⑩＝⑧／④　原産国オマーン",null,null,null,null,18.267857142857142,18.166666666666668,{"$f":"R21/R$13/24","v":18.142857142857142},17.800595238095237,18.107142857142858,17.717261904761905," ⑩＝⑧／④　原産国オマーン"]
[null,null,null,null,27.279761904761902,27.178571428571431,27.154761904761902,26.8125,27.11904761904762,26.464285714285712," ⑩＝⑧／④　原産国ナミビア",null,null,null,null,27.279761904761902,27.178571428571431,27.154761904761902,26.8125,27.11904761904762,{"$f":"U22/U$13/24","v":26.464285714285712}," ⑩＝⑧／④　原産国ナミビア"]
[null,null," 海上輸送費用","（千円/月）",{"$f":"E$14*E$16*E23*E29","v":7565.9526659564581},7488.9958675523667,4803.9717997414828,4640.0233652695761,4785.5982682920448,4600.4496052246323," ⑪＝⑤×⑦×⑨×⑩　原産国オーストラリア",null,null," 海上輸送費用","（千円/月）",{"$f":"P$14*P$16*P23*P29","v":7565.9526659564581},{"$f":"Q$14*Q$16*Q23*Q29","v":7488.9958675523667},4803.9717997414828,4640.0233652695761,4785.5982682920448,4600.4496052246323," ⑪＝⑤×⑦×⑨×⑩　原産国オーストラリア"]
[null,null,null,null,0,0,0,0,0,0," ⑪＝⑤×⑦×⑨×⑩　原産国アメリカ",null,null,null,null,{"$f":"P$14*P$16*P24*P30","v":0},0,{"$f":"R$14*R$16*R24*R30","v":0},0,0,0," ⑪＝⑤×⑦×⑨×⑩　原産国アメリカ"]
[null,null,null,null,0,0,0,0,0,0," ⑪＝⑤×⑦×⑨×⑩　原産国カナダ",null,null,null,null,0,0,0,0,{"$f":"T$14*T$16*T25*T31","v":0},0," ⑪＝⑤×⑦×⑨×⑩　原産国カナダ"]
[null,null,null,null,7313.2351041175325,7368.3560905710719,4753.7851217596344,4769.255134228094,4748.2957624966321,4798.6980611841955," ⑪＝⑤×⑦×⑨×⑩　原産国チリ",null,null,null,null,7313.2351041175325,7368.3560905710719,4753.7851217596344,4769.255134228094,4748.2957624966321,4798.6980611841955," ⑪＝⑤×⑦×⑨×⑩　原産国チリ"]
[null,null,null,null,0,0,0,0,0,0," ⑪＝⑤×⑦×⑨×⑩　原産国オマーン",null,null,null,null,0,0,0,0,0,0," ⑪＝⑤×⑦×⑨×⑩　原産国オマーン"]
[null,null,null,null,0,0,0,0,0,0," ⑪＝⑤×⑦×⑨×⑩　原産国ナミビア",null,null,null,null,0,0,0,0,0,0," ⑪＝⑤×⑦×⑨×⑩　原産国ナミビア"]
[null,null," 海上輸送費用　合計","（億円/月）",{"$f":"SUM(E35:J40)*1000/100000000","v":0.67636616846393716},null,null,null,null,null,null,null,null," 海上輸送費用　合計","（億円/月）",{"$f":"SUM(P35:U40)*1000/100000000","v":0.67636616846393716}]
[]
[null,null,"2030年","単位","新潟港","直江津港","伏木富山港","金沢港","七尾港","敦賀港","備考",null,null,"2030年","単位","新潟港","直江津港","伏木富山港","金沢港","七尾港","敦賀港","備考"]
[null,null," 密度","（t/m3）",{"$f":"④海上輸送網入力!$E$9","v":0.68217054263565891},{"$f":"④海上輸送網入力!$E$9","v":0.68217054263565891},{"$f":"④海上輸送網入力!$E$9","v":0.68217054263565891},{"$f":"④海上輸送網入力!$E$9","v":0.68217054263565891},{"$f":"④海上輸送網入力!$E$9","v":0.68217054263565891},{"$f":"④海上輸送網入力!$E$9","v":0.68217054263565891}," ①",null,null," 密度","（t/m3）",{"$f":"④海上輸送網入力!$E$9","v":0.68217054263565891},{"$f":"④海上輸送網入力!$E$9","v":0.68217054263565891},{"$f":"④海上輸送網入力!$E$9","v":0.68217054263565891},{"$f":"④海上輸送網入力!$E$9","v":0.68217054263565891},{"$f":"④海上輸送網入力!$E$9","v":0.68217054263565891},{"$f":"④海上輸送網入力!$E$9","v":0.68217054263565891}," ①"]
[null,null," 運搬船積載量","（m3/隻）",{"$f":"KEISAN(\"アンモニア\",E51,\"タンク容量\",E43,\"外貿\")","v":8550},{"$f":"KEISAN(\"アンモニア\",F51,\"タンク容量\",F43,\"外貿\")","v":5130},{"$f":"KEISAN(\"アンモニア\",G51,\"タンク容量\",G43,\"外貿\")","v":1714},{"$f":"KEISAN(\"アンモニア\",H51,\"タンク容量\",H43,\"外貿\")","v":1714},{"$f":"KEISAN(\"アンモニア\",I51,\"タンク容量\",I43,\"外貿\")","v":1714},{"$f":"KEISAN(\"アンモニア\",J51,\"タンク容量\",J43,\"外貿\")","v":1714}," ② 港湾施設能力及び対象船舶一覧より、需要量に合わせた船型を設定",null,null," 運搬船積載量","（m3/隻）",{"$f":"KEISAN(\"アンモニア\",P51,\"タンク容量\",P43,\"外貿\")","v":8550},{"$f":"KEISAN(\"アンモニア\",Q51,\"タンク容量\",Q43,\"外貿\")","v":5130},{"$f":"KEISAN(\"アンモニア\",R51,\"タンク容量\",R43,\"外貿\")","v":1714},{"$f":"KEISAN(\"アンモニア\",S51,\"タンク容量\",S43,\"外貿\")","v":1714},{"$f":"KEISAN(\"アンモニア\",T51,\"タンク容量\",T43,\"外貿\")","v":1714},{"$f":"KEISAN(\"アンモニア\",U51,\"タンク容量\",U43,\"外貿\")","v":1714}," ② 港湾施設能力及び対象船舶一覧より、需要量に合わせた船型を設定"]
[null,null,null,"（t/隻）",{"$f":"E45*E44","v":5832.5581395348836},3499.5348837209303,1169.2403100775193,1169.2403100775193,1169.2403100775193,1169.2403100775193," ③=②×①",null,null,null,"（t/隻）",{"$f":"P45*P44","v":5832.5581395348836},{"$f":"Q45*Q44","v":3499.5348837209303},{"$f":"R45*R44","v":1169.2403100775193},1169.2403100775193,1169.2403100775193,1169.2403100775193," ③=②×①"]
[null,null,null,"(GT)",{"$f":"KEISAN(\"アンモニア\",E51,\"総トン数\",E43,\"外貿\")","v":5000},{"$f":"KEISAN(\"アンモニア\",F51,\"総トン数\",F43,\"外貿\")","v":3000},{"$f":"KEISAN(\"アンモニア\",G51,\"総トン数\",G43,\"外貿\")","v":999},{"$f":"KEISAN(\"アンモニア\",H51,\"総トン数\",H43,\"外貿\")","v":999},{"$f":"KEISAN(\"アンモニア\",I51,\"総トン数\",I43,\"外貿\")","v":999},{"$f":"KEISAN(\"アンモニア\",J51,\"総トン数\",J43,\"外貿\")","v":999},"港湾施設能力及び対象船舶一覧より、需要量に合わせた船型を設定",null,null,null,"(GT)",{"$f":"KEISAN(\"アンモニア\",P51,\"総トン数\",P43,\"外貿\")","v":5000},{"$f":"KEISAN(\"アンモニア\",Q51,\"総トン数\",Q43,\"外貿\")","v":3000},{"$f":"KEISAN(\"アンモニア\",R51,\"総トン数\",R43,\"外貿\")","v":999},{"$f":"KEISAN(\"アンモニア\",S51,\"総トン数\",S43,\"外貿\")","v":999},{"$f":"KEISAN(\"アンモニア\",T51,\"総トン数\",T43,\"外貿\")","v":999},{"$f":"KEISAN(\"アンモニア\",U51,\"総トン数\",U43,\"外貿\")","v":999},"港湾施設能力及び対象船舶一覧より、需要量に合わせた船型を設定"]
[null,null,null,"(DWT)",{"$f":"E47/1.3702","v":3649.1023208290758},2189.4613924974456,729.09064370164936,729.09064370164936,729.09064370164936,729.09064370164936," LNG船のDWTとGTの関係：DWT=GT/1.3702 より （※１）",null,null,null,"(DWT)",{"$f":"P47/1.3702","v":3649.1023208290758},{"$f":"Q47/1.3702","v":2189.4613924974456},{"$f":"R47/1.3702","v":729.09064370164936},729.09064370164936,729.09064370164936,729.09064370164936," LNG船のDWTとGTの関係：DWT=GT/1.3702 より （※１）"]
[null,null," 船速（外航）","（ノット）",14,14,14,14,14,14," ④ 国土交通省検討資料より",null,null," 船速（外航）","（ノット）",14,14,14,14,14,14," ④ 国土交通省検討資料より"]
[null,null," 海上輸送費用原単位","（千円/日･隻）",{"$f":"45.432*E48^(0.4019)","v":1227.4517392628231},999.63951043123359,642.56009439101092,642.56009439101092,642.56009439101092,642.56009439101092," ⑤ 海上輸送費用原単位算定式より （※2）",null,null," 海上輸送費用原単位","（千円/日･隻）",{"$f":"45.432*P48^(0.4019)","v":1227.4517392628231},{"$f":"45.432*Q48^(0.4019)","v":999.63951043123359},642.56009439101092,642.56009439101092,642.56009439101092,642.56009439101092," ⑤ 海上輸送費用原単位算定式より （※2）"]
[null,null," 月間需要量","（t/ピーク月）",{"$f":"①需要!$J$32/12*④海上輸送網入力!$C$59","v":5080.5897784772715},{"$f":"①需要!$J$64/12*④海上輸送網入力!$C$59","v":3073.2882426669134},{"$f":"①需要!$J$96/12*④海上輸送網入力!$C$59","v":890.93308708296274},{"$f":"①需要!$J$128/12*④海上輸送網入力!$C$59","v":52.853024453811742},{"$f":"①需要!$J$160/12*④海上輸送網入力!$C$59","v":91.220243612834139},{"$f":"①需要!$J$192/12*④海上輸送網入力!$C$59","v":272.56091084283469}," ⑥",null,null," 月間需要量","（t/その他月）",{"$f":"①需要!$J$32/12*④海上輸送網入力!$C$60","v":4144.6916613893536},{"$f":"①需要!$J$64/12*④海上輸送網入力!$C$60","v":2507.1561979651142},{"$f":"①需要!$J$96/12*④海上輸送網入力!$C$60","v":726.81383419925919},{"$f":"①需要!$J$128/12*④海上輸送網入力!$C$60","v":43.116941001793791},{"$f":"①需要!$J$160/12*④海上輸送網入力!$C$60","v":74.416514526259434},{"$f":"①需要!$J$192/12*④海上輸送網入力!$C$60","v":222.35232200336517}," ⑥"]
[null,null," 月間寄港回数","（回/月）",{"$f":"ROUNDUP(E51/E$46,0)","v":1},1,1,1,1,1," ⑦＝⑥／③",null,null," 月間寄港回数","（回/月）",{"$f":"ROUNDUP(P51/P$46,0)","v":1},{"$f":"ROUNDUP(Q51/Q$46,0)","v":1},1,1,1,1," ⑦＝⑥／③"]
[null,null," 海上輸送距離","（海里）",{"$f":"④海上輸送網入力!C$17","v":3441},{"$f":"④海上輸送網入力!D$17","v":3406},{"$f":"④海上輸送網入力!E$17","v":3399},{"$f":"④海上輸送網入力!F$17","v":3283},{"$f":"④海上輸送網入力!G$17","v":3386},{"$f":"④海上輸送網入力!H$17","v":3255}," ⑧　原産国オーストラリア",null,null," 海上輸送距離","（海里）",{"$f":"④海上輸送網入力!$C$17","v":3441},{"$f":"④海上輸送網入力!$D$17","v":3406},{"$f":"④海上輸送網入力!$E$17","v":3399},{"$f":"④海上輸送網入力!$F$17","v":3283},{"$f":"④海上輸送網入力!$G$17","v":3386},{"$f":"④海上輸送網入力!$H$17","v":3255}," ⑧　原産国オーストラリア"]
[null,null,null,null,{"$f":"④海上輸送網入力!C$21","v":4814},{"$f":"④海上輸送網入力!D$21","v":4876},{"$f":"④海上輸送網入力!E$21","v":4911},{"$f":"④海上輸送網入力!F$21","v":4942},{"$f":"④海上輸送網入力!G$21","v":4900},{"$f":"④海上輸送網入力!H$21","v":5010}," ⑧　原産国アメリカ",null,null,null,null,{"$f":"④海上輸送網入力!$C$21","v":4814},{"$f":"④海上輸送網入力!$D$21","v":4876},{"$f":"④海上輸送網入力!$E$21","v":4911},{"$f":"④海上輸送網入力!$F$21","v":4942},{"$f":"④海上輸送網入力!$G$21","v":4900},{"$f":"④海上輸送網入力!$H$21","v":5010}," ⑧　原産国アメリカ"]
[null,null,null,null,{"$f":"④海上輸送網入力!C$25","v":4092},{"$f":"④海上輸送網入力!D$25","v":4157},{"$f":"④海上輸送網入力!E$25","v":4193},{"$f":"④海上輸送網入力!F$25","v":4223},{"$f":"④海上輸送網入力!G$25","v":4181},{"$f":"④海上輸送網入力!H$25","v":4288}," ⑧　原産国カナダ",null,null,null,null,{"$f":"④海上輸送網入力!$C$25","v":4092},{"$f":"④海上輸送網入力!$D$25","v":4157},{"$f":"④海上輸送網入力!$E$25","v":4193},{"$f":"④海上輸送網入力!$F$25","v":4223},{"$f":"④海上輸送網入力!$G$25","v":4181},{"$f":"④海上輸送網入力!$H$25","v":4288}," ⑧　原産国カナダ"]
[null,null,null,null,{"$f":"④海上輸送網入力!C$29","v":9420},{"$f":"④海上輸送網入力!D$29","v":9491},{"$f":"④海上輸送網入力!E$29","v":9526},{"$f":"④海上輸送網入力!F$29","v":9557},{"$f":"④海上輸送網入力!G$29","v":9515},{"$f":"④海上輸送網入力!H$29","v":9616}," ⑧　原産国チリ",null,null,null,null,{"$f":"④海上輸送網入力!$C$29","v":9420},{"$f":"④海上輸送網入力!$D$29","v":9491},{"$f":"④海上輸送網入力!$E$29","v":9526},{"$f":"④海上輸送網入力!$F$29","v":9557},{"$f":"④海上輸送網入力!$G$29","v":9515},{"$f":"④海上輸送網入力!$H$29","v":9616}," ⑧　原産国チリ"]
[null,null,null,null,{"$f":"④海上輸送網入力!C$33","v":6138},{"$f":"④海上輸送網入力!D$33","v":6104},{"$f":"④海上輸送網入力!E$33","v":6096},{"$f":"④海上輸送網入力!F$33","v":5981},{"$f":"④海上輸送網入力!G$33","v":6084},{"$f":"④海上輸送網入力!H$33","v":5953}," ⑧　原産国オマーン",null,null,null,null,{"$f":"④海上輸送網入力!$C$33","v":6138},{"$f":"④海上輸送網入力!$D$33","v":6104},{"$f":"④海上輸送網入力!$E$33","v":6096},{"$f":"④海上輸送網入力!$F$33","v":5981},{"$f":"④海上輸送網入力!$G$33","v":6084},{"$f":"④海上輸送網入力!$H$33","v":5953}," ⑧　原産国オマーン"]
[null,null,null,null,{"$f":"④海上輸送網入力!C$37","v":9166},{"$f":"④海上輸送網入力!D$37","v":9132},{"$f":"④海上輸送網入力!E$37","v":9124},{"$f":"④海上輸送網入力!F$37","v":9009},{"$f":"④海上輸送網入力!G$37","v":9112},{"$f":"④海上輸送網入力!H$37","v":8892}," ⑧　原産国ナミビア",null,null,null,null,{"$f":"④海上輸送網入力!$C$37","v":9166},{"$f":"④海上輸送網入力!$D$37","v":9132},{"$f":"④海上輸送網入力!$E$37","v":9124},{"$f":"④海上輸送網入力!$F$37","v":9009},{"$f":"④海上輸送網入力!$G$37","v":9112},{"$f":"④海上輸送網入力!$H$37","v":8892}," ⑧　原産国ナミビア"]
[null,null,"シナリオ設定","（％）",0.46391141554112508,0.46391141554112508,0.46391141554112508,0.46391141554112508,0.46391141554112508,0.46391141554112508," ⑨　原産国オーストラリア",null,null,"シナリオ設定","（％）",{"$f":"E59","v":0.46391141554112508},{"$f":"F59","v":0.46391141554112508},0.46391141554112508,0.46391141554112508,0.46391141554112508,0.46391141554112508," ⑨　原産国オーストラリア"]
[null,null,null,null,0,0,0,0,0,0," ⑨　原産国アメリカ",null,null,null,null,{"$f":"E60","v":0},0,0,0,0,0," ⑨　原産国アメリカ"]
[null,null,null,null,0.37228826495840261,0.37228826495840261,0.37228826495840261,0.37228826495840261,0.37228826495840261,0.37228826495840261," ⑨　原産国カナダ",null,null,null,null,0.37228826495840261,0.37228826495840261,0.37228826495840261,0.37228826495840261,0.37228826495840261,0.37228826495840261," ⑨　原産国カナダ"]
[null,null,null,null,0.16380031950047247,0.16380031950047247,0.16380031950047247,0.16380031950047247,0.16380031950047247,0.16380031950047247," ⑨　原産国チリ",null,null,null,null,0.16380031950047247,0.16380031950047247,0.16380031950047247,0.16380031950047247,0.16380031950047247,0.16380031950047247," ⑨　原産国チリ"]
[null,null,null,null,0,0,0,0,0,0," ⑨　原産国オマーン",null,null,null,null,0,0,0,0,0,0," ⑨　原産国オマーン"]
[null,null,null,null,0,0,0,0,0,0," ⑨　原産国ナミビア",null,null,null,null,0,0,0,0,0,0," ⑨　原産国ナミビア"]
[null,null," 海上輸送日数","（日）",{"$f":"E53/E$49/24","v":10.241071428571429},10.136904761904761,10.116071428571429,9.7708333333333339,10.077380952380953,9.6875," ⑩＝⑧／④　原産国オーストラリア",null,null," 海上輸送日数","（日）",{"$f":"P53/P$49/24","v":10.241071428571429},{"$f":"Q53/Q$49/24","v":10.136904761904761},10.116071428571429,9.7708333333333339,10.077380952380953,9.6875," ⑩＝⑧／④　原産国オーストラリア"]
[null,null,null,null,14.327380952380951,14.511904761904761,14.616071428571429,14.708333333333334,14.583333333333334,14.910714285714285," ⑩＝⑧／④　原産国アメリカ",null,null,null,null,{"$f":"P54/P$49/24","v":14.327380952380951},14.511904761904761,14.616071428571429,14.708333333333334,14.583333333333334,14.910714285714285," ⑩＝⑧／④　原産国アメリカ"]
[null,null,null,null,12.178571428571429,12.37202380952381,12.479166666666666,12.568452380952381,12.443452380952381,12.761904761904761," ⑩＝⑧／④　原産国カナダ",null,null,null,null,12.178571428571429,12.37202380952381,12.479166666666666,12.568452380952381,12.443452380952381,12.761904761904761," ⑩＝⑧／④　原産国カナダ"]
[null,null,null,null,28.035714285714288,28.24702380952381,28.351190476190478,28.44345238095238,28.31845238095238,28.61904761904762," ⑩＝⑧／④　原産国チリ",null,null,null,null,28.035714285714288,28.24702380952381,28.351190476190478,28.44345238095238,28.31845238095238,28.61904761904762," ⑩＝⑧／④　原産国チリ"]
[null,null,null,null,18.267857142857142,18.166666666666668,18.142857142857142,17.800595238095237,18.107142857142858,17.717261904761905," ⑩＝⑧／④　原産国オマーン",null,null,null,null,18.267857142857142,18.166666666666668,18.142857142857142,17.800595238095237,18.107142857142858,17.717261904761905," ⑩＝⑧／④　原産国オマーン"]
[null,null,null,null,27.279761904761902,27.178571428571431,27.154761904761902,26.8125,27.11904761904762,26.464285714285712," ⑩＝⑧／④　原産国ナミビア",null,null,null,null,27.279761904761902,27.178571428571431,27.154761904761902,26.8125,27.11904761904762,26.464285714285712," ⑩＝⑧／④　原産国ナミビア"]
[null,null," 海上輸送費用","（千円/月）",{"$f":"E$50*E$52*E59*E65","v":5831.5617707919428},4700.9305897406512,3015.5094735066323,2912.5971172469181,3003.9761922016642,2887.7562036669869," ⑪＝⑤×⑦×⑨×⑩　原産国オーストラリア",null,null," 海上輸送費用","（千円/月）",{"$f":"P$50*P$52*P59*P65","v":5831.5617707919428},{"$f":"Q$50*Q$52*Q59*Q65","v":4700.9305897406512},3015.5094735066323,2912.5971172469181,3003.9761922016642,2887.7562036669869," ⑪＝⑤×⑦×⑨×⑩　原産国オーストラリア"]
[null,null,null,null,0,0,0,0,0,0," ⑪＝⑤×⑦×⑨×⑩　原産国アメリカ",null,null,null,null,{"$f":"P$50*P$52*P60*P66","v":0},0,0,0,0,0," ⑪＝⑤×⑦×⑨×⑩　原産国アメリカ"]
[null,null,null,null,5565.1915896658056,4604.298877797758,2985.2360837652036,3006.5947965038054,2976.6925986697634,3052.8720074374419," ⑪＝⑤×⑦×⑨×⑩　原産国カナダ",null,null,null,null,5565.1915896658056,4604.298877797758,2985.2360837652036,3006.5947965038054,2976.6925986697634,3052.8720074374419," ⑪＝⑤×⑦×⑨×⑩　原産国カナダ"]
[null,null,null,null,5636.7762444353193,4625.2035860166907,2984.006706794672,2993.7174151623635,2980.5609715674259,3012.1990859266812," ⑪＝⑤×⑦×⑨×⑩　原産国チリ",null,null,null,null,5636.7762444353193,4625.2035860166907,2984.006706794672,2993.7174151623635,2980.5609715674259,3012.1990859266812," ⑪＝⑤×⑦×⑨×⑩　原産国チリ"]
[null,null,null,null,0,0,0,0,0,0," ⑪＝⑤×⑦×⑨×⑩　原産国オマーン",null,null,null,null,0,0,0,0,0,0," ⑪＝⑤×⑦×⑨×⑩　原産国オマーン"]
[null,null,null,null,0,0,0,0,0,0," ⑪＝⑤×⑦×⑨×⑩　原産国ナミビア",null,null,null,null,0,0,0,0,0,0," ⑪＝⑤×⑦×⑨×⑩　原産国ナミビア"]
[null,null," 海上輸送費用　合計","（億円/月）",{"$f":"SUM(E71:J76)*1000/100000000","v":0.66775681310897728},null,null,null,null,null,null,null,null," 海上輸送費用　合計","（億円/月）",{"$f":"SUM(P71:U76)*1000/100000000","v":0.66775681310897728}]
[]
[null,null,"移行期","単位","新潟港","直江津港","伏木富山港","金沢港","七尾港","敦賀港","備考",null,null,"移行期","単位","新潟港","直江津港","伏木富山港","金沢港","七尾港","敦賀港","備考"]
[null,null," 密度","（t/m3）",{"$f":"④海上輸送網入力!$E$9","v":0.68217054263565891},{"$f":"④海上輸送網入力!$E$9","v":0.68217054263565891},{"$f":"④海上輸送網入力!$E$9","v":0.68217054263565891},{"$f":"④海上輸送網入力!$E$9","v":0.68217054263565891},{"$f":"④海上輸送網入力!$E$9","v":0.68217054263565891},{"$f":"④海上輸送網入力!$E$9","v":0.68217054263565891}," ①",null,null," 密度","（t/m3）",{"$f":"④海上輸送網入力!$E$9","v":0.68217054263565891},{"$f":"④海上輸送網入力!$E$9","v":0.68217054263565891},{"$f":"④海上輸送網入力!$E$9","v":0.68217054263565891},{"$f":"④海上輸送網入力!$E$9","v":0.68217054263565891},{"$f":"④海上輸送網入力!$E$9","v":0.68217054263565891},{"$f":"④海上輸送網入力!$E$9","v":0.68217054263565891}," ①"]
[null,null," 運搬船積載量","（m3/隻）",{"$f":"KEISAN(\"アンモニア\",E87,\"タンク容量\",E79,\"外貿\")","v":68396},{"$f":"KEISAN(\"アンモニア\",F87,\"タンク容量\",F79,\"外貿\")","v":34198},{"$f":"KEISAN(\"アンモニア\",G87,\"タンク容量\",G79,\"外貿\")","v":17099},{"$f":"KEISAN(\"アンモニア\",H87,\"タンク容量\",H79,\"外貿\")","v":5130},{"$f":"KEISAN(\"アンモニア\",I87,\"タンク容量\",I79,\"外貿\")","v":5130},{"$f":"KEISAN(\"アンモニア\",J87,\"タンク容量\",J79,\"外貿\")","v":5130}," ② 港湾施設能力及び対象船舶一覧より、需要量に合わせた船型を設定",null,null," 運搬船積載量","（m3/隻）",{"$f":"KEISAN(\"アンモニア\",P87,\"タンク容量\",P79,\"外貿\")","v":68396},{"$f":"KEISAN(\"アンモニア\",Q87,\"タンク容量\",Q79,\"外貿\")","v":34198},{"$f":"KEISAN(\"アンモニア\",R87,\"タンク容量\",R79,\"外貿\")","v":17099},{"$f":"KEISAN(\"アンモニア\",S87,\"タンク容量\",S79,\"外貿\")","v":5130},{"$f":"KEISAN(\"アンモニア\",T87,\"タンク容量\",T79,\"外貿\")","v":5130},{"$f":"KEISAN(\"アンモニア\",U87,\"タンク容量\",U79,\"外貿\")","v":5130}," ② 港湾施設能力及び対象船舶一覧より、需要量に合わせた船型を設定"]
[null,null,null,"（t/隻）",{"$f":"E81*E80","v":46657.736434108527},23328.868217054263,11664.434108527132,3499.5348837209303,3499.5348837209303,3499.5348837209303," ③=②×①",null,null,null,"（t/隻）",{"$f":"P81*P80","v":46657.736434108527},{"$f":"Q81*Q80","v":23328.868217054263},{"$f":"R81*R80","v":11664.434108527132},3499.5348837209303,3499.5348837209303,{"$f":"U81*U80","v":3499.5348837209303}," ③=②×①"]
[null,null,null,"(GT)",{"$f":"KEISAN(\"アンモニア\",E87,\"総トン数\",E79,\"外貿\")","v":40000},{"$f":"KEISAN(\"アンモニア\",F87,\"総トン数\",F79,\"外貿\")","v":20000},{"$f":"KEISAN(\"アンモニア\",G87,\"総トン数\",G79,\"外貿\")","v":10000},{"$f":"KEISAN(\"アンモニア\",H87,\"総トン数\",H79,\"外貿\")","v":3000},{"$f":"KEISAN(\"アンモニア\",I87,\"総トン数\",I79,\"外貿\")","v":3000},{"$f":"KEISAN(\"アンモニア\",J87,\"総トン数\",J79,\"外貿\")","v":3000},"港湾施設能力及び対象船舶一覧より、需要量に合わせた船型を設定",null,null,null,"(GT)",{"$f":"KEISAN(\"アンモニア\",P87,\"総トン数\",P79,\"外貿\")","v":40000},{"$f":"KEISAN(\"アンモニア\",Q87,\"総トン数\",Q79,\"外貿\")","v":20000},{"$f":"KEISAN(\"アンモニア\",R87,\"総トン数\",R79,\"外貿\")","v":10000},{"$f":"KEISAN(\"アンモニア\",S87,\"総トン数\",S79,\"外貿\")","v":3000},{"$f":"KEISAN(\"アンモニア\",T87,\"総トン数\",T79,\"外貿\")","v":3000},{"$f":"KEISAN(\"アンモニア\",U87,\"総トン数\",U79,\"外貿\")","v":3000},"港湾施設能力及び対象船舶一覧より、需要量に合わせた船型を設定"]
[null,null,null,"(DWT)",{"$f":"E83/1.3702","v":29192.818566632606},14596.409283316303,7298.2046416581516,2189.4613924974456,2189.4613924974456,2189.4613924974456," LNG船のDWTとGTの関係：DWT=GT/1.3702 より （※１）",null,null,null,"(DWT)",{"$f":"P83/1.3702","v":29192.818566632606},{"$f":"Q83/1.3702","v":14596.409283316303},{"$f":"R83/1.3702","v":7298.2046416581516},2189.4613924974456,2189.4613924974456,2189.4613924974456," LNG船のDWTとGTの関係：DWT=GT/1.3702 より （※１）"]
[null,null," 船速（外航）","（ノット）",14,14,14,14,14,14," ④ 国土交通省検討資料より",null,null," 船速（外航）","（ノット）",14,14,14,14,14,14," ④ 国土交通省検討資料より"]
[null,null," 海上輸送費用原単位","（千円/日･隻）",{"$f":"45.432*E84^(0.4019)","v":2831.1070509161777},2142.7541067300813,1621.7667079818832,999.63951043123359,999.63951043123359,999.63951043123359," ⑤ 海上輸送費用原単位算定式より （※2）",null,null," 海上輸送費用原単位","（千円/日･隻）",{"$f":"45.432*P84^(0.4019)","v":2831.1070509161777},{"$f":"45.432*Q84^(0.4019)","v":2142.7541067300813},1621.7667079818832,999.63951043123359,999.63951043123359,999.63951043123359," ⑤ 海上輸送費用原単位算定式より （※2）"]
[null,null," 月間需要量","（t/ピーク月）",{"$f":"①需要!$K$32/12*④海上輸送網入力!$C$59","v":32559.837849730629},{"$f":"①需要!$K$64/12*④海上輸送網入力!$C$59","v":21480.363532011343},{"$f":"①需要!$K$96/12*④海上輸送網入力!$C$59","v":8517.2532695304544},{"$f":"①需要!$K$128/12*④海上輸送網入力!$C$59","v":2096.029763795942},{"$f":"①需要!$K$160/12*④海上輸送網入力!$C$59","v":2324.1948490584823},{"$f":"①需要!$K$192/12*④海上輸送網入力!$C$59","v":3200.4443498745281}," ⑥",null,null," 月間需要量","（t/その他月）",{"$f":"①需要!$K$32/12*④海上輸送網入力!$C$60","v":26561.97298267499},{"$f":"①需要!$K$64/12*④海上輸送網入力!$C$60","v":17523.454460325047},{"$f":"①需要!$K$96/12*④海上輸送網入力!$C$60","v":6948.2855619853708},{"$f":"①需要!$K$128/12*④海上輸送網入力!$C$60","v":1709.9190178335318},{"$f":"①需要!$K$160/12*④海上輸送網入力!$C$60","v":1896.0536926529726},{"$f":"①需要!$K$192/12*④海上輸送網入力!$C$60","v":2610.8888117397469}," ⑥"]
[null,null," 月間寄港回数","（回/月）",{"$f":"ROUNDUP(E87/E$82,0)","v":1},1,1,1,1,1," ⑦＝⑥／③",null,null," 月間寄港回数","（回/月）",{"$f":"ROUNDUP(P87/P$82,0)","v":1},{"$f":"ROUNDUP(Q87/Q$82,0)","v":1},1,1,1,1," ⑦＝⑥／③"]
[null,null," 海上輸送距離","（海里）",{"$f":"④海上輸送網入力!C$17","v":3441},{"$f":"④海上輸送網入力!D$17","v":3406},{"$f":"④海上輸送網入力!E$17","v":3399},{"$f":"④海上輸送網入力!F$17","v":3283},{"$f":"④海上輸送網入力!G$17","v":3386},{"$f":"④海上輸送網入力!H$17","v":3255}," ⑧　原産国オーストラリア",null,null," 海上輸送距離","（海里）",{"$f":"④海上輸送網入力!$C$17","v":3441},{"$f":"④海上輸送網入力!$D$17","v":3406},{"$f":"④海上輸送網入力!$E$17","v":3399},{"$f":"④海上輸送網入力!$F$17","v":3283},{"$f":"④海上輸送網入力!$G$17","v":3386},{"$f":"④海上輸送網入力!$H$17","v":3255}," ⑧　原産国オーストラリア"]
[null,null,null,null,{"$f":"④海上輸送網入力!C$21","v":4814},{"$f":"④海上輸送網入力!D$21","v":4876},{"$f":"④海上輸送網入力!E$21","v":4911},{"$f":"④海上輸送網入力!F$21","v":4942},{"$f":"④海上輸送網入力!G$21","v":4900},{"$f":"④海上輸送網入力!H$21","v":5010}," ⑧　原産国アメリカ",null,null,null,null,{"$f":"④海上輸送網入力!$C$21","v":4814},{"$f":"④海上輸送網入力!$D$21","v":4876},{"$f":"④海上輸送網入力!$E$21","v":4911},{"$f":"④海上輸送網入力!$F$21","v":4942},{"$f":"④海上輸送網入力!$G$21","v":4900},{"$f":"④海上輸送網入力!$H$21","v":5010}," ⑧　原産国アメリカ"]
[null,null,null,null,{"$f":"④海上輸送網入力!C$25","v":4092},{"$f":"④海上輸送網入力!D$25","v":4157},{"$f":"④海上輸送網入力!E$25","v":4193},{"$f":"④海上輸送網入力!F$25","v":4223},{"$f":"④海上輸送網入力!G$25","v":4181},{"$f":"④海上輸送網入力!H$25","v":4288}," ⑧　原産国カナダ",null,null,null,null,{"$f":"④海上輸送網入力!$C$25","v":4092},{"$f":"④海上輸送網入力!$D$25","v":4157},{"$f":"④海上輸送網入力!$E$25","v":4193},{"$f":"④海上輸送網入力!$F$25","v":4223},{"$f":"④海上輸送網入力!$G$25","v":4181},{"$f":"④海上輸送網入力!$H$25","v":4288}," ⑧　原産国カナダ"]
[null,null,null,null,{"$f":"④海上輸送網入力!C$29","v":9420},{"$f":"④海上輸送網入力!D$29","v":9491},{"$f":"④海上輸送網入力!E$29","v":9526},{"$f":"④海上輸送網入力!F$29","v":9557},{"$f":"④海上輸送網入力!G$29","v":9515},{"$f":"④海上輸送網入力!H$29","v":9616}," ⑧　原産国チリ",null,null,null,null,{"$f":"④海上輸送網入力!$C$29","v":9420},{"$f":"④海上輸送網入力!$D$29","v":9491},{"$f":"④海上輸送網入力!$E$29","v":9526},{"$f":"④海上輸送網入力!$F$29","v":9557},{"$f":"④海上輸送網入力!$G$29","v":9515},{"$f":"④海上輸送網入力!$H$29","v":9616}," ⑧　原産国チリ"]
[null,null,null,null,{"$f":"④海上輸送網入力!C$33","v":6138},{"$f":"④海上輸送網入力!D$33","v":6104},{"$f":"④海上輸送網入力!E$33","v":6096},{"$f":"④海上輸送網入力!F$33","v":5981},{"$f":"④海上輸送網入力!G$33","v":6084},{"$f":"④海上輸送網入力!H$33","v":5953}," ⑧　原産国オマーン",null,null,null,null,{"$f":"④海上輸送網入力!$C$33","v":6138},{"$f":"④海上輸送網入力!$D$33","v":6104},{"$f":"④海上輸送網入力!$E$33","v":6096},{"$f":"④海上輸送網入力!$F$33","v":5981},{"$f":"④海上輸送網入力!$G$33","v":6084},{"$f":"④海上輸送網入力!$H$33","v":5953}," ⑧　原産国オマーン"]
[null,null,null,null,{"$f":"④海上輸送網入力!C$37","v":9166},{"$f":"④海上輸送網入力!D$37","v":9132},{"$f":"④海上輸送網入力!E$37","v":9124},{"$f":"④海上輸送網入力!F$37","v":9009},{"$f":"④海上輸送網入力!G$37","v":9112},{"$f":"④海上輸送網入力!H$37","v":8892}," ⑧　原産国ナミビア",null,null,null,null,{"$f":"④海上輸送網入力!$C$37","v":9166},{"$f":"④海上輸送網入力!$D$37","v":9132},{"$f":"④海上輸送網入力!$E$37","v":9124},{"$f":"④海上輸送網入力!$F$37","v":9009},{"$f":"④海上輸送網入力!$G$37","v":9112},{"$f":"④海上輸送網入力!$H$37","v":8892}," ⑧　原産国ナミビア"]
[null,null,"シナリオ設定","（％）",0.35206261508833564,0.35206261508833564,0.35206261508833564,0.35206261508833564,0.35206261508833564,0.35206261508833564," ⑨　原産国オーストラリア",null,null,"シナリオ設定","（％）",{"$f":"E95","v":0.35206261508833564},{"$f":"F95","v":0.35206261508833564},0.35206261508833564,0.35206261508833564,0.35206261508833564,0.35206261508833564," ⑨　原産国オーストラリア"]
[null,null,null,null,0.24109947870613282,0.24109947870613282,0.24109947870613282,0.24109947870613282,0.24109947870613282,0.24109947870613282," ⑨　原産国アメリカ",null,null,null,null,{"$f":"E96","v":0.24109947870613282},0.24109947870613282,0.24109947870613282,0.24109947870613282,0.24109947870613282,0.24109947870613282," ⑨　原産国アメリカ"]
[null,null,null,null,0.28252975834852107,0.28252975834852107,0.28252975834852107,0.28252975834852107,0.28252975834852107,0.28252975834852107," ⑨　原産国カナダ",null,null,null,null,0.28252975834852107,0.28252975834852107,0.28252975834852107,0.28252975834852107,0.28252975834852107,0.28252975834852107," ⑨　原産国カナダ"]
[null,null,null,null,0.12430814785701055,0.12430814785701055,0.12430814785701055,0.12430814785701055,0.12430814785701055,0.12430814785701055," ⑨　原産国チリ",null,null,null,null,0.12430814785701055,0.12430814785701055,0.12430814785701055,0.12430814785701055,0.12430814785701055,0.12430814785701055," ⑨　原産国チリ"]
[null,null,null,null,0,0,0,0,0,0," ⑨　原産国オマーン",null,null,null,null,0,0,0,0,0,0," ⑨　原産国オマーン"]
[null,null,null,null,0,0,0,0,0,0," ⑨　原産国ナミビア",null,null,null,null,0,0,0,0,0,0," ⑨　原産国ナミビア"]
[null,null," 海上輸送日数","（日）",{"$f":"E89/E$85/24","v":10.241071428571429},10.136904761904761,10.116071428571429,9.7708333333333339,10.077380952380953,9.6875," ⑩＝⑧／④　原産国オーストラリア",null,null," 海上輸送日数","（日）",{"$f":"P89/P$85/24","v":10.241071428571429},{"$f":"Q89/Q$85/24","v":10.136904761904761},10.116071428571429,9.7708333333333339,10.077380952380953,9.6875," ⑩＝⑧／④　原産国オーストラリア"]
[null,null,null,null,14.327380952380951,14.511904761904761,14.616071428571429,14.708333333333334,14.583333333333334,14.910714285714285," ⑩＝⑧／④　原産国アメリカ",null,null,null,null,{"$f":"P90/P$85/24","v":14.327380952380951},14.511904761904761,14.616071428571429,14.708333333333334,14.583333333333334,14.910714285714285," ⑩＝⑧／④　原産国アメリカ"]
[null,null,null,null,12.178571428571429,12.37202380952381,12.479166666666666,12.568452380952381,12.443452380952381,12.761904761904761," ⑩＝⑧／④　原産国カナダ",null,null,null,null,12.178571428571429,12.37202380952381,12.479166666666666,12.568452380952381,12.443452380952381,12.761904761904761," ⑩＝⑧／④　原産国カナダ"]
[null,null,null,null,28.035714285714288,28.24702380952381,28.351190476190478,28.44345238095238,28.31845238095238,28.61904761904762," ⑩＝⑧／④　原産国チリ",null,null,null,null,28.035714285714288,28.24702380952381,28.351190476190478,28.44345238095238,28.31845238095238,28.61904761904762," ⑩＝⑧／④　原産国チリ"]
[null,null,null,null,18.267857142857142,18.166666666666668,18.142857142857142,17.800595238095237,18.107142857142858,17.717261904761905," ⑩＝⑧／④　原産国オマーン",null,null,null,null,18.267857142857142,18.166666666666668,18.142857142857142,17.800595238095237,18.107142857142858,17.717261904761905," ⑩＝⑧／④　原産国オマーン"]
[null,null,null,null,27.279761904761902,27.178571428571431,27.154761904761902,26.8125,27.11904761904762,26.464285714285712," ⑩＝⑧／④　原産国ナミビア",null,null,null,null,27.279761904761902,27.178571428571431,27.154761904761902,26.8125,27.11904761904762,26.464285714285712," ⑩＝⑧／④　原産国ナミビア"]
[null,null," 海上輸送費用","（千円/月）",{"$f":"E$86*E$88*E95*E101","v":10207.551909605714},7647.1148521681371,5775.9068235349841,3438.7050705873435,3546.5901215378449,3409.3770955716727," ⑪＝⑤×⑦×⑨×⑩　原産国オーストラリア",null,null," 海上輸送費用","（千円/月）",{"$f":"P$86*P$88*P95*P101","v":10207.551909605714},{"$f":"Q$86*Q$88*Q95*Q101","v":7647.1148521681371},5775.9068235349841,3438.7050705873435,3546.5901215378449,3409.3770955716727," ⑪＝⑤×⑦×⑨×⑩　原産国オーストラリア"]
[null,null,null,null,9779.5612557625827,7497.0952240248844,5714.987817815113,3544.8931414681483,3514.7665708607706,3593.6694938800933," ⑪＝⑤×⑦×⑨×⑩　原産国アメリカ",null,null,null,null,{"$f":"P$86*P$88*P96*P102","v":9779.5612557625827},7497.0952240248844,5714.987817815113,3544.8931414681483,3514.7665708607706,3593.6694938800933," ⑪＝⑤×⑦×⑨×⑩　原産国アメリカ"]
[null,null,null,null,9741.2981755486562,7489.9217633780945,5717.9211730453117,3549.681729312334,3514.3782406476125,3604.3180808172592," ⑪＝⑤×⑦×⑨×⑩　原産国カナダ",null,null,null,null,9741.2981755486562,7489.9217633780945,5717.9211730453117,3549.681729312334,3514.3782406476125,3604.3180808172592," ⑪＝⑤×⑦×⑨×⑩　原産国カナダ"]
[null,null,null,null,9866.5997856852136,7523.927946122024,5715.5664244049331,3534.4782821028007,3518.9453650945011,3556.2983321858883," ⑪＝⑤×⑦×⑨×⑩　原産国チリ",null,null,null,null,9866.5997856852136,7523.927946122024,5715.5664244049331,3534.4782821028007,3518.9453650945011,3556.2983321858883," ⑪＝⑤×⑦×⑨×⑩　原産国チリ"]
[null,null,null,null,0,0,0,0,0,0," ⑪＝⑤×⑦×⑨×⑩　原産国オマーン",null,null,null,null,0,0,0,0,0,0," ⑪＝⑤×⑦×⑨×⑩　原産国オマーン"]
[null,null,null,null,0,0,0,0,0,0," ⑪＝⑤×⑦×⑨×⑩　原産国ナミビア",null,null,null,null,0,0,0,0,0,0," ⑪＝⑤×⑦×⑨×⑩　原産国ナミビア"]
[null,null," 海上輸送費用　合計","（億円/月）",{"$f":"SUM(E107:J112)*1000/100000000","v":1.3500355467516192},null,null,null,null,null,null,null,null," 海上輸送費用　合計","（億円/月）",{"$f":"SUM(P107:U112)*1000/100000000","v":1.3500355467516192}]
[]
[null,null,"2050年","単位","新潟港","直江津港","伏木富山港","金沢港","七尾港","敦賀港","備考",null,null,"2050年","単位","新潟港","直江津港","伏木富山港","金沢港","七尾港","敦賀港","備考"]
[null,null," 密度","（t/m3）",{"$f":"④海上輸送網入力!$E$9","v":0.68217054263565891},{"$f":"④海上輸送網入力!$E$9","v":0.68217054263565891},{"$f":"④海上輸送網入力!$E$9","v":0.68217054263565891},{"$f":"④海上輸送網入力!$E$9","v":0.68217054263565891},{"$f":"④海上輸送網入力!$E$9","v":0.68217054263565891},{"$f":"④海上輸送網入力!$E$9","v":0.68217054263565891}," ①",null,null," 密度","（t/m3）",{"$f":"④海上輸送網入力!$E$9","v":0.68217054263565891},{"$f":"④海上輸送網入力!$E$9","v":0.68217054263565891},{"$f":"④海上輸送網入力!$E$9","v":0.68217054263565891},{"$f":"④海上輸送網入力!$E$9","v":0.68217054263565891},{"$f":"④海上輸送網入力!$E$9","v":0.68217054263565891},{"$f":"④海上輸送網入力!$E$9","v":0.68217054263565891}," ①"]
[null,null," 運搬船積載量","（m3/隻）",{"$f":"KEISAN(\"アンモニア\",E123,\"タンク容量\",E115,\"外貿\")","v":87000},{"$f":"KEISAN(\"アンモニア\",F123,\"タンク容量\",F115,\"外貿\")","v":87000},{"$f":"KEISAN(\"アンモニア\",G123,\"タンク容量\",G115,\"外貿\")","v":68396},{"$f":"KEISAN(\"アンモニア\",H123,\"タンク容量\",H115,\"外貿\")","v":5130},{"$f":"KEISAN(\"アンモニア\",I123,\"タンク容量\",I115,\"外貿\")","v":8550},{"$f":"KEISAN(\"アンモニア\",J123,\"タンク容量\",J115,\"外貿\")","v":17099}," ② 港湾施設能力及び対象船舶一覧より、需要量に合わせた船型を設定",null,null," 運搬船積載量","（m3/隻）",{"$f":"KEISAN(\"アンモニア\",P123,\"タンク容量\",P115,\"外貿\")","v":87000},{"$f":"KEISAN(\"アンモニア\",Q123,\"タンク容量\",Q115,\"外貿\")","v":87000},{"$f":"KEISAN(\"アンモニア\",R123,\"タンク容量\",R115,\"外貿\")","v":68396},{"$f":"KEISAN(\"アンモニア\",S123,\"タンク容量\",S115,\"外貿\")","v":5130},{"$f":"KEISAN(\"アンモニア\",T123,\"タンク容量\",T115,\"外貿\")","v":8550},{"$f":"KEISAN(\"アンモニア\",U123,\"タンク容量\",U115,\"外貿\")","v":8550}," ② 港湾施設能力及び対象船舶一覧より、需要量に合わせた船型を設定"]
[null,null,null,"（t/隻）",{"$f":"E117*E116","v":59348.837209302328},59348.837209302328,46657.736434108527,3499.5348837209303,5832.5581395348836,11664.434108527132," ③=②×①",null,null,null,"（t/隻）",{"$f":"P117*P116","v":59348.837209302328},{"$f":"Q117*Q116","v":59348.837209302328},{"$f":"R117*R116","v":46657.736434108527},{"$f":"S117*S116","v":3499.5348837209303},{"$f":"T117*T116","v":5832.5581395348836},{"$f":"U117*U116","v":5832.5581395348836}," ③=②×①"]
[null,null,null,"(GT)",{"$f":"KEISAN(\"アンモニア\",E123,\"総トン数\",E115,\"外貿\")","v":50000},{"$f":"KEISAN(\"アンモニア\",F123,\"総トン数\",F115,\"外貿\")","v":50000},{"$f":"KEISAN(\"アンモニア\",G123,\"総トン数\",G115,\"外貿\")","v":40000},{"$f":"KEISAN(\"アンモニア\",H123,\"総トン数\",H115,\"外貿\")","v":3000},{"$f":"KEISAN(\"アンモニア\",I123,\"総トン数\",I115,\"外貿\")","v":5000},{"$f":"KEISAN(\"アンモニア\",J123,\"総トン数\",J115,\"外貿\")","v":10000},"港湾施設能力及び対象船舶一覧より、需要量に合わせた船型を設定",null,null,null,"(GT)",{"$f":"KEISAN(\"アンモニア\",P123,\"総トン数\",P115,\"外貿\")","v":50000},{"$f":"KEISAN(\"アンモニア\",Q123,\"総トン数\",Q115,\"外貿\")","v":50000},{"$f":"KEISAN(\"アンモニア\",R123,\"総トン数\",R115,\"外貿\")","v":40000},{"$f":"KEISAN(\"アンモニア\",S123,\"総トン数\",S115,\"外貿\")","v":3000},{"$f":"KEISAN(\"アンモニア\",T123,\"総トン数\",T115,\"外貿\")","v":5000},{"$f":"KEISAN(\"アンモニア\",U123,\"総トン数\",U115,\"外貿\")","v":5000},"港湾施設能力及び対象船舶一覧より、需要量に合わせた船型を設定"]
[null,null,null,"(DWT)",{"$f":"E119/1.3702","v":36491.023208290761},36491.023208290761,29192.818566632606,2189.4613924974456,3649.1023208290758,7298.2046416581516," LNG船のDWTとGTの関係：DWT=GT/1.3702 より （※１）",null,null,null,"(DWT)",{"$f":"P119/1.3702","v":36491.023208290761},{"$f":"Q119/1.3702","v":36491.023208290761},{"$f":"R119/1.3702","v":29192.818566632606},{"$f":"S119/1.3702","v":2189.4613924974456},3649.1023208290758,3649.1023208290758," LNG船のDWTとGTの関係：DWT=GT/1.3702 より （※１）"]
[null,null," 船速（外航）","（ノット）",14,14,14,14,14,14," ④ 国土交通省検討資料より",null,null," 船速（外航）","（ノット）",14,14,14,14,14,14," ④ 国土交通省検討資料より"]
[null,null," 海上輸送費用原単位","（千円/日･隻）",{"$f":"45.432*E120^(0.4019)","v":3096.7377308647324},3096.7377308647324,2831.1070509161777,999.63951043123359,1227.4517392628231,1621.7667079818832," ⑤ 海上輸送費用原単位算定式より （※2）",null,null," 海上輸送費用原単位","（千円/日･隻）",{"$f":"45.432*P120^(0.4019)","v":3096.7377308647324},{"$f":"45.432*Q120^(0.4019)","v":3096.7377308647324},2831.1070509161777,999.63951043123359,1227.4517392628231,1227.4517392628231," ⑤ 海上輸送費用原単位算定式より （※2）"]
[null,null," 月間需要量","（t/ピーク月）",{"$f":"①需要!$L$32/12*④海上輸送網入力!$C$59","v":194595.37941892043},{"$f":"①需要!$L$64/12*④海上輸送網入力!$C$59","v":123596.20844510786},{"$f":"①需要!$L$96/12*④海上輸送網入力!$C$59","v":36205.067441726693},{"$f":"①需要!$L$128/12*④海上輸送網入力!$C$59","v":2889.0341422598653},{"$f":"①需要!$L$160/12*④海上輸送網入力!$C$59","v":4397.7723593363435},{"$f":"①需要!$L$192/12*④海上輸送網入力!$C$59","v":5934.7400102207357}," ⑥",null,null," 月間需要量","（t/その他月）",{"$f":"①需要!$L$32/12*④海上輸送網入力!$C$60","v":158748.86215754037},{"$f":"①需要!$L$64/12*④海上輸送網入力!$C$60","v":100828.48583679853},{"$f":"①需要!$L$96/12*④海上輸送網入力!$C$60","v":29535.712912987572},{"$f":"①需要!$L$128/12*④海上輸送網入力!$C$60","v":2356.8436423698904},{"$f":"①需要!$L$160/12*④海上輸送網入力!$C$60","v":3587.6563984059653},{"$f":"①需要!$L$192/12*④海上輸送網入力!$C$60","v":4841.4984293906009}," ⑥"]
[null,null," 月間寄港回数","（回/月）",{"$f":"ROUNDUP(E123/E$118,0)","v":4},3,1,1,1,1," ⑦＝⑥／③",null,null," 月間寄港回数","（回/月）",{"$f":"ROUNDUP(P123/P$118,0)","v":3},{"$f":"ROUNDUP(Q123/Q$118,0)","v":2},{"$f":"ROUNDUP(R123/R$118,0)","v":1},1,1,1," ⑦＝⑥／③"]
[null,null," 海上輸送距離","（海里）",{"$f":"④海上輸送網入力!C$17","v":3441},{"$f":"④海上輸送網入力!D$17","v":3406},{"$f":"④海上輸送網入力!E$17","v":3399},{"$f":"④海上輸送網入力!F$17","v":3283},{"$f":"④海上輸送網入力!G$17","v":3386},{"$f":"④海上輸送網入力!H$17","v":3255}," ⑧　原産国オーストラリア",null,null," 海上輸送距離","（海里）",{"$f":"④海上輸送網入力!$C$17","v":3441},{"$f":"④海上輸送網入力!$D$17","v":3406},{"$f":"④海上輸送網入力!$E$17","v":3399},{"$f":"④海上輸送網入力!$F$17","v":3283},{"$f":"④海上輸送網入力!$G$17","v":3386},{"$f":"④海上輸送網入力!$H$17","v":3255}," ⑧　原産国オーストラリア"]
[null,null,null,null,{"$f":"④海上輸送網入力!C$21","v":4814},{"$f":"④海上輸送網入力!D$21","v":4876},{"$f":"④海上輸送網入力!E$21","v":4911},{"$f":"④海上輸送網入力!F$21","v":4942},{"$f":"④海上輸送網入力!G$21","v":4900},{"$f":"④海上輸送網入力!H$21","v":5010}," ⑧　原産国アメリカ",null,null,null,null,{"$f":"④海上輸送網入力!$C$21","v":4814},{"$f":"④海上輸送網入力!$D$21","v":4876},{"$f":"④海上輸送網入力!$E$21","v":4911},{"$f":"④海上輸送網入力!$F$21","v":4942},{"$f":"④海上輸送網入力!$G$21","v":4900},{"$f":"④海上輸送網入力!$H$21","v":5010}," ⑧　原産国アメリカ"]
[null,null,null,null,{"$f":"④海上輸送網入力!C$25","v":4092},{"$f":"④海上輸送網入力!D$25","v":4157},{"$f":"④海上輸送網入力!E$25","v":4193},{"$f":"④海上輸送網入力!F$25","v":4223},{"$f":"④海上輸送網入力!G$25","v":4181},{"$f":"④海上輸送網入力!H$25","v":4288}," ⑧　原産国カナダ",null,null,null,null,{"$f":"④海上輸送網入力!$C$25","v":4092},{"$f":"④海上輸送網入力!$D$25","v":4157},{"$f":"④海上輸送網入力!$E$25","v":4193},{"$f":"④海上輸送網入力!$F$25","v":4223},{"$f":"④海上輸送網入力!$G$25","v":4181},{"$f":"④海上輸送網入力!$H$25","v":4288}," ⑧　原産国カナダ"]
[null,null,null,null,{"$f":"④海上輸送網入力!C$29","v":9420},{"$f":"④海上輸送網入力!D$29","v":9491},{"$f":"④海上輸送網入力!E$29","v":9526},{"$f":"④海上輸送網入力!F$29","v":9557},{"$f":"④海上輸送網入力!G$29","v":9515},{"$f":"④海上輸送網入力!H$29","v":9616}," ⑧　原産国チリ",null,null,null,null,{"$f":"④海上輸送網入力!$C$29","v":9420},{"$f":"④海上輸送網入力!$D$29","v":9491},{"$f":"④海上輸送網入力!$E$29","v":9526},{"$f":"④海上輸送網入力!$F$29","v":9557},{"$f":"④海上輸送網入力!$G$29","v":9515},{"$f":"④海上輸送網入力!$H$29","v":9616}," ⑧　原産国チリ"]
[null,null,null,null,{"$f":"④海上輸送網入力!C$33","v":6138},{"$f":"④海上輸送網入力!D$33","v":6104},{"$f":"④海上輸送網入力!E$33","v":6096},{"$f":"④海上輸送網入力!F$33","v":5981},{"$f":"④海上輸送網入力!G$33","v":6084},{"$f":"④海上輸送網入力!H$33","v":5953}," ⑧　原産国オマーン",null,null,null,null,{"$f":"④海上輸送網入力!$C$33","v":6138},{"$f":"④海上輸送網入力!$D$33","v":6104},{"$f":"④海上輸送網入力!$E$33","v":6096},{"$f":"④海上輸送網入力!$F$33","v":5981},{"$f":"④海上輸送網入力!$G$33","v":6084},{"$f":"④海上輸送網入力!$H$33","v":5953}," ⑧　原産国オマーン"]
[null,null,null,null,{"$f":"④海上輸送網入力!C$37","v":9166},{"$f":"④海上輸送網入力!D$37","v":9132},{"$f":"④海上輸送網入力!E$37","v":9124},{"$f":"④海上輸送網入力!F$37","v":9009},{"$f":"④海上輸送網入力!G$37","v":9112},{"$f":"④海上輸送網入力!H$37","v":8892}," ⑧　原産国ナミビア",null,null,null,null,{"$f":"④海上輸送網入力!$C$37","v":9166},{"$f":"④海上輸送網入力!$D$37","v":9132},{"$f":"④海上輸送網入力!$E$37","v":9124},{"$f":"④海上輸送網入力!$F$37","v":9009},{"$f":"④海上輸送網入力!$G$37","v":9112},{"$f":"④海上輸送網入力!$H$37","v":8892}," ⑧　原産国ナミビア"]
[null,null,"シナリオ設定","（％）",0.26555283191264994,0.26555283191264994,0.26555283191264994,0.26555283191264994,0.26555283191264994,0.26555283191264994," ⑨　原産国オーストラリア",null,null,"シナリオ設定","（％）",{"$f":"E131","v":0.26555283191264994},{"$f":"F131","v":0.26555283191264994},0.26555283191264994,0.26555283191264994,0.26555283191264994,0.26555283191264994," ⑨　原産国オーストラリア"]
[null,null,null,null,0.18185585915452246,0.18185585915452246,0.18185585915452246,0.18185585915452246,0.18185585915452246,0.18185585915452246," ⑨　原産国アメリカ",null,null,null,null,{"$f":"E132","v":0.18185585915452246},0.18185585915452246,0.18185585915452246,0.18185585915452246,0.18185585915452246,0.18185585915452246," ⑨　原産国アメリカ"]
[null,null,null,null,0.21310577781802137,0.21310577781802137,0.21310577781802137,0.21310577781802137,0.21310577781802137,0.21310577781802137," ⑨　原産国カナダ",null,null,null,null,0.21310577781802137,0.21310577781802137,0.21310577781802137,0.21310577781802137,0.21310577781802137,0.21310577781802137," ⑨　原産国カナダ"]
[null,null,null,null,9.3762811723031039E-2,9.3762811723031039E-2,9.3762811723031039E-2,9.3762811723031039E-2,9.3762811723031039E-2,9.3762811723031039E-2," ⑨　原産国チリ",null,null,null,null,9.3762811723031039E-2,9.3762811723031039E-2,9.3762811723031039E-2,9.3762811723031039E-2,9.3762811723031039E-2,9.3762811723031039E-2," ⑨　原産国チリ"]
[null,null,null,null,0.14732645559682442,0.14732645559682442,0.14732645559682442,0.14732645559682442,0.14732645559682442,0.14732645559682442," ⑨　原産国オマーン",null,null,null,null,0.14732645559682442,0.14732645559682442,0.14732645559682442,0.14732645559682442,0.14732645559682442,0.14732645559682442," ⑨　原産国オマーン"]
[null,null,null,null,9.8396263794950839E-2,9.8396263794950839E-2,9.8396263794950839E-2,9.8396263794950839E-2,9.8396263794950839E-2,9.8396263794950839E-2," ⑨　原産国ナミビア",null,null,null,null,9.8396263794950839E-2,9.8396263794950839E-2,9.8396263794950839E-2,9.8396263794950839E-2,9.8396263794950839E-2,9.8396263794950839E-2," ⑨　原産国ナミビア"]
[null,null," 海上輸送日数","（日）",{"$f":"E125/E$121/24","v":10.241071428571429},{"$f":"F125/F$121/24","v":10.136904761904761},10.116071428571429,9.7708333333333339,10.077380952380953,9.6875," ⑩＝⑧／④　原産国オーストラリア",null,null," 海上輸送日数","（日）",{"$f":"P125/P$121/24","v":10.241071428571429},{"$f":"Q125/Q$121/24","v":10.136904761904761},10.116071428571429,9.7708333333333339,10.077380952380953,9.6875," ⑩＝⑧／④　原産国オーストラリア"]
[null,null,null,null,{"$f":"E126/E$121/24","v":14.327380952380951},14.511904761904761,14.616071428571429,14.708333333333334,14.583333333333334,14.910714285714285," ⑩＝⑧／④　原産国アメリカ",null,null,null,null,{"$f":"P126/P$121/24","v":14.327380952380951},14.511904761904761,14.616071428571429,14.708333333333334,14.583333333333334,14.910714285714285," ⑩＝⑧／④　原産国アメリカ"]
[null,null,null,null,12.178571428571429,12.37202380952381,12.479166666666666,12.568452380952381,12.443452380952381,12.761904761904761," ⑩＝⑧／④　原産国カナダ",null,null,null,null,12.178571428571429,12.37202380952381,12.479166666666666,12.568452380952381,12.443452380952381,12.761904761904761," ⑩＝⑧／④　原産国カナダ"]
[null,null,null,null,28.035714285714288,28.24702380952381,28.351190476190478,28.44345238095238,28.31845238095238,28.61904761904762," ⑩＝⑧／④　原産国チリ",null,null,null,null,28.035714285714288,28.24702380952381,28.351190476190478,28.44345238095238,28.31845238095238,28.61904761904762," ⑩＝⑧／④　原産国チリ"]
[null,null,null,null,18.267857142857142,18.166666666666668,18.142857142857142,17.800595238095237,18.107142857142858,17.717261904761905," ⑩＝⑧／④　原産国オマーン",null,null,null,null,18.267857142857142,18.166666666666668,18.142857142857142,17.800595238095237,18.107142857142858,17.717261904761905," ⑩＝⑧／④　原産国オマーン"]
[null,null,null,null,27.279761904761902,27.178571428571431,27.154761904761902,26.8125,27.11904761904762,26.464285714285712," ⑩＝⑧／④　原産国ナミビア",null,null,null,null,27.279761904761902,27.178571428571431,27.154761904761902,26.8125,27.11904761904762,26.464285714285712," ⑩＝⑧／④　原産国ナミビア"]
[null,null," 海上輸送費用","（千円/月）",{"$f":"E$122*E$124*E131*E137","v":33686.876886350001},{"$f":"F$122*F$124*F131*F137","v":25008.174079099415},7605.3484341923568,2593.737109456335,3284.7554296292506,4172.0646881854955," ⑪＝⑤×⑦×⑨×⑩　原産国オーストラリア",null,null," 海上輸送費用","（千円/月）",{"$f":"P$122*P$124*P131*P137","v":25265.157664762504},{"$f":"Q$122*Q$124*Q131*Q137","v":16672.116052732941},7605.3484341923568,{"$f":"S$122*S$124*S131*S137","v":2593.737109456335},3284.7554296292506,3157.6724522868312," ⑪＝⑤×⑦×⑨×⑩　原産国オーストラリア"]
[null,null,null,null,{"$f":"E$122*E$124*E132*E138","v":32274.425733301799},24517.568530678167,7525.1341442255689,2673.8323587933423,3255.2813214593234,4397.5838330997531," ⑪＝⑤×⑦×⑨×⑩　原産国アメリカ",null,null,null,null,{"$f":"P$122*P$124*P132*P138","v":24205.819299976352},16345.045687118776,7525.1341442255689,2673.8323587933423,3255.2813214593234,3328.3590654104505," ⑪＝⑤×⑦×⑨×⑩　原産国アメリカ"]
[null,null,null,null,32148.150238073013,24494.109336449692,7528.9966006827999,2677.444281810408,3254.9216605646479,4410.6145399691477," ⑪＝⑤×⑦×⑨×⑩　原産国カナダ",null,null,null,null,{"$f":"P$122*P$124*P133*P139","v":24111.11267855476},16329.406224299793,7528.9966006827999,2677.444281810408,3254.9216605646479,3338.2214973693399," ⑪＝⑤×⑦×⑨×⑩　原産国カナダ"]
[null,null,null,null,32561.669557074416,24605.318930429399,7525.8960167516234,2665.9766669933306,3259.15160716423,4351.8526336195382," ⑪＝⑤×⑦×⑨×⑩　原産国チリ",null,null,null,null,24421.252167805811,16403.545953619599,7525.8960167516234,2665.9766669933306,3259.15160716423,3293.7469106138979," ⑪＝⑤×⑦×⑨×⑩　原産国チリ"]
[null,null,null,null,33337.479704191617,24864.610962168332,7567.3306911122372,2621.5532205514564,3274.4253528573877,4233.1701658615684," ⑪＝⑤×⑦×⑨×⑩　原産国オマーン",null,null,null,null,25003.109778143713,16576.407308112222,7567.3306911122372,2621.5532205514564,3274.4253528573877,3203.9207964431339," ⑪＝⑤×⑦×⑨×⑩　原産国オマーン"]
[null,null,null,null,33249.38376419885,24844.537355552911,7564.5116967075573,2637.298761461127,3275.3481329865363,4223.0591623581668," ⑪＝⑤×⑦×⑨×⑩　原産国ナミビア",null,null,null,null,24937.037823149141,16563.024903701942,7564.5116967075573,2637.298761461127,3275.3481329865363,3196.2681736738673," ⑪＝⑤×⑦×⑨×⑩　原産国ナミビア"]
[null,null," 海上輸送費用　合計","（億円/月）",{"$f":"SUM(E143:J148)*1000/100000000","v":4.5217159358806089},null,null,null,null,null,null,null,null," 海上輸送費用　合計","（億円/月）",{"$f":"SUM(P143:U148)*1000/100000000","v":3.4714216792517458}]
[null,null,"（※1）「統計解析による船舶諸元に関する研究－船舶の主要諸元の計画基準（案）－」（国土技術政策総合研究所研究報告、第28号2006年3月）",null,null,null,null,null,null,null,null,null,null,"（※1）「統計解析による船舶諸元に関する研究－船舶の主要諸元の計画基準（案）－」（国土技術政策総合研究所研究報告、第28号2006年3月）"]
[null,null,"（※2）「港湾整備事業の費用対効果分析マニュアル」（令和６年６月、国土交通省港湾局）",null,null,null,null,null,null,null,null,null,null,"（※2）「港湾整備事業の費用対効果分析マニュアル」（令和６年６月、国土交通省港湾局）"]
[null,null,"貯蔵費用"]
[null,null,"液化水素（アンモニアクラッキング）"]
[null,null,"実証期","単位","新潟港","直江津港","伏木富山港","金沢港","七尾港","敦賀港","備考"]
[null,null," 年間需要量","（t/年）",{"$f":"①需要!$I$32","v":24334.841350730701},{"$f":"①需要!$I$64","v":15154.797920383829},{"$f":"①需要!$I$96","v":3602.14042027817},{"$f":"①需要!$I$128","v":0.95365853658536592},{"$f":"①需要!$I$160","v":198.77471991842708},{"$f":"①需要!$I$192","v":21.275952428945775}," A：実証期の需要"]
[null,null," 必要量","（１か月分）",1,1,1,1,1,1," B"]
[null,null," 月換算","（12か月/年）",12,12,12,12,12,12," C"]
[null,null," 需要ピーク係数","－",{"$f":"③輸送・貯蔵入力!$C$18","v":1.1399999999999999},{"$f":"③輸送・貯蔵入力!$C$18","v":1.1399999999999999},{"$f":"③輸送・貯蔵入力!$C$18","v":1.1399999999999999},{"$f":"③輸送・貯蔵入力!$C$18","v":1.1399999999999999},{"$f":"③輸送・貯蔵入力!$C$18","v":1.1399999999999999},{"$f":"③輸送・貯蔵入力!$C$18","v":1.1399999999999999}," D"]
[null,null," 月間需要量（ピーク月）","（t/月）",{"$f":"E155/E157*E158","v":2311.8099283194165},{"$f":"F155/F157*F158","v":1439.7058024364637},{"$f":"G155/G157*G158","v":342.20333992642611},9.0597560975609767E-2,18.883598392250569,2.0212154807498486," E=A÷C×D"]
[null,null," 備蓄タンク容量","（t/基）",3000,2000,1000,1000,1000,1000," F（E：月間需要量（ピーク月）を踏まえ1,000トン刻みで設定　※最大110,000トン）"]
[null,null," 備蓄タンク基数","（基）",{"$f":"ROUNDUP(E159/E160,0)","v":1},{"$f":"ROUNDUP(F155/F160/F156/F157*F158,0)","v":1},{"$f":"ROUNDUP(G155/G160/G156/G157*G158,0)","v":1},{"$f":"ROUNDUP(H155/H160/H156/H157*H158,0)","v":1},{"$f":"ROUNDUP(I155/I160/I156/I157*I158,0)","v":1},{"$f":"ROUNDUP(J155/J160/J156/J157*J158,0)","v":1}," G=E÷F"]
[null,null," タンク1基あたり整備費用","（億円/基）",{"$f":"60*(E160/10000/4)^(2/3)","v":10.670679913470188},8.1432528497847212,5.1299278400300912,5.1299278400300912,5.1299278400300912,5.1299278400300912," H＝α万トンのタンクの整備費＝60億円×（α／4）2/3（※３）"]
[null,null," タンク整備費用","（億円）",{"$f":"E161*E162","v":10.670679913470188},{"$f":"F161*F162","v":8.1432528497847212},5.1299278400300912,5.1299278400300912,5.1299278400300912,5.1299278400300912," I ＝G×H"]
[null,null," タンク維持管理費用","（億円）",{"$f":"E163*(0.024+0.022)","v":0.49085127601962864},{"$f":"F163*(0.024+0.022)","v":0.37458963109009719},0.23597668064138419,0.23597668064138419,0.23597668064138419,0.23597668064138419,"修繕費：建設費の2.4％/年、諸経費：建設費の２.２％/年"]
[null,null," 貯蔵費用　合計","（億円）",{"$f":"SUM(E163:J164)","v":41.142991753050545}]
[]
[null,null,"2030年","単位","新潟港","直江津港","伏木富山港","金沢港※","七尾港※","敦賀港※","備考"]
[null,null," 年間需要量","（t/年）",{"$f":"①需要!$J$32-①需要!$I$32","v":29145.051054293206},{"$f":"①需要!$J$64-①需要!$I$64","v":17195.604634004736},{"$f":"①需要!$J$96-①需要!$I$96","v":5776.1026016477535},{"$f":"①需要!$J$128-①需要!$I$128","v":555.39396729301188},{"$f":"①需要!$J$160-①需要!$I$160","v":761.43837074298494},{"$f":"①需要!$J$192-①需要!$I$192","v":2847.7862669693141}," A：2030年の需要－実証期の需要（2030年までの需要分※実証期分までは整備済）"]
[null,null," 必要量","（１か月分）",1,1,1,1,1,1," B"]
[null,null," 月換算","（12か月/年）",12,12,12,12,12,12," C"]
[null,null," 需要ピーク係数","－",{"$f":"③輸送・貯蔵入力!$C$18","v":1.1399999999999999},{"$f":"③輸送・貯蔵入力!$C$18","v":1.1399999999999999},{"$f":"③輸送・貯蔵入力!$C$18","v":1.1399999999999999},{"$f":"③輸送・貯蔵入力!$C$18","v":1.1399999999999999},{"$f":"③輸送・貯蔵入力!$C$18","v":1.1399999999999999},{"$f":"③輸送・貯蔵入力!$C$18","v":1.1399999999999999}," D"]
[null,null," 月間需要量（ピーク月）","（t/月）",{"$f":"E168/E170*E171","v":2768.7798501578541},{"$f":"F168/F170*F171","v":1633.5824402304499},548.72974715653652,52.762426892836125,72.336645220583563,270.53969536208479," E=A÷C×D"]
[null,null," 備蓄タンク容量","（t/基）",3000,2000,1000,1000,1000,1000," F（E：月間需要量（ピーク月）を踏まえ1,000トン刻みで設定　※最大110,000トン）"]
[null,null," 備蓄タンク基数","（基）",{"$f":"ROUNDUP(E172/E173,0)","v":1},{"$f":"ROUNDUP(F168/F173/F169/F170*F171,0)","v":1},{"$f":"ROUNDUP(G168/G173/G169/G170*G171,0)","v":1},{"$f":"ROUNDUP(H168/H173/H169/H170*H171,0)","v":1},{"$f":"ROUNDUP(I168/I173/I169/I170*I171,0)","v":1},{"$f":"ROUNDUP(J168/J173/J169/J170*J171,0)","v":1}," G=E÷F"]
[null,null," タンク1基あたり整備費用","（億円/基）",{"$f":"60*(E173/10000/4)^(2/3)","v":10.670679913470188},8.1432528497847212,5.1299278400300912,5.1299278400300912,5.1299278400300912,5.1299278400300912," H＝α万トンのタンクの整備費＝60億円×（α／4）2/3（※４）"]
[null,null," タンク整備費用","（億円）",{"$f":"E174*E175","v":10.670679913470188},{"$f":"F174*F175","v":8.1432528497847212},5.1299278400300912,0,0,0," I ＝G×H"]
[null,null," タンク維持管理費用","（億円）",{"$f":"E176*(0.024+0.022)","v":0.49085127601962864},{"$f":"F176*(0.024+0.022)","v":0.37458963109009719},0.23597668064138419,0,0,0,"修繕費：建設費の2.4％/年、諸経費：建設費の２.２％/年"]
[null,null," 貯蔵費用　合計","（億円）",{"$f":"SUM(E176:J177)","v":25.045278191036115}]
[null,null,"※金沢港、七尾港、敦賀港は実証期で2030年の需要を賄える規模のタンクが整備済であるため、整備費用はかからないことを想定する"]
[]
[null,null,"移行期","単位","新潟港","直江津港","伏木富山港","金沢港","七尾港","敦賀港","備考"]
[null,null," 年間需要量","（t/年）",{"$f":"①需要!$K$32-①需要!$J$32","v":289255.24285529851},{"$f":"①需要!$K$64-①需要!$J$64","v":193758.6872562572},{"$f":"①需要!$K$96-①需要!$J$96","v":80277.054552078858},{"$f":"①需要!$K$128-①需要!$J$128","v":21507.123572022425},{"$f":"①需要!$K$160-①需要!$J$160","v":23504.995846796301},{"$f":"①需要!$K$192-①需要!$J$192","v":30819.825674017829}," A：移行期の需要－2030年の需要（移行期までの需要分※2030年分までは整備済）"]
[null,null," 必要量","（１か月分）",1,1,1,1,1,1," B"]
[null,null," 月換算","（12か月/年）",12,12,12,12,12,12," C"]
[null,null," 需要ピーク係数","－",{"$f":"③輸送・貯蔵入力!$C$18","v":1.1399999999999999},{"$f":"③輸送・貯蔵入力!$C$18","v":1.1399999999999999},{"$f":"③輸送・貯蔵入力!$C$18","v":1.1399999999999999},{"$f":"③輸送・貯蔵入力!$C$18","v":1.1399999999999999},{"$f":"③輸送・貯蔵入力!$C$18","v":1.1399999999999999},{"$f":"③輸送・貯蔵入力!$C$18","v":1.1399999999999999}," D"]
[null,null," 月間需要量（ピーク月）","（t/月）",{"$f":"E182/E184*E185","v":27479.248071253354},{"$f":"F182/F184*F185","v":18407.075289344433},{"$f":"G182/G184*G185","v":7626.3201824474909},{"$f":"H182/H184*H185","v":2043.1767393421303},2232.9746054456486,2927.8834390316938," E=A÷C×D"]
[null,null," 備蓄タンク容量","（t/基）",28000,19000,8000,3000,3000,3000," F（E：月間需要量（ピーク月）を踏まえ1,000トン刻みで設定　※最大110,000トン）"]
[null,null," 備蓄タンク基数","（基）",{"$f":"ROUNDUP(E186/E187,0)","v":1},{"$f":"ROUNDUP(F182/F187/F183/F184*F185,0)","v":1},{"$f":"ROUNDUP(G182/G187/G183/G184*G185,0)","v":1},{"$f":"ROUNDUP(H182/H187/H183/H184*H185,0)","v":1},{"$f":"ROUNDUP(I182/I187/I183/I184*I185,0)","v":1},{"$f":"ROUNDUP(J182/J187/J183/J184*J185,0)","v":1}," G=E÷F"]
[null,null," タンク1基あたり整備費用","（億円/基）",{"$f":"60*(E187/10000/4)^(2/3)","v":47.30241097863145},36.52697074567287,20.519711360120368,10.670679913470188,10.670679913470188,10.670679913470188," H＝α万トンのタンクの整備費＝60億円×（α／4）2/3（※３）"]
[null,null," タンク整備費用","（億円）",{"$f":"E188*E189","v":47.30241097863145},{"$f":"F188*F189","v":36.52697074567287},20.519711360120368,10.670679913470188,10.670679913470188,10.670679913470188," I ＝G×H"]
[null,null," タンク維持管理費用","（億円）",{"$f":"E190*(0.024+0.022)","v":2.1759109050170466},{"$f":"F190*(0.024+0.022)","v":1.680240654300952},0.94390672256553687,0.49085127601962864,0.49085127601962864,0.49085127601962864,"修繕費：建設費の2.4％/年、諸経費：建設費の２.２％/年"]
[null,null," 貯蔵費用　合計","（億円）",{"$f":"SUM(E190:J191)","v":142.63374493477772}]
[]
[null,null,"2050年","単位","新潟港","直江津港","伏木富山港","金沢港","七尾港","敦賀港","備考"]
[null,null," 年間需要量","（t/年）",{"$f":"①需要!$L$32-①需要!$K$32","v":1705637.2796756823},{"$f":"①需要!$L$64-①需要!$K$64","v":1074903.630664174},{"$f":"①需要!$L$96-①需要!$K$96","v":291450.67549680255},{"$f":"①需要!$L$128-①需要!$K$128","v":8347.414510146562},{"$f":"①需要!$L$160-①需要!$K$160","v":21827.131687135385},{"$f":"①需要!$L$192-①需要!$K$192","v":28782.059582591661}," A：2050年の需要－移行期の需要（2050年までの需要分※移行期分までは整備済）"]
[null,null," 必要量","（１か月分）",1,1,1,1,1,1," B"]
[null,null," 月換算","（12か月/年）",12,12,12,12,12,12," C"]
[null,null," 需要ピーク係数","－",{"$f":"③輸送・貯蔵入力!$C$18","v":1.1399999999999999},{"$f":"③輸送・貯蔵入力!$C$18","v":1.1399999999999999},{"$f":"③輸送・貯蔵入力!$C$18","v":1.1399999999999999},{"$f":"③輸送・貯蔵入力!$C$18","v":1.1399999999999999},{"$f":"③輸送・貯蔵入力!$C$18","v":1.1399999999999999},{"$f":"③輸送・貯蔵入力!$C$18","v":1.1399999999999999}," D"]
[null,null," 月間需要量（ピーク月）","（t/月）",{"$f":"E195/E197*E198","v":162035.54156918981},{"$f":"F195/F197*F198","v":102115.84491309653},27687.814172196238,793.00437846392333,2073.5775102778616,2734.2956603462076," E=A÷C×D"]
[null,null," 備蓄タンク容量","（t/基）",82000,103000,28000,1000,3000,3000," F（E：月間需要量（ピーク月）を踏まえ1,000トン刻みで設定　※最大110,000トン）"]
[null,null," 備蓄タンク基数","（基）",{"$f":"ROUNDUP(E199/E200,0)","v":2},{"$f":"ROUNDUP(F195/F200/F196/F197*F198,0)","v":1},{"$f":"ROUNDUP(G195/G200/G196/G197*G198,0)","v":1},{"$f":"ROUNDUP(H195/H200/H196/H197*H198,0)","v":1},{"$f":"ROUNDUP(I195/I200/I196/I197*I198,0)","v":1},{"$f":"ROUNDUP(J195/J200/J196/J197*J198,0)","v":1}," G=E÷F"]
[null,null," タンク1基あたり整備費用","（億円/基）",{"$f":"60*(E200/10000/4)^(2/3)","v":96.824922435604918},112.72045659682171,47.30241097863145,5.1299278400300912,10.670679913470188,10.670679913470188," H＝α万トンのタンクの整備費＝60億円×（α／4）2/3（※３）"]
[null,null," タンク整備費用","（億円）",{"$f":"E201*E202","v":193.64984487120984},{"$f":"F201*F202","v":112.72045659682171},47.30241097863145,5.1299278400300912,10.670679913470188,10.670679913470188," I ＝G×H"]
[null,null," タンク維持管理費用","（億円）",{"$f":"E203*(0.024+0.022)","v":8.9078928640756523},{"$f":"F203*(0.024+0.022)","v":5.1851410034537988},2.1759109050170466,0.23597668064138419,0.49085127601962864,0.49085127601962864,"修繕費：建設費の2.4％/年、諸経費：建設費の２.２％/年"]
[null,null," 貯蔵費用　合計","（億円）",{"$f":"SUM(E203:J204)","v":397.63062411886045}]
[null,null,"（※３）国土交通省資料より、メーカーで用いられているタンク整備費用の簡易予測式（α万トンのタンクの整備費＝60億円×（α／4）2/3 ）より"]

{"sheet":"直送方式（ｼﾅﾘｵ1）_メタネーション","index":24,"n_rows":206,"n_cols":22,"rows_kept":206,"cut":false,"hidden":false,"merged":[[3,2,3,10],[3,13,3,21],[8,2,11,2],[8,13,11,13],[16,2,21,2],[16,3,21,3],[16,13,21,13],[16,14,21,14],[40,15,40,20],[22,2,27,2],[22,3,27,3],[22,13,27,13],[22,14,27,14],[28,2,33,2],[28,3,33,3],[28,13,33,13],[28,14,33,14],[52,14,57,14],[34,2,39,2],[34,3,39,3],[34,13,39,13],[34,14,39,14],[40,4,40,9],[44,2,47,2],[44,13,47,13],[52,2,57,2],[52,3,57,3],[52,13,57,13],[76,15,76,20],[58,2,63,2],[58,3,63,3],[58,13,63,13],[58,14,63,14],[64,2,69,2],[64,3,69,3],[64,13,69,13],[64,14,69,14],[88,14,93,14],[70,2,75,2],[70,3,75,3],[70,13,75,13],[70,14,75,14],[76,4,76,9],[80,2,83,2],[80,13,83,13],[88,2,93,2],[88,3,93,3],[88,13,93,13],[112,15,112,20],[94,2,99,2],[94,3,99,3],[94,13,99,13],[94,14,99,14],[100,2,105,2],[100,3,105,3],[100,13,105,13],[100,14,105,14],[124,14,129,14],[106,2,111,2],[106,3,111,3],[106,13,111,13],[106,14,111,14],[112,4,112,9],[116,2,119,2],[116,13,119,13],[124,2,129,2],[124,3,129,3],[124,13,129,13],[142,2,147,2],[142,3,147,3],[142,13,147,13],[142,14,147,14],[148,4,148,9],[130,2,135,2],[130,3,135,3],[130,13,135,13],[130,14,135,14],[136,2,141,2],[136,3,141,3],[136,13,141,13],[136,14,141,14],[149,13,149,21],[150,2,150,10],[150,13,150,21],[151,2,151,10],[148,15,148,20],[204,4,204,9],[164,4,164,9],[177,4,177,9],[191,4,191,9],[149,2,149,10]]}
[]
[null,null,"入力項目"]
[]
[null,null,"海上輸送費用　シナリオ１",null,null,null,null,null,null,null,null,null,null,"海上輸送費用　シナリオ１"]
[null,null,"メタネーション（ピーク月　※４か月）",null,null,null,null,null,null,null,null,null,null,"メタネーション（その他月　※８か月）"]
[]
[null,null,"実証期","単位","新潟港","直江津港","伏木富山港","金沢港","七尾港","敦賀港","備考",null,null,"実証期","単位","新潟港","直江津港","伏木富山港","金沢港","七尾港","敦賀港","備考"]
[null,null," 密度","（t/m3）",{"$f":"④海上輸送網入力!$E$10","v":0.46},{"$f":"④海上輸送網入力!$E$10","v":0.46},{"$f":"④海上輸送網入力!$E$10","v":0.46},{"$f":"④海上輸送網入力!$E$10","v":0.46},{"$f":"④海上輸送網入力!$E$10","v":0.46},{"$f":"④海上輸送網入力!$E$10","v":0.46}," ①",null,null," 密度","（t/m3）",{"$f":"④海上輸送網入力!$E$10","v":0.46},{"$f":"④海上輸送網入力!$E$10","v":0.46},{"$f":"④海上輸送網入力!$E$10","v":0.46},{"$f":"④海上輸送網入力!$E$10","v":0.46},{"$f":"④海上輸送網入力!$E$10","v":0.46},{"$f":"④海上輸送網入力!$E$10","v":0.46}," ①"]
[null,null," 運搬船積載量","（m3/隻）",{"$f":"KEISAN(\"メタン\",E15,\"タンク容量\",E7,\"外貿\")","v":25870},{"$f":"KEISAN(\"メタン\",F15,\"タンク容量\",F7,\"外貿\")","v":25870},{"$f":"KEISAN(\"メタン\",G15,\"タンク容量\",G7,\"外貿\")","v":3556},{"$f":"KEISAN(\"メタン\",H15,\"タンク容量\",H7,\"外貿\")","v":3556},{"$f":"KEISAN(\"メタン\",I15,\"タンク容量\",I7,\"外貿\")","v":3556},{"$f":"KEISAN(\"メタン\",J15,\"タンク容量\",J7,\"外貿\")","v":3556}," ② 港湾施設能力及び対象船舶一覧より、需要量に合わせた船型を設定",null,null," 運搬船積載量","（m3/隻）",{"$f":"KEISAN(\"メタン\",P15,\"タンク容量\",P7,\"外貿\")","v":25870},{"$f":"KEISAN(\"メタン\",Q15,\"タンク容量\",Q7,\"外貿\")","v":3556},{"$f":"KEISAN(\"メタン\",R15,\"タンク容量\",R7,\"外貿\")","v":3556},{"$f":"KEISAN(\"メタン\",S15,\"タンク容量\",S7,\"外貿\")","v":3556},{"$f":"KEISAN(\"メタン\",T15,\"タンク容量\",T7,\"外貿\")","v":3556},{"$f":"KEISAN(\"メタン\",U15,\"タンク容量\",U7,\"外貿\")","v":3556}," ② 港湾施設能力及び対象船舶一覧より、需要量に合わせた船型を設定"]
[null,null,null,"（t/隻）",{"$f":"E9*E8","v":11900.2},11900.2,1635.76,1635.76,1635.76,1635.76," ③=②×①",null,null,null,"（t/隻）",{"$f":"P9*P8","v":11900.2},1635.76,1635.76,1635.76,1635.76,1635.76," ③=②×①"]
[null,null,null,"(GT)",{"$f":"KEISAN(\"メタン\",E15,\"総トン数\",E7,\"外貿\")","v":20000},{"$f":"KEISAN(\"メタン\",F15,\"総トン数\",F7,\"外貿\")","v":20000},{"$f":"KEISAN(\"メタン\",G15,\"総トン数\",G7,\"外貿\")","v":4505},{"$f":"KEISAN(\"メタン\",H15,\"総トン数\",H7,\"外貿\")","v":4505},{"$f":"KEISAN(\"メタン\",I15,\"総トン数\",I7,\"外貿\")","v":4505},{"$f":"KEISAN(\"メタン\",J15,\"総トン数\",J7,\"外貿\")","v":4505},"港湾施設能力及び対象船舶一覧より、需要量に合わせた船型を設定",null,null,null,"(GT)",{"$f":"KEISAN(\"メタン\",P15,\"総トン数\",P7,\"外貿\")","v":20000},{"$f":"KEISAN(\"メタン\",Q15,\"総トン数\",Q7,\"外貿\")","v":4505},{"$f":"KEISAN(\"メタン\",R15,\"総トン数\",R7,\"外貿\")","v":4505},{"$f":"KEISAN(\"メタン\",S15,\"総トン数\",S7,\"外貿\")","v":4505},{"$f":"KEISAN(\"メタン\",T15,\"総トン数\",T7,\"外貿\")","v":4505},{"$f":"KEISAN(\"メタン\",U15,\"総トン数\",U7,\"外貿\")","v":4505},"港湾施設能力及び対象船舶一覧より、需要量に合わせた船型を設定"]
[null,null,null,"(DWT)",{"$f":"E11/1.3702","v":14596.409283316303},{"$f":"F11/1.3702","v":14596.409283316303},3287.8411910669975,3287.8411910669975,3287.8411910669975,3287.8411910669975," LNG船のDWTとGTの関係：DWT=GT/1.3702 より （※１）",null,null,null,"(DWT)",{"$f":"P11/1.3702","v":14596.409283316303},{"$f":"Q11/1.3702","v":3287.8411910669975},3287.8411910669975,3287.8411910669975,3287.8411910669975,3287.8411910669975," LNG船のDWTとGTの関係：DWT=GT/1.3702 より （※１）"]
[null,null," 船速（外航）","（ノット）",14,14,14,14,14,14," ④ 国土交通省検討資料より",null,null," 船速（外航）","（ノット）",14,14,14,14,14,14," ④ 国土交通省検討資料より"]
[null,null," 海上輸送費用原単位","（千円/日･隻）",{"$f":"45.432*E12^(0.4019)","v":2142.7541067300813},2142.7541067300813,1177.0863381909896,1177.0863381909896,1177.0863381909896,1177.0863381909896," ⑤ 海上輸送費用原単位算定式より （※2）",null,null," 海上輸送費用原単位","（千円/日･隻）",{"$f":"45.432*P12^(0.4019)","v":2142.7541067300813},{"$f":"45.432*Q12^(0.4019)","v":1177.0863381909896},1177.0863381909896,1177.0863381909896,1177.0863381909896,1177.0863381909896," ⑤ 海上輸送費用原単位算定式より （※2）"]
[null,null," 月間需要量","（t/ピーク月）",{"$f":"①需要!$I$33/12*④海上輸送網入力!$C$59","v":2787.7707959145905},{"$f":"①需要!$I$65/12*④海上輸送網入力!$C$59","v":1736.1158205851475},{"$f":"①需要!$I$97/12*④海上輸送網入力!$C$59","v":412.65696873480806},{"$f":"①需要!$I$129/12*④海上輸送網入力!$C$59","v":0.10925000000000003},{"$f":"①需要!$I$161/12*④海上輸送網入力!$C$59","v":22.771398061243342},{"$f":"①需要!$I$193/12*④海上輸送網入力!$C$59","v":2.4373480797277587}," ⑥",null,null," 月間需要量","（t/その他月）",{"$f":"①需要!$I$33/12*④海上輸送網入力!$C$60","v":2274.2340703513769},{"$f":"①需要!$I$65/12*④海上輸送網入力!$C$60","v":1416.3050115299891},{"$f":"①需要!$I$97/12*④海上輸送網入力!$C$60","v":336.64121133629084},{"$f":"①需要!$I$129/12*④海上輸送網入力!$C$60","v":8.9125000000000038E-2},{"$f":"①需要!$I$161/12*④海上輸送網入力!$C$60","v":18.576666839435362},{"$f":"①需要!$I$193/12*④海上輸送網入力!$C$60","v":1.9883629071463298}," ⑥"]
[null,null," 月間寄港回数","（回/月）",{"$f":"ROUNDUP(E15/E10,0)","v":1},1,1,1,1,1," ⑦＝⑥／③",null,null," 月間寄港回数","（回/月）",{"$f":"ROUNDUP(P15/P10,0)","v":1},{"$f":"ROUNDUP(Q15/Q10,0)","v":1},{"$f":"ROUNDUP(R15/R10,0)","v":1},1,1,1," ⑦＝⑥／③"]
[null,null," 海上輸送距離","（海里）",{"$f":"④海上輸送網入力!$C$17","v":3441},{"$f":"④海上輸送網入力!$D$17","v":3406},{"$f":"④海上輸送網入力!$E$17","v":3399},{"$f":"④海上輸送網入力!$F$17","v":3283},{"$f":"④海上輸送網入力!$G$17","v":3386},{"$f":"④海上輸送網入力!$H$17","v":3255}," ⑧　原産国オーストラリア",null,null," 海上輸送距離","（海里）",{"$f":"④海上輸送網入力!$C$17","v":3441},{"$f":"④海上輸送網入力!$D$17","v":3406},{"$f":"④海上輸送網入力!$E$17","v":3399},{"$f":"④海上輸送網入力!$F$17","v":3283},{"$f":"④海上輸送網入力!$G$17","v":3386},{"$f":"④海上輸送網入力!$H$17","v":3255}," ⑧　原産国オーストラリア"]
[null,null,null,null,{"$f":"④海上輸送網入力!$C$21","v":4814},{"$f":"④海上輸送網入力!$D$21","v":4876},{"$f":"④海上輸送網入力!$E$21","v":4911},{"$f":"④海上輸送網入力!$F$21","v":4942},{"$f":"④海上輸送網入力!$G$21","v":4900},{"$f":"④海上輸送網入力!$H$21","v":5010}," ⑧　原産国アメリカ",null,null,null,null,{"$f":"④海上輸送網入力!$C$21","v":4814},{"$f":"④海上輸送網入力!$D$21","v":4876},{"$f":"④海上輸送網入力!$E$21","v":4911},{"$f":"④海上輸送網入力!$F$21","v":4942},{"$f":"④海上輸送網入力!$G$21","v":4900},{"$f":"④海上輸送網入力!$H$21","v":5010}," ⑧　原産国アメリカ"]
[null,null,null,null,{"$f":"④海上輸送網入力!$C$25","v":4092},{"$f":"④海上輸送網入力!$D$25","v":4157},{"$f":"④海上輸送網入力!$E$25","v":4193},{"$f":"④海上輸送網入力!$F$25","v":4223},{"$f":"④海上輸送網入力!$G$25","v":4181},{"$f":"④海上輸送網入力!$H$25","v":4288}," ⑧　原産国カナダ",null,null,null,null,{"$f":"④海上輸送網入力!$C$25","v":4092},{"$f":"④海上輸送網入力!$D$25","v":4157},{"$f":"④海上輸送網入力!$E$25","v":4193},{"$f":"④海上輸送網入力!$F$25","v":4223},{"$f":"④海上輸送網入力!$G$25","v":4181},{"$f":"④海上輸送網入力!$H$25","v":4288}," ⑧　原産国カナダ"]
[null,null,null,null,{"$f":"④海上輸送網入力!$C$29","v":9420},{"$f":"④海上輸送網入力!$D$29","v":9491},{"$f":"④海上輸送網入力!$E$29","v":9526},{"$f":"④海上輸送網入力!$F$29","v":9557},{"$f":"④海上輸送網入力!$G$29","v":9515},{"$f":"④海上輸送網入力!$H$29","v":9616}," ⑧　原産国チリ",null,null,null,null,{"$f":"④海上輸送網入力!$C$29","v":9420},{"$f":"④海上輸送網入力!$D$29","v":9491},{"$f":"④海上輸送網入力!$E$29","v":9526},{"$f":"④海上輸送網入力!$F$29","v":9557},{"$f":"④海上輸送網入力!$G$29","v":9515},{"$f":"④海上輸送網入力!$H$29","v":9616}," ⑧　原産国チリ"]
[null,null,null,null,{"$f":"④海上輸送網入力!$C$33","v":6138},{"$f":"④海上輸送網入力!$D$33","v":6104},{"$f":"④海上輸送網入力!$E$33","v":6096},{"$f":"④海上輸送網入力!$F$33","v":5981},{"$f":"④海上輸送網入力!$G$33","v":6084},{"$f":"④海上輸送網入力!$H$33","v":5953}," ⑧　原産国オマーン",null,null,null,null,{"$f":"④海上輸送網入力!$C$33","v":6138},{"$f":"④海上輸送網入力!$D$33","v":6104},{"$f":"④海上輸送網入力!$E$33","v":6096},{"$f":"④海上輸送網入力!$F$33","v":5981},{"$f":"④海上輸送網入力!$G$33","v":6084},{"$f":"④海上輸送網入力!$H$33","v":5953}," ⑧　原産国オマーン"]
[null,null,null,null,{"$f":"④海上輸送網入力!$C$37","v":9166},{"$f":"④海上輸送網入力!$D$37","v":9132},{"$f":"④海上輸送網入力!$E$37","v":9124},{"$f":"④海上輸送網入力!$F$37","v":9009},{"$f":"④海上輸送網入力!$G$37","v":9112},{"$f":"④海上輸送網入力!$H$37","v":8892}," ⑧　原産国ナミビア",null,null,null,null,{"$f":"④海上輸送網入力!$C$37","v":9166},{"$f":"④海上輸送網入力!$D$37","v":9132},{"$f":"④海上輸送網入力!$E$37","v":9124},{"$f":"④海上輸送網入力!$F$37","v":9009},{"$f":"④海上輸送網入力!$G$37","v":9112},{"$f":"④海上輸送網入力!$H$37","v":8892}," ⑧　原産国ナミビア"]
[null,null,"シナリオ設定","（％）",0.5,0.5,0.5,0.5,0.5,0.5," ⑨　原産国オーストラリア",null,null,"シナリオ設定","（％）",{"$f":"E23","v":0.5},{"$f":"F23","v":0.5},0.5,0.5,0.5,0.5," ⑨　原産国オーストラリア"]
[null,null,null,null,0,0,0,0,0,0," ⑨　原産国アメリカ",null,null,null,null,{"$f":"E24","v":0},0,0,0,0,0," ⑨　原産国アメリカ"]
[null,null,null,null,0,0,0,0,0,0," ⑨　原産国カナダ",null,null,null,null,0,0,0,0,0,0," ⑨　原産国カナダ"]
[null,null,null,null,0.5,0.5,0.5,0.5,0.5,0.5," ⑨　原産国チリ",null,null,null,null,0.5,0.5,0.5,0.5,0.5,0.5," ⑨　原産国チリ"]
[null,null,null,null,0,0,0,0,0,0," ⑨　原産国オマーン",null,null,null,null,0,0,0,0,0,0," ⑨　原産国オマーン"]
[null,null,null,null,0,0,0,0,0,0," ⑨　原産国ナミビア",null,null,null,null,0,0,0,0,0,0," ⑨　原産国ナミビア"]
[null,null," 海上輸送日数","（日）",{"$f":"E17/E$13/24","v":10.241071428571429},10.136904761904761,10.116071428571429,9.7708333333333339,10.077380952380953,9.6875," ⑩＝⑧／④　原産国オーストラリア",null,null," 海上輸送日数","（日）",{"$f":"P17/P$13/24","v":10.241071428571429},{"$f":"Q17/Q$13/24","v":10.136904761904761},10.116071428571429,9.7708333333333339,10.077380952380953,9.6875," ⑩＝⑧／④　原産国オーストラリア"]
[null,null,null,null,14.327380952380951,14.511904761904761,14.616071428571429,14.708333333333334,14.583333333333334,14.910714285714285," ⑩＝⑧／④　原産国アメリカ",null,null,null,null,{"$f":"P18/P$13/24","v":14.327380952380951},14.511904761904761,14.616071428571429,14.708333333333334,14.583333333333334,14.910714285714285," ⑩＝⑧／④　原産国アメリカ"]
[null,null,null,null,12.178571428571429,12.37202380952381,12.479166666666666,12.568452380952381,12.443452380952381,12.761904761904761," ⑩＝⑧／④　原産国カナダ",null,null,null,null,12.178571428571429,12.37202380952381,12.479166666666666,12.568452380952381,12.443452380952381,12.761904761904761," ⑩＝⑧／④　原産国カナダ"]
[null,null,null,null,28.035714285714288,28.24702380952381,28.351190476190478,28.44345238095238,28.31845238095238,28.61904761904762," ⑩＝⑧／④　原産国チリ",null,null,null,null,28.035714285714288,28.24702380952381,28.351190476190478,28.44345238095238,28.31845238095238,28.61904761904762," ⑩＝⑧／④　原産国チリ"]
[null,null,null,null,18.267857142857142,18.166666666666668,18.142857142857142,17.800595238095237,18.107142857142858,17.717261904761905," ⑩＝⑧／④　原産国オマーン",null,null,null,null,18.267857142857142,18.166666666666668,{"$f":"R21/R$13/24","v":18.142857142857142},17.800595238095237,18.107142857142858,17.717261904761905," ⑩＝⑧／④　原産国オマーン"]
[null,null,null,null,27.279761904761902,27.178571428571431,27.154761904761902,26.8125,27.11904761904762,26.464285714285712," ⑩＝⑧／④　原産国ナミビア",null,null,null,null,27.279761904761902,27.178571428571431,27.154761904761902,26.8125,27.11904761904762,{"$f":"U22/U$13/24","v":26.464285714285712}," ⑩＝⑧／④　原産国ナミビア"]
[null,null," 海上輸送費用","（千円/月）",{"$f":"E$14*E$16*E23*E29","v":10972.048930443765},10860.447154051571,5953.7447373678178,5750.5572147038974,5930.9737218968612,5701.5119506126057," ⑪＝⑤×⑦×⑨×⑩　原産国オーストラリア",null,null," 海上輸送費用","（千円/月）",{"$f":"P$14*P$16*P23*P29","v":10972.048930443765},{"$f":"Q$14*Q$16*Q23*Q29","v":5966.0060533906408},5953.7447373678178,5750.5572147038974,5930.9737218968612,5701.5119506126057," ⑪＝⑤×⑦×⑨×⑩　原産国オーストラリア"]
[null,null,null,null,0,0,0,0,0,0," ⑪＝⑤×⑦×⑨×⑩　原産国アメリカ",null,null,null,null,{"$f":"P$14*P$16*P24*P30","v":0},0,{"$f":"R$14*R$16*R24*R30","v":0},0,0,0," ⑪＝⑤×⑦×⑨×⑩　原産国アメリカ"]
[null,null,null,null,0,0,0,0,0,0," ⑪＝⑤×⑦×⑨×⑩　原産国カナダ",null,null,null,null,0,0,0,0,{"$f":"T$14*T$16*T25*T31","v":0},0," ⑪＝⑤×⑦×⑨×⑩　原産国カナダ"]
[null,null,null,null,30036.820960412748,30263.213135379763,16685.899490487154,16740.19960430251,16666.631708165572,16843.544982209161," ⑪＝⑤×⑦×⑨×⑩　原産国チリ",null,null,null,null,30036.820960412748,16624.592910373041,16685.899490487154,16740.19960430251,16666.631708165572,16843.544982209161," ⑪＝⑤×⑦×⑨×⑩　原産国チリ"]
[null,null,null,null,0,0,0,0,0,0," ⑪＝⑤×⑦×⑨×⑩　原産国オマーン",null,null,null,null,0,0,0,0,0,0," ⑪＝⑤×⑦×⑨×⑩　原産国オマーン"]
[null,null,null,null,0,0,0,0,0,0," ⑪＝⑤×⑦×⑨×⑩　原産国ナミビア",null,null,null,null,0,0,0,0,0,0," ⑪＝⑤×⑦×⑨×⑩　原産国ナミビア"]
[null,null," 海上輸送費用　合計","（億円/月）",{"$f":"SUM(E35:J40)*1000/100000000","v":1.724055935900334},null,null,null,null,null,null,null,null," 海上輸送費用　合計","（億円/月）",{"$f":"SUM(P35:U40)*1000/100000000","v":1.5387253226436579}]
[]
[null,null,"2030年","単位","新潟港","直江津港","伏木富山港","金沢港","七尾港","敦賀港","備考",null,null,"2030年","単位","新潟港","直江津港","伏木富山港","金沢港","七尾港","敦賀港","備考"]
[null,null," 密度","（t/m3）",{"$f":"④海上輸送網入力!$E$10","v":0.46},{"$f":"④海上輸送網入力!$E$10","v":0.46},{"$f":"④海上輸送網入力!$E$10","v":0.46},{"$f":"④海上輸送網入力!$E$10","v":0.46},{"$f":"④海上輸送網入力!$E$10","v":0.46},{"$f":"④海上輸送網入力!$E$10","v":0.46}," ①",null,null," 密度","（t/m3）",{"$f":"④海上輸送網入力!$E$10","v":0.46},{"$f":"④海上輸送網入力!$E$10","v":0.46},{"$f":"④海上輸送網入力!$E$10","v":0.46},{"$f":"④海上輸送網入力!$E$10","v":0.46},{"$f":"④海上輸送網入力!$E$10","v":0.46},{"$f":"④海上輸送網入力!$E$10","v":0.46}," ①"]
[null,null," 運搬船積載量","（m3/隻）",{"$f":"KEISAN(\"メタン\",E51,\"タンク容量\",E43,\"外貿\")","v":25870},{"$f":"KEISAN(\"メタン\",F51,\"タンク容量\",F43,\"外貿\")","v":25870},{"$f":"KEISAN(\"メタン\",G51,\"タンク容量\",G43,\"外貿\")","v":3556},{"$f":"KEISAN(\"メタン\",H51,\"タンク容量\",H43,\"外貿\")","v":3556},{"$f":"KEISAN(\"メタン\",I51,\"タンク容量\",I43,\"外貿\")","v":3556},{"$f":"KEISAN(\"メタン\",J51,\"タンク容量\",J43,\"外貿\")","v":3556}," ② 港湾施設能力及び対象船舶一覧より、需要量に合わせた船型を設定",null,null," 運搬船積載量","（m3/隻）",{"$f":"KEISAN(\"メタン\",P51,\"タンク容量\",P43,\"外貿\")","v":25870},{"$f":"KEISAN(\"メタン\",Q51,\"タンク容量\",Q43,\"外貿\")","v":25870},{"$f":"KEISAN(\"メタン\",R51,\"タンク容量\",R43,\"外貿\")","v":3556},{"$f":"KEISAN(\"メタン\",S51,\"タンク容量\",S43,\"外貿\")","v":3556},{"$f":"KEISAN(\"メタン\",T51,\"タンク容量\",T43,\"外貿\")","v":3556},{"$f":"KEISAN(\"メタン\",U51,\"タンク容量\",U43,\"外貿\")","v":3556}," ② 港湾施設能力及び対象船舶一覧より、需要量に合わせた船型を設定"]
[null,null,null,"（t/隻）",{"$f":"E45*E44","v":11900.2},11900.2,1635.76,1635.76,1635.76,1635.76," ③=②×①",null,null,null,"（t/隻）",{"$f":"P45*P44","v":11900.2},{"$f":"Q45*Q44","v":11900.2},{"$f":"R45*R44","v":1635.76},1635.76,1635.76,1635.76," ③=②×①"]
[null,null,null,"(GT)",{"$f":"KEISAN(\"メタン\",E51,\"総トン数\",E43,\"外貿\")","v":20000},{"$f":"KEISAN(\"メタン\",F51,\"総トン数\",F43,\"外貿\")","v":20000},{"$f":"KEISAN(\"メタン\",G51,\"総トン数\",G43,\"外貿\")","v":4505},{"$f":"KEISAN(\"メタン\",H51,\"総トン数\",H43,\"外貿\")","v":4505},{"$f":"KEISAN(\"メタン\",I51,\"総トン数\",I43,\"外貿\")","v":4505},{"$f":"KEISAN(\"メタン\",J51,\"総トン数\",J43,\"外貿\")","v":4505},"港湾施設能力及び対象船舶一覧より、需要量に合わせた船型を設定",null,null,null,"(GT)",{"$f":"KEISAN(\"メタン\",P51,\"総トン数\",P43,\"外貿\")","v":20000},{"$f":"KEISAN(\"メタン\",Q51,\"総トン数\",Q43,\"外貿\")","v":20000},{"$f":"KEISAN(\"メタン\",R51,\"総トン数\",R43,\"外貿\")","v":4505},{"$f":"KEISAN(\"メタン\",S51,\"総トン数\",S43,\"外貿\")","v":4505},{"$f":"KEISAN(\"メタン\",T51,\"総トン数\",T43,\"外貿\")","v":4505},{"$f":"KEISAN(\"メタン\",U51,\"総トン数\",U43,\"外貿\")","v":4505},"港湾施設能力及び対象船舶一覧より、需要量に合わせた船型を設定"]
[null,null,null,"(DWT)",{"$f":"E47/1.3702","v":14596.409283316303},14596.409283316303,3287.8411910669975,3287.8411910669975,3287.8411910669975,3287.8411910669975," LNG船のDWTとGTの関係：DWT=GT/1.3702 より （※１）",null,null,null,"(DWT)",{"$f":"P47/1.3702","v":14596.409283316303},{"$f":"Q47/1.3702","v":14596.409283316303},{"$f":"R47/1.3702","v":3287.8411910669975},3287.8411910669975,3287.8411910669975,3287.8411910669975," LNG船のDWTとGTの関係：DWT=GT/1.3702 より （※１）"]
[null,null," 船速（外航）","（ノット）",14,14,14,14,14,14," ④ 国土交通省検討資料より",null,null," 船速（外航）","（ノット）",14,14,14,14,14,14," ④ 国土交通省検討資料より"]
[null,null," 海上輸送費用原単位","（千円/日･隻）",{"$f":"45.432*E48^(0.4019)","v":2142.7541067300813},2142.7541067300813,1177.0863381909896,1177.0863381909896,1177.0863381909896,1177.0863381909896," ⑤ 海上輸送費用原単位算定式より （※2）",null,null," 海上輸送費用原単位","（千円/日･隻）",{"$f":"45.432*P48^(0.4019)","v":2142.7541067300813},{"$f":"45.432*Q48^(0.4019)","v":2142.7541067300813},1177.0863381909896,1177.0863381909896,1177.0863381909896,1177.0863381909896," ⑤ 海上輸送費用原単位算定式より （※2）"]
[null,null," 月間需要量","（t/ピーク月）",{"$f":"①需要!$J$33/12*④海上輸送網入力!$C$59","v":6126.5935563990643},{"$f":"①需要!$J$65/12*④海上輸送網入力!$C$59","v":3706.0240573336314},{"$f":"①需要!$J$97/12*④海上輸送網入力!$C$59","v":1074.3604873647496},{"$f":"①需要!$J$129/12*④海上輸送網入力!$C$59","v":63.734529488420037},{"$f":"①需要!$J$161/12*④海上輸送網入力!$C$59","v":110.00088200371181},{"$f":"①需要!$J$193/12*④海上輸送網入力!$C$59","v":328.6763924869478}," ⑥",null,null," 月間需要量","（t/その他月）",{"$f":"①需要!$J$33/12*④海上輸送網入力!$C$60","v":4998.0105328518684},{"$f":"①需要!$J$65/12*④海上輸送網入力!$C$60","v":3023.3354151932258},{"$f":"①需要!$J$97/12*④海上輸送網入力!$C$60","v":876.45197653440107},{"$f":"①需要!$J$129/12*④海上輸送網入力!$C$60","v":51.993958266868987},{"$f":"①需要!$J$161/12*④海上輸送網入力!$C$60","v":89.737561634607019},{"$f":"①需要!$J$193/12*④海上輸送網入力!$C$60","v":268.13074123935218}," ⑥"]
[null,null," 月間寄港回数","（回/月）",{"$f":"ROUNDUP(E51/E$46,0)","v":1},1,1,1,1,1," ⑦＝⑥／③",null,null," 月間寄港回数","（回/月）",{"$f":"ROUNDUP(P51/P$46,0)","v":1},{"$f":"ROUNDUP(Q51/Q$46,0)","v":1},1,1,1,1," ⑦＝⑥／③"]
[null,null," 海上輸送距離","（海里）",{"$f":"④海上輸送網入力!C$17","v":3441},{"$f":"④海上輸送網入力!D$17","v":3406},{"$f":"④海上輸送網入力!E$17","v":3399},{"$f":"④海上輸送網入力!F$17","v":3283},{"$f":"④海上輸送網入力!G$17","v":3386},{"$f":"④海上輸送網入力!H$17","v":3255}," ⑧　原産国オーストラリア",null,null," 海上輸送距離","（海里）",{"$f":"④海上輸送網入力!$C$17","v":3441},{"$f":"④海上輸送網入力!$D$17","v":3406},{"$f":"④海上輸送網入力!$E$17","v":3399},{"$f":"④海上輸送網入力!$F$17","v":3283},{"$f":"④海上輸送網入力!$G$17","v":3386},{"$f":"④海上輸送網入力!$H$17","v":3255}," ⑧　原産国オーストラリア"]
[null,null,null,null,{"$f":"④海上輸送網入力!C$21","v":4814},{"$f":"④海上輸送網入力!D$21","v":4876},{"$f":"④海上輸送網入力!E$21","v":4911},{"$f":"④海上輸送網入力!F$21","v":4942},{"$f":"④海上輸送網入力!G$21","v":4900},{"$f":"④海上輸送網入力!H$21","v":5010}," ⑧　原産国アメリカ",null,null,null,null,{"$f":"④海上輸送網入力!$C$21","v":4814},{"$f":"④海上輸送網入力!$D$21","v":4876},{"$f":"④海上輸送網入力!$E$21","v":4911},{"$f":"④海上輸送網入力!$F$21","v":4942},{"$f":"④海上輸送網入力!$G$21","v":4900},{"$f":"④海上輸送網入力!$H$21","v":5010}," ⑧　原産国アメリカ"]
[null,null,null,null,{"$f":"④海上輸送網入力!C$25","v":4092},{"$f":"④海上輸送網入力!D$25","v":4157},{"$f":"④海上輸送網入力!E$25","v":4193},{"$f":"④海上輸送網入力!F$25","v":4223},{"$f":"④海上輸送網入力!G$25","v":4181},{"$f":"④海上輸送網入力!H$25","v":4288}," ⑧　原産国カナダ",null,null,null,null,{"$f":"④海上輸送網入力!$C$25","v":4092},{"$f":"④海上輸送網入力!$D$25","v":4157},{"$f":"④海上輸送網入力!$E$25","v":4193},{"$f":"④海上輸送網入力!$F$25","v":4223},{"$f":"④海上輸送網入力!$G$25","v":4181},{"$f":"④海上輸送網入力!$H$25","v":4288}," ⑧　原産国カナダ"]
[null,null,null,null,{"$f":"④海上輸送網入力!C$29","v":9420},{"$f":"④海上輸送網入力!D$29","v":9491},{"$f":"④海上輸送網入力!E$29","v":9526},{"$f":"④海上輸送網入力!F$29","v":9557},{"$f":"④海上輸送網入力!G$29","v":9515},{"$f":"④海上輸送網入力!H$29","v":9616}," ⑧　原産国チリ",null,null,null,null,{"$f":"④海上輸送網入力!$C$29","v":9420},{"$f":"④海上輸送網入力!$D$29","v":9491},{"$f":"④海上輸送網入力!$E$29","v":9526},{"$f":"④海上輸送網入力!$F$29","v":9557},{"$f":"④海上輸送網入力!$G$29","v":9515},{"$f":"④海上輸送網入力!$H$29","v":9616}," ⑧　原産国チリ"]
[null,null,null,null,{"$f":"④海上輸送網入力!C$33","v":6138},{"$f":"④海上輸送網入力!D$33","v":6104},{"$f":"④海上輸送網入力!E$33","v":6096},{"$f":"④海上輸送網入力!F$33","v":5981},{"$f":"④海上輸送網入力!G$33","v":6084},{"$f":"④海上輸送網入力!H$33","v":5953}," ⑧　原産国オマーン",null,null,null,null,{"$f":"④海上輸送網入力!$C$33","v":6138},{"$f":"④海上輸送網入力!$D$33","v":6104},{"$f":"④海上輸送網入力!$E$33","v":6096},{"$f":"④海上輸送網入力!$F$33","v":5981},{"$f":"④海上輸送網入力!$G$33","v":6084},{"$f":"④海上輸送網入力!$H$33","v":5953}," ⑧　原産国オマーン"]
[null,null,null,null,{"$f":"④海上輸送網入力!C$37","v":9166},{"$f":"④海上輸送網入力!D$37","v":9132},{"$f":"④海上輸送網入力!E$37","v":9124},{"$f":"④海上輸送網入力!F$37","v":9009},{"$f":"④海上輸送網入力!G$37","v":9112},{"$f":"④海上輸送網入力!H$37","v":8892}," ⑧　原産国ナミビア",null,null,null,null,{"$f":"④海上輸送網入力!$C$37","v":9166},{"$f":"④海上輸送網入力!$D$37","v":9132},{"$f":"④海上輸送網入力!$E$37","v":9124},{"$f":"④海上輸送網入力!$F$37","v":9009},{"$f":"④海上輸送網入力!$G$37","v":9112},{"$f":"④海上輸送網入力!$H$37","v":8892}," ⑧　原産国ナミビア"]
[null,null,"シナリオ設定","（％）",{"$f":"1/3","v":0.33333333333333331},{"$f":"1/3","v":0.33333333333333331},0.33333333333333331,0.33333333333333331,0.33333333333333331,0.33333333333333331," ⑨　原産国オーストラリア",null,null,"シナリオ設定","（％）",{"$f":"E59","v":0.33333333333333331},{"$f":"F59","v":0.33333333333333331},0.33333333333333331,0.33333333333333331,0.33333333333333331,0.33333333333333331," ⑨　原産国オーストラリア"]
[null,null,null,null,0,0,0,0,0,0," ⑨　原産国アメリカ",null,null,null,null,{"$f":"E60","v":0},0,0,0,0,0," ⑨　原産国アメリカ"]
[null,null,null,null,{"$f":"1/3","v":0.33333333333333331},0.33333333333333331,0.33333333333333331,0.33333333333333331,0.33333333333333331,0.33333333333333331," ⑨　原産国カナダ",null,null,null,null,0.33333333333333331,0.33333333333333331,0.33333333333333331,0.33333333333333331,0.33333333333333331,0.33333333333333331," ⑨　原産国カナダ"]
[null,null,null,null,0.33333333333333331,0.33333333333333331,0.33333333333333331,0.33333333333333331,0.33333333333333331,0.33333333333333331," ⑨　原産国チリ",null,null,null,null,0.33333333333333331,0.33333333333333331,0.33333333333333331,0.33333333333333331,0.33333333333333331,0.33333333333333331," ⑨　原産国チリ"]
[null,null,null,null,0,0,0,0,0,0," ⑨　原産国オマーン",null,null,null,null,0,0,0,0,0,0," ⑨　原産国オマーン"]
[null,null,null,null,0,0,0,0,0,0," ⑨　原産国ナミビア",null,null,null,null,0,0,0,0,0,0," ⑨　原産国ナミビア"]
[null,null," 海上輸送日数","（日）",{"$f":"E53/E$49/24","v":10.241071428571429},10.136904761904761,10.116071428571429,9.7708333333333339,10.077380952380953,9.6875," ⑩＝⑧／④　原産国オーストラリア",null,null," 海上輸送日数","（日）",{"$f":"P53/P$49/24","v":10.241071428571429},{"$f":"Q53/Q$49/24","v":10.136904761904761},10.116071428571429,9.7708333333333339,10.077380952380953,9.6875," ⑩＝⑧／④　原産国オーストラリア"]
[null,null,null,null,14.327380952380951,14.511904761904761,14.616071428571429,14.708333333333334,14.583333333333334,14.910714285714285," ⑩＝⑧／④　原産国アメリカ",null,null,null,null,{"$f":"P54/P$49/24","v":14.327380952380951},14.511904761904761,14.616071428571429,14.708333333333334,14.583333333333334,14.910714285714285," ⑩＝⑧／④　原産国アメリカ"]
[null,null,null,null,12.178571428571429,12.37202380952381,12.479166666666666,12.568452380952381,12.443452380952381,12.761904761904761," ⑩＝⑧／④　原産国カナダ",null,null,null,null,12.178571428571429,12.37202380952381,12.479166666666666,12.568452380952381,12.443452380952381,12.761904761904761," ⑩＝⑧／④　原産国カナダ"]
[null,null,null,null,28.035714285714288,28.24702380952381,28.351190476190478,28.44345238095238,28.31845238095238,28.61904761904762," ⑩＝⑧／④　原産国チリ",null,null,null,null,28.035714285714288,28.24702380952381,28.351190476190478,28.44345238095238,28.31845238095238,28.61904761904762," ⑩＝⑧／④　原産国チリ"]
[null,null,null,null,18.267857142857142,18.166666666666668,18.142857142857142,17.800595238095237,18.107142857142858,17.717261904761905," ⑩＝⑧／④　原産国オマーン",null,null,null,null,18.267857142857142,18.166666666666668,18.142857142857142,17.800595238095237,18.107142857142858,17.717261904761905," ⑩＝⑧／④　原産国オマーン"]
[null,null,null,null,27.279761904761902,27.178571428571431,27.154761904761902,26.8125,27.11904761904762,26.464285714285712," ⑩＝⑧／④　原産国ナミビア",null,null,null,null,27.279761904761902,27.178571428571431,27.154761904761902,26.8125,27.11904761904762,26.464285714285712," ⑩＝⑧／④　原産国ナミビア"]
[null,null," 海上輸送費用","（千円/月）",{"$f":"E$50*E$52*E59*E65","v":7314.6992869625092},7240.2981027010474,3969.1631582452119,3833.704809802598,3953.9824812645738,3801.0079670750702," ⑪＝⑤×⑦×⑨×⑩　原産国オーストラリア",null,null," 海上輸送費用","（千円/月）",{"$f":"P$50*P$52*P59*P65","v":7314.6992869625092},{"$f":"Q$50*Q$52*Q59*Q65","v":7240.2981027010474},3969.1631582452119,3833.704809802598,3953.9824812645738,3801.0079670750702," ⑪＝⑤×⑦×⑨×⑩　原産国オーストラリア"]
[null,null,null,null,0,0,0,0,0,0," ⑪＝⑤×⑦×⑨×⑩　原産国アメリカ",null,null,null,null,{"$f":"P$50*P$52*P60*P66","v":0},0,0,0,0,0," ⑪＝⑤×⑦×⑨×⑩　原産国アメリカ"]
[null,null,null,null,8698.5613142256861,8836.7349421398285,4896.3521984472409,4931.3845299410204,4882.3392658497296,5007.2879148442089," ⑪＝⑤×⑦×⑨×⑩　原産国カナダ",null,null,null,null,8698.5613142256861,8836.7349421398285,4896.3521984472409,4931.3845299410204,4882.3392658497296,5007.2879148442089," ⑪＝⑤×⑦×⑨×⑩　原産国カナダ"]
[null,null,null,null,20024.547306941833,20175.475423586508,11123.932993658102,11160.133069535006,11111.087805443714,11229.02998813944," ⑪＝⑤×⑦×⑨×⑩　原産国チリ",null,null,null,null,20024.547306941833,20175.475423586508,11123.932993658102,11160.133069535006,11111.087805443714,11229.02998813944," ⑪＝⑤×⑦×⑨×⑩　原産国チリ"]
[null,null,null,null,0,0,0,0,0,0," ⑪＝⑤×⑦×⑨×⑩　原産国オマーン",null,null,null,null,0,0,0,0,0,0," ⑪＝⑤×⑦×⑨×⑩　原産国オマーン"]
[null,null,null,null,0,0,0,0,0,0," ⑪＝⑤×⑦×⑨×⑩　原産国ナミビア",null,null,null,null,0,0,0,0,0,0," ⑪＝⑤×⑦×⑨×⑩　原産国ナミビア"]
[null,null," 海上輸送費用　合計","（億円/月）",{"$f":"SUM(E71:J76)*1000/100000000","v":1.5218972255880332},null,null,null,null,null,null,null,null," 海上輸送費用　合計","（億円/月）",{"$f":"SUM(P71:U76)*1000/100000000","v":1.5218972255880332}]
[]
[null,null,"移行期","単位","新潟港","直江津港","伏木富山港","金沢港","七尾港","敦賀港","備考",null,null,"移行期","単位","新潟港","直江津港","伏木富山港","金沢港","七尾港","敦賀港","備考"]
[null,null," 密度","（t/m3）",{"$f":"④海上輸送網入力!$E$10","v":0.46},{"$f":"④海上輸送網入力!$E$10","v":0.46},{"$f":"④海上輸送網入力!$E$10","v":0.46},{"$f":"④海上輸送網入力!$E$10","v":0.46},{"$f":"④海上輸送網入力!$E$10","v":0.46},{"$f":"④海上輸送網入力!$E$10","v":0.46}," ①",null,null," 密度","（t/m3）",{"$f":"④海上輸送網入力!$E$10","v":0.46},{"$f":"④海上輸送網入力!$E$10","v":0.46},{"$f":"④海上輸送網入力!$E$10","v":0.46},{"$f":"④海上輸送網入力!$E$10","v":0.46},{"$f":"④海上輸送網入力!$E$10","v":0.46},{"$f":"④海上輸送網入力!$E$10","v":0.46}," ①"]
[null,null," 運搬船積載量","（m3/隻）",{"$f":"KEISAN(\"メタン\",E87,\"タンク容量\",E79,\"外貿\")","v":103480},{"$f":"KEISAN(\"メタン\",F87,\"タンク容量\",F79,\"外貿\")","v":64675},{"$f":"KEISAN(\"メタン\",G87,\"タンク容量\",G79,\"外貿\")","v":25870},{"$f":"KEISAN(\"メタン\",H87,\"タンク容量\",H79,\"外貿\")","v":3556},{"$f":"KEISAN(\"メタン\",I87,\"タンク容量\",I79,\"外貿\")","v":25870},{"$f":"KEISAN(\"メタン\",J87,\"タンク容量\",J79,\"外貿\")","v":25870}," ② 港湾施設能力及び対象船舶一覧より、需要量に合わせた船型を設定",null,null," 運搬船積載量","（m3/隻）",{"$f":"KEISAN(\"メタン\",P87,\"タンク容量\",P79,\"外貿\")","v":103480},{"$f":"KEISAN(\"メタン\",Q87,\"タンク容量\",Q79,\"外貿\")","v":64675},{"$f":"KEISAN(\"メタン\",R87,\"タンク容量\",R79,\"外貿\")","v":25870},{"$f":"KEISAN(\"メタン\",S87,\"タンク容量\",S79,\"外貿\")","v":3556},{"$f":"KEISAN(\"メタン\",T87,\"タンク容量\",T79,\"外貿\")","v":25870},{"$f":"KEISAN(\"メタン\",U87,\"タンク容量\",U79,\"外貿\")","v":25870}," ② 港湾施設能力及び対象船舶一覧より、需要量に合わせた船型を設定"]
[null,null,null,"（t/隻）",{"$f":"E81*E80","v":47600.800000000003},29750.5,11900.2,1635.76,11900.2,11900.2," ③=②×①",null,null,null,"（t/隻）",{"$f":"P81*P80","v":47600.800000000003},{"$f":"Q81*Q80","v":29750.5},{"$f":"R81*R80","v":11900.2},1635.76,11900.2,{"$f":"U81*U80","v":11900.2}," ③=②×①"]
[null,null,null,"(GT)",{"$f":"KEISAN(\"メタン\",E87,\"総トン数\",E79,\"外貿\")","v":80000},{"$f":"KEISAN(\"メタン\",F87,\"総トン数\",F79,\"外貿\")","v":50000},{"$f":"KEISAN(\"メタン\",G87,\"総トン数\",G79,\"外貿\")","v":20000},{"$f":"KEISAN(\"メタン\",H87,\"総トン数\",H79,\"外貿\")","v":4505},{"$f":"KEISAN(\"メタン\",I87,\"総トン数\",I79,\"外貿\")","v":20000},{"$f":"KEISAN(\"メタン\",J87,\"総トン数\",J79,\"外貿\")","v":20000},"港湾施設能力及び対象船舶一覧より、需要量に合わせた船型を設定",null,null,null,"(GT)",{"$f":"KEISAN(\"メタン\",P87,\"総トン数\",P79,\"外貿\")","v":80000},{"$f":"KEISAN(\"メタン\",Q87,\"総トン数\",Q79,\"外貿\")","v":50000},{"$f":"KEISAN(\"メタン\",R87,\"総トン数\",R79,\"外貿\")","v":20000},{"$f":"KEISAN(\"メタン\",S87,\"総トン数\",S79,\"外貿\")","v":4505},{"$f":"KEISAN(\"メタン\",T87,\"総トン数\",T79,\"外貿\")","v":20000},{"$f":"KEISAN(\"メタン\",U87,\"総トン数\",U79,\"外貿\")","v":20000},"港湾施設能力及び対象船舶一覧より、需要量に合わせた船型を設定"]
[null,null,null,"(DWT)",{"$f":"E83/1.3702","v":58385.637133265212},36491.023208290761,14596.409283316303,3287.8411910669975,14596.409283316303,14596.409283316303," LNG船のDWTとGTの関係：DWT=GT/1.3702 より （※１）",null,null,null,"(DWT)",{"$f":"P83/1.3702","v":58385.637133265212},{"$f":"Q83/1.3702","v":36491.023208290761},{"$f":"R83/1.3702","v":14596.409283316303},3287.8411910669975,14596.409283316303,14596.409283316303," LNG船のDWTとGTの関係：DWT=GT/1.3702 より （※１）"]
[null,null," 船速（外航）","（ノット）",14,14,14,14,14,14," ④ 国土交通省検討資料より",null,null," 船速（外航）","（ノット）",14,14,14,14,14,14," ④ 国土交通省検討資料より"]
[null,null," 海上輸送費用原単位","（千円/日･隻）",{"$f":"45.432*E84^(0.4019)","v":3740.5911898956647},3096.7377308647324,2142.7541067300813,1177.0863381909896,2142.7541067300813,2142.7541067300813," ⑤ 海上輸送費用原単位算定式より （※2）",null,null," 海上輸送費用原単位","（千円/日･隻）",{"$f":"45.432*P84^(0.4019)","v":3740.5911898956647},{"$f":"45.432*Q84^(0.4019)","v":3096.7377308647324},2142.7541067300813,1177.0863381909896,2142.7541067300813,2142.7541067300813," ⑤ 海上輸送費用原単位算定式より （※2）"]
[null,null," 月間需要量","（t/ピーク月）",{"$f":"①需要!$K$33/12*④海上輸送網入力!$C$59","v":39263.333877616344},{"$f":"①需要!$K$65/12*④海上輸送網入力!$C$59","v":25902.791318013682},{"$f":"①需要!$K$97/12*④海上輸送網入力!$C$59","v":10270.805413257312},{"$f":"①需要!$K$129/12*④海上輸送網入力!$C$59","v":2527.5653034009888},{"$f":"①需要!$K$161/12*④海上輸送網入力!$C$59","v":2802.7055532764052},{"$f":"①需要!$K$193/12*④海上輸送網入力!$C$59","v":3859.3593630839905}," ⑥",null,null," 月間需要量","（t/その他月）",{"$f":"①需要!$K$33/12*④海上輸送網入力!$C$60","v":32030.61447910807},{"$f":"①需要!$K$65/12*④海上輸送網入力!$C$60","v":21131.224496274321},{"$f":"①需要!$K$97/12*④海上輸送網入力!$C$60","v":8378.814942394125},{"$f":"①需要!$K$129/12*④海上輸送網入力!$C$60","v":2061.9611685639647},{"$f":"①需要!$K$161/12*④海上輸送網入力!$C$60","v":2286.417688199173},{"$f":"①需要!$K$193/12*④海上輸送網入力!$C$60","v":3148.4247435685188}," ⑥"]
[null,null," 月間寄港回数","（回/月）",{"$f":"ROUNDUP(E87/E$82,0)","v":1},1,1,2,1,1," ⑦＝⑥／③",null,null," 月間寄港回数","（回/月）",{"$f":"ROUNDUP(P87/P$82,0)","v":1},{"$f":"ROUNDUP(Q87/Q$82,0)","v":1},1,2,1,1," ⑦＝⑥／③"]
[null,null," 海上輸送距離","（海里）",{"$f":"④海上輸送網入力!C$17","v":3441},{"$f":"④海上輸送網入力!D$17","v":3406},{"$f":"④海上輸送網入力!E$17","v":3399},{"$f":"④海上輸送網入力!F$17","v":3283},{"$f":"④海上輸送網入力!G$17","v":3386},{"$f":"④海上輸送網入力!H$17","v":3255}," ⑧　原産国オーストラリア",null,null," 海上輸送距離","（海里）",{"$f":"④海上輸送網入力!$C$17","v":3441},{"$f":"④海上輸送網入力!$D$17","v":3406},{"$f":"④海上輸送網入力!$E$17","v":3399},{"$f":"④海上輸送網入力!$F$17","v":3283},{"$f":"④海上輸送網入力!$G$17","v":3386},{"$f":"④海上輸送網入力!$H$17","v":3255}," ⑧　原産国オーストラリア"]
[null,null,null,null,{"$f":"④海上輸送網入力!C$21","v":4814},{"$f":"④海上輸送網入力!D$21","v":4876},{"$f":"④海上輸送網入力!E$21","v":4911},{"$f":"④海上輸送網入力!F$21","v":4942},{"$f":"④海上輸送網入力!G$21","v":4900},{"$f":"④海上輸送網入力!H$21","v":5010}," ⑧　原産国アメリカ",null,null,null,null,{"$f":"④海上輸送網入力!$C$21","v":4814},{"$f":"④海上輸送網入力!$D$21","v":4876},{"$f":"④海上輸送網入力!$E$21","v":4911},{"$f":"④海上輸送網入力!$F$21","v":4942},{"$f":"④海上輸送網入力!$G$21","v":4900},{"$f":"④海上輸送網入力!$H$21","v":5010}," ⑧　原産国アメリカ"]
[null,null,null,null,{"$f":"④海上輸送網入力!C$25","v":4092},{"$f":"④海上輸送網入力!D$25","v":4157},{"$f":"④海上輸送網入力!E$25","v":4193},{"$f":"④海上輸送網入力!F$25","v":4223},{"$f":"④海上輸送網入力!G$25","v":4181},{"$f":"④海上輸送網入力!H$25","v":4288}," ⑧　原産国カナダ",null,null,null,null,{"$f":"④海上輸送網入力!$C$25","v":4092},{"$f":"④海上輸送網入力!$D$25","v":4157},{"$f":"④海上輸送網入力!$E$25","v":4193},{"$f":"④海上輸送網入力!$F$25","v":4223},{"$f":"④海上輸送網入力!$G$25","v":4181},{"$f":"④海上輸送網入力!$H$25","v":4288}," ⑧　原産国カナダ"]
[null,null,null,null,{"$f":"④海上輸送網入力!C$29","v":9420},{"$f":"④海上輸送網入力!D$29","v":9491},{"$f":"④海上輸送網入力!E$29","v":9526},{"$f":"④海上輸送網入力!F$29","v":9557},{"$f":"④海上輸送網入力!G$29","v":9515},{"$f":"④海上輸送網入力!H$29","v":9616}," ⑧　原産国チリ",null,null,null,null,{"$f":"④海上輸送網入力!$C$29","v":9420},{"$f":"④海上輸送網入力!$D$29","v":9491},{"$f":"④海上輸送網入力!$E$29","v":9526},{"$f":"④海上輸送網入力!$F$29","v":9557},{"$f":"④海上輸送網入力!$G$29","v":9515},{"$f":"④海上輸送網入力!$H$29","v":9616}," ⑧　原産国チリ"]
[null,null,null,null,{"$f":"④海上輸送網入力!C$33","v":6138},{"$f":"④海上輸送網入力!D$33","v":6104},{"$f":"④海上輸送網入力!E$33","v":6096},{"$f":"④海上輸送網入力!F$33","v":5981},{"$f":"④海上輸送網入力!G$33","v":6084},{"$f":"④海上輸送網入力!H$33","v":5953}," ⑧　原産国オマーン",null,null,null,null,{"$f":"④海上輸送網入力!$C$33","v":6138},{"$f":"④海上輸送網入力!$D$33","v":6104},{"$f":"④海上輸送網入力!$E$33","v":6096},{"$f":"④海上輸送網入力!$F$33","v":5981},{"$f":"④海上輸送網入力!$G$33","v":6084},{"$f":"④海上輸送網入力!$H$33","v":5953}," ⑧　原産国オマーン"]
[null,null,null,null,{"$f":"④海上輸送網入力!C$37","v":9166},{"$f":"④海上輸送網入力!D$37","v":9132},{"$f":"④海上輸送網入力!E$37","v":9124},{"$f":"④海上輸送網入力!F$37","v":9009},{"$f":"④海上輸送網入力!G$37","v":9112},{"$f":"④海上輸送網入力!H$37","v":8892}," ⑧　原産国ナミビア",null,null,null,null,{"$f":"④海上輸送網入力!$C$37","v":9166},{"$f":"④海上輸送網入力!$D$37","v":9132},{"$f":"④海上輸送網入力!$E$37","v":9124},{"$f":"④海上輸送網入力!$F$37","v":9009},{"$f":"④海上輸送網入力!$G$37","v":9112},{"$f":"④海上輸送網入力!$H$37","v":8892}," ⑧　原産国ナミビア"]
[null,null,"シナリオ設定","（％）",0.25,0.25,0.25,0.25,0.25,0.25," ⑨　原産国オーストラリア",null,null,"シナリオ設定","（％）",{"$f":"E95","v":0.25},{"$f":"F95","v":0.25},0.25,0.25,0.25,0.25," ⑨　原産国オーストラリア"]
[null,null,null,null,0.25,0.25,0.25,0.25,0.25,0.25," ⑨　原産国アメリカ",null,null,null,null,{"$f":"E96","v":0.25},0.25,0.25,0.25,0.25,0.25," ⑨　原産国アメリカ"]
[null,null,null,null,0.25,0.25,0.25,0.25,0.25,0.25," ⑨　原産国カナダ",null,null,null,null,0.25,0.25,0.25,0.25,0.25,0.25," ⑨　原産国カナダ"]
[null,null,null,null,0.25,0.25,0.25,0.25,0.25,0.25," ⑨　原産国チリ",null,null,null,null,0.25,0.25,0.25,0.25,0.25,0.25," ⑨　原産国チリ"]
[null,null,null,null,0,0,0,0,0,0," ⑨　原産国オマーン",null,null,null,null,0,0,0,0,0,0," ⑨　原産国オマーン"]
[null,null,null,null,0,0,0,0,0,0," ⑨　原産国ナミビア",null,null,null,null,0,0,0,0,0,0," ⑨　原産国ナミビア"]
[null,null," 海上輸送日数","（日）",{"$f":"E89/E$85/24","v":10.241071428571429},10.136904761904761,10.116071428571429,9.7708333333333339,10.077380952380953,9.6875," ⑩＝⑧／④　原産国オーストラリア",null,null," 海上輸送日数","（日）",{"$f":"P89/P$85/24","v":10.241071428571429},{"$f":"Q89/Q$85/24","v":10.136904761904761},10.116071428571429,9.7708333333333339,10.077380952380953,9.6875," ⑩＝⑧／④　原産国オーストラリア"]
[null,null,null,null,14.327380952380951,14.511904761904761,14.616071428571429,14.708333333333334,14.583333333333334,14.910714285714285," ⑩＝⑧／④　原産国アメリカ",null,null,null,null,{"$f":"P90/P$85/24","v":14.327380952380951},14.511904761904761,14.616071428571429,14.708333333333334,14.583333333333334,14.910714285714285," ⑩＝⑧／④　原産国アメリカ"]
[null,null,null,null,12.178571428571429,12.37202380952381,12.479166666666666,12.568452380952381,12.443452380952381,12.761904761904761," ⑩＝⑧／④　原産国カナダ",null,null,null,null,12.178571428571429,12.37202380952381,12.479166666666666,12.568452380952381,12.443452380952381,12.761904761904761," ⑩＝⑧／④　原産国カナダ"]
[null,null,null,null,28.035714285714288,28.24702380952381,28.351190476190478,28.44345238095238,28.31845238095238,28.61904761904762," ⑩＝⑧／④　原産国チリ",null,null,null,null,28.035714285714288,28.24702380952381,28.351190476190478,28.44345238095238,28.31845238095238,28.61904761904762," ⑩＝⑧／④　原産国チリ"]
[null,null,null,null,18.267857142857142,18.166666666666668,18.142857142857142,17.800595238095237,18.107142857142858,17.717261904761905," ⑩＝⑧／④　原産国オマーン",null,null,null,null,18.267857142857142,18.166666666666668,18.142857142857142,17.800595238095237,18.107142857142858,17.717261904761905," ⑩＝⑧／④　原産国オマーン"]
[null,null,null,null,27.279761904761902,27.178571428571431,27.154761904761902,26.8125,27.11904761904762,26.464285714285712," ⑩＝⑧／④　原産国ナミビア",null,null,null,null,27.279761904761902,27.178571428571431,27.154761904761902,26.8125,27.11904761904762,26.464285714285712," ⑩＝⑧／④　原産国ナミビア"]
[null,null," 海上輸送費用","（千円/月）",{"$f":"E$86*E$88*E95*E101","v":9576.9153902016242},7847.8338625932129,5419.0633993865677,5750.5572147038974,5398.3373551994455,5189.4826022369152," ⑪＝⑤×⑦×⑨×⑩　原産国オーストラリア",null,null," 海上輸送費用","（千円/月）",{"$f":"P$86*P$88*P95*P101","v":9576.9153902016242},{"$f":"Q$86*Q$88*Q95*Q101","v":7847.8338625932129},5419.0633993865677,5750.5572147038974,5398.3373551994455,5189.4826022369152," ⑪＝⑤×⑦×⑨×⑩　原産国オーストラリア"]
[null,null,null,null,13398.218741188786,11234.890755726514,7829.661769457909,8656.489112112904,7812.1243474534213,7987.4985674982936," ⑪＝⑤×⑦×⑨×⑩　原産国アメリカ",null,null,null,null,{"$f":"P$86*P$88*P96*P102","v":13398.218741188786},11234.890755726514,7829.661769457909,8656.489112112904,7812.1243474534213,7987.4985674982936," ⑪＝⑤×⑦×⑨×⑩　原産国アメリカ"]
[null,null,null,null,11388.764247807336,9578.2282345273015,6684.9464058922849,7397.0767949115316,6665.8146727964804,6836.4059595674016," ⑪＝⑤×⑦×⑨×⑩　原産国カナダ",null,null,null,null,11388.764247807336,9578.2282345273015,6684.9464058922849,7397.0767949115316,6665.8146727964804,6836.4059595674016," ⑪＝⑤×⑦×⑨×⑩　原産国カナダ"]
[null,null,null,null,26217.536464893725,21868.406103896708,15187.407455885979,16740.19960430251,15169.870033881491,15330.895454104511," ⑪＝⑤×⑦×⑨×⑩　原産国チリ",null,null,null,null,26217.536464893725,21868.406103896708,15187.407455885979,16740.19960430251,15169.870033881491,15330.895454104511," ⑪＝⑤×⑦×⑨×⑩　原産国チリ"]
[null,null,null,null,0,0,0,0,0,0," ⑪＝⑤×⑦×⑨×⑩　原産国オマーン",null,null,null,null,0,0,0,0,0,0," ⑪＝⑤×⑦×⑨×⑩　原産国オマーン"]
[null,null,null,null,0,0,0,0,0,0," ⑪＝⑤×⑦×⑨×⑩　原産国ナミビア",null,null,null,null,0,0,0,0,0,0," ⑪＝⑤×⑦×⑨×⑩　原産国ナミビア"]
[null,null," 海上輸送費用　合計","（億円/月）",{"$f":"SUM(E107:J112)*1000/100000000","v":2.5516662455022674},null,null,null,null,null,null,null,null," 海上輸送費用　合計","（億円/月）",{"$f":"SUM(P107:U112)*1000/100000000","v":2.5516662455022674}]
[]
[null,null,"2050年","単位","新潟港","直江津港","伏木富山港","金沢港","七尾港","敦賀港","備考",null,null,"2050年","単位","新潟港","直江津港","伏木富山港","金沢港","七尾港","敦賀港","備考"]
[null,null," 密度","（t/m3）",{"$f":"④海上輸送網入力!$E$10","v":0.46},{"$f":"④海上輸送網入力!$E$10","v":0.46},{"$f":"④海上輸送網入力!$E$10","v":0.46},{"$f":"④海上輸送網入力!$E$10","v":0.46},{"$f":"④海上輸送網入力!$E$10","v":0.46},{"$f":"④海上輸送網入力!$E$10","v":0.46}," ①",null,null," 密度","（t/m3）",{"$f":"④海上輸送網入力!$E$10","v":0.46},{"$f":"④海上輸送網入力!$E$10","v":0.46},{"$f":"④海上輸送網入力!$E$10","v":0.46},{"$f":"④海上輸送網入力!$E$10","v":0.46},{"$f":"④海上輸送網入力!$E$10","v":0.46},{"$f":"④海上輸送網入力!$E$10","v":0.46}," ①"]
[null,null," 運搬船積載量","（m3/隻）",{"$f":"KEISAN(\"メタン\",E123,\"タンク容量\",E115,\"外貿\")","v":160000},{"$f":"KEISAN(\"メタン\",F123,\"タンク容量\",F115,\"外貿\")","v":160000},{"$f":"KEISAN(\"メタン\",G123,\"タンク容量\",G115,\"外貿\")","v":103480},{"$f":"KEISAN(\"メタン\",H123,\"タンク容量\",H115,\"外貿\")","v":3556},{"$f":"KEISAN(\"メタン\",I123,\"タンク容量\",I115,\"外貿\")","v":25870},{"$f":"KEISAN(\"メタン\",J123,\"タンク容量\",J115,\"外貿\")","v":25870}," ② 港湾施設能力及び対象船舶一覧より、需要量に合わせた船型を設定",null,null," 運搬船積載量","（m3/隻）",{"$f":"KEISAN(\"メタン\",P123,\"タンク容量\",P115,\"外貿\")","v":160000},{"$f":"KEISAN(\"メタン\",Q123,\"タンク容量\",Q115,\"外貿\")","v":160000},{"$f":"KEISAN(\"メタン\",R123,\"タンク容量\",R115,\"外貿\")","v":103480},{"$f":"KEISAN(\"メタン\",S123,\"タンク容量\",S115,\"外貿\")","v":3556},{"$f":"KEISAN(\"メタン\",T123,\"タンク容量\",T115,\"外貿\")","v":25870},{"$f":"KEISAN(\"メタン\",U123,\"タンク容量\",U115,\"外貿\")","v":25870}," ② 港湾施設能力及び対象船舶一覧より、需要量に合わせた船型を設定"]
[null,null,null,"（t/隻）",{"$f":"E117*E116","v":73600},73600,47600.800000000003,1635.76,11900.2,11900.2," ③=②×①",null,null,null,"（t/隻）",{"$f":"P117*P116","v":73600},{"$f":"Q117*Q116","v":73600},{"$f":"R117*R116","v":47600.800000000003},{"$f":"S117*S116","v":1635.76},{"$f":"T117*T116","v":11900.2},{"$f":"U117*U116","v":11900.2}," ③=②×①"]
[null,null,null,"(GT)",{"$f":"KEISAN(\"メタン\",E123,\"総トン数\",E115,\"外貿\")","v":130000},{"$f":"KEISAN(\"メタン\",F123,\"総トン数\",F115,\"外貿\")","v":130000},{"$f":"KEISAN(\"メタン\",G123,\"総トン数\",G115,\"外貿\")","v":80000},{"$f":"KEISAN(\"メタン\",H123,\"総トン数\",H115,\"外貿\")","v":4505},{"$f":"KEISAN(\"メタン\",I123,\"総トン数\",I115,\"外貿\")","v":20000},{"$f":"KEISAN(\"メタン\",J123,\"総トン数\",J115,\"外貿\")","v":20000},"港湾施設能力及び対象船舶一覧より、需要量に合わせた船型を設定",null,null,null,"(GT)",{"$f":"KEISAN(\"メタン\",P123,\"総トン数\",P115,\"外貿\")","v":130000},{"$f":"KEISAN(\"メタン\",Q123,\"総トン数\",Q115,\"外貿\")","v":130000},{"$f":"KEISAN(\"メタン\",R123,\"総トン数\",R115,\"外貿\")","v":80000},{"$f":"KEISAN(\"メタン\",S123,\"総トン数\",S115,\"外貿\")","v":4505},{"$f":"KEISAN(\"メタン\",T123,\"総トン数\",T115,\"外貿\")","v":20000},{"$f":"KEISAN(\"メタン\",U123,\"総トン数\",U115,\"外貿\")","v":20000},"港湾施設能力及び対象船舶一覧より、需要量に合わせた船型を設定"]
[null,null,null,"(DWT)",{"$f":"E119/1.3702","v":94876.660341555966},94876.660341555966,58385.637133265212,3287.8411910669975,14596.409283316303,14596.409283316303," LNG船のDWTとGTの関係：DWT=GT/1.3702 より （※１）",null,null,null,"(DWT)",{"$f":"P119/1.3702","v":94876.660341555966},{"$f":"Q119/1.3702","v":94876.660341555966},{"$f":"R119/1.3702","v":58385.637133265212},{"$f":"S119/1.3702","v":3287.8411910669975},14596.409283316303,14596.409283316303," LNG船のDWTとGTの関係：DWT=GT/1.3702 より （※１）"]
[null,null," 船速（外航）","（ノット）",14,14,14,14,14,14," ④ 国土交通省検討資料より",null,null," 船速（外航）","（ノット）",14,14,14,14,14,14," ④ 国土交通省検討資料より"]
[null,null," 海上輸送費用原単位","（千円/日･隻）",{"$f":"45.432*E120^(0.4019)","v":4546.552540011312},4546.552540011312,3740.5911898956647,1177.0863381909896,2142.7541067300813,2142.7541067300813," ⑤ 海上輸送費用原単位算定式より （※2）",null,null," 海上輸送費用原単位","（千円/日･隻）",{"$f":"45.432*P120^(0.4019)","v":4546.552540011312},{"$f":"45.432*Q120^(0.4019)","v":4546.552540011312},3740.5911898956647,1177.0863381909896,2142.7541067300813,2142.7541067300813," ⑤ 海上輸送費用原単位算定式より （※2）"]
[null,null," 月間需要量","（t/ピーク月）",{"$f":"①需要!$L$33/12*④海上輸送網入力!$C$59","v":234659.1340051688},{"$f":"①需要!$L$65/12*④海上輸送網入力!$C$59","v":149042.4866543948},{"$f":"①需要!$L$97/12*④海上輸送網入力!$C$59","v":43659.051915023381},{"$f":"①需要!$L$129/12*④海上輸送網入力!$C$59","v":3483.8352891957202},{"$f":"①需要!$L$161/12*④海上輸送網入力!$C$59","v":5303.1960803761795},{"$f":"①需要!$L$193/12*④海上輸送網入力!$C$59","v":7156.5982476191248}," ⑥",null,null," 月間需要量","（t/その他月）",{"$f":"①需要!$L$33/12*④海上輸送網入力!$C$60","v":191432.4514252693},{"$f":"①需要!$L$65/12*④海上輸送網入力!$C$60","v":121587.29174437471},{"$f":"①需要!$L$97/12*④海上輸送網入力!$C$60","v":35616.594983308554},{"$f":"①需要!$L$129/12*④海上輸送網入力!$C$60","v":2842.0761569754563},{"$f":"①需要!$L$161/12*④海上輸送網入力!$C$60","v":4326.2915392542527},{"$f":"①需要!$L$193/12*④海上輸送網入力!$C$60","v":5838.2775177945496}," ⑥"]
[null,null," 月間寄港回数","（回/月）",{"$f":"ROUNDUP(E123/E$118,0)","v":4},3,1,3,1,1," ⑦＝⑥／③",null,null," 月間寄港回数","（回/月）",{"$f":"ROUNDUP(P123/P$118,0)","v":3},{"$f":"ROUNDUP(Q123/Q$118,0)","v":2},{"$f":"ROUNDUP(R123/R$118,0)","v":1},2,1,1," ⑦＝⑥／③"]
[null,null," 海上輸送距離","（海里）",{"$f":"④海上輸送網入力!C$17","v":3441},{"$f":"④海上輸送網入力!D$17","v":3406},{"$f":"④海上輸送網入力!E$17","v":3399},{"$f":"④海上輸送網入力!F$17","v":3283},{"$f":"④海上輸送網入力!G$17","v":3386},{"$f":"④海上輸送網入力!H$17","v":3255}," ⑧　原産国オーストラリア",null,null," 海上輸送距離","（海里）",{"$f":"④海上輸送網入力!$C$17","v":3441},{"$f":"④海上輸送網入力!$D$17","v":3406},{"$f":"④海上輸送網入力!$E$17","v":3399},{"$f":"④海上輸送網入力!$F$17","v":3283},{"$f":"④海上輸送網入力!$G$17","v":3386},{"$f":"④海上輸送網入力!$H$17","v":3255}," ⑧　原産国オーストラリア"]
[null,null,null,null,{"$f":"④海上輸送網入力!C$21","v":4814},{"$f":"④海上輸送網入力!D$21","v":4876},{"$f":"④海上輸送網入力!E$21","v":4911},{"$f":"④海上輸送網入力!F$21","v":4942},{"$f":"④海上輸送網入力!G$21","v":4900},{"$f":"④海上輸送網入力!H$21","v":5010}," ⑧　原産国アメリカ",null,null,null,null,{"$f":"④海上輸送網入力!$C$21","v":4814},{"$f":"④海上輸送網入力!$D$21","v":4876},{"$f":"④海上輸送網入力!$E$21","v":4911},{"$f":"④海上輸送網入力!$F$21","v":4942},{"$f":"④海上輸送網入力!$G$21","v":4900},{"$f":"④海上輸送網入力!$H$21","v":5010}," ⑧　原産国アメリカ"]
[null,null,null,null,{"$f":"④海上輸送網入力!C$25","v":4092},{"$f":"④海上輸送網入力!D$25","v":4157},{"$f":"④海上輸送網入力!E$25","v":4193},{"$f":"④海上輸送網入力!F$25","v":4223},{"$f":"④海上輸送網入力!G$25","v":4181},{"$f":"④海上輸送網入力!H$25","v":4288}," ⑧　原産国カナダ",null,null,null,null,{"$f":"④海上輸送網入力!$C$25","v":4092},{"$f":"④海上輸送網入力!$D$25","v":4157},{"$f":"④海上輸送網入力!$E$25","v":4193},{"$f":"④海上輸送網入力!$F$25","v":4223},{"$f":"④海上輸送網入力!$G$25","v":4181},{"$f":"④海上輸送網入力!$H$25","v":4288}," ⑧　原産国カナダ"]
[null,null,null,null,{"$f":"④海上輸送網入力!C$29","v":9420},{"$f":"④海上輸送網入力!D$29","v":9491},{"$f":"④海上輸送網入力!E$29","v":9526},{"$f":"④海上輸送網入力!F$29","v":9557},{"$f":"④海上輸送網入力!G$29","v":9515},{"$f":"④海上輸送網入力!H$29","v":9616}," ⑧　原産国チリ",null,null,null,null,{"$f":"④海上輸送網入力!$C$29","v":9420},{"$f":"④海上輸送網入力!$D$29","v":9491},{"$f":"④海上輸送網入力!$E$29","v":9526},{"$f":"④海上輸送網入力!$F$29","v":9557},{"$f":"④海上輸送網入力!$G$29","v":9515},{"$f":"④海上輸送網入力!$H$29","v":9616}," ⑧　原産国チリ"]
[null,null,null,null,{"$f":"④海上輸送網入力!C$33","v":6138},{"$f":"④海上輸送網入力!D$33","v":6104},{"$f":"④海上輸送網入力!E$33","v":6096},{"$f":"④海上輸送網入力!F$33","v":5981},{"$f":"④海上輸送網入力!G$33","v":6084},{"$f":"④海上輸送網入力!H$33","v":5953}," ⑧　原産国オマーン",null,null,null,null,{"$f":"④海上輸送網入力!$C$33","v":6138},{"$f":"④海上輸送網入力!$D$33","v":6104},{"$f":"④海上輸送網入力!$E$33","v":6096},{"$f":"④海上輸送網入力!$F$33","v":5981},{"$f":"④海上輸送網入力!$G$33","v":6084},{"$f":"④海上輸送網入力!$H$33","v":5953}," ⑧　原産国オマーン"]
[null,null,null,null,{"$f":"④海上輸送網入力!C$37","v":9166},{"$f":"④海上輸送網入力!D$37","v":9132},{"$f":"④海上輸送網入力!E$37","v":9124},{"$f":"④海上輸送網入力!F$37","v":9009},{"$f":"④海上輸送網入力!G$37","v":9112},{"$f":"④海上輸送網入力!H$37","v":8892}," ⑧　原産国ナミビア",null,null,null,null,{"$f":"④海上輸送網入力!$C$37","v":9166},{"$f":"④海上輸送網入力!$D$37","v":9132},{"$f":"④海上輸送網入力!$E$37","v":9124},{"$f":"④海上輸送網入力!$F$37","v":9009},{"$f":"④海上輸送網入力!$G$37","v":9112},{"$f":"④海上輸送網入力!$H$37","v":8892}," ⑧　原産国ナミビア"]
[null,null,"シナリオ設定","（％）",{"$f":"1/6","v":0.16666666666666666},{"$f":"1/6","v":0.16666666666666666},0.16666666666666666,0.16666666666666666,0.16666666666666666,0.16666666666666666," ⑨　原産国オーストラリア",null,null,"シナリオ設定","（％）",{"$f":"E131","v":0.16666666666666666},{"$f":"F131","v":0.16666666666666666},0.16666666666666666,0.16666666666666666,0.16666666666666666,0.16666666666666666," ⑨　原産国オーストラリア"]
[null,null,null,null,{"$f":"1/6","v":0.16666666666666666},0.16666666666666666,0.16666666666666666,0.16666666666666666,0.16666666666666666,0.16666666666666666," ⑨　原産国アメリカ",null,null,null,null,{"$f":"E132","v":0.16666666666666666},0.16666666666666666,0.16666666666666666,0.16666666666666666,0.16666666666666666,0.16666666666666666," ⑨　原産国アメリカ"]
[null,null,null,null,0.16666666666666666,0.16666666666666666,0.16666666666666666,0.16666666666666666,0.16666666666666666,0.16666666666666666," ⑨　原産国カナダ",null,null,null,null,0.16666666666666666,0.16666666666666666,0.16666666666666666,0.16666666666666666,0.16666666666666666,0.16666666666666666," ⑨　原産国カナダ"]
[null,null,null,null,0.16666666666666666,0.16666666666666666,0.16666666666666666,0.16666666666666666,0.16666666666666666,0.16666666666666666," ⑨　原産国チリ",null,null,null,null,0.16666666666666666,0.16666666666666666,0.16666666666666666,0.16666666666666666,0.16666666666666666,0.16666666666666666," ⑨　原産国チリ"]
[null,null,null,null,0.16666666666666666,0.16666666666666666,0.16666666666666666,0.16666666666666666,0.16666666666666666,0.16666666666666666," ⑨　原産国オマーン",null,null,null,null,0.16666666666666666,0.16666666666666666,0.16666666666666666,0.16666666666666666,0.16666666666666666,0.16666666666666666," ⑨　原産国オマーン"]
[null,null,null,null,0.16666666666666666,0.16666666666666666,0.16666666666666666,0.16666666666666666,0.16666666666666666,0.16666666666666666," ⑨　原産国ナミビア",null,null,null,null,0.16666666666666666,0.16666666666666666,0.16666666666666666,0.16666666666666666,0.16666666666666666,0.16666666666666666," ⑨　原産国ナミビア"]
[null,null," 海上輸送日数","（日）",{"$f":"E125/E$121/24","v":10.241071428571429},{"$f":"F125/F$121/24","v":10.136904761904761},10.116071428571429,9.7708333333333339,10.077380952380953,9.6875," ⑩＝⑧／④　原産国オーストラリア",null,null," 海上輸送日数","（日）",{"$f":"P125/P$121/24","v":10.241071428571429},{"$f":"Q125/Q$121/24","v":10.136904761904761},10.116071428571429,9.7708333333333339,10.077380952380953,9.6875," ⑩＝⑧／④　原産国オーストラリア"]
[null,null,null,null,{"$f":"E126/E$121/24","v":14.327380952380951},14.511904761904761,14.616071428571429,14.708333333333334,14.583333333333334,14.910714285714285," ⑩＝⑧／④　原産国アメリカ",null,null,null,null,{"$f":"P126/P$121/24","v":14.327380952380951},14.511904761904761,14.616071428571429,14.708333333333334,14.583333333333334,14.910714285714285," ⑩＝⑧／④　原産国アメリカ"]
[null,null,null,null,12.178571428571429,12.37202380952381,12.479166666666666,12.568452380952381,12.443452380952381,12.761904761904761," ⑩＝⑧／④　原産国カナダ",null,null,null,null,12.178571428571429,12.37202380952381,12.479166666666666,12.568452380952381,12.443452380952381,12.761904761904761," ⑩＝⑧／④　原産国カナダ"]
[null,null,null,null,28.035714285714288,28.24702380952381,28.351190476190478,28.44345238095238,28.31845238095238,28.61904761904762," ⑩＝⑧／④　原産国チリ",null,null,null,null,28.035714285714288,28.24702380952381,28.351190476190478,28.44345238095238,28.31845238095238,28.61904761904762," ⑩＝⑧／④　原産国チリ"]
[null,null,null,null,18.267857142857142,18.166666666666668,18.142857142857142,17.800595238095237,18.107142857142858,17.717261904761905," ⑩＝⑧／④　原産国オマーン",null,null,null,null,18.267857142857142,18.166666666666668,18.142857142857142,17.800595238095237,18.107142857142858,17.717261904761905," ⑩＝⑧／④　原産国オマーン"]
[null,null,null,null,27.279761904761902,27.178571428571431,27.154761904761902,26.8125,27.11904761904762,26.464285714285712," ⑩＝⑧／④　原産国ナミビア",null,null,null,null,27.279761904761902,27.178571428571431,27.154761904761902,26.8125,27.11904761904762,26.464285714285712," ⑩＝⑧／④　原産国ナミビア"]
[null,null," 海上輸送費用","（千円/月）",{"$f":"E$122*E$124*E131*E137","v":31041.04621067247},{"$f":"F$122*F$124*F131*F137","v":23043.985046545426},6306.6812770115885,5750.5572147038974,3598.8915701329638,3459.6550681579433," ⑪＝⑤×⑦×⑨×⑩　原産国オーストラリア",null,null," 海上輸送費用","（千円/月）",{"$f":"P$122*P$124*P131*P137","v":23280.784658004352},{"$f":"Q$122*Q$124*Q131*Q137","v":15362.656697696952},6306.6812770115885,{"$f":"S$122*S$124*S131*S137","v":3833.704809802598},3598.8915701329638,3459.6550681579433," ⑪＝⑤×⑦×⑨×⑩　原産国オーストラリア"]
[null,null,null,null,{"$f":"E$122*E$124*E132*E138","v":43426.793507171533},32989.568727820173,9112.1246694333367,8656.489112112904,5208.0828983022811,5324.9990449988618," ⑪＝⑤×⑦×⑨×⑩　原産国アメリカ",null,null,null,null,{"$f":"P$122*P$124*P132*P138","v":32570.09513037865},21993.045818546783,9112.1246694333367,5770.9927414086014,5208.0828983022811,5324.9990449988618," ⑪＝⑤×⑦×⑨×⑩　原産国アメリカ"]
[null,null,null,null,36913.676574853751,28125.028138135454,7779.9101484288294,7397.0767949115316,4443.8764485309866,4557.6039730449338," ⑪＝⑤×⑦×⑨×⑩　原産国カナダ",null,null,null,null,{"$f":"P$122*P$124*P133*P139","v":27685.257431140311},18750.018758756971,7779.9101484288294,4931.3845299410204,4443.8764485309866,4557.6039730449338," ⑪＝⑤×⑦×⑨×⑩　原産国カナダ"]
[null,null,null,null,84977.231997830488,64213.288924475244,17675.035553048659,16740.19960430251,10113.246689254325,10220.596969403006," ⑪＝⑤×⑦×⑨×⑩　原産国チリ",null,null,null,null,63732.923998372862,42808.859282983496,17675.035553048659,11160.133069535006,10113.246689254325,10220.596969403006," ⑪＝⑤×⑦×⑨×⑩　原産国チリ"]
[null,null,null,null,55370.514862280623,41297.852238436084,11310.835264684509,10476.418733214745,6466.5257863818524,6327.2892844068319," ⑪＝⑤×⑦×⑨×⑩　原産国オマーン",null,null,null,null,41527.886146710465,27531.901492290723,11310.835264684509,6984.2791554764963,6466.5257863818524,6327.2892844068319," ⑪＝⑤×⑦×⑨×⑩　原産国オマーン"]
[null,null,null,null,82685.913852666039,61784.401481225155,16929.143857444462,15780.313721372955,9684.9084427204871,9451.0761493273221," ⑪＝⑤×⑦×⑨×⑩　原産国ナミビア",null,null,null,null,62014.435389499522,41189.600987483434,16929.143857444462,10520.209147581969,9684.9084427204871,9451.0761493273221," ⑪＝⑤×⑦×⑨×⑩　原産国ナミビア"]
[null,null," 海上輸送費用　合計","（億円/月）",{"$f":"SUM(E143:J148)*1000/100000000","v":7.9864083983744418},null,null,null,null,null,null,null,null," 海上輸送費用　合計","（億円/月）",{"$f":"SUM(P143:U148)*1000/100000000","v":6.0961865234032349}]
[null,null,"（※1）「統計解析による船舶諸元に関する研究－船舶の主要諸元の計画基準（案）－」（国土技術政策総合研究所研究報告、第28号2006年3月）",null,null,null,null,null,null,null,null,null,null,"（※1）「統計解析による船舶諸元に関する研究－船舶の主要諸元の計画基準（案）－」（国土技術政策総合研究所研究報告、第28号2006年3月）"]
[null,null,"（※2）「港湾整備事業の費用対効果分析マニュアル」（令和６年６月、国土交通省港湾局）",null,null,null,null,null,null,null,null,null,null,"（※2）「港湾整備事業の費用対効果分析マニュアル」（令和６年６月、国土交通省港湾局）"]
[null,null,"貯蔵費用"]
[null,null,"液化水素（メタネーション）"]
[null,null,"実証期","単位","新潟港","直江津港","伏木富山港","金沢港","七尾港","敦賀港","備考"]
[null,null," 年間需要量","（t/年）",{"$f":"①需要!$I$33","v":29344.955746469379},{"$f":"①需要!$I$65","v":18274.903374580503},{"$f":"①需要!$I$97","v":4343.7575656295585},{"$f":"①需要!$I$129","v":1.1500000000000004},{"$f":"①需要!$I$161","v":239.69892696045625},{"$f":"①需要!$I$193","v":25.656295576081675}," A：実証期の需要"]
[null,null," 必要量","（１か月分）",1,1,1,1,1,1," B"]
[null,null," 月換算","（12か月/年）",12,12,12,12,12,12," C"]
[null,null," 需要ピーク係数","－",{"$f":"③輸送・貯蔵入力!$C$18","v":1.1399999999999999},{"$f":"③輸送・貯蔵入力!$C$18","v":1.1399999999999999},{"$f":"③輸送・貯蔵入力!$C$18","v":1.1399999999999999},{"$f":"③輸送・貯蔵入力!$C$18","v":1.1399999999999999},{"$f":"③輸送・貯蔵入力!$C$18","v":1.1399999999999999},{"$f":"③輸送・貯蔵入力!$C$18","v":1.1399999999999999}," D"]
[null,null," 月間需要量（ピーク月）","（t/月）",{"$f":"E155/E157*E158","v":2787.7707959145905},{"$f":"F155/F157*F158","v":1736.1158205851475},{"$f":"G155/G157*G158","v":412.65696873480806},0.10925000000000003,22.771398061243342,2.4373480797277587," E=A÷C×D"]
[null,null," 備蓄タンク容量","（t/基）",3000,2000,1000,1000,1000,1000," F（E：月間需要量（ピーク月）を踏まえ1,000トン刻みで設定　※最大82,800トン）"]
[null,null," 備蓄タンク基数","（基）",{"$f":"ROUNDUP(E159/E160,0)","v":1},{"$f":"ROUNDUP(F155/F160/F156/F157*F158,0)","v":1},{"$f":"ROUNDUP(G155/G160/G156/G157*G158,0)","v":1},{"$f":"ROUNDUP(H155/H160/H156/H157*H158,0)","v":1},{"$f":"ROUNDUP(I155/I160/I156/I157*I158,0)","v":1},{"$f":"ROUNDUP(J155/J160/J156/J157*J158,0)","v":1}," G=E÷F"]
[null,null," タンク1基あたり整備費用","（億円/基）",{"$f":"60*(E160/10000/4)^(2/3)","v":10.670679913470188},8.1432528497847212,5.1299278400300912,5.1299278400300912,5.1299278400300912,5.1299278400300912," H＝α万トンのタンクの整備費＝60億円×（α／4）2/3（※３）"]
[null,null," タンク整備費用","（億円）",{"$f":"E161*E162","v":10.670679913470188},{"$f":"F161*F162","v":8.1432528497847212},5.1299278400300912,5.1299278400300912,5.1299278400300912,5.1299278400300912," I ＝G×H"]
[null,null," タンク維持管理費用","（億円）",{"$f":"E163*(0.024+0.011)","v":0.37347379697145661},{"$f":"F163*(0.024+0.011)","v":0.28501384974246524},0.1795474744010532,0.1795474744010532,0.1795474744010532,0.1795474744010532,"修繕費：建設費の2.4％/年、諸経費：建設費の1.1％/年"]
[null,null," 貯蔵費用　合計","（億円）",{"$f":"SUM(E163:J164)","v":40.710321667693421}]
[]
[null,null,"2030年","単位","新潟港","直江津港","伏木富山港","金沢港※","七尾港※","敦賀港※","備考"]
[null,null," 年間需要量","（t/年）",{"$f":"①需要!$J$33-①需要!$I$33","v":35145.502741941826},{"$f":"①需要!$J$65-①需要!$I$65","v":20735.876176299829},{"$f":"①需要!$J$97-①需要!$I$97","v":6965.3001961046475},{"$f":"①需要!$J$129-①需要!$I$129","v":669.73978408863206},{"$f":"①需要!$J$161-①需要!$I$161","v":918.20509413124705},{"$f":"①需要!$J$193-①需要!$I$193","v":3434.0952042865274}," A：2030年の需要－実証期の需要（2030年までの需要分※実証期分までは整備済）"]
[null,null," 必要量","（１か月分）",1,1,1,1,1,1," B"]
[null,null," 月換算","（12か月/年）",12,12,12,12,12,12," C"]
[null,null," 需要ピーク係数","－",{"$f":"③輸送・貯蔵入力!$C$18","v":1.1399999999999999},{"$f":"③輸送・貯蔵入力!$C$18","v":1.1399999999999999},{"$f":"③輸送・貯蔵入力!$C$18","v":1.1399999999999999},{"$f":"③輸送・貯蔵入力!$C$18","v":1.1399999999999999},{"$f":"③輸送・貯蔵入力!$C$18","v":1.1399999999999999},{"$f":"③輸送・貯蔵入力!$C$18","v":1.1399999999999999}," D"]
[null,null," 月間需要量（ピーク月）","（t/月）",{"$f":"E168/E170*E171","v":3338.8227604844733},{"$f":"F168/F170*F171","v":1969.9082367484837},661.70351862994141,63.625279488420041,87.229483942468462,326.23904440722009," E=A÷C×D"]
[null,null," 備蓄タンク容量","（t/基）",4000,2000,1000,1000,1000,1000," F（E：月間需要量（ピーク月）を踏まえ1,000トン刻みで設定　※最大82,800トン）"]
[null,null," 備蓄タンク基数","（基）",{"$f":"ROUNDUP(E172/E173,0)","v":1},{"$f":"ROUNDUP(F168/F173/F169/F170*F171,0)","v":1},{"$f":"ROUNDUP(G168/G173/G169/G170*G171,0)","v":1},{"$f":"ROUNDUP(H168/H173/H169/H170*H171,0)","v":1},{"$f":"ROUNDUP(I168/I173/I169/I170*I171,0)","v":1},{"$f":"ROUNDUP(J168/J173/J169/J170*J171,0)","v":1}," G=E÷F"]
[null,null," タンク1基あたり整備費用","（億円/基）",{"$f":"60*(E173/10000/4)^(2/3)","v":12.926608140191307},8.1432528497847212,5.1299278400300912,5.1299278400300912,5.1299278400300912,5.1299278400300912," H＝α万トンのタンクの整備費＝60億円×（α／4）2/3（※４）"]
[null,null," タンク整備費用","（億円）",{"$f":"E174*E175","v":12.926608140191307},{"$f":"F174*F175","v":8.1432528497847212},5.1299278400300912,0,0,0," I ＝G×H"]
[null,null," タンク維持管理費用","（億円）",{"$f":"E176*(0.024+0.011)","v":0.45243128490669582},{"$f":"F176*(0.024+0.011)","v":0.28501384974246524},0.1795474744010532,0,0,0,"修繕費：建設費の2.4％/年、諸経費：建設費の1.1％/年"]
[null,null," 貯蔵費用　合計","（億円）",{"$f":"SUM(E176:J177)","v":27.116781439056336}]
[null,null,"※金沢港、七尾港、敦賀港は実証期で2030年の需要を賄える規模のタンクが整備済であるため、整備費用はかからないことを想定する"]
[]
[null,null,"移行期","単位","新潟港","直江津港","伏木富山港","金沢港","七尾港","敦賀港","備考"]
[null,null," 年間需要量","（t/年）",{"$f":"①需要!$K$33-①需要!$J$33","v":348807.79285491875},{"$f":"①需要!$K$65-①需要!$J$65","v":233650.18169136895},{"$f":"①需要!$K$97-①需要!$J$97","v":96804.683430448029},{"$f":"①需要!$K$129-①需要!$J$129","v":25935.060778027044},{"$f":"①需要!$K$161-①需要!$J$161","v":28344.2596976073},{"$f":"①需要!$K$193-①需要!$J$193","v":37165.083901021506}," A：移行期の需要－2030年の需要（移行期までの需要分※2030年分までは整備済）"]
[null,null," 必要量","（１か月分）",1,1,1,1,1,1," B"]
[null,null," 月換算","（12か月/年）",12,12,12,12,12,12," C"]
[null,null," 需要ピーク係数","－",{"$f":"③輸送・貯蔵入力!$C$18","v":1.1399999999999999},{"$f":"③輸送・貯蔵入力!$C$18","v":1.1399999999999999},{"$f":"③輸送・貯蔵入力!$C$18","v":1.1399999999999999},{"$f":"③輸送・貯蔵入力!$C$18","v":1.1399999999999999},{"$f":"③輸送・貯蔵入力!$C$18","v":1.1399999999999999},{"$f":"③輸送・貯蔵入力!$C$18","v":1.1399999999999999}," D"]
[null,null," 月間需要量（ピーク月）","（t/月）",{"$f":"E182/E184*E185","v":33136.740321217279},{"$f":"F182/F184*F185","v":22196.767260680048},{"$f":"G182/G184*G185","v":9196.4449258925615},{"$f":"H182/H184*H185","v":2463.8307739125689},2692.7046712726933,3530.6829705970431," E=A÷C×D"]
[null,null," 備蓄タンク容量","（t/基）",34000,23000,10000,3000,3000,4000," F（E：月間需要量（ピーク月）を踏まえ1,000トン刻みで設定　※最大82,800トン）"]
[null,null," 備蓄タンク基数","（基）",{"$f":"ROUNDUP(E186/E187,0)","v":1},{"$f":"ROUNDUP(F182/F187/F183/F184*F185,0)","v":1},{"$f":"ROUNDUP(G182/G187/G183/G184*G185,0)","v":1},{"$f":"ROUNDUP(H182/H187/H183/H184*H185,0)","v":1},{"$f":"ROUNDUP(I182/I187/I183/I184*I185,0)","v":1},{"$f":"ROUNDUP(J182/J187/J183/J184*J185,0)","v":1}," G=E÷F"]
[null,null," タンク1基あたり整備費用","（億円/基）",{"$f":"60*(E187/10000/4)^(2/3)","v":53.839026790878044},41.488698717845956,23.811015779522993,10.670679913470188,10.670679913470188,12.926608140191307," H＝α万トンのタンクの整備費＝60億円×（α／4）2/3（※３）"]
[null,null," タンク整備費用","（億円）",{"$f":"E188*E189","v":53.839026790878044},{"$f":"F188*F189","v":41.488698717845956},23.811015779522993,10.670679913470188,10.670679913470188,12.926608140191307," I ＝G×H"]
[null,null," タンク維持管理費用","（億円）",{"$f":"E190*(0.024+0.011)","v":1.8843659376807318},{"$f":"F190*(0.024+0.011)","v":1.4521044551246085},0.8333855522833048,0.37347379697145661,0.37347379697145661,0.45243128490669582,"修繕費：建設費の2.4％/年、諸経費：建設費の1.1％/年"]
[null,null," 貯蔵費用　合計","（億円）",{"$f":"SUM(E190:J191)","v":158.77594407931701}]
[]
[null,null,"2050年","単位","新潟港","直江津港","伏木富山港","金沢港","七尾港","敦賀港","備考"]
[null,null," 年間需要量","（t/年）",{"$f":"①需要!$L$33-①需要!$K$33","v":2056797.8960794997},{"$f":"①需要!$L$65-①需要!$K$65","v":1296207.3193303277},{"$f":"①需要!$L$97-①需要!$K$97","v":351455.22633437969},{"$f":"①需要!$L$129-①需要!$K$129","v":10065.999850470853},{"$f":"①需要!$L$161-①需要!$K$161","v":26320.952916839735},{"$f":"①需要!$L$193-①需要!$K$193","v":34707.77773194878}," A：2050年の需要－移行期の需要（2050年までの需要分※移行期分までは整備済）"]
[null,null," 必要量","（１か月分）",1,1,1,1,1,1," B"]
[null,null," 月換算","（12か月/年）",12,12,12,12,12,12," C"]
[null,null," 需要ピーク係数","－",{"$f":"③輸送・貯蔵入力!$C$18","v":1.1399999999999999},{"$f":"③輸送・貯蔵入力!$C$18","v":1.1399999999999999},{"$f":"③輸送・貯蔵入力!$C$18","v":1.1399999999999999},{"$f":"③輸送・貯蔵入力!$C$18","v":1.1399999999999999},{"$f":"③輸送・貯蔵入力!$C$18","v":1.1399999999999999},{"$f":"③輸送・貯蔵入力!$C$18","v":1.1399999999999999}," D"]
[null,null," 月間需要量（ピーク月）","（t/月）",{"$f":"E195/E197*E198","v":195395.80012755247},{"$f":"F195/F197*F198","v":123139.69533638112},33388.246501766065,956.26998579473093,2500.4905270997742,3297.2388845351338," E=A÷C×D"]
[null,null," 備蓄タンク容量","（t/基）",66000,64000,34000,1000,3000,4000," F（E：月間需要量（ピーク月）を踏まえ1,000トン刻みで設定　※最大82,800トン）"]
[null,null," 備蓄タンク基数","（基）",{"$f":"ROUNDUP(E199/E200,0)","v":3},{"$f":"ROUNDUP(F195/F200/F196/F197*F198,0)","v":2},{"$f":"ROUNDUP(G195/G200/G196/G197*G198,0)","v":1},{"$f":"ROUNDUP(H195/H200/H196/H197*H198,0)","v":1},{"$f":"ROUNDUP(I195/I200/I196/I197*I198,0)","v":1},{"$f":"ROUNDUP(J195/J200/J196/J197*J198,0)","v":1}," G=E÷F"]
[null,null," タンク1基あたり整備費用","（億円/基）",{"$f":"60*(E200/10000/4)^(2/3)","v":83.780036749675375},82.078845440481459,53.839026790878044,5.1299278400300912,10.670679913470188,12.926608140191307," H＝α万トンのタンクの整備費＝60億円×（α／4）2/3（※３）"]
[null,null," タンク整備費用","（億円）",{"$f":"E201*E202","v":251.34011024902611},{"$f":"F201*F202","v":164.15769088096292},53.839026790878044,5.1299278400300912,10.670679913470188,12.926608140191307," I ＝G×H"]
[null,null," タンク維持管理費用","（億円）",{"$f":"E203*(0.024+0.011)","v":8.7969038587159147},{"$f":"F203*(0.024+0.011)","v":5.7455191808337025},1.8843659376807318,0.1795474744010532,0.37347379697145661,0.45243128490669582,"修繕費：建設費の2.4％/年、諸経費：建設費の1.1％/年"]
[null,null," 貯蔵費用　合計","（億円）",{"$f":"SUM(E203:J204)","v":515.49628534806811}]
[null,null,"（※３）国土交通省資料より、メーカーで用いられているタンク整備費用の簡易予測式（α万トンのタンクの整備費＝60億円×（α／4）2/3 ）より"]

{"sheet":"直送方式（ｼﾅﾘｵ2）_メタネーション","index":25,"n_rows":206,"n_cols":22,"rows_kept":206,"cut":false,"hidden":false,"merged":[[204,4,204,9],[164,4,164,9],[177,4,177,9],[191,4,191,9],[149,2,149,10],[149,13,149,21],[150,2,150,10],[150,13,150,21],[151,2,151,10],[148,15,148,20],[130,2,135,2],[130,3,135,3],[130,13,135,13],[130,14,135,14],[136,2,141,2],[136,3,141,3],[136,13,141,13],[136,14,141,14],[142,2,147,2],[142,3,147,3],[142,13,147,13],[142,14,147,14],[148,4,148,9],[124,14,129,14],[106,2,111,2],[106,3,111,3],[106,13,111,13],[106,14,111,14],[112,4,112,9],[116,2,119,2],[116,13,119,13],[124,2,129,2],[124,3,129,3],[124,13,129,13],[112,15,112,20],[94,2,99,2],[94,3,99,3],[94,13,99,13],[94,14,99,14],[100,2,105,2],[100,3,105,3],[100,13,105,13],[100,14,105,14],[88,14,93,14],[70,2,75,2],[70,3,75,3],[70,13,75,13],[70,14,75,14],[76,4,76,9],[80,2,83,2],[80,13,83,13],[88,2,93,2],[88,3,93,3],[88,13,93,13],[76,15,76,20],[58,2,63,2],[58,3,63,3],[58,13,63,13],[58,14,63,14],[64,2,69,2],[64,3,69,3],[64,13,69,13],[64,14,69,14],[52,14,57,14],[34,2,39,2],[34,3,39,3],[34,13,39,13],[34,14,39,14],[40,4,40,9],[44,2,47,2],[44,13,47,13],[52,2,57,2],[52,3,57,3],[52,13,57,13],[40,15,40,20],[22,2,27,2],[22,3,27,3],[22,13,27,13],[22,14,27,14],[28,2,33,2],[28,3,33,3],[28,13,33,13],[28,14,33,14],[3,2,3,10],[3,13,3,21],[8,2,11,2],[8,13,11,13],[16,2,21,2],[16,3,21,3],[16,13,21,13],[16,14,21,14]]}
[]
[null,null,"入力項目"]
[]
[null,null,"海上輸送費用　シナリオ２",null,null,null,null,null,null,null,null,null,null,"海上輸送費用　シナリオ２"]
[null,null,"メタネーション（ピーク月　※４か月）",null,null,null,null,null,null,null,null,null,null,"メタネーション（その他月　※８か月）"]
[]
[null,null,"実証期","単位","新潟港","直江津港","伏木富山港","金沢港","七尾港","敦賀港","備考",null,null,"実証期","単位","新潟港","直江津港","伏木富山港","金沢港","七尾港","敦賀港","備考"]
[null,null," 密度","（t/m3）",{"$f":"④海上輸送網入力!$E$10","v":0.46},{"$f":"④海上輸送網入力!$E$10","v":0.46},{"$f":"④海上輸送網入力!$E$10","v":0.46},{"$f":"④海上輸送網入力!$E$10","v":0.46},{"$f":"④海上輸送網入力!$E$10","v":0.46},{"$f":"④海上輸送網入力!$E$10","v":0.46}," ①",null,null," 密度","（t/m3）",{"$f":"④海上輸送網入力!$E$10","v":0.46},{"$f":"④海上輸送網入力!$E$10","v":0.46},{"$f":"④海上輸送網入力!$E$10","v":0.46},{"$f":"④海上輸送網入力!$E$10","v":0.46},{"$f":"④海上輸送網入力!$E$10","v":0.46},{"$f":"④海上輸送網入力!$E$10","v":0.46}," ①"]
[null,null," 運搬船積載量","（m3/隻）",{"$f":"KEISAN(\"メタン\",E15,\"タンク容量\",E7,\"外貿\")","v":25870},{"$f":"KEISAN(\"メタン\",F15,\"タンク容量\",F7,\"外貿\")","v":25870},{"$f":"KEISAN(\"メタン\",G15,\"タンク容量\",G7,\"外貿\")","v":3556},{"$f":"KEISAN(\"メタン\",H15,\"タンク容量\",H7,\"外貿\")","v":3556},{"$f":"KEISAN(\"メタン\",I15,\"タンク容量\",I7,\"外貿\")","v":3556},{"$f":"KEISAN(\"メタン\",J15,\"タンク容量\",J7,\"外貿\")","v":3556}," ② 港湾施設能力及び対象船舶一覧より、需要量に合わせた船型を設定",null,null," 運搬船積載量","（m3/隻）",{"$f":"KEISAN(\"メタン\",P15,\"タンク容量\",P7,\"外貿\")","v":25870},{"$f":"KEISAN(\"メタン\",Q15,\"タンク容量\",Q7,\"外貿\")","v":3556},{"$f":"KEISAN(\"メタン\",R15,\"タンク容量\",R7,\"外貿\")","v":3556},{"$f":"KEISAN(\"メタン\",S15,\"タンク容量\",S7,\"外貿\")","v":3556},{"$f":"KEISAN(\"メタン\",T15,\"タンク容量\",T7,\"外貿\")","v":3556},{"$f":"KEISAN(\"メタン\",U15,\"タンク容量\",U7,\"外貿\")","v":3556}," ② 港湾施設能力及び対象船舶一覧より、需要量に合わせた船型を設定"]
[null,null,null,"（t/隻）",{"$f":"E9*E8","v":11900.2},11900.2,1635.76,1635.76,1635.76,1635.76," ③=②×①",null,null,null,"（t/隻）",{"$f":"P9*P8","v":11900.2},1635.76,1635.76,1635.76,1635.76,1635.76," ③=②×①"]
[null,null,null,"(GT)",{"$f":"KEISAN(\"メタン\",E15,\"総トン数\",E7,\"外貿\")","v":20000},{"$f":"KEISAN(\"メタン\",F15,\"総トン数\",F7,\"外貿\")","v":20000},{"$f":"KEISAN(\"メタン\",G15,\"総トン数\",G7,\"外貿\")","v":4505},{"$f":"KEISAN(\"メタン\",H15,\"総トン数\",H7,\"外貿\")","v":4505},{"$f":"KEISAN(\"メタン\",I15,\"総トン数\",I7,\"外貿\")","v":4505},{"$f":"KEISAN(\"メタン\",J15,\"総トン数\",J7,\"外貿\")","v":4505},"港湾施設能力及び対象船舶一覧より、需要量に合わせた船型を設定",null,null,null,"(GT)",{"$f":"KEISAN(\"メタン\",P15,\"総トン数\",P7,\"外貿\")","v":20000},{"$f":"KEISAN(\"メタン\",Q15,\"総トン数\",Q7,\"外貿\")","v":4505},{"$f":"KEISAN(\"メタン\",R15,\"総トン数\",R7,\"外貿\")","v":4505},{"$f":"KEISAN(\"メタン\",S15,\"総トン数\",S7,\"外貿\")","v":4505},{"$f":"KEISAN(\"メタン\",T15,\"総トン数\",T7,\"外貿\")","v":4505},{"$f":"KEISAN(\"メタン\",U15,\"総トン数\",U7,\"外貿\")","v":4505},"港湾施設能力及び対象船舶一覧より、需要量に合わせた船型を設定"]
[null,null,null,"(DWT)",{"$f":"E11/1.3702","v":14596.409283316303},{"$f":"F11/1.3702","v":14596.409283316303},3287.8411910669975,3287.8411910669975,3287.8411910669975,3287.8411910669975," LNG船のDWTとGTの関係：DWT=GT/1.3702 より （※１）",null,null,null,"(DWT)",{"$f":"P11/1.3702","v":14596.409283316303},{"$f":"Q11/1.3702","v":3287.8411910669975},3287.8411910669975,3287.8411910669975,3287.8411910669975,3287.8411910669975," LNG船のDWTとGTの関係：DWT=GT/1.3702 より （※１）"]
[null,null," 船速（外航）","（ノット）",14,14,14,14,14,14," ④ 国土交通省検討資料より",null,null," 船速（外航）","（ノット）",14,14,14,14,14,14," ④ 国土交通省検討資料より"]
[null,null," 海上輸送費用原単位","（千円/日･隻）",{"$f":"45.432*E12^(0.4019)","v":2142.7541067300813},2142.7541067300813,1177.0863381909896,1177.0863381909896,1177.0863381909896,1177.0863381909896," ⑤ 海上輸送費用原単位算定式より （※2）",null,null," 海上輸送費用原単位","（千円/日･隻）",{"$f":"45.432*P12^(0.4019)","v":2142.7541067300813},{"$f":"45.432*Q12^(0.4019)","v":1177.0863381909896},1177.0863381909896,1177.0863381909896,1177.0863381909896,1177.0863381909896," ⑤ 海上輸送費用原単位算定式より （※2）"]
[null,null," 月間需要量","（t/ピーク月）",{"$f":"①需要!$I$33/12*④海上輸送網入力!$C$59","v":2787.7707959145905},{"$f":"①需要!$I$65/12*④海上輸送網入力!$C$59","v":1736.1158205851475},{"$f":"①需要!$I$97/12*④海上輸送網入力!$C$59","v":412.65696873480806},{"$f":"①需要!$I$129/12*④海上輸送網入力!$C$59","v":0.10925000000000003},{"$f":"①需要!$I$161/12*④海上輸送網入力!$C$59","v":22.771398061243342},{"$f":"①需要!$I$193/12*④海上輸送網入力!$C$59","v":2.4373480797277587}," ⑥",null,null," 月間需要量","（t/その他月）",{"$f":"①需要!$I$33/12*④海上輸送網入力!$C$60","v":2274.2340703513769},{"$f":"①需要!$I$65/12*④海上輸送網入力!$C$60","v":1416.3050115299891},{"$f":"①需要!$I$97/12*④海上輸送網入力!$C$60","v":336.64121133629084},{"$f":"①需要!$I$129/12*④海上輸送網入力!$C$60","v":8.9125000000000038E-2},{"$f":"①需要!$I$161/12*④海上輸送網入力!$C$60","v":18.576666839435362},{"$f":"①需要!$I$193/12*④海上輸送網入力!$C$60","v":1.9883629071463298}," ⑥"]
[null,null," 月間寄港回数","（回/月）",{"$f":"ROUNDUP(E15/E10,0)","v":1},1,1,1,1,1," ⑦＝⑥／③",null,null," 月間寄港回数","（回/月）",{"$f":"ROUNDUP(P15/P10,0)","v":1},{"$f":"ROUNDUP(Q15/Q10,0)","v":1},{"$f":"ROUNDUP(R15/R10,0)","v":1},1,1,1," ⑦＝⑥／③"]
[null,null," 海上輸送距離","（海里）",{"$f":"④海上輸送網入力!$C$17","v":3441},{"$f":"④海上輸送網入力!$D$17","v":3406},{"$f":"④海上輸送網入力!$E$17","v":3399},{"$f":"④海上輸送網入力!$F$17","v":3283},{"$f":"④海上輸送網入力!$G$17","v":3386},{"$f":"④海上輸送網入力!$H$17","v":3255}," ⑧　原産国オーストラリア",null,null," 海上輸送距離","（海里）",{"$f":"④海上輸送網入力!$C$17","v":3441},{"$f":"④海上輸送網入力!$D$17","v":3406},{"$f":"④海上輸送網入力!$E$17","v":3399},{"$f":"④海上輸送網入力!$F$17","v":3283},{"$f":"④海上輸送網入力!$G$17","v":3386},{"$f":"④海上輸送網入力!$H$17","v":3255}," ⑧　原産国オーストラリア"]
[null,null,null,null,{"$f":"④海上輸送網入力!$C$21","v":4814},{"$f":"④海上輸送網入力!$D$21","v":4876},{"$f":"④海上輸送網入力!$E$21","v":4911},{"$f":"④海上輸送網入力!$F$21","v":4942},{"$f":"④海上輸送網入力!$G$21","v":4900},{"$f":"④海上輸送網入力!$H$21","v":5010}," ⑧　原産国アメリカ",null,null,null,null,{"$f":"④海上輸送網入力!$C$21","v":4814},{"$f":"④海上輸送網入力!$D$21","v":4876},{"$f":"④海上輸送網入力!$E$21","v":4911},{"$f":"④海上輸送網入力!$F$21","v":4942},{"$f":"④海上輸送網入力!$G$21","v":4900},{"$f":"④海上輸送網入力!$H$21","v":5010}," ⑧　原産国アメリカ"]
[null,null,null,null,{"$f":"④海上輸送網入力!$C$25","v":4092},{"$f":"④海上輸送網入力!$D$25","v":4157},{"$f":"④海上輸送網入力!$E$25","v":4193},{"$f":"④海上輸送網入力!$F$25","v":4223},{"$f":"④海上輸送網入力!$G$25","v":4181},{"$f":"④海上輸送網入力!$H$25","v":4288}," ⑧　原産国カナダ",null,null,null,null,{"$f":"④海上輸送網入力!$C$25","v":4092},{"$f":"④海上輸送網入力!$D$25","v":4157},{"$f":"④海上輸送網入力!$E$25","v":4193},{"$f":"④海上輸送網入力!$F$25","v":4223},{"$f":"④海上輸送網入力!$G$25","v":4181},{"$f":"④海上輸送網入力!$H$25","v":4288}," ⑧　原産国カナダ"]
[null,null,null,null,{"$f":"④海上輸送網入力!$C$29","v":9420},{"$f":"④海上輸送網入力!$D$29","v":9491},{"$f":"④海上輸送網入力!$E$29","v":9526},{"$f":"④海上輸送網入力!$F$29","v":9557},{"$f":"④海上輸送網入力!$G$29","v":9515},{"$f":"④海上輸送網入力!$H$29","v":9616}," ⑧　原産国チリ",null,null,null,null,{"$f":"④海上輸送網入力!$C$29","v":9420},{"$f":"④海上輸送網入力!$D$29","v":9491},{"$f":"④海上輸送網入力!$E$29","v":9526},{"$f":"④海上輸送網入力!$F$29","v":9557},{"$f":"④海上輸送網入力!$G$29","v":9515},{"$f":"④海上輸送網入力!$H$29","v":9616}," ⑧　原産国チリ"]
[null,null,null,null,{"$f":"④海上輸送網入力!$C$33","v":6138},{"$f":"④海上輸送網入力!$D$33","v":6104},{"$f":"④海上輸送網入力!$E$33","v":6096},{"$f":"④海上輸送網入力!$F$33","v":5981},{"$f":"④海上輸送網入力!$G$33","v":6084},{"$f":"④海上輸送網入力!$H$33","v":5953}," ⑧　原産国オマーン",null,null,null,null,{"$f":"④海上輸送網入力!$C$33","v":6138},{"$f":"④海上輸送網入力!$D$33","v":6104},{"$f":"④海上輸送網入力!$E$33","v":6096},{"$f":"④海上輸送網入力!$F$33","v":5981},{"$f":"④海上輸送網入力!$G$33","v":6084},{"$f":"④海上輸送網入力!$H$33","v":5953}," ⑧　原産国オマーン"]
[null,null,null,null,{"$f":"④海上輸送網入力!$C$37","v":9166},{"$f":"④海上輸送網入力!$D$37","v":9132},{"$f":"④海上輸送網入力!$E$37","v":9124},{"$f":"④海上輸送網入力!$F$37","v":9009},{"$f":"④海上輸送網入力!$G$37","v":9112},{"$f":"④海上輸送網入力!$H$37","v":8892}," ⑧　原産国ナミビア",null,null,null,null,{"$f":"④海上輸送網入力!$C$37","v":9166},{"$f":"④海上輸送網入力!$D$37","v":9132},{"$f":"④海上輸送網入力!$E$37","v":9124},{"$f":"④海上輸送網入力!$F$37","v":9009},{"$f":"④海上輸送網入力!$G$37","v":9112},{"$f":"④海上輸送網入力!$H$37","v":8892}," ⑧　原産国ナミビア"]
[null,null,"シナリオ設定","（％）",1,1,1,1,1,1," ⑨　原産国オーストラリア",null,null,"シナリオ設定","（％）",{"$f":"E23","v":1},{"$f":"F23","v":1},1,1,1,1," ⑨　原産国オーストラリア"]
[null,null,null,null,0,0,0,0,0,0," ⑨　原産国アメリカ",null,null,null,null,{"$f":"E24","v":0},0,0,0,0,0," ⑨　原産国アメリカ"]
[null,null,null,null,0,0,0,0,0,0," ⑨　原産国カナダ",null,null,null,null,0,0,0,0,0,0," ⑨　原産国カナダ"]
[null,null,null,null,0,0,0,0,0,0," ⑨　原産国チリ",null,null,null,null,0,0,0,0,0,0," ⑨　原産国チリ"]
[null,null,null,null,0,0,0,0,0,0," ⑨　原産国オマーン",null,null,null,null,0,0,0,0,0,0," ⑨　原産国オマーン"]
[null,null,null,null,0,0,0,0,0,0," ⑨　原産国ナミビア",null,null,null,null,0,0,0,0,0,0," ⑨　原産国ナミビア"]
[null,null," 海上輸送日数","（日）",{"$f":"E17/E$13/24","v":10.241071428571429},10.136904761904761,10.116071428571429,9.7708333333333339,10.077380952380953,9.6875," ⑩＝⑧／④　原産国オーストラリア",null,null," 海上輸送日数","（日）",{"$f":"P17/P$13/24","v":10.241071428571429},{"$f":"Q17/Q$13/24","v":10.136904761904761},10.116071428571429,9.7708333333333339,10.077380952380953,9.6875," ⑩＝⑧／④　原産国オーストラリア"]
[null,null,null,null,14.327380952380951,14.511904761904761,14.616071428571429,14.708333333333334,14.583333333333334,14.910714285714285," ⑩＝⑧／④　原産国アメリカ",null,null,null,null,{"$f":"P18/P$13/24","v":14.327380952380951},14.511904761904761,14.616071428571429,14.708333333333334,14.583333333333334,14.910714285714285," ⑩＝⑧／④　原産国アメリカ"]
[null,null,null,null,12.178571428571429,12.37202380952381,12.479166666666666,12.568452380952381,12.443452380952381,12.761904761904761," ⑩＝⑧／④　原産国カナダ",null,null,null,null,12.178571428571429,12.37202380952381,12.479166666666666,12.568452380952381,12.443452380952381,12.761904761904761," ⑩＝⑧／④　原産国カナダ"]
[null,null,null,null,28.035714285714288,28.24702380952381,28.351190476190478,28.44345238095238,28.31845238095238,28.61904761904762," ⑩＝⑧／④　原産国チリ",null,null,null,null,28.035714285714288,28.24702380952381,28.351190476190478,28.44345238095238,28.31845238095238,28.61904761904762," ⑩＝⑧／④　原産国チリ"]
[null,null,null,null,18.267857142857142,18.166666666666668,18.142857142857142,17.800595238095237,18.107142857142858,17.717261904761905," ⑩＝⑧／④　原産国オマーン",null,null,null,null,18.267857142857142,18.166666666666668,{"$f":"R21/R$13/24","v":18.142857142857142},17.800595238095237,18.107142857142858,17.717261904761905," ⑩＝⑧／④　原産国オマーン"]
[null,null,null,null,27.279761904761902,27.178571428571431,27.154761904761902,26.8125,27.11904761904762,26.464285714285712," ⑩＝⑧／④　原産国ナミビア",null,null,null,null,27.279761904761902,27.178571428571431,27.154761904761902,26.8125,27.11904761904762,{"$f":"U22/U$13/24","v":26.464285714285712}," ⑩＝⑧／④　原産国ナミビア"]
[null,null," 海上輸送費用","（千円/月）",{"$f":"E$14*E$16*E23*E29","v":21944.09786088753},21720.894308103143,11907.489474735636,11501.114429407795,11861.947443793722,11403.023901225211," ⑪＝⑤×⑦×⑨×⑩　原産国オーストラリア",null,null," 海上輸送費用","（千円/月）",{"$f":"P$14*P$16*P23*P29","v":21944.09786088753},{"$f":"Q$14*Q$16*Q23*Q29","v":11932.012106781282},11907.489474735636,11501.114429407795,11861.947443793722,11403.023901225211," ⑪＝⑤×⑦×⑨×⑩　原産国オーストラリア"]
[null,null,null,null,0,0,0,0,0,0," ⑪＝⑤×⑦×⑨×⑩　原産国アメリカ",null,null,null,null,{"$f":"P$14*P$16*P24*P30","v":0},0,{"$f":"R$14*R$16*R24*R30","v":0},0,0,0," ⑪＝⑤×⑦×⑨×⑩　原産国アメリカ"]
[null,null,null,null,0,0,0,0,0,0," ⑪＝⑤×⑦×⑨×⑩　原産国カナダ",null,null,null,null,0,0,0,0,{"$f":"T$14*T$16*T25*T31","v":0},0," ⑪＝⑤×⑦×⑨×⑩　原産国カナダ"]
[null,null,null,null,0,0,0,0,0,0," ⑪＝⑤×⑦×⑨×⑩　原産国チリ",null,null,null,null,0,0,0,0,0,0," ⑪＝⑤×⑦×⑨×⑩　原産国チリ"]
[null,null,null,null,0,0,0,0,0,0," ⑪＝⑤×⑦×⑨×⑩　原産国オマーン",null,null,null,null,0,0,0,0,0,0," ⑪＝⑤×⑦×⑨×⑩　原産国オマーン"]
[null,null,null,null,0,0,0,0,0,0," ⑪＝⑤×⑦×⑨×⑩　原産国ナミビア",null,null,null,null,0,0,0,0,0,0," ⑪＝⑤×⑦×⑨×⑩　原産国ナミビア"]
[null,null," 海上輸送費用　合計","（億円/月）",{"$f":"SUM(E35:J40)*1000/100000000","v":0.90338567418153037},null,null,null,null,null,null,null,null," 海上輸送費用　合計","（億円/月）",{"$f":"SUM(P35:U40)*1000/100000000","v":0.80549685216831179}]
[]
[null,null,"2030年","単位","新潟港","直江津港","伏木富山港","金沢港","七尾港","敦賀港","備考",null,null,"2030年","単位","新潟港","直江津港","伏木富山港","金沢港","七尾港","敦賀港","備考"]
[null,null," 密度","（t/m3）",{"$f":"④海上輸送網入力!$E$10","v":0.46},{"$f":"④海上輸送網入力!$E$10","v":0.46},{"$f":"④海上輸送網入力!$E$10","v":0.46},{"$f":"④海上輸送網入力!$E$10","v":0.46},{"$f":"④海上輸送網入力!$E$10","v":0.46},{"$f":"④海上輸送網入力!$E$10","v":0.46}," ①",null,null," 密度","（t/m3）",{"$f":"④海上輸送網入力!$E$10","v":0.46},{"$f":"④海上輸送網入力!$E$10","v":0.46},{"$f":"④海上輸送網入力!$E$10","v":0.46},{"$f":"④海上輸送網入力!$E$10","v":0.46},{"$f":"④海上輸送網入力!$E$10","v":0.46},{"$f":"④海上輸送網入力!$E$10","v":0.46}," ①"]
[null,null," 運搬船積載量","（m3/隻）",{"$f":"KEISAN(\"メタン\",E51,\"タンク容量\",E43,\"外貿\")","v":25870},{"$f":"KEISAN(\"メタン\",F51,\"タンク容量\",F43,\"外貿\")","v":25870},{"$f":"KEISAN(\"メタン\",G51,\"タンク容量\",G43,\"外貿\")","v":3556},{"$f":"KEISAN(\"メタン\",H51,\"タンク容量\",H43,\"外貿\")","v":3556},{"$f":"KEISAN(\"メタン\",I51,\"タンク容量\",I43,\"外貿\")","v":3556},{"$f":"KEISAN(\"メタン\",J51,\"タンク容量\",J43,\"外貿\")","v":3556}," ② 港湾施設能力及び対象船舶一覧より、需要量に合わせた船型を設定",null,null," 運搬船積載量","（m3/隻）",{"$f":"KEISAN(\"メタン\",P51,\"タンク容量\",P43,\"外貿\")","v":25870},{"$f":"KEISAN(\"メタン\",Q51,\"タンク容量\",Q43,\"外貿\")","v":25870},{"$f":"KEISAN(\"メタン\",R51,\"タンク容量\",R43,\"外貿\")","v":3556},{"$f":"KEISAN(\"メタン\",S51,\"タンク容量\",S43,\"外貿\")","v":3556},{"$f":"KEISAN(\"メタン\",T51,\"タンク容量\",T43,\"外貿\")","v":3556},{"$f":"KEISAN(\"メタン\",U51,\"タンク容量\",U43,\"外貿\")","v":3556}," ② 港湾施設能力及び対象船舶一覧より、需要量に合わせた船型を設定"]
[null,null,null,"（t/隻）",{"$f":"E45*E44","v":11900.2},11900.2,1635.76,1635.76,1635.76,1635.76," ③=②×①",null,null,null,"（t/隻）",{"$f":"P45*P44","v":11900.2},{"$f":"Q45*Q44","v":11900.2},{"$f":"R45*R44","v":1635.76},1635.76,1635.76,1635.76," ③=②×①"]
[null,null,null,"(GT)",{"$f":"KEISAN(\"メタン\",E51,\"総トン数\",E43,\"外貿\")","v":20000},{"$f":"KEISAN(\"メタン\",F51,\"総トン数\",F43,\"外貿\")","v":20000},{"$f":"KEISAN(\"メタン\",G51,\"総トン数\",G43,\"外貿\")","v":4505},{"$f":"KEISAN(\"メタン\",H51,\"総トン数\",H43,\"外貿\")","v":4505},{"$f":"KEISAN(\"メタン\",I51,\"総トン数\",I43,\"外貿\")","v":4505},{"$f":"KEISAN(\"メタン\",J51,\"総トン数\",J43,\"外貿\")","v":4505},"港湾施設能力及び対象船舶一覧より、需要量に合わせた船型を設定",null,null,null,"(GT)",{"$f":"KEISAN(\"メタン\",P51,\"総トン数\",P43,\"外貿\")","v":20000},{"$f":"KEISAN(\"メタン\",Q51,\"総トン数\",Q43,\"外貿\")","v":20000},{"$f":"KEISAN(\"メタン\",R51,\"総トン数\",R43,\"外貿\")","v":4505},{"$f":"KEISAN(\"メタン\",S51,\"総トン数\",S43,\"外貿\")","v":4505},{"$f":"KEISAN(\"メタン\",T51,\"総トン数\",T43,\"外貿\")","v":4505},{"$f":"KEISAN(\"メタン\",U51,\"総トン数\",U43,\"外貿\")","v":4505},"港湾施設能力及び対象船舶一覧より、需要量に合わせた船型を設定"]
[null,null,null,"(DWT)",{"$f":"E47/1.3702","v":14596.409283316303},14596.409283316303,3287.8411910669975,3287.8411910669975,3287.8411910669975,3287.8411910669975," LNG船のDWTとGTの関係：DWT=GT/1.3702 より （※１）",null,null,null,"(DWT)",{"$f":"P47/1.3702","v":14596.409283316303},{"$f":"Q47/1.3702","v":14596.409283316303},{"$f":"R47/1.3702","v":3287.8411910669975},3287.8411910669975,3287.8411910669975,3287.8411910669975," LNG船のDWTとGTの関係：DWT=GT/1.3702 より （※１）"]
[null,null," 船速（外航）","（ノット）",14,14,14,14,14,14," ④ 国土交通省検討資料より",null,null," 船速（外航）","（ノット）",14,14,14,14,14,14," ④ 国土交通省検討資料より"]
[null,null," 海上輸送費用原単位","（千円/日･隻）",{"$f":"45.432*E48^(0.4019)","v":2142.7541067300813},2142.7541067300813,1177.0863381909896,1177.0863381909896,1177.0863381909896,1177.0863381909896," ⑤ 海上輸送費用原単位算定式より （※2）",null,null," 海上輸送費用原単位","（千円/日･隻）",{"$f":"45.432*P48^(0.4019)","v":2142.7541067300813},{"$f":"45.432*Q48^(0.4019)","v":2142.7541067300813},1177.0863381909896,1177.0863381909896,1177.0863381909896,1177.0863381909896," ⑤ 海上輸送費用原単位算定式より （※2）"]
[null,null," 月間需要量","（t/ピーク月）",{"$f":"①需要!$J$33/12*④海上輸送網入力!$C$59","v":6126.5935563990643},{"$f":"①需要!$J$65/12*④海上輸送網入力!$C$59","v":3706.0240573336314},{"$f":"①需要!$J$97/12*④海上輸送網入力!$C$59","v":1074.3604873647496},{"$f":"①需要!$J$129/12*④海上輸送網入力!$C$59","v":63.734529488420037},{"$f":"①需要!$J$161/12*④海上輸送網入力!$C$59","v":110.00088200371181},{"$f":"①需要!$J$193/12*④海上輸送網入力!$C$59","v":328.6763924869478}," ⑥",null,null," 月間需要量","（t/その他月）",{"$f":"①需要!$J$33/12*④海上輸送網入力!$C$60","v":4998.0105328518684},{"$f":"①需要!$J$65/12*④海上輸送網入力!$C$60","v":3023.3354151932258},{"$f":"①需要!$J$97/12*④海上輸送網入力!$C$60","v":876.45197653440107},{"$f":"①需要!$J$129/12*④海上輸送網入力!$C$60","v":51.993958266868987},{"$f":"①需要!$J$161/12*④海上輸送網入力!$C$60","v":89.737561634607019},{"$f":"①需要!$J$193/12*④海上輸送網入力!$C$60","v":268.13074123935218}," ⑥"]
[null,null," 月間寄港回数","（回/月）",{"$f":"ROUNDUP(E51/E$46,0)","v":1},1,1,1,1,1," ⑦＝⑥／③",null,null," 月間寄港回数","（回/月）",{"$f":"ROUNDUP(P51/P$46,0)","v":1},{"$f":"ROUNDUP(Q51/Q$46,0)","v":1},1,1,1,1," ⑦＝⑥／③"]
[null,null," 海上輸送距離","（海里）",{"$f":"④海上輸送網入力!C$17","v":3441},{"$f":"④海上輸送網入力!D$17","v":3406},{"$f":"④海上輸送網入力!E$17","v":3399},{"$f":"④海上輸送網入力!F$17","v":3283},{"$f":"④海上輸送網入力!G$17","v":3386},{"$f":"④海上輸送網入力!H$17","v":3255}," ⑧　原産国オーストラリア",null,null," 海上輸送距離","（海里）",{"$f":"④海上輸送網入力!$C$17","v":3441},{"$f":"④海上輸送網入力!$D$17","v":3406},{"$f":"④海上輸送網入力!$E$17","v":3399},{"$f":"④海上輸送網入力!$F$17","v":3283},{"$f":"④海上輸送網入力!$G$17","v":3386},{"$f":"④海上輸送網入力!$H$17","v":3255}," ⑧　原産国オーストラリア"]
[null,null,null,null,{"$f":"④海上輸送網入力!C$21","v":4814},{"$f":"④海上輸送網入力!D$21","v":4876},{"$f":"④海上輸送網入力!E$21","v":4911},{"$f":"④海上輸送網入力!F$21","v":4942},{"$f":"④海上輸送網入力!G$21","v":4900},{"$f":"④海上輸送網入力!H$21","v":5010}," ⑧　原産国アメリカ",null,null,null,null,{"$f":"④海上輸送網入力!$C$21","v":4814},{"$f":"④海上輸送網入力!$D$21","v":4876},{"$f":"④海上輸送網入力!$E$21","v":4911},{"$f":"④海上輸送網入力!$F$21","v":4942},{"$f":"④海上輸送網入力!$G$21","v":4900},{"$f":"④海上輸送網入力!$H$21","v":5010}," ⑧　原産国アメリカ"]
[null,null,null,null,{"$f":"④海上輸送網入力!C$25","v":4092},{"$f":"④海上輸送網入力!D$25","v":4157},{"$f":"④海上輸送網入力!E$25","v":4193},{"$f":"④海上輸送網入力!F$25","v":4223},{"$f":"④海上輸送網入力!G$25","v":4181},{"$f":"④海上輸送網入力!H$25","v":4288}," ⑧　原産国カナダ",null,null,null,null,{"$f":"④海上輸送網入力!$C$25","v":4092},{"$f":"④海上輸送網入力!$D$25","v":4157},{"$f":"④海上輸送網入力!$E$25","v":4193},{"$f":"④海上輸送網入力!$F$25","v":4223},{"$f":"④海上輸送網入力!$G$25","v":4181},{"$f":"④海上輸送網入力!$H$25","v":4288}," ⑧　原産国カナダ"]
[null,null,null,null,{"$f":"④海上輸送網入力!C$29","v":9420},{"$f":"④海上輸送網入力!D$29","v":9491},{"$f":"④海上輸送網入力!E$29","v":9526},{"$f":"④海上輸送網入力!F$29","v":9557},{"$f":"④海上輸送網入力!G$29","v":9515},{"$f":"④海上輸送網入力!H$29","v":9616}," ⑧　原産国チリ",null,null,null,null,{"$f":"④海上輸送網入力!$C$29","v":9420},{"$f":"④海上輸送網入力!$D$29","v":9491},{"$f":"④海上輸送網入力!$E$29","v":9526},{"$f":"④海上輸送網入力!$F$29","v":9557},{"$f":"④海上輸送網入力!$G$29","v":9515},{"$f":"④海上輸送網入力!$H$29","v":9616}," ⑧　原産国チリ"]
[null,null,null,null,{"$f":"④海上輸送網入力!C$33","v":6138},{"$f":"④海上輸送網入力!D$33","v":6104},{"$f":"④海上輸送網入力!E$33","v":6096},{"$f":"④海上輸送網入力!F$33","v":5981},{"$f":"④海上輸送網入力!G$33","v":6084},{"$f":"④海上輸送網入力!H$33","v":5953}," ⑧　原産国オマーン",null,null,null,null,{"$f":"④海上輸送網入力!$C$33","v":6138},{"$f":"④海上輸送網入力!$D$33","v":6104},{"$f":"④海上輸送網入力!$E$33","v":6096},{"$f":"④海上輸送網入力!$F$33","v":5981},{"$f":"④海上輸送網入力!$G$33","v":6084},{"$f":"④海上輸送網入力!$H$33","v":5953}," ⑧　原産国オマーン"]
[null,null,null,null,{"$f":"④海上輸送網入力!C$37","v":9166},{"$f":"④海上輸送網入力!D$37","v":9132},{"$f":"④海上輸送網入力!E$37","v":9124},{"$f":"④海上輸送網入力!F$37","v":9009},{"$f":"④海上輸送網入力!G$37","v":9112},{"$f":"④海上輸送網入力!H$37","v":8892}," ⑧　原産国ナミビア",null,null,null,null,{"$f":"④海上輸送網入力!$C$37","v":9166},{"$f":"④海上輸送網入力!$D$37","v":9132},{"$f":"④海上輸送網入力!$E$37","v":9124},{"$f":"④海上輸送網入力!$F$37","v":9009},{"$f":"④海上輸送網入力!$G$37","v":9112},{"$f":"④海上輸送網入力!$H$37","v":8892}," ⑧　原産国ナミビア"]
[null,null,"シナリオ設定","（％）",1,1,1,1,1,1," ⑨　原産国オーストラリア",null,null,"シナリオ設定","（％）",{"$f":"E59","v":1},{"$f":"F59","v":1},1,1,1,1," ⑨　原産国オーストラリア"]
[null,null,null,null,0,0,0,0,0,0," ⑨　原産国アメリカ",null,null,null,null,{"$f":"E60","v":0},0,0,0,0,0," ⑨　原産国アメリカ"]
[null,null,null,null,0,0,0,0,0,0," ⑨　原産国カナダ",null,null,null,null,0,0,0,0,0,0," ⑨　原産国カナダ"]
[null,null,null,null,0,0,0,0,0,0," ⑨　原産国チリ",null,null,null,null,0,0,0,0,0,0," ⑨　原産国チリ"]
[null,null,null,null,0,0,0,0,0,0," ⑨　原産国オマーン",null,null,null,null,0,0,0,0,0,0," ⑨　原産国オマーン"]
[null,null,null,null,0,0,0,0,0,0," ⑨　原産国ナミビア",null,null,null,null,0,0,0,0,0,0," ⑨　原産国ナミビア"]
[null,null," 海上輸送日数","（日）",{"$f":"E53/E$49/24","v":10.241071428571429},10.136904761904761,10.116071428571429,9.7708333333333339,10.077380952380953,9.6875," ⑩＝⑧／④　原産国オーストラリア",null,null," 海上輸送日数","（日）",{"$f":"P53/P$49/24","v":10.241071428571429},{"$f":"Q53/Q$49/24","v":10.136904761904761},10.116071428571429,9.7708333333333339,10.077380952380953,9.6875," ⑩＝⑧／④　原産国オーストラリア"]
[null,null,null,null,14.327380952380951,14.511904761904761,14.616071428571429,14.708333333333334,14.583333333333334,14.910714285714285," ⑩＝⑧／④　原産国アメリカ",null,null,null,null,{"$f":"P54/P$49/24","v":14.327380952380951},14.511904761904761,14.616071428571429,14.708333333333334,14.583333333333334,14.910714285714285," ⑩＝⑧／④　原産国アメリカ"]
[null,null,null,null,12.178571428571429,12.37202380952381,12.479166666666666,12.568452380952381,12.443452380952381,12.761904761904761," ⑩＝⑧／④　原産国カナダ",null,null,null,null,12.178571428571429,12.37202380952381,12.479166666666666,12.568452380952381,12.443452380952381,12.761904761904761," ⑩＝⑧／④　原産国カナダ"]
[null,null,null,null,28.035714285714288,28.24702380952381,28.351190476190478,28.44345238095238,28.31845238095238,28.61904761904762," ⑩＝⑧／④　原産国チリ",null,null,null,null,28.035714285714288,28.24702380952381,28.351190476190478,28.44345238095238,28.31845238095238,28.61904761904762," ⑩＝⑧／④　原産国チリ"]
[null,null,null,null,18.267857142857142,18.166666666666668,18.142857142857142,17.800595238095237,18.107142857142858,17.717261904761905," ⑩＝⑧／④　原産国オマーン",null,null,null,null,18.267857142857142,18.166666666666668,18.142857142857142,17.800595238095237,18.107142857142858,17.717261904761905," ⑩＝⑧／④　原産国オマーン"]
[null,null,null,null,27.279761904761902,27.178571428571431,27.154761904761902,26.8125,27.11904761904762,26.464285714285712," ⑩＝⑧／④　原産国ナミビア",null,null,null,null,27.279761904761902,27.178571428571431,27.154761904761902,26.8125,27.11904761904762,26.464285714285712," ⑩＝⑧／④　原産国ナミビア"]
[null,null," 海上輸送費用","（千円/月）",{"$f":"E$50*E$52*E59*E65","v":21944.09786088753},21720.894308103143,11907.489474735636,11501.114429407795,11861.947443793722,11403.023901225211," ⑪＝⑤×⑦×⑨×⑩　原産国オーストラリア",null,null," 海上輸送費用","（千円/月）",{"$f":"P$50*P$52*P59*P65","v":21944.09786088753},{"$f":"Q$50*Q$52*Q59*Q65","v":21720.894308103143},11907.489474735636,11501.114429407795,11861.947443793722,11403.023901225211," ⑪＝⑤×⑦×⑨×⑩　原産国オーストラリア"]
[null,null,null,null,0,0,0,0,0,0," ⑪＝⑤×⑦×⑨×⑩　原産国アメリカ",null,null,null,null,{"$f":"P$50*P$52*P60*P66","v":0},0,0,0,0,0," ⑪＝⑤×⑦×⑨×⑩　原産国アメリカ"]
[null,null,null,null,0,0,0,0,0,0," ⑪＝⑤×⑦×⑨×⑩　原産国カナダ",null,null,null,null,0,0,0,0,0,0," ⑪＝⑤×⑦×⑨×⑩　原産国カナダ"]
[null,null,null,null,0,0,0,0,0,0," ⑪＝⑤×⑦×⑨×⑩　原産国チリ",null,null,null,null,0,0,0,0,0,0," ⑪＝⑤×⑦×⑨×⑩　原産国チリ"]
[null,null,null,null,0,0,0,0,0,0," ⑪＝⑤×⑦×⑨×⑩　原産国オマーン",null,null,null,null,0,0,0,0,0,0," ⑪＝⑤×⑦×⑨×⑩　原産国オマーン"]
[null,null,null,null,0,0,0,0,0,0," ⑪＝⑤×⑦×⑨×⑩　原産国ナミビア",null,null,null,null,0,0,0,0,0,0," ⑪＝⑤×⑦×⑨×⑩　原産国ナミビア"]
[null,null," 海上輸送費用　合計","（億円/月）",{"$f":"SUM(E71:J76)*1000/100000000","v":0.90338567418153037},null,null,null,null,null,null,null,null," 海上輸送費用　合計","（億円/月）",{"$f":"SUM(P71:U76)*1000/100000000","v":0.90338567418153037}]
[]
[null,null,"移行期","単位","新潟港","直江津港","伏木富山港","金沢港","七尾港","敦賀港","備考",null,null,"移行期","単位","新潟港","直江津港","伏木富山港","金沢港","七尾港","敦賀港","備考"]
[null,null," 密度","（t/m3）",{"$f":"④海上輸送網入力!$E$10","v":0.46},{"$f":"④海上輸送網入力!$E$10","v":0.46},{"$f":"④海上輸送網入力!$E$10","v":0.46},{"$f":"④海上輸送網入力!$E$10","v":0.46},{"$f":"④海上輸送網入力!$E$10","v":0.46},{"$f":"④海上輸送網入力!$E$10","v":0.46}," ①",null,null," 密度","（t/m3）",{"$f":"④海上輸送網入力!$E$10","v":0.46},{"$f":"④海上輸送網入力!$E$10","v":0.46},{"$f":"④海上輸送網入力!$E$10","v":0.46},{"$f":"④海上輸送網入力!$E$10","v":0.46},{"$f":"④海上輸送網入力!$E$10","v":0.46},{"$f":"④海上輸送網入力!$E$10","v":0.46}," ①"]
[null,null," 運搬船積載量","（m3/隻）",{"$f":"KEISAN(\"メタン\",E87,\"タンク容量\",E79,\"外貿\")","v":103480},{"$f":"KEISAN(\"メタン\",F87,\"タンク容量\",F79,\"外貿\")","v":64675},{"$f":"KEISAN(\"メタン\",G87,\"タンク容量\",G79,\"外貿\")","v":25870},{"$f":"KEISAN(\"メタン\",H87,\"タンク容量\",H79,\"外貿\")","v":3556},{"$f":"KEISAN(\"メタン\",I87,\"タンク容量\",I79,\"外貿\")","v":25870},{"$f":"KEISAN(\"メタン\",J87,\"タンク容量\",J79,\"外貿\")","v":25870}," ② 港湾施設能力及び対象船舶一覧より、需要量に合わせた船型を設定",null,null," 運搬船積載量","（m3/隻）",{"$f":"KEISAN(\"メタン\",P87,\"タンク容量\",P79,\"外貿\")","v":103480},{"$f":"KEISAN(\"メタン\",Q87,\"タンク容量\",Q79,\"外貿\")","v":64675},{"$f":"KEISAN(\"メタン\",R87,\"タンク容量\",R79,\"外貿\")","v":25870},{"$f":"KEISAN(\"メタン\",S87,\"タンク容量\",S79,\"外貿\")","v":3556},{"$f":"KEISAN(\"メタン\",T87,\"タンク容量\",T79,\"外貿\")","v":25870},{"$f":"KEISAN(\"メタン\",U87,\"タンク容量\",U79,\"外貿\")","v":25870}," ② 港湾施設能力及び対象船舶一覧より、需要量に合わせた船型を設定"]
[null,null,null,"（t/隻）",{"$f":"E81*E80","v":47600.800000000003},29750.5,11900.2,1635.76,11900.2,11900.2," ③=②×①",null,null,null,"（t/隻）",{"$f":"P81*P80","v":47600.800000000003},{"$f":"Q81*Q80","v":29750.5},{"$f":"R81*R80","v":11900.2},1635.76,11900.2,{"$f":"U81*U80","v":11900.2}," ③=②×①"]
[null,null,null,"(GT)",{"$f":"KEISAN(\"メタン\",E87,\"総トン数\",E79,\"外貿\")","v":80000},{"$f":"KEISAN(\"メタン\",F87,\"総トン数\",F79,\"外貿\")","v":50000},{"$f":"KEISAN(\"メタン\",G87,\"総トン数\",G79,\"外貿\")","v":20000},{"$f":"KEISAN(\"メタン\",H87,\"総トン数\",H79,\"外貿\")","v":4505},{"$f":"KEISAN(\"メタン\",I87,\"総トン数\",I79,\"外貿\")","v":20000},{"$f":"KEISAN(\"メタン\",J87,\"総トン数\",J79,\"外貿\")","v":20000},"港湾施設能力及び対象船舶一覧より、需要量に合わせた船型を設定",null,null,null,"(GT)",{"$f":"KEISAN(\"メタン\",P87,\"総トン数\",P79,\"外貿\")","v":80000},{"$f":"KEISAN(\"メタン\",Q87,\"総トン数\",Q79,\"外貿\")","v":50000},{"$f":"KEISAN(\"メタン\",R87,\"総トン数\",R79,\"外貿\")","v":20000},{"$f":"KEISAN(\"メタン\",S87,\"総トン数\",S79,\"外貿\")","v":4505},{"$f":"KEISAN(\"メタン\",T87,\"総トン数\",T79,\"外貿\")","v":20000},{"$f":"KEISAN(\"メタン\",U87,\"総トン数\",U79,\"外貿\")","v":20000},"港湾施設能力及び対象船舶一覧より、需要量に合わせた船型を設定"]
[null,null,null,"(DWT)",{"$f":"E83/1.3702","v":58385.637133265212},36491.023208290761,14596.409283316303,3287.8411910669975,14596.409283316303,14596.409283316303," LNG船のDWTとGTの関係：DWT=GT/1.3702 より （※１）",null,null,null,"(DWT)",{"$f":"P83/1.3702","v":58385.637133265212},{"$f":"Q83/1.3702","v":36491.023208290761},{"$f":"R83/1.3702","v":14596.409283316303},3287.8411910669975,14596.409283316303,14596.409283316303," LNG船のDWTとGTの関係：DWT=GT/1.3702 より （※１）"]
[null,null," 船速（外航）","（ノット）",14,14,14,14,14,14," ④ 国土交通省検討資料より",null,null," 船速（外航）","（ノット）",14,14,14,14,14,14," ④ 国土交通省検討資料より"]
[null,null," 海上輸送費用原単位","（千円/日･隻）",{"$f":"45.432*E84^(0.4019)","v":3740.5911898956647},3096.7377308647324,2142.7541067300813,1177.0863381909896,2142.7541067300813,2142.7541067300813," ⑤ 海上輸送費用原単位算定式より （※2）",null,null," 海上輸送費用原単位","（千円/日･隻）",{"$f":"45.432*P84^(0.4019)","v":3740.5911898956647},{"$f":"45.432*Q84^(0.4019)","v":3096.7377308647324},2142.7541067300813,1177.0863381909896,2142.7541067300813,2142.7541067300813," ⑤ 海上輸送費用原単位算定式より （※2）"]
[null,null," 月間需要量","（t/ピーク月）",{"$f":"①需要!$K$33/12*④海上輸送網入力!$C$59","v":39263.333877616344},{"$f":"①需要!$K$65/12*④海上輸送網入力!$C$59","v":25902.791318013682},{"$f":"①需要!$K$97/12*④海上輸送網入力!$C$59","v":10270.805413257312},{"$f":"①需要!$K$129/12*④海上輸送網入力!$C$59","v":2527.5653034009888},{"$f":"①需要!$K$161/12*④海上輸送網入力!$C$59","v":2802.7055532764052},{"$f":"①需要!$K$193/12*④海上輸送網入力!$C$59","v":3859.3593630839905}," ⑥",null,null," 月間需要量","（t/その他月）",{"$f":"①需要!$K$33/12*④海上輸送網入力!$C$60","v":32030.61447910807},{"$f":"①需要!$K$65/12*④海上輸送網入力!$C$60","v":21131.224496274321},{"$f":"①需要!$K$97/12*④海上輸送網入力!$C$60","v":8378.814942394125},{"$f":"①需要!$K$129/12*④海上輸送網入力!$C$60","v":2061.9611685639647},{"$f":"①需要!$K$161/12*④海上輸送網入力!$C$60","v":2286.417688199173},{"$f":"①需要!$K$193/12*④海上輸送網入力!$C$60","v":3148.4247435685188}," ⑥"]
[null,null," 月間寄港回数","（回/月）",{"$f":"ROUNDUP(E87/E$82,0)","v":1},1,1,2,1,1," ⑦＝⑥／③",null,null," 月間寄港回数","（回/月）",{"$f":"ROUNDUP(P87/P$82,0)","v":1},{"$f":"ROUNDUP(Q87/Q$82,0)","v":1},1,2,1,1," ⑦＝⑥／③"]
[null,null," 海上輸送距離","（海里）",{"$f":"④海上輸送網入力!C$17","v":3441},{"$f":"④海上輸送網入力!D$17","v":3406},{"$f":"④海上輸送網入力!E$17","v":3399},{"$f":"④海上輸送網入力!F$17","v":3283},{"$f":"④海上輸送網入力!G$17","v":3386},{"$f":"④海上輸送網入力!H$17","v":3255}," ⑧　原産国オーストラリア",null,null," 海上輸送距離","（海里）",{"$f":"④海上輸送網入力!$C$17","v":3441},{"$f":"④海上輸送網入力!$D$17","v":3406},{"$f":"④海上輸送網入力!$E$17","v":3399},{"$f":"④海上輸送網入力!$F$17","v":3283},{"$f":"④海上輸送網入力!$G$17","v":3386},{"$f":"④海上輸送網入力!$H$17","v":3255}," ⑧　原産国オーストラリア"]
[null,null,null,null,{"$f":"④海上輸送網入力!C$21","v":4814},{"$f":"④海上輸送網入力!D$21","v":4876},{"$f":"④海上輸送網入力!E$21","v":4911},{"$f":"④海上輸送網入力!F$21","v":4942},{"$f":"④海上輸送網入力!G$21","v":4900},{"$f":"④海上輸送網入力!H$21","v":5010}," ⑧　原産国アメリカ",null,null,null,null,{"$f":"④海上輸送網入力!$C$21","v":4814},{"$f":"④海上輸送網入力!$D$21","v":4876},{"$f":"④海上輸送網入力!$E$21","v":4911},{"$f":"④海上輸送網入力!$F$21","v":4942},{"$f":"④海上輸送網入力!$G$21","v":4900},{"$f":"④海上輸送網入力!$H$21","v":5010}," ⑧　原産国アメリカ"]
[null,null,null,null,{"$f":"④海上輸送網入力!C$25","v":4092},{"$f":"④海上輸送網入力!D$25","v":4157},{"$f":"④海上輸送網入力!E$25","v":4193},{"$f":"④海上輸送網入力!F$25","v":4223},{"$f":"④海上輸送網入力!G$25","v":4181},{"$f":"④海上輸送網入力!H$25","v":4288}," ⑧　原産国カナダ",null,null,null,null,{"$f":"④海上輸送網入力!$C$25","v":4092},{"$f":"④海上輸送網入力!$D$25","v":4157},{"$f":"④海上輸送網入力!$E$25","v":4193},{"$f":"④海上輸送網入力!$F$25","v":4223},{"$f":"④海上輸送網入力!$G$25","v":4181},{"$f":"④海上輸送網入力!$H$25","v":4288}," ⑧　原産国カナダ"]
[null,null,null,null,{"$f":"④海上輸送網入力!C$29","v":9420},{"$f":"④海上輸送網入力!D$29","v":9491},{"$f":"④海上輸送網入力!E$29","v":9526},{"$f":"④海上輸送網入力!F$29","v":9557},{"$f":"④海上輸送網入力!G$29","v":9515},{"$f":"④海上輸送網入力!H$29","v":9616}," ⑧　原産国チリ",null,null,null,null,{"$f":"④海上輸送網入力!$C$29","v":9420},{"$f":"④海上輸送網入力!$D$29","v":9491},{"$f":"④海上輸送網入力!$E$29","v":9526},{"$f":"④海上輸送網入力!$F$29","v":9557},{"$f":"④海上輸送網入力!$G$29","v":9515},{"$f":"④海上輸送網入力!$H$29","v":9616}," ⑧　原産国チリ"]
[null,null,null,null,{"$f":"④海上輸送網入力!C$33","v":6138},{"$f":"④海上輸送網入力!D$33","v":6104},{"$f":"④海上輸送網入力!E$33","v":6096},{"$f":"④海上輸送網入力!F$33","v":5981},{"$f":"④海上輸送網入力!G$33","v":6084},{"$f":"④海上輸送網入力!H$33","v":5953}," ⑧　原産国オマーン",null,null,null,null,{"$f":"④海上輸送網入力!$C$33","v":6138},{"$f":"④海上輸送網入力!$D$33","v":6104},{"$f":"④海上輸送網入力!$E$33","v":6096},{"$f":"④海上輸送網入力!$F$33","v":5981},{"$f":"④海上輸送網入力!$G$33","v":6084},{"$f":"④海上輸送網入力!$H$33","v":5953}," ⑧　原産国オマーン"]
[null,null,null,null,{"$f":"④海上輸送網入力!C$37","v":9166},{"$f":"④海上輸送網入力!D$37","v":9132},{"$f":"④海上輸送網入力!E$37","v":9124},{"$f":"④海上輸送網入力!F$37","v":9009},{"$f":"④海上輸送網入力!G$37","v":9112},{"$f":"④海上輸送網入力!H$37","v":8892}," ⑧　原産国ナミビア",null,null,null,null,{"$f":"④海上輸送網入力!$C$37","v":9166},{"$f":"④海上輸送網入力!$D$37","v":9132},{"$f":"④海上輸送網入力!$E$37","v":9124},{"$f":"④海上輸送網入力!$F$37","v":9009},{"$f":"④海上輸送網入力!$G$37","v":9112},{"$f":"④海上輸送網入力!$H$37","v":8892}," ⑧　原産国ナミビア"]
[null,null,"シナリオ設定","（％）",1,1,1,1,1,1," ⑨　原産国オーストラリア",null,null,"シナリオ設定","（％）",{"$f":"E95","v":1},{"$f":"F95","v":1},1,1,1,1," ⑨　原産国オーストラリア"]
[null,null,null,null,0,0,0,0,0,0," ⑨　原産国アメリカ",null,null,null,null,{"$f":"E96","v":0},0,0,0,0,0," ⑨　原産国アメリカ"]
[null,null,null,null,0,0,0,0,0,0," ⑨　原産国カナダ",null,null,null,null,0,0,0,0,0,0," ⑨　原産国カナダ"]
[null,null,null,null,0,0,0,0,0,0," ⑨　原産国チリ",null,null,null,null,0,0,0,0,0,0," ⑨　原産国チリ"]
[null,null,null,null,0,0,0,0,0,0," ⑨　原産国オマーン",null,null,null,null,0,0,0,0,0,0," ⑨　原産国オマーン"]
[null,null,null,null,0,0,0,0,0,0," ⑨　原産国ナミビア",null,null,null,null,0,0,0,0,0,0," ⑨　原産国ナミビア"]
[null,null," 海上輸送日数","（日）",{"$f":"E89/E$85/24","v":10.241071428571429},10.136904761904761,10.116071428571429,9.7708333333333339,10.077380952380953,9.6875," ⑩＝⑧／④　原産国オーストラリア",null,null," 海上輸送日数","（日）",{"$f":"P89/P$85/24","v":10.241071428571429},{"$f":"Q89/Q$85/24","v":10.136904761904761},10.116071428571429,9.7708333333333339,10.077380952380953,9.6875," ⑩＝⑧／④　原産国オーストラリア"]
[null,null,null,null,14.327380952380951,14.511904761904761,14.616071428571429,14.708333333333334,14.583333333333334,14.910714285714285," ⑩＝⑧／④　原産国アメリカ",null,null,null,null,{"$f":"P90/P$85/24","v":14.327380952380951},14.511904761904761,14.616071428571429,14.708333333333334,14.583333333333334,14.910714285714285," ⑩＝⑧／④　原産国アメリカ"]
[null,null,null,null,12.178571428571429,12.37202380952381,12.479166666666666,12.568452380952381,12.443452380952381,12.761904761904761," ⑩＝⑧／④　原産国カナダ",null,null,null,null,12.178571428571429,12.37202380952381,12.479166666666666,12.568452380952381,12.443452380952381,12.761904761904761," ⑩＝⑧／④　原産国カナダ"]
[null,null,null,null,28.035714285714288,28.24702380952381,28.351190476190478,28.44345238095238,28.31845238095238,28.61904761904762," ⑩＝⑧／④　原産国チリ",null,null,null,null,28.035714285714288,28.24702380952381,28.351190476190478,28.44345238095238,28.31845238095238,28.61904761904762," ⑩＝⑧／④　原産国チリ"]
[null,null,null,null,18.267857142857142,18.166666666666668,18.142857142857142,17.800595238095237,18.107142857142858,17.717261904761905," ⑩＝⑧／④　原産国オマーン",null,null,null,null,18.267857142857142,18.166666666666668,18.142857142857142,17.800595238095237,18.107142857142858,17.717261904761905," ⑩＝⑧／④　原産国オマーン"]
[null,null,null,null,27.279761904761902,27.178571428571431,27.154761904761902,26.8125,27.11904761904762,26.464285714285712," ⑩＝⑧／④　原産国ナミビア",null,null,null,null,27.279761904761902,27.178571428571431,27.154761904761902,26.8125,27.11904761904762,26.464285714285712," ⑩＝⑧／④　原産国ナミビア"]
[null,null," 海上輸送費用","（千円/月）",{"$f":"E$86*E$88*E95*E101","v":38307.661560806497},31391.335450372851,21676.253597546271,23002.22885881559,21593.349420797782,20757.930408947661," ⑪＝⑤×⑦×⑨×⑩　原産国オーストラリア",null,null," 海上輸送費用","（千円/月）",{"$f":"P$86*P$88*P95*P101","v":38307.661560806497},{"$f":"Q$86*Q$88*Q95*Q101","v":31391.335450372851},21676.253597546271,23002.22885881559,21593.349420797782,20757.930408947661," ⑪＝⑤×⑦×⑨×⑩　原産国オーストラリア"]
[null,null,null,null,0,0,0,0,0,0," ⑪＝⑤×⑦×⑨×⑩　原産国アメリカ",null,null,null,null,{"$f":"P$86*P$88*P96*P102","v":0},0,0,0,0,0," ⑪＝⑤×⑦×⑨×⑩　原産国アメリカ"]
[null,null,null,null,0,0,0,0,0,0," ⑪＝⑤×⑦×⑨×⑩　原産国カナダ",null,null,null,null,0,0,0,0,0,0," ⑪＝⑤×⑦×⑨×⑩　原産国カナダ"]
[null,null,null,null,0,0,0,0,0,0," ⑪＝⑤×⑦×⑨×⑩　原産国チリ",null,null,null,null,0,0,0,0,0,0," ⑪＝⑤×⑦×⑨×⑩　原産国チリ"]
[null,null,null,null,0,0,0,0,0,0," ⑪＝⑤×⑦×⑨×⑩　原産国オマーン",null,null,null,null,0,0,0,0,0,0," ⑪＝⑤×⑦×⑨×⑩　原産国オマーン"]
[null,null,null,null,0,0,0,0,0,0," ⑪＝⑤×⑦×⑨×⑩　原産国ナミビア",null,null,null,null,0,0,0,0,0,0," ⑪＝⑤×⑦×⑨×⑩　原産国ナミビア"]
[null,null," 海上輸送費用　合計","（億円/月）",{"$f":"SUM(E107:J112)*1000/100000000","v":1.5672875929728667},null,null,null,null,null,null,null,null," 海上輸送費用　合計","（億円/月）",{"$f":"SUM(P107:U112)*1000/100000000","v":1.5672875929728667}]
[]
[null,null,"2050年","単位","新潟港","直江津港","伏木富山港","金沢港","七尾港","敦賀港","備考",null,null,"2050年","単位","新潟港","直江津港","伏木富山港","金沢港","七尾港","敦賀港","備考"]
[null,null," 密度","（t/m3）",{"$f":"④海上輸送網入力!$E$10","v":0.46},{"$f":"④海上輸送網入力!$E$10","v":0.46},{"$f":"④海上輸送網入力!$E$10","v":0.46},{"$f":"④海上輸送網入力!$E$10","v":0.46},{"$f":"④海上輸送網入力!$E$10","v":0.46},{"$f":"④海上輸送網入力!$E$10","v":0.46}," ①",null,null," 密度","（t/m3）",{"$f":"④海上輸送網入力!$E$10","v":0.46},{"$f":"④海上輸送網入力!$E$10","v":0.46},{"$f":"④海上輸送網入力!$E$10","v":0.46},{"$f":"④海上輸送網入力!$E$10","v":0.46},{"$f":"④海上輸送網入力!$E$10","v":0.46},{"$f":"④海上輸送網入力!$E$10","v":0.46}," ①"]
[null,null," 運搬船積載量","（m3/隻）",{"$f":"KEISAN(\"メタン\",E123,\"タンク容量\",E115,\"外貿\")","v":160000},{"$f":"KEISAN(\"メタン\",F123,\"タンク容量\",F115,\"外貿\")","v":160000},{"$f":"KEISAN(\"メタン\",G123,\"タンク容量\",G115,\"外貿\")","v":103480},{"$f":"KEISAN(\"メタン\",H123,\"タンク容量\",H115,\"外貿\")","v":3556},{"$f":"KEISAN(\"メタン\",I123,\"タンク容量\",I115,\"外貿\")","v":25870},{"$f":"KEISAN(\"メタン\",J123,\"タンク容量\",J115,\"外貿\")","v":25870}," ② 港湾施設能力及び対象船舶一覧より、需要量に合わせた船型を設定",null,null," 運搬船積載量","（m3/隻）",{"$f":"KEISAN(\"メタン\",P123,\"タンク容量\",P115,\"外貿\")","v":160000},{"$f":"KEISAN(\"メタン\",Q123,\"タンク容量\",Q115,\"外貿\")","v":160000},{"$f":"KEISAN(\"メタン\",R123,\"タンク容量\",R115,\"外貿\")","v":103480},{"$f":"KEISAN(\"メタン\",S123,\"タンク容量\",S115,\"外貿\")","v":3556},{"$f":"KEISAN(\"メタン\",T123,\"タンク容量\",T115,\"外貿\")","v":25870},{"$f":"KEISAN(\"メタン\",U123,\"タンク容量\",U115,\"外貿\")","v":25870}," ② 港湾施設能力及び対象船舶一覧より、需要量に合わせた船型を設定"]
[null,null,null,"（t/隻）",{"$f":"E117*E116","v":73600},73600,47600.800000000003,1635.76,11900.2,11900.2," ③=②×①",null,null,null,"（t/隻）",{"$f":"P117*P116","v":73600},{"$f":"Q117*Q116","v":73600},{"$f":"R117*R116","v":47600.800000000003},{"$f":"S117*S116","v":1635.76},{"$f":"T117*T116","v":11900.2},{"$f":"U117*U116","v":11900.2}," ③=②×①"]
[null,null,null,"(GT)",{"$f":"KEISAN(\"メタン\",E123,\"総トン数\",E115,\"外貿\")","v":130000},{"$f":"KEISAN(\"メタン\",F123,\"総トン数\",F115,\"外貿\")","v":130000},{"$f":"KEISAN(\"メタン\",G123,\"総トン数\",G115,\"外貿\")","v":80000},{"$f":"KEISAN(\"メタン\",H123,\"総トン数\",H115,\"外貿\")","v":4505},{"$f":"KEISAN(\"メタン\",I123,\"総トン数\",I115,\"外貿\")","v":20000},{"$f":"KEISAN(\"メタン\",J123,\"総トン数\",J115,\"外貿\")","v":20000},"港湾施設能力及び対象船舶一覧より、需要量に合わせた船型を設定",null,null,null,"(GT)",{"$f":"KEISAN(\"メタン\",P123,\"総トン数\",P115,\"外貿\")","v":130000},{"$f":"KEISAN(\"メタン\",Q123,\"総トン数\",Q115,\"外貿\")","v":130000},{"$f":"KEISAN(\"メタン\",R123,\"総トン数\",R115,\"外貿\")","v":80000},{"$f":"KEISAN(\"メタン\",S123,\"総トン数\",S115,\"外貿\")","v":4505},{"$f":"KEISAN(\"メタン\",T123,\"総トン数\",T115,\"外貿\")","v":20000},{"$f":"KEISAN(\"メタン\",U123,\"総トン数\",U115,\"外貿\")","v":20000},"港湾施設能力及び対象船舶一覧より、需要量に合わせた船型を設定"]
[null,null,null,"(DWT)",{"$f":"E119/1.3702","v":94876.660341555966},94876.660341555966,58385.637133265212,3287.8411910669975,14596.409283316303,14596.409283316303," LNG船のDWTとGTの関係：DWT=GT/1.3702 より （※１）",null,null,null,"(DWT)",{"$f":"P119/1.3702","v":94876.660341555966},{"$f":"Q119/1.3702","v":94876.660341555966},{"$f":"R119/1.3702","v":58385.637133265212},{"$f":"S119/1.3702","v":3287.8411910669975},14596.409283316303,14596.409283316303," LNG船のDWTとGTの関係：DWT=GT/1.3702 より （※１）"]
[null,null," 船速（外航）","（ノット）",14,14,14,14,14,14," ④ 国土交通省検討資料より",null,null," 船速（外航）","（ノット）",14,14,14,14,14,14," ④ 国土交通省検討資料より"]
[null,null," 海上輸送費用原単位","（千円/日･隻）",{"$f":"45.432*E120^(0.4019)","v":4546.552540011312},4546.552540011312,3740.5911898956647,1177.0863381909896,2142.7541067300813,2142.7541067300813," ⑤ 海上輸送費用原単位算定式より （※2）",null,null," 海上輸送費用原単位","（千円/日･隻）",{"$f":"45.432*P120^(0.4019)","v":4546.552540011312},{"$f":"45.432*Q120^(0.4019)","v":4546.552540011312},3740.5911898956647,1177.0863381909896,2142.7541067300813,2142.7541067300813," ⑤ 海上輸送費用原単位算定式より （※2）"]
[null,null," 月間需要量","（t/ピーク月）",{"$f":"①需要!$L$33/12*④海上輸送網入力!$C$59","v":234659.1340051688},{"$f":"①需要!$L$65/12*④海上輸送網入力!$C$59","v":149042.4866543948},{"$f":"①需要!$L$97/12*④海上輸送網入力!$C$59","v":43659.051915023381},{"$f":"①需要!$L$129/12*④海上輸送網入力!$C$59","v":3483.8352891957202},{"$f":"①需要!$L$161/12*④海上輸送網入力!$C$59","v":5303.1960803761795},{"$f":"①需要!$L$193/12*④海上輸送網入力!$C$59","v":7156.5982476191248}," ⑥",null,null," 月間需要量","（t/その他月）",{"$f":"①需要!$L$33/12*④海上輸送網入力!$C$60","v":191432.4514252693},{"$f":"①需要!$L$65/12*④海上輸送網入力!$C$60","v":121587.29174437471},{"$f":"①需要!$L$97/12*④海上輸送網入力!$C$60","v":35616.594983308554},{"$f":"①需要!$L$129/12*④海上輸送網入力!$C$60","v":2842.0761569754563},{"$f":"①需要!$L$161/12*④海上輸送網入力!$C$60","v":4326.2915392542527},{"$f":"①需要!$L$193/12*④海上輸送網入力!$C$60","v":5838.2775177945496}," ⑥"]
[null,null," 月間寄港回数","（回/月）",{"$f":"ROUNDUP(E123/E$118,0)","v":4},3,1,3,1,1," ⑦＝⑥／③",null,null," 月間寄港回数","（回/月）",{"$f":"ROUNDUP(P123/P$118,0)","v":3},{"$f":"ROUNDUP(Q123/Q$118,0)","v":2},{"$f":"ROUNDUP(R123/R$118,0)","v":1},2,1,1," ⑦＝⑥／③"]
[null,null," 海上輸送距離","（海里）",{"$f":"④海上輸送網入力!C$17","v":3441},{"$f":"④海上輸送網入力!D$17","v":3406},{"$f":"④海上輸送網入力!E$17","v":3399},{"$f":"④海上輸送網入力!F$17","v":3283},{"$f":"④海上輸送網入力!G$17","v":3386},{"$f":"④海上輸送網入力!H$17","v":3255}," ⑧　原産国オーストラリア",null,null," 海上輸送距離","（海里）",{"$f":"④海上輸送網入力!$C$17","v":3441},{"$f":"④海上輸送網入力!$D$17","v":3406},{"$f":"④海上輸送網入力!$E$17","v":3399},{"$f":"④海上輸送網入力!$F$17","v":3283},{"$f":"④海上輸送網入力!$G$17","v":3386},{"$f":"④海上輸送網入力!$H$17","v":3255}," ⑧　原産国オーストラリア"]
[null,null,null,null,{"$f":"④海上輸送網入力!C$21","v":4814},{"$f":"④海上輸送網入力!D$21","v":4876},{"$f":"④海上輸送網入力!E$21","v":4911},{"$f":"④海上輸送網入力!F$21","v":4942},{"$f":"④海上輸送網入力!G$21","v":4900},{"$f":"④海上輸送網入力!H$21","v":5010}," ⑧　原産国アメリカ",null,null,null,null,{"$f":"④海上輸送網入力!$C$21","v":4814},{"$f":"④海上輸送網入力!$D$21","v":4876},{"$f":"④海上輸送網入力!$E$21","v":4911},{"$f":"④海上輸送網入力!$F$21","v":4942},{"$f":"④海上輸送網入力!$G$21","v":4900},{"$f":"④海上輸送網入力!$H$21","v":5010}," ⑧　原産国アメリカ"]
[null,null,null,null,{"$f":"④海上輸送網入力!C$25","v":4092},{"$f":"④海上輸送網入力!D$25","v":4157},{"$f":"④海上輸送網入力!E$25","v":4193},{"$f":"④海上輸送網入力!F$25","v":4223},{"$f":"④海上輸送網入力!G$25","v":4181},{"$f":"④海上輸送網入力!H$25","v":4288}," ⑧　原産国カナダ",null,null,null,null,{"$f":"④海上輸送網入力!$C$25","v":4092},{"$f":"④海上輸送網入力!$D$25","v":4157},{"$f":"④海上輸送網入力!$E$25","v":4193},{"$f":"④海上輸送網入力!$F$25","v":4223},{"$f":"④海上輸送網入力!$G$25","v":4181},{"$f":"④海上輸送網入力!$H$25","v":4288}," ⑧　原産国カナダ"]
[null,null,null,null,{"$f":"④海上輸送網入力!C$29","v":9420},{"$f":"④海上輸送網入力!D$29","v":9491},{"$f":"④海上輸送網入力!E$29","v":9526},{"$f":"④海上輸送網入力!F$29","v":9557},{"$f":"④海上輸送網入力!G$29","v":9515},{"$f":"④海上輸送網入力!H$29","v":9616}," ⑧　原産国チリ",null,null,null,null,{"$f":"④海上輸送網入力!$C$29","v":9420},{"$f":"④海上輸送網入力!$D$29","v":9491},{"$f":"④海上輸送網入力!$E$29","v":9526},{"$f":"④海上輸送網入力!$F$29","v":9557},{"$f":"④海上輸送網入力!$G$29","v":9515},{"$f":"④海上輸送網入力!$H$29","v":9616}," ⑧　原産国チリ"]
[null,null,null,null,{"$f":"④海上輸送網入力!C$33","v":6138},{"$f":"④海上輸送網入力!D$33","v":6104},{"$f":"④海上輸送網入力!E$33","v":6096},{"$f":"④海上輸送網入力!F$33","v":5981},{"$f":"④海上輸送網入力!G$33","v":6084},{"$f":"④海上輸送網入力!H$33","v":5953}," ⑧　原産国オマーン",null,null,null,null,{"$f":"④海上輸送網入力!$C$33","v":6138},{"$f":"④海上輸送網入力!$D$33","v":6104},{"$f":"④海上輸送網入力!$E$33","v":6096},{"$f":"④海上輸送網入力!$F$33","v":5981},{"$f":"④海上輸送網入力!$G$33","v":6084},{"$f":"④海上輸送網入力!$H$33","v":5953}," ⑧　原産国オマーン"]
[null,null,null,null,{"$f":"④海上輸送網入力!C$37","v":9166},{"$f":"④海上輸送網入力!D$37","v":9132},{"$f":"④海上輸送網入力!E$37","v":9124},{"$f":"④海上輸送網入力!F$37","v":9009},{"$f":"④海上輸送網入力!G$37","v":9112},{"$f":"④海上輸送網入力!H$37","v":8892}," ⑧　原産国ナミビア",null,null,null,null,{"$f":"④海上輸送網入力!$C$37","v":9166},{"$f":"④海上輸送網入力!$D$37","v":9132},{"$f":"④海上輸送網入力!$E$37","v":9124},{"$f":"④海上輸送網入力!$F$37","v":9009},{"$f":"④海上輸送網入力!$G$37","v":9112},{"$f":"④海上輸送網入力!$H$37","v":8892}," ⑧　原産国ナミビア"]
[null,null,"シナリオ設定","（％）",1,1,1,1,1,1," ⑨　原産国オーストラリア",null,null,"シナリオ設定","（％）",{"$f":"E131","v":1},{"$f":"F131","v":1},1,1,1,1," ⑨　原産国オーストラリア"]
[null,null,null,null,0,0,0,0,0,0," ⑨　原産国アメリカ",null,null,null,null,{"$f":"E132","v":0},0,0,0,0,0," ⑨　原産国アメリカ"]
[null,null,null,null,0,0,0,0,0,0," ⑨　原産国カナダ",null,null,null,null,0,0,0,0,0,0," ⑨　原産国カナダ"]
[null,null,null,null,0,0,0,0,0,0," ⑨　原産国チリ",null,null,null,null,0,0,0,0,0,0," ⑨　原産国チリ"]
[null,null,null,null,0,0,0,0,0,0," ⑨　原産国オマーン",null,null,null,null,0,0,0,0,0,0," ⑨　原産国オマーン"]
[null,null,null,null,0,0,0,0,0,0," ⑨　原産国ナミビア",null,null,null,null,0,0,0,0,0,0," ⑨　原産国ナミビア"]
[null,null," 海上輸送日数","（日）",{"$f":"E125/E$121/24","v":10.241071428571429},{"$f":"F125/F$121/24","v":10.136904761904761},10.116071428571429,9.7708333333333339,10.077380952380953,9.6875," ⑩＝⑧／④　原産国オーストラリア",null,null," 海上輸送日数","（日）",{"$f":"P125/P$121/24","v":10.241071428571429},{"$f":"Q125/Q$121/24","v":10.136904761904761},10.116071428571429,9.7708333333333339,10.077380952380953,9.6875," ⑩＝⑧／④　原産国オーストラリア"]
[null,null,null,null,{"$f":"E126/E$121/24","v":14.327380952380951},14.511904761904761,14.616071428571429,14.708333333333334,14.583333333333334,14.910714285714285," ⑩＝⑧／④　原産国アメリカ",null,null,null,null,{"$f":"P126/P$121/24","v":14.327380952380951},14.511904761904761,14.616071428571429,14.708333333333334,14.583333333333334,14.910714285714285," ⑩＝⑧／④　原産国アメリカ"]
[null,null,null,null,12.178571428571429,12.37202380952381,12.479166666666666,12.568452380952381,12.443452380952381,12.761904761904761," ⑩＝⑧／④　原産国カナダ",null,null,null,null,12.178571428571429,12.37202380952381,12.479166666666666,12.568452380952381,12.443452380952381,12.761904761904761," ⑩＝⑧／④　原産国カナダ"]
[null,null,null,null,28.035714285714288,28.24702380952381,28.351190476190478,28.44345238095238,28.31845238095238,28.61904761904762," ⑩＝⑧／④　原産国チリ",null,null,null,null,28.035714285714288,28.24702380952381,28.351190476190478,28.44345238095238,28.31845238095238,28.61904761904762," ⑩＝⑧／④　原産国チリ"]
[null,null,null,null,18.267857142857142,18.166666666666668,18.142857142857142,17.800595238095237,18.107142857142858,17.717261904761905," ⑩＝⑧／④　原産国オマーン",null,null,null,null,18.267857142857142,18.166666666666668,18.142857142857142,17.800595238095237,18.107142857142858,17.717261904761905," ⑩＝⑧／④　原産国オマーン"]
[null,null,null,null,27.279761904761902,27.178571428571431,27.154761904761902,26.8125,27.11904761904762,26.464285714285712," ⑩＝⑧／④　原産国ナミビア",null,null,null,null,27.279761904761902,27.178571428571431,27.154761904761902,26.8125,27.11904761904762,26.464285714285712," ⑩＝⑧／④　原産国ナミビア"]
[null,null," 海上輸送費用","（千円/月）",{"$f":"E$122*E$124*E131*E137","v":186246.27726403481},{"$f":"F$122*F$124*F131*F137","v":138263.91027927256},37840.087662069534,34503.34328822339,21593.349420797782,20757.930408947661," ⑪＝⑤×⑦×⑨×⑩　原産国オーストラリア",null,null," 海上輸送費用","（千円/月）",{"$f":"P$122*P$124*P131*P137","v":139684.70794802613},{"$f":"Q$122*Q$124*Q131*Q137","v":92175.940186181702},37840.087662069534,{"$f":"S$122*S$124*S131*S137","v":23002.22885881559},21593.349420797782,20757.930408947661," ⑪＝⑤×⑦×⑨×⑩　原産国オーストラリア"]
[null,null,null,null,{"$f":"E$122*E$124*E132*E138","v":0},0,0,0,0,0," ⑪＝⑤×⑦×⑨×⑩　原産国アメリカ",null,null,null,null,{"$f":"P$122*P$124*P132*P138","v":0},0,0,0,0,0," ⑪＝⑤×⑦×⑨×⑩　原産国アメリカ"]
[null,null,null,null,0,0,0,0,0,0," ⑪＝⑤×⑦×⑨×⑩　原産国カナダ",null,null,null,null,{"$f":"P$122*P$124*P133*P139","v":0},0,0,0,0,0," ⑪＝⑤×⑦×⑨×⑩　原産国カナダ"]
[null,null,null,null,0,0,0,0,0,0," ⑪＝⑤×⑦×⑨×⑩　原産国チリ",null,null,null,null,0,0,0,0,0,0," ⑪＝⑤×⑦×⑨×⑩　原産国チリ"]
[null,null,null,null,0,0,0,0,0,0," ⑪＝⑤×⑦×⑨×⑩　原産国オマーン",null,null,null,null,0,0,0,0,0,0," ⑪＝⑤×⑦×⑨×⑩　原産国オマーン"]
[null,null,null,null,0,0,0,0,0,0," ⑪＝⑤×⑦×⑨×⑩　原産国ナミビア",null,null,null,null,0,0,0,0,0,0," ⑪＝⑤×⑦×⑨×⑩　原産国ナミビア"]
[null,null," 海上輸送費用　合計","（億円/月）",{"$f":"SUM(E143:J148)*1000/100000000","v":4.3920489832334573},null,null,null,null,null,null,null,null," 海上輸送費用　合計","（億円/月）",{"$f":"SUM(P143:U148)*1000/100000000","v":3.3505424448483829}]
[null,null,"（※1）「統計解析による船舶諸元に関する研究－船舶の主要諸元の計画基準（案）－」（国土技術政策総合研究所研究報告、第28号2006年3月）",null,null,null,null,null,null,null,null,null,null,"（※1）「統計解析による船舶諸元に関する研究－船舶の主要諸元の計画基準（案）－」（国土技術政策総合研究所研究報告、第28号2006年3月）"]
[null,null,"（※2）「港湾整備事業の費用対効果分析マニュアル」（令和６年６月、国土交通省港湾局）",null,null,null,null,null,null,null,null,null,null,"（※2）「港湾整備事業の費用対効果分析マニュアル」（令和６年６月、国土交通省港湾局）"]
[null,null,"貯蔵費用"]
[null,null,"液化水素（メタネーション）"]
[null,null,"実証期","単位","新潟港","直江津港","伏木富山港","金沢港","七尾港","敦賀港","備考"]
[null,null," 年間需要量","（t/年）",{"$f":"①需要!$I$33","v":29344.955746469379},{"$f":"①需要!$I$65","v":18274.903374580503},{"$f":"①需要!$I$97","v":4343.7575656295585},{"$f":"①需要!$I$129","v":1.1500000000000004},{"$f":"①需要!$I$161","v":239.69892696045625},{"$f":"①需要!$I$193","v":25.656295576081675}," A：実証期の需要"]
[null,null," 必要量","（１か月分）",1,1,1,1,1,1," B"]
[null,null," 月換算","（12か月/年）",12,12,12,12,12,12," C"]
[null,null," 需要ピーク係数","－",{"$f":"③輸送・貯蔵入力!$C$18","v":1.1399999999999999},{"$f":"③輸送・貯蔵入力!$C$18","v":1.1399999999999999},{"$f":"③輸送・貯蔵入力!$C$18","v":1.1399999999999999},{"$f":"③輸送・貯蔵入力!$C$18","v":1.1399999999999999},{"$f":"③輸送・貯蔵入力!$C$18","v":1.1399999999999999},{"$f":"③輸送・貯蔵入力!$C$18","v":1.1399999999999999}," D"]
[null,null," 月間需要量（ピーク月）","（t/月）",{"$f":"E155/E157*E158","v":2787.7707959145905},{"$f":"F155/F157*F158","v":1736.1158205851475},{"$f":"G155/G157*G158","v":412.65696873480806},0.10925000000000003,22.771398061243342,2.4373480797277587," E=A÷C×D"]
[null,null," 備蓄タンク容量","（t/基）",3000,2000,1000,1000,1000,1000," F（E：月間需要量（ピーク月）を踏まえ1,000トン刻みで設定　※最大82,800トン）"]
[null,null," 備蓄タンク基数","（基）",{"$f":"ROUNDUP(E159/E160,0)","v":1},{"$f":"ROUNDUP(F155/F160/F156/F157*F158,0)","v":1},{"$f":"ROUNDUP(G155/G160/G156/G157*G158,0)","v":1},{"$f":"ROUNDUP(H155/H160/H156/H157*H158,0)","v":1},{"$f":"ROUNDUP(I155/I160/I156/I157*I158,0)","v":1},{"$f":"ROUNDUP(J155/J160/J156/J157*J158,0)","v":1}," G=E÷F"]
[null,null," タンク1基あたり整備費用","（億円/基）",{"$f":"60*(E160/10000/4)^(2/3)","v":10.670679913470188},8.1432528497847212,5.1299278400300912,5.1299278400300912,5.1299278400300912,5.1299278400300912," H＝α万トンのタンクの整備費＝60億円×（α／4）2/3（※３）"]
[null,null," タンク整備費用","（億円）",{"$f":"E161*E162","v":10.670679913470188},{"$f":"F161*F162","v":8.1432528497847212},5.1299278400300912,5.1299278400300912,5.1299278400300912,5.1299278400300912," I ＝G×H"]
[null,null," タンク維持管理費用","（億円）",{"$f":"E163*(0.024+0.011)","v":0.37347379697145661},{"$f":"F163*(0.024+0.011)","v":0.28501384974246524},0.1795474744010532,0.1795474744010532,0.1795474744010532,0.1795474744010532,"修繕費：建設費の2.4％/年、諸経費：建設費の1.1％/年"]
[null,null," 貯蔵費用　合計","（億円）",{"$f":"SUM(E163:J164)","v":40.710321667693421}]
[]
[null,null,"2030年","単位","新潟港","直江津港","伏木富山港","金沢港※","七尾港※","敦賀港※","備考"]
[null,null," 年間需要量","（t/年）",{"$f":"①需要!$J$33-①需要!$I$33","v":35145.502741941826},{"$f":"①需要!$J$65-①需要!$I$65","v":20735.876176299829},{"$f":"①需要!$J$97-①需要!$I$97","v":6965.3001961046475},{"$f":"①需要!$J$129-①需要!$I$129","v":669.73978408863206},{"$f":"①需要!$J$161-①需要!$I$161","v":918.20509413124705},{"$f":"①需要!$J$193-①需要!$I$193","v":3434.0952042865274}," A：2030年の需要－実証期の需要（2030年までの需要分※実証期分までは整備済）"]
[null,null," 必要量","（１か月分）",1,1,1,1,1,1," B"]
[null,null," 月換算","（12か月/年）",12,12,12,12,12,12," C"]
[null,null," 需要ピーク係数","－",{"$f":"③輸送・貯蔵入力!$C$18","v":1.1399999999999999},{"$f":"③輸送・貯蔵入力!$C$18","v":1.1399999999999999},{"$f":"③輸送・貯蔵入力!$C$18","v":1.1399999999999999},{"$f":"③輸送・貯蔵入力!$C$18","v":1.1399999999999999},{"$f":"③輸送・貯蔵入力!$C$18","v":1.1399999999999999},{"$f":"③輸送・貯蔵入力!$C$18","v":1.1399999999999999}," D"]
[null,null," 月間需要量（ピーク月）","（t/月）",{"$f":"E168/E170*E171","v":3338.8227604844733},{"$f":"F168/F170*F171","v":1969.9082367484837},661.70351862994141,63.625279488420041,87.229483942468462,326.23904440722009," E=A÷C×D"]
[null,null," 備蓄タンク容量","（t/基）",4000,2000,1000,1000,1000,1000," F（E：月間需要量（ピーク月）を踏まえ1,000トン刻みで設定　※最大82,800トン）"]
[null,null," 備蓄タンク基数","（基）",{"$f":"ROUNDUP(E172/E173,0)","v":1},{"$f":"ROUNDUP(F168/F173/F169/F170*F171,0)","v":1},{"$f":"ROUNDUP(G168/G173/G169/G170*G171,0)","v":1},{"$f":"ROUNDUP(H168/H173/H169/H170*H171,0)","v":1},{"$f":"ROUNDUP(I168/I173/I169/I170*I171,0)","v":1},{"$f":"ROUNDUP(J168/J173/J169/J170*J171,0)","v":1}," G=E÷F"]
[null,null," タンク1基あたり整備費用","（億円/基）",{"$f":"60*(E173/10000/4)^(2/3)","v":12.926608140191307},8.1432528497847212,5.1299278400300912,5.1299278400300912,5.1299278400300912,5.1299278400300912," H＝α万トンのタンクの整備費＝60億円×（α／4）2/3（※４）"]
[null,null," タンク整備費用","（億円）",{"$f":"E174*E175","v":12.926608140191307},{"$f":"F174*F175","v":8.1432528497847212},5.1299278400300912,0,0,0," I ＝G×H"]
[null,null," タンク維持管理費用","（億円）",{"$f":"E176*(0.024+0.011)","v":0.45243128490669582},{"$f":"F176*(0.024+0.011)","v":0.28501384974246524},0.1795474744010532,0,0,0,"修繕費：建設費の2.4％/年、諸経費：建設費の1.1％/年"]
[null,null," 貯蔵費用　合計","（億円）",{"$f":"SUM(E176:J177)","v":27.116781439056336}]
[null,null,"※金沢港、七尾港、敦賀港は実証期で2030年の需要を賄える規模のタンクが整備済であるため、整備費用はかからないことを想定する"]
[]
[null,null,"移行期","単位","新潟港","直江津港","伏木富山港","金沢港","七尾港","敦賀港","備考"]
[null,null," 年間需要量","（t/年）",{"$f":"①需要!$K$33-①需要!$J$33","v":348807.79285491875},{"$f":"①需要!$K$65-①需要!$J$65","v":233650.18169136895},{"$f":"①需要!$K$97-①需要!$J$97","v":96804.683430448029},{"$f":"①需要!$K$129-①需要!$J$129","v":25935.060778027044},{"$f":"①需要!$K$161-①需要!$J$161","v":28344.2596976073},{"$f":"①需要!$K$193-①需要!$J$193","v":37165.083901021506}," A：移行期の需要－2030年の需要（移行期までの需要分※2030年分までは整備済）"]
[null,null," 必要量","（１か月分）",1,1,1,1,1,1," B"]
[null,null," 月換算","（12か月/年）",12,12,12,12,12,12," C"]
[null,null," 需要ピーク係数","－",{"$f":"③輸送・貯蔵入力!$C$18","v":1.1399999999999999},{"$f":"③輸送・貯蔵入力!$C$18","v":1.1399999999999999},{"$f":"③輸送・貯蔵入力!$C$18","v":1.1399999999999999},{"$f":"③輸送・貯蔵入力!$C$18","v":1.1399999999999999},{"$f":"③輸送・貯蔵入力!$C$18","v":1.1399999999999999},{"$f":"③輸送・貯蔵入力!$C$18","v":1.1399999999999999}," D"]
[null,null," 月間需要量（ピーク月）","（t/月）",{"$f":"E182/E184*E185","v":33136.740321217279},{"$f":"F182/F184*F185","v":22196.767260680048},{"$f":"G182/G184*G185","v":9196.4449258925615},{"$f":"H182/H184*H185","v":2463.8307739125689},2692.7046712726933,3530.6829705970431," E=A÷C×D"]
[null,null," 備蓄タンク容量","（t/基）",34000,23000,10000,3000,3000,4000," F（E：月間需要量（ピーク月）を踏まえ1,000トン刻みで設定　※最大82,800トン）"]
[null,null," 備蓄タンク基数","（基）",{"$f":"ROUNDUP(E186/E187,0)","v":1},{"$f":"ROUNDUP(F182/F187/F183/F184*F185,0)","v":1},{"$f":"ROUNDUP(G182/G187/G183/G184*G185,0)","v":1},{"$f":"ROUNDUP(H182/H187/H183/H184*H185,0)","v":1},{"$f":"ROUNDUP(I182/I187/I183/I184*I185,0)","v":1},{"$f":"ROUNDUP(J182/J187/J183/J184*J185,0)","v":1}," G=E÷F"]
[null,null," タンク1基あたり整備費用","（億円/基）",{"$f":"60*(E187/10000/4)^(2/3)","v":53.839026790878044},41.488698717845956,23.811015779522993,10.670679913470188,10.670679913470188,12.926608140191307," H＝α万トンのタンクの整備費＝60億円×（α／4）2/3（※３）"]
[null,null," タンク整備費用","（億円）",{"$f":"E188*E189","v":53.839026790878044},{"$f":"F188*F189","v":41.488698717845956},23.811015779522993,10.670679913470188,10.670679913470188,12.926608140191307," I ＝G×H"]
[null,null," タンク維持管理費用","（億円）",{"$f":"E190*(0.024+0.011)","v":1.8843659376807318},{"$f":"F190*(0.024+0.011)","v":1.4521044551246085},0.8333855522833048,0.37347379697145661,0.37347379697145661,0.45243128490669582,"修繕費：建設費の2.4％/年、諸経費：建設費の1.1％/年"]
[null,null," 貯蔵費用　合計","（億円）",{"$f":"SUM(E190:J191)","v":158.77594407931701}]
[]
[null,null,"2050年","単位","新潟港","直江津港","伏木富山港","金沢港","七尾港","敦賀港","備考"]
[null,null," 年間需要量","（t/年）",{"$f":"①需要!$L$33-①需要!$K$33","v":2056797.8960794997},{"$f":"①需要!$L$65-①需要!$K$65","v":1296207.3193303277},{"$f":"①需要!$L$97-①需要!$K$97","v":351455.22633437969},{"$f":"①需要!$L$129-①需要!$K$129","v":10065.999850470853},{"$f":"①需要!$L$161-①需要!$K$161","v":26320.952916839735},{"$f":"①需要!$L$193-①需要!$K$193","v":34707.77773194878}," A：2050年の需要－移行期の需要（2050年までの需要分※移行期分までは整備済）"]
[null,null," 必要量","（１か月分）",1,1,1,1,1,1," B"]
[null,null," 月換算","（12か月/年）",12,12,12,12,12,12," C"]
[null,null," 需要ピーク係数","－",{"$f":"③輸送・貯蔵入力!$C$18","v":1.1399999999999999},{"$f":"③輸送・貯蔵入力!$C$18","v":1.1399999999999999},{"$f":"③輸送・貯蔵入力!$C$18","v":1.1399999999999999},{"$f":"③輸送・貯蔵入力!$C$18","v":1.1399999999999999},{"$f":"③輸送・貯蔵入力!$C$18","v":1.1399999999999999},{"$f":"③輸送・貯蔵入力!$C$18","v":1.1399999999999999}," D"]
[null,null," 月間需要量（ピーク月）","（t/月）",{"$f":"E195/E197*E198","v":195395.80012755247},{"$f":"F195/F197*F198","v":123139.69533638112},33388.246501766065,956.26998579473093,2500.4905270997742,3297.2388845351338," E=A÷C×D"]
[null,null," 備蓄タンク容量","（t/基）",66000,64000,34000,1000,3000,4000," F（E：月間需要量（ピーク月）を踏まえ1,000トン刻みで設定　※最大82,800トン）"]
[null,null," 備蓄タンク基数","（基）",{"$f":"ROUNDUP(E199/E200,0)","v":3},{"$f":"ROUNDUP(F195/F200/F196/F197*F198,0)","v":2},{"$f":"ROUNDUP(G195/G200/G196/G197*G198,0)","v":1},{"$f":"ROUNDUP(H195/H200/H196/H197*H198,0)","v":1},{"$f":"ROUNDUP(I195/I200/I196/I197*I198,0)","v":1},{"$f":"ROUNDUP(J195/J200/J196/J197*J198,0)","v":1}," G=E÷F"]
[null,null," タンク1基あたり整備費用","（億円/基）",{"$f":"60*(E200/10000/4)^(2/3)","v":83.780036749675375},82.078845440481459,53.839026790878044,5.1299278400300912,10.670679913470188,12.926608140191307," H＝α万トンのタンクの整備費＝60億円×（α／4）2/3（※３）"]
[null,null," タンク整備費用","（億円）",{"$f":"E201*E202","v":251.34011024902611},{"$f":"F201*F202","v":164.15769088096292},53.839026790878044,5.1299278400300912,10.670679913470188,12.926608140191307," I ＝G×H"]
[null,null," タンク維持管理費用","（億円）",{"$f":"E203*(0.024+0.011)","v":8.7969038587159147},{"$f":"F203*(0.024+0.011)","v":5.7455191808337025},1.8843659376807318,0.1795474744010532,0.37347379697145661,0.45243128490669582,"修繕費：建設費の2.4％/年、諸経費：建設費の1.1％/年"]
[null,null," 貯蔵費用　合計","（億円）",{"$f":"SUM(E203:J204)","v":515.49628534806811}]
[null,null,"（※３）国土交通省資料より、メーカーで用いられているタンク整備費用の簡易予測式（α万トンのタンクの整備費＝60億円×（α／4）2/3 ）より"]

{"sheet":"直送方式（ｼﾅﾘｵ3）_メタネーション","index":26,"n_rows":206,"n_cols":22,"rows_kept":206,"cut":false,"hidden":false,"merged":[[204,4,204,9],[164,4,164,9],[177,4,177,9],[191,4,191,9],[149,2,149,10],[149,13,149,21],[150,2,150,10],[150,13,150,21],[151,2,151,10],[148,15,148,20],[130,2,135,2],[130,3,135,3],[130,13,135,13],[130,14,135,14],[136,2,141,2],[136,3,141,3],[136,13,141,13],[136,14,141,14],[142,2,147,2],[142,3,147,3],[142,13,147,13],[142,14,147,14],[148,4,148,9],[124,14,129,14],[106,2,111,2],[106,3,111,3],[106,13,111,13],[106,14,111,14],[112,4,112,9],[116,2,119,2],[116,13,119,13],[124,2,129,2],[124,3,129,3],[124,13,129,13],[112,15,112,20],[94,2,99,2],[94,3,99,3],[94,13,99,13],[94,14,99,14],[100,2,105,2],[100,3,105,3],[100,13,105,13],[100,14,105,14],[88,14,93,14],[70,2,75,2],[70,3,75,3],[70,13,75,13],[70,14,75,14],[76,4,76,9],[80,2,83,2],[80,13,83,13],[88,2,93,2],[88,3,93,3],[88,13,93,13],[76,15,76,20],[58,2,63,2],[58,3,63,3],[58,13,63,13],[58,14,63,14],[64,2,69,2],[64,3,69,3],[64,13,69,13],[64,14,69,14],[52,14,57,14],[34,2,39,2],[34,3,39,3],[34,13,39,13],[34,14,39,14],[40,4,40,9],[44,2,47,2],[44,13,47,13],[52,2,57,2],[52,3,57,3],[52,13,57,13],[40,15,40,20],[22,2,27,2],[22,3,27,3],[22,13,27,13],[22,14,27,14],[28,2,33,2],[28,3,33,3],[28,13,33,13],[28,14,33,14],[3,2,3,10],[3,13,3,21],[8,2,11,2],[8,13,11,13],[16,2,21,2],[16,3,21,3],[16,13,21,13],[16,14,21,14]]}
[]
[null,null,"入力項目"]
[]
[null,null,"海上輸送費用　シナリオ３",null,null,null,null,null,null,null,null,null,null,"海上輸送費用　シナリオ３"]
[null,null,"メタネーション（ピーク月　※４か月）",null,null,null,null,null,null,null,null,null,null,"メタネーション（その他月　※８か月）"]
[]
[null,null,"実証期","単位","新潟港","直江津港","伏木富山港","金沢港","七尾港","敦賀港","備考",null,null,"実証期","単位","新潟港","直江津港","伏木富山港","金沢港","七尾港","敦賀港","備考"]
[null,null," 密度","（t/m3）",{"$f":"④海上輸送網入力!$E$10","v":0.46},{"$f":"④海上輸送網入力!$E$10","v":0.46},{"$f":"④海上輸送網入力!$E$10","v":0.46},{"$f":"④海上輸送網入力!$E$10","v":0.46},{"$f":"④海上輸送網入力!$E$10","v":0.46},{"$f":"④海上輸送網入力!$E$10","v":0.46}," ①",null,null," 密度","（t/m3）",{"$f":"④海上輸送網入力!$E$10","v":0.46},{"$f":"④海上輸送網入力!$E$10","v":0.46},{"$f":"④海上輸送網入力!$E$10","v":0.46},{"$f":"④海上輸送網入力!$E$10","v":0.46},{"$f":"④海上輸送網入力!$E$10","v":0.46},{"$f":"④海上輸送網入力!$E$10","v":0.46}," ①"]
[null,null," 運搬船積載量","（m3/隻）",{"$f":"KEISAN(\"メタン\",E15,\"タンク容量\",E7,\"外貿\")","v":25870},{"$f":"KEISAN(\"メタン\",F15,\"タンク容量\",F7,\"外貿\")","v":25870},{"$f":"KEISAN(\"メタン\",G15,\"タンク容量\",G7,\"外貿\")","v":3556},{"$f":"KEISAN(\"メタン\",H15,\"タンク容量\",H7,\"外貿\")","v":3556},{"$f":"KEISAN(\"メタン\",I15,\"タンク容量\",I7,\"外貿\")","v":3556},{"$f":"KEISAN(\"メタン\",J15,\"タンク容量\",J7,\"外貿\")","v":3556}," ② 港湾施設能力及び対象船舶一覧より、需要量に合わせた船型を設定",null,null," 運搬船積載量","（m3/隻）",{"$f":"KEISAN(\"メタン\",P15,\"タンク容量\",P7,\"外貿\")","v":25870},{"$f":"KEISAN(\"メタン\",Q15,\"タンク容量\",Q7,\"外貿\")","v":3556},{"$f":"KEISAN(\"メタン\",R15,\"タンク容量\",R7,\"外貿\")","v":3556},{"$f":"KEISAN(\"メタン\",S15,\"タンク容量\",S7,\"外貿\")","v":3556},{"$f":"KEISAN(\"メタン\",T15,\"タンク容量\",T7,\"外貿\")","v":3556},{"$f":"KEISAN(\"メタン\",U15,\"タンク容量\",U7,\"外貿\")","v":3556}," ② 港湾施設能力及び対象船舶一覧より、需要量に合わせた船型を設定"]
[null,null,null,"（t/隻）",{"$f":"E9*E8","v":11900.2},11900.2,1635.76,1635.76,1635.76,1635.76," ③=②×①",null,null,null,"（t/隻）",{"$f":"P9*P8","v":11900.2},1635.76,1635.76,1635.76,1635.76,1635.76," ③=②×①"]
[null,null,null,"(GT)",{"$f":"KEISAN(\"メタン\",E15,\"総トン数\",E7,\"外貿\")","v":20000},{"$f":"KEISAN(\"メタン\",F15,\"総トン数\",F7,\"外貿\")","v":20000},{"$f":"KEISAN(\"メタン\",G15,\"総トン数\",G7,\"外貿\")","v":4505},{"$f":"KEISAN(\"メタン\",H15,\"総トン数\",H7,\"外貿\")","v":4505},{"$f":"KEISAN(\"メタン\",I15,\"総トン数\",I7,\"外貿\")","v":4505},{"$f":"KEISAN(\"メタン\",J15,\"総トン数\",J7,\"外貿\")","v":4505},"港湾施設能力及び対象船舶一覧より、需要量に合わせた船型を設定",null,null,null,"(GT)",{"$f":"KEISAN(\"メタン\",P15,\"総トン数\",P7,\"外貿\")","v":20000},{"$f":"KEISAN(\"メタン\",Q15,\"総トン数\",Q7,\"外貿\")","v":4505},{"$f":"KEISAN(\"メタン\",R15,\"総トン数\",R7,\"外貿\")","v":4505},{"$f":"KEISAN(\"メタン\",S15,\"総トン数\",S7,\"外貿\")","v":4505},{"$f":"KEISAN(\"メタン\",T15,\"総トン数\",T7,\"外貿\")","v":4505},{"$f":"KEISAN(\"メタン\",U15,\"総トン数\",U7,\"外貿\")","v":4505},"港湾施設能力及び対象船舶一覧より、需要量に合わせた船型を設定"]
[null,null,null,"(DWT)",{"$f":"E11/1.3702","v":14596.409283316303},{"$f":"F11/1.3702","v":14596.409283316303},3287.8411910669975,3287.8411910669975,3287.8411910669975,3287.8411910669975," LNG船のDWTとGTの関係：DWT=GT/1.3702 より （※１）",null,null,null,"(DWT)",{"$f":"P11/1.3702","v":14596.409283316303},{"$f":"Q11/1.3702","v":3287.8411910669975},3287.8411910669975,3287.8411910669975,3287.8411910669975,3287.8411910669975," LNG船のDWTとGTの関係：DWT=GT/1.3702 より （※１）"]
[null,null," 船速（外航）","（ノット）",14,14,14,14,14,14," ④ 国土交通省検討資料より",null,null," 船速（外航）","（ノット）",14,14,14,14,14,14," ④ 国土交通省検討資料より"]
[null,null," 海上輸送費用原単位","（千円/日･隻）",{"$f":"45.432*E12^(0.4019)","v":2142.7541067300813},2142.7541067300813,1177.0863381909896,1177.0863381909896,1177.0863381909896,1177.0863381909896," ⑤ 海上輸送費用原単位算定式より （※2）",null,null," 海上輸送費用原単位","（千円/日･隻）",{"$f":"45.432*P12^(0.4019)","v":2142.7541067300813},{"$f":"45.432*Q12^(0.4019)","v":1177.0863381909896},1177.0863381909896,1177.0863381909896,1177.0863381909896,1177.0863381909896," ⑤ 海上輸送費用原単位算定式より （※2）"]
[null,null," 月間需要量","（t/ピーク月）",{"$f":"①需要!$I$33/12*④海上輸送網入力!$C$59","v":2787.7707959145905},{"$f":"①需要!$I$65/12*④海上輸送網入力!$C$59","v":1736.1158205851475},{"$f":"①需要!$I$97/12*④海上輸送網入力!$C$59","v":412.65696873480806},{"$f":"①需要!$I$129/12*④海上輸送網入力!$C$59","v":0.10925000000000003},{"$f":"①需要!$I$161/12*④海上輸送網入力!$C$59","v":22.771398061243342},{"$f":"①需要!$I$193/12*④海上輸送網入力!$C$59","v":2.4373480797277587}," ⑥",null,null," 月間需要量","（t/その他月）",{"$f":"①需要!$I$33/12*④海上輸送網入力!$C$60","v":2274.2340703513769},{"$f":"①需要!$I$65/12*④海上輸送網入力!$C$60","v":1416.3050115299891},{"$f":"①需要!$I$97/12*④海上輸送網入力!$C$60","v":336.64121133629084},{"$f":"①需要!$I$129/12*④海上輸送網入力!$C$60","v":8.9125000000000038E-2},{"$f":"①需要!$I$161/12*④海上輸送網入力!$C$60","v":18.576666839435362},{"$f":"①需要!$I$193/12*④海上輸送網入力!$C$60","v":1.9883629071463298}," ⑥"]
[null,null," 月間寄港回数","（回/月）",{"$f":"ROUNDUP(E15/E10,0)","v":1},1,1,1,1,1," ⑦＝⑥／③",null,null," 月間寄港回数","（回/月）",{"$f":"ROUNDUP(P15/P10,0)","v":1},{"$f":"ROUNDUP(Q15/Q10,0)","v":1},{"$f":"ROUNDUP(R15/R10,0)","v":1},1,1,1," ⑦＝⑥／③"]
[null,null," 海上輸送距離","（海里）",{"$f":"④海上輸送網入力!$C$17","v":3441},{"$f":"④海上輸送網入力!$D$17","v":3406},{"$f":"④海上輸送網入力!$E$17","v":3399},{"$f":"④海上輸送網入力!$F$17","v":3283},{"$f":"④海上輸送網入力!$G$17","v":3386},{"$f":"④海上輸送網入力!$H$17","v":3255}," ⑧　原産国オーストラリア",null,null," 海上輸送距離","（海里）",{"$f":"④海上輸送網入力!$C$17","v":3441},{"$f":"④海上輸送網入力!$D$17","v":3406},{"$f":"④海上輸送網入力!$E$17","v":3399},{"$f":"④海上輸送網入力!$F$17","v":3283},{"$f":"④海上輸送網入力!$G$17","v":3386},{"$f":"④海上輸送網入力!$H$17","v":3255}," ⑧　原産国オーストラリア"]
[null,null,null,null,{"$f":"④海上輸送網入力!$C$21","v":4814},{"$f":"④海上輸送網入力!$D$21","v":4876},{"$f":"④海上輸送網入力!$E$21","v":4911},{"$f":"④海上輸送網入力!$F$21","v":4942},{"$f":"④海上輸送網入力!$G$21","v":4900},{"$f":"④海上輸送網入力!$H$21","v":5010}," ⑧　原産国アメリカ",null,null,null,null,{"$f":"④海上輸送網入力!$C$21","v":4814},{"$f":"④海上輸送網入力!$D$21","v":4876},{"$f":"④海上輸送網入力!$E$21","v":4911},{"$f":"④海上輸送網入力!$F$21","v":4942},{"$f":"④海上輸送網入力!$G$21","v":4900},{"$f":"④海上輸送網入力!$H$21","v":5010}," ⑧　原産国アメリカ"]
[null,null,null,null,{"$f":"④海上輸送網入力!$C$25","v":4092},{"$f":"④海上輸送網入力!$D$25","v":4157},{"$f":"④海上輸送網入力!$E$25","v":4193},{"$f":"④海上輸送網入力!$F$25","v":4223},{"$f":"④海上輸送網入力!$G$25","v":4181},{"$f":"④海上輸送網入力!$H$25","v":4288}," ⑧　原産国カナダ",null,null,null,null,{"$f":"④海上輸送網入力!$C$25","v":4092},{"$f":"④海上輸送網入力!$D$25","v":4157},{"$f":"④海上輸送網入力!$E$25","v":4193},{"$f":"④海上輸送網入力!$F$25","v":4223},{"$f":"④海上輸送網入力!$G$25","v":4181},{"$f":"④海上輸送網入力!$H$25","v":4288}," ⑧　原産国カナダ"]
[null,null,null,null,{"$f":"④海上輸送網入力!$C$29","v":9420},{"$f":"④海上輸送網入力!$D$29","v":9491},{"$f":"④海上輸送網入力!$E$29","v":9526},{"$f":"④海上輸送網入力!$F$29","v":9557},{"$f":"④海上輸送網入力!$G$29","v":9515},{"$f":"④海上輸送網入力!$H$29","v":9616}," ⑧　原産国チリ",null,null,null,null,{"$f":"④海上輸送網入力!$C$29","v":9420},{"$f":"④海上輸送網入力!$D$29","v":9491},{"$f":"④海上輸送網入力!$E$29","v":9526},{"$f":"④海上輸送網入力!$F$29","v":9557},{"$f":"④海上輸送網入力!$G$29","v":9515},{"$f":"④海上輸送網入力!$H$29","v":9616}," ⑧　原産国チリ"]
[null,null,null,null,{"$f":"④海上輸送網入力!$C$33","v":6138},{"$f":"④海上輸送網入力!$D$33","v":6104},{"$f":"④海上輸送網入力!$E$33","v":6096},{"$f":"④海上輸送網入力!$F$33","v":5981},{"$f":"④海上輸送網入力!$G$33","v":6084},{"$f":"④海上輸送網入力!$H$33","v":5953}," ⑧　原産国オマーン",null,null,null,null,{"$f":"④海上輸送網入力!$C$33","v":6138},{"$f":"④海上輸送網入力!$D$33","v":6104},{"$f":"④海上輸送網入力!$E$33","v":6096},{"$f":"④海上輸送網入力!$F$33","v":5981},{"$f":"④海上輸送網入力!$G$33","v":6084},{"$f":"④海上輸送網入力!$H$33","v":5953}," ⑧　原産国オマーン"]
[null,null,null,null,{"$f":"④海上輸送網入力!$C$37","v":9166},{"$f":"④海上輸送網入力!$D$37","v":9132},{"$f":"④海上輸送網入力!$E$37","v":9124},{"$f":"④海上輸送網入力!$F$37","v":9009},{"$f":"④海上輸送網入力!$G$37","v":9112},{"$f":"④海上輸送網入力!$H$37","v":8892}," ⑧　原産国ナミビア",null,null,null,null,{"$f":"④海上輸送網入力!$C$37","v":9166},{"$f":"④海上輸送網入力!$D$37","v":9132},{"$f":"④海上輸送網入力!$E$37","v":9124},{"$f":"④海上輸送網入力!$F$37","v":9009},{"$f":"④海上輸送網入力!$G$37","v":9112},{"$f":"④海上輸送網入力!$H$37","v":8892}," ⑧　原産国ナミビア"]
[null,null,"シナリオ設定","（％）",0.7,0.7,0.7,0.7,0.7,0.7," ⑨　原産国オーストラリア",null,null,"シナリオ設定","（％）",{"$f":"E23","v":0.7},{"$f":"F23","v":0.7},0.7,0.7,0.7,0.7," ⑨　原産国オーストラリア"]
[null,null,null,null,0,0,0,0,0,0," ⑨　原産国アメリカ",null,null,null,null,{"$f":"E24","v":0},0,0,0,0,0," ⑨　原産国アメリカ"]
[null,null,null,null,0,0,0,0,0,0," ⑨　原産国カナダ",null,null,null,null,0,0,0,0,0,0," ⑨　原産国カナダ"]
[null,null,null,null,0.3,0.3,0.3,0.3,0.3,0.3," ⑨　原産国チリ",null,null,null,null,0.3,0.3,0.3,0.3,0.3,0.3," ⑨　原産国チリ"]
[null,null,null,null,0,0,0,0,0,0," ⑨　原産国オマーン",null,null,null,null,0,0,0,0,0,0," ⑨　原産国オマーン"]
[null,null,null,null,0,0,0,0,0,0," ⑨　原産国ナミビア",null,null,null,null,0,0,0,0,0,0," ⑨　原産国ナミビア"]
[null,null," 海上輸送日数","（日）",{"$f":"E17/E$13/24","v":10.241071428571429},10.136904761904761,10.116071428571429,9.7708333333333339,10.077380952380953,9.6875," ⑩＝⑧／④　原産国オーストラリア",null,null," 海上輸送日数","（日）",{"$f":"P17/P$13/24","v":10.241071428571429},{"$f":"Q17/Q$13/24","v":10.136904761904761},10.116071428571429,9.7708333333333339,10.077380952380953,9.6875," ⑩＝⑧／④　原産国オーストラリア"]
[null,null,null,null,14.327380952380951,14.511904761904761,14.616071428571429,14.708333333333334,14.583333333333334,14.910714285714285," ⑩＝⑧／④　原産国アメリカ",null,null,null,null,{"$f":"P18/P$13/24","v":14.327380952380951},14.511904761904761,14.616071428571429,14.708333333333334,14.583333333333334,14.910714285714285," ⑩＝⑧／④　原産国アメリカ"]
[null,null,null,null,12.178571428571429,12.37202380952381,12.479166666666666,12.568452380952381,12.443452380952381,12.761904761904761," ⑩＝⑧／④　原産国カナダ",null,null,null,null,12.178571428571429,12.37202380952381,12.479166666666666,12.568452380952381,12.443452380952381,12.761904761904761," ⑩＝⑧／④　原産国カナダ"]
[null,null,null,null,28.035714285714288,28.24702380952381,28.351190476190478,28.44345238095238,28.31845238095238,28.61904761904762," ⑩＝⑧／④　原産国チリ",null,null,null,null,28.035714285714288,28.24702380952381,28.351190476190478,28.44345238095238,28.31845238095238,28.61904761904762," ⑩＝⑧／④　原産国チリ"]
[null,null,null,null,18.267857142857142,18.166666666666668,18.142857142857142,17.800595238095237,18.107142857142858,17.717261904761905," ⑩＝⑧／④　原産国オマーン",null,null,null,null,18.267857142857142,18.166666666666668,{"$f":"R21/R$13/24","v":18.142857142857142},17.800595238095237,18.107142857142858,17.717261904761905," ⑩＝⑧／④　原産国オマーン"]
[null,null,null,null,27.279761904761902,27.178571428571431,27.154761904761902,26.8125,27.11904761904762,26.464285714285712," ⑩＝⑧／④　原産国ナミビア",null,null,null,null,27.279761904761902,27.178571428571431,27.154761904761902,26.8125,27.11904761904762,{"$f":"U22/U$13/24","v":26.464285714285712}," ⑩＝⑧／④　原産国ナミビア"]
[null,null," 海上輸送費用","（千円/月）",{"$f":"E$14*E$16*E23*E29","v":15360.86850262127},15204.6260156722,8335.2426323149448,8050.7801005854562,8303.363210655607,7982.1167308576487," ⑪＝⑤×⑦×⑨×⑩　原産国オーストラリア",null,null," 海上輸送費用","（千円/月）",{"$f":"P$14*P$16*P23*P29","v":15360.86850262127},{"$f":"Q$14*Q$16*Q23*Q29","v":8352.4084747468969},8335.2426323149448,8050.7801005854562,8303.363210655607,7982.1167308576487," ⑪＝⑤×⑦×⑨×⑩　原産国オーストラリア"]
[null,null,null,null,0,0,0,0,0,0," ⑪＝⑤×⑦×⑨×⑩　原産国アメリカ",null,null,null,null,{"$f":"P$14*P$16*P24*P30","v":0},0,{"$f":"R$14*R$16*R24*R30","v":0},0,0,0," ⑪＝⑤×⑦×⑨×⑩　原産国アメリカ"]
[null,null,null,null,0,0,0,0,0,0," ⑪＝⑤×⑦×⑨×⑩　原産国カナダ",null,null,null,null,0,0,0,0,{"$f":"T$14*T$16*T25*T31","v":0},0," ⑪＝⑤×⑦×⑨×⑩　原産国カナダ"]
[null,null,null,null,18022.092576247647,18157.927881227857,10011.539694292293,10044.119762581508,9999.9790248993449,10106.126989325498," ⑪＝⑤×⑦×⑨×⑩　原産国チリ",null,null,null,null,18022.092576247647,9974.7557462238237,10011.539694292293,10044.119762581508,9999.9790248993449,10106.126989325498," ⑪＝⑤×⑦×⑨×⑩　原産国チリ"]
[null,null,null,null,0,0,0,0,0,0," ⑪＝⑤×⑦×⑨×⑩　原産国オマーン",null,null,null,null,0,0,0,0,0,0," ⑪＝⑤×⑦×⑨×⑩　原産国オマーン"]
[null,null,null,null,0,0,0,0,0,0," ⑪＝⑤×⑦×⑨×⑩　原産国ナミビア",null,null,null,null,0,0,0,0,0,0," ⑪＝⑤×⑦×⑨×⑩　原産国ナミビア"]
[null,null," 海上輸送費用　合計","（億円/月）",{"$f":"SUM(E35:J40)*1000/100000000","v":1.3957878312128127},null,null,null,null,null,null,null,null," 海上輸送費用　合計","（億円/月）",{"$f":"SUM(P35:U40)*1000/100000000","v":1.2454339344535192}]
[]
[null,null,"2030年","単位","新潟港","直江津港","伏木富山港","金沢港","七尾港","敦賀港","備考",null,null,"2030年","単位","新潟港","直江津港","伏木富山港","金沢港","七尾港","敦賀港","備考"]
[null,null," 密度","（t/m3）",{"$f":"④海上輸送網入力!$E$10","v":0.46},{"$f":"④海上輸送網入力!$E$10","v":0.46},{"$f":"④海上輸送網入力!$E$10","v":0.46},{"$f":"④海上輸送網入力!$E$10","v":0.46},{"$f":"④海上輸送網入力!$E$10","v":0.46},{"$f":"④海上輸送網入力!$E$10","v":0.46}," ①",null,null," 密度","（t/m3）",{"$f":"④海上輸送網入力!$E$10","v":0.46},{"$f":"④海上輸送網入力!$E$10","v":0.46},{"$f":"④海上輸送網入力!$E$10","v":0.46},{"$f":"④海上輸送網入力!$E$10","v":0.46},{"$f":"④海上輸送網入力!$E$10","v":0.46},{"$f":"④海上輸送網入力!$E$10","v":0.46}," ①"]
[null,null," 運搬船積載量","（m3/隻）",{"$f":"KEISAN(\"メタン\",E51,\"タンク容量\",E43,\"外貿\")","v":25870},{"$f":"KEISAN(\"メタン\",F51,\"タンク容量\",F43,\"外貿\")","v":25870},{"$f":"KEISAN(\"メタン\",G51,\"タンク容量\",G43,\"外貿\")","v":3556},{"$f":"KEISAN(\"メタン\",H51,\"タンク容量\",H43,\"外貿\")","v":3556},{"$f":"KEISAN(\"メタン\",I51,\"タンク容量\",I43,\"外貿\")","v":3556},{"$f":"KEISAN(\"メタン\",J51,\"タンク容量\",J43,\"外貿\")","v":3556}," ② 港湾施設能力及び対象船舶一覧より、需要量に合わせた船型を設定",null,null," 運搬船積載量","（m3/隻）",{"$f":"KEISAN(\"メタン\",P51,\"タンク容量\",P43,\"外貿\")","v":25870},{"$f":"KEISAN(\"メタン\",Q51,\"タンク容量\",Q43,\"外貿\")","v":25870},{"$f":"KEISAN(\"メタン\",R51,\"タンク容量\",R43,\"外貿\")","v":3556},{"$f":"KEISAN(\"メタン\",S51,\"タンク容量\",S43,\"外貿\")","v":3556},{"$f":"KEISAN(\"メタン\",T51,\"タンク容量\",T43,\"外貿\")","v":3556},{"$f":"KEISAN(\"メタン\",U51,\"タンク容量\",U43,\"外貿\")","v":3556}," ② 港湾施設能力及び対象船舶一覧より、需要量に合わせた船型を設定"]
[null,null,null,"（t/隻）",{"$f":"E45*E44","v":11900.2},11900.2,1635.76,1635.76,1635.76,1635.76," ③=②×①",null,null,null,"（t/隻）",{"$f":"P45*P44","v":11900.2},{"$f":"Q45*Q44","v":11900.2},{"$f":"R45*R44","v":1635.76},1635.76,1635.76,1635.76," ③=②×①"]
[null,null,null,"(GT)",{"$f":"KEISAN(\"メタン\",E51,\"総トン数\",E43,\"外貿\")","v":20000},{"$f":"KEISAN(\"メタン\",F51,\"総トン数\",F43,\"外貿\")","v":20000},{"$f":"KEISAN(\"メタン\",G51,\"総トン数\",G43,\"外貿\")","v":4505},{"$f":"KEISAN(\"メタン\",H51,\"総トン数\",H43,\"外貿\")","v":4505},{"$f":"KEISAN(\"メタン\",I51,\"総トン数\",I43,\"外貿\")","v":4505},{"$f":"KEISAN(\"メタン\",J51,\"総トン数\",J43,\"外貿\")","v":4505},"港湾施設能力及び対象船舶一覧より、需要量に合わせた船型を設定",null,null,null,"(GT)",{"$f":"KEISAN(\"メタン\",P51,\"総トン数\",P43,\"外貿\")","v":20000},{"$f":"KEISAN(\"メタン\",Q51,\"総トン数\",Q43,\"外貿\")","v":20000},{"$f":"KEISAN(\"メタン\",R51,\"総トン数\",R43,\"外貿\")","v":4505},{"$f":"KEISAN(\"メタン\",S51,\"総トン数\",S43,\"外貿\")","v":4505},{"$f":"KEISAN(\"メタン\",T51,\"総トン数\",T43,\"外貿\")","v":4505},{"$f":"KEISAN(\"メタン\",U51,\"総トン数\",U43,\"外貿\")","v":4505},"港湾施設能力及び対象船舶一覧より、需要量に合わせた船型を設定"]
[null,null,null,"(DWT)",{"$f":"E47/1.3702","v":14596.409283316303},14596.409283316303,3287.8411910669975,3287.8411910669975,3287.8411910669975,3287.8411910669975," LNG船のDWTとGTの関係：DWT=GT/1.3702 より （※１）",null,null,null,"(DWT)",{"$f":"P47/1.3702","v":14596.409283316303},{"$f":"Q47/1.3702","v":14596.409283316303},{"$f":"R47/1.3702","v":3287.8411910669975},3287.8411910669975,3287.8411910669975,3287.8411910669975," LNG船のDWTとGTの関係：DWT=GT/1.3702 より （※１）"]
[null,null," 船速（外航）","（ノット）",14,14,14,14,14,14," ④ 国土交通省検討資料より",null,null," 船速（外航）","（ノット）",14,14,14,14,14,14," ④ 国土交通省検討資料より"]
[null,null," 海上輸送費用原単位","（千円/日･隻）",{"$f":"45.432*E48^(0.4019)","v":2142.7541067300813},2142.7541067300813,1177.0863381909896,1177.0863381909896,1177.0863381909896,1177.0863381909896," ⑤ 海上輸送費用原単位算定式より （※2）",null,null," 海上輸送費用原単位","（千円/日･隻）",{"$f":"45.432*P48^(0.4019)","v":2142.7541067300813},{"$f":"45.432*Q48^(0.4019)","v":2142.7541067300813},1177.0863381909896,1177.0863381909896,1177.0863381909896,1177.0863381909896," ⑤ 海上輸送費用原単位算定式より （※2）"]
[null,null," 月間需要量","（t/ピーク月）",{"$f":"①需要!$J$33/12*④海上輸送網入力!$C$59","v":6126.5935563990643},{"$f":"①需要!$J$65/12*④海上輸送網入力!$C$59","v":3706.0240573336314},{"$f":"①需要!$J$97/12*④海上輸送網入力!$C$59","v":1074.3604873647496},{"$f":"①需要!$J$129/12*④海上輸送網入力!$C$59","v":63.734529488420037},{"$f":"①需要!$J$161/12*④海上輸送網入力!$C$59","v":110.00088200371181},{"$f":"①需要!$J$193/12*④海上輸送網入力!$C$59","v":328.6763924869478}," ⑥",null,null," 月間需要量","（t/その他月）",{"$f":"①需要!$J$33/12*④海上輸送網入力!$C$60","v":4998.0105328518684},{"$f":"①需要!$J$65/12*④海上輸送網入力!$C$60","v":3023.3354151932258},{"$f":"①需要!$J$97/12*④海上輸送網入力!$C$60","v":876.45197653440107},{"$f":"①需要!$J$129/12*④海上輸送網入力!$C$60","v":51.993958266868987},{"$f":"①需要!$J$161/12*④海上輸送網入力!$C$60","v":89.737561634607019},{"$f":"①需要!$J$193/12*④海上輸送網入力!$C$60","v":268.13074123935218}," ⑥"]
[null,null," 月間寄港回数","（回/月）",{"$f":"ROUNDUP(E51/E$46,0)","v":1},1,1,1,1,1," ⑦＝⑥／③",null,null," 月間寄港回数","（回/月）",{"$f":"ROUNDUP(P51/P$46,0)","v":1},{"$f":"ROUNDUP(Q51/Q$46,0)","v":1},1,1,1,1," ⑦＝⑥／③"]
[null,null," 海上輸送距離","（海里）",{"$f":"④海上輸送網入力!C$17","v":3441},{"$f":"④海上輸送網入力!D$17","v":3406},{"$f":"④海上輸送網入力!E$17","v":3399},{"$f":"④海上輸送網入力!F$17","v":3283},{"$f":"④海上輸送網入力!G$17","v":3386},{"$f":"④海上輸送網入力!H$17","v":3255}," ⑧　原産国オーストラリア",null,null," 海上輸送距離","（海里）",{"$f":"④海上輸送網入力!$C$17","v":3441},{"$f":"④海上輸送網入力!$D$17","v":3406},{"$f":"④海上輸送網入力!$E$17","v":3399},{"$f":"④海上輸送網入力!$F$17","v":3283},{"$f":"④海上輸送網入力!$G$17","v":3386},{"$f":"④海上輸送網入力!$H$17","v":3255}," ⑧　原産国オーストラリア"]
[null,null,null,null,{"$f":"④海上輸送網入力!C$21","v":4814},{"$f":"④海上輸送網入力!D$21","v":4876},{"$f":"④海上輸送網入力!E$21","v":4911},{"$f":"④海上輸送網入力!F$21","v":4942},{"$f":"④海上輸送網入力!G$21","v":4900},{"$f":"④海上輸送網入力!H$21","v":5010}," ⑧　原産国アメリカ",null,null,null,null,{"$f":"④海上輸送網入力!$C$21","v":4814},{"$f":"④海上輸送網入力!$D$21","v":4876},{"$f":"④海上輸送網入力!$E$21","v":4911},{"$f":"④海上輸送網入力!$F$21","v":4942},{"$f":"④海上輸送網入力!$G$21","v":4900},{"$f":"④海上輸送網入力!$H$21","v":5010}," ⑧　原産国アメリカ"]
[null,null,null,null,{"$f":"④海上輸送網入力!C$25","v":4092},{"$f":"④海上輸送網入力!D$25","v":4157},{"$f":"④海上輸送網入力!E$25","v":4193},{"$f":"④海上輸送網入力!F$25","v":4223},{"$f":"④海上輸送網入力!G$25","v":4181},{"$f":"④海上輸送網入力!H$25","v":4288}," ⑧　原産国カナダ",null,null,null,null,{"$f":"④海上輸送網入力!$C$25","v":4092},{"$f":"④海上輸送網入力!$D$25","v":4157},{"$f":"④海上輸送網入力!$E$25","v":4193},{"$f":"④海上輸送網入力!$F$25","v":4223},{"$f":"④海上輸送網入力!$G$25","v":4181},{"$f":"④海上輸送網入力!$H$25","v":4288}," ⑧　原産国カナダ"]
[null,null,null,null,{"$f":"④海上輸送網入力!C$29","v":9420},{"$f":"④海上輸送網入力!D$29","v":9491},{"$f":"④海上輸送網入力!E$29","v":9526},{"$f":"④海上輸送網入力!F$29","v":9557},{"$f":"④海上輸送網入力!G$29","v":9515},{"$f":"④海上輸送網入力!H$29","v":9616}," ⑧　原産国チリ",null,null,null,null,{"$f":"④海上輸送網入力!$C$29","v":9420},{"$f":"④海上輸送網入力!$D$29","v":9491},{"$f":"④海上輸送網入力!$E$29","v":9526},{"$f":"④海上輸送網入力!$F$29","v":9557},{"$f":"④海上輸送網入力!$G$29","v":9515},{"$f":"④海上輸送網入力!$H$29","v":9616}," ⑧　原産国チリ"]
[null,null,null,null,{"$f":"④海上輸送網入力!C$33","v":6138},{"$f":"④海上輸送網入力!D$33","v":6104},{"$f":"④海上輸送網入力!E$33","v":6096},{"$f":"④海上輸送網入力!F$33","v":5981},{"$f":"④海上輸送網入力!G$33","v":6084},{"$f":"④海上輸送網入力!H$33","v":5953}," ⑧　原産国オマーン",null,null,null,null,{"$f":"④海上輸送網入力!$C$33","v":6138},{"$f":"④海上輸送網入力!$D$33","v":6104},{"$f":"④海上輸送網入力!$E$33","v":6096},{"$f":"④海上輸送網入力!$F$33","v":5981},{"$f":"④海上輸送網入力!$G$33","v":6084},{"$f":"④海上輸送網入力!$H$33","v":5953}," ⑧　原産国オマーン"]
[null,null,null,null,{"$f":"④海上輸送網入力!C$37","v":9166},{"$f":"④海上輸送網入力!D$37","v":9132},{"$f":"④海上輸送網入力!E$37","v":9124},{"$f":"④海上輸送網入力!F$37","v":9009},{"$f":"④海上輸送網入力!G$37","v":9112},{"$f":"④海上輸送網入力!H$37","v":8892}," ⑧　原産国ナミビア",null,null,null,null,{"$f":"④海上輸送網入力!$C$37","v":9166},{"$f":"④海上輸送網入力!$D$37","v":9132},{"$f":"④海上輸送網入力!$E$37","v":9124},{"$f":"④海上輸送網入力!$F$37","v":9009},{"$f":"④海上輸送網入力!$G$37","v":9112},{"$f":"④海上輸送網入力!$H$37","v":8892}," ⑧　原産国ナミビア"]
[null,null,"シナリオ設定","（％）",0.7,0.7,0.7,0.7,0.7,0.7," ⑨　原産国オーストラリア",null,null,"シナリオ設定","（％）",{"$f":"E59","v":0.7},{"$f":"F59","v":0.7},0.7,0.7,0.7,0.7," ⑨　原産国オーストラリア"]
[null,null,null,null,0,0,0,0,0,0," ⑨　原産国アメリカ",null,null,null,null,{"$f":"E60","v":0},0,0,0,0,0," ⑨　原産国アメリカ"]
[null,null,null,null,0.15,0.15,0.15,0.15,0.15,0.15," ⑨　原産国カナダ",null,null,null,null,0.15,0.15,0.15,0.15,0.15,0.15," ⑨　原産国カナダ"]
[null,null,null,null,0.15,0.15,0.15,0.15,0.15,0.15," ⑨　原産国チリ",null,null,null,null,0.15,0.15,0.15,0.15,0.15,0.15," ⑨　原産国チリ"]
[null,null,null,null,0,0,0,0,0,0," ⑨　原産国オマーン",null,null,null,null,0,0,0,0,0,0," ⑨　原産国オマーン"]
[null,null,null,null,0,0,0,0,0,0," ⑨　原産国ナミビア",null,null,null,null,0,0,0,0,0,0," ⑨　原産国ナミビア"]
[null,null," 海上輸送日数","（日）",{"$f":"E53/E$49/24","v":10.241071428571429},10.136904761904761,10.116071428571429,9.7708333333333339,10.077380952380953,9.6875," ⑩＝⑧／④　原産国オーストラリア",null,null," 海上輸送日数","（日）",{"$f":"P53/P$49/24","v":10.241071428571429},{"$f":"Q53/Q$49/24","v":10.136904761904761},10.116071428571429,9.7708333333333339,10.077380952380953,9.6875," ⑩＝⑧／④　原産国オーストラリア"]
[null,null,null,null,14.327380952380951,14.511904761904761,14.616071428571429,14.708333333333334,14.583333333333334,14.910714285714285," ⑩＝⑧／④　原産国アメリカ",null,null,null,null,{"$f":"P54/P$49/24","v":14.327380952380951},14.511904761904761,14.616071428571429,14.708333333333334,14.583333333333334,14.910714285714285," ⑩＝⑧／④　原産国アメリカ"]
[null,null,null,null,12.178571428571429,12.37202380952381,12.479166666666666,12.568452380952381,12.443452380952381,12.761904761904761," ⑩＝⑧／④　原産国カナダ",null,null,null,null,12.178571428571429,12.37202380952381,12.479166666666666,12.568452380952381,12.443452380952381,12.761904761904761," ⑩＝⑧／④　原産国カナダ"]
[null,null,null,null,28.035714285714288,28.24702380952381,28.351190476190478,28.44345238095238,28.31845238095238,28.61904761904762," ⑩＝⑧／④　原産国チリ",null,null,null,null,28.035714285714288,28.24702380952381,28.351190476190478,28.44345238095238,28.31845238095238,28.61904761904762," ⑩＝⑧／④　原産国チリ"]
[null,null,null,null,18.267857142857142,18.166666666666668,18.142857142857142,17.800595238095237,18.107142857142858,17.717261904761905," ⑩＝⑧／④　原産国オマーン",null,null,null,null,18.267857142857142,18.166666666666668,18.142857142857142,17.800595238095237,18.107142857142858,17.717261904761905," ⑩＝⑧／④　原産国オマーン"]
[null,null,null,null,27.279761904761902,27.178571428571431,27.154761904761902,26.8125,27.11904761904762,26.464285714285712," ⑩＝⑧／④　原産国ナミビア",null,null,null,null,27.279761904761902,27.178571428571431,27.154761904761902,26.8125,27.11904761904762,26.464285714285712," ⑩＝⑧／④　原産国ナミビア"]
[null,null," 海上輸送費用","（千円/月）",{"$f":"E$50*E$52*E59*E65","v":15360.86850262127},15204.6260156722,8335.2426323149448,8050.7801005854562,8303.363210655607,7982.1167308576487," ⑪＝⑤×⑦×⑨×⑩　原産国オーストラリア",null,null," 海上輸送費用","（千円/月）",{"$f":"P$50*P$52*P59*P65","v":15360.86850262127},{"$f":"Q$50*Q$52*Q59*Q65","v":15204.6260156722},8335.2426323149448,8050.7801005854562,8303.363210655607,7982.1167308576487," ⑪＝⑤×⑦×⑨×⑩　原産国オーストラリア"]
[null,null,null,null,0,0,0,0,0,0," ⑪＝⑤×⑦×⑨×⑩　原産国アメリカ",null,null,null,null,{"$f":"P$50*P$52*P60*P66","v":0},0,0,0,0,0," ⑪＝⑤×⑦×⑨×⑩　原産国アメリカ"]
[null,null,null,null,3914.352591401559,3976.5307239629233,2203.3584893012585,2219.1230384734595,2197.0526696323786,2253.2795616798944," ⑪＝⑤×⑦×⑨×⑩　原産国カナダ",null,null,null,null,3914.352591401559,3976.5307239629233,2203.3584893012585,2219.1230384734595,2197.0526696323786,2253.2795616798944," ⑪＝⑤×⑦×⑨×⑩　原産国カナダ"]
[null,null,null,null,9011.0462881238236,9078.9639406139286,5005.7698471461463,5022.0598812907538,4999.9895124496725,5053.0634946627488," ⑪＝⑤×⑦×⑨×⑩　原産国チリ",null,null,null,null,9011.0462881238236,9078.9639406139286,5005.7698471461463,5022.0598812907538,4999.9895124496725,5053.0634946627488," ⑪＝⑤×⑦×⑨×⑩　原産国チリ"]
[null,null,null,null,0,0,0,0,0,0," ⑪＝⑤×⑦×⑨×⑩　原産国オマーン",null,null,null,null,0,0,0,0,0,0," ⑪＝⑤×⑦×⑨×⑩　原産国オマーン"]
[null,null,null,null,0,0,0,0,0,0," ⑪＝⑤×⑦×⑨×⑩　原産国ナミビア",null,null,null,null,0,0,0,0,0,0," ⑪＝⑤×⑦×⑨×⑩　原産国ナミビア"]
[null,null," 海上輸送費用　合計","（億円/月）",{"$f":"SUM(E71:J76)*1000/100000000","v":1.181715872314457},null,null,null,null,null,null,null,null," 海上輸送費用　合計","（億円/月）",{"$f":"SUM(P71:U76)*1000/100000000","v":1.181715872314457}]
[]
[null,null,"移行期","単位","新潟港","直江津港","伏木富山港","金沢港","七尾港","敦賀港","備考",null,null,"移行期","単位","新潟港","直江津港","伏木富山港","金沢港","七尾港","敦賀港","備考"]
[null,null," 密度","（t/m3）",{"$f":"④海上輸送網入力!$E$10","v":0.46},{"$f":"④海上輸送網入力!$E$10","v":0.46},{"$f":"④海上輸送網入力!$E$10","v":0.46},{"$f":"④海上輸送網入力!$E$10","v":0.46},{"$f":"④海上輸送網入力!$E$10","v":0.46},{"$f":"④海上輸送網入力!$E$10","v":0.46}," ①",null,null," 密度","（t/m3）",{"$f":"④海上輸送網入力!$E$10","v":0.46},{"$f":"④海上輸送網入力!$E$10","v":0.46},{"$f":"④海上輸送網入力!$E$10","v":0.46},{"$f":"④海上輸送網入力!$E$10","v":0.46},{"$f":"④海上輸送網入力!$E$10","v":0.46},{"$f":"④海上輸送網入力!$E$10","v":0.46}," ①"]
[null,null," 運搬船積載量","（m3/隻）",{"$f":"KEISAN(\"メタン\",E87,\"タンク容量\",E79,\"外貿\")","v":103480},{"$f":"KEISAN(\"メタン\",F87,\"タンク容量\",F79,\"外貿\")","v":64675},{"$f":"KEISAN(\"メタン\",G87,\"タンク容量\",G79,\"外貿\")","v":25870},{"$f":"KEISAN(\"メタン\",H87,\"タンク容量\",H79,\"外貿\")","v":3556},{"$f":"KEISAN(\"メタン\",I87,\"タンク容量\",I79,\"外貿\")","v":25870},{"$f":"KEISAN(\"メタン\",J87,\"タンク容量\",J79,\"外貿\")","v":25870}," ② 港湾施設能力及び対象船舶一覧より、需要量に合わせた船型を設定",null,null," 運搬船積載量","（m3/隻）",{"$f":"KEISAN(\"メタン\",P87,\"タンク容量\",P79,\"外貿\")","v":103480},{"$f":"KEISAN(\"メタン\",Q87,\"タンク容量\",Q79,\"外貿\")","v":64675},{"$f":"KEISAN(\"メタン\",R87,\"タンク容量\",R79,\"外貿\")","v":25870},{"$f":"KEISAN(\"メタン\",S87,\"タンク容量\",S79,\"外貿\")","v":3556},{"$f":"KEISAN(\"メタン\",T87,\"タンク容量\",T79,\"外貿\")","v":25870},{"$f":"KEISAN(\"メタン\",U87,\"タンク容量\",U79,\"外貿\")","v":25870}," ② 港湾施設能力及び対象船舶一覧より、需要量に合わせた船型を設定"]
[null,null,null,"（t/隻）",{"$f":"E81*E80","v":47600.800000000003},29750.5,11900.2,1635.76,11900.2,11900.2," ③=②×①",null,null,null,"（t/隻）",{"$f":"P81*P80","v":47600.800000000003},{"$f":"Q81*Q80","v":29750.5},{"$f":"R81*R80","v":11900.2},1635.76,11900.2,{"$f":"U81*U80","v":11900.2}," ③=②×①"]
[null,null,null,"(GT)",{"$f":"KEISAN(\"メタン\",E87,\"総トン数\",E79,\"外貿\")","v":80000},{"$f":"KEISAN(\"メタン\",F87,\"総トン数\",F79,\"外貿\")","v":50000},{"$f":"KEISAN(\"メタン\",G87,\"総トン数\",G79,\"外貿\")","v":20000},{"$f":"KEISAN(\"メタン\",H87,\"総トン数\",H79,\"外貿\")","v":4505},{"$f":"KEISAN(\"メタン\",I87,\"総トン数\",I79,\"外貿\")","v":20000},{"$f":"KEISAN(\"メタン\",J87,\"総トン数\",J79,\"外貿\")","v":20000},"港湾施設能力及び対象船舶一覧より、需要量に合わせた船型を設定",null,null,null,"(GT)",{"$f":"KEISAN(\"メタン\",P87,\"総トン数\",P79,\"外貿\")","v":80000},{"$f":"KEISAN(\"メタン\",Q87,\"総トン数\",Q79,\"外貿\")","v":50000},{"$f":"KEISAN(\"メタン\",R87,\"総トン数\",R79,\"外貿\")","v":20000},{"$f":"KEISAN(\"メタン\",S87,\"総トン数\",S79,\"外貿\")","v":4505},{"$f":"KEISAN(\"メタン\",T87,\"総トン数\",T79,\"外貿\")","v":20000},{"$f":"KEISAN(\"メタン\",U87,\"総トン数\",U79,\"外貿\")","v":20000},"港湾施設能力及び対象船舶一覧より、需要量に合わせた船型を設定"]
[null,null,null,"(DWT)",{"$f":"E83/1.3702","v":58385.637133265212},36491.023208290761,14596.409283316303,3287.8411910669975,14596.409283316303,14596.409283316303," LNG船のDWTとGTの関係：DWT=GT/1.3702 より （※１）",null,null,null,"(DWT)",{"$f":"P83/1.3702","v":58385.637133265212},{"$f":"Q83/1.3702","v":36491.023208290761},{"$f":"R83/1.3702","v":14596.409283316303},3287.8411910669975,14596.409283316303,14596.409283316303," LNG船のDWTとGTの関係：DWT=GT/1.3702 より （※１）"]
[null,null," 船速（外航）","（ノット）",14,14,14,14,14,14," ④ 国土交通省検討資料より",null,null," 船速（外航）","（ノット）",14,14,14,14,14,14," ④ 国土交通省検討資料より"]
[null,null," 海上輸送費用原単位","（千円/日･隻）",{"$f":"45.432*E84^(0.4019)","v":3740.5911898956647},3096.7377308647324,2142.7541067300813,1177.0863381909896,2142.7541067300813,2142.7541067300813," ⑤ 海上輸送費用原単位算定式より （※2）",null,null," 海上輸送費用原単位","（千円/日･隻）",{"$f":"45.432*P84^(0.4019)","v":3740.5911898956647},{"$f":"45.432*Q84^(0.4019)","v":3096.7377308647324},2142.7541067300813,1177.0863381909896,2142.7541067300813,2142.7541067300813," ⑤ 海上輸送費用原単位算定式より （※2）"]
[null,null," 月間需要量","（t/ピーク月）",{"$f":"①需要!$K$33/12*④海上輸送網入力!$C$59","v":39263.333877616344},{"$f":"①需要!$K$65/12*④海上輸送網入力!$C$59","v":25902.791318013682},{"$f":"①需要!$K$97/12*④海上輸送網入力!$C$59","v":10270.805413257312},{"$f":"①需要!$K$129/12*④海上輸送網入力!$C$59","v":2527.5653034009888},{"$f":"①需要!$K$161/12*④海上輸送網入力!$C$59","v":2802.7055532764052},{"$f":"①需要!$K$193/12*④海上輸送網入力!$C$59","v":3859.3593630839905}," ⑥",null,null," 月間需要量","（t/その他月）",{"$f":"①需要!$K$33/12*④海上輸送網入力!$C$60","v":32030.61447910807},{"$f":"①需要!$K$65/12*④海上輸送網入力!$C$60","v":21131.224496274321},{"$f":"①需要!$K$97/12*④海上輸送網入力!$C$60","v":8378.814942394125},{"$f":"①需要!$K$129/12*④海上輸送網入力!$C$60","v":2061.9611685639647},{"$f":"①需要!$K$161/12*④海上輸送網入力!$C$60","v":2286.417688199173},{"$f":"①需要!$K$193/12*④海上輸送網入力!$C$60","v":3148.4247435685188}," ⑥"]
[null,null," 月間寄港回数","（回/月）",{"$f":"ROUNDUP(E87/E$82,0)","v":1},1,1,2,1,1," ⑦＝⑥／③",null,null," 月間寄港回数","（回/月）",{"$f":"ROUNDUP(P87/P$82,0)","v":1},{"$f":"ROUNDUP(Q87/Q$82,0)","v":1},1,2,1,1," ⑦＝⑥／③"]
[null,null," 海上輸送距離","（海里）",{"$f":"④海上輸送網入力!C$17","v":3441},{"$f":"④海上輸送網入力!D$17","v":3406},{"$f":"④海上輸送網入力!E$17","v":3399},{"$f":"④海上輸送網入力!F$17","v":3283},{"$f":"④海上輸送網入力!G$17","v":3386},{"$f":"④海上輸送網入力!H$17","v":3255}," ⑧　原産国オーストラリア",null,null," 海上輸送距離","（海里）",{"$f":"④海上輸送網入力!$C$17","v":3441},{"$f":"④海上輸送網入力!$D$17","v":3406},{"$f":"④海上輸送網入力!$E$17","v":3399},{"$f":"④海上輸送網入力!$F$17","v":3283},{"$f":"④海上輸送網入力!$G$17","v":3386},{"$f":"④海上輸送網入力!$H$17","v":3255}," ⑧　原産国オーストラリア"]
[null,null,null,null,{"$f":"④海上輸送網入力!C$21","v":4814},{"$f":"④海上輸送網入力!D$21","v":4876},{"$f":"④海上輸送網入力!E$21","v":4911},{"$f":"④海上輸送網入力!F$21","v":4942},{"$f":"④海上輸送網入力!G$21","v":4900},{"$f":"④海上輸送網入力!H$21","v":5010}," ⑧　原産国アメリカ",null,null,null,null,{"$f":"④海上輸送網入力!$C$21","v":4814},{"$f":"④海上輸送網入力!$D$21","v":4876},{"$f":"④海上輸送網入力!$E$21","v":4911},{"$f":"④海上輸送網入力!$F$21","v":4942},{"$f":"④海上輸送網入力!$G$21","v":4900},{"$f":"④海上輸送網入力!$H$21","v":5010}," ⑧　原産国アメリカ"]
[null,null,null,null,{"$f":"④海上輸送網入力!C$25","v":4092},{"$f":"④海上輸送網入力!D$25","v":4157},{"$f":"④海上輸送網入力!E$25","v":4193},{"$f":"④海上輸送網入力!F$25","v":4223},{"$f":"④海上輸送網入力!G$25","v":4181},{"$f":"④海上輸送網入力!H$25","v":4288}," ⑧　原産国カナダ",null,null,null,null,{"$f":"④海上輸送網入力!$C$25","v":4092},{"$f":"④海上輸送網入力!$D$25","v":4157},{"$f":"④海上輸送網入力!$E$25","v":4193},{"$f":"④海上輸送網入力!$F$25","v":4223},{"$f":"④海上輸送網入力!$G$25","v":4181},{"$f":"④海上輸送網入力!$H$25","v":4288}," ⑧　原産国カナダ"]
[null,null,null,null,{"$f":"④海上輸送網入力!C$29","v":9420},{"$f":"④海上輸送網入力!D$29","v":9491},{"$f":"④海上輸送網入力!E$29","v":9526},{"$f":"④海上輸送網入力!F$29","v":9557},{"$f":"④海上輸送網入力!G$29","v":9515},{"$f":"④海上輸送網入力!H$29","v":9616}," ⑧　原産国チリ",null,null,null,null,{"$f":"④海上輸送網入力!$C$29","v":9420},{"$f":"④海上輸送網入力!$D$29","v":9491},{"$f":"④海上輸送網入力!$E$29","v":9526},{"$f":"④海上輸送網入力!$F$29","v":9557},{"$f":"④海上輸送網入力!$G$29","v":9515},{"$f":"④海上輸送網入力!$H$29","v":9616}," ⑧　原産国チリ"]
[null,null,null,null,{"$f":"④海上輸送網入力!C$33","v":6138},{"$f":"④海上輸送網入力!D$33","v":6104},{"$f":"④海上輸送網入力!E$33","v":6096},{"$f":"④海上輸送網入力!F$33","v":5981},{"$f":"④海上輸送網入力!G$33","v":6084},{"$f":"④海上輸送網入力!H$33","v":5953}," ⑧　原産国オマーン",null,null,null,null,{"$f":"④海上輸送網入力!$C$33","v":6138},{"$f":"④海上輸送網入力!$D$33","v":6104},{"$f":"④海上輸送網入力!$E$33","v":6096},{"$f":"④海上輸送網入力!$F$33","v":5981},{"$f":"④海上輸送網入力!$G$33","v":6084},{"$f":"④海上輸送網入力!$H$33","v":5953}," ⑧　原産国オマーン"]
[null,null,null,null,{"$f":"④海上輸送網入力!C$37","v":9166},{"$f":"④海上輸送網入力!D$37","v":9132},{"$f":"④海上輸送網入力!E$37","v":9124},{"$f":"④海上輸送網入力!F$37","v":9009},{"$f":"④海上輸送網入力!G$37","v":9112},{"$f":"④海上輸送網入力!H$37","v":8892}," ⑧　原産国ナミビア",null,null,null,null,{"$f":"④海上輸送網入力!$C$37","v":9166},{"$f":"④海上輸送網入力!$D$37","v":9132},{"$f":"④海上輸送網入力!$E$37","v":9124},{"$f":"④海上輸送網入力!$F$37","v":9009},{"$f":"④海上輸送網入力!$G$37","v":9112},{"$f":"④海上輸送網入力!$H$37","v":8892}," ⑧　原産国ナミビア"]
[null,null,"シナリオ設定","（％）",0.7,0.7,0.7,0.7,0.7,0.7," ⑨　原産国オーストラリア",null,null,"シナリオ設定","（％）",{"$f":"E95","v":0.7},{"$f":"F95","v":0.7},0.7,0.7,0.7,0.7," ⑨　原産国オーストラリア"]
[null,null,null,null,0.1,0.1,0.1,0.1,0.1,0.1," ⑨　原産国アメリカ",null,null,null,null,{"$f":"E96","v":0.1},0.1,0.1,0.1,0.1,0.1," ⑨　原産国アメリカ"]
[null,null,null,null,0.1,0.1,0.1,0.1,0.1,0.1," ⑨　原産国カナダ",null,null,null,null,0.1,0.1,0.1,0.1,0.1,0.1," ⑨　原産国カナダ"]
[null,null,null,null,0.1,0.1,0.1,0.1,0.1,0.1," ⑨　原産国チリ",null,null,null,null,0.1,0.1,0.1,0.1,0.1,0.1," ⑨　原産国チリ"]
[null,null,null,null,0,0,0,0,0,0," ⑨　原産国オマーン",null,null,null,null,0,0,0,0,0,0," ⑨　原産国オマーン"]
[null,null,null,null,0,0,0,0,0,0," ⑨　原産国ナミビア",null,null,null,null,0,0,0,0,0,0," ⑨　原産国ナミビア"]
[null,null," 海上輸送日数","（日）",{"$f":"E89/E$85/24","v":10.241071428571429},10.136904761904761,10.116071428571429,9.7708333333333339,10.077380952380953,9.6875," ⑩＝⑧／④　原産国オーストラリア",null,null," 海上輸送日数","（日）",{"$f":"P89/P$85/24","v":10.241071428571429},{"$f":"Q89/Q$85/24","v":10.136904761904761},10.116071428571429,9.7708333333333339,10.077380952380953,9.6875," ⑩＝⑧／④　原産国オーストラリア"]
[null,null,null,null,14.327380952380951,14.511904761904761,14.616071428571429,14.708333333333334,14.583333333333334,14.910714285714285," ⑩＝⑧／④　原産国アメリカ",null,null,null,null,{"$f":"P90/P$85/24","v":14.327380952380951},14.511904761904761,14.616071428571429,14.708333333333334,14.583333333333334,14.910714285714285," ⑩＝⑧／④　原産国アメリカ"]
[null,null,null,null,12.178571428571429,12.37202380952381,12.479166666666666,12.568452380952381,12.443452380952381,12.761904761904761," ⑩＝⑧／④　原産国カナダ",null,null,null,null,12.178571428571429,12.37202380952381,12.479166666666666,12.568452380952381,12.443452380952381,12.761904761904761," ⑩＝⑧／④　原産国カナダ"]
[null,null,null,null,28.035714285714288,28.24702380952381,28.351190476190478,28.44345238095238,28.31845238095238,28.61904761904762," ⑩＝⑧／④　原産国チリ",null,null,null,null,28.035714285714288,28.24702380952381,28.351190476190478,28.44345238095238,28.31845238095238,28.61904761904762," ⑩＝⑧／④　原産国チリ"]
[null,null,null,null,18.267857142857142,18.166666666666668,18.142857142857142,17.800595238095237,18.107142857142858,17.717261904761905," ⑩＝⑧／④　原産国オマーン",null,null,null,null,18.267857142857142,18.166666666666668,18.142857142857142,17.800595238095237,18.107142857142858,17.717261904761905," ⑩＝⑧／④　原産国オマーン"]
[null,null,null,null,27.279761904761902,27.178571428571431,27.154761904761902,26.8125,27.11904761904762,26.464285714285712," ⑩＝⑧／④　原産国ナミビア",null,null,null,null,27.279761904761902,27.178571428571431,27.154761904761902,26.8125,27.11904761904762,26.464285714285712," ⑩＝⑧／④　原産国ナミビア"]
[null,null," 海上輸送費用","（千円/月）",{"$f":"E$86*E$88*E95*E101","v":26815.363092564545},21973.934815260996,15173.377518282388,16101.560201170912,15115.344594558448,14530.551286263362," ⑪＝⑤×⑦×⑨×⑩　原産国オーストラリア",null,null," 海上輸送費用","（千円/月）",{"$f":"P$86*P$88*P95*P101","v":26815.363092564545},{"$f":"Q$86*Q$88*Q95*Q101","v":21973.934815260996},15173.377518282388,16101.560201170912,15115.344594558448,14530.551286263362," ⑪＝⑤×⑦×⑨×⑩　原産国オーストラリア"]
[null,null,null,null,5359.2874964755147,4493.9563022906059,3131.8647077831638,3462.5956448451611,3124.8497389813688,3194.9994269993176," ⑪＝⑤×⑦×⑨×⑩　原産国アメリカ",null,null,null,null,{"$f":"P$86*P$88*P96*P102","v":5359.2874964755147},4493.9563022906059,3131.8647077831638,3462.5956448451611,3124.8497389813688,3194.9994269993176," ⑪＝⑤×⑦×⑨×⑩　原産国アメリカ"]
[null,null,null,null,4555.5056991229349,3831.2912938109207,2673.9785623569142,2958.8307179646126,2666.3258691185924,2734.5623838269607," ⑪＝⑤×⑦×⑨×⑩　原産国カナダ",null,null,null,null,4555.5056991229349,3831.2912938109207,2673.9785623569142,2958.8307179646126,2666.3258691185924,2734.5623838269607," ⑪＝⑤×⑦×⑨×⑩　原産国カナダ"]
[null,null,null,null,10487.014585957491,8747.3624415586837,6074.9629823543919,6696.0798417210044,6067.9480135525964,6132.3581816418045," ⑪＝⑤×⑦×⑨×⑩　原産国チリ",null,null,null,null,10487.014585957491,8747.3624415586837,6074.9629823543919,6696.0798417210044,6067.9480135525964,6132.3581816418045," ⑪＝⑤×⑦×⑨×⑩　原産国チリ"]
[null,null,null,null,0,0,0,0,0,0," ⑪＝⑤×⑦×⑨×⑩　原産国オマーン",null,null,null,null,0,0,0,0,0,0," ⑪＝⑤×⑦×⑨×⑩　原産国オマーン"]
[null,null,null,null,0,0,0,0,0,0," ⑪＝⑤×⑦×⑨×⑩　原産国ナミビア",null,null,null,null,0,0,0,0,0,0," ⑪＝⑤×⑦×⑨×⑩　原産国ナミビア"]
[null,null," 海上輸送費用　合計","（億円/月）",{"$f":"SUM(E107:J112)*1000/100000000","v":1.9610390539846272},null,null,null,null,null,null,null,null," 海上輸送費用　合計","（億円/月）",{"$f":"SUM(P107:U112)*1000/100000000","v":1.9610390539846272}]
[]
[null,null,"2050年","単位","新潟港","直江津港","伏木富山港","金沢港","七尾港","敦賀港","備考",null,null,"2050年","単位","新潟港","直江津港","伏木富山港","金沢港","七尾港","敦賀港","備考"]
[null,null," 密度","（t/m3）",{"$f":"④海上輸送網入力!$E$10","v":0.46},{"$f":"④海上輸送網入力!$E$10","v":0.46},{"$f":"④海上輸送網入力!$E$10","v":0.46},{"$f":"④海上輸送網入力!$E$10","v":0.46},{"$f":"④海上輸送網入力!$E$10","v":0.46},{"$f":"④海上輸送網入力!$E$10","v":0.46}," ①",null,null," 密度","（t/m3）",{"$f":"④海上輸送網入力!$E$10","v":0.46},{"$f":"④海上輸送網入力!$E$10","v":0.46},{"$f":"④海上輸送網入力!$E$10","v":0.46},{"$f":"④海上輸送網入力!$E$10","v":0.46},{"$f":"④海上輸送網入力!$E$10","v":0.46},{"$f":"④海上輸送網入力!$E$10","v":0.46}," ①"]
[null,null," 運搬船積載量","（m3/隻）",{"$f":"KEISAN(\"メタン\",E123,\"タンク容量\",E115,\"外貿\")","v":160000},{"$f":"KEISAN(\"メタン\",F123,\"タンク容量\",F115,\"外貿\")","v":160000},{"$f":"KEISAN(\"メタン\",G123,\"タンク容量\",G115,\"外貿\")","v":103480},{"$f":"KEISAN(\"メタン\",H123,\"タンク容量\",H115,\"外貿\")","v":3556},{"$f":"KEISAN(\"メタン\",I123,\"タンク容量\",I115,\"外貿\")","v":25870},{"$f":"KEISAN(\"メタン\",J123,\"タンク容量\",J115,\"外貿\")","v":25870}," ② 港湾施設能力及び対象船舶一覧より、需要量に合わせた船型を設定",null,null," 運搬船積載量","（m3/隻）",{"$f":"KEISAN(\"メタン\",P123,\"タンク容量\",P115,\"外貿\")","v":160000},{"$f":"KEISAN(\"メタン\",Q123,\"タンク容量\",Q115,\"外貿\")","v":160000},{"$f":"KEISAN(\"メタン\",R123,\"タンク容量\",R115,\"外貿\")","v":103480},{"$f":"KEISAN(\"メタン\",S123,\"タンク容量\",S115,\"外貿\")","v":3556},{"$f":"KEISAN(\"メタン\",T123,\"タンク容量\",T115,\"外貿\")","v":25870},{"$f":"KEISAN(\"メタン\",U123,\"タンク容量\",U115,\"外貿\")","v":25870}," ② 港湾施設能力及び対象船舶一覧より、需要量に合わせた船型を設定"]
[null,null,null,"（t/隻）",{"$f":"E117*E116","v":73600},73600,47600.800000000003,1635.76,11900.2,11900.2," ③=②×①",null,null,null,"（t/隻）",{"$f":"P117*P116","v":73600},{"$f":"Q117*Q116","v":73600},{"$f":"R117*R116","v":47600.800000000003},{"$f":"S117*S116","v":1635.76},{"$f":"T117*T116","v":11900.2},{"$f":"U117*U116","v":11900.2}," ③=②×①"]
[null,null,null,"(GT)",{"$f":"KEISAN(\"メタン\",E123,\"総トン数\",E115,\"外貿\")","v":130000},{"$f":"KEISAN(\"メタン\",F123,\"総トン数\",F115,\"外貿\")","v":130000},{"$f":"KEISAN(\"メタン\",G123,\"総トン数\",G115,\"外貿\")","v":80000},{"$f":"KEISAN(\"メタン\",H123,\"総トン数\",H115,\"外貿\")","v":4505},{"$f":"KEISAN(\"メタン\",I123,\"総トン数\",I115,\"外貿\")","v":20000},{"$f":"KEISAN(\"メタン\",J123,\"総トン数\",J115,\"外貿\")","v":20000},"港湾施設能力及び対象船舶一覧より、需要量に合わせた船型を設定",null,null,null,"(GT)",{"$f":"KEISAN(\"メタン\",P123,\"総トン数\",P115,\"外貿\")","v":130000},{"$f":"KEISAN(\"メタン\",Q123,\"総トン数\",Q115,\"外貿\")","v":130000},{"$f":"KEISAN(\"メタン\",R123,\"総トン数\",R115,\"外貿\")","v":80000},{"$f":"KEISAN(\"メタン\",S123,\"総トン数\",S115,\"外貿\")","v":4505},{"$f":"KEISAN(\"メタン\",T123,\"総トン数\",T115,\"外貿\")","v":20000},{"$f":"KEISAN(\"メタン\",U123,\"総トン数\",U115,\"外貿\")","v":20000},"港湾施設能力及び対象船舶一覧より、需要量に合わせた船型を設定"]
[null,null,null,"(DWT)",{"$f":"E119/1.3702","v":94876.660341555966},94876.660341555966,58385.637133265212,3287.8411910669975,14596.409283316303,14596.409283316303," LNG船のDWTとGTの関係：DWT=GT/1.3702 より （※１）",null,null,null,"(DWT)",{"$f":"P119/1.3702","v":94876.660341555966},{"$f":"Q119/1.3702","v":94876.660341555966},{"$f":"R119/1.3702","v":58385.637133265212},{"$f":"S119/1.3702","v":3287.8411910669975},14596.409283316303,14596.409283316303," LNG船のDWTとGTの関係：DWT=GT/1.3702 より （※１）"]
[null,null," 船速（外航）","（ノット）",14,14,14,14,14,14," ④ 国土交通省検討資料より",null,null," 船速（外航）","（ノット）",14,14,14,14,14,14," ④ 国土交通省検討資料より"]
[null,null," 海上輸送費用原単位","（千円/日･隻）",{"$f":"45.432*E120^(0.4019)","v":4546.552540011312},4546.552540011312,3740.5911898956647,1177.0863381909896,2142.7541067300813,2142.7541067300813," ⑤ 海上輸送費用原単位算定式より （※2）",null,null," 海上輸送費用原単位","（千円/日･隻）",{"$f":"45.432*P120^(0.4019)","v":4546.552540011312},{"$f":"45.432*Q120^(0.4019)","v":4546.552540011312},3740.5911898956647,1177.0863381909896,2142.7541067300813,2142.7541067300813," ⑤ 海上輸送費用原単位算定式より （※2）"]
[null,null," 月間需要量","（t/ピーク月）",{"$f":"①需要!$L$33/12*④海上輸送網入力!$C$59","v":234659.1340051688},{"$f":"①需要!$L$65/12*④海上輸送網入力!$C$59","v":149042.4866543948},{"$f":"①需要!$L$97/12*④海上輸送網入力!$C$59","v":43659.051915023381},{"$f":"①需要!$L$129/12*④海上輸送網入力!$C$59","v":3483.8352891957202},{"$f":"①需要!$L$161/12*④海上輸送網入力!$C$59","v":5303.1960803761795},{"$f":"①需要!$L$193/12*④海上輸送網入力!$C$59","v":7156.5982476191248}," ⑥",null,null," 月間需要量","（t/その他月）",{"$f":"①需要!$L$33/12*④海上輸送網入力!$C$60","v":191432.4514252693},{"$f":"①需要!$L$65/12*④海上輸送網入力!$C$60","v":121587.29174437471},{"$f":"①需要!$L$97/12*④海上輸送網入力!$C$60","v":35616.594983308554},{"$f":"①需要!$L$129/12*④海上輸送網入力!$C$60","v":2842.0761569754563},{"$f":"①需要!$L$161/12*④海上輸送網入力!$C$60","v":4326.2915392542527},{"$f":"①需要!$L$193/12*④海上輸送網入力!$C$60","v":5838.2775177945496}," ⑥"]
[null,null," 月間寄港回数","（回/月）",{"$f":"ROUNDUP(E123/E$118,0)","v":4},3,1,3,1,1," ⑦＝⑥／③",null,null," 月間寄港回数","（回/月）",{"$f":"ROUNDUP(P123/P$118,0)","v":3},{"$f":"ROUNDUP(Q123/Q$118,0)","v":2},{"$f":"ROUNDUP(R123/R$118,0)","v":1},2,1,1," ⑦＝⑥／③"]
[null,null," 海上輸送距離","（海里）",{"$f":"④海上輸送網入力!C$17","v":3441},{"$f":"④海上輸送網入力!D$17","v":3406},{"$f":"④海上輸送網入力!E$17","v":3399},{"$f":"④海上輸送網入力!F$17","v":3283},{"$f":"④海上輸送網入力!G$17","v":3386},{"$f":"④海上輸送網入力!H$17","v":3255}," ⑧　原産国オーストラリア",null,null," 海上輸送距離","（海里）",{"$f":"④海上輸送網入力!$C$17","v":3441},{"$f":"④海上輸送網入力!$D$17","v":3406},{"$f":"④海上輸送網入力!$E$17","v":3399},{"$f":"④海上輸送網入力!$F$17","v":3283},{"$f":"④海上輸送網入力!$G$17","v":3386},{"$f":"④海上輸送網入力!$H$17","v":3255}," ⑧　原産国オーストラリア"]
[null,null,null,null,{"$f":"④海上輸送網入力!C$21","v":4814},{"$f":"④海上輸送網入力!D$21","v":4876},{"$f":"④海上輸送網入力!E$21","v":4911},{"$f":"④海上輸送網入力!F$21","v":4942},{"$f":"④海上輸送網入力!G$21","v":4900},{"$f":"④海上輸送網入力!H$21","v":5010}," ⑧　原産国アメリカ",null,null,null,null,{"$f":"④海上輸送網入力!$C$21","v":4814},{"$f":"④海上輸送網入力!$D$21","v":4876},{"$f":"④海上輸送網入力!$E$21","v":4911},{"$f":"④海上輸送網入力!$F$21","v":4942},{"$f":"④海上輸送網入力!$G$21","v":4900},{"$f":"④海上輸送網入力!$H$21","v":5010}," ⑧　原産国アメリカ"]
[null,null,null,null,{"$f":"④海上輸送網入力!C$25","v":4092},{"$f":"④海上輸送網入力!D$25","v":4157},{"$f":"④海上輸送網入力!E$25","v":4193},{"$f":"④海上輸送網入力!F$25","v":4223},{"$f":"④海上輸送網入力!G$25","v":4181},{"$f":"④海上輸送網入力!H$25","v":4288}," ⑧　原産国カナダ",null,null,null,null,{"$f":"④海上輸送網入力!$C$25","v":4092},{"$f":"④海上輸送網入力!$D$25","v":4157},{"$f":"④海上輸送網入力!$E$25","v":4193},{"$f":"④海上輸送網入力!$F$25","v":4223},{"$f":"④海上輸送網入力!$G$25","v":4181},{"$f":"④海上輸送網入力!$H$25","v":4288}," ⑧　原産国カナダ"]
[null,null,null,null,{"$f":"④海上輸送網入力!C$29","v":9420},{"$f":"④海上輸送網入力!D$29","v":9491},{"$f":"④海上輸送網入力!E$29","v":9526},{"$f":"④海上輸送網入力!F$29","v":9557},{"$f":"④海上輸送網入力!G$29","v":9515},{"$f":"④海上輸送網入力!H$29","v":9616}," ⑧　原産国チリ",null,null,null,null,{"$f":"④海上輸送網入力!$C$29","v":9420},{"$f":"④海上輸送網入力!$D$29","v":9491},{"$f":"④海上輸送網入力!$E$29","v":9526},{"$f":"④海上輸送網入力!$F$29","v":9557},{"$f":"④海上輸送網入力!$G$29","v":9515},{"$f":"④海上輸送網入力!$H$29","v":9616}," ⑧　原産国チリ"]
[null,null,null,null,{"$f":"④海上輸送網入力!C$33","v":6138},{"$f":"④海上輸送網入力!D$33","v":6104},{"$f":"④海上輸送網入力!E$33","v":6096},{"$f":"④海上輸送網入力!F$33","v":5981},{"$f":"④海上輸送網入力!G$33","v":6084},{"$f":"④海上輸送網入力!H$33","v":5953}," ⑧　原産国オマーン",null,null,null,null,{"$f":"④海上輸送網入力!$C$33","v":6138},{"$f":"④海上輸送網入力!$D$33","v":6104},{"$f":"④海上輸送網入力!$E$33","v":6096},{"$f":"④海上輸送網入力!$F$33","v":5981},{"$f":"④海上輸送網入力!$G$33","v":6084},{"$f":"④海上輸送網入力!$H$33","v":5953}," ⑧　原産国オマーン"]
[null,null,null,null,{"$f":"④海上輸送網入力!C$37","v":9166},{"$f":"④海上輸送網入力!D$37","v":9132},{"$f":"④海上輸送網入力!E$37","v":9124},{"$f":"④海上輸送網入力!F$37","v":9009},{"$f":"④海上輸送網入力!G$37","v":9112},{"$f":"④海上輸送網入力!H$37","v":8892}," ⑧　原産国ナミビア",null,null,null,null,{"$f":"④海上輸送網入力!$C$37","v":9166},{"$f":"④海上輸送網入力!$D$37","v":9132},{"$f":"④海上輸送網入力!$E$37","v":9124},{"$f":"④海上輸送網入力!$F$37","v":9009},{"$f":"④海上輸送網入力!$G$37","v":9112},{"$f":"④海上輸送網入力!$H$37","v":8892}," ⑧　原産国ナミビア"]
[null,null,"シナリオ設定","（％）",0.7,0.7,0.7,0.7,0.7,0.7," ⑨　原産国オーストラリア",null,null,"シナリオ設定","（％）",{"$f":"E131","v":0.7},{"$f":"F131","v":0.7},0.7,0.7,0.7,0.7," ⑨　原産国オーストラリア"]
[null,null,null,null,0.06,0.06,0.06,0.06,0.06,0.06," ⑨　原産国アメリカ",null,null,null,null,{"$f":"E132","v":0.06},0.06,0.06,0.06,0.06,0.06," ⑨　原産国アメリカ"]
[null,null,null,null,0.06,0.06,0.06,0.06,0.06,0.06," ⑨　原産国カナダ",null,null,null,null,0.06,0.06,0.06,0.06,0.06,0.06," ⑨　原産国カナダ"]
[null,null,null,null,0.06,0.06,0.06,0.06,0.06,0.06," ⑨　原産国チリ",null,null,null,null,0.06,0.06,0.06,0.06,0.06,0.06," ⑨　原産国チリ"]
[null,null,null,null,0.06,0.06,0.06,0.06,0.06,0.06," ⑨　原産国オマーン",null,null,null,null,0.06,0.06,0.06,0.06,0.06,0.06," ⑨　原産国オマーン"]
[null,null,null,null,0.06,0.06,0.06,0.06,0.06,0.06," ⑨　原産国ナミビア",null,null,null,null,0.06,0.06,0.06,0.06,0.06,0.06," ⑨　原産国ナミビア"]
[null,null," 海上輸送日数","（日）",{"$f":"E125/E$121/24","v":10.241071428571429},{"$f":"F125/F$121/24","v":10.136904761904761},10.116071428571429,9.7708333333333339,10.077380952380953,9.6875," ⑩＝⑧／④　原産国オーストラリア",null,null," 海上輸送日数","（日）",{"$f":"P125/P$121/24","v":10.241071428571429},{"$f":"Q125/Q$121/24","v":10.136904761904761},10.116071428571429,9.7708333333333339,10.077380952380953,9.6875," ⑩＝⑧／④　原産国オーストラリア"]
[null,null,null,null,{"$f":"E126/E$121/24","v":14.327380952380951},14.511904761904761,14.616071428571429,14.708333333333334,14.583333333333334,14.910714285714285," ⑩＝⑧／④　原産国アメリカ",null,null,null,null,{"$f":"P126/P$121/24","v":14.327380952380951},14.511904761904761,14.616071428571429,14.708333333333334,14.583333333333334,14.910714285714285," ⑩＝⑧／④　原産国アメリカ"]
[null,null,null,null,12.178571428571429,12.37202380952381,12.479166666666666,12.568452380952381,12.443452380952381,12.761904761904761," ⑩＝⑧／④　原産国カナダ",null,null,null,null,12.178571428571429,12.37202380952381,12.479166666666666,12.568452380952381,12.443452380952381,12.761904761904761," ⑩＝⑧／④　原産国カナダ"]
[null,null,null,null,28.035714285714288,28.24702380952381,28.351190476190478,28.44345238095238,28.31845238095238,28.61904761904762," ⑩＝⑧／④　原産国チリ",null,null,null,null,28.035714285714288,28.24702380952381,28.351190476190478,28.44345238095238,28.31845238095238,28.61904761904762," ⑩＝⑧／④　原産国チリ"]
[null,null,null,null,18.267857142857142,18.166666666666668,18.142857142857142,17.800595238095237,18.107142857142858,17.717261904761905," ⑩＝⑧／④　原産国オマーン",null,null,null,null,18.267857142857142,18.166666666666668,18.142857142857142,17.800595238095237,18.107142857142858,17.717261904761905," ⑩＝⑧／④　原産国オマーン"]
[null,null,null,null,27.279761904761902,27.178571428571431,27.154761904761902,26.8125,27.11904761904762,26.464285714285712," ⑩＝⑧／④　原産国ナミビア",null,null,null,null,27.279761904761902,27.178571428571431,27.154761904761902,26.8125,27.11904761904762,26.464285714285712," ⑩＝⑧／④　原産国ナミビア"]
[null,null," 海上輸送費用","（千円/月）",{"$f":"E$122*E$124*E131*E137","v":130372.39408482438},{"$f":"F$122*F$124*F131*F137","v":96784.737195490787},26488.061363448673,24152.340301756369,15115.344594558448,14530.551286263362," ⑪＝⑤×⑦×⑨×⑩　原産国オーストラリア",null,null," 海上輸送費用","（千円/月）",{"$f":"P$122*P$124*P131*P137","v":97779.295563618274},{"$f":"Q$122*Q$124*Q131*Q137","v":64523.158130327196},26488.061363448673,{"$f":"S$122*S$124*S131*S137","v":16101.560201170912},15115.344594558448,14530.551286263362," ⑪＝⑤×⑦×⑨×⑩　原産国オーストラリア"]
[null,null,null,null,{"$f":"E$122*E$124*E132*E138","v":15633.645662581752},11876.244742015262,3280.3648809960018,3116.3360803606452,1874.9098433888212,1916.9996561995904," ⑪＝⑤×⑦×⑨×⑩　原産国アメリカ",null,null,null,null,{"$f":"P$122*P$124*P132*P138","v":11725.234246936314},7917.4964946768414,3280.3648809960018,2077.5573869070968,1874.9098433888212,1916.9996561995904," ⑪＝⑤×⑦×⑨×⑩　原産国アメリカ"]
[null,null,null,null,13288.923566947349,10125.010129728764,2800.7676534343786,2662.9476461681516,1599.7955214711553,1640.7374302961764," ⑪＝⑤×⑦×⑨×⑩　原産国カナダ",null,null,null,null,{"$f":"P$122*P$124*P133*P139","v":9966.6926752105119},6750.0067531525083,2800.7676534343786,1775.2984307787674,1599.7955214711553,1640.7374302961764," ⑪＝⑤×⑦×⑨×⑩　原産国カナダ"]
[null,null,null,null,30591.803519218971,23116.784012811087,6363.0127990975188,6026.4718575489042,3640.7688081315578,3679.4149089850825," ⑪＝⑤×⑦×⑨×⑩　原産国チリ",null,null,null,null,22943.852639414232,15411.189341874058,6363.0127990975188,4017.6479050326025,3640.7688081315578,3679.4149089850825," ⑪＝⑤×⑦×⑨×⑩　原産国チリ"]
[null,null,null,null,19933.385350421024,14867.226805836992,4071.9006952864233,3771.5107439573085,2327.9492830974668,2277.8241423864597," ⑪＝⑤×⑦×⑨×⑩　原産国オマーン",null,null,null,null,14950.039012815767,9911.48453722466,4071.9006952864233,2514.3404959715385,2327.9492830974668,2277.8241423864597," ⑪＝⑤×⑦×⑨×⑩　原産国オマーン"]
[null,null,null,null,29766.928986959771,22242.384533241056,6094.4917886800067,5680.9129396942644,3486.5670393793753,3402.3874137578359," ⑪＝⑤×⑦×⑨×⑩　原産国ナミビア",null,null,null,null,22325.196740219828,14828.256355494037,6094.4917886800067,3787.275293129509,3486.5670393793753,3402.3874137578359," ⑪＝⑤×⑦×⑨×⑩　原産国ナミビア"]
[null,null," 海上輸送費用　合計","（億円/月）",{"$f":"SUM(E143:J148)*1000/100000000","v":5.6860183726842131},null,null,null,null,null,null,null,null," 海上輸送費用　合計","（億円/月）",{"$f":"SUM(P143:U148)*1000/100000000","v":4.3389743131281309}]
[null,null,"（※1）「統計解析による船舶諸元に関する研究－船舶の主要諸元の計画基準（案）－」（国土技術政策総合研究所研究報告、第28号2006年3月）",null,null,null,null,null,null,null,null,null,null,"（※1）「統計解析による船舶諸元に関する研究－船舶の主要諸元の計画基準（案）－」（国土技術政策総合研究所研究報告、第28号2006年3月）"]
[null,null,"（※2）「港湾整備事業の費用対効果分析マニュアル」（令和６年６月、国土交通省港湾局）",null,null,null,null,null,null,null,null,null,null,"（※2）「港湾整備事業の費用対効果分析マニュアル」（令和６年６月、国土交通省港湾局）"]
[null,null,"貯蔵費用"]
[null,null,"液化水素（メタネーション）"]
[null,null,"実証期","単位","新潟港","直江津港","伏木富山港","金沢港","七尾港","敦賀港","備考"]
[null,null," 年間需要量","（t/年）",{"$f":"①需要!$I$33","v":29344.955746469379},{"$f":"①需要!$I$65","v":18274.903374580503},{"$f":"①需要!$I$97","v":4343.7575656295585},{"$f":"①需要!$I$129","v":1.1500000000000004},{"$f":"①需要!$I$161","v":239.69892696045625},{"$f":"①需要!$I$193","v":25.656295576081675}," A：実証期の需要"]
[null,null," 必要量","（１か月分）",1,1,1,1,1,1," B"]
[null,null," 月換算","（12か月/年）",12,12,12,12,12,12," C"]
[null,null," 需要ピーク係数","－",{"$f":"③輸送・貯蔵入力!$C$18","v":1.1399999999999999},{"$f":"③輸送・貯蔵入力!$C$18","v":1.1399999999999999},{"$f":"③輸送・貯蔵入力!$C$18","v":1.1399999999999999},{"$f":"③輸送・貯蔵入力!$C$18","v":1.1399999999999999},{"$f":"③輸送・貯蔵入力!$C$18","v":1.1399999999999999},{"$f":"③輸送・貯蔵入力!$C$18","v":1.1399999999999999}," D"]
[null,null," 月間需要量（ピーク月）","（t/月）",{"$f":"E155/E157*E158","v":2787.7707959145905},{"$f":"F155/F157*F158","v":1736.1158205851475},{"$f":"G155/G157*G158","v":412.65696873480806},0.10925000000000003,22.771398061243342,2.4373480797277587," E=A÷C×D"]
[null,null," 備蓄タンク容量","（t/基）",3000,2000,1000,1000,1000,1000," F（E：月間需要量（ピーク月）を踏まえ1,000トン刻みで設定　※最大82,800トン）"]
[null,null," 備蓄タンク基数","（基）",{"$f":"ROUNDUP(E159/E160,0)","v":1},{"$f":"ROUNDUP(F155/F160/F156/F157*F158,0)","v":1},{"$f":"ROUNDUP(G155/G160/G156/G157*G158,0)","v":1},{"$f":"ROUNDUP(H155/H160/H156/H157*H158,0)","v":1},{"$f":"ROUNDUP(I155/I160/I156/I157*I158,0)","v":1},{"$f":"ROUNDUP(J155/J160/J156/J157*J158,0)","v":1}," G=E÷F"]
[null,null," タンク1基あたり整備費用","（億円/基）",{"$f":"60*(E160/10000/4)^(2/3)","v":10.670679913470188},8.1432528497847212,5.1299278400300912,5.1299278400300912,5.1299278400300912,5.1299278400300912," H＝α万トンのタンクの整備費＝60億円×（α／4）2/3（※３）"]
[null,null," タンク整備費用","（億円）",{"$f":"E161*E162","v":10.670679913470188},{"$f":"F161*F162","v":8.1432528497847212},5.1299278400300912,5.1299278400300912,5.1299278400300912,5.1299278400300912," I ＝G×H"]
[null,null," タンク維持管理費用","（億円）",{"$f":"E163*(0.024+0.011)","v":0.37347379697145661},{"$f":"F163*(0.024+0.011)","v":0.28501384974246524},0.1795474744010532,0.1795474744010532,0.1795474744010532,0.1795474744010532,"修繕費：建設費の2.4％/年、諸経費：建設費の1.1％/年"]
[null,null," 貯蔵費用　合計","（億円）",{"$f":"SUM(E163:J164)","v":40.710321667693421}]
[]
[null,null,"2030年","単位","新潟港","直江津港","伏木富山港","金沢港※","七尾港※","敦賀港※","備考"]
[null,null," 年間需要量","（t/年）",{"$f":"①需要!$J$33-①需要!$I$33","v":35145.502741941826},{"$f":"①需要!$J$65-①需要!$I$65","v":20735.876176299829},{"$f":"①需要!$J$97-①需要!$I$97","v":6965.3001961046475},{"$f":"①需要!$J$129-①需要!$I$129","v":669.73978408863206},{"$f":"①需要!$J$161-①需要!$I$161","v":918.20509413124705},{"$f":"①需要!$J$193-①需要!$I$193","v":3434.0952042865274}," A：2030年の需要－実証期の需要（2030年までの需要分※実証期分までは整備済）"]
[null,null," 必要量","（１か月分）",1,1,1,1,1,1," B"]
[null,null," 月換算","（12か月/年）",12,12,12,12,12,12," C"]
[null,null," 需要ピーク係数","－",{"$f":"③輸送・貯蔵入力!$C$18","v":1.1399999999999999},{"$f":"③輸送・貯蔵入力!$C$18","v":1.1399999999999999},{"$f":"③輸送・貯蔵入力!$C$18","v":1.1399999999999999},{"$f":"③輸送・貯蔵入力!$C$18","v":1.1399999999999999},{"$f":"③輸送・貯蔵入力!$C$18","v":1.1399999999999999},{"$f":"③輸送・貯蔵入力!$C$18","v":1.1399999999999999}," D"]
[null,null," 月間需要量（ピーク月）","（t/月）",{"$f":"E168/E170*E171","v":3338.8227604844733},{"$f":"F168/F170*F171","v":1969.9082367484837},661.70351862994141,63.625279488420041,87.229483942468462,326.23904440722009," E=A÷C×D"]
[null,null," 備蓄タンク容量","（t/基）",4000,2000,1000,1000,1000,1000," F（E：月間需要量（ピーク月）を踏まえ1,000トン刻みで設定　※最大82,800トン）"]
[null,null," 備蓄タンク基数","（基）",{"$f":"ROUNDUP(E172/E173,0)","v":1},{"$f":"ROUNDUP(F168/F173/F169/F170*F171,0)","v":1},{"$f":"ROUNDUP(G168/G173/G169/G170*G171,0)","v":1},{"$f":"ROUNDUP(H168/H173/H169/H170*H171,0)","v":1},{"$f":"ROUNDUP(I168/I173/I169/I170*I171,0)","v":1},{"$f":"ROUNDUP(J168/J173/J169/J170*J171,0)","v":1}," G=E÷F"]
[null,null," タンク1基あたり整備費用","（億円/基）",{"$f":"60*(E173/10000/4)^(2/3)","v":12.926608140191307},8.1432528497847212,5.1299278400300912,5.1299278400300912,5.1299278400300912,5.1299278400300912," H＝α万トンのタンクの整備費＝60億円×（α／4）2/3（※４）"]
[null,null," タンク整備費用","（億円）",{"$f":"E174*E175","v":12.926608140191307},{"$f":"F174*F175","v":8.1432528497847212},5.1299278400300912,0,0,0," I ＝G×H"]
[null,null," タンク維持管理費用","（億円）",{"$f":"E176*(0.024+0.011)","v":0.45243128490669582},{"$f":"F176*(0.024+0.011)","v":0.28501384974246524},0.1795474744010532,0,0,0,"修繕費：建設費の2.4％/年、諸経費：建設費の1.1％/年"]
[null,null," 貯蔵費用　合計","（億円）",{"$f":"SUM(E176:J177)","v":27.116781439056336}]
[null,null,"※金沢港、七尾港、敦賀港は実証期で2030年の需要を賄える規模のタンクが整備済であるため、整備費用はかからないことを想定する"]
[]
[null,null,"移行期","単位","新潟港","直江津港","伏木富山港","金沢港","七尾港","敦賀港","備考"]
[null,null," 年間需要量","（t/年）",{"$f":"①需要!$K$33-①需要!$J$33","v":348807.79285491875},{"$f":"①需要!$K$65-①需要!$J$65","v":233650.18169136895},{"$f":"①需要!$K$97-①需要!$J$97","v":96804.683430448029},{"$f":"①需要!$K$129-①需要!$J$129","v":25935.060778027044},{"$f":"①需要!$K$161-①需要!$J$161","v":28344.2596976073},{"$f":"①需要!$K$193-①需要!$J$193","v":37165.083901021506}," A：移行期の需要－2030年の需要（移行期までの需要分※2030年分までは整備済）"]
[null,null," 必要量","（１か月分）",1,1,1,1,1,1," B"]
[null,null," 月換算","（12か月/年）",12,12,12,12,12,12," C"]
[null,null," 需要ピーク係数","－",{"$f":"③輸送・貯蔵入力!$C$18","v":1.1399999999999999},{"$f":"③輸送・貯蔵入力!$C$18","v":1.1399999999999999},{"$f":"③輸送・貯蔵入力!$C$18","v":1.1399999999999999},{"$f":"③輸送・貯蔵入力!$C$18","v":1.1399999999999999},{"$f":"③輸送・貯蔵入力!$C$18","v":1.1399999999999999},{"$f":"③輸送・貯蔵入力!$C$18","v":1.1399999999999999}," D"]
[null,null," 月間需要量（ピーク月）","（t/月）",{"$f":"E182/E184*E185","v":33136.740321217279},{"$f":"F182/F184*F185","v":22196.767260680048},{"$f":"G182/G184*G185","v":9196.4449258925615},{"$f":"H182/H184*H185","v":2463.8307739125689},2692.7046712726933,3530.6829705970431," E=A÷C×D"]
[null,null," 備蓄タンク容量","（t/基）",34000,23000,10000,3000,3000,4000," F（E：月間需要量（ピーク月）を踏まえ1,000トン刻みで設定　※最大82,800トン）"]
[null,null," 備蓄タンク基数","（基）",{"$f":"ROUNDUP(E186/E187,0)","v":1},{"$f":"ROUNDUP(F182/F187/F183/F184*F185,0)","v":1},{"$f":"ROUNDUP(G182/G187/G183/G184*G185,0)","v":1},{"$f":"ROUNDUP(H182/H187/H183/H184*H185,0)","v":1},{"$f":"ROUNDUP(I182/I187/I183/I184*I185,0)","v":1},{"$f":"ROUNDUP(J182/J187/J183/J184*J185,0)","v":1}," G=E÷F"]
[null,null," タンク1基あたり整備費用","（億円/基）",{"$f":"60*(E187/10000/4)^(2/3)","v":53.839026790878044},41.488698717845956,23.811015779522993,10.670679913470188,10.670679913470188,12.926608140191307," H＝α万トンのタンクの整備費＝60億円×（α／4）2/3（※３）"]
[null,null," タンク整備費用","（億円）",{"$f":"E188*E189","v":53.839026790878044},{"$f":"F188*F189","v":41.488698717845956},23.811015779522993,10.670679913470188,10.670679913470188,12.926608140191307," I ＝G×H"]
[null,null," タンク維持管理費用","（億円）",{"$f":"E190*(0.024+0.011)","v":1.8843659376807318},{"$f":"F190*(0.024+0.011)","v":1.4521044551246085},0.8333855522833048,0.37347379697145661,0.37347379697145661,0.45243128490669582,"修繕費：建設費の2.4％/年、諸経費：建設費の1.1％/年"]
[null,null," 貯蔵費用　合計","（億円）",{"$f":"SUM(E190:J191)","v":158.77594407931701}]
[]
[null,null,"2050年","単位","新潟港","直江津港","伏木富山港","金沢港","七尾港","敦賀港","備考"]
[null,null," 年間需要量","（t/年）",{"$f":"①需要!$L$33-①需要!$K$33","v":2056797.8960794997},{"$f":"①需要!$L$65-①需要!$K$65","v":1296207.3193303277},{"$f":"①需要!$L$97-①需要!$K$97","v":351455.22633437969},{"$f":"①需要!$L$129-①需要!$K$129","v":10065.999850470853},{"$f":"①需要!$L$161-①需要!$K$161","v":26320.952916839735},{"$f":"①需要!$L$193-①需要!$K$193","v":34707.77773194878}," A：2050年の需要－移行期の需要（2050年までの需要分※移行期分までは整備済）"]
[null,null," 必要量","（１か月分）",1,1,1,1,1,1," B"]
[null,null," 月換算","（12か月/年）",12,12,12,12,12,12," C"]
[null,null," 需要ピーク係数","－",{"$f":"③輸送・貯蔵入力!$C$18","v":1.1399999999999999},{"$f":"③輸送・貯蔵入力!$C$18","v":1.1399999999999999},{"$f":"③輸送・貯蔵入力!$C$18","v":1.1399999999999999},{"$f":"③輸送・貯蔵入力!$C$18","v":1.1399999999999999},{"$f":"③輸送・貯蔵入力!$C$18","v":1.1399999999999999},{"$f":"③輸送・貯蔵入力!$C$18","v":1.1399999999999999}," D"]
[null,null," 月間需要量（ピーク月）","（t/月）",{"$f":"E195/E197*E198","v":195395.80012755247},{"$f":"F195/F197*F198","v":123139.69533638112},33388.246501766065,956.26998579473093,2500.4905270997742,3297.2388845351338," E=A÷C×D"]
[null,null," 備蓄タンク容量","（t/基）",66000,64000,34000,1000,3000,4000," F（E：月間需要量（ピーク月）を踏まえ1,000トン刻みで設定　※最大82,800トン）"]
[null,null," 備蓄タンク基数","（基）",{"$f":"ROUNDUP(E199/E200,0)","v":3},{"$f":"ROUNDUP(F195/F200/F196/F197*F198,0)","v":2},{"$f":"ROUNDUP(G195/G200/G196/G197*G198,0)","v":1},{"$f":"ROUNDUP(H195/H200/H196/H197*H198,0)","v":1},{"$f":"ROUNDUP(I195/I200/I196/I197*I198,0)","v":1},{"$f":"ROUNDUP(J195/J200/J196/J197*J198,0)","v":1}," G=E÷F"]
[null,null," タンク1基あたり整備費用","（億円/基）",{"$f":"60*(E200/10000/4)^(2/3)","v":83.780036749675375},82.078845440481459,53.839026790878044,5.1299278400300912,10.670679913470188,12.926608140191307," H＝α万トンのタンクの整備費＝60億円×（α／4）2/3（※３）"]
[null,null," タンク整備費用","（億円）",{"$f":"E201*E202","v":251.34011024902611},{"$f":"F201*F202","v":164.15769088096292},53.839026790878044,5.1299278400300912,10.670679913470188,12.926608140191307," I ＝G×H"]
[null,null," タンク維持管理費用","（億円）",{"$f":"E203*(0.024+0.011)","v":8.7969038587159147},{"$f":"F203*(0.024+0.011)","v":5.7455191808337025},1.8843659376807318,0.1795474744010532,0.37347379697145661,0.45243128490669582,"修繕費：建設費の2.4％/年、諸経費：建設費の1.1％/年"]
[null,null," 貯蔵費用　合計","（億円）",{"$f":"SUM(E203:J204)","v":515.49628534806811}]
[null,null,"（※３）国土交通省資料より、メーカーで用いられているタンク整備費用の簡易予測式（α万トンのタンクの整備費＝60億円×（α／4）2/3 ）より"]

{"sheet":"直送方式（ｼﾅﾘｵ4）_メタネーション","index":27,"n_rows":206,"n_cols":22,"rows_kept":206,"cut":false,"hidden":false,"merged":[[204,4,204,9],[164,4,164,9],[177,4,177,9],[191,4,191,9],[149,2,149,10],[149,13,149,21],[150,2,150,10],[150,13,150,21],[151,2,151,10],[148,15,148,20],[130,2,135,2],[130,3,135,3],[130,13,135,13],[130,14,135,14],[136,2,141,2],[136,3,141,3],[136,13,141,13],[136,14,141,14],[142,2,147,2],[142,3,147,3],[142,13,147,13],[142,14,147,14],[148,4,148,9],[124,14,129,14],[106,2,111,2],[106,3,111,3],[106,13,111,13],[106,14,111,14],[112,4,112,9],[116,2,119,2],[116,13,119,13],[124,2,129,2],[124,3,129,3],[124,13,129,13],[112,15,112,20],[94,2,99,2],[94,3,99,3],[94,13,99,13],[94,14,99,14],[100,2,105,2],[100,3,105,3],[100,13,105,13],[100,14,105,14],[88,14,93,14],[70,2,75,2],[70,3,75,3],[70,13,75,13],[70,14,75,14],[76,4,76,9],[80,2,83,2],[80,13,83,13],[88,2,93,2],[88,3,93,3],[88,13,93,13],[76,15,76,20],[58,2,63,2],[58,3,63,3],[58,13,63,13],[58,14,63,14],[64,2,69,2],[64,3,69,3],[64,13,69,13],[64,14,69,14],[52,14,57,14],[34,2,39,2],[34,3,39,3],[34,13,39,13],[34,14,39,14],[40,4,40,9],[44,2,47,2],[44,13,47,13],[52,2,57,2],[52,3,57,3],[52,13,57,13],[40,15,40,20],[22,2,27,2],[22,3,27,3],[22,13,27,13],[22,14,27,14],[28,2,33,2],[28,3,33,3],[28,13,33,13],[28,14,33,14],[3,2,3,10],[3,13,3,21],[8,2,11,2],[8,13,11,13],[16,2,21,2],[16,3,21,3],[16,13,21,13],[16,14,21,14]]}
[]
[null,null,"入力項目"]
[]
[null,null,"海上輸送費用　シナリオ４",null,null,null,null,null,null,null,null,null,null,"海上輸送費用　シナリオ４"]
[null,null,"メタネーション（ピーク月　※４か月）",null,null,null,null,null,null,null,null,null,null,"メタネーション（その他月　※８か月）"]
[]
[null,null,"実証期","単位","新潟港","直江津港","伏木富山港","金沢港","七尾港","敦賀港","備考",null,null,"実証期","単位","新潟港","直江津港","伏木富山港","金沢港","七尾港","敦賀港","備考"]
[null,null," 密度","（t/m3）",{"$f":"④海上輸送網入力!$E$10","v":0.46},{"$f":"④海上輸送網入力!$E$10","v":0.46},{"$f":"④海上輸送網入力!$E$10","v":0.46},{"$f":"④海上輸送網入力!$E$10","v":0.46},{"$f":"④海上輸送網入力!$E$10","v":0.46},{"$f":"④海上輸送網入力!$E$10","v":0.46}," ①",null,null," 密度","（t/m3）",{"$f":"④海上輸送網入力!$E$10","v":0.46},{"$f":"④海上輸送網入力!$E$10","v":0.46},{"$f":"④海上輸送網入力!$E$10","v":0.46},{"$f":"④海上輸送網入力!$E$10","v":0.46},{"$f":"④海上輸送網入力!$E$10","v":0.46},{"$f":"④海上輸送網入力!$E$10","v":0.46}," ①"]
[null,null," 運搬船積載量","（m3/隻）",{"$f":"KEISAN(\"メタン\",E15,\"タンク容量\",E7,\"外貿\")","v":25870},{"$f":"KEISAN(\"メタン\",F15,\"タンク容量\",F7,\"外貿\")","v":25870},{"$f":"KEISAN(\"メタン\",G15,\"タンク容量\",G7,\"外貿\")","v":3556},{"$f":"KEISAN(\"メタン\",H15,\"タンク容量\",H7,\"外貿\")","v":3556},{"$f":"KEISAN(\"メタン\",I15,\"タンク容量\",I7,\"外貿\")","v":3556},{"$f":"KEISAN(\"メタン\",J15,\"タンク容量\",J7,\"外貿\")","v":3556}," ② 港湾施設能力及び対象船舶一覧より、需要量に合わせた船型を設定",null,null," 運搬船積載量","（m3/隻）",{"$f":"KEISAN(\"メタン\",P15,\"タンク容量\",P7,\"外貿\")","v":25870},{"$f":"KEISAN(\"メタン\",Q15,\"タンク容量\",Q7,\"外貿\")","v":3556},{"$f":"KEISAN(\"メタン\",R15,\"タンク容量\",R7,\"外貿\")","v":3556},{"$f":"KEISAN(\"メタン\",S15,\"タンク容量\",S7,\"外貿\")","v":3556},{"$f":"KEISAN(\"メタン\",T15,\"タンク容量\",T7,\"外貿\")","v":3556},{"$f":"KEISAN(\"メタン\",U15,\"タンク容量\",U7,\"外貿\")","v":3556}," ② 港湾施設能力及び対象船舶一覧より、需要量に合わせた船型を設定"]
[null,null,null,"（t/隻）",{"$f":"E9*E8","v":11900.2},11900.2,1635.76,1635.76,1635.76,1635.76," ③=②×①",null,null,null,"（t/隻）",{"$f":"P9*P8","v":11900.2},1635.76,1635.76,1635.76,1635.76,1635.76," ③=②×①"]
[null,null,null,"(GT)",{"$f":"KEISAN(\"メタン\",E15,\"総トン数\",E7,\"外貿\")","v":20000},{"$f":"KEISAN(\"メタン\",F15,\"総トン数\",F7,\"外貿\")","v":20000},{"$f":"KEISAN(\"メタン\",G15,\"総トン数\",G7,\"外貿\")","v":4505},{"$f":"KEISAN(\"メタン\",H15,\"総トン数\",H7,\"外貿\")","v":4505},{"$f":"KEISAN(\"メタン\",I15,\"総トン数\",I7,\"外貿\")","v":4505},{"$f":"KEISAN(\"メタン\",J15,\"総トン数\",J7,\"外貿\")","v":4505},"港湾施設能力及び対象船舶一覧より、需要量に合わせた船型を設定",null,null,null,"(GT)",{"$f":"KEISAN(\"メタン\",P15,\"総トン数\",P7,\"外貿\")","v":20000},{"$f":"KEISAN(\"メタン\",Q15,\"総トン数\",Q7,\"外貿\")","v":4505},{"$f":"KEISAN(\"メタン\",R15,\"総トン数\",R7,\"外貿\")","v":4505},{"$f":"KEISAN(\"メタン\",S15,\"総トン数\",S7,\"外貿\")","v":4505},{"$f":"KEISAN(\"メタン\",T15,\"総トン数\",T7,\"外貿\")","v":4505},{"$f":"KEISAN(\"メタン\",U15,\"総トン数\",U7,\"外貿\")","v":4505},"港湾施設能力及び対象船舶一覧より、需要量に合わせた船型を設定"]
[null,null,null,"(DWT)",{"$f":"E11/1.3702","v":14596.409283316303},{"$f":"F11/1.3702","v":14596.409283316303},3287.8411910669975,3287.8411910669975,3287.8411910669975,3287.8411910669975," LNG船のDWTとGTの関係：DWT=GT/1.3702 より （※１）",null,null,null,"(DWT)",{"$f":"P11/1.3702","v":14596.409283316303},{"$f":"Q11/1.3702","v":3287.8411910669975},3287.8411910669975,3287.8411910669975,3287.8411910669975,3287.8411910669975," LNG船のDWTとGTの関係：DWT=GT/1.3702 より （※１）"]
[null,null," 船速（外航）","（ノット）",14,14,14,14,14,14," ④ 国土交通省検討資料より",null,null," 船速（外航）","（ノット）",14,14,14,14,14,14," ④ 国土交通省検討資料より"]
[null,null," 海上輸送費用原単位","（千円/日･隻）",{"$f":"45.432*E12^(0.4019)","v":2142.7541067300813},2142.7541067300813,1177.0863381909896,1177.0863381909896,1177.0863381909896,1177.0863381909896," ⑤ 海上輸送費用原単位算定式より （※2）",null,null," 海上輸送費用原単位","（千円/日･隻）",{"$f":"45.432*P12^(0.4019)","v":2142.7541067300813},{"$f":"45.432*Q12^(0.4019)","v":1177.0863381909896},1177.0863381909896,1177.0863381909896,1177.0863381909896,1177.0863381909896," ⑤ 海上輸送費用原単位算定式より （※2）"]
[null,null," 月間需要量","（t/ピーク月）",{"$f":"①需要!$I$33/12*④海上輸送網入力!$C$59","v":2787.7707959145905},{"$f":"①需要!$I$65/12*④海上輸送網入力!$C$59","v":1736.1158205851475},{"$f":"①需要!$I$97/12*④海上輸送網入力!$C$59","v":412.65696873480806},{"$f":"①需要!$I$129/12*④海上輸送網入力!$C$59","v":0.10925000000000003},{"$f":"①需要!$I$161/12*④海上輸送網入力!$C$59","v":22.771398061243342},{"$f":"①需要!$I$193/12*④海上輸送網入力!$C$59","v":2.4373480797277587}," ⑥",null,null," 月間需要量","（t/その他月）",{"$f":"①需要!$I$33/12*④海上輸送網入力!$C$60","v":2274.2340703513769},{"$f":"①需要!$I$65/12*④海上輸送網入力!$C$60","v":1416.3050115299891},{"$f":"①需要!$I$97/12*④海上輸送網入力!$C$60","v":336.64121133629084},{"$f":"①需要!$I$129/12*④海上輸送網入力!$C$60","v":8.9125000000000038E-2},{"$f":"①需要!$I$161/12*④海上輸送網入力!$C$60","v":18.576666839435362},{"$f":"①需要!$I$193/12*④海上輸送網入力!$C$60","v":1.9883629071463298}," ⑥"]
[null,null," 月間寄港回数","（回/月）",{"$f":"ROUNDUP(E15/E10,0)","v":1},1,1,1,1,1," ⑦＝⑥／③",null,null," 月間寄港回数","（回/月）",{"$f":"ROUNDUP(P15/P10,0)","v":1},{"$f":"ROUNDUP(Q15/Q10,0)","v":1},{"$f":"ROUNDUP(R15/R10,0)","v":1},1,1,1," ⑦＝⑥／③"]
[null,null," 海上輸送距離","（海里）",{"$f":"④海上輸送網入力!$C$17","v":3441},{"$f":"④海上輸送網入力!$D$17","v":3406},{"$f":"④海上輸送網入力!$E$17","v":3399},{"$f":"④海上輸送網入力!$F$17","v":3283},{"$f":"④海上輸送網入力!$G$17","v":3386},{"$f":"④海上輸送網入力!$H$17","v":3255}," ⑧　原産国オーストラリア",null,null," 海上輸送距離","（海里）",{"$f":"④海上輸送網入力!$C$17","v":3441},{"$f":"④海上輸送網入力!$D$17","v":3406},{"$f":"④海上輸送網入力!$E$17","v":3399},{"$f":"④海上輸送網入力!$F$17","v":3283},{"$f":"④海上輸送網入力!$G$17","v":3386},{"$f":"④海上輸送網入力!$H$17","v":3255}," ⑧　原産国オーストラリア"]
[null,null,null,null,{"$f":"④海上輸送網入力!$C$21","v":4814},{"$f":"④海上輸送網入力!$D$21","v":4876},{"$f":"④海上輸送網入力!$E$21","v":4911},{"$f":"④海上輸送網入力!$F$21","v":4942},{"$f":"④海上輸送網入力!$G$21","v":4900},{"$f":"④海上輸送網入力!$H$21","v":5010}," ⑧　原産国アメリカ",null,null,null,null,{"$f":"④海上輸送網入力!$C$21","v":4814},{"$f":"④海上輸送網入力!$D$21","v":4876},{"$f":"④海上輸送網入力!$E$21","v":4911},{"$f":"④海上輸送網入力!$F$21","v":4942},{"$f":"④海上輸送網入力!$G$21","v":4900},{"$f":"④海上輸送網入力!$H$21","v":5010}," ⑧　原産国アメリカ"]
[null,null,null,null,{"$f":"④海上輸送網入力!$C$25","v":4092},{"$f":"④海上輸送網入力!$D$25","v":4157},{"$f":"④海上輸送網入力!$E$25","v":4193},{"$f":"④海上輸送網入力!$F$25","v":4223},{"$f":"④海上輸送網入力!$G$25","v":4181},{"$f":"④海上輸送網入力!$H$25","v":4288}," ⑧　原産国カナダ",null,null,null,null,{"$f":"④海上輸送網入力!$C$25","v":4092},{"$f":"④海上輸送網入力!$D$25","v":4157},{"$f":"④海上輸送網入力!$E$25","v":4193},{"$f":"④海上輸送網入力!$F$25","v":4223},{"$f":"④海上輸送網入力!$G$25","v":4181},{"$f":"④海上輸送網入力!$H$25","v":4288}," ⑧　原産国カナダ"]
[null,null,null,null,{"$f":"④海上輸送網入力!$C$29","v":9420},{"$f":"④海上輸送網入力!$D$29","v":9491},{"$f":"④海上輸送網入力!$E$29","v":9526},{"$f":"④海上輸送網入力!$F$29","v":9557},{"$f":"④海上輸送網入力!$G$29","v":9515},{"$f":"④海上輸送網入力!$H$29","v":9616}," ⑧　原産国チリ",null,null,null,null,{"$f":"④海上輸送網入力!$C$29","v":9420},{"$f":"④海上輸送網入力!$D$29","v":9491},{"$f":"④海上輸送網入力!$E$29","v":9526},{"$f":"④海上輸送網入力!$F$29","v":9557},{"$f":"④海上輸送網入力!$G$29","v":9515},{"$f":"④海上輸送網入力!$H$29","v":9616}," ⑧　原産国チリ"]
[null,null,null,null,{"$f":"④海上輸送網入力!$C$33","v":6138},{"$f":"④海上輸送網入力!$D$33","v":6104},{"$f":"④海上輸送網入力!$E$33","v":6096},{"$f":"④海上輸送網入力!$F$33","v":5981},{"$f":"④海上輸送網入力!$G$33","v":6084},{"$f":"④海上輸送網入力!$H$33","v":5953}," ⑧　原産国オマーン",null,null,null,null,{"$f":"④海上輸送網入力!$C$33","v":6138},{"$f":"④海上輸送網入力!$D$33","v":6104},{"$f":"④海上輸送網入力!$E$33","v":6096},{"$f":"④海上輸送網入力!$F$33","v":5981},{"$f":"④海上輸送網入力!$G$33","v":6084},{"$f":"④海上輸送網入力!$H$33","v":5953}," ⑧　原産国オマーン"]
[null,null,null,null,{"$f":"④海上輸送網入力!$C$37","v":9166},{"$f":"④海上輸送網入力!$D$37","v":9132},{"$f":"④海上輸送網入力!$E$37","v":9124},{"$f":"④海上輸送網入力!$F$37","v":9009},{"$f":"④海上輸送網入力!$G$37","v":9112},{"$f":"④海上輸送網入力!$H$37","v":8892}," ⑧　原産国ナミビア",null,null,null,null,{"$f":"④海上輸送網入力!$C$37","v":9166},{"$f":"④海上輸送網入力!$D$37","v":9132},{"$f":"④海上輸送網入力!$E$37","v":9124},{"$f":"④海上輸送網入力!$F$37","v":9009},{"$f":"④海上輸送網入力!$G$37","v":9112},{"$f":"④海上輸送網入力!$H$37","v":8892}," ⑧　原産国ナミビア"]
[null,null,"シナリオ設定","（％）",0.73905168510252928,0.73905168510252928,0.73905168510252928,0.73905168510252928,0.73905168510252928,0.73905168510252928," ⑨　原産国オーストラリア",null,null,"シナリオ設定","（％）",{"$f":"E23","v":0.73905168510252928},{"$f":"F23","v":0.73905168510252928},0.73905168510252928,0.73905168510252928,0.73905168510252928,0.73905168510252928," ⑨　原産国オーストラリア"]
[null,null,null,null,0,0,0,0,0,0," ⑨　原産国アメリカ",null,null,null,null,{"$f":"E24","v":0},0,0,0,0,0," ⑨　原産国アメリカ"]
[null,null,null,null,0,0,0,0,0,0," ⑨　原産国カナダ",null,null,null,null,0,0,0,0,0,0," ⑨　原産国カナダ"]
[null,null,null,null,0.26094831489747067,0.26094831489747067,0.26094831489747067,0.26094831489747067,0.26094831489747067,0.26094831489747067," ⑨　原産国チリ",null,null,null,null,0.26094831489747067,0.26094831489747067,0.26094831489747067,0.26094831489747067,0.26094831489747067,0.26094831489747067," ⑨　原産国チリ"]
[null,null,null,null,0,0,0,0,0,0," ⑨　原産国オマーン",null,null,null,null,0,0,0,0,0,0," ⑨　原産国オマーン"]
[null,null,null,null,0,0,0,0,0,0," ⑨　原産国ナミビア",null,null,null,null,0,0,0,0,0,0," ⑨　原産国ナミビア"]
[null,null," 海上輸送日数","（日）",{"$f":"E17/E$13/24","v":10.241071428571429},10.136904761904761,10.116071428571429,9.7708333333333339,10.077380952380953,9.6875," ⑩＝⑧／④　原産国オーストラリア",null,null," 海上輸送日数","（日）",{"$f":"P17/P$13/24","v":10.241071428571429},{"$f":"Q17/Q$13/24","v":10.136904761904761},10.116071428571429,9.7708333333333339,10.077380952380953,9.6875," ⑩＝⑧／④　原産国オーストラリア"]
[null,null,null,null,14.327380952380951,14.511904761904761,14.616071428571429,14.708333333333334,14.583333333333334,14.910714285714285," ⑩＝⑧／④　原産国アメリカ",null,null,null,null,{"$f":"P18/P$13/24","v":14.327380952380951},14.511904761904761,14.616071428571429,14.708333333333334,14.583333333333334,14.910714285714285," ⑩＝⑧／④　原産国アメリカ"]
[null,null,null,null,12.178571428571429,12.37202380952381,12.479166666666666,12.568452380952381,12.443452380952381,12.761904761904761," ⑩＝⑧／④　原産国カナダ",null,null,null,null,12.178571428571429,12.37202380952381,12.479166666666666,12.568452380952381,12.443452380952381,12.761904761904761," ⑩＝⑧／④　原産国カナダ"]
[null,null,null,null,28.035714285714288,28.24702380952381,28.351190476190478,28.44345238095238,28.31845238095238,28.61904761904762," ⑩＝⑧／④　原産国チリ",null,null,null,null,28.035714285714288,28.24702380952381,28.351190476190478,28.44345238095238,28.31845238095238,28.61904761904762," ⑩＝⑧／④　原産国チリ"]
[null,null,null,null,18.267857142857142,18.166666666666668,18.142857142857142,17.800595238095237,18.107142857142858,17.717261904761905," ⑩＝⑧／④　原産国オマーン",null,null,null,null,18.267857142857142,18.166666666666668,{"$f":"R21/R$13/24","v":18.142857142857142},17.800595238095237,18.107142857142858,17.717261904761905," ⑩＝⑧／④　原産国オマーン"]
[null,null,null,null,27.279761904761902,27.178571428571431,27.154761904761902,26.8125,27.11904761904762,26.464285714285712," ⑩＝⑧／④　原産国ナミビア",null,null,null,null,27.279761904761902,27.178571428571431,27.154761904761902,26.8125,27.11904761904762,{"$f":"U22/U$13/24","v":26.464285714285712}," ⑩＝⑧／④　原産国ナミビア"]
[null,null," 海上輸送費用","（千円/月）",{"$f":"E$14*E$16*E23*E29","v":16217.822502143737},16052.863540337567,8800.250161644004,8499.9179996108451,8766.5922469333909,8427.4240294649098," ⑪＝⑤×⑦×⑨×⑩　原産国オーストラリア",null,null," 海上輸送費用","（千円/月）",{"$f":"P$14*P$16*P23*P29","v":16217.822502143737},{"$f":"Q$14*Q$16*Q23*Q29","v":8818.3736541804865},8800.250161644004,8499.9179996108451,8766.5922469333909,8427.4240294649098," ⑪＝⑤×⑦×⑨×⑩　原産国オーストラリア"]
[null,null,null,null,0,0,0,0,0,0," ⑪＝⑤×⑦×⑨×⑩　原産国アメリカ",null,null,null,null,{"$f":"P$14*P$16*P24*P30","v":0},0,{"$f":"R$14*R$16*R24*R30","v":0},0,0,0," ⑪＝⑤×⑦×⑨×⑩　原産国アメリカ"]
[null,null,null,null,0,0,0,0,0,0," ⑪＝⑤×⑦×⑨×⑩　原産国カナダ",null,null,null,null,0,0,0,0,{"$f":"T$14*T$16*T25*T31","v":0},0," ⑪＝⑤×⑦×⑨×⑩　原産国カナダ"]
[null,null,null,null,15676.115628993468,15794.2689421207,8708.3147091823739,8736.6537555800896,8698.2589185251181,8790.5893600144555," ⑪＝⑤×⑦×⑨×⑩　原産国チリ",null,null,null,null,15676.115628993468,8676.319011636564,8708.3147091823739,8736.6537555800896,8698.2589185251181,8790.5893600144555," ⑪＝⑤×⑦×⑨×⑩　原産国チリ"]
[null,null,null,null,0,0,0,0,0,0," ⑪＝⑤×⑦×⑨×⑩　原産国オマーン",null,null,null,null,0,0,0,0,0,0," ⑪＝⑤×⑦×⑨×⑩　原産国オマーン"]
[null,null,null,null,0,0,0,0,0,0," ⑪＝⑤×⑦×⑨×⑩　原産国ナミビア",null,null,null,null,0,0,0,0,0,0," ⑪＝⑤×⑦×⑨×⑩　原産国ナミビア"]
[null,null," 海上輸送費用　合計","（億円/月）",{"$f":"SUM(E35:J40)*1000/100000000","v":1.3316907179455066},null,null,null,null,null,null,null,null," 海上輸送費用　合計","（億円/月）",{"$f":"SUM(P35:U40)*1000/100000000","v":1.1881663197790944}]
[]
[null,null,"2030年","単位","新潟港","直江津港","伏木富山港","金沢港","七尾港","敦賀港","備考",null,null,"2030年","単位","新潟港","直江津港","伏木富山港","金沢港","七尾港","敦賀港","備考"]
[null,null," 密度","（t/m3）",{"$f":"④海上輸送網入力!$E$10","v":0.46},{"$f":"④海上輸送網入力!$E$10","v":0.46},{"$f":"④海上輸送網入力!$E$10","v":0.46},{"$f":"④海上輸送網入力!$E$10","v":0.46},{"$f":"④海上輸送網入力!$E$10","v":0.46},{"$f":"④海上輸送網入力!$E$10","v":0.46}," ①",null,null," 密度","（t/m3）",{"$f":"④海上輸送網入力!$E$10","v":0.46},{"$f":"④海上輸送網入力!$E$10","v":0.46},{"$f":"④海上輸送網入力!$E$10","v":0.46},{"$f":"④海上輸送網入力!$E$10","v":0.46},{"$f":"④海上輸送網入力!$E$10","v":0.46},{"$f":"④海上輸送網入力!$E$10","v":0.46}," ①"]
[null,null," 運搬船積載量","（m3/隻）",{"$f":"KEISAN(\"メタン\",E51,\"タンク容量\",E43,\"外貿\")","v":25870},{"$f":"KEISAN(\"メタン\",F51,\"タンク容量\",F43,\"外貿\")","v":25870},{"$f":"KEISAN(\"メタン\",G51,\"タンク容量\",G43,\"外貿\")","v":3556},{"$f":"KEISAN(\"メタン\",H51,\"タンク容量\",H43,\"外貿\")","v":3556},{"$f":"KEISAN(\"メタン\",I51,\"タンク容量\",I43,\"外貿\")","v":3556},{"$f":"KEISAN(\"メタン\",J51,\"タンク容量\",J43,\"外貿\")","v":3556}," ② 港湾施設能力及び対象船舶一覧より、需要量に合わせた船型を設定",null,null," 運搬船積載量","（m3/隻）",{"$f":"KEISAN(\"メタン\",P51,\"タンク容量\",P43,\"外貿\")","v":25870},{"$f":"KEISAN(\"メタン\",Q51,\"タンク容量\",Q43,\"外貿\")","v":25870},{"$f":"KEISAN(\"メタン\",R51,\"タンク容量\",R43,\"外貿\")","v":3556},{"$f":"KEISAN(\"メタン\",S51,\"タンク容量\",S43,\"外貿\")","v":3556},{"$f":"KEISAN(\"メタン\",T51,\"タンク容量\",T43,\"外貿\")","v":3556},{"$f":"KEISAN(\"メタン\",U51,\"タンク容量\",U43,\"外貿\")","v":3556}," ② 港湾施設能力及び対象船舶一覧より、需要量に合わせた船型を設定"]
[null,null,null,"（t/隻）",{"$f":"E45*E44","v":11900.2},11900.2,1635.76,1635.76,1635.76,1635.76," ③=②×①",null,null,null,"（t/隻）",{"$f":"P45*P44","v":11900.2},{"$f":"Q45*Q44","v":11900.2},{"$f":"R45*R44","v":1635.76},1635.76,1635.76,1635.76," ③=②×①"]
[null,null,null,"(GT)",{"$f":"KEISAN(\"メタン\",E51,\"総トン数\",E43,\"外貿\")","v":20000},{"$f":"KEISAN(\"メタン\",F51,\"総トン数\",F43,\"外貿\")","v":20000},{"$f":"KEISAN(\"メタン\",G51,\"総トン数\",G43,\"外貿\")","v":4505},{"$f":"KEISAN(\"メタン\",H51,\"総トン数\",H43,\"外貿\")","v":4505},{"$f":"KEISAN(\"メタン\",I51,\"総トン数\",I43,\"外貿\")","v":4505},{"$f":"KEISAN(\"メタン\",J51,\"総トン数\",J43,\"外貿\")","v":4505},"港湾施設能力及び対象船舶一覧より、需要量に合わせた船型を設定",null,null,null,"(GT)",{"$f":"KEISAN(\"メタン\",P51,\"総トン数\",P43,\"外貿\")","v":20000},{"$f":"KEISAN(\"メタン\",Q51,\"総トン数\",Q43,\"外貿\")","v":20000},{"$f":"KEISAN(\"メタン\",R51,\"総トン数\",R43,\"外貿\")","v":4505},{"$f":"KEISAN(\"メタン\",S51,\"総トン数\",S43,\"外貿\")","v":4505},{"$f":"KEISAN(\"メタン\",T51,\"総トン数\",T43,\"外貿\")","v":4505},{"$f":"KEISAN(\"メタン\",U51,\"総トン数\",U43,\"外貿\")","v":4505},"港湾施設能力及び対象船舶一覧より、需要量に合わせた船型を設定"]
[null,null,null,"(DWT)",{"$f":"E47/1.3702","v":14596.409283316303},14596.409283316303,3287.8411910669975,3287.8411910669975,3287.8411910669975,3287.8411910669975," LNG船のDWTとGTの関係：DWT=GT/1.3702 より （※１）",null,null,null,"(DWT)",{"$f":"P47/1.3702","v":14596.409283316303},{"$f":"Q47/1.3702","v":14596.409283316303},{"$f":"R47/1.3702","v":3287.8411910669975},3287.8411910669975,3287.8411910669975,3287.8411910669975," LNG船のDWTとGTの関係：DWT=GT/1.3702 より （※１）"]
[null,null," 船速（外航）","（ノット）",14,14,14,14,14,14," ④ 国土交通省検討資料より",null,null," 船速（外航）","（ノット）",14,14,14,14,14,14," ④ 国土交通省検討資料より"]
[null,null," 海上輸送費用原単位","（千円/日･隻）",{"$f":"45.432*E48^(0.4019)","v":2142.7541067300813},2142.7541067300813,1177.0863381909896,1177.0863381909896,1177.0863381909896,1177.0863381909896," ⑤ 海上輸送費用原単位算定式より （※2）",null,null," 海上輸送費用原単位","（千円/日･隻）",{"$f":"45.432*P48^(0.4019)","v":2142.7541067300813},{"$f":"45.432*Q48^(0.4019)","v":2142.7541067300813},1177.0863381909896,1177.0863381909896,1177.0863381909896,1177.0863381909896," ⑤ 海上輸送費用原単位算定式より （※2）"]
[null,null," 月間需要量","（t/ピーク月）",{"$f":"①需要!$J$33/12*④海上輸送網入力!$C$59","v":6126.5935563990643},{"$f":"①需要!$J$65/12*④海上輸送網入力!$C$59","v":3706.0240573336314},{"$f":"①需要!$J$97/12*④海上輸送網入力!$C$59","v":1074.3604873647496},{"$f":"①需要!$J$129/12*④海上輸送網入力!$C$59","v":63.734529488420037},{"$f":"①需要!$J$161/12*④海上輸送網入力!$C$59","v":110.00088200371181},{"$f":"①需要!$J$193/12*④海上輸送網入力!$C$59","v":328.6763924869478}," ⑥",null,null," 月間需要量","（t/その他月）",{"$f":"①需要!$J$33/12*④海上輸送網入力!$C$60","v":4998.0105328518684},{"$f":"①需要!$J$65/12*④海上輸送網入力!$C$60","v":3023.3354151932258},{"$f":"①需要!$J$97/12*④海上輸送網入力!$C$60","v":876.45197653440107},{"$f":"①需要!$J$129/12*④海上輸送網入力!$C$60","v":51.993958266868987},{"$f":"①需要!$J$161/12*④海上輸送網入力!$C$60","v":89.737561634607019},{"$f":"①需要!$J$193/12*④海上輸送網入力!$C$60","v":268.13074123935218}," ⑥"]
[null,null," 月間寄港回数","（回/月）",{"$f":"ROUNDUP(E51/E$46,0)","v":1},1,1,1,1,1," ⑦＝⑥／③",null,null," 月間寄港回数","（回/月）",{"$f":"ROUNDUP(P51/P$46,0)","v":1},{"$f":"ROUNDUP(Q51/Q$46,0)","v":1},1,1,1,1," ⑦＝⑥／③"]
[null,null," 海上輸送距離","（海里）",{"$f":"④海上輸送網入力!C$17","v":3441},{"$f":"④海上輸送網入力!D$17","v":3406},{"$f":"④海上輸送網入力!E$17","v":3399},{"$f":"④海上輸送網入力!F$17","v":3283},{"$f":"④海上輸送網入力!G$17","v":3386},{"$f":"④海上輸送網入力!H$17","v":3255}," ⑧　原産国オーストラリア",null,null," 海上輸送距離","（海里）",{"$f":"④海上輸送網入力!$C$17","v":3441},{"$f":"④海上輸送網入力!$D$17","v":3406},{"$f":"④海上輸送網入力!$E$17","v":3399},{"$f":"④海上輸送網入力!$F$17","v":3283},{"$f":"④海上輸送網入力!$G$17","v":3386},{"$f":"④海上輸送網入力!$H$17","v":3255}," ⑧　原産国オーストラリア"]
[null,null,null,null,{"$f":"④海上輸送網入力!C$21","v":4814},{"$f":"④海上輸送網入力!D$21","v":4876},{"$f":"④海上輸送網入力!E$21","v":4911},{"$f":"④海上輸送網入力!F$21","v":4942},{"$f":"④海上輸送網入力!G$21","v":4900},{"$f":"④海上輸送網入力!H$21","v":5010}," ⑧　原産国アメリカ",null,null,null,null,{"$f":"④海上輸送網入力!$C$21","v":4814},{"$f":"④海上輸送網入力!$D$21","v":4876},{"$f":"④海上輸送網入力!$E$21","v":4911},{"$f":"④海上輸送網入力!$F$21","v":4942},{"$f":"④海上輸送網入力!$G$21","v":4900},{"$f":"④海上輸送網入力!$H$21","v":5010}," ⑧　原産国アメリカ"]
[null,null,null,null,{"$f":"④海上輸送網入力!C$25","v":4092},{"$f":"④海上輸送網入力!D$25","v":4157},{"$f":"④海上輸送網入力!E$25","v":4193},{"$f":"④海上輸送網入力!F$25","v":4223},{"$f":"④海上輸送網入力!G$25","v":4181},{"$f":"④海上輸送網入力!H$25","v":4288}," ⑧　原産国カナダ",null,null,null,null,{"$f":"④海上輸送網入力!$C$25","v":4092},{"$f":"④海上輸送網入力!$D$25","v":4157},{"$f":"④海上輸送網入力!$E$25","v":4193},{"$f":"④海上輸送網入力!$F$25","v":4223},{"$f":"④海上輸送網入力!$G$25","v":4181},{"$f":"④海上輸送網入力!$H$25","v":4288}," ⑧　原産国カナダ"]
[null,null,null,null,{"$f":"④海上輸送網入力!C$29","v":9420},{"$f":"④海上輸送網入力!D$29","v":9491},{"$f":"④海上輸送網入力!E$29","v":9526},{"$f":"④海上輸送網入力!F$29","v":9557},{"$f":"④海上輸送網入力!G$29","v":9515},{"$f":"④海上輸送網入力!H$29","v":9616}," ⑧　原産国チリ",null,null,null,null,{"$f":"④海上輸送網入力!$C$29","v":9420},{"$f":"④海上輸送網入力!$D$29","v":9491},{"$f":"④海上輸送網入力!$E$29","v":9526},{"$f":"④海上輸送網入力!$F$29","v":9557},{"$f":"④海上輸送網入力!$G$29","v":9515},{"$f":"④海上輸送網入力!$H$29","v":9616}," ⑧　原産国チリ"]
[null,null,null,null,{"$f":"④海上輸送網入力!C$33","v":6138},{"$f":"④海上輸送網入力!D$33","v":6104},{"$f":"④海上輸送網入力!E$33","v":6096},{"$f":"④海上輸送網入力!F$33","v":5981},{"$f":"④海上輸送網入力!G$33","v":6084},{"$f":"④海上輸送網入力!H$33","v":5953}," ⑧　原産国オマーン",null,null,null,null,{"$f":"④海上輸送網入力!$C$33","v":6138},{"$f":"④海上輸送網入力!$D$33","v":6104},{"$f":"④海上輸送網入力!$E$33","v":6096},{"$f":"④海上輸送網入力!$F$33","v":5981},{"$f":"④海上輸送網入力!$G$33","v":6084},{"$f":"④海上輸送網入力!$H$33","v":5953}," ⑧　原産国オマーン"]
[null,null,null,null,{"$f":"④海上輸送網入力!C$37","v":9166},{"$f":"④海上輸送網入力!D$37","v":9132},{"$f":"④海上輸送網入力!E$37","v":9124},{"$f":"④海上輸送網入力!F$37","v":9009},{"$f":"④海上輸送網入力!G$37","v":9112},{"$f":"④海上輸送網入力!H$37","v":8892}," ⑧　原産国ナミビア",null,null,null,null,{"$f":"④海上輸送網入力!$C$37","v":9166},{"$f":"④海上輸送網入力!$D$37","v":9132},{"$f":"④海上輸送網入力!$E$37","v":9124},{"$f":"④海上輸送網入力!$F$37","v":9009},{"$f":"④海上輸送網入力!$G$37","v":9112},{"$f":"④海上輸送網入力!$H$37","v":8892}," ⑧　原産国ナミビア"]
[null,null,"シナリオ設定","（％）",0.46391141554112508,0.46391141554112508,0.46391141554112508,0.46391141554112508,0.46391141554112508,0.46391141554112508," ⑨　原産国オーストラリア",null,null,"シナリオ設定","（％）",{"$f":"E59","v":0.46391141554112508},{"$f":"F59","v":0.46391141554112508},0.46391141554112508,0.46391141554112508,0.46391141554112508,0.46391141554112508," ⑨　原産国オーストラリア"]
[null,null,null,null,0,0,0,0,0,0," ⑨　原産国アメリカ",null,null,null,null,{"$f":"E60","v":0},0,0,0,0,0," ⑨　原産国アメリカ"]
[null,null,null,null,0.37228826495840261,0.37228826495840261,0.37228826495840261,0.37228826495840261,0.37228826495840261,0.37228826495840261," ⑨　原産国カナダ",null,null,null,null,0.37228826495840261,0.37228826495840261,0.37228826495840261,0.37228826495840261,0.37228826495840261,0.37228826495840261," ⑨　原産国カナダ"]
[null,null,null,null,0.16380031950047247,0.16380031950047247,0.16380031950047247,0.16380031950047247,0.16380031950047247,0.16380031950047247," ⑨　原産国チリ",null,null,null,null,0.16380031950047247,0.16380031950047247,0.16380031950047247,0.16380031950047247,0.16380031950047247,0.16380031950047247," ⑨　原産国チリ"]
[null,null,null,null,0,0,0,0,0,0," ⑨　原産国オマーン",null,null,null,null,0,0,0,0,0,0," ⑨　原産国オマーン"]
[null,null,null,null,0,0,0,0,0,0," ⑨　原産国ナミビア",null,null,null,null,0,0,0,0,0,0," ⑨　原産国ナミビア"]
[null,null," 海上輸送日数","（日）",{"$f":"E53/E$49/24","v":10.241071428571429},10.136904761904761,10.116071428571429,9.7708333333333339,10.077380952380953,9.6875," ⑩＝⑧／④　原産国オーストラリア",null,null," 海上輸送日数","（日）",{"$f":"P53/P$49/24","v":10.241071428571429},{"$f":"Q53/Q$49/24","v":10.136904761904761},10.116071428571429,9.7708333333333339,10.077380952380953,9.6875," ⑩＝⑧／④　原産国オーストラリア"]
[null,null,null,null,14.327380952380951,14.511904761904761,14.616071428571429,14.708333333333334,14.583333333333334,14.910714285714285," ⑩＝⑧／④　原産国アメリカ",null,null,null,null,{"$f":"P54/P$49/24","v":14.327380952380951},14.511904761904761,14.616071428571429,14.708333333333334,14.583333333333334,14.910714285714285," ⑩＝⑧／④　原産国アメリカ"]
[null,null,null,null,12.178571428571429,12.37202380952381,12.479166666666666,12.568452380952381,12.443452380952381,12.761904761904761," ⑩＝⑧／④　原産国カナダ",null,null,null,null,12.178571428571429,12.37202380952381,12.479166666666666,12.568452380952381,12.443452380952381,12.761904761904761," ⑩＝⑧／④　原産国カナダ"]
[null,null,null,null,28.035714285714288,28.24702380952381,28.351190476190478,28.44345238095238,28.31845238095238,28.61904761904762," ⑩＝⑧／④　原産国チリ",null,null,null,null,28.035714285714288,28.24702380952381,28.351190476190478,28.44345238095238,28.31845238095238,28.61904761904762," ⑩＝⑧／④　原産国チリ"]
[null,null,null,null,18.267857142857142,18.166666666666668,18.142857142857142,17.800595238095237,18.107142857142858,17.717261904761905," ⑩＝⑧／④　原産国オマーン",null,null,null,null,18.267857142857142,18.166666666666668,18.142857142857142,17.800595238095237,18.107142857142858,17.717261904761905," ⑩＝⑧／④　原産国オマーン"]
[null,null,null,null,27.279761904761902,27.178571428571431,27.154761904761902,26.8125,27.11904761904762,26.464285714285712," ⑩＝⑧／④　原産国ナミビア",null,null,null,null,27.279761904761902,27.178571428571431,27.154761904761902,26.8125,27.11904761904762,26.464285714285712," ⑩＝⑧／④　原産国ナミビア"]
[null,null," 海上輸送費用","（千円/月）",{"$f":"E$50*E$52*E59*E65","v":10180.117501417308},10076.570825291295,5524.0202977656563,5335.4982752470287,5502.8928297247758,5289.9929594666701," ⑪＝⑤×⑦×⑨×⑩　原産国オーストラリア",null,null," 海上輸送費用","（千円/月）",{"$f":"P$50*P$52*P59*P65","v":10180.117501417308},{"$f":"Q$50*Q$52*Q59*Q65","v":10076.570825291295},5524.0202977656563,5335.4982752470287,5502.8928297247758,5289.9929594666701," ⑪＝⑤×⑦×⑨×⑩　原産国オーストラリア"]
[null,null,null,null,0,0,0,0,0,0," ⑪＝⑤×⑦×⑨×⑩　原産国アメリカ",null,null,null,null,{"$f":"P$50*P$52*P60*P66","v":0},0,0,0,0,0," ⑪＝⑤×⑦×⑨×⑩　原産国アメリカ"]
[null,null,null,null,9715.1168979220911,9869.4381585195824,5468.5633937555513,5507.6897714833522,5452.912842664432,5592.4635898935849," ⑪＝⑤×⑦×⑨×⑩　原産国カナダ",null,null,null,null,9715.1168979220911,9869.4381585195824,5468.5633937555513,5507.6897714833522,5452.912842664432,5592.4635898935849," ⑪＝⑤×⑦×⑨×⑩　原産国カナダ"]
[null,null,null,null,9840.0817401881923,9914.2479613722007,5466.3113353891331,5484.1000873728681,5459.9991975884523,5517.9560992128809," ⑪＝⑤×⑦×⑨×⑩　原産国チリ",null,null,null,null,9840.0817401881923,9914.2479613722007,5466.3113353891331,5484.1000873728681,5459.9991975884523,5517.9560992128809," ⑪＝⑤×⑦×⑨×⑩　原産国チリ"]
[null,null,null,null,0,0,0,0,0,0," ⑪＝⑤×⑦×⑨×⑩　原産国オマーン",null,null,null,null,0,0,0,0,0,0," ⑪＝⑤×⑦×⑨×⑩　原産国オマーン"]
[null,null,null,null,0,0,0,0,0,0," ⑪＝⑤×⑦×⑨×⑩　原産国ナミビア",null,null,null,null,0,0,0,0,0,0," ⑪＝⑤×⑦×⑨×⑩　原産国ナミビア"]
[null,null," 海上輸送費用　合計","（億円/月）",{"$f":"SUM(E71:J76)*1000/100000000","v":1.2519797376427504},null,null,null,null,null,null,null,null," 海上輸送費用　合計","（億円/月）",{"$f":"SUM(P71:U76)*1000/100000000","v":1.2519797376427504}]
[]
[null,null,"移行期","単位","新潟港","直江津港","伏木富山港","金沢港","七尾港","敦賀港","備考",null,null,"移行期","単位","新潟港","直江津港","伏木富山港","金沢港","七尾港","敦賀港","備考"]
[null,null," 密度","（t/m3）",{"$f":"④海上輸送網入力!$E$10","v":0.46},{"$f":"④海上輸送網入力!$E$10","v":0.46},{"$f":"④海上輸送網入力!$E$10","v":0.46},{"$f":"④海上輸送網入力!$E$10","v":0.46},{"$f":"④海上輸送網入力!$E$10","v":0.46},{"$f":"④海上輸送網入力!$E$10","v":0.46}," ①",null,null," 密度","（t/m3）",{"$f":"④海上輸送網入力!$E$10","v":0.46},{"$f":"④海上輸送網入力!$E$10","v":0.46},{"$f":"④海上輸送網入力!$E$10","v":0.46},{"$f":"④海上輸送網入力!$E$10","v":0.46},{"$f":"④海上輸送網入力!$E$10","v":0.46},{"$f":"④海上輸送網入力!$E$10","v":0.46}," ①"]
[null,null," 運搬船積載量","（m3/隻）",{"$f":"KEISAN(\"メタン\",E87,\"タンク容量\",E79,\"外貿\")","v":103480},{"$f":"KEISAN(\"メタン\",F87,\"タンク容量\",F79,\"外貿\")","v":64675},{"$f":"KEISAN(\"メタン\",G87,\"タンク容量\",G79,\"外貿\")","v":25870},{"$f":"KEISAN(\"メタン\",H87,\"タンク容量\",H79,\"外貿\")","v":3556},{"$f":"KEISAN(\"メタン\",I87,\"タンク容量\",I79,\"外貿\")","v":25870},{"$f":"KEISAN(\"メタン\",J87,\"タンク容量\",J79,\"外貿\")","v":25870}," ② 港湾施設能力及び対象船舶一覧より、需要量に合わせた船型を設定",null,null," 運搬船積載量","（m3/隻）",{"$f":"KEISAN(\"メタン\",P87,\"タンク容量\",P79,\"外貿\")","v":103480},{"$f":"KEISAN(\"メタン\",Q87,\"タンク容量\",Q79,\"外貿\")","v":64675},{"$f":"KEISAN(\"メタン\",R87,\"タンク容量\",R79,\"外貿\")","v":25870},{"$f":"KEISAN(\"メタン\",S87,\"タンク容量\",S79,\"外貿\")","v":3556},{"$f":"KEISAN(\"メタン\",T87,\"タンク容量\",T79,\"外貿\")","v":25870},{"$f":"KEISAN(\"メタン\",U87,\"タンク容量\",U79,\"外貿\")","v":25870}," ② 港湾施設能力及び対象船舶一覧より、需要量に合わせた船型を設定"]
[null,null,null,"（t/隻）",{"$f":"E81*E80","v":47600.800000000003},29750.5,11900.2,1635.76,11900.2,11900.2," ③=②×①",null,null,null,"（t/隻）",{"$f":"P81*P80","v":47600.800000000003},{"$f":"Q81*Q80","v":29750.5},{"$f":"R81*R80","v":11900.2},1635.76,11900.2,{"$f":"U81*U80","v":11900.2}," ③=②×①"]
[null,null,null,"(GT)",{"$f":"KEISAN(\"メタン\",E87,\"総トン数\",E79,\"外貿\")","v":80000},{"$f":"KEISAN(\"メタン\",F87,\"総トン数\",F79,\"外貿\")","v":50000},{"$f":"KEISAN(\"メタン\",G87,\"総トン数\",G79,\"外貿\")","v":20000},{"$f":"KEISAN(\"メタン\",H87,\"総トン数\",H79,\"外貿\")","v":4505},{"$f":"KEISAN(\"メタン\",I87,\"総トン数\",I79,\"外貿\")","v":20000},{"$f":"KEISAN(\"メタン\",J87,\"総トン数\",J79,\"外貿\")","v":20000},"港湾施設能力及び対象船舶一覧より、需要量に合わせた船型を設定",null,null,null,"(GT)",{"$f":"KEISAN(\"メタン\",P87,\"総トン数\",P79,\"外貿\")","v":80000},{"$f":"KEISAN(\"メタン\",Q87,\"総トン数\",Q79,\"外貿\")","v":50000},{"$f":"KEISAN(\"メタン\",R87,\"総トン数\",R79,\"外貿\")","v":20000},{"$f":"KEISAN(\"メタン\",S87,\"総トン数\",S79,\"外貿\")","v":4505},{"$f":"KEISAN(\"メタン\",T87,\"総トン数\",T79,\"外貿\")","v":20000},{"$f":"KEISAN(\"メタン\",U87,\"総トン数\",U79,\"外貿\")","v":20000},"港湾施設能力及び対象船舶一覧より、需要量に合わせた船型を設定"]
[null,null,null,"(DWT)",{"$f":"E83/1.3702","v":58385.637133265212},36491.023208290761,14596.409283316303,3287.8411910669975,14596.409283316303,14596.409283316303," LNG船のDWTとGTの関係：DWT=GT/1.3702 より （※１）",null,null,null,"(DWT)",{"$f":"P83/1.3702","v":58385.637133265212},{"$f":"Q83/1.3702","v":36491.023208290761},{"$f":"R83/1.3702","v":14596.409283316303},3287.8411910669975,14596.409283316303,14596.409283316303," LNG船のDWTとGTの関係：DWT=GT/1.3702 より （※１）"]
[null,null," 船速（外航）","（ノット）",14,14,14,14,14,14," ④ 国土交通省検討資料より",null,null," 船速（外航）","（ノット）",14,14,14,14,14,14," ④ 国土交通省検討資料より"]
[null,null," 海上輸送費用原単位","（千円/日･隻）",{"$f":"45.432*E84^(0.4019)","v":3740.5911898956647},3096.7377308647324,2142.7541067300813,1177.0863381909896,2142.7541067300813,2142.7541067300813," ⑤ 海上輸送費用原単位算定式より （※2）",null,null," 海上輸送費用原単位","（千円/日･隻）",{"$f":"45.432*P84^(0.4019)","v":3740.5911898956647},{"$f":"45.432*Q84^(0.4019)","v":3096.7377308647324},2142.7541067300813,1177.0863381909896,2142.7541067300813,2142.7541067300813," ⑤ 海上輸送費用原単位算定式より （※2）"]
[null,null," 月間需要量","（t/ピーク月）",{"$f":"①需要!$K$33/12*④海上輸送網入力!$C$59","v":39263.333877616344},{"$f":"①需要!$K$65/12*④海上輸送網入力!$C$59","v":25902.791318013682},{"$f":"①需要!$K$97/12*④海上輸送網入力!$C$59","v":10270.805413257312},{"$f":"①需要!$K$129/12*④海上輸送網入力!$C$59","v":2527.5653034009888},{"$f":"①需要!$K$161/12*④海上輸送網入力!$C$59","v":2802.7055532764052},{"$f":"①需要!$K$193/12*④海上輸送網入力!$C$59","v":3859.3593630839905}," ⑥",null,null," 月間需要量","（t/その他月）",{"$f":"①需要!$K$33/12*④海上輸送網入力!$C$60","v":32030.61447910807},{"$f":"①需要!$K$65/12*④海上輸送網入力!$C$60","v":21131.224496274321},{"$f":"①需要!$K$97/12*④海上輸送網入力!$C$60","v":8378.814942394125},{"$f":"①需要!$K$129/12*④海上輸送網入力!$C$60","v":2061.9611685639647},{"$f":"①需要!$K$161/12*④海上輸送網入力!$C$60","v":2286.417688199173},{"$f":"①需要!$K$193/12*④海上輸送網入力!$C$60","v":3148.4247435685188}," ⑥"]
[null,null," 月間寄港回数","（回/月）",{"$f":"ROUNDUP(E87/E$82,0)","v":1},1,1,2,1,1," ⑦＝⑥／③",null,null," 月間寄港回数","（回/月）",{"$f":"ROUNDUP(P87/P$82,0)","v":1},{"$f":"ROUNDUP(Q87/Q$82,0)","v":1},1,2,1,1," ⑦＝⑥／③"]
[null,null," 海上輸送距離","（海里）",{"$f":"④海上輸送網入力!C$17","v":3441},{"$f":"④海上輸送網入力!D$17","v":3406},{"$f":"④海上輸送網入力!E$17","v":3399},{"$f":"④海上輸送網入力!F$17","v":3283},{"$f":"④海上輸送網入力!G$17","v":3386},{"$f":"④海上輸送網入力!H$17","v":3255}," ⑧　原産国オーストラリア",null,null," 海上輸送距離","（海里）",{"$f":"④海上輸送網入力!$C$17","v":3441},{"$f":"④海上輸送網入力!$D$17","v":3406},{"$f":"④海上輸送網入力!$E$17","v":3399},{"$f":"④海上輸送網入力!$F$17","v":3283},{"$f":"④海上輸送網入力!$G$17","v":3386},{"$f":"④海上輸送網入力!$H$17","v":3255}," ⑧　原産国オーストラリア"]
[null,null,null,null,{"$f":"④海上輸送網入力!C$21","v":4814},{"$f":"④海上輸送網入力!D$21","v":4876},{"$f":"④海上輸送網入力!E$21","v":4911},{"$f":"④海上輸送網入力!F$21","v":4942},{"$f":"④海上輸送網入力!G$21","v":4900},{"$f":"④海上輸送網入力!H$21","v":5010}," ⑧　原産国アメリカ",null,null,null,null,{"$f":"④海上輸送網入力!$C$21","v":4814},{"$f":"④海上輸送網入力!$D$21","v":4876},{"$f":"④海上輸送網入力!$E$21","v":4911},{"$f":"④海上輸送網入力!$F$21","v":4942},{"$f":"④海上輸送網入力!$G$21","v":4900},{"$f":"④海上輸送網入力!$H$21","v":5010}," ⑧　原産国アメリカ"]
[null,null,null,null,{"$f":"④海上輸送網入力!C$25","v":4092},{"$f":"④海上輸送網入力!D$25","v":4157},{"$f":"④海上輸送網入力!E$25","v":4193},{"$f":"④海上輸送網入力!F$25","v":4223},{"$f":"④海上輸送網入力!G$25","v":4181},{"$f":"④海上輸送網入力!H$25","v":4288}," ⑧　原産国カナダ",null,null,null,null,{"$f":"④海上輸送網入力!$C$25","v":4092},{"$f":"④海上輸送網入力!$D$25","v":4157},{"$f":"④海上輸送網入力!$E$25","v":4193},{"$f":"④海上輸送網入力!$F$25","v":4223},{"$f":"④海上輸送網入力!$G$25","v":4181},{"$f":"④海上輸送網入力!$H$25","v":4288}," ⑧　原産国カナダ"]
[null,null,null,null,{"$f":"④海上輸送網入力!C$29","v":9420},{"$f":"④海上輸送網入力!D$29","v":9491},{"$f":"④海上輸送網入力!E$29","v":9526},{"$f":"④海上輸送網入力!F$29","v":9557},{"$f":"④海上輸送網入力!G$29","v":9515},{"$f":"④海上輸送網入力!H$29","v":9616}," ⑧　原産国チリ",null,null,null,null,{"$f":"④海上輸送網入力!$C$29","v":9420},{"$f":"④海上輸送網入力!$D$29","v":9491},{"$f":"④海上輸送網入力!$E$29","v":9526},{"$f":"④海上輸送網入力!$F$29","v":9557},{"$f":"④海上輸送網入力!$G$29","v":9515},{"$f":"④海上輸送網入力!$H$29","v":9616}," ⑧　原産国チリ"]
[null,null,null,null,{"$f":"④海上輸送網入力!C$33","v":6138},{"$f":"④海上輸送網入力!D$33","v":6104},{"$f":"④海上輸送網入力!E$33","v":6096},{"$f":"④海上輸送網入力!F$33","v":5981},{"$f":"④海上輸送網入力!G$33","v":6084},{"$f":"④海上輸送網入力!H$33","v":5953}," ⑧　原産国オマーン",null,null,null,null,{"$f":"④海上輸送網入力!$C$33","v":6138},{"$f":"④海上輸送網入力!$D$33","v":6104},{"$f":"④海上輸送網入力!$E$33","v":6096},{"$f":"④海上輸送網入力!$F$33","v":5981},{"$f":"④海上輸送網入力!$G$33","v":6084},{"$f":"④海上輸送網入力!$H$33","v":5953}," ⑧　原産国オマーン"]
[null,null,null,null,{"$f":"④海上輸送網入力!C$37","v":9166},{"$f":"④海上輸送網入力!D$37","v":9132},{"$f":"④海上輸送網入力!E$37","v":9124},{"$f":"④海上輸送網入力!F$37","v":9009},{"$f":"④海上輸送網入力!G$37","v":9112},{"$f":"④海上輸送網入力!H$37","v":8892}," ⑧　原産国ナミビア",null,null,null,null,{"$f":"④海上輸送網入力!$C$37","v":9166},{"$f":"④海上輸送網入力!$D$37","v":9132},{"$f":"④海上輸送網入力!$E$37","v":9124},{"$f":"④海上輸送網入力!$F$37","v":9009},{"$f":"④海上輸送網入力!$G$37","v":9112},{"$f":"④海上輸送網入力!$H$37","v":8892}," ⑧　原産国ナミビア"]
[null,null,"シナリオ設定","（％）",0.35206261508833564,0.35206261508833564,0.35206261508833564,0.35206261508833564,0.35206261508833564,0.35206261508833564," ⑨　原産国オーストラリア",null,null,"シナリオ設定","（％）",{"$f":"E95","v":0.35206261508833564},{"$f":"F95","v":0.35206261508833564},0.35206261508833564,0.35206261508833564,0.35206261508833564,0.35206261508833564," ⑨　原産国オーストラリア"]
[null,null,null,null,0.24109947870613282,0.24109947870613282,0.24109947870613282,0.24109947870613282,0.24109947870613282,0.24109947870613282," ⑨　原産国アメリカ",null,null,null,null,{"$f":"E96","v":0.24109947870613282},0.24109947870613282,0.24109947870613282,0.24109947870613282,0.24109947870613282,0.24109947870613282," ⑨　原産国アメリカ"]
[null,null,null,null,0.28252975834852107,0.28252975834852107,0.28252975834852107,0.28252975834852107,0.28252975834852107,0.28252975834852107," ⑨　原産国カナダ",null,null,null,null,0.28252975834852107,0.28252975834852107,0.28252975834852107,0.28252975834852107,0.28252975834852107,0.28252975834852107," ⑨　原産国カナダ"]
[null,null,null,null,0.12430814785701055,0.12430814785701055,0.12430814785701055,0.12430814785701055,0.12430814785701055,0.12430814785701055," ⑨　原産国チリ",null,null,null,null,0.12430814785701055,0.12430814785701055,0.12430814785701055,0.12430814785701055,0.12430814785701055,0.12430814785701055," ⑨　原産国チリ"]
[null,null,null,null,0,0,0,0,0,0," ⑨　原産国オマーン",null,null,null,null,0,0,0,0,0,0," ⑨　原産国オマーン"]
[null,null,null,null,0,0,0,0,0,0," ⑨　原産国ナミビア",null,null,null,null,0,0,0,0,0,0," ⑨　原産国ナミビア"]
[null,null," 海上輸送日数","（日）",{"$f":"E89/E$85/24","v":10.241071428571429},10.136904761904761,10.116071428571429,9.7708333333333339,10.077380952380953,9.6875," ⑩＝⑧／④　原産国オーストラリア",null,null," 海上輸送日数","（日）",{"$f":"P89/P$85/24","v":10.241071428571429},{"$f":"Q89/Q$85/24","v":10.136904761904761},10.116071428571429,9.7708333333333339,10.077380952380953,9.6875," ⑩＝⑧／④　原産国オーストラリア"]
[null,null,null,null,14.327380952380951,14.511904761904761,14.616071428571429,14.708333333333334,14.583333333333334,14.910714285714285," ⑩＝⑧／④　原産国アメリカ",null,null,null,null,{"$f":"P90/P$85/24","v":14.327380952380951},14.511904761904761,14.616071428571429,14.708333333333334,14.583333333333334,14.910714285714285," ⑩＝⑧／④　原産国アメリカ"]
[null,null,null,null,12.178571428571429,12.37202380952381,12.479166666666666,12.568452380952381,12.443452380952381,12.761904761904761," ⑩＝⑧／④　原産国カナダ",null,null,null,null,12.178571428571429,12.37202380952381,12.479166666666666,12.568452380952381,12.443452380952381,12.761904761904761," ⑩＝⑧／④　原産国カナダ"]
[null,null,null,null,28.035714285714288,28.24702380952381,28.351190476190478,28.44345238095238,28.31845238095238,28.61904761904762," ⑩＝⑧／④　原産国チリ",null,null,null,null,28.035714285714288,28.24702380952381,28.351190476190478,28.44345238095238,28.31845238095238,28.61904761904762," ⑩＝⑧／④　原産国チリ"]
[null,null,null,null,18.267857142857142,18.166666666666668,18.142857142857142,17.800595238095237,18.107142857142858,17.717261904761905," ⑩＝⑧／④　原産国オマーン",null,null,null,null,18.267857142857142,18.166666666666668,18.142857142857142,17.800595238095237,18.107142857142858,17.717261904761905," ⑩＝⑧／④　原産国オマーン"]
[null,null,null,null,27.279761904761902,27.178571428571431,27.154761904761902,26.8125,27.11904761904762,26.464285714285712," ⑩＝⑧／④　原産国ナミビア",null,null,null,null,27.279761904761902,27.178571428571431,27.154761904761902,26.8125,27.11904761904762,26.464285714285712," ⑩＝⑧／④　原産国ナミビア"]
[null,null," 海上輸送費用","（千円/月）",{"$f":"E$86*E$88*E95*E101","v":13486.695507016449},11051.715649773443,7631.3985268700826,8098.2248448949995,7602.2110656022651,7308.0912635957984," ⑪＝⑤×⑦×⑨×⑩　原産国オーストラリア",null,null," 海上輸送費用","（千円/月）",{"$f":"P$86*P$88*P95*P101","v":13486.695507016449},{"$f":"Q$86*Q$88*Q95*Q101","v":11051.715649773443},7631.3985268700826,8098.2248448949995,7602.2110656022651,7308.0912635957984," ⑪＝⑤×⑦×⑨×⑩　原産国オーストラリア"]
[null,null,null,null,12921.214216365421,10834.905218104052,7550.9094842465565,8348.3000494229436,7533.996431034032,7703.126963159285," ⑪＝⑤×⑦×⑨×⑩　原産国アメリカ",null,null,null,null,{"$f":"P$86*P$88*P96*P102","v":12921.214216365421},10834.905218104052,7550.9094842465565,8348.3000494229436,7533.996431034032,7703.126963159285," ⑪＝⑤×⑦×⑨×⑩　原産国アメリカ"]
[null,null,null,null,12870.65924328513,10824.538034031919,7554.7851705182456,8359.577277407232,7533.1640348048622,7725.9524949158686," ⑪＝⑤×⑦×⑨×⑩　原産国カナダ",null,null,null,null,12870.65924328513,10824.538034031919,7554.7851705182456,8359.577277407232,7533.1640348048622,7725.9524949158686," ⑪＝⑤×⑦×⑨×⑩　原産国カナダ"]
[null,null,null,null,13036.2135972983,10873.684237441377,7551.6739663637554,8323.7728302700252,7542.9537885734962,7623.0208755567783," ⑪＝⑤×⑦×⑨×⑩　原産国チリ",null,null,null,null,13036.2135972983,10873.684237441377,7551.6739663637554,8323.7728302700252,7542.9537885734962,7623.0208755567783," ⑪＝⑤×⑦×⑨×⑩　原産国チリ"]
[null,null,null,null,0,0,0,0,0,0," ⑪＝⑤×⑦×⑨×⑩　原産国オマーン",null,null,null,null,0,0,0,0,0,0," ⑪＝⑤×⑦×⑨×⑩　原産国オマーン"]
[null,null,null,null,0,0,0,0,0,0," ⑪＝⑤×⑦×⑨×⑩　原産国ナミビア",null,null,null,null,0,0,0,0,0,0," ⑪＝⑤×⑦×⑨×⑩　原産国ナミビア"]
[null,null," 海上輸送費用　合計","（億円/月）",{"$f":"SUM(E107:J112)*1000/100000000","v":2.1989078477055233},null,null,null,null,null,null,null,null," 海上輸送費用　合計","（億円/月）",{"$f":"SUM(P107:U112)*1000/100000000","v":2.1989078477055233}]
[]
[null,null,"2050年","単位","新潟港","直江津港","伏木富山港","金沢港","七尾港","敦賀港","備考",null,null,"2050年","単位","新潟港","直江津港","伏木富山港","金沢港","七尾港","敦賀港","備考"]
[null,null," 密度","（t/m3）",{"$f":"④海上輸送網入力!$E$10","v":0.46},{"$f":"④海上輸送網入力!$E$10","v":0.46},{"$f":"④海上輸送網入力!$E$10","v":0.46},{"$f":"④海上輸送網入力!$E$10","v":0.46},{"$f":"④海上輸送網入力!$E$10","v":0.46},{"$f":"④海上輸送網入力!$E$10","v":0.46}," ①",null,null," 密度","（t/m3）",{"$f":"④海上輸送網入力!$E$10","v":0.46},{"$f":"④海上輸送網入力!$E$10","v":0.46},{"$f":"④海上輸送網入力!$E$10","v":0.46},{"$f":"④海上輸送網入力!$E$10","v":0.46},{"$f":"④海上輸送網入力!$E$10","v":0.46},{"$f":"④海上輸送網入力!$E$10","v":0.46}," ①"]
[null,null," 運搬船積載量","（m3/隻）",{"$f":"KEISAN(\"メタン\",E123,\"タンク容量\",E115,\"外貿\")","v":160000},{"$f":"KEISAN(\"メタン\",F123,\"タンク容量\",F115,\"外貿\")","v":160000},{"$f":"KEISAN(\"メタン\",G123,\"タンク容量\",G115,\"外貿\")","v":103480},{"$f":"KEISAN(\"メタン\",H123,\"タンク容量\",H115,\"外貿\")","v":3556},{"$f":"KEISAN(\"メタン\",I123,\"タンク容量\",I115,\"外貿\")","v":25870},{"$f":"KEISAN(\"メタン\",J123,\"タンク容量\",J115,\"外貿\")","v":25870}," ② 港湾施設能力及び対象船舶一覧より、需要量に合わせた船型を設定",null,null," 運搬船積載量","（m3/隻）",{"$f":"KEISAN(\"メタン\",P123,\"タンク容量\",P115,\"外貿\")","v":160000},{"$f":"KEISAN(\"メタン\",Q123,\"タンク容量\",Q115,\"外貿\")","v":160000},{"$f":"KEISAN(\"メタン\",R123,\"タンク容量\",R115,\"外貿\")","v":103480},{"$f":"KEISAN(\"メタン\",S123,\"タンク容量\",S115,\"外貿\")","v":3556},{"$f":"KEISAN(\"メタン\",T123,\"タンク容量\",T115,\"外貿\")","v":25870},{"$f":"KEISAN(\"メタン\",U123,\"タンク容量\",U115,\"外貿\")","v":25870}," ② 港湾施設能力及び対象船舶一覧より、需要量に合わせた船型を設定"]
[null,null,null,"（t/隻）",{"$f":"E117*E116","v":73600},73600,47600.800000000003,1635.76,11900.2,11900.2," ③=②×①",null,null,null,"（t/隻）",{"$f":"P117*P116","v":73600},{"$f":"Q117*Q116","v":73600},{"$f":"R117*R116","v":47600.800000000003},{"$f":"S117*S116","v":1635.76},{"$f":"T117*T116","v":11900.2},{"$f":"U117*U116","v":11900.2}," ③=②×①"]
[null,null,null,"(GT)",{"$f":"KEISAN(\"メタン\",E123,\"総トン数\",E115,\"外貿\")","v":130000},{"$f":"KEISAN(\"メタン\",F123,\"総トン数\",F115,\"外貿\")","v":130000},{"$f":"KEISAN(\"メタン\",G123,\"総トン数\",G115,\"外貿\")","v":80000},{"$f":"KEISAN(\"メタン\",H123,\"総トン数\",H115,\"外貿\")","v":4505},{"$f":"KEISAN(\"メタン\",I123,\"総トン数\",I115,\"外貿\")","v":20000},{"$f":"KEISAN(\"メタン\",J123,\"総トン数\",J115,\"外貿\")","v":20000},"港湾施設能力及び対象船舶一覧より、需要量に合わせた船型を設定",null,null,null,"(GT)",{"$f":"KEISAN(\"メタン\",P123,\"総トン数\",P115,\"外貿\")","v":130000},{"$f":"KEISAN(\"メタン\",Q123,\"総トン数\",Q115,\"外貿\")","v":130000},{"$f":"KEISAN(\"メタン\",R123,\"総トン数\",R115,\"外貿\")","v":80000},{"$f":"KEISAN(\"メタン\",S123,\"総トン数\",S115,\"外貿\")","v":4505},{"$f":"KEISAN(\"メタン\",T123,\"総トン数\",T115,\"外貿\")","v":20000},{"$f":"KEISAN(\"メタン\",U123,\"総トン数\",U115,\"外貿\")","v":20000},"港湾施設能力及び対象船舶一覧より、需要量に合わせた船型を設定"]
[null,null,null,"(DWT)",{"$f":"E119/1.3702","v":94876.660341555966},94876.660341555966,58385.637133265212,3287.8411910669975,14596.409283316303,14596.409283316303," LNG船のDWTとGTの関係：DWT=GT/1.3702 より （※１）",null,null,null,"(DWT)",{"$f":"P119/1.3702","v":94876.660341555966},{"$f":"Q119/1.3702","v":94876.660341555966},{"$f":"R119/1.3702","v":58385.637133265212},{"$f":"S119/1.3702","v":3287.8411910669975},14596.409283316303,14596.409283316303," LNG船のDWTとGTの関係：DWT=GT/1.3702 より （※１）"]
[null,null," 船速（外航）","（ノット）",14,14,14,14,14,14," ④ 国土交通省検討資料より",null,null," 船速（外航）","（ノット）",14,14,14,14,14,14," ④ 国土交通省検討資料より"]
[null,null," 海上輸送費用原単位","（千円/日･隻）",{"$f":"45.432*E120^(0.4019)","v":4546.552540011312},4546.552540011312,3740.5911898956647,1177.0863381909896,2142.7541067300813,2142.7541067300813," ⑤ 海上輸送費用原単位算定式より （※2）",null,null," 海上輸送費用原単位","（千円/日･隻）",{"$f":"45.432*P120^(0.4019)","v":4546.552540011312},{"$f":"45.432*Q120^(0.4019)","v":4546.552540011312},3740.5911898956647,1177.0863381909896,2142.7541067300813,2142.7541067300813," ⑤ 海上輸送費用原単位算定式より （※2）"]
[null,null," 月間需要量","（t/ピーク月）",{"$f":"①需要!$L$33/12*④海上輸送網入力!$C$59","v":234659.1340051688},{"$f":"①需要!$L$65/12*④海上輸送網入力!$C$59","v":149042.4866543948},{"$f":"①需要!$L$97/12*④海上輸送網入力!$C$59","v":43659.051915023381},{"$f":"①需要!$L$129/12*④海上輸送網入力!$C$59","v":3483.8352891957202},{"$f":"①需要!$L$161/12*④海上輸送網入力!$C$59","v":5303.1960803761795},{"$f":"①需要!$L$193/12*④海上輸送網入力!$C$59","v":7156.5982476191248}," ⑥",null,null," 月間需要量","（t/その他月）",{"$f":"①需要!$L$33/12*④海上輸送網入力!$C$60","v":191432.4514252693},{"$f":"①需要!$L$65/12*④海上輸送網入力!$C$60","v":121587.29174437471},{"$f":"①需要!$L$97/12*④海上輸送網入力!$C$60","v":35616.594983308554},{"$f":"①需要!$L$129/12*④海上輸送網入力!$C$60","v":2842.0761569754563},{"$f":"①需要!$L$161/12*④海上輸送網入力!$C$60","v":4326.2915392542527},{"$f":"①需要!$L$193/12*④海上輸送網入力!$C$60","v":5838.2775177945496}," ⑥"]
[null,null," 月間寄港回数","（回/月）",{"$f":"ROUNDUP(E123/E$118,0)","v":4},3,1,3,1,1," ⑦＝⑥／③",null,null," 月間寄港回数","（回/月）",{"$f":"ROUNDUP(P123/P$118,0)","v":3},{"$f":"ROUNDUP(Q123/Q$118,0)","v":2},{"$f":"ROUNDUP(R123/R$118,0)","v":1},2,1,1," ⑦＝⑥／③"]
[null,null," 海上輸送距離","（海里）",{"$f":"④海上輸送網入力!C$17","v":3441},{"$f":"④海上輸送網入力!D$17","v":3406},{"$f":"④海上輸送網入力!E$17","v":3399},{"$f":"④海上輸送網入力!F$17","v":3283},{"$f":"④海上輸送網入力!G$17","v":3386},{"$f":"④海上輸送網入力!H$17","v":3255}," ⑧　原産国オーストラリア",null,null," 海上輸送距離","（海里）",{"$f":"④海上輸送網入力!$C$17","v":3441},{"$f":"④海上輸送網入力!$D$17","v":3406},{"$f":"④海上輸送網入力!$E$17","v":3399},{"$f":"④海上輸送網入力!$F$17","v":3283},{"$f":"④海上輸送網入力!$G$17","v":3386},{"$f":"④海上輸送網入力!$H$17","v":3255}," ⑧　原産国オーストラリア"]
[null,null,null,null,{"$f":"④海上輸送網入力!C$21","v":4814},{"$f":"④海上輸送網入力!D$21","v":4876},{"$f":"④海上輸送網入力!E$21","v":4911},{"$f":"④海上輸送網入力!F$21","v":4942},{"$f":"④海上輸送網入力!G$21","v":4900},{"$f":"④海上輸送網入力!H$21","v":5010}," ⑧　原産国アメリカ",null,null,null,null,{"$f":"④海上輸送網入力!$C$21","v":4814},{"$f":"④海上輸送網入力!$D$21","v":4876},{"$f":"④海上輸送網入力!$E$21","v":4911},{"$f":"④海上輸送網入力!$F$21","v":4942},{"$f":"④海上輸送網入力!$G$21","v":4900},{"$f":"④海上輸送網入力!$H$21","v":5010}," ⑧　原産国アメリカ"]
[null,null,null,null,{"$f":"④海上輸送網入力!C$25","v":4092},{"$f":"④海上輸送網入力!D$25","v":4157},{"$f":"④海上輸送網入力!E$25","v":4193},{"$f":"④海上輸送網入力!F$25","v":4223},{"$f":"④海上輸送網入力!G$25","v":4181},{"$f":"④海上輸送網入力!H$25","v":4288}," ⑧　原産国カナダ",null,null,null,null,{"$f":"④海上輸送網入力!$C$25","v":4092},{"$f":"④海上輸送網入力!$D$25","v":4157},{"$f":"④海上輸送網入力!$E$25","v":4193},{"$f":"④海上輸送網入力!$F$25","v":4223},{"$f":"④海上輸送網入力!$G$25","v":4181},{"$f":"④海上輸送網入力!$H$25","v":4288}," ⑧　原産国カナダ"]
[null,null,null,null,{"$f":"④海上輸送網入力!C$29","v":9420},{"$f":"④海上輸送網入力!D$29","v":9491},{"$f":"④海上輸送網入力!E$29","v":9526},{"$f":"④海上輸送網入力!F$29","v":9557},{"$f":"④海上輸送網入力!G$29","v":9515},{"$f":"④海上輸送網入力!H$29","v":9616}," ⑧　原産国チリ",null,null,null,null,{"$f":"④海上輸送網入力!$C$29","v":9420},{"$f":"④海上輸送網入力!$D$29","v":9491},{"$f":"④海上輸送網入力!$E$29","v":9526},{"$f":"④海上輸送網入力!$F$29","v":9557},{"$f":"④海上輸送網入力!$G$29","v":9515},{"$f":"④海上輸送網入力!$H$29","v":9616}," ⑧　原産国チリ"]
[null,null,null,null,{"$f":"④海上輸送網入力!C$33","v":6138},{"$f":"④海上輸送網入力!D$33","v":6104},{"$f":"④海上輸送網入力!E$33","v":6096},{"$f":"④海上輸送網入力!F$33","v":5981},{"$f":"④海上輸送網入力!G$33","v":6084},{"$f":"④海上輸送網入力!H$33","v":5953}," ⑧　原産国オマーン",null,null,null,null,{"$f":"④海上輸送網入力!$C$33","v":6138},{"$f":"④海上輸送網入力!$D$33","v":6104},{"$f":"④海上輸送網入力!$E$33","v":6096},{"$f":"④海上輸送網入力!$F$33","v":5981},{"$f":"④海上輸送網入力!$G$33","v":6084},{"$f":"④海上輸送網入力!$H$33","v":5953}," ⑧　原産国オマーン"]
[null,null,null,null,{"$f":"④海上輸送網入力!C$37","v":9166},{"$f":"④海上輸送網入力!D$37","v":9132},{"$f":"④海上輸送網入力!E$37","v":9124},{"$f":"④海上輸送網入力!F$37","v":9009},{"$f":"④海上輸送網入力!G$37","v":9112},{"$f":"④海上輸送網入力!H$37","v":8892}," ⑧　原産国ナミビア",null,null,null,null,{"$f":"④海上輸送網入力!$C$37","v":9166},{"$f":"④海上輸送網入力!$D$37","v":9132},{"$f":"④海上輸送網入力!$E$37","v":9124},{"$f":"④海上輸送網入力!$F$37","v":9009},{"$f":"④海上輸送網入力!$G$37","v":9112},{"$f":"④海上輸送網入力!$H$37","v":8892}," ⑧　原産国ナミビア"]
[null,null,"シナリオ設定","（％）",0.26555283191264994,0.26555283191264994,0.26555283191264994,0.26555283191264994,0.26555283191264994,0.26555283191264994," ⑨　原産国オーストラリア",null,null,"シナリオ設定","（％）",{"$f":"E131","v":0.26555283191264994},{"$f":"F131","v":0.26555283191264994},0.26555283191264994,0.26555283191264994,0.26555283191264994,0.26555283191264994," ⑨　原産国オーストラリア"]
[null,null,null,null,0.18185585915452246,0.18185585915452246,0.18185585915452246,0.18185585915452246,0.18185585915452246,0.18185585915452246," ⑨　原産国アメリカ",null,null,null,null,{"$f":"E132","v":0.18185585915452246},0.18185585915452246,0.18185585915452246,0.18185585915452246,0.18185585915452246,0.18185585915452246," ⑨　原産国アメリカ"]
[null,null,null,null,0.21310577781802137,0.21310577781802137,0.21310577781802137,0.21310577781802137,0.21310577781802137,0.21310577781802137," ⑨　原産国カナダ",null,null,null,null,0.21310577781802137,0.21310577781802137,0.21310577781802137,0.21310577781802137,0.21310577781802137,0.21310577781802137," ⑨　原産国カナダ"]
[null,null,null,null,9.3762811723031039E-2,9.3762811723031039E-2,9.3762811723031039E-2,9.3762811723031039E-2,9.3762811723031039E-2,9.3762811723031039E-2," ⑨　原産国チリ",null,null,null,null,9.3762811723031039E-2,9.3762811723031039E-2,9.3762811723031039E-2,9.3762811723031039E-2,9.3762811723031039E-2,9.3762811723031039E-2," ⑨　原産国チリ"]
[null,null,null,null,0.14732645559682442,0.14732645559682442,0.14732645559682442,0.14732645559682442,0.14732645559682442,0.14732645559682442," ⑨　原産国オマーン",null,null,null,null,0.14732645559682442,0.14732645559682442,0.14732645559682442,0.14732645559682442,0.14732645559682442,0.14732645559682442," ⑨　原産国オマーン"]
[null,null,null,null,9.8396263794950839E-2,9.8396263794950839E-2,9.8396263794950839E-2,9.8396263794950839E-2,9.8396263794950839E-2,9.8396263794950839E-2," ⑨　原産国ナミビア",null,null,null,null,9.8396263794950839E-2,9.8396263794950839E-2,9.8396263794950839E-2,9.8396263794950839E-2,9.8396263794950839E-2,9.8396263794950839E-2," ⑨　原産国ナミビア"]
[null,null," 海上輸送日数","（日）",{"$f":"E125/E$121/24","v":10.241071428571429},{"$f":"F125/F$121/24","v":10.136904761904761},10.116071428571429,9.7708333333333339,10.077380952380953,9.6875," ⑩＝⑧／④　原産国オーストラリア",null,null," 海上輸送日数","（日）",{"$f":"P125/P$121/24","v":10.241071428571429},{"$f":"Q125/Q$121/24","v":10.136904761904761},10.116071428571429,9.7708333333333339,10.077380952380953,9.6875," ⑩＝⑧／④　原産国オーストラリア"]
[null,null,null,null,{"$f":"E126/E$121/24","v":14.327380952380951},14.511904761904761,14.616071428571429,14.708333333333334,14.583333333333334,14.910714285714285," ⑩＝⑧／④　原産国アメリカ",null,null,null,null,{"$f":"P126/P$121/24","v":14.327380952380951},14.511904761904761,14.616071428571429,14.708333333333334,14.583333333333334,14.910714285714285," ⑩＝⑧／④　原産国アメリカ"]
[null,null,null,null,12.178571428571429,12.37202380952381,12.479166666666666,12.568452380952381,12.443452380952381,12.761904761904761," ⑩＝⑧／④　原産国カナダ",null,null,null,null,12.178571428571429,12.37202380952381,12.479166666666666,12.568452380952381,12.443452380952381,12.761904761904761," ⑩＝⑧／④　原産国カナダ"]
[null,null,null,null,28.035714285714288,28.24702380952381,28.351190476190478,28.44345238095238,28.31845238095238,28.61904761904762," ⑩＝⑧／④　原産国チリ",null,null,null,null,28.035714285714288,28.24702380952381,28.351190476190478,28.44345238095238,28.31845238095238,28.61904761904762," ⑩＝⑧／④　原産国チリ"]
[null,null,null,null,18.267857142857142,18.166666666666668,18.142857142857142,17.800595238095237,18.107142857142858,17.717261904761905," ⑩＝⑧／④　原産国オマーン",null,null,null,null,18.267857142857142,18.166666666666668,18.142857142857142,17.800595238095237,18.107142857142858,17.717261904761905," ⑩＝⑧／④　原産国オマーン"]
[null,null,null,null,27.279761904761902,27.178571428571431,27.154761904761902,26.8125,27.11904761904762,26.464285714285712," ⑩＝⑧／④　原産国ナミビア",null,null,null,null,27.279761904761902,27.178571428571431,27.154761904761902,26.8125,27.11904761904762,26.464285714285712," ⑩＝⑧／④　原産国ナミビア"]
[null,null," 海上輸送費用","（千円/月）",{"$f":"E$122*E$124*E131*E137","v":49458.226360653032},{"$f":"F$122*F$124*F131*F137","v":36716.372925977383},10048.54243848549,9162.4605206420438,5734.1750891722304,5512.3272047417631," ⑪＝⑤×⑦×⑨×⑩　原産国オーストラリア",null,null," 海上輸送費用","（千円/月）",{"$f":"P$122*P$124*P131*P137","v":37093.669770489782},{"$f":"Q$122*Q$124*Q131*Q137","v":24477.581950651587},10048.54243848549,{"$f":"S$122*S$124*S131*S137","v":6108.3070137613622},5734.1750891722304,5512.3272047417631," ⑪＝⑤×⑦×⑨×⑩　原産国オーストラリア"]
[null,null,null,null,{"$f":"E$122*E$124*E132*E138","v":47384.501061436305},35996.078184809427,9942.5595628975134,9445.3995884703672,5682.7223401124211,5810.2936579516781," ⑪＝⑤×⑦×⑨×⑩　原産国アメリカ",null,null,null,null,{"$f":"P$122*P$124*P132*P138","v":35538.375796077227},23997.385456539618,9942.5595628975134,6296.9330589802457,5682.7223401124211,5810.2936579516781," ⑪＝⑤×⑦×⑨×⑩　原産国アメリカ"]
[null,null,null,null,47199.106551642501,35961.635985186564,9947.6628212114629,9458.1588237555516,5682.0944825482948,5827.5104379734721," ⑪＝⑤×⑦×⑨×⑩　原産国カナダ",null,null,null,null,{"$f":"P$122*P$124*P133*P139","v":35399.329913731875},23974.423990124375,9947.6628212114629,6305.4392158370338,5682.0944825482948,5827.5104379734721," ⑪＝⑤×⑦×⑨×⑩　原産国カナダ"]
[null,null,null,null,47806.225227341449,36124.911117253003,9943.5661845502891,9417.649102225052,5689.4786713987223,5749.8714560346953," ⑪＝⑤×⑦×⑨×⑩　原産国チリ",null,null,null,null,35854.66892050609,24083.274078168666,9943.5661845502891,6278.4327348166998,5689.4786713987223,5749.8714560346953," ⑪＝⑤×⑦×⑨×⑩　原産国チリ"]
[null,null,null,null,48945.25019538655,36505.59716430102,9998.311616313229,9260.7218358762111,5716.1419447986364,5593.0626228445562," ⑪＝⑤×⑦×⑨×⑩　原産国オマーン",null,null,null,null,36708.937646539918,24337.064776200677,9998.311616313229,6173.8145572508065,5716.1419447986364,5593.0626228445562," ⑪＝⑤×⑦×⑨×⑩　原産国オマーン"]
[null,null,null,null,48815.90994944104,36476.125599358696,9994.5870289186623,9316.3434701717742,5717.7528357592291,5579.7034916122757," ⑪＝⑤×⑦×⑨×⑩　原産国ナミビア",null,null,null,null,36611.932462080782,24317.417066239126,9994.5870289186623,6210.8956467811822,5717.7528357592291,5579.7034916122757," ⑪＝⑤×⑦×⑨×⑩　原産国ナミビア"]
[null,null," 海上輸送費用　合計","（億円/月）",{"$f":"SUM(E143:J148)*1000/100000000","v":6.9162103755125246},null,null,null,null,null,null,null,null," 海上輸送費用　合計","（億円/月）",{"$f":"SUM(P143:U148)*1000/100000000","v":5.2793824794210167}]
[null,null,"（※1）「統計解析による船舶諸元に関する研究－船舶の主要諸元の計画基準（案）－」（国土技術政策総合研究所研究報告、第28号2006年3月）",null,null,null,null,null,null,null,null,null,null,"（※1）「統計解析による船舶諸元に関する研究－船舶の主要諸元の計画基準（案）－」（国土技術政策総合研究所研究報告、第28号2006年3月）"]
[null,null,"（※2）「港湾整備事業の費用対効果分析マニュアル」（令和６年６月、国土交通省港湾局）",null,null,null,null,null,null,null,null,null,null,"（※2）「港湾整備事業の費用対効果分析マニュアル」（令和６年６月、国土交通省港湾局）"]
[null,null,"貯蔵費用"]
[null,null,"液化水素（メタネーション）"]
[null,null,"実証期","単位","新潟港","直江津港","伏木富山港","金沢港","七尾港","敦賀港","備考"]
[null,null," 年間需要量","（t/年）",{"$f":"①需要!$I$33","v":29344.955746469379},{"$f":"①需要!$I$65","v":18274.903374580503},{"$f":"①需要!$I$97","v":4343.7575656295585},{"$f":"①需要!$I$129","v":1.1500000000000004},{"$f":"①需要!$I$161","v":239.69892696045625},{"$f":"①需要!$I$193","v":25.656295576081675}," A：実証期の需要"]
[null,null," 必要量","（１か月分）",1,1,1,1,1,1," B"]
[null,null," 月換算","（12か月/年）",12,12,12,12,12,12," C"]
[null,null," 需要ピーク係数","－",{"$f":"③輸送・貯蔵入力!$C$18","v":1.1399999999999999},{"$f":"③輸送・貯蔵入力!$C$18","v":1.1399999999999999},{"$f":"③輸送・貯蔵入力!$C$18","v":1.1399999999999999},{"$f":"③輸送・貯蔵入力!$C$18","v":1.1399999999999999},{"$f":"③輸送・貯蔵入力!$C$18","v":1.1399999999999999},{"$f":"③輸送・貯蔵入力!$C$18","v":1.1399999999999999}," D"]
[null,null," 月間需要量（ピーク月）","（t/月）",{"$f":"E155/E157*E158","v":2787.7707959145905},{"$f":"F155/F157*F158","v":1736.1158205851475},{"$f":"G155/G157*G158","v":412.65696873480806},0.10925000000000003,22.771398061243342,2.4373480797277587," E=A÷C×D"]
[null,null," 備蓄タンク容量","（t/基）",3000,2000,1000,1000,1000,1000," F（E：月間需要量（ピーク月）を踏まえ1,000トン刻みで設定　※最大82,800トン）"]
[null,null," 備蓄タンク基数","（基）",{"$f":"ROUNDUP(E159/E160,0)","v":1},{"$f":"ROUNDUP(F155/F160/F156/F157*F158,0)","v":1},{"$f":"ROUNDUP(G155/G160/G156/G157*G158,0)","v":1},{"$f":"ROUNDUP(H155/H160/H156/H157*H158,0)","v":1},{"$f":"ROUNDUP(I155/I160/I156/I157*I158,0)","v":1},{"$f":"ROUNDUP(J155/J160/J156/J157*J158,0)","v":1}," G=E÷F"]
[null,null," タンク1基あたり整備費用","（億円/基）",{"$f":"60*(E160/10000/4)^(2/3)","v":10.670679913470188},8.1432528497847212,5.1299278400300912,5.1299278400300912,5.1299278400300912,5.1299278400300912," H＝α万トンのタンクの整備費＝60億円×（α／4）2/3（※３）"]
[null,null," タンク整備費用","（億円）",{"$f":"E161*E162","v":10.670679913470188},{"$f":"F161*F162","v":8.1432528497847212},5.1299278400300912,5.1299278400300912,5.1299278400300912,5.1299278400300912," I ＝G×H"]
[null,null," タンク維持管理費用","（億円）",{"$f":"E163*(0.024+0.011)","v":0.37347379697145661},{"$f":"F163*(0.024+0.011)","v":0.28501384974246524},0.1795474744010532,0.1795474744010532,0.1795474744010532,0.1795474744010532,"修繕費：建設費の2.4％/年、諸経費：建設費の1.1％/年"]
[null,null," 貯蔵費用　合計","（億円）",{"$f":"SUM(E163:J164)","v":40.710321667693421}]
[]
[null,null,"2030年","単位","新潟港","直江津港","伏木富山港","金沢港※","七尾港※","敦賀港※","備考"]
[null,null," 年間需要量","（t/年）",{"$f":"①需要!$J$33-①需要!$I$33","v":35145.502741941826},{"$f":"①需要!$J$65-①需要!$I$65","v":20735.876176299829},{"$f":"①需要!$J$97-①需要!$I$97","v":6965.3001961046475},{"$f":"①需要!$J$129-①需要!$I$129","v":669.73978408863206},{"$f":"①需要!$J$161-①需要!$I$161","v":918.20509413124705},{"$f":"①需要!$J$193-①需要!$I$193","v":3434.0952042865274}," A：2030年の需要－実証期の需要（2030年までの需要分※実証期分までは整備済）"]
[null,null," 必要量","（１か月分）",1,1,1,1,1,1," B"]
[null,null," 月換算","（12か月/年）",12,12,12,12,12,12," C"]
[null,null," 需要ピーク係数","－",{"$f":"③輸送・貯蔵入力!$C$18","v":1.1399999999999999},{"$f":"③輸送・貯蔵入力!$C$18","v":1.1399999999999999},{"$f":"③輸送・貯蔵入力!$C$18","v":1.1399999999999999},{"$f":"③輸送・貯蔵入力!$C$18","v":1.1399999999999999},{"$f":"③輸送・貯蔵入力!$C$18","v":1.1399999999999999},{"$f":"③輸送・貯蔵入力!$C$18","v":1.1399999999999999}," D"]
[null,null," 月間需要量（ピーク月）","（t/月）",{"$f":"E168/E170*E171","v":3338.8227604844733},{"$f":"F168/F170*F171","v":1969.9082367484837},661.70351862994141,63.625279488420041,87.229483942468462,326.23904440722009," E=A÷C×D"]
[null,null," 備蓄タンク容量","（t/基）",4000,2000,1000,1000,1000,1000," F（E：月間需要量（ピーク月）を踏まえ1,000トン刻みで設定　※最大82,800トン）"]
[null,null," 備蓄タンク基数","（基）",{"$f":"ROUNDUP(E172/E173,0)","v":1},{"$f":"ROUNDUP(F168/F173/F169/F170*F171,0)","v":1},{"$f":"ROUNDUP(G168/G173/G169/G170*G171,0)","v":1},{"$f":"ROUNDUP(H168/H173/H169/H170*H171,0)","v":1},{"$f":"ROUNDUP(I168/I173/I169/I170*I171,0)","v":1},{"$f":"ROUNDUP(J168/J173/J169/J170*J171,0)","v":1}," G=E÷F"]
[null,null," タンク1基あたり整備費用","（億円/基）",{"$f":"60*(E173/10000/4)^(2/3)","v":12.926608140191307},8.1432528497847212,5.1299278400300912,5.1299278400300912,5.1299278400300912,5.1299278400300912," H＝α万トンのタンクの整備費＝60億円×（α／4）2/3（※４）"]
[null,null," タンク整備費用","（億円）",{"$f":"E174*E175","v":12.926608140191307},{"$f":"F174*F175","v":8.1432528497847212},5.1299278400300912,0,0,0," I ＝G×H"]
[null,null," タンク維持管理費用","（億円）",{"$f":"E176*(0.024+0.011)","v":0.45243128490669582},{"$f":"F176*(0.024+0.011)","v":0.28501384974246524},0.1795474744010532,0,0,0,"修繕費：建設費の2.4％/年、諸経費：建設費の1.1％/年"]
[null,null," 貯蔵費用　合計","（億円）",{"$f":"SUM(E176:J177)","v":27.116781439056336}]
[null,null,"※金沢港、七尾港、敦賀港は実証期で2030年の需要を賄える規模のタンクが整備済であるため、整備費用はかからないことを想定する"]
[]
[null,null,"移行期","単位","新潟港","直江津港","伏木富山港","金沢港","七尾港","敦賀港","備考"]
[null,null," 年間需要量","（t/年）",{"$f":"①需要!$K$33-①需要!$J$33","v":348807.79285491875},{"$f":"①需要!$K$65-①需要!$J$65","v":233650.18169136895},{"$f":"①需要!$K$97-①需要!$J$97","v":96804.683430448029},{"$f":"①需要!$K$129-①需要!$J$129","v":25935.060778027044},{"$f":"①需要!$K$161-①需要!$J$161","v":28344.2596976073},{"$f":"①需要!$K$193-①需要!$J$193","v":37165.083901021506}," A：移行期の需要－2030年の需要（移行期までの需要分※2030年分までは整備済）"]
[null,null," 必要量","（１か月分）",1,1,1,1,1,1," B"]
[null,null," 月換算","（12か月/年）",12,12,12,12,12,12," C"]
[null,null," 需要ピーク係数","－",{"$f":"③輸送・貯蔵入力!$C$18","v":1.1399999999999999},{"$f":"③輸送・貯蔵入力!$C$18","v":1.1399999999999999},{"$f":"③輸送・貯蔵入力!$C$18","v":1.1399999999999999},{"$f":"③輸送・貯蔵入力!$C$18","v":1.1399999999999999},{"$f":"③輸送・貯蔵入力!$C$18","v":1.1399999999999999},{"$f":"③輸送・貯蔵入力!$C$18","v":1.1399999999999999}," D"]
[null,null," 月間需要量（ピーク月）","（t/月）",{"$f":"E182/E184*E185","v":33136.740321217279},{"$f":"F182/F184*F185","v":22196.767260680048},{"$f":"G182/G184*G185","v":9196.4449258925615},{"$f":"H182/H184*H185","v":2463.8307739125689},2692.7046712726933,3530.6829705970431," E=A÷C×D"]
[null,null," 備蓄タンク容量","（t/基）",34000,23000,10000,3000,3000,4000," F（E：月間需要量（ピーク月）を踏まえ1,000トン刻みで設定　※最大82,800トン）"]
[null,null," 備蓄タンク基数","（基）",{"$f":"ROUNDUP(E186/E187,0)","v":1},{"$f":"ROUNDUP(F182/F187/F183/F184*F185,0)","v":1},{"$f":"ROUNDUP(G182/G187/G183/G184*G185,0)","v":1},{"$f":"ROUNDUP(H182/H187/H183/H184*H185,0)","v":1},{"$f":"ROUNDUP(I182/I187/I183/I184*I185,0)","v":1},{"$f":"ROUNDUP(J182/J187/J183/J184*J185,0)","v":1}," G=E÷F"]
[null,null," タンク1基あたり整備費用","（億円/基）",{"$f":"60*(E187/10000/4)^(2/3)","v":53.839026790878044},41.488698717845956,23.811015779522993,10.670679913470188,10.670679913470188,12.926608140191307," H＝α万トンのタンクの整備費＝60億円×（α／4）2/3（※３）"]
[null,null," タンク整備費用","（億円）",{"$f":"E188*E189","v":53.839026790878044},{"$f":"F188*F189","v":41.488698717845956},23.811015779522993,10.670679913470188,10.670679913470188,12.926608140191307," I ＝G×H"]
[null,null," タンク維持管理費用","（億円）",{"$f":"E190*(0.024+0.011)","v":1.8843659376807318},{"$f":"F190*(0.024+0.011)","v":1.4521044551246085},0.8333855522833048,0.37347379697145661,0.37347379697145661,0.45243128490669582,"修繕費：建設費の2.4％/年、諸経費：建設費の1.1％/年"]
[null,null," 貯蔵費用　合計","（億円）",{"$f":"SUM(E190:J191)","v":158.77594407931701}]
[]
[null,null,"2050年","単位","新潟港","直江津港","伏木富山港","金沢港","七尾港","敦賀港","備考"]
[null,null," 年間需要量","（t/年）",{"$f":"①需要!$L$33-①需要!$K$33","v":2056797.8960794997},{"$f":"①需要!$L$65-①需要!$K$65","v":1296207.3193303277},{"$f":"①需要!$L$97-①需要!$K$97","v":351455.22633437969},{"$f":"①需要!$L$129-①需要!$K$129","v":10065.999850470853},{"$f":"①需要!$L$161-①需要!$K$161","v":26320.952916839735},{"$f":"①需要!$L$193-①需要!$K$193","v":34707.77773194878}," A：2050年の需要－移行期の需要（2050年までの需要分※移行期分までは整備済）"]
[null,null," 必要量","（１か月分）",1,1,1,1,1,1," B"]
[null,null," 月換算","（12か月/年）",12,12,12,12,12,12," C"]
[null,null," 需要ピーク係数","－",{"$f":"③輸送・貯蔵入力!$C$18","v":1.1399999999999999},{"$f":"③輸送・貯蔵入力!$C$18","v":1.1399999999999999},{"$f":"③輸送・貯蔵入力!$C$18","v":1.1399999999999999},{"$f":"③輸送・貯蔵入力!$C$18","v":1.1399999999999999},{"$f":"③輸送・貯蔵入力!$C$18","v":1.1399999999999999},{"$f":"③輸送・貯蔵入力!$C$18","v":1.1399999999999999}," D"]
[null,null," 月間需要量（ピーク月）","（t/月）",{"$f":"E195/E197*E198","v":195395.80012755247},{"$f":"F195/F197*F198","v":123139.69533638112},33388.246501766065,956.26998579473093,2500.4905270997742,3297.2388845351338," E=A÷C×D"]
[null,null," 備蓄タンク容量","（t/基）",66000,64000,34000,1000,3000,4000," F（E：月間需要量（ピーク月）を踏まえ1,000トン刻みで設定　※最大82,800トン）"]
[null,null," 備蓄タンク基数","（基）",{"$f":"ROUNDUP(E199/E200,0)","v":3},{"$f":"ROUNDUP(F195/F200/F196/F197*F198,0)","v":2},{"$f":"ROUNDUP(G195/G200/G196/G197*G198,0)","v":1},{"$f":"ROUNDUP(H195/H200/H196/H197*H198,0)","v":1},{"$f":"ROUNDUP(I195/I200/I196/I197*I198,0)","v":1},{"$f":"ROUNDUP(J195/J200/J196/J197*J198,0)","v":1}," G=E÷F"]
[null,null," タンク1基あたり整備費用","（億円/基）",{"$f":"60*(E200/10000/4)^(2/3)","v":83.780036749675375},82.078845440481459,53.839026790878044,5.1299278400300912,10.670679913470188,12.926608140191307," H＝α万トンのタンクの整備費＝60億円×（α／4）2/3（※３）"]
[null,null," タンク整備費用","（億円）",{"$f":"E201*E202","v":251.34011024902611},{"$f":"F201*F202","v":164.15769088096292},53.839026790878044,5.1299278400300912,10.670679913470188,12.926608140191307," I ＝G×H"]
[null,null," タンク維持管理費用","（億円）",{"$f":"E203*(0.024+0.011)","v":8.7969038587159147},{"$f":"F203*(0.024+0.011)","v":5.7455191808337025},1.8843659376807318,0.1795474744010532,0.37347379697145661,0.45243128490669582,"修繕費：建設費の2.4％/年、諸経費：建設費の1.1％/年"]
[null,null," 貯蔵費用　合計","（億円）",{"$f":"SUM(E203:J204)","v":515.49628534806811}]
[null,null,"（※３）国土交通省資料より、メーカーで用いられているタンク整備費用の簡易予測式（α万トンのタンクの整備費＝60億円×（α／4）2/3 ）より"]

{"sheet":"直送方式（ｼﾅﾘｵ2）ピーク月","index":28,"n_rows":210,"n_cols":37,"rows_kept":210,"cut":false,"hidden":true,"merged":[[156,2,156,10],[156,13,156,21],[157,2,157,10],[157,13,157,21],[182,4,182,9],[182,15,182,20],[194,4,194,9],[194,15,194,20],[149,2,154,2],[149,3,154,3],[149,13,154,13],[149,14,154,14],[155,4,155,9],[155,15,155,20],[137,2,142,2],[137,3,142,3],[137,13,142,13],[137,14,142,14],[143,2,148,2],[143,3,148,3],[143,13,148,13],[143,14,148,14],[123,2,126,2],[123,13,126,13],[131,2,136,2],[131,3,136,3],[131,13,136,13],[131,14,136,14],[113,2,118,2],[113,3,118,3],[113,13,118,13],[113,14,118,14],[119,4,119,9],[119,15,119,20],[101,2,106,2],[101,3,106,3],[101,13,106,13],[101,14,106,14],[107,2,112,2],[107,3,112,3],[107,13,112,13],[107,14,112,14],[87,2,90,2],[87,13,90,13],[95,2,100,2],[95,3,100,3],[95,13,100,13],[95,14,100,14],[77,2,82,2],[77,3,82,3],[77,13,82,13],[77,14,82,14],[83,4,83,9],[83,15,83,20],[65,2,70,2],[65,3,70,3],[65,13,70,13],[65,14,70,14],[71,2,76,2],[71,3,76,3],[71,13,76,13],[71,14,76,14],[23,14,28,14],[26,25,26,30],[47,4,47,9],[47,15,47,20],[51,2,54,2],[51,13,54,13],[59,2,64,2],[59,3,64,3],[59,13,64,13],[59,14,64,14],[35,2,40,2],[35,3,40,3],[35,13,40,13],[35,14,40,14],[41,2,46,2],[41,3,46,3],[41,13,46,13],[41,14,46,14],[206,4,206,9],[206,15,206,20],[158,2,158,10],[158,13,158,21],[2,2,3,2],[6,2,6,5],[10,2,10,21],[13,24,13,30],[14,25,14,30],[15,2,18,2],[15,13,18,13],[18,25,18,30],[170,4,170,9],[170,15,170,20],[29,2,34,2],[29,3,34,3],[29,13,34,13],[29,14,34,14],[30,25,30,30],[34,25,34,30],[22,25,22,30],[23,2,28,2],[23,3,28,3],[23,13,28,13]]}
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"係数","月数","年需要（120と仮定）","月平均",null,null,null,null,null,null,null,"船速","https://www.mol-service.com/ja/blog/vessel-speed-and-sailing-days",null,null,null,null,null,null,null,null,14,"ノット"]
[null,null,null,"重量（kg）","体積（m3）","密度（t/m3）",null,null,null,null,null,null,null,"ピーク月",1.1299999999999999,4,{"$f":"R5*P3*O3","v":45.199999999999996},"－",null,null,null,null,null,null,null,null,"https://eneken.ieej.or.jp/data/pdf/1359.pdf",null,null,null,null,null,null,null,"ｐ23",19,"ノット"]
[null,null,null,null,"※液体",null,null,null,null,null,null,null,null,"その他月",{"$f":"(Q4/P4)/R5","v":0.93500000000000016},8,{"$f":"Q5-Q3","v":74.800000000000011},"－",null,null,null,null,null,null,null,null,"https://www.mhi.co.jp/technology/review/pdf/473/473020.pdf",null,null,null,null,null,null,null,"ｐ22","15～17","ノット"]
[null,null," 液化水素",54.1,0.76400000000000001,{"$f":"D5/1000/E5","v":7.0811518324607331E-2}," ② 現在開発中の運搬船　16万GT （L=346m、B=57m、d=9.5m） を想定 （※1）",null,null,null,null,null,null,"合計",1,12,120,10,null,null,null,null,null,null,null,null,"https://nippon.zaidan.info/seikabutsu/1998/00651/contents/079.htm",null,null,null,null,null,null,null,null,13,"ノット"]
[null,null," 液化アンモニア",352,0.51600000000000001,{"$f":"D6/1000/E6","v":0.68217054263565891}," ② 現在開発中の運搬船　5万GT （L=230m、B=36.6m、d=12.0m） を想定 （※1）",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"04広域連携輸送を前提とした必要な施設や用地の整理\\【一例】アンモニアの最適な海上輸送網に関する検討結果.pdf",null,null,null,null,null,null,null,"P15",14,"ノット"]
[null,null,"出典：「港湾脱炭素化推進計画」作成マニュアル（2023年3月、国土交通省港湾局）"]
[]
[null,null,"入力項目"]
[]
[null,null,"海上輸送費用　シナリオ２（ピーク月　※４か月）"]
[null,null,"液化水素",null,null,null,null,null,null,null,null,null,null,"液化アンモ二ア"]
[]
[null,null,"実証期","単位","新潟港","直江津港","伏木富山港","金沢港","七尾港","敦賀港","備考",null,null,{"$f":"C14","v":"実証期"},"単位","新潟港","直江津港","伏木富山港","金沢港","七尾港","敦賀港","備考",null,null,"海上輸送距離（海里）"]
[null,null," 密度","（t/m3）",{"$f":"$F$5","v":7.0811518324607331E-2},{"$f":"$F$5","v":7.0811518324607331E-2},7.0811518324607331E-2,7.0811518324607331E-2,7.0811518324607331E-2,7.0811518324607331E-2," ①",null,null," 密度","（t/m3）",0.68217054263565891,0.68217054263565891,0.68217054263565891,0.68217054263565891,0.68217054263565891,0.68217054263565891," ①",null,null,"出発港","ダーウィン港（オーストラリア）"]
[null,null," 運搬船積載量","（m3/隻）",38805,25870.000000000004,25870.000000000004,1250,1250,3556," ② 港湾施設能力及び対象船舶一覧より、需要量に合わせた船型を設定",null,null," 運搬船積載量","（m3/隻）",0,0,17099,0,34198,34198," ②港湾施設能力及び対象船舶一覧より、需要量に合わせた船型を設定",null,null,"到着港","新潟港","直江津港","伏木富山港","金沢港","七尾港","敦賀港"]
[null,null,null,"（t/隻）",{"$f":"E16*E15","v":2747.8409685863876},{"$f":"F16*F15","v":1831.8939790575919},1831.8939790575919,88.514397905759168,88.514397905759168,251.80575916230367," ③=②×①",null,null,null,"（t/隻）",{"$f":"P16*P15","v":0},0,11664.434108527132,0,{"$f":"T16*T15","v":23328.868217054263},23328.868217054263," ③=②×①",null,null,"距離",3441,3406,3399,3283,3386,3255]
[null,null,null,"(GT)",30000,20000,20000,8000,8000,4505,"港湾施設能力及び対象船舶一覧より、需要量に合わせた船型を設定",null,null,null,"(GT)",0,0,10000,0,20000,20000,"　港湾施設能力及び対象船舶一覧より、需要量に合わせた船型を設定"]
[null,null,null,"(DWT)",{"$f":"E18/1.3702","v":21894.613924974456},{"$f":"F18/1.3702","v":14596.409283316303},14596.409283316303,5838.5637133265209,5838.5637133265209,3287.8411910669975," LNG船のDWTとGTの関係：DWT=GT/1.3702 より （※１）",null,null,null,"(DWT)",{"$f":"P18/0.8447","v":0},0,11838.522552385462,0,{"$f":"T18/0.8447","v":23677.045104770925},23677.045104770925,"　LPG船のDWTとGTの関係：DWT=GT/0.8447 より （※1）",null,null,"出発港","ロサンゼルス港（アメリカ）"]
[null,null," 船速（外航）","（ノット）",14,14,14,14,14,14," ④ 国土交通省検討資料より",null,null," 船速（外航）","（ノット）",14,14,14,14,14,14," ④ 国土交通省検討資料より",null,null,"到着港","新潟港","直江津港","伏木富山港","金沢港","七尾港","敦賀港"]
[null,null," 海上輸送費用原単位","（千円/日･隻）",{"$f":"45.432*E19^(0.4019)","v":2521.9903073946525},{"$f":"45.432*F19^(0.4019)","v":2142.7541067300813},2142.7541067300813,1482.6554784239106,1482.6554784239106,1177.0863381909896," ⑤ 海上輸送費用原単位算定式より （※2）",null,null," 海上輸送費用原単位","（千円/日･隻）",{"$f":"45.432*P18^(0.4019)","v":0},{"$f":"45.432*Q18^(0.4019)","v":0},1840.6103325455917,0,2431.9005499007585,2431.9005499007585," ⑤ 海上輸送費用原単位算定式より （※2）",null,null,"距離",4814,4876,4911,4942,4900,5010]
[null,null," 月間需要量","（t/ピーク月）",{"$f":"①需要!$I$31/12*$O$3","v":1879.0553329655891},{"$f":"①需要!$I$63/12*$O$3","v":1170.2029794189714},{"$f":"①需要!$I$95/12*$O$3","v":278.14527611914599},{"$f":"①需要!$I$127/12*$O$3","v":7.3638333333333333E-2},{"$f":"①需要!$I$159/12*$O$3","v":15.348721289701212},{"$f":"①需要!$I$191/12*$O$3","v":1.642858126721763}," ⑥",null,null," 月間需要量","（t/ピーク月）",{"$f":"①需要!$I$30/12*$O$3","v":0},{"$f":"①需要!$I$62/12*$O$3","v":0},{"$f":"①需要!$I$94/12*$O$3","v":7898.9898308243728},{"$f":"①需要!$I$126/12*$O$3","v":0},{"$f":"①需要!$I$158/12*$O$3","v":16113.832928760818},{"$f":"①需要!$I$190/12*$O$3","v":16601.488688568323}," ⑥"]
[null,null," 月間寄港回数","（回/月）",{"$f":"ROUNDUP(E22/E17,0)","v":1},{"$f":"ROUNDUP(F22/F17,0)","v":1},{"$f":"ROUNDUP(G22/G17,0)","v":1},1,1,1," ⑦＝⑥／③",null,null," 月間寄港回数","（回/月）",{"$f":"IFERROR(ROUNDUP(P22/P17,0),0)","v":0},{"$f":"IFERROR(ROUNDUP(Q22/Q17,0),0)","v":0},1,0,1,1," ⑦＝⑥／③",null,null,"出発港","バンクーバー港（カナダ）"]
[null,null," 海上輸送距離","（海里）",{"$f":"Z$17","v":3441},3406,3399,3283,3386,3255," ⑧　原産国オーストラリア",null,null," 海上輸送距離","（海里）",{"$f":"E24","v":3441},{"$f":"F24","v":3406},3399,3283,3386,3255," ⑧　原産国オーストラリア",null,null,"到着港","新潟港","直江津港","伏木富山港","金沢港","七尾港","敦賀港"]
[null,null,null,null,{"$f":"Z$21","v":4814},4876,4911,4942,4900,5010," ⑧　原産国アメリカ",null,null,null,null,{"$f":"E25","v":4814},4876,4911,4942,4900,5010," ⑧　原産国アメリカ",null,null,"距離",4092,4157,4193,4223,4181,4288]
[null,null,null,null,{"$f":"Z$25","v":4092},4157,4193,4223,4181,4288," ⑧　原産国カナダ",null,null,null,null,4092,4157,4193,4223,4181,4288," ⑧　原産国カナダ"]
[null,null,null,null,{"$f":"Z$29","v":9420},9491,9526,9557,9515,9616," ⑧　原産国チリ",null,null,null,null,9420,9491,9526,9557,9515,9616," ⑧　原産国チリ",null,null,"出発港","バルパライソ港（チリ）"]
[null,null,null,null,{"$f":"Z$33","v":6138},6104,6096,5981,6084,5953," ⑧　原産国オマーン",null,null,null,null,6138,6104,6096,5981,6084,5953," ⑧　原産国オマーン",null,null,"到着港","新潟港","直江津港","伏木富山港","金沢港","七尾港","敦賀港"]
[null,null,null,null,{"$f":"Z$37","v":9166},9132,9124,9009,9112,8892," ⑧　原産国ナミビア",null,null,null,null,9166,9132,9124,9009,9112,8892," ⑧　原産国ナミビア",null,null,"距離",9420,9491,9526,9557,9515,9616]
[null,null,"シナリオ設定","（％）",1,1,1,1,1,1," ⑨　原産国オーストラリア",null,null,"シナリオ設定","（％）",{"$f":"E30","v":1},1,1,1,1,1," ⑨　原産国オーストラリア"]
[null,null,null,null,0,0,0,0,0,0," ⑨　原産国アメリカ",null,null,null,null,{"$f":"E31","v":0},0,0,0,0,0," ⑨　原産国アメリカ",null,null,"出発港","スルタンカブース港（オマーン）"]
[null,null,null,null,0,0,0,0,0,0," ⑨　原産国カナダ",null,null,null,null,0,0,0,0,0,0," ⑨　原産国カナダ",null,null,"到着港","新潟港","直江津港","伏木富山港","金沢港","七尾港","敦賀港"]
[null,null,null,null,0,0,0,0,0,0," ⑨　原産国チリ",null,null,null,null,0,0,0,0,0,0," ⑨　原産国チリ",null,null,"距離",6138,6104,6096,5981,6084,5953]
[null,null,null,null,0,0,0,0,0,0," ⑨　原産国オマーン",null,null,null,null,0,0,0,0,0,0," ⑨　原産国オマーン"]
[null,null,null,null,0,0,0,0,0,0," ⑨　原産国ナミビア",null,null,null,null,0,0,0,0,0,0," ⑨　原産国ナミビア",null,null,"出発港","ウォルビスベイ港（ナミビア）"]
[null,null," 海上輸送日数","（日）",{"$f":"E24/E$20/24","v":10.241071428571429},{"$f":"F24/F$20/24","v":10.136904761904761},10.116071428571429,9.7708333333333339,10.077380952380953,9.6875," ⑩＝⑧／④　原産国オーストラリア",null,null," 海上輸送日数","（日）",{"$f":"P24/P$20/24","v":10.241071428571429},{"$f":"Q24/Q$20/24","v":10.136904761904761},10.116071428571429,9.7708333333333339,10.077380952380953,9.6875," ⑩＝⑧／④　原産国オーストラリア",null,null,"到着港","新潟港","直江津港","伏木富山港","金沢港","七尾港","敦賀港"]
[null,null,null,null,{"$f":"E25/E$20/24","v":14.327380952380951},14.511904761904761,14.616071428571429,14.708333333333334,14.583333333333334,14.910714285714285," ⑩＝⑧／④　原産国アメリカ",null,null,null,null,{"$f":"P25/P$20/24","v":14.327380952380951},14.511904761904761,14.616071428571429,14.708333333333334,14.583333333333334,14.910714285714285," ⑩＝⑧／④　原産国アメリカ",null,null,"距離",9166,9132,9124,9009,9112,8892]
[null,null,null,null,12.178571428571429,12.37202380952381,12.479166666666666,12.568452380952381,12.443452380952381,12.761904761904761," ⑩＝⑧／④　原産国カナダ",null,null,null,null,12.178571428571429,12.37202380952381,12.479166666666666,12.568452380952381,12.443452380952381,12.761904761904761," ⑩＝⑧／④　原産国カナダ",null,null,"出典：IHS Fairplay「distance table」"]
[null,null,null,null,28.035714285714288,28.24702380952381,28.351190476190478,28.44345238095238,28.31845238095238,28.61904761904762," ⑩＝⑧／④　原産国チリ",null,null,null,null,28.035714285714288,28.24702380952381,28.351190476190478,28.44345238095238,28.31845238095238,28.61904761904762," ⑩＝⑧／④　原産国チリ"]
[null,null,null,null,18.267857142857142,18.166666666666668,{"$f":"G28/G$20/24","v":18.142857142857142},17.800595238095237,18.107142857142858,17.717261904761905," ⑩＝⑧／④　原産国オマーン",null,null,null,null,18.267857142857142,18.166666666666668,18.142857142857142,17.800595238095237,18.107142857142858,17.717261904761905," ⑩＝⑧／④　原産国オマーン"]
[null,null,null,null,27.279761904761902,27.178571428571431,27.154761904761902,26.8125,27.11904761904762,{"$f":"J29/J$20/24","v":26.464285714285712}," ⑩＝⑧／④　原産国ナミビア",null,null,null,null,27.279761904761902,27.178571428571431,27.154761904761902,26.8125,27.11904761904762,{"$f":"U29/U$20/24","v":26.464285714285712}," ⑩＝⑧／④　原産国ナミビア"]
[null,null," 海上輸送費用","（千円/月）",{"$f":"E$21*E$23*E30*E36","v":25827.882880193451},{"$f":"F$21*F$23*F30*F36","v":21720.894308103143},21676.253597546271,14486.779570433628,14941.284077212385,11403.023901225211," ⑪＝⑤×⑦×⑨×⑩　原産国オーストラリア",null,null," 海上輸送費用","（千円/月）",{"$f":"P$21*P$23*P30*P36","v":0},{"$f":"Q$21*Q$23*Q30*Q36","v":0},{"$f":"R$21*R$23*R30*R36","v":18619.745596197816},0,24507.188279654667,23559.036577163599," ⑪＝⑤×⑦×⑨×⑩　原産国オーストラリア"]
[null,null,null,null,{"$f":"E$21*E$23*E31*E37","v":0},0,{"$f":"G$21*G$23*G31*G37","v":0},0,0,0," ⑪＝⑤×⑦×⑨×⑩　原産国アメリカ",null,null,null,null,{"$f":"P$21*P$23*P31*P37","v":0},0,0,0,0,0," ⑪＝⑤×⑦×⑨×⑩　原産国アメリカ"]
[null,null,null,null,0,0,0,0,{"$f":"I$21*I$23*I32*I38","v":0},0," ⑪＝⑤×⑦×⑨×⑩　原産国カナダ",null,null,null,null,0,0,0,0,0,0," ⑪＝⑤×⑦×⑨×⑩　原産国カナダ"]
[null,null,null,null,0,0,0,0,0,0," ⑪＝⑤×⑦×⑨×⑩　原産国チリ",null,null,null,null,0,0,0,0,0,0," ⑪＝⑤×⑦×⑨×⑩　原産国チリ"]
[null,null,null,null,0,0,0,0,0,0," ⑪＝⑤×⑦×⑨×⑩　原産国オマーン",null,null,null,null,0,0,0,0,0,0," ⑪＝⑤×⑦×⑨×⑩　原産国オマーン"]
[null,null,null,null,0,0,0,0,0,0," ⑪＝⑤×⑦×⑨×⑩　原産国ナミビア",null,null,null,null,0,0,0,0,0,0," ⑪＝⑤×⑦×⑨×⑩　原産国ナミビア"]
[null,null," 海上輸送費用　合計","（億円/月）",{"$f":"SUM(E42:J47)*1000/100000000","v":1.1005611833471409},null,null,null,null,null,null,null,null," 海上輸送費用　合計","（億円/月）",{"$f":"SUM(P42:U47)*1000/100000000","v":0.66685970453016075}]
[]
[null,null,"2030年","単位","新潟港","直江津港","伏木富山港","金沢港","七尾港","敦賀港","備考",null,null,{"$f":"C50","v":"2030年"},"単位","新潟港","直江津港","伏木富山港","金沢港","七尾港","敦賀港","備考"]
[null,null," 密度","（t/m3）",{"$f":"$F$5","v":7.0811518324607331E-2},{"$f":"$F$5","v":7.0811518324607331E-2},7.0811518324607331E-2,7.0811518324607331E-2,7.0811518324607331E-2,7.0811518324607331E-2," ①",null,null," 密度","（t/m3）",0.68217054263565891,0.68217054263565891,0.68217054263565891,0.68217054263565891,0.68217054263565891,0.68217054263565891," ①"]
[null,null," 運搬船積載量","（m3/隻）",64675.000000000007,38805,25870.000000000004,1250,1250,3556," ② 港湾施設能力及び対象船舶一覧より、需要量に合わせた船型を設定",null,null," 運搬船積載量","（m3/隻）",5129.7,1714,68396,1714,87000,87000," ②港湾施設能力及び対象船舶一覧より、需要量に合わせた船型を設定"]
[null,null,null,"（t/隻）",{"$f":"E52*E51","v":4579.7349476439795},{"$f":"F52*F51","v":2747.8409685863876},{"$f":"G52*G51","v":1831.8939790575919},88.514397905759168,{"$f":"I52*I51","v":88.514397905759168},251.80575916230367," ③=②×①",null,null,null,"（t/隻）",{"$f":"P52*P51","v":3499.3302325581394},1169.2403100775193,46657.736434108527,1169.2403100775193,{"$f":"T52*T51","v":59348.837209302328},{"$f":"U52*U51","v":59348.837209302328}," ③=②×①"]
[null,null,null,"(GT)",50000,30000,20000,8000,8000,4505,"港湾施設能力及び対象船舶一覧より、需要量に合わせた船型を設定",null,null,null,"(GT)",3000,999,40000,999,50000,50000,"　港湾施設能力及び対象船舶一覧より、需要量に合わせた船型を設定"]
[null,null,null,"(DWT)",{"$f":"E54/1.3702","v":36491.023208290761},{"$f":"F54/1.3702","v":21894.613924974456},{"$f":"G54/1.3702","v":14596.409283316303},5838.5637133265209,5838.5637133265209,3287.8411910669975," LNG船のDWTとGTの関係：DWT=GT/1.3702 より （※１）",null,null,null,"(DWT)",{"$f":"P54/0.8447","v":3551.5567657156384},1182.6684029833077,47354.09020954185,1182.6684029833077,{"$f":"T54/0.8447","v":59192.61276192731},59192.61276192731,"　LPG船のDWTとGTの関係：DWT=GT/0.8447 より （※1）"]
[null,null," 船速（外航）","（ノット）",14,14,14,14,14,14," ④ 国土交通省検討資料より",null,null," 船速（外航）","（ノット）",14,14,14,14,14,14," ④ 国土交通省検討資料より"]
[null,null," 海上輸送費用原単位","（千円/日･隻）",{"$f":"45.432*E55^(0.4019)","v":3096.7377308647324},{"$f":"45.432*F55^(0.4019)","v":2521.9903073946525},2142.7541067300813,1482.6554784239106,1482.6554784239106,1177.0863381909896," ⑤ 海上輸送費用原単位算定式より （※2）",null,null," 海上輸送費用原単位","（千円/日･隻）",{"$f":"45.432*P54^(0.4019)","v":1134.5323607056671},{"$f":"45.432*Q54^(0.4019)","v":729.26811433274145},3213.140869652877,729.26811433274145,3514.6161507448396,3514.6161507448396," ⑤ 海上輸送費用原単位算定式より （※2）"]
[null,null," 月間需要量","（t/ピーク月）",{"$f":"①需要!$J$31/12*$O$3","v":4129.5390252079296},{"$f":"①需要!$J$63/12*$O$3","v":2497.9902505747036},{"$f":"①需要!$J$95/12*$O$3","v":724.15666534304671},{"$f":"①需要!$J$127/12*$O$3","v":42.959309174475401},{"$f":"①需要!$J$159/12*$O$3","v":74.144454150572059},{"$f":"①需要!$J$191/12*$O$3","v":221.53942104120236}," ⑥",null,null," 月間需要量","（t/ピーク月）",{"$f":"①需要!$J$30/12*$O$3","v":2359.0010551891996},{"$f":"①需要!$J$62/12*$O$3","v":967.86491689140769},{"$f":"①需要!$J$94/12*$O$3","v":32627.847347351744},{"$f":"①需要!$J$126/12*$O$3","v":393.91331293255536},{"$f":"①需要!$J$158/12*$O$3","v":64853.375805753618},{"$f":"①需要!$J$190/12*$O$3","v":67799.046479248209}," ⑥"]
[null,null," 月間寄港回数","（回/月）",{"$f":"ROUNDUP(E58/E$53,0)","v":1},{"$f":"ROUNDUP(F58/F$53,0)","v":1},1,1,1,1," ⑦＝⑥／③",null,null," 月間寄港回数","（回/月）",{"$f":"ROUNDUP(P58/P$53,0)","v":1},{"$f":"ROUNDUP(Q58/Q$53,0)","v":1},1,1,2,{"$f":"ROUNDUP(U58/U$53,0)","v":2}," ⑦＝⑥／③"]
[null,null," 海上輸送距離","（海里）",{"$f":"Z$17","v":3441},3406,3399,3283,3386,3255," ⑧　原産国オーストラリア",null,null," 海上輸送距離","（海里）",{"$f":"E60","v":3441},{"$f":"F60","v":3406},3399,3283,3386,3255," ⑧　原産国オーストラリア"]
[null,null,null,null,{"$f":"Z$21","v":4814},4876,4911,4942,4900,5010," ⑧　原産国アメリカ",null,null,null,null,{"$f":"E61","v":4814},4876,4911,4942,4900,5010," ⑧　原産国アメリカ"]
[null,null,null,null,{"$f":"Z$25","v":4092},4157,4193,4223,4181,4288," ⑧　原産国カナダ",null,null,null,null,4092,4157,4193,4223,4181,4288," ⑧　原産国カナダ"]
[null,null,null,null,{"$f":"Z$29","v":9420},9491,9526,9557,9515,9616," ⑧　原産国チリ",null,null,null,null,9420,9491,9526,9557,9515,9616," ⑧　原産国チリ"]
[null,null,null,null,{"$f":"Z$33","v":6138},6104,6096,5981,6084,5953," ⑧　原産国オマーン",null,null,null,null,6138,6104,6096,5981,6084,5953," ⑧　原産国オマーン"]
[null,null,null,null,{"$f":"Z$37","v":9166},9132,9124,9009,9112,8892," ⑧　原産国ナミビア",null,null,null,null,9166,9132,9124,9009,9112,8892," ⑧　原産国ナミビア"]
[null,null,"シナリオ設定","（％）",1,1,1,1,1,1," ⑨　原産国オーストラリア",null,null,"シナリオ設定","（％）",{"$f":"E66","v":1},1,1,1,1,1," ⑨　原産国オーストラリア"]
[null,null,null,null,0,0,0,0,0,0," ⑨　原産国アメリカ",null,null,null,null,{"$f":"E67","v":0},0,0,0,0,0," ⑨　原産国アメリカ"]
[null,null,null,null,0,0,0,0,0,0," ⑨　原産国カナダ",null,null,null,null,0,0,0,0,0,0," ⑨　原産国カナダ"]
[null,null,null,null,0,0,0,0,0,0," ⑨　原産国チリ",null,null,null,null,0,0,0,0,0,0," ⑨　原産国チリ"]
[null,null,null,null,0,0,0,0,0,0," ⑨　原産国オマーン",null,null,null,null,0,0,0,0,0,0," ⑨　原産国オマーン"]
[null,null,null,null,0,0,0,0,0,0," ⑨　原産国ナミビア",null,null,null,null,0,0,0,0,0,0," ⑨　原産国ナミビア"]
[null,null," 海上輸送日数","（日）",{"$f":"E60/E$56/24","v":10.241071428571429},{"$f":"F60/F$56/24","v":10.136904761904761},10.116071428571429,9.7708333333333339,10.077380952380953,9.6875," ⑩＝⑧／④　原産国オーストラリア",null,null," 海上輸送日数","（日）",{"$f":"P60/P$56/24","v":10.241071428571429},{"$f":"Q60/Q$56/24","v":10.136904761904761},10.116071428571429,9.7708333333333339,10.077380952380953,9.6875," ⑩＝⑧／④　原産国オーストラリア"]
[null,null,null,null,{"$f":"E61/E$56/24","v":14.327380952380951},14.511904761904761,14.616071428571429,14.708333333333334,14.583333333333334,14.910714285714285," ⑩＝⑧／④　原産国アメリカ",null,null,null,null,{"$f":"P61/P$56/24","v":14.327380952380951},14.511904761904761,14.616071428571429,14.708333333333334,14.583333333333334,14.910714285714285," ⑩＝⑧／④　原産国アメリカ"]
[null,null,null,null,12.178571428571429,12.37202380952381,12.479166666666666,12.568452380952381,12.443452380952381,12.761904761904761," ⑩＝⑧／④　原産国カナダ",null,null,null,null,12.178571428571429,12.37202380952381,12.479166666666666,12.568452380952381,12.443452380952381,12.761904761904761," ⑩＝⑧／④　原産国カナダ"]
[null,null,null,null,28.035714285714288,28.24702380952381,28.351190476190478,28.44345238095238,28.31845238095238,28.61904761904762," ⑩＝⑧／④　原産国チリ",null,null,null,null,28.035714285714288,28.24702380952381,28.351190476190478,28.44345238095238,28.31845238095238,28.61904761904762," ⑩＝⑧／④　原産国チリ"]
[null,null,null,null,18.267857142857142,18.166666666666668,18.142857142857142,17.800595238095237,18.107142857142858,17.717261904761905," ⑩＝⑧／④　原産国オマーン",null,null,null,null,18.267857142857142,18.166666666666668,18.142857142857142,17.800595238095237,18.107142857142858,17.717261904761905," ⑩＝⑧／④　原産国オマーン"]
[null,null,null,null,27.279761904761902,27.178571428571431,27.154761904761902,26.8125,27.11904761904762,26.464285714285712," ⑩＝⑧／④　原産国ナミビア",null,null,null,null,27.279761904761902,27.178571428571431,27.154761904761902,26.8125,27.11904761904762,26.464285714285712," ⑩＝⑧／④　原産国ナミビア"]
[null,null," 海上輸送費用","（千円/月）",{"$f":"E$57*E$59*E66*E72","v":31713.912297337931},{"$f":"F$57*F$59*F66*F72","v":25565.175556506507},21676.253597546271,14486.779570433628,14941.284077212385,11403.023901225211," ⑪＝⑤×⑦×⑨×⑩　原産国オーストラリア",null,null," 海上輸送費用","（千円/月）",{"$f":"P$57*P$59*P66*P72","v":11618.826944012502},{"$f":"Q$57*Q$59*Q66*Q72","v":7392.5214208848729},32504.362547470624,7125.5572004594951,70836.251704893017,68095.687920681274," ⑪＝⑤×⑦×⑨×⑩　原産国オーストラリア"]
[null,null,null,null,{"$f":"E$57*E$59*E67*E73","v":0},0,0,0,0,0," ⑪＝⑤×⑦×⑨×⑩　原産国アメリカ",null,null,null,null,{"$f":"P$57*P$59*P67*P73","v":0},0,0,0,0,0," ⑪＝⑤×⑦×⑨×⑩　原産国アメリカ"]
[null,null,null,null,0,0,0,0,0,0," ⑪＝⑤×⑦×⑨×⑩　原産国カナダ",null,null,null,null,0,0,0,0,0,0," ⑪＝⑤×⑦×⑨×⑩　原産国カナダ"]
[null,null,null,null,0,0,0,0,0,0," ⑪＝⑤×⑦×⑨×⑩　原産国チリ",null,null,null,null,0,0,0,0,0,0," ⑪＝⑤×⑦×⑨×⑩　原産国チリ"]
[null,null,null,null,0,0,0,0,0,0," ⑪＝⑤×⑦×⑨×⑩　原産国オマーン",null,null,null,null,0,0,0,0,0,0," ⑪＝⑤×⑦×⑨×⑩　原産国オマーン"]
[null,null,null,null,0,0,0,0,0,0," ⑪＝⑤×⑦×⑨×⑩　原産国ナミビア",null,null,null,null,0,0,0,0,0,0," ⑪＝⑤×⑦×⑨×⑩　原産国ナミビア"]
[null,null," 海上輸送費用　合計","（億円/月）",{"$f":"SUM(E78:J83)*1000/100000000","v":1.1978642900026193},null,null,null,null,null,null,null,null," 海上輸送費用　合計","（億円/月）",{"$f":"SUM(P78:U83)*1000/100000000","v":1.9757320773840177}]
[]
[null,null,"移行期","単位","新潟港","直江津港","伏木富山港","金沢港","七尾港","敦賀港","備考",null,null,{"$f":"C86","v":"移行期"},"単位","新潟港","直江津港","伏木富山港","金沢港","七尾港","敦賀港","備考"]
[null,null," 密度","（t/m3）",{"$f":"$F$5","v":7.0811518324607331E-2},{"$f":"$F$5","v":7.0811518324607331E-2},7.0811518324607331E-2,7.0811518324607331E-2,7.0811518324607331E-2,7.0811518324607331E-2," ①",null,null," 密度","（t/m3）",0.68217054263565891,0.68217054263565891,0.68217054263565891,0.68217054263565891,0.68217054263565891,0.68217054263565891," ①"]
[null,null," 運搬船積載量","（m3/隻）",160000,160000,103480.00000000001,1250,38805,38805," ② 港湾施設能力及び対象船舶一覧より、需要量に合わせた船型を設定",null,null," 運搬船積載量","（m3/隻）",34198,34198,87000,5129.7,87000,87000," ②港湾施設能力及び対象船舶一覧より、需要量に合わせた船型を設定"]
[null,null,null,"（t/隻）",{"$f":"E88*E87","v":11329.842931937173},{"$f":"F88*F87","v":11329.842931937173},{"$f":"G88*G87","v":7327.5759162303675},88.514397905759168,{"$f":"I88*I87","v":2747.8409685863876},{"$f":"J88*J87","v":2747.8409685863876}," ③=②×①",null,null,null,"（t/隻）",{"$f":"P88*P87","v":23328.868217054263},23328.868217054263,59348.837209302328,3499.3302325581394,{"$f":"T88*T87","v":59348.837209302328},59348.837209302328," ③=②×①"]
[null,null,null,"(GT)",130000,130000,80000,8000,30000,30000,"港湾施設能力及び対象船舶一覧より、需要量に合わせた船型を設定",null,null,null,"(GT)",20000,20000,50000,3000,50000,50000,"　港湾施設能力及び対象船舶一覧より、需要量に合わせた船型を設定"]
[null,null,null,"(DWT)",{"$f":"E90/1.3702","v":94876.660341555966},{"$f":"F90/1.3702","v":94876.660341555966},{"$f":"G90/1.3702","v":58385.637133265212},5838.5637133265209,{"$f":"I90/1.3702","v":21894.613924974456},21894.613924974456," LNG船のDWTとGTの関係：DWT=GT/1.3702 より （※１）",null,null,null,"(DWT)",{"$f":"P90/0.8447","v":23677.045104770925},23677.045104770925,59192.61276192731,3551.5567657156384,59192.61276192731,59192.61276192731,"　LPG船のDWTとGTの関係：DWT=GT/0.8447 より （※1）"]
[null,null," 船速（外航）","（ノット）",14,14,14,14,14,14," ④ 国土交通省検討資料より",null,null," 船速（外航）","（ノット）",14,14,14,14,14,14," ④ 国土交通省検討資料より"]
[null,null," 海上輸送費用原単位","（千円/日･隻）",{"$f":"45.432*E91^(0.4019)","v":4546.552540011312},{"$f":"45.432*F91^(0.4019)","v":4546.552540011312},3740.5911898956647,1482.6554784239106,2521.9903073946525,2521.9903073946525," ⑤ 海上輸送費用原単位算定式より （※2）",null,null," 海上輸送費用原単位","（千円/日･隻）",{"$f":"45.432*P90^(0.4019)","v":2431.9005499007585},{"$f":"45.432*Q90^(0.4019)","v":2431.9005499007585},3514.6161507448396,1134.5323607056671,3514.6161507448396,3514.6161507448396," ⑤ 海上輸送費用原単位算定式より （※2）"]
[null,null," 月間需要量","（t/ピーク月）",{"$f":"①需要!$K$31/12*$O$3","v":26464.864694351221},{"$f":"①需要!$K$63/12*$O$3","v":17459.390218212029},{"$f":"①需要!$K$95/12*$O$3","v":6922.8832276727344},{"$f":"①需要!$K$127/12*$O$3","v":1703.6677009941402},{"$f":"①需要!$K$159/12*$O$3","v":1889.1218834540259},{"$f":"①需要!$K$191/12*$O$3","v":2601.3436268366127}," ⑥",null,null," 月間需要量","（t/ピーク月）",{"$f":"①需要!$K$30/12*$O$3","v":22777.143291484957},{"$f":"①需要!$K$62/12*$O$3","v":19529.358653680963},{"$f":"①需要!$K$94/12*$O$3","v":79730.931221941675},{"$f":"①需要!$K$126/12*$O$3","v":13044.473220445892},{"$f":"①需要!$K$158/12*$O$3","v":133912.2274778187},{"$f":"①需要!$K$190/12*$O$3","v":140046.00135568369}," ⑥"]
[null,null," 月間寄港回数","（回/月）",{"$f":"ROUNDUP(E94/E$89,0)","v":3},{"$f":"ROUNDUP(F94/F$89,0)","v":2},1,20,1,1," ⑦＝⑥／③",null,null," 月間寄港回数","（回/月）",{"$f":"ROUNDUP(P94/P89,0)","v":1},{"$f":"ROUNDUP(Q94/Q89,0)","v":1},2,4,3,3," ⑦＝⑥／③"]
[null,null," 海上輸送距離","（海里）",{"$f":"Z$17","v":3441},3406,3399,3283,3386,3255," ⑧　原産国オーストラリア",null,null," 海上輸送距離","（海里）",{"$f":"E96","v":3441},{"$f":"F96","v":3406},3399,3283,3386,3255," ⑧　原産国オーストラリア"]
[null,null,null,null,{"$f":"Z$21","v":4814},4876,4911,4942,4900,5010," ⑧　原産国アメリカ",null,null,null,null,{"$f":"E97","v":4814},4876,4911,4942,4900,5010," ⑧　原産国アメリカ"]
[null,null,null,null,{"$f":"Z$25","v":4092},4157,4193,4223,4181,4288," ⑧　原産国カナダ",null,null,null,null,4092,4157,4193,4223,4181,4288," ⑧　原産国カナダ"]
[null,null,null,null,{"$f":"Z$29","v":9420},9491,9526,9557,9515,9616," ⑧　原産国チリ",null,null,null,null,9420,9491,9526,9557,9515,9616," ⑧　原産国チリ"]
[null,null,null,null,{"$f":"Z$33","v":6138},6104,6096,5981,6084,5953," ⑧　原産国オマーン",null,null,null,null,6138,6104,6096,5981,6084,5953," ⑧　原産国オマーン"]
[null,null,null,null,{"$f":"Z$37","v":9166},9132,9124,9009,9112,8892," ⑧　原産国ナミビア",null,null,null,null,9166,9132,9124,9009,9112,8892," ⑧　原産国ナミビア"]
[null,null,"シナリオ設定","（％）",1,1,1,1,1,1," ⑨　原産国オーストラリア",null,null,"シナリオ設定","（％）",{"$f":"E102","v":1},1,1,1,1,1," ⑨　原産国オーストラリア"]
[null,null,null,null,0,0,0,0,0,0," ⑨　原産国アメリカ",null,null,null,null,{"$f":"E103","v":0},0,0,0,0,0," ⑨　原産国アメリカ"]
[null,null,null,null,0,0,0,0,0,0," ⑨　原産国カナダ",null,null,null,null,0,0,0,0,0,0," ⑨　原産国カナダ"]
[null,null,null,null,0,0,0,0,0,0," ⑨　原産国チリ",null,null,null,null,0,0,0,0,0,0," ⑨　原産国チリ"]
[null,null,null,null,0,0,0,0,0,0," ⑨　原産国オマーン",null,null,null,null,0,0,0,0,0,0," ⑨　原産国オマーン"]
[null,null,null,null,0,0,0,0,0,0," ⑨　原産国ナミビア",null,null,null,null,0,0,0,0,0,0," ⑨　原産国ナミビア"]
[null,null," 海上輸送日数","（日）",{"$f":"E96/E$92/24","v":10.241071428571429},{"$f":"F96/F$92/24","v":10.136904761904761},10.116071428571429,9.7708333333333339,10.077380952380953,9.6875," ⑩＝⑧／④　原産国オーストラリア",null,null," 海上輸送日数","（日）",{"$f":"P96/P$92/24","v":10.241071428571429},{"$f":"Q96/Q$92/24","v":10.136904761904761},10.116071428571429,9.7708333333333339,10.077380952380953,9.6875," ⑩＝⑧／④　原産国オーストラリア"]
[null,null,null,null,{"$f":"E97/E$92/24","v":14.327380952380951},14.511904761904761,14.616071428571429,14.708333333333334,14.583333333333334,14.910714285714285," ⑩＝⑧／④　原産国アメリカ",null,null,null,null,{"$f":"P97/P$92/24","v":14.327380952380951},14.511904761904761,14.616071428571429,14.708333333333334,14.583333333333334,14.910714285714285," ⑩＝⑧／④　原産国アメリカ"]
[null,null,null,null,12.178571428571429,12.37202380952381,12.479166666666666,12.568452380952381,12.443452380952381,12.761904761904761," ⑩＝⑧／④　原産国カナダ",null,null,null,null,12.178571428571429,12.37202380952381,12.479166666666666,12.568452380952381,12.443452380952381,12.761904761904761," ⑩＝⑧／④　原産国カナダ"]
[null,null,null,null,28.035714285714288,28.24702380952381,28.351190476190478,28.44345238095238,28.31845238095238,28.61904761904762," ⑩＝⑧／④　原産国チリ",null,null,null,null,28.035714285714288,28.24702380952381,28.351190476190478,28.44345238095238,28.31845238095238,28.61904761904762," ⑩＝⑧／④　原産国チリ"]
[null,null,null,null,18.267857142857142,18.166666666666668,18.142857142857142,17.800595238095237,18.107142857142858,17.717261904761905," ⑩＝⑧／④　原産国オマーン",null,null,null,null,18.267857142857142,18.166666666666668,18.142857142857142,17.800595238095237,18.107142857142858,17.717261904761905," ⑩＝⑧／④　原産国オマーン"]
[null,null,null,null,27.279761904761902,27.178571428571431,27.154761904761902,26.8125,27.11904761904762,26.464285714285712," ⑩＝⑧／④　原産国ナミビア",null,null,null,null,27.279761904761902,27.178571428571431,27.154761904761902,26.8125,27.11904761904762,26.464285714285712," ⑩＝⑧／④　原産国ナミビア"]
[null,null," 海上輸送費用","（千円/月）",{"$f":"E$93*E$95*E102*E108","v":139684.70794802613},{"$f":"F$93*F$95*F102*F108","v":92175.940186181702},37840.087662069534,289735.59140867257,25415.057085828255,24431.781102885696," ⑪＝⑤×⑦×⑨×⑩　原産国オーストラリア",null,null," 海上輸送費用","（千円/月）",{"$f":"P$93*P$95*P102*P108","v":24905.267238715805},{"$f":"Q$93*Q$95*Q102*Q108","v":24651.944264767804},71108.216049891125,44341.306430913159,106254.37755733953,102143.5318810219," ⑪＝⑤×⑦×⑨×⑩　原産国オーストラリア"]
[null,null,null,null,{"$f":"E$93*E$95*E103*E109","v":0},0,0,0,0,0," ⑪＝⑤×⑦×⑨×⑩　原産国アメリカ",null,null,null,null,{"$f":"P$93*P$95*P103*P109","v":0},0,0,0,0,0," ⑪＝⑤×⑦×⑨×⑩　原産国アメリカ"]
[null,null,null,null,0,0,0,0,0,0," ⑪＝⑤×⑦×⑨×⑩　原産国カナダ",null,null,null,null,0,0,0,0,0,0," ⑪＝⑤×⑦×⑨×⑩　原産国カナダ"]
[null,null,null,null,0,0,0,0,0,0," ⑪＝⑤×⑦×⑨×⑩　原産国チリ",null,null,null,null,0,0,0,0,0,0," ⑪＝⑤×⑦×⑨×⑩　原産国チリ"]
[null,null,null,null,0,0,0,0,0,0," ⑪＝⑤×⑦×⑨×⑩　原産国オマーン",null,null,null,null,0,0,0,0,0,0," ⑪＝⑤×⑦×⑨×⑩　原産国オマーン"]
[null,null,null,null,0,0,0,0,0,0," ⑪＝⑤×⑦×⑨×⑩　原産国ナミビア",null,null,null,null,0,0,0,0,0,0," ⑪＝⑤×⑦×⑨×⑩　原産国ナミビア"]
[null,null," 海上輸送費用　合計","（億円/月）",{"$f":"SUM(E114:J119)*1000/100000000","v":6.0928316539366385},null,null,null,null,null,null,null,null," 海上輸送費用　合計","（億円/月）",{"$f":"SUM(P114:U119)*1000/100000000","v":3.7340464342264936}]
[]
[null,null,"2050年","単位","新潟港","直江津港","伏木富山港","金沢港","七尾港","敦賀港","備考",null,null,{"$f":"C122","v":"2050年"},"単位","新潟港","直江津港","伏木富山港","金沢港","七尾港","敦賀港","備考"]
[null,null," 密度","（t/m3）",{"$f":"$F$5","v":7.0811518324607331E-2},{"$f":"$F$5","v":7.0811518324607331E-2},7.0811518324607331E-2,7.0811518324607331E-2,7.0811518324607331E-2,7.0811518324607331E-2," ①",null,null," 密度","（t/m3）",0.68217054263565891,0.68217054263565891,0.68217054263565891,0.68217054263565891,0.68217054263565891,0.68217054263565891," ①"]
[null,null," 運搬船積載量","（m3/隻）",160000,160000,160000,1250,64675.000000000007,64675.000000000007," ② 港湾施設能力及び対象船舶一覧より、需要量に合わせた船型を設定",null,null," 運搬船積載量","（m3/隻）",68396,68396,87000,5129.7,87000,87000," ②港湾施設能力及び対象船舶一覧より、需要量に合わせた船型を設定"]
[null,null,null,"（t/隻）",{"$f":"E124*E123","v":11329.842931937173},{"$f":"F124*F123","v":11329.842931937173},{"$f":"G124*G123","v":11329.842931937173},{"$f":"H124*H123","v":88.514397905759168},{"$f":"I124*I123","v":4579.7349476439795},{"$f":"J124*J123","v":4579.7349476439795}," ③=②×①",null,null,null,"（t/隻）",{"$f":"P124*P123","v":46657.736434108527},46657.736434108527,59348.837209302328,3499.3302325581394,{"$f":"T124*T123","v":59348.837209302328},59348.837209302328," ③=②×①"]
[null,null,null,"(GT)",130000,130000,130000,8000,50000,50000,"港湾施設能力及び対象船舶一覧より、需要量に合わせた船型を設定",null,null,null,"(GT)",40000,40000,50000,3000,50000,50000,"　港湾施設能力及び対象船舶一覧より、需要量に合わせた船型を設定"]
[null,null,null,"(DWT)",{"$f":"E126/1.3702","v":94876.660341555966},{"$f":"F126/1.3702","v":94876.660341555966},{"$f":"G126/1.3702","v":94876.660341555966},{"$f":"H126/1.3702","v":5838.5637133265209},{"$f":"I126/1.3702","v":36491.023208290761},36491.023208290761," LNG船のDWTとGTの関係：DWT=GT/1.3702 より （※１）",null,null,null,"(DWT)",{"$f":"P126/0.8447","v":47354.09020954185},47354.09020954185,59192.61276192731,3551.5567657156384,59192.61276192731,59192.61276192731,"　LPG船のDWTとGTの関係：DWT=GT/0.8447 より （※1）"]
[null,null," 船速（外航）","（ノット）",14,14,14,14,14,14," ④ 国土交通省検討資料より",null,null," 船速（外航）","（ノット）",14,14,14,14,14,14," ④ 国土交通省検討資料より"]
[null,null," 海上輸送費用原単位","（千円/日･隻）",{"$f":"45.432*E127^(0.4019)","v":4546.552540011312},{"$f":"45.432*F127^(0.4019)","v":4546.552540011312},4546.552540011312,1482.6554784239106,3096.7377308647324,3096.7377308647324," ⑤ 海上輸送費用原単位算定式より （※2）",null,null," 海上輸送費用原単位","（千円/日･隻）",{"$f":"45.432*P126^(0.4019)","v":3213.140869652877},{"$f":"45.432*Q126^(0.4019)","v":3213.140869652877},3514.6161507448396,1134.5323607056671,3514.6161507448396,3514.6161507448396," ⑤ 海上輸送費用原単位算定式より （※2）"]
[null,null," 月間需要量","（t/ピーク月）",{"$f":"①需要!$L$31/12*$O$3","v":158168.48997330852},{"$f":"①需要!$L$63/12*$O$3","v":100459.86556599733},{"$f":"①需要!$L$95/12*$O$3","v":29427.732887284186},{"$f":"①需要!$L$127/12*$O$3","v":2348.2272247526239},{"$f":"①需要!$L$159/12*$O$3","v":3574.5402352289962},{"$f":"①需要!$L$191/12*$O$3","v":4823.798327605733}," ⑥",null,null," 月間需要量","（t/ピーク月）",{"$f":"①需要!$L$30/12*$O$3","v":45630.151882029051},{"$f":"①需要!$L$62/12*$O$3","v":39121.938389911207},{"$f":"①需要!$L$94/12*$O$3","v":198994.74424753472},{"$f":"①需要!$L$126/12*$O$3","v":26114.2348739115},{"$f":"①需要!$L$158/12*$O$3","v":348418.90803246124},{"$f":"①需要!$L$190/12*$O$3","v":360036.13611545454}," ⑥"]
[null,null," 月間寄港回数","（回/月）",{"$f":"E130/E$125","v":13.960342691729171},{"$f":"ROUNDUP(F130/F$125,0)","v":9},{"$f":"ROUNDUP(G130/G$125,0)","v":3},27,1,2," ⑦＝⑥／③",null,null," 月間寄港回数","（回/月）",{"$f":"ROUNDUP(P130/P125,0)","v":1},{"$f":"ROUNDUP(Q130/Q125,0)","v":1},4,8,6,7," ⑦＝⑥／③"]
[null,null," 海上輸送距離","（海里）",{"$f":"Z$17","v":3441},3406,3399,3283,3386,3255," ⑧　原産国オーストラリア",null,null," 海上輸送距離","（海里）",{"$f":"E132","v":3441},{"$f":"F132","v":3406},3399,3283,3386,3255," ⑧　原産国オーストラリア"]
[null,null,null,null,{"$f":"Z$21","v":4814},4876,4911,4942,4900,5010," ⑧　原産国アメリカ",null,null,null,null,{"$f":"E133","v":4814},4876,4911,4942,4900,5010," ⑧　原産国アメリカ"]
[null,null,null,null,{"$f":"Z$25","v":4092},4157,4193,4223,4181,4288," ⑧　原産国カナダ",null,null,null,null,4092,4157,4193,4223,4181,4288," ⑧　原産国カナダ"]
[null,null,null,null,{"$f":"Z$29","v":9420},9491,9526,9557,9515,9616," ⑧　原産国チリ",null,null,null,null,9420,9491,9526,9557,9515,9616," ⑧　原産国チリ"]
[null,null,null,null,{"$f":"Z$33","v":6138},6104,6096,5981,6084,5953," ⑧　原産国オマーン",null,null,null,null,6138,6104,6096,5981,6084,5953," ⑧　原産国オマーン"]
[null,null,null,null,{"$f":"Z$37","v":9166},9132,9124,9009,9112,8892," ⑧　原産国ナミビア",null,null,null,null,9166,9132,9124,9009,9112,8892," ⑧　原産国ナミビア"]
[null,null,"シナリオ設定","（％）",1,1,1,1,1,1," ⑨　原産国オーストラリア",null,null,"シナリオ設定","（％）",{"$f":"E138","v":1},1,1,1,1,1," ⑨　原産国オーストラリア"]
[null,null,null,null,0,0,0,0,0,0," ⑨　原産国アメリカ",null,null,null,null,{"$f":"E139","v":0},0,0,0,0,0," ⑨　原産国アメリカ"]
[null,null,null,null,0,0,0,0,0,0," ⑨　原産国カナダ",null,null,null,null,0,0,0,0,0,0," ⑨　原産国カナダ"]
[null,null,null,null,0,0,0,0,0,0," ⑨　原産国チリ",null,null,null,null,0,0,0,0,0,0," ⑨　原産国チリ"]
[null,null,null,null,0,0,0,0,0,0," ⑨　原産国オマーン",null,null,null,null,0,0,0,0,0,0," ⑨　原産国オマーン"]
[null,null,null,null,0,0,0,0,0,0," ⑨　原産国ナミビア",null,null,null,null,0,0,0,0,0,0," ⑨　原産国ナミビア"]
[null,null," 海上輸送日数","（日）",{"$f":"E132/E$128/24","v":10.241071428571429},{"$f":"F132/F$128/24","v":10.136904761904761},10.116071428571429,9.7708333333333339,10.077380952380953,9.6875," ⑩＝⑧／④　原産国オーストラリア",null,null," 海上輸送日数","（日）",{"$f":"P132/P$128/24","v":10.241071428571429},{"$f":"Q132/Q$128/24","v":10.136904761904761},10.116071428571429,9.7708333333333339,10.077380952380953,9.6875," ⑩＝⑧／④　原産国オーストラリア"]
[null,null,null,null,{"$f":"E133/E$128/24","v":14.327380952380951},14.511904761904761,14.616071428571429,14.708333333333334,14.583333333333334,14.910714285714285," ⑩＝⑧／④　原産国アメリカ",null,null,null,null,{"$f":"P133/P$128/24","v":14.327380952380951},14.511904761904761,14.616071428571429,14.708333333333334,14.583333333333334,14.910714285714285," ⑩＝⑧／④　原産国アメリカ"]
[null,null,null,null,12.178571428571429,12.37202380952381,12.479166666666666,12.568452380952381,12.443452380952381,12.761904761904761," ⑩＝⑧／④　原産国カナダ",null,null,null,null,12.178571428571429,12.37202380952381,12.479166666666666,12.568452380952381,12.443452380952381,12.761904761904761," ⑩＝⑧／④　原産国カナダ"]
[null,null,null,null,28.035714285714288,28.24702380952381,28.351190476190478,28.44345238095238,28.31845238095238,28.61904761904762," ⑩＝⑧／④　原産国チリ",null,null,null,null,28.035714285714288,28.24702380952381,28.351190476190478,28.44345238095238,28.31845238095238,28.61904761904762," ⑩＝⑧／④　原産国チリ"]
[null,null,null,null,18.267857142857142,18.166666666666668,18.142857142857142,17.800595238095237,18.107142857142858,17.717261904761905," ⑩＝⑧／④　原産国オマーン",null,null,null,null,18.267857142857142,18.166666666666668,18.142857142857142,17.800595238095237,18.107142857142858,17.717261904761905," ⑩＝⑧／④　原産国オマーン"]
[null,null,null,null,27.279761904761902,27.178571428571431,27.154761904761902,26.8125,27.11904761904762,26.464285714285712," ⑩＝⑧／④　原産国ナミビア",null,null,null,null,27.279761904761902,27.178571428571431,27.154761904761902,26.8125,27.11904761904762,26.464285714285712," ⑩＝⑧／④　原産国ナミビア"]
[null,null," 海上輸送費用","（千円/月）",{"$f":"E$129*E$131*E138*E144","v":650015.46391618333},{"$f":"F$129*F$131*F138*F144","v":414791.73083781771},137979.75074552189,391143.0484017079,31207.005823535666,59999.293535504192," ⑪＝⑤×⑦×⑨×⑩　原産国オーストラリア",null,null," 海上輸送費用","（千円/月）",{"$f":"P$129*P$131*P138*P144","v":32906.005156177234},{"$f":"Q$129*Q$131*Q138*Q144","v":32571.302982255052},142216.43209978225,88682.612861826317,212508.75511467905,238334.90772238441," ⑪＝⑤×⑦×⑨×⑩　原産国オーストラリア"]
[null,null,null,null,{"$f":"E$129*E$131*E139*E145","v":0},0,0,0,0,0," ⑪＝⑤×⑦×⑨×⑩　原産国アメリカ",null,null,null,null,{"$f":"P$129*P$131*P139*P145","v":0},0,0,0,0,0," ⑪＝⑤×⑦×⑨×⑩　原産国アメリカ"]
[null,null,null,null,0,0,0,0,0,0," ⑪＝⑤×⑦×⑨×⑩　原産国カナダ",null,null,null,null,0,0,0,0,0,0," ⑪＝⑤×⑦×⑨×⑩　原産国カナダ"]
[null,null,null,null,0,0,0,0,0,0," ⑪＝⑤×⑦×⑨×⑩　原産国チリ",null,null,null,null,0,0,0,0,0,0," ⑪＝⑤×⑦×⑨×⑩　原産国チリ"]
[null,null,null,null,0,0,0,0,0,0," ⑪＝⑤×⑦×⑨×⑩　原産国オマーン",null,null,null,null,0,0,0,0,0,0," ⑪＝⑤×⑦×⑨×⑩　原産国オマーン"]
[null,null,null,null,0,0,0,0,0,0," ⑪＝⑤×⑦×⑨×⑩　原産国ナミビア",null,null,null,null,0,0,0,0,0,0," ⑪＝⑤×⑦×⑨×⑩　原産国ナミビア"]
[null,null," 海上輸送費用　合計","（億円/月）",{"$f":"SUM(E150:J155)*1000/100000000","v":16.851362932602708},null,null,null,null,null,null,null,null," 海上輸送費用　合計","（億円/月）",{"$f":"SUM(P150:U155)*1000/100000000","v":7.4722001593710434}]
[null,null,"（※1）「統計解析による船舶諸元に関する研究－船舶の主要諸元の計画基準（案）－」（国土技術政策総合研究所研究報告、第28号2006年3月）",null,null,null,null,null,null,null,null,null,null,"（※1）「統計解析による船舶諸元に関する研究－船舶の主要諸元の計画基準（案）－」（国土技術政策総合研究所研究報告、第28号2006年3月）"]
[null,null,"（※2）「港湾整備事業の費用対効果分析マニュアル」（平成29年3月、国土交通省港湾局）",null,null,null,null,null,null,null,null,null,null,"（※2）「港湾整備事業の費用対効果分析マニュアル」（平成29年3月、国土交通省港湾局）"]
[null,null,"貯蔵費用",null,null,null,null,null,null,null,null,null,null,"貯蔵費用"]
[null,null,"液化水素",null,null,null,null,null,null,null,null,null,null,"液化アンモ二ア"]
[null,null,"実証期","単位","新潟港","直江津港","伏木富山港","金沢港","七尾港","敦賀港","備考",null,null,{"$f":"C161","v":"実証期"},"単位","新潟港","直江津港","伏木富山港","金沢港","七尾港","敦賀港","備考"]
[null,null," 年間需要量","（t/年）",{"$f":"①需要!$I$31","v":19954.569907599176},{"$f":"①需要!$I$63","v":12426.934294714742},{"$f":"①需要!$I$95","v":2953.7551446280995},{"$f":"①需要!$I$127","v":0.78200000000000014},{"$f":"①需要!$I$159","v":162.99527033311023},{"$f":"①需要!$I$191","v":17.446280991735538}," A：実証期の需要",null,null," 年間需要量","（t/年）",{"$f":"①需要!$I$30","v":0},{"$f":"①需要!$I$62","v":0},{"$f":"①需要!$I$94","v":83883.077849462381},{"$f":"①需要!$I$126","v":0},{"$f":"①需要!$I$158","v":171120.34968595562},{"$f":"①需要!$I$190","v":176298.99492284944}," A：実証期の需要"]
[null,null," 必要量","（１か月分）",1,1,1,1,1,1," B",null,null," 必要量","（１か月分）",1,1,1,1,1,1," B"]
[null,null," 月換算","（12か月/年）",12,12,12,12,12,12," C",null,null," 月換算","（12か月/年）",12,12,12,12,12,12," C"]
[null,null," 需要ピーク係数","－",{"$f":"③輸送・貯蔵入力!$C$18","v":1.1399999999999999},{"$f":"③輸送・貯蔵入力!$C$18","v":1.1399999999999999},{"$f":"③輸送・貯蔵入力!$C$18","v":1.1399999999999999},{"$f":"③輸送・貯蔵入力!$C$18","v":1.1399999999999999},{"$f":"③輸送・貯蔵入力!$C$18","v":1.1399999999999999},{"$f":"③輸送・貯蔵入力!$C$18","v":1.1399999999999999}," D",null,null," 需要ピーク係数","－",{"$f":"③輸送・貯蔵入力!$C$18","v":1.1399999999999999},{"$f":"③輸送・貯蔵入力!$C$18","v":1.1399999999999999},{"$f":"③輸送・貯蔵入力!$C$18","v":1.1399999999999999},{"$f":"③輸送・貯蔵入力!$C$18","v":1.1399999999999999},{"$f":"③輸送・貯蔵入力!$C$18","v":1.1399999999999999},{"$f":"③輸送・貯蔵入力!$C$18","v":1.1399999999999999}," D"]
[null,null," 月間需要量（ピーク月）","（t/月）",{"$f":"E162/E164*E165","v":1895.6841412219217},{"$f":"F162/F164*F165","v":1180.5587579979003},280.60673873966942,7.4290000000000009E-2,15.484550681645471,1.6573966942148759," E=A÷C×D",null,null," 月間需要量（ピーク月）","（t/月）",{"$f":"P162/P164*P165","v":0},{"$f":"Q162/Q164*Q165","v":0},7968.8923956989256,0,16256.433220165782,{"$f":"U162/U164*U165","v":16748.404517670697}," E=A÷C×D"]
[null,null," 備蓄タンク容量","（t/基）",2000,1500,500,500,500,500," F（E：月間需要量（ピーク月）を踏まえり５００トン刻みで設定　※最大7,100トン）",null,null," 備蓄タンク容量","（t/基）",1000,1000,8000,1000,17000,17000," F（E：月間需要量（ピーク月）を踏まえり1,0００トン刻みで設定　※最大81,８４0トン）"]
[null,null," 備蓄タンク基数","（基）",{"$f":"ROUNDUP(E166/E167,0)","v":1},{"$f":"ROUNDUP(F162/F167/F163/F164*F165,0)","v":1},{"$f":"ROUNDUP(G162/G167/G163/G164*G165,0)","v":1},{"$f":"ROUNDUP(H162/H167/H163/H164*H165,0)","v":1},{"$f":"ROUNDUP(I162/I167/I163/I164*I165,0)","v":1},{"$f":"ROUNDUP(J162/J167/J163/J164*J165,0)","v":1}," G=E÷F",null,null," 備蓄タンク基数","（基）",{"$f":"ROUNDUP(P166/P167,0)","v":0},{"$f":"ROUNDUP(Q162/Q167/Q163/Q164*Q165,0)","v":0},{"$f":"ROUNDUP(R162/R167/R163/R164*R165,0)","v":1},{"$f":"ROUNDUP(S162/S167/S163/S164*S165,0)","v":0},{"$f":"ROUNDUP(T162/T167/T163/T164*T165,0)","v":1},{"$f":"ROUNDUP(U162/U167/U163/U164*U165,0)","v":1}," G=E÷F"]
[null,null," タンク1基あたり整備費用","（億円/基）",{"$f":"60*(E167/10000/4)^(2/3)","v":8.1432528497847212},6.7221071198357469,3.2316520350478277,3.2316520350478277,3.2316520350478277,3.2316520350478277," H＝α万トンのタンクの整備費＝60億円×（α／4）2/3（※３）",null,null," タンク1基あたり整備費用","（億円/基）",{"$f":"60*(P167/10000/4)^(2/3)","v":5.1299278400300912},5.1299278400300912,20.519711360120368,5.1299278400300912,33.916461579840629,33.916461579840629," H＝α万トンのタンクの整備費＝60億円×（α／4）2/3（※３）"]
[null,null," タンク整備費用","（億円）",{"$f":"E168*E169","v":8.1432528497847212},{"$f":"F168*F169","v":6.7221071198357469},3.2316520350478277,3.2316520350478277,3.2316520350478277,3.2316520350478277," I ＝G×H",null,null," タンク整備費用","（億円）",{"$f":"P168*P169","v":0},{"$f":"Q168*Q169","v":0},20.519711360120368,0,33.916461579840629,33.916461579840629," I ＝G×H"]
[null,null," 貯蔵費用　合計","（億円）",{"$f":"SUM(E170:J170)","v":27.791968109811773},null,null,null,null,null,null,null,null," 貯蔵費用　合計","（億円）",{"$f":"SUM(P170:U170)","v":88.352634519801626}]
[]
[null,null,"2030年","単位","新潟港","直江津港","伏木富山港","金沢港※","七尾港※","敦賀港※","備考",null,null,{"$f":"C173","v":"2030年"},"単位","新潟港","直江津港","伏木富山港","金沢港","七尾港","敦賀港","備考"]
[null,null," 年間需要量","（t/年）",{"$f":"①需要!$J$31-①需要!$I$31","v":23898.941864520431},{"$f":"①需要!$J$63-①需要!$I$63","v":14100.395799883885},{"$f":"①需要!$J$95-①需要!$I$95","v":4736.4041333511586},{"$f":"①需要!$J$127-①需要!$I$127","v":455.42305318026979},{"$f":"①需要!$J$159-①需要!$I$159","v":624.37946400924784},{"$f":"①需要!$J$191-①需要!$I$191","v":2335.1847389148384}," A：2030年の需要－実証期の需要（2030年までの需要分※実証期分までは整備済）",null,null," 年間需要量","（t/年）",{"$f":"①需要!$J$30-①需要!$I$30","v":25051.338639177342},{"$f":"①需要!$J$62-①需要!$I$62","v":10278.211506811411},{"$f":"①需要!$J$94-①需要!$I$94","v":262607.33645869774},{"$f":"①需要!$J$126-①需要!$I$126","v":4183.1502258324472},{"$f":"①需要!$J$158-①需要!$I$158","v":517588.06595036603},{"$f":"①需要!$J$190-①需要!$I$190","v":543690.8791930608}," A：2030年の需要－実証期の需要（2030年までの需要分※実証期分までは整備済）"]
[null,null," 必要量","（１か月分）",1,1,1,1,1,1," B",null,null," 必要量","（１か月分）",1,1,1,1,1,1," B"]
[null,null," 月換算","（12か月/年）",12,12,12,12,12,12," C",null,null," 月換算","（12か月/年）",12,12,12,12,12,12," C"]
[null,null," 需要ピーク係数","－",{"$f":"③輸送・貯蔵入力!$C$18","v":1.1399999999999999},{"$f":"③輸送・貯蔵入力!$C$18","v":1.1399999999999999},{"$f":"③輸送・貯蔵入力!$C$18","v":1.1399999999999999},{"$f":"③輸送・貯蔵入力!$C$18","v":1.1399999999999999},{"$f":"③輸送・貯蔵入力!$C$18","v":1.1399999999999999},{"$f":"③輸送・貯蔵入力!$C$18","v":1.1399999999999999}," D",null,null," 需要ピーク係数","－",{"$f":"③輸送・貯蔵入力!$C$18","v":1.1399999999999999},{"$f":"③輸送・貯蔵入力!$C$18","v":1.1399999999999999},{"$f":"③輸送・貯蔵入力!$C$18","v":1.1399999999999999},{"$f":"③輸送・貯蔵入力!$C$18","v":1.1399999999999999},{"$f":"③輸送・貯蔵入力!$C$18","v":1.1399999999999999},{"$f":"③輸送・貯蔵入力!$C$18","v":1.1399999999999999}," D"]
[null,null," 月間需要量（ピーク月）","（t/月）",{"$f":"E174/E176*E177","v":2270.399477129441},{"$f":"F174/F176*F177","v":1339.537600988969},449.95839266836003,43.265190052125632,59.316049080878543,221.84255019690963," E=A÷C×D",null,null," 月間需要量（ピーク月）","（t/月）",{"$f":"P174/P176*P177","v":2379.8771707218475},{"$f":"Q174/Q176*Q177","v":976.43009314708388},24947.696963576283,397.39927145408245,49170.866265284771,51650.633523340774," E=A÷C×D"]
[null,null," 備蓄タンク容量","（t/基）",2500,1500,500,500,500,500," F（E：月間需要量（ピーク月）を踏まえり５００トン刻みで設定　※最大7,100トン）",null,null," 備蓄タンク容量","（t/基）",3000,1000,25000,1000,49000,52000," F（E：月間需要量（ピーク月）を踏まえり１,0００トン刻みで設定　※最大81,８４0トン）"]
[null,null," 備蓄タンク基数","（基）",{"$f":"ROUNDUP(E178/E179,0)","v":1},{"$f":"ROUNDUP(F174/F179/F175/F176*F177,0)","v":1},{"$f":"ROUNDUP(G174/G179/G175/G176*G177,0)","v":1},{"$f":"ROUNDUP(H174/H179/H175/H176*H177,0)","v":1},{"$f":"ROUNDUP(I174/I179/I175/I176*I177,0)","v":1},{"$f":"ROUNDUP(J174/J179/J175/J176*J177,0)","v":1}," G=E÷F",null,null," 備蓄タンク基数","（基）",{"$f":"ROUNDUP(P178/P179,0)","v":1},{"$f":"ROUNDUP(Q174/Q179/Q175/Q176*Q177,0)","v":1},{"$f":"ROUNDUP(R174/R179/R175/R176*R177,0)","v":1},{"$f":"ROUNDUP(S174/S179/S175/S176*S177,0)","v":1},{"$f":"ROUNDUP(T174/T179/T175/T176*T177,0)","v":2},{"$f":"ROUNDUP(U174/U179/U175/U176*U177,0)","v":1}," G=E÷F"]
[null,null," タンク1基あたり整備費用","（億円/基）",{"$f":"60*(E179/10000/4)^(2/3)","v":9.4494078742115502},6.7221071198357469,3.2316520350478277,3.2316520350478277,3.2316520350478277,3.2316520350478277," H＝α万トンのタンクの整備費＝60億円×（α／4）2/3（※４）",null,null," タンク1基あたり整備費用","（億円/基）",{"$f":"60*(P179/10000/4)^(2/3)","v":10.670679913470188},5.1299278400300912,43.860266073192989,5.1299278400300912,68.692392513960385,71.468305511785957," H＝α万トンのタンクの整備費＝60億円×（α／4）2/3（※３）"]
[null,null," タンク整備費用","（億円）",{"$f":"E180*E181","v":9.4494078742115502},{"$f":"F180*F181","v":6.7221071198357469},3.2316520350478277,0,0,0," I ＝G×H",null,null," タンク整備費用","（億円）",{"$f":"P180*P181","v":10.670679913470188},{"$f":"Q180*Q181","v":5.1299278400300912},43.860266073192989,5.1299278400300912,137.38478502792077,71.468305511785957," I ＝G×H"]
[null,null," 貯蔵費用　合計","（億円）",{"$f":"SUM(E182:J182)","v":19.403167029095123},null,null,null,null,null,null,null,null," 貯蔵費用　合計","（億円）",{"$f":"SUM(P182:U182)","v":273.64389220643011}]
[null,null,"※金沢港、七尾港、敦賀港は実証期で2030年の需要を賄える規模のタンクが整備済であるため、整備費用はかからないことを想定する"]
[null,null,"移行期","単位","新潟港","直江津港","伏木富山港","金沢港","七尾港","敦賀港","備考",null,null,{"$f":"C185","v":"移行期"},"単位","新潟港","直江津港","伏木富山港","金沢港","七尾港","敦賀港","備考"]
[null,null," 年間需要量","（t/年）",{"$f":"①需要!$K$31-①需要!$J$31","v":237189.29914134473},{"$f":"①需要!$K$63-①需要!$J$63","v":158882.12355013093},{"$f":"①需要!$K$95-①需要!$J$95","v":65827.184732704656},{"$f":"①需要!$K$127-①需要!$J$127","v":17635.841329058389},{"$f":"①需要!$K$159-①需要!$J$159","v":19274.096594372964},{"$f":"①需要!$K$191-①需要!$J$191","v":25272.257052694622}," A：移行期の需要－2030年の需要（移行期までの需要分※2030年分までは整備済）",null,null," 年間需要量","（t/年）",{"$f":"①需要!$K$30-①需要!$J$30","v":216829.82905800804},{"$f":"①需要!$K$62-①需要!$J$62","v":197113.20782431387},{"$f":"①需要!$K$94-①需要!$J$94","v":500209.74026113207},{"$f":"①需要!$K$126-①需要!$J$126","v":134342.22910633634},{"$f":"①需要!$K$158-①需要!$J$158","v":733368.33634051413},{"$f":"①需要!$K$190-①需要!$J$190","v":767224.29957276641}," A：移行期の需要－2030年の需要（移行期までの需要分※2030年分までは整備済）"]
[null,null," 必要量","（１か月分）",1,1,1,1,1,1," B",null,null," 必要量","（１か月分）",1,1,1,1,1,1," B"]
[null,null," 月換算","（12か月/年）",12,12,12,12,12,12," C",null,null," 月換算","（12か月/年）",12,12,12,12,12,12," C"]
[null,null," 需要ピーク係数","－",{"$f":"③輸送・貯蔵入力!$C$18","v":1.1399999999999999},{"$f":"③輸送・貯蔵入力!$C$18","v":1.1399999999999999},{"$f":"③輸送・貯蔵入力!$C$18","v":1.1399999999999999},{"$f":"③輸送・貯蔵入力!$C$18","v":1.1399999999999999},{"$f":"③輸送・貯蔵入力!$C$18","v":1.1399999999999999},{"$f":"③輸送・貯蔵入力!$C$18","v":1.1399999999999999}," D",null,null," 需要ピーク係数","－",{"$f":"③輸送・貯蔵入力!$C$18","v":1.1399999999999999},{"$f":"③輸送・貯蔵入力!$C$18","v":1.1399999999999999},{"$f":"③輸送・貯蔵入力!$C$18","v":1.1399999999999999},{"$f":"③輸送・貯蔵入力!$C$18","v":1.1399999999999999},{"$f":"③輸送・貯蔵入力!$C$18","v":1.1399999999999999},{"$f":"③輸送・貯蔵入力!$C$18","v":1.1399999999999999}," D"]
[null,null," 月間需要量（ピーク月）","（t/月）",{"$f":"E186/E188*E189","v":22532.983418427746},{"$f":"F186/F188*F189","v":15093.801737262436},{"$f":"G186/G188*G189","v":6253.5825496069419},{"$f":"H186/H188*H189","v":1675.4049262605467},1831.0391764654316,2400.8644200059889," E=A÷C×D",null,null," 月間需要量（ピーク月）","（t/月）",{"$f":"P186/P188*P189","v":20598.833760510759},{"$f":"Q186/Q188*Q189","v":18725.754743309815},47519.92532480754,12762.511765101952,69669.991952348835,72886.308459412801," E=A÷C×D"]
[null,null," 備蓄タンク容量","（t/基）",7100,7100,6500,2000,2000,2500," F（E：月間需要量（ピーク月）を踏まえり５００トン刻みで設定　※最大7,100トン）",null,null," 備蓄タンク容量","（t/基）",21000,19000,47000,13000,69000,73000," F（E：月間需要量（ピーク月）を踏まえり1,0００トン刻みで設定　※最大81,８４0トン）"]
[null,null," 備蓄タンク基数","（基）",{"$f":"ROUNDUP(E190/E191,0)","v":4},{"$f":"ROUNDUP(F186/F191/F187/F188*F189,0)","v":3},{"$f":"ROUNDUP(G186/G191/G187/G188*G189,0)","v":1},{"$f":"ROUNDUP(H186/H191/H187/H188*H189,0)","v":1},{"$f":"ROUNDUP(I186/I191/I187/I188*I189,0)","v":1},{"$f":"ROUNDUP(J186/J191/J187/J188*J189,0)","v":1}," G=E÷F",null,null," 備蓄タンク基数","（基）",{"$f":"ROUNDUP(P190/P191,0)","v":1},{"$f":"ROUNDUP(Q186/Q191/Q187/Q188*Q189,0)","v":1},{"$f":"ROUNDUP(R186/R191/R187/R188*R189,0)","v":2},{"$f":"ROUNDUP(S186/S191/S187/S188*S189,0)","v":1},{"$f":"ROUNDUP(T186/T191/T187/T188*T189,0)","v":2},{"$f":"ROUNDUP(U186/U191/U187/U188*U189,0)","v":1}," G=E÷F"]
[null,null," タンク1基あたり整備費用","（億円/基）",{"$f":"60*(E191/10000/4)^(2/3)","v":18.950331956043552},18.950331956043552,17.867076377946489,8.1432528497847212,8.1432528497847212,9.4494078742115502," H＝α万トンのタンクの整備費＝60億円×（α／4）2/3（※３）",null,null," タンク1基あたり整備費用","（億円/基）",{"$f":"60*(P191/10000/4)^(2/3)","v":39.04727993718889},36.52697074567287,66.810259936978753,28.362215837948426,86.299971042465643,89.603814078180591," H＝α万トンのタンクの整備費＝60億円×（α／4）2/3（※３）"]
[null,null," タンク整備費用","（億円）",{"$f":"E192*E193","v":75.801327824174209},{"$f":"F192*F193","v":56.850995868130653},17.867076377946489,8.1432528497847212,8.1432528497847212,9.4494078742115502," I ＝G×H",null,null," タンク整備費用","（億円）",{"$f":"P192*P193","v":39.04727993718889},{"$f":"Q192*Q193","v":36.52697074567287},133.62051987395751,28.362215837948426,172.59994208493129,89.603814078180591," I ＝G×H"]
[null,null," 貯蔵費用　合計","（億円）",{"$f":"SUM(E194:J194)","v":176.25531364403233},null,null,null,null,null,null,null,null," 貯蔵費用　合計","（億円）",{"$f":"SUM(P194:U194)","v":499.76074255787955}]
[]
[null,null,"2050年","単位","新潟港","直江津港","伏木富山港","金沢港","七尾港","敦賀港","備考",null,null,{"$f":"C197","v":"2050年"},"単位","新潟港","直江津港","伏木富山港","金沢港","七尾港","敦賀港","備考"]
[null,null," 年間需要量","（t/年）",{"$f":"①需要!$L$31-①需要!$K$31","v":1398622.5693340597},{"$f":"①需要!$L$63-①需要!$K$63","v":881420.97714462259},{"$f":"①需要!$L$95-①需要!$K$95","v":238989.55390737826},{"$f":"①需要!$L$127-①需要!$K$127","v":6844.8798983201814},{"$f":"①需要!$L$159-①需要!$K$159","v":17898.247983451016},{"$f":"①需要!$L$191-①需要!$K$191","v":23601.288857725169}," A：2050年の需要－移行期の需要（2050年までの需要分※移行期分までは整備済）",null,null," 年間需要量","（t/年）",{"$f":"①需要!$L$30-①需要!$K$30","v":242686.81689073375},{"$f":"①需要!$L$62-①需要!$K$62","v":208062.79365908226},{"$f":"①需要!$L$94-①需要!$K$94","v":1266518.3684133778},{"$f":"①需要!$L$126-①需要!$K$126","v":138793.92906335159},{"$f":"①需要!$L$158-①需要!$K$158","v":2277947.0501377974},{"$f":"①需要!$L$190-①需要!$K$190","v":2336178.4222276551}," A：2050年の需要－移行期の需要（2050年までの需要分※移行期分までは整備済）"]
[null,null," 必要量","（１か月分）",1,1,1,1,1,1," B",null,null," 必要量","（１か月分）",1,1,1,1,1,1," B"]
[null,null," 月換算","（12か月/年）",12,12,12,12,12,12," C",null,null," 月換算","（12か月/年）",12,12,12,12,12,12," C"]
[null,null," 需要ピーク係数","－",{"$f":"③輸送・貯蔵入力!$C$18","v":1.1399999999999999},{"$f":"③輸送・貯蔵入力!$C$18","v":1.1399999999999999},{"$f":"③輸送・貯蔵入力!$C$18","v":1.1399999999999999},{"$f":"③輸送・貯蔵入力!$C$18","v":1.1399999999999999},{"$f":"③輸送・貯蔵入力!$C$18","v":1.1399999999999999},{"$f":"③輸送・貯蔵入力!$C$18","v":1.1399999999999999}," D",null,null," 需要ピーク係数","－",{"$f":"③輸送・貯蔵入力!$C$18","v":1.1399999999999999},{"$f":"③輸送・貯蔵入力!$C$18","v":1.1399999999999999},{"$f":"③輸送・貯蔵入力!$C$18","v":1.1399999999999999},{"$f":"③輸送・貯蔵入力!$C$18","v":1.1399999999999999},{"$f":"③輸送・貯蔵入力!$C$18","v":1.1399999999999999},{"$f":"③輸送・貯蔵入力!$C$18","v":1.1399999999999999}," D"]
[null,null," 月間需要量（ピーク月）","（t/月）",{"$f":"E198/E200*E201","v":132869.14408673564},{"$f":"F198/F200*F201","v":83734.992828739138},22704.007621200933,650.26359034041718,1700.3335584278464,2242.1224414838907," E=A÷C×D",null,null," 月間需要量（ピーク月）","（t/月）",{"$f":"P198/P200*P201","v":23055.247604619704},{"$f":"Q198/Q200*Q201","v":19765.965397612814},120319.24499927089,13185.423261018401,216404.96976309075,221936.9501116272," E=A÷C×D"]
[null,null," 備蓄タンク容量","（t/基）",7100,7100,7100,1000,2000,2500," F（E：月間需要量（ピーク月）を踏まえり５００トン刻みで設定　※最大7,100トン）",null,null," 備蓄タンク容量","（t/基）",23000,20000,81840,14000,81840,81840," F（E：月間需要量（ピーク月）を踏まえり1,0００トン刻みで設定　※最大81,８４0トン）"]
[null,null," 備蓄タンク基数","（基）",{"$f":"ROUNDUP(E202/E203,0)","v":19},{"$f":"ROUNDUP(F198/F203/F199/F200*F201,0)","v":12},{"$f":"ROUNDUP(G198/G203/G199/G200*G201,0)","v":4},{"$f":"ROUNDUP(H198/H203/H199/H200*H201,0)","v":1},{"$f":"ROUNDUP(I198/I203/I199/I200*I201,0)","v":1},{"$f":"ROUNDUP(J198/J203/J199/J200*J201,0)","v":1}," G=E÷F",null,null," 備蓄タンク基数","（基）",{"$f":"ROUNDUP(P202/P203,0)","v":2},{"$f":"ROUNDUP(Q198/Q203/Q199/Q200*Q201,0)","v":1},{"$f":"ROUNDUP(R198/R203/R199/R200*R201,0)","v":2},{"$f":"ROUNDUP(S198/S203/S199/S200*S201,0)","v":1},{"$f":"ROUNDUP(T198/T203/T199/T200*T201,0)","v":3},{"$f":"ROUNDUP(U198/U203/U199/U200*U201,0)","v":3}," G=E÷F"]
[null,null," タンク1基あたり整備費用","（億円/基）",{"$f":"60*(E203/10000/4)^(2/3)","v":18.950331956043552},18.950331956043552,18.950331956043552,5.1299278400300912,8.1432528497847212,9.4494078742115502," H＝α万トンのタンクの整備費＝60億円×（α／4）2/3（※３）",null,null," タンク1基あたり整備費用","（億円/基）",{"$f":"60*(P203/10000/4)^(2/3)","v":41.488698717845956},37.797631496846193,96.698930321715025,29.798651651378059,96.698930321715025,96.698930321715025," H＝α万トンのタンクの整備費＝60億円×（α／4）2/3（※３）"]
[null,null," タンク整備費用","（億円）",{"$f":"E204*E205","v":360.0563071648275},{"$f":"F204*F205","v":227.40398347252261},75.801327824174209,5.1299278400300912,8.1432528497847212,9.4494078742115502," I ＝G×H",null,null," タンク整備費用","（億円）",{"$f":"P204*P205","v":82.977397435691913},{"$f":"Q204*Q205","v":37.797631496846193},193.39786064343005,29.798651651378059,290.09679096514509,290.09679096514509," I ＝G×H"]
[null,null," 貯蔵費用　合計","（億円）",{"$f":"SUM(E206:J206)","v":685.98420702555075},null,null,null,null,null,null,null,null," 貯蔵費用　合計","（億円）",{"$f":"SUM(P206:U206)","v":924.16512315763634}]
[null,null,"（※３）国土交通省資料より、メーカーで用いられているタンク整備費用の簡易予測式（α万トンのタンクの整備費＝60億円×（α／4）2/3 ）より",null,null,null,null,null,null,null,null,null,null,"（※３）国土交通省資料より、メーカーで用いられているタンク整備費用の簡易予測式（α万トンのタンクの整備費＝60億円×（α／4）2/3 ）より"]
[]
[null,null,"04広域連携輸送を前提とした必要な施設や用地の整理\\【一例】アンモニアの最適な海上輸送網に関する検討結果.pdf",null,null,null,null,null,"P17",null,null,null,null,"04広域連携輸送を前提とした必要な施設や用地の整理\\【一例】アンモニアの最適な海上輸送網に関する検討結果.pdf",null,null,null,null,null,"P1７"]

{"sheet":"直送方式（ｼﾅﾘｵ2）その他月","index":29,"n_rows":210,"n_cols":37,"rows_kept":210,"cut":false,"hidden":true,"merged":[[156,2,156,10],[156,13,156,21],[157,2,157,10],[157,13,157,21],[182,4,182,9],[182,15,182,20],[194,4,194,9],[194,15,194,20],[149,2,154,2],[149,3,154,3],[149,13,154,13],[149,14,154,14],[155,4,155,9],[155,15,155,20],[137,2,142,2],[137,3,142,3],[137,13,142,13],[137,14,142,14],[143,2,148,2],[143,3,148,3],[143,13,148,13],[143,14,148,14],[123,2,126,2],[123,13,126,13],[131,2,136,2],[131,3,136,3],[131,13,136,13],[131,14,136,14],[113,2,118,2],[113,3,118,3],[113,13,118,13],[113,14,118,14],[119,4,119,9],[119,15,119,20],[101,2,106,2],[101,3,106,3],[101,13,106,13],[101,14,106,14],[107,2,112,2],[107,3,112,3],[107,13,112,13],[107,14,112,14],[87,2,90,2],[87,13,90,13],[95,2,100,2],[95,3,100,3],[95,13,100,13],[95,14,100,14],[77,2,82,2],[77,3,82,3],[77,13,82,13],[77,14,82,14],[83,4,83,9],[83,15,83,20],[65,2,70,2],[65,3,70,3],[65,13,70,13],[65,14,70,14],[71,2,76,2],[71,3,76,3],[71,13,76,13],[71,14,76,14],[23,14,28,14],[26,25,26,30],[47,4,47,9],[47,15,47,20],[51,2,54,2],[51,13,54,13],[59,2,64,2],[59,3,64,3],[59,13,64,13],[59,14,64,14],[35,2,40,2],[35,3,40,3],[35,13,40,13],[35,14,40,14],[41,2,46,2],[41,3,46,3],[41,13,46,13],[41,14,46,14],[206,4,206,9],[206,15,206,20],[158,2,158,10],[158,13,158,21],[2,2,3,2],[6,2,6,5],[10,2,10,21],[13,24,13,30],[14,25,14,30],[15,2,18,2],[15,13,18,13],[18,25,18,30],[170,4,170,9],[170,15,170,20],[29,2,34,2],[29,3,34,3],[29,13,34,13],[29,14,34,14],[30,25,30,30],[34,25,34,30],[22,25,22,30],[23,2,28,2],[23,3,28,3],[23,13,28,13]]}
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"係数","月数","年需要（120と仮定）","月平均",null,null,null,null,null,null,null,"船速","https://www.mol-service.com/ja/blog/vessel-speed-and-sailing-days",null,null,null,null,null,null,null,null,14,"ノット"]
[null,null,null,"重量（kg）","体積（m3）","密度（t/m3）",null,null,null,null,null,null,null,"その他月",1.1299999999999999,4,{"$f":"R5*P3*O3","v":45.199999999999996},"－",null,null,null,null,null,null,null,null,"https://eneken.ieej.or.jp/data/pdf/1359.pdf",null,null,null,null,null,null,null,"ｐ23",19,"ノット"]
[null,null,null,null,"※液体",null,null,null,null,null,null,null,null,"その他月",{"$f":"(Q4/P4)/R5","v":0.93500000000000016},8,{"$f":"Q5-Q3","v":74.800000000000011},"－",null,null,null,null,null,null,null,null,"https://www.mhi.co.jp/technology/review/pdf/473/473020.pdf",null,null,null,null,null,null,null,"ｐ22","15～17","ノット"]
[null,null," 液化水素",54.1,0.76400000000000001,{"$f":"D5/1000/E5","v":7.0811518324607331E-2}," ② 現在開発中の運搬船　16万GT （L=346m、B=57m、d=9.5m） を想定 （※1）",null,null,null,null,null,null,"合計",1,12,120,10,null,null,null,null,null,null,null,null,"https://nippon.zaidan.info/seikabutsu/1998/00651/contents/079.htm",null,null,null,null,null,null,null,null,13,"ノット"]
[null,null," 液化アンモニア",352,0.51600000000000001,{"$f":"D6/1000/E6","v":0.68217054263565891}," ② 現在開発中の運搬船　5万GT （L=230m、B=36.6m、d=12.0m） を想定 （※1）",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"04広域連携輸送を前提とした必要な施設や用地の整理\\【一例】アンモニアの最適な海上輸送網に関する検討結果.pdf",null,null,null,null,null,null,null,"P15",14,"ノット"]
[null,null,"出典：「港湾脱炭素化推進計画」作成マニュアル（2023年3月、国土交通省港湾局）"]
[]
[null,null,"入力項目"]
[]
[null,null,"海上輸送費用　シナリオ２（その他月　※８か月）"]
[null,null,"液化水素",null,null,null,null,null,null,null,null,null,null,"液化アンモ二ア"]
[]
[null,null,"実証期","単位","新潟港","直江津港","伏木富山港","金沢港","七尾港","敦賀港","備考",null,null,{"$f":"C14","v":"実証期"},"単位","新潟港","直江津港","伏木富山港","金沢港","七尾港","敦賀港","備考",null,null,"海上輸送距離（海里）"]
[null,null," 密度","（t/m3）",{"$f":"$F$5","v":7.0811518324607331E-2},{"$f":"$F$5","v":7.0811518324607331E-2},7.0811518324607331E-2,7.0811518324607331E-2,7.0811518324607331E-2,7.0811518324607331E-2," ①",null,null," 密度","（t/m3）",0.68217054263565891,0.68217054263565891,0.68217054263565891,0.68217054263565891,0.68217054263565891,0.68217054263565891," ①",null,null,"出発港","ダーウィン港（オーストラリア）"]
[null,null," 運搬船積載量","（m3/隻）",25870.000000000004,25870.000000000004,3556,1250,1250,3556," ② 港湾施設能力及び対象船舶一覧より、需要量に合わせた船型を設定",null,null," 運搬船積載量","（m3/隻）",0,0,17099,0,34198,34198," ②港湾施設能力及び対象船舶一覧より、需要量に合わせた船型を設定",null,null,"到着港","新潟港","直江津港","伏木富山港","金沢港","七尾港","敦賀港"]
[null,null,null,"（t/隻）",{"$f":"E16*E15","v":1831.8939790575919},1831.8939790575919,251.80575916230367,88.514397905759168,{"$f":"I16*I15","v":88.514397905759168},251.80575916230367," ③=②×①",null,null,null,"（t/隻）",{"$f":"P16*P15","v":0},0,11664.434108527132,0,{"$f":"T16*T15","v":23328.868217054263},23328.868217054263," ③=②×①",null,null,"距離",3441,3406,3399,3283,3386,3255]
[null,null,null,"(GT)",20000,20000,4505,8000,8000,4505,"港湾施設能力及び対象船舶一覧より、需要量に合わせた船型を設定",null,null,null,"(GT)",0,0,10000,0,20000,20000,"　港湾施設能力及び対象船舶一覧より、需要量に合わせた船型を設定"]
[null,null,null,"(DWT)",{"$f":"E18/1.3702","v":14596.409283316303},{"$f":"F18/1.3702","v":14596.409283316303},3287.8411910669975,5838.5637133265209,5838.5637133265209,3287.8411910669975," LNG船のDWTとGTの関係：DWT=GT/1.3702 より （※１）",null,null,null,"(DWT)",{"$f":"P18/0.8447","v":0},0,11838.522552385462,0,{"$f":"T18/0.8447","v":23677.045104770925},23677.045104770925,"　LPG船のDWTとGTの関係：DWT=GT/0.8447 より （※1）",null,null,"出発港","ロサンゼルス港（アメリカ）"]
[null,null," 船速（外航）","（ノット）",14,14,14,14,14,14," ④ 国土交通省検討資料より",null,null," 船速（外航）","（ノット）",14,14,14,14,14,14," ④ 国土交通省検討資料より",null,null,"到着港","新潟港","直江津港","伏木富山港","金沢港","七尾港","敦賀港"]
[null,null," 海上輸送費用原単位","（千円/日･隻）",{"$f":"45.432*E19^(0.4019)","v":2142.7541067300813},{"$f":"45.432*F19^(0.4019)","v":2142.7541067300813},1177.0863381909896,1482.6554784239106,1482.6554784239106,1177.0863381909896," ⑤ 海上輸送費用原単位算定式より （※2）",null,null," 海上輸送費用原単位","（千円/日･隻）",{"$f":"45.432*P18^(0.4019)","v":0},{"$f":"45.432*Q18^(0.4019)","v":0},1840.6103325455917,0,2431.9005499007585,2431.9005499007585," ⑤ 海上輸送費用原単位算定式より （※2）",null,null,"距離",4814,4876,4911,4942,4900,5010]
[null,null," 月間需要量","（t/その他月）",{"$f":"①需要!$I$31/12*$O$4","v":1554.7935719671027},{"$f":"①需要!$I$63/12*$O$4","v":968.265297129857},{"$f":"①需要!$I$95/12*$O$4","v":230.14675501893947},{"$f":"①需要!$I$127/12*$O$4","v":6.0930833333333358E-2},{"$f":"①需要!$I$159/12*$O$4","v":12.700048146788175},{"$f":"①需要!$I$191/12*$O$4","v":1.3593560606060608}," ⑥",null,null," 月間需要量","（t/その他月）",{"$f":"①需要!$I$30/12*$O$4","v":0},{"$f":"①需要!$I$62/12*$O$4","v":0},{"$f":"①需要!$I$94/12*$O$4","v":6535.8898157706117},{"$f":"①需要!$I$126/12*$O$4","v":0},{"$f":"①需要!$I$158/12*$O$4","v":13333.127246364043},{"$f":"①需要!$I$190/12*$O$4","v":13736.630021072022}," ⑥"]
[null,null," 月間寄港回数","（回/月）",{"$f":"ROUNDUP(E22/E17,0)","v":1},{"$f":"ROUNDUP(F22/F17,0)","v":1},{"$f":"ROUNDUP(G22/G17,0)","v":1},1,1,1," ⑦＝⑥／③",null,null," 月間寄港回数","（回/月）",{"$f":"IFERROR(ROUNDUP(P22/P17,0),0)","v":0},{"$f":"IFERROR(ROUNDUP(Q22/Q17,0),0)","v":0},1,0,1,1," ⑦＝⑥／③",null,null,"出発港","バンクーバー港（カナダ）"]
[null,null," 海上輸送距離","（海里）",{"$f":"Z$17","v":3441},3406,3399,3283,3386,3255," ⑧　原産国オーストラリア",null,null," 海上輸送距離","（海里）",{"$f":"E24","v":3441},{"$f":"F24","v":3406},3399,3283,3386,3255," ⑧　原産国オーストラリア",null,null,"到着港","新潟港","直江津港","伏木富山港","金沢港","七尾港","敦賀港"]
[null,null,null,null,{"$f":"Z$21","v":4814},4876,4911,4942,4900,5010," ⑧　原産国アメリカ",null,null,null,null,{"$f":"E25","v":4814},4876,4911,4942,4900,5010," ⑧　原産国アメリカ",null,null,"距離",4092,4157,4193,4223,4181,4288]
[null,null,null,null,{"$f":"Z$25","v":4092},4157,4193,4223,4181,4288," ⑧　原産国カナダ",null,null,null,null,4092,4157,4193,4223,4181,4288," ⑧　原産国カナダ"]
[null,null,null,null,{"$f":"Z$29","v":9420},9491,9526,9557,9515,9616," ⑧　原産国チリ",null,null,null,null,9420,9491,9526,9557,9515,9616," ⑧　原産国チリ",null,null,"出発港","バルパライソ港（チリ）"]
[null,null,null,null,{"$f":"Z$33","v":6138},6104,6096,5981,6084,5953," ⑧　原産国オマーン",null,null,null,null,6138,6104,6096,5981,6084,5953," ⑧　原産国オマーン",null,null,"到着港","新潟港","直江津港","伏木富山港","金沢港","七尾港","敦賀港"]
[null,null,null,null,{"$f":"Z$37","v":9166},9132,9124,9009,9112,8892," ⑧　原産国ナミビア",null,null,null,null,9166,9132,9124,9009,9112,8892," ⑧　原産国ナミビア",null,null,"距離",9420,9491,9526,9557,9515,9616]
[null,null,"シナリオ設定","（％）",1,1,1,1,1,1," ⑨　原産国オーストラリア",null,null,"シナリオ設定","（％）",{"$f":"E30","v":1},1,1,1,1,1," ⑨　原産国オーストラリア"]
[null,null,null,null,0,0,0,0,0,0," ⑨　原産国アメリカ",null,null,null,null,{"$f":"E31","v":0},0,0,0,0,0," ⑨　原産国アメリカ",null,null,"出発港","スルタンカブース港（オマーン）"]
[null,null,null,null,0,0,0,0,0,0," ⑨　原産国カナダ",null,null,null,null,0,0,0,0,0,0," ⑨　原産国カナダ",null,null,"到着港","新潟港","直江津港","伏木富山港","金沢港","七尾港","敦賀港"]
[null,null,null,null,0,0,0,0,0,0," ⑨　原産国チリ",null,null,null,null,0,0,0,0,0,0," ⑨　原産国チリ",null,null,"距離",6138,6104,6096,5981,6084,5953]
[null,null,null,null,0,0,0,0,0,0," ⑨　原産国オマーン",null,null,null,null,0,0,0,0,0,0," ⑨　原産国オマーン"]
[null,null,null,null,0,0,0,0,0,0," ⑨　原産国ナミビア",null,null,null,null,0,0,0,0,0,0," ⑨　原産国ナミビア",null,null,"出発港","ウォルビスベイ港（ナミビア）"]
[null,null," 海上輸送日数","（日）",{"$f":"E24/E$20/24","v":10.241071428571429},{"$f":"F24/F$20/24","v":10.136904761904761},10.116071428571429,9.7708333333333339,10.077380952380953,9.6875," ⑩＝⑧／④　原産国オーストラリア",null,null," 海上輸送日数","（日）",{"$f":"P24/P$20/24","v":10.241071428571429},{"$f":"Q24/Q$20/24","v":10.136904761904761},10.116071428571429,9.7708333333333339,10.077380952380953,9.6875," ⑩＝⑧／④　原産国オーストラリア",null,null,"到着港","新潟港","直江津港","伏木富山港","金沢港","七尾港","敦賀港"]
[null,null,null,null,{"$f":"E25/E$20/24","v":14.327380952380951},14.511904761904761,14.616071428571429,14.708333333333334,14.583333333333334,14.910714285714285," ⑩＝⑧／④　原産国アメリカ",null,null,null,null,{"$f":"P25/P$20/24","v":14.327380952380951},14.511904761904761,14.616071428571429,14.708333333333334,14.583333333333334,14.910714285714285," ⑩＝⑧／④　原産国アメリカ",null,null,"距離",9166,9132,9124,9009,9112,8892]
[null,null,null,null,12.178571428571429,12.37202380952381,12.479166666666666,12.568452380952381,12.443452380952381,12.761904761904761," ⑩＝⑧／④　原産国カナダ",null,null,null,null,12.178571428571429,12.37202380952381,12.479166666666666,12.568452380952381,12.443452380952381,12.761904761904761," ⑩＝⑧／④　原産国カナダ",null,null,"出典：IHS Fairplay「distance table」"]
[null,null,null,null,28.035714285714288,28.24702380952381,28.351190476190478,28.44345238095238,28.31845238095238,28.61904761904762," ⑩＝⑧／④　原産国チリ",null,null,null,null,28.035714285714288,28.24702380952381,28.351190476190478,28.44345238095238,28.31845238095238,28.61904761904762," ⑩＝⑧／④　原産国チリ"]
[null,null,null,null,18.267857142857142,18.166666666666668,{"$f":"G28/G$20/24","v":18.142857142857142},17.800595238095237,18.107142857142858,17.717261904761905," ⑩＝⑧／④　原産国オマーン",null,null,null,null,18.267857142857142,18.166666666666668,18.142857142857142,17.800595238095237,18.107142857142858,17.717261904761905," ⑩＝⑧／④　原産国オマーン"]
[null,null,null,null,27.279761904761902,27.178571428571431,27.154761904761902,26.8125,27.11904761904762,{"$f":"J29/J$20/24","v":26.464285714285712}," ⑩＝⑧／④　原産国ナミビア",null,null,null,null,27.279761904761902,27.178571428571431,27.154761904761902,26.8125,27.11904761904762,{"$f":"U29/U$20/24","v":26.464285714285712}," ⑩＝⑧／④　原産国ナミビア"]
[null,null," 海上輸送費用","（千円/月）",{"$f":"E$21*E$23*E30*E36","v":21944.09786088753},{"$f":"F$21*F$23*F30*F36","v":21720.894308103143},11907.489474735636,14486.779570433628,14941.284077212385,11403.023901225211," ⑪＝⑤×⑦×⑨×⑩　原産国オーストラリア",null,null," 海上輸送費用","（千円/月）",{"$f":"P$21*P$23*P30*P36","v":0},{"$f":"Q$21*Q$23*Q30*Q36","v":0},{"$f":"R$21*R$23*R30*R36","v":18619.745596197816},0,24507.188279654667,23559.036577163599," ⑪＝⑤×⑦×⑨×⑩　原産国オーストラリア"]
[null,null,null,null,{"$f":"E$21*E$23*E31*E37","v":0},0,{"$f":"G$21*G$23*G31*G37","v":0},0,0,0," ⑪＝⑤×⑦×⑨×⑩　原産国アメリカ",null,null,null,null,{"$f":"P$21*P$23*P31*P37","v":0},0,0,0,0,0," ⑪＝⑤×⑦×⑨×⑩　原産国アメリカ"]
[null,null,null,null,0,0,0,0,{"$f":"I$21*I$23*I32*I38","v":0},0," ⑪＝⑤×⑦×⑨×⑩　原産国カナダ",null,null,null,null,0,0,0,0,0,0," ⑪＝⑤×⑦×⑨×⑩　原産国カナダ"]
[null,null,null,null,0,0,0,0,0,0," ⑪＝⑤×⑦×⑨×⑩　原産国チリ",null,null,null,null,0,0,0,0,0,0," ⑪＝⑤×⑦×⑨×⑩　原産国チリ"]
[null,null,null,null,0,0,0,0,0,0," ⑪＝⑤×⑦×⑨×⑩　原産国オマーン",null,null,null,null,0,0,0,0,0,0," ⑪＝⑤×⑦×⑨×⑩　原産国オマーン"]
[null,null,null,null,0,0,0,0,0,0," ⑪＝⑤×⑦×⑨×⑩　原産国ナミビア",null,null,null,null,0,0,0,0,0,0," ⑪＝⑤×⑦×⑨×⑩　原産国ナミビア"]
[null,null," 海上輸送費用　合計","（億円/月）",{"$f":"SUM(E42:J47)*1000/100000000","v":0.96403569192597538},null,null,null,null,null,null,null,null," 海上輸送費用　合計","（億円/月）",{"$f":"SUM(P42:U47)*1000/100000000","v":0.66685970453016075}]
[]
[null,null,"2030年","単位","新潟港","直江津港","伏木富山港","金沢港","七尾港","敦賀港","備考",null,null,{"$f":"C50","v":"2030年"},"単位","新潟港","直江津港","伏木富山港","金沢港","七尾港","敦賀港","備考"]
[null,null," 密度","（t/m3）",{"$f":"$F$5","v":7.0811518324607331E-2},{"$f":"$F$5","v":7.0811518324607331E-2},7.0811518324607331E-2,7.0811518324607331E-2,7.0811518324607331E-2,7.0811518324607331E-2," ①",null,null," 密度","（t/m3）",0.68217054263565891,0.68217054263565891,0.68217054263565891,0.68217054263565891,0.68217054263565891,0.68217054263565891," ①"]
[null,null," 運搬船積載量","（m3/隻）",64675.000000000007,38805,25870.000000000004,1250,1250,3556," ② 港湾施設能力及び対象船舶一覧より、需要量に合わせた船型を設定",null,null," 運搬船積載量","（m3/隻）",5129.7,1714,68396,1714,87000,87000," ②港湾施設能力及び対象船舶一覧より、需要量に合わせた船型を設定"]
[null,null,null,"（t/隻）",{"$f":"E52*E51","v":4579.7349476439795},{"$f":"F52*F51","v":2747.8409685863876},{"$f":"G52*G51","v":1831.8939790575919},88.514397905759168,88.514397905759168,251.80575916230367," ③=②×①",null,null,null,"（t/隻）",{"$f":"P52*P51","v":3499.3302325581394},{"$f":"Q52*Q51","v":1169.2403100775193},46657.736434108527,1169.2403100775193,{"$f":"T52*T51","v":59348.837209302328},{"$f":"U52*U51","v":59348.837209302328}," ③=②×①"]
[null,null,null,"(GT)",50000,30000,20000,8000,8000,4505,"港湾施設能力及び対象船舶一覧より、需要量に合わせた船型を設定",null,null,null,"(GT)",3000,999,40000,999,50000,50000,"　港湾施設能力及び対象船舶一覧より、需要量に合わせた船型を設定"]
[null,null,null,"(DWT)",{"$f":"E54/1.3702","v":36491.023208290761},{"$f":"F54/1.3702","v":21894.613924974456},{"$f":"G54/1.3702","v":14596.409283316303},5838.5637133265209,5838.5637133265209,3287.8411910669975," LNG船のDWTとGTの関係：DWT=GT/1.3702 より （※１）",null,null,null,"(DWT)",{"$f":"P54/0.8447","v":3551.5567657156384},1182.6684029833077,47354.09020954185,1182.6684029833077,{"$f":"T54/0.8447","v":59192.61276192731},59192.61276192731,"　LPG船のDWTとGTの関係：DWT=GT/0.8447 より （※1）"]
[null,null," 船速（外航）","（ノット）",14,14,14,14,14,14," ④ 国土交通省検討資料より",null,null," 船速（外航）","（ノット）",14,14,14,14,14,14," ④ 国土交通省検討資料より"]
[null,null," 海上輸送費用原単位","（千円/日･隻）",{"$f":"45.432*E55^(0.4019)","v":3096.7377308647324},{"$f":"45.432*F55^(0.4019)","v":2521.9903073946525},2142.7541067300813,1482.6554784239106,1482.6554784239106,1177.0863381909896," ⑤ 海上輸送費用原単位算定式より （※2）",null,null," 海上輸送費用原単位","（千円/日･隻）",{"$f":"45.432*P54^(0.4019)","v":1134.5323607056671},{"$f":"45.432*Q54^(0.4019)","v":729.26811433274145},3213.140869652877,729.26811433274145,3514.6161507448396,3514.6161507448396," ⑤ 海上輸送費用原単位算定式より （※2）"]
[null,null," 月間需要量","（t/その他月）",{"$f":"①需要!$J$31/12*$O$4","v":3416.919458910987},{"$f":"①需要!$J$63/12*$O$4","v":2066.9211365374767},{"$f":"①需要!$J$95/12*$O$4","v":599.19157707588397},{"$f":"①需要!$J$127/12*$O$4","v":35.545977060296025},{"$f":"①需要!$J$159/12*$O$4","v":61.34961471750875},{"$f":"①需要!$J$191/12*$O$4","v":183.30916696772059}," ⑥",null,null," 月間需要量","（t/その他月）",{"$f":"①需要!$J$30/12*$O$4","v":1951.9168023025684},{"$f":"①需要!$J$62/12*$O$4","v":800.84397990572256},{"$f":"①需要!$J$94/12*$O$4","v":26997.378114844149},{"$f":"①需要!$J$126/12*$O$4","v":325.93712176277819},{"$f":"①需要!$J$158/12*$O$4","v":53661.864051663404},{"$f":"①需要!$J$190/12*$O$4","v":56099.211024864686}," ⑥"]
[null,null," 月間寄港回数","（回/月）",{"$f":"ROUNDUP(E58/E$53,0)","v":1},{"$f":"ROUNDUP(F58/F$53,0)","v":1},1,1,1,1," ⑦＝⑥／③",null,null," 月間寄港回数","（回/月）",{"$f":"ROUNDUP(P58/P$53,0)","v":1},{"$f":"ROUNDUP(Q58/Q$53,0)","v":1},1,1,1,{"$f":"ROUNDUP(U58/U$53,0)","v":1}," ⑦＝⑥／③"]
[null,null," 海上輸送距離","（海里）",{"$f":"Z$17","v":3441},3406,3399,3283,3386,3255," ⑧　原産国オーストラリア",null,null," 海上輸送距離","（海里）",{"$f":"E60","v":3441},{"$f":"F60","v":3406},3399,3283,3386,3255," ⑧　原産国オーストラリア"]
[null,null,null,null,{"$f":"Z$21","v":4814},4876,4911,4942,4900,5010," ⑧　原産国アメリカ",null,null,null,null,{"$f":"E61","v":4814},4876,4911,4942,4900,5010," ⑧　原産国アメリカ"]
[null,null,null,null,{"$f":"Z$25","v":4092},4157,4193,4223,4181,4288," ⑧　原産国カナダ",null,null,null,null,4092,4157,4193,4223,4181,4288," ⑧　原産国カナダ"]
[null,null,null,null,{"$f":"Z$29","v":9420},9491,9526,9557,9515,9616," ⑧　原産国チリ",null,null,null,null,9420,9491,9526,9557,9515,9616," ⑧　原産国チリ"]
[null,null,null,null,{"$f":"Z$33","v":6138},6104,6096,5981,6084,5953," ⑧　原産国オマーン",null,null,null,null,6138,6104,6096,5981,6084,5953," ⑧　原産国オマーン"]
[null,null,null,null,{"$f":"Z$37","v":9166},9132,9124,9009,9112,8892," ⑧　原産国ナミビア",null,null,null,null,9166,9132,9124,9009,9112,8892," ⑧　原産国ナミビア"]
[null,null,"シナリオ設定","（％）",1,1,1,1,1,1," ⑨　原産国オーストラリア",null,null,"シナリオ設定","（％）",{"$f":"E66","v":1},1,1,1,1,1," ⑨　原産国オーストラリア"]
[null,null,null,null,0,0,0,0,0,0," ⑨　原産国アメリカ",null,null,null,null,{"$f":"E67","v":0},0,0,0,0,0," ⑨　原産国アメリカ"]
[null,null,null,null,0,0,0,0,0,0," ⑨　原産国カナダ",null,null,null,null,0,0,0,0,0,0," ⑨　原産国カナダ"]
[null,null,null,null,0,0,0,0,0,0," ⑨　原産国チリ",null,null,null,null,0,0,0,0,0,0," ⑨　原産国チリ"]
[null,null,null,null,0,0,0,0,0,0," ⑨　原産国オマーン",null,null,null,null,0,0,0,0,0,0," ⑨　原産国オマーン"]
[null,null,null,null,0,0,0,0,0,0," ⑨　原産国ナミビア",null,null,null,null,0,0,0,0,0,0," ⑨　原産国ナミビア"]
[null,null," 海上輸送日数","（日）",{"$f":"E60/E$56/24","v":10.241071428571429},{"$f":"F60/F$56/24","v":10.136904761904761},10.116071428571429,9.7708333333333339,10.077380952380953,9.6875," ⑩＝⑧／④　原産国オーストラリア",null,null," 海上輸送日数","（日）",{"$f":"P60/P$56/24","v":10.241071428571429},{"$f":"Q60/Q$56/24","v":10.136904761904761},10.116071428571429,9.7708333333333339,10.077380952380953,9.6875," ⑩＝⑧／④　原産国オーストラリア"]
[null,null,null,null,{"$f":"E61/E$56/24","v":14.327380952380951},14.511904761904761,14.616071428571429,14.708333333333334,14.583333333333334,14.910714285714285," ⑩＝⑧／④　原産国アメリカ",null,null,null,null,{"$f":"P61/P$56/24","v":14.327380952380951},14.511904761904761,14.616071428571429,14.708333333333334,14.583333333333334,14.910714285714285," ⑩＝⑧／④　原産国アメリカ"]
[null,null,null,null,12.178571428571429,12.37202380952381,12.479166666666666,12.568452380952381,12.443452380952381,12.761904761904761," ⑩＝⑧／④　原産国カナダ",null,null,null,null,12.178571428571429,12.37202380952381,12.479166666666666,12.568452380952381,12.443452380952381,12.761904761904761," ⑩＝⑧／④　原産国カナダ"]
[null,null,null,null,28.035714285714288,28.24702380952381,28.351190476190478,28.44345238095238,28.31845238095238,28.61904761904762," ⑩＝⑧／④　原産国チリ",null,null,null,null,28.035714285714288,28.24702380952381,28.351190476190478,28.44345238095238,28.31845238095238,28.61904761904762," ⑩＝⑧／④　原産国チリ"]
[null,null,null,null,18.267857142857142,18.166666666666668,18.142857142857142,17.800595238095237,18.107142857142858,17.717261904761905," ⑩＝⑧／④　原産国オマーン",null,null,null,null,18.267857142857142,18.166666666666668,18.142857142857142,17.800595238095237,18.107142857142858,17.717261904761905," ⑩＝⑧／④　原産国オマーン"]
[null,null,null,null,27.279761904761902,27.178571428571431,27.154761904761902,26.8125,27.11904761904762,26.464285714285712," ⑩＝⑧／④　原産国ナミビア",null,null,null,null,27.279761904761902,27.178571428571431,27.154761904761902,26.8125,27.11904761904762,26.464285714285712," ⑩＝⑧／④　原産国ナミビア"]
[null,null," 海上輸送費用","（千円/月）",{"$f":"E$57*E$59*E66*E72","v":31713.912297337931},{"$f":"F$57*F$59*F66*F72","v":25565.175556506507},21676.253597546271,14486.779570433628,14941.284077212385,11403.023901225211," ⑪＝⑤×⑦×⑨×⑩　原産国オーストラリア",null,null," 海上輸送費用","（千円/月）",{"$f":"P$57*P$59*P66*P72","v":11618.826944012502},{"$f":"Q$57*Q$59*Q66*Q72","v":7392.5214208848729},32504.362547470624,7125.5572004594951,35418.125852446508,34047.843960340637," ⑪＝⑤×⑦×⑨×⑩　原産国オーストラリア"]
[null,null,null,null,{"$f":"E$57*E$59*E67*E73","v":0},0,0,0,0,0," ⑪＝⑤×⑦×⑨×⑩　原産国アメリカ",null,null,null,null,{"$f":"P$57*P$59*P67*P73","v":0},0,0,0,0,0," ⑪＝⑤×⑦×⑨×⑩　原産国アメリカ"]
[null,null,null,null,0,0,0,0,0,0," ⑪＝⑤×⑦×⑨×⑩　原産国カナダ",null,null,null,null,0,0,0,0,0,0," ⑪＝⑤×⑦×⑨×⑩　原産国カナダ"]
[null,null,null,null,0,0,0,0,0,0," ⑪＝⑤×⑦×⑨×⑩　原産国チリ",null,null,null,null,0,0,0,0,0,0," ⑪＝⑤×⑦×⑨×⑩　原産国チリ"]
[null,null,null,null,0,0,0,0,0,0," ⑪＝⑤×⑦×⑨×⑩　原産国オマーン",null,null,null,null,0,0,0,0,0,0," ⑪＝⑤×⑦×⑨×⑩　原産国オマーン"]
[null,null,null,null,0,0,0,0,0,0," ⑪＝⑤×⑦×⑨×⑩　原産国ナミビア",null,null,null,null,0,0,0,0,0,0," ⑪＝⑤×⑦×⑨×⑩　原産国ナミビア"]
[null,null," 海上輸送費用　合計","（億円/月）",{"$f":"SUM(E78:J83)*1000/100000000","v":1.1978642900026193},null,null,null,null,null,null,null,null," 海上輸送費用　合計","（億円/月）",{"$f":"SUM(P78:U83)*1000/100000000","v":1.2810723792561465}]
[]
[null,null,"移行期","単位","新潟港","直江津港","伏木富山港","金沢港","七尾港","敦賀港","備考",null,null,{"$f":"C86","v":"移行期"},"単位","新潟港","直江津港","伏木富山港","金沢港","七尾港","敦賀港","備考"]
[null,null," 密度","（t/m3）",{"$f":"$F$5","v":7.0811518324607331E-2},{"$f":"$F$5","v":7.0811518324607331E-2},7.0811518324607331E-2,7.0811518324607331E-2,7.0811518324607331E-2,7.0811518324607331E-2," ①",null,null," 密度","（t/m3）",0.68217054263565891,0.68217054263565891,0.68217054263565891,0.68217054263565891,0.68217054263565891,0.68217054263565891," ①"]
[null,null," 運搬船積載量","（m3/隻）",160000,160000,103480.00000000001,1250,25870.000000000004,38805," ② 港湾施設能力及び対象船舶一覧より、需要量に合わせた船型を設定",null,null," 運搬船積載量","（m3/隻）",34198,34198,87000,5129.7,87000,87000," ②港湾施設能力及び対象船舶一覧より、需要量に合わせた船型を設定"]
[null,null,null,"（t/隻）",{"$f":"E88*E87","v":11329.842931937173},{"$f":"F88*F87","v":11329.842931937173},{"$f":"G88*G87","v":7327.5759162303675},88.514397905759168,1831.8939790575919,{"$f":"J88*J87","v":2747.8409685863876}," ③=②×①",null,null,null,"（t/隻）",{"$f":"P88*P87","v":23328.868217054263},23328.868217054263,59348.837209302328,3499.3302325581394,{"$f":"T88*T87","v":59348.837209302328},59348.837209302328," ③=②×①"]
[null,null,null,"(GT)",130000,130000,80000,8000,20000,30000,"港湾施設能力及び対象船舶一覧より、需要量に合わせた船型を設定",null,null,null,"(GT)",20000,20000,50000,3000,50000,50000,"　港湾施設能力及び対象船舶一覧より、需要量に合わせた船型を設定"]
[null,null,null,"(DWT)",{"$f":"E90/1.3702","v":94876.660341555966},{"$f":"F90/1.3702","v":94876.660341555966},{"$f":"G90/1.3702","v":58385.637133265212},5838.5637133265209,14596.409283316303,21894.613924974456," LNG船のDWTとGTの関係：DWT=GT/1.3702 より （※１）",null,null,null,"(DWT)",{"$f":"P90/0.8447","v":23677.045104770925},23677.045104770925,59192.61276192731,3551.5567657156384,59192.61276192731,59192.61276192731,"　LPG船のDWTとGTの関係：DWT=GT/0.8447 より （※1）"]
[null,null," 船速（外航）","（ノット）",14,14,14,14,14,14," ④ 国土交通省検討資料より",null,null," 船速（外航）","（ノット）",14,14,14,14,14,14," ④ 国土交通省検討資料より"]
[null,null," 海上輸送費用原単位","（千円/日･隻）",{"$f":"45.432*E91^(0.4019)","v":4546.552540011312},{"$f":"45.432*F91^(0.4019)","v":4546.552540011312},3740.5911898956647,1482.6554784239106,2142.7541067300813,2521.9903073946525," ⑤ 海上輸送費用原単位算定式より （※2）",null,null," 海上輸送費用原単位","（千円/日･隻）",{"$f":"45.432*P90^(0.4019)","v":2431.9005499007585},{"$f":"45.432*Q90^(0.4019)","v":2431.9005499007585},3514.6161507448396,1134.5323607056671,3514.6161507448396,3514.6161507448396," ⑤ 海上輸送費用原単位算定式より （※2）"]
[null,null," 月間需要量","（t/その他月）",{"$f":"①需要!$K$31/12*$O$4","v":21897.919017007433},{"$f":"①需要!$K$63/12*$O$4","v":14446.48659648518},{"$f":"①需要!$K$95/12*$O$4","v":5728.2263874991222},{"$f":"①需要!$K$127/12*$O$4","v":1409.6719472827624},{"$f":"①需要!$K$159/12*$O$4","v":1563.1229743624024},{"$f":"①需要!$K$191/12*$O$4","v":2152.4391956568438}," ⑥",null,null," 月間需要量","（t/その他月）",{"$f":"①需要!$K$30/12*$O$4","v":18846.574316405698},{"$f":"①需要!$K$62/12*$O$4","v":16159.248089550181},{"$f":"①需要!$K$94/12*$O$4","v":65972.053710190696},{"$f":"①需要!$K$126/12*$O$4","v":10793.435806298152},{"$f":"①需要!$K$158/12*$O$4","v":110803.48025819515},{"$f":"①需要!$K$190/12*$O$4","v":115878.77103324274}," ⑥"]
[null,null," 月間寄港回数","（回/月）",{"$f":"ROUNDUP(E94/E$89,0)","v":2},{"$f":"ROUNDUP(F94/F$89,0)","v":2},1,16,1,1," ⑦＝⑥／③",null,null," 月間寄港回数","（回/月）",{"$f":"ROUNDUP(P94/P89,0)","v":1},{"$f":"ROUNDUP(Q94/Q89,0)","v":1},2,4,2,2," ⑦＝⑥／③"]
[null,null," 海上輸送距離","（海里）",{"$f":"Z$17","v":3441},3406,3399,3283,3386,3255," ⑧　原産国オーストラリア",null,null," 海上輸送距離","（海里）",{"$f":"E96","v":3441},{"$f":"F96","v":3406},3399,3283,3386,3255," ⑧　原産国オーストラリア"]
[null,null,null,null,{"$f":"Z$21","v":4814},4876,4911,4942,4900,5010," ⑧　原産国アメリカ",null,null,null,null,{"$f":"E97","v":4814},4876,4911,4942,4900,5010," ⑧　原産国アメリカ"]
[null,null,null,null,{"$f":"Z$25","v":4092},4157,4193,4223,4181,4288," ⑧　原産国カナダ",null,null,null,null,4092,4157,4193,4223,4181,4288," ⑧　原産国カナダ"]
[null,null,null,null,{"$f":"Z$29","v":9420},9491,9526,9557,9515,9616," ⑧　原産国チリ",null,null,null,null,9420,9491,9526,9557,9515,9616," ⑧　原産国チリ"]
[null,null,null,null,{"$f":"Z$33","v":6138},6104,6096,5981,6084,5953," ⑧　原産国オマーン",null,null,null,null,6138,6104,6096,5981,6084,5953," ⑧　原産国オマーン"]
[null,null,null,null,{"$f":"Z$37","v":9166},9132,9124,9009,9112,8892," ⑧　原産国ナミビア",null,null,null,null,9166,9132,9124,9009,9112,8892," ⑧　原産国ナミビア"]
[null,null,"シナリオ設定","（％）",1,1,1,1,1,1," ⑨　原産国オーストラリア",null,null,"シナリオ設定","（％）",{"$f":"E102","v":1},1,1,1,1,1," ⑨　原産国オーストラリア"]
[null,null,null,null,0,0,0,0,0,0," ⑨　原産国アメリカ",null,null,null,null,{"$f":"E103","v":0},0,0,0,0,0," ⑨　原産国アメリカ"]
[null,null,null,null,0,0,0,0,0,0," ⑨　原産国カナダ",null,null,null,null,0,0,0,0,0,0," ⑨　原産国カナダ"]
[null,null,null,null,0,0,0,0,0,0," ⑨　原産国チリ",null,null,null,null,0,0,0,0,0,0," ⑨　原産国チリ"]
[null,null,null,null,0,0,0,0,0,0," ⑨　原産国オマーン",null,null,null,null,0,0,0,0,0,0," ⑨　原産国オマーン"]
[null,null,null,null,0,0,0,0,0,0," ⑨　原産国ナミビア",null,null,null,null,0,0,0,0,0,0," ⑨　原産国ナミビア"]
[null,null," 海上輸送日数","（日）",{"$f":"E96/E$92/24","v":10.241071428571429},{"$f":"F96/F$92/24","v":10.136904761904761},10.116071428571429,9.7708333333333339,10.077380952380953,9.6875," ⑩＝⑧／④　原産国オーストラリア",null,null," 海上輸送日数","（日）",{"$f":"P96/P$92/24","v":10.241071428571429},{"$f":"Q96/Q$92/24","v":10.136904761904761},10.116071428571429,9.7708333333333339,10.077380952380953,9.6875," ⑩＝⑧／④　原産国オーストラリア"]
[null,null,null,null,{"$f":"E97/E$92/24","v":14.327380952380951},14.511904761904761,14.616071428571429,14.708333333333334,14.583333333333334,14.910714285714285," ⑩＝⑧／④　原産国アメリカ",null,null,null,null,{"$f":"P97/P$92/24","v":14.327380952380951},14.511904761904761,14.616071428571429,14.708333333333334,14.583333333333334,14.910714285714285," ⑩＝⑧／④　原産国アメリカ"]
[null,null,null,null,12.178571428571429,12.37202380952381,12.479166666666666,12.568452380952381,12.443452380952381,12.761904761904761," ⑩＝⑧／④　原産国カナダ",null,null,null,null,12.178571428571429,12.37202380952381,12.479166666666666,12.568452380952381,12.443452380952381,12.761904761904761," ⑩＝⑧／④　原産国カナダ"]
[null,null,null,null,28.035714285714288,28.24702380952381,28.351190476190478,28.44345238095238,28.31845238095238,28.61904761904762," ⑩＝⑧／④　原産国チリ",null,null,null,null,28.035714285714288,28.24702380952381,28.351190476190478,28.44345238095238,28.31845238095238,28.61904761904762," ⑩＝⑧／④　原産国チリ"]
[null,null,null,null,18.267857142857142,18.166666666666668,18.142857142857142,17.800595238095237,18.107142857142858,17.717261904761905," ⑩＝⑧／④　原産国オマーン",null,null,null,null,18.267857142857142,18.166666666666668,18.142857142857142,17.800595238095237,18.107142857142858,17.717261904761905," ⑩＝⑧／④　原産国オマーン"]
[null,null,null,null,27.279761904761902,27.178571428571431,27.154761904761902,26.8125,27.11904761904762,26.464285714285712," ⑩＝⑧／④　原産国ナミビア",null,null,null,null,27.279761904761902,27.178571428571431,27.154761904761902,26.8125,27.11904761904762,26.464285714285712," ⑩＝⑧／④　原産国ナミビア"]
[null,null," 海上輸送費用","（千円/月）",{"$f":"E$93*E$95*E102*E108","v":93123.138632017406},{"$f":"F$93*F$95*F102*F108","v":92175.940186181702},37840.087662069534,231788.47312693804,21593.349420797782,24431.781102885696," ⑪＝⑤×⑦×⑨×⑩　原産国オーストラリア",null,null," 海上輸送費用","（千円/月）",{"$f":"P$93*P$95*P102*P108","v":24905.267238715805},{"$f":"Q$93*Q$95*Q102*Q108","v":24651.944264767804},71108.216049891125,44341.306430913159,70836.251704893017,68095.687920681274," ⑪＝⑤×⑦×⑨×⑩　原産国オーストラリア"]
[null,null,null,null,{"$f":"E$93*E$95*E103*E109","v":0},0,0,0,0,0," ⑪＝⑤×⑦×⑨×⑩　原産国アメリカ",null,null,null,null,{"$f":"P$93*P$95*P103*P109","v":0},0,0,0,0,0," ⑪＝⑤×⑦×⑨×⑩　原産国アメリカ"]
[null,null,null,null,0,0,0,0,0,0," ⑪＝⑤×⑦×⑨×⑩　原産国カナダ",null,null,null,null,0,0,0,0,0,0," ⑪＝⑤×⑦×⑨×⑩　原産国カナダ"]
[null,null,null,null,0,0,0,0,0,0," ⑪＝⑤×⑦×⑨×⑩　原産国チリ",null,null,null,null,0,0,0,0,0,0," ⑪＝⑤×⑦×⑨×⑩　原産国チリ"]
[null,null,null,null,0,0,0,0,0,0," ⑪＝⑤×⑦×⑨×⑩　原産国オマーン",null,null,null,null,0,0,0,0,0,0," ⑪＝⑤×⑦×⑨×⑩　原産国オマーン"]
[null,null,null,null,0,0,0,0,0,0," ⑪＝⑤×⑦×⑨×⑩　原産国ナミビア",null,null,null,null,0,0,0,0,0,0," ⑪＝⑤×⑦×⑨×⑩　原産国ナミビア"]
[null,null," 海上輸送費用　合計","（億円/月）",{"$f":"SUM(E114:J119)*1000/100000000","v":5.0095277013089019},null,null,null,null,null,null,null,null," 海上輸送費用　合計","（億円/月）",{"$f":"SUM(P114:U119)*1000/100000000","v":3.0393867360986215}]
[]
[null,null,"2050年","単位","新潟港","直江津港","伏木富山港","金沢港","七尾港","敦賀港","備考",null,null,{"$f":"C122","v":"2050年"},"単位","新潟港","直江津港","伏木富山港","金沢港","七尾港","敦賀港","備考"]
[null,null," 密度","（t/m3）",{"$f":"$F$5","v":7.0811518324607331E-2},{"$f":"$F$5","v":7.0811518324607331E-2},7.0811518324607331E-2,7.0811518324607331E-2,7.0811518324607331E-2,7.0811518324607331E-2," ①",null,null," 密度","（t/m3）",0.68217054263565891,0.68217054263565891,0.68217054263565891,0.68217054263565891,0.68217054263565891,0.68217054263565891," ①"]
[null,null," 運搬船積載量","（m3/隻）",160000,160000,160000,1250,64675.000000000007,64675.000000000007," ② 港湾施設能力及び対象船舶一覧より、需要量に合わせた船型を設定",null,null," 運搬船積載量","（m3/隻）",68396,68396,87000,5129.7,87000,87000," ②港湾施設能力及び対象船舶一覧より、需要量に合わせた船型を設定"]
[null,null,null,"（t/隻）",{"$f":"E124*E123","v":11329.842931937173},{"$f":"F124*F123","v":11329.842931937173},{"$f":"G124*G123","v":11329.842931937173},{"$f":"H124*H123","v":88.514397905759168},{"$f":"I124*I123","v":4579.7349476439795},{"$f":"J124*J123","v":4579.7349476439795}," ③=②×①",null,null,null,"（t/隻）",{"$f":"P124*P123","v":46657.736434108527},46657.736434108527,59348.837209302328,3499.3302325581394,{"$f":"T124*T123","v":59348.837209302328},59348.837209302328," ③=②×①"]
[null,null,null,"(GT)",130000,130000,130000,8000,50000,50000,"港湾施設能力及び対象船舶一覧より、需要量に合わせた船型を設定",null,null,null,"(GT)",40000,40000,50000,3000,50000,50000,"　港湾施設能力及び対象船舶一覧より、需要量に合わせた船型を設定"]
[null,null,null,"(DWT)",{"$f":"E126/1.3702","v":94876.660341555966},{"$f":"F126/1.3702","v":94876.660341555966},{"$f":"G126/1.3702","v":94876.660341555966},{"$f":"H126/1.3702","v":5838.5637133265209},{"$f":"I126/1.3702","v":36491.023208290761},36491.023208290761," LNG船のDWTとGTの関係：DWT=GT/1.3702 より （※１）",null,null,null,"(DWT)",{"$f":"P126/0.8447","v":47354.09020954185},47354.09020954185,59192.61276192731,3551.5567657156384,59192.61276192731,59192.61276192731,"　LPG船のDWTとGTの関係：DWT=GT/0.8447 より （※1）"]
[null,null," 船速（外航）","（ノット）",14,14,14,14,14,14," ④ 国土交通省検討資料より",null,null," 船速（外航）","（ノット）",14,14,14,14,14,14," ④ 国土交通省検討資料より"]
[null,null," 海上輸送費用原単位","（千円/日･隻）",{"$f":"45.432*E127^(0.4019)","v":4546.552540011312},{"$f":"45.432*F127^(0.4019)","v":4546.552540011312},4546.552540011312,1482.6554784239106,3096.7377308647324,3096.7377308647324," ⑤ 海上輸送費用原単位算定式より （※2）",null,null," 海上輸送費用原単位","（千円/日･隻）",{"$f":"45.432*P126^(0.4019)","v":3213.140869652877},{"$f":"45.432*Q126^(0.4019)","v":3213.140869652877},3514.6161507448396,1134.5323607056671,3514.6161507448396,3514.6161507448396," ⑤ 海上輸送費用原単位算定式より （※2）"]
[null,null," 月間需要量","（t/その他月）",{"$f":"①需要!$L$31/12*$O$4","v":130873.92754428627},{"$f":"①需要!$L$63/12*$O$4","v":83123.871065670377},{"$f":"①需要!$L$95/12*$O$4","v":24349.495796115683},{"$f":"①需要!$L$127/12*$O$4","v":1943.0021726935436},{"$f":"①需要!$L$159/12*$O$4","v":2957.6947964062942},{"$f":"①需要!$L$191/12*$O$4","v":3991.3729524879304}," ⑥",null,null," 月間需要量","（t/その他月）",{"$f":"①需要!$L$30/12*$O$4","v":37755.922132475374},{"$f":"①需要!$L$62/12*$O$4","v":32370.807428820342},{"$f":"①需要!$L$94/12*$O$4","v":164654.94324906639},{"$f":"①需要!$L$126/12*$O$4","v":21607.796112484302},{"$f":"①需要!$L$158/12*$O$4","v":288293.52124809852},{"$f":"①需要!$L$190/12*$O$4","v":297906.00643181422}," ⑥"]
[null,null," 月間寄港回数","（回/月）",{"$f":"ROUNDUP(E130/E$125,0)","v":12},{"$f":"ROUNDUP(F130/F$125,0)","v":8},{"$f":"ROUNDUP(G130/G$125,0)","v":3},22,1,1," ⑦＝⑥／③",null,null," 月間寄港回数","（回/月）",{"$f":"ROUNDUP(P130/P125,0)","v":1},{"$f":"ROUNDUP(Q130/Q125,0)","v":1},3,7,5,6," ⑦＝⑥／③"]
[null,null," 海上輸送距離","（海里）",{"$f":"Z$17","v":3441},3406,3399,3283,3386,3255," ⑧　原産国オーストラリア",null,null," 海上輸送距離","（海里）",{"$f":"E132","v":3441},{"$f":"F132","v":3406},3399,3283,3386,3255," ⑧　原産国オーストラリア"]
[null,null,null,null,{"$f":"Z$21","v":4814},4876,4911,4942,4900,5010," ⑧　原産国アメリカ",null,null,null,null,{"$f":"E133","v":4814},4876,4911,4942,4900,5010," ⑧　原産国アメリカ"]
[null,null,null,null,{"$f":"Z$25","v":4092},4157,4193,4223,4181,4288," ⑧　原産国カナダ",null,null,null,null,4092,4157,4193,4223,4181,4288," ⑧　原産国カナダ"]
[null,null,null,null,{"$f":"Z$29","v":9420},9491,9526,9557,9515,9616," ⑧　原産国チリ",null,null,null,null,9420,9491,9526,9557,9515,9616," ⑧　原産国チリ"]
[null,null,null,null,{"$f":"Z$33","v":6138},6104,6096,5981,6084,5953," ⑧　原産国オマーン",null,null,null,null,6138,6104,6096,5981,6084,5953," ⑧　原産国オマーン"]
[null,null,null,null,{"$f":"Z$37","v":9166},9132,9124,9009,9112,8892," ⑧　原産国ナミビア",null,null,null,null,9166,9132,9124,9009,9112,8892," ⑧　原産国ナミビア"]
[null,null,"シナリオ設定","（％）",1,1,1,1,1,1," ⑨　原産国オーストラリア",null,null,"シナリオ設定","（％）",{"$f":"E138","v":1},1,1,1,1,1," ⑨　原産国オーストラリア"]
[null,null,null,null,0,0,0,0,0,0," ⑨　原産国アメリカ",null,null,null,null,{"$f":"E139","v":0},0,0,0,0,0," ⑨　原産国アメリカ"]
[null,null,null,null,0,0,0,0,0,0," ⑨　原産国カナダ",null,null,null,null,0,0,0,0,0,0," ⑨　原産国カナダ"]
[null,null,null,null,0,0,0,0,0,0," ⑨　原産国チリ",null,null,null,null,0,0,0,0,0,0," ⑨　原産国チリ"]
[null,null,null,null,0,0,0,0,0,0," ⑨　原産国オマーン",null,null,null,null,0,0,0,0,0,0," ⑨　原産国オマーン"]
[null,null,null,null,0,0,0,0,0,0," ⑨　原産国ナミビア",null,null,null,null,0,0,0,0,0,0," ⑨　原産国ナミビア"]
[null,null," 海上輸送日数","（日）",{"$f":"E132/E$128/24","v":10.241071428571429},{"$f":"F132/F$128/24","v":10.136904761904761},10.116071428571429,9.7708333333333339,10.077380952380953,9.6875," ⑩＝⑧／④　原産国オーストラリア",null,null," 海上輸送日数","（日）",{"$f":"P132/P$128/24","v":10.241071428571429},{"$f":"Q132/Q$128/24","v":10.136904761904761},10.116071428571429,9.7708333333333339,10.077380952380953,9.6875," ⑩＝⑧／④　原産国オーストラリア"]
[null,null,null,null,{"$f":"E133/E$128/24","v":14.327380952380951},14.511904761904761,14.616071428571429,14.708333333333334,14.583333333333334,14.910714285714285," ⑩＝⑧／④　原産国アメリカ",null,null,null,null,{"$f":"P133/P$128/24","v":14.327380952380951},14.511904761904761,14.616071428571429,14.708333333333334,14.583333333333334,14.910714285714285," ⑩＝⑧／④　原産国アメリカ"]
[null,null,null,null,12.178571428571429,12.37202380952381,12.479166666666666,12.568452380952381,12.443452380952381,12.761904761904761," ⑩＝⑧／④　原産国カナダ",null,null,null,null,12.178571428571429,12.37202380952381,12.479166666666666,12.568452380952381,12.443452380952381,12.761904761904761," ⑩＝⑧／④　原産国カナダ"]
[null,null,null,null,28.035714285714288,28.24702380952381,28.351190476190478,28.44345238095238,28.31845238095238,28.61904761904762," ⑩＝⑧／④　原産国チリ",null,null,null,null,28.035714285714288,28.24702380952381,28.351190476190478,28.44345238095238,28.31845238095238,28.61904761904762," ⑩＝⑧／④　原産国チリ"]
[null,null,null,null,18.267857142857142,18.166666666666668,18.142857142857142,17.800595238095237,18.107142857142858,17.717261904761905," ⑩＝⑧／④　原産国オマーン",null,null,null,null,18.267857142857142,18.166666666666668,18.142857142857142,17.800595238095237,18.107142857142858,17.717261904761905," ⑩＝⑧／④　原産国オマーン"]
[null,null,null,null,27.279761904761902,27.178571428571431,27.154761904761902,26.8125,27.11904761904762,26.464285714285712," ⑩＝⑧／④　原産国ナミビア",null,null,null,null,27.279761904761902,27.178571428571431,27.154761904761902,26.8125,27.11904761904762,26.464285714285712," ⑩＝⑧／④　原産国ナミビア"]
[null,null," 海上輸送費用","（千円/月）",{"$f":"E$129*E$131*E138*E144","v":558738.83179210452},{"$f":"F$129*F$131*F138*F144","v":368703.76074472681},137979.75074552189,318709.15054953983,31207.005823535666,29999.646767752096," ⑪＝⑤×⑦×⑨×⑩　原産国オーストラリア",null,null," 海上輸送費用","（千円/月）",{"$f":"P$129*P$131*P138*P144","v":32906.005156177234},{"$f":"Q$129*Q$131*Q138*Q144","v":32571.302982255052},106662.3240748367,77597.286254098028,177090.62926223257,204287.06376204381," ⑪＝⑤×⑦×⑨×⑩　原産国オーストラリア"]
[null,null,null,null,{"$f":"E$129*E$131*E139*E145","v":0},0,0,0,0,0," ⑪＝⑤×⑦×⑨×⑩　原産国アメリカ",null,null,null,null,{"$f":"P$129*P$131*P139*P145","v":0},0,0,0,0,0," ⑪＝⑤×⑦×⑨×⑩　原産国アメリカ"]
[null,null,null,null,0,0,0,0,0,0," ⑪＝⑤×⑦×⑨×⑩　原産国カナダ",null,null,null,null,0,0,0,0,0,0," ⑪＝⑤×⑦×⑨×⑩　原産国カナダ"]
[null,null,null,null,0,0,0,0,0,0," ⑪＝⑤×⑦×⑨×⑩　原産国チリ",null,null,null,null,0,0,0,0,0,0," ⑪＝⑤×⑦×⑨×⑩　原産国チリ"]
[null,null,null,null,0,0,0,0,0,0," ⑪＝⑤×⑦×⑨×⑩　原産国オマーン",null,null,null,null,0,0,0,0,0,0," ⑪＝⑤×⑦×⑨×⑩　原産国オマーン"]
[null,null,null,null,0,0,0,0,0,0," ⑪＝⑤×⑦×⑨×⑩　原産国ナミビア",null,null,null,null,0,0,0,0,0,0," ⑪＝⑤×⑦×⑨×⑩　原産国ナミビア"]
[null,null," 海上輸送費用　合計","（億円/月）",{"$f":"SUM(E150:J155)*1000/100000000","v":14.453381464231805},null,null,null,null,null,null,null,null," 海上輸送費用　合計","（億円/月）",{"$f":"SUM(P150:U155)*1000/100000000","v":6.3111461149164327}]
[null,null,"（※1）「統計解析による船舶諸元に関する研究－船舶の主要諸元の計画基準（案）－」（国土技術政策総合研究所研究報告、第28号2006年3月）",null,null,null,null,null,null,null,null,null,null,"（※1）「統計解析による船舶諸元に関する研究－船舶の主要諸元の計画基準（案）－」（国土技術政策総合研究所研究報告、第28号2006年3月）"]
[null,null,"（※2）「港湾整備事業の費用対効果分析マニュアル」（平成29年3月、国土交通省港湾局）",null,null,null,null,null,null,null,null,null,null,"（※2）「港湾整備事業の費用対効果分析マニュアル」（平成29年3月、国土交通省港湾局）"]
[null,null,"貯蔵費用",null,null,null,null,null,null,null,null,null,null,"貯蔵費用"]
[null,null,"液化水素",null,null,null,null,null,null,null,null,null,null,"液化アンモ二ア"]
[null,null,"実証期","単位","新潟港","直江津港","伏木富山港","金沢港","七尾港","敦賀港","備考",null,null,{"$f":"C161","v":"実証期"},"単位","新潟港","直江津港","伏木富山港","金沢港","七尾港","敦賀港","備考"]
[null,null," 年間需要量","（t/年）",{"$f":"①需要!$I$31","v":19954.569907599176},{"$f":"①需要!$I$63","v":12426.934294714742},{"$f":"①需要!$I$95","v":2953.7551446280995},{"$f":"①需要!$I$127","v":0.78200000000000014},{"$f":"①需要!$I$159","v":162.99527033311023},{"$f":"①需要!$I$191","v":17.446280991735538}," A：実証期の需要",null,null," 年間需要量","（t/年）",{"$f":"①需要!$I$30","v":0},{"$f":"①需要!$I$62","v":0},{"$f":"①需要!$I$94","v":83883.077849462381},{"$f":"①需要!$I$126","v":0},{"$f":"①需要!$I$158","v":171120.34968595562},{"$f":"①需要!$I$190","v":176298.99492284944}," A：実証期の需要"]
[null,null," 必要量","（１か月分）",1,1,1,1,1,1," B",null,null," 必要量","（１か月分）",1,1,1,1,1,1," B"]
[null,null," 月換算","（12か月/年）",12,12,12,12,12,12," C",null,null," 月換算","（12か月/年）",12,12,12,12,12,12," C"]
[null,null," 需要ピーク係数","－",{"$f":"③輸送・貯蔵入力!$C$18","v":1.1399999999999999},{"$f":"③輸送・貯蔵入力!$C$18","v":1.1399999999999999},{"$f":"③輸送・貯蔵入力!$C$18","v":1.1399999999999999},{"$f":"③輸送・貯蔵入力!$C$18","v":1.1399999999999999},{"$f":"③輸送・貯蔵入力!$C$18","v":1.1399999999999999},{"$f":"③輸送・貯蔵入力!$C$18","v":1.1399999999999999}," D",null,null," 需要ピーク係数","－",{"$f":"③輸送・貯蔵入力!$C$18","v":1.1399999999999999},{"$f":"③輸送・貯蔵入力!$C$18","v":1.1399999999999999},{"$f":"③輸送・貯蔵入力!$C$18","v":1.1399999999999999},{"$f":"③輸送・貯蔵入力!$C$18","v":1.1399999999999999},{"$f":"③輸送・貯蔵入力!$C$18","v":1.1399999999999999},{"$f":"③輸送・貯蔵入力!$C$18","v":1.1399999999999999}," D"]
[null,null," 月間需要量（ピーク月）","（t/月）",{"$f":"E162/E164*E165","v":1895.6841412219217},{"$f":"F162/F164*F165","v":1180.5587579979003},280.60673873966942,7.4290000000000009E-2,15.484550681645471,1.6573966942148759," E=A÷C×D",null,null," 月間需要量（ピーク月）","（t/月）",{"$f":"P162/P164*P165","v":0},{"$f":"Q162/Q164*Q165","v":0},7968.8923956989256,0,16256.433220165782,{"$f":"U162/U164*U165","v":16748.404517670697}," E=A÷C×D"]
[null,null," 備蓄タンク容量","（t/基）",2000,1500,500,500,500,500," F（E：月間需要量（ピーク月）を踏まえり５００トン刻みで設定　※最大7,100トン）",null,null," 備蓄タンク容量","（t/基）",1000,1000,8000,1000,17000,17000," F（E：月間需要量（ピーク月）を踏まえり1,0００トン刻みで設定　※最大81,８４0トン）"]
[null,null," 備蓄タンク基数","（基）",{"$f":"ROUNDUP(E166/E167,0)","v":1},{"$f":"ROUNDUP(F162/F167/F163/F164*F165,0)","v":1},{"$f":"ROUNDUP(G162/G167/G163/G164*G165,0)","v":1},{"$f":"ROUNDUP(H162/H167/H163/H164*H165,0)","v":1},{"$f":"ROUNDUP(I162/I167/I163/I164*I165,0)","v":1},{"$f":"ROUNDUP(J162/J167/J163/J164*J165,0)","v":1}," G=E÷F",null,null," 備蓄タンク基数","（基）",{"$f":"ROUNDUP(P166/P167,0)","v":0},{"$f":"ROUNDUP(Q162/Q167/Q163/Q164*Q165,0)","v":0},{"$f":"ROUNDUP(R162/R167/R163/R164*R165,0)","v":1},{"$f":"ROUNDUP(S162/S167/S163/S164*S165,0)","v":0},{"$f":"ROUNDUP(T162/T167/T163/T164*T165,0)","v":1},{"$f":"ROUNDUP(U162/U167/U163/U164*U165,0)","v":1}," G=E÷F"]
[null,null," タンク1基あたり整備費用","（億円/基）",{"$f":"60*(E167/10000/4)^(2/3)","v":8.1432528497847212},6.7221071198357469,3.2316520350478277,3.2316520350478277,3.2316520350478277,3.2316520350478277," H＝α万トンのタンクの整備費＝60億円×（α／4）2/3（※３）",null,null," タンク1基あたり整備費用","（億円/基）",{"$f":"60*(P167/10000/4)^(2/3)","v":5.1299278400300912},5.1299278400300912,20.519711360120368,5.1299278400300912,33.916461579840629,33.916461579840629," H＝α万トンのタンクの整備費＝60億円×（α／4）2/3（※３）"]
[null,null," タンク整備費用","（億円）",{"$f":"E168*E169","v":8.1432528497847212},{"$f":"F168*F169","v":6.7221071198357469},3.2316520350478277,3.2316520350478277,3.2316520350478277,3.2316520350478277," I ＝G×H",null,null," タンク整備費用","（億円）",{"$f":"P168*P169","v":0},{"$f":"Q168*Q169","v":0},20.519711360120368,0,33.916461579840629,33.916461579840629," I ＝G×H"]
[null,null," 貯蔵費用　合計","（億円）",{"$f":"SUM(E170:J170)","v":27.791968109811773},null,null,null,null,null,null,null,null," 貯蔵費用　合計","（億円）",{"$f":"SUM(P170:U170)","v":88.352634519801626}]
[]
[null,null,"2030年","単位","新潟港","直江津港","伏木富山港","金沢港※","七尾港※","敦賀港※","備考",null,null,{"$f":"C173","v":"2030年"},"単位","新潟港","直江津港","伏木富山港","金沢港","七尾港","敦賀港","備考"]
[null,null," 年間需要量","（t/年）",{"$f":"①需要!$J$31-①需要!$I$31","v":23898.941864520431},{"$f":"①需要!$J$63-①需要!$I$63","v":14100.395799883885},{"$f":"①需要!$J$95-①需要!$I$95","v":4736.4041333511586},{"$f":"①需要!$J$127-①需要!$I$127","v":455.42305318026979},{"$f":"①需要!$J$159-①需要!$I$159","v":624.37946400924784},{"$f":"①需要!$J$191-①需要!$I$191","v":2335.1847389148384}," A：2030年の需要－実証期の需要（2030年までの需要分※実証期分までは整備済）",null,null," 年間需要量","（t/年）",{"$f":"①需要!$J$30-①需要!$I$30","v":25051.338639177342},{"$f":"①需要!$J$62-①需要!$I$62","v":10278.211506811411},{"$f":"①需要!$J$94-①需要!$I$94","v":262607.33645869774},{"$f":"①需要!$J$126-①需要!$I$126","v":4183.1502258324472},{"$f":"①需要!$J$158-①需要!$I$158","v":517588.06595036603},{"$f":"①需要!$J$190-①需要!$I$190","v":543690.8791930608}," A：2030年の需要－実証期の需要（2030年までの需要分※実証期分までは整備済）"]
[null,null," 必要量","（１か月分）",1,1,1,1,1,1," B",null,null," 必要量","（１か月分）",1,1,1,1,1,1," B"]
[null,null," 月換算","（12か月/年）",12,12,12,12,12,12," C",null,null," 月換算","（12か月/年）",12,12,12,12,12,12," C"]
[null,null," 需要ピーク係数","－",{"$f":"③輸送・貯蔵入力!$C$18","v":1.1399999999999999},{"$f":"③輸送・貯蔵入力!$C$18","v":1.1399999999999999},{"$f":"③輸送・貯蔵入力!$C$18","v":1.1399999999999999},{"$f":"③輸送・貯蔵入力!$C$18","v":1.1399999999999999},{"$f":"③輸送・貯蔵入力!$C$18","v":1.1399999999999999},{"$f":"③輸送・貯蔵入力!$C$18","v":1.1399999999999999}," D",null,null," 需要ピーク係数","－",{"$f":"③輸送・貯蔵入力!$C$18","v":1.1399999999999999},{"$f":"③輸送・貯蔵入力!$C$18","v":1.1399999999999999},{"$f":"③輸送・貯蔵入力!$C$18","v":1.1399999999999999},{"$f":"③輸送・貯蔵入力!$C$18","v":1.1399999999999999},{"$f":"③輸送・貯蔵入力!$C$18","v":1.1399999999999999},{"$f":"③輸送・貯蔵入力!$C$18","v":1.1399999999999999}," D"]
[null,null," 月間需要量（ピーク月）","（t/月）",{"$f":"E174/E176*E177","v":2270.399477129441},{"$f":"F174/F176*F177","v":1339.537600988969},449.95839266836003,43.265190052125632,59.316049080878543,221.84255019690963," E=A÷C×D",null,null," 月間需要量（ピーク月）","（t/月）",{"$f":"P174/P176*P177","v":2379.8771707218475},{"$f":"Q174/Q176*Q177","v":976.43009314708388},24947.696963576283,397.39927145408245,49170.866265284771,51650.633523340774," E=A÷C×D"]
[null,null," 備蓄タンク容量","（t/基）",2500,1500,500,500,500,500," F（E：月間需要量（ピーク月）を踏まえり５００トン刻みで設定　※最大7,100トン）",null,null," 備蓄タンク容量","（t/基）",3000,1000,25000,1000,49000,52000," F（E：月間需要量（ピーク月）を踏まえり１,0００トン刻みで設定　※最大81,８４0トン）"]
[null,null," 備蓄タンク基数","（基）",{"$f":"ROUNDUP(E178/E179,0)","v":1},{"$f":"ROUNDUP(F174/F179/F175/F176*F177,0)","v":1},{"$f":"ROUNDUP(G174/G179/G175/G176*G177,0)","v":1},{"$f":"ROUNDUP(H174/H179/H175/H176*H177,0)","v":1},{"$f":"ROUNDUP(I174/I179/I175/I176*I177,0)","v":1},{"$f":"ROUNDUP(J174/J179/J175/J176*J177,0)","v":1}," G=E÷F",null,null," 備蓄タンク基数","（基）",{"$f":"ROUNDUP(P178/P179,0)","v":1},{"$f":"ROUNDUP(Q174/Q179/Q175/Q176*Q177,0)","v":1},{"$f":"ROUNDUP(R174/R179/R175/R176*R177,0)","v":1},{"$f":"ROUNDUP(S174/S179/S175/S176*S177,0)","v":1},{"$f":"ROUNDUP(T174/T179/T175/T176*T177,0)","v":2},{"$f":"ROUNDUP(U174/U179/U175/U176*U177,0)","v":1}," G=E÷F"]
[null,null," タンク1基あたり整備費用","（億円/基）",{"$f":"60*(E179/10000/4)^(2/3)","v":9.4494078742115502},6.7221071198357469,3.2316520350478277,3.2316520350478277,3.2316520350478277,3.2316520350478277," H＝α万トンのタンクの整備費＝60億円×（α／4）2/3（※４）",null,null," タンク1基あたり整備費用","（億円/基）",{"$f":"60*(P179/10000/4)^(2/3)","v":10.670679913470188},5.1299278400300912,43.860266073192989,5.1299278400300912,68.692392513960385,71.468305511785957," H＝α万トンのタンクの整備費＝60億円×（α／4）2/3（※３）"]
[null,null," タンク整備費用","（億円）",{"$f":"E180*E181","v":9.4494078742115502},{"$f":"F180*F181","v":6.7221071198357469},3.2316520350478277,0,0,0," I ＝G×H",null,null," タンク整備費用","（億円）",{"$f":"P180*P181","v":10.670679913470188},{"$f":"Q180*Q181","v":5.1299278400300912},43.860266073192989,5.1299278400300912,137.38478502792077,71.468305511785957," I ＝G×H"]
[null,null," 貯蔵費用　合計","（億円）",{"$f":"SUM(E182:J182)","v":19.403167029095123},null,null,null,null,null,null,null,null," 貯蔵費用　合計","（億円）",{"$f":"SUM(P182:U182)","v":273.64389220643011}]
[null,null,"※金沢港、七尾港、敦賀港は実証期で2030年の需要を賄える規模のタンクが整備済であるため、整備費用はかからないことを想定する"]
[null,null,"移行期","単位","新潟港","直江津港","伏木富山港","金沢港","七尾港","敦賀港","備考",null,null,{"$f":"C185","v":"移行期"},"単位","新潟港","直江津港","伏木富山港","金沢港","七尾港","敦賀港","備考"]
[null,null," 年間需要量","（t/年）",{"$f":"①需要!$K$31-①需要!$J$31","v":237189.29914134473},{"$f":"①需要!$K$63-①需要!$J$63","v":158882.12355013093},{"$f":"①需要!$K$95-①需要!$J$95","v":65827.184732704656},{"$f":"①需要!$K$127-①需要!$J$127","v":17635.841329058389},{"$f":"①需要!$K$159-①需要!$J$159","v":19274.096594372964},{"$f":"①需要!$K$191-①需要!$J$191","v":25272.257052694622}," A：移行期の需要－2030年の需要（移行期までの需要分※2030年分までは整備済）",null,null," 年間需要量","（t/年）",{"$f":"①需要!$K$30-①需要!$J$30","v":216829.82905800804},{"$f":"①需要!$K$62-①需要!$J$62","v":197113.20782431387},{"$f":"①需要!$K$94-①需要!$J$94","v":500209.74026113207},{"$f":"①需要!$K$126-①需要!$J$126","v":134342.22910633634},{"$f":"①需要!$K$158-①需要!$J$158","v":733368.33634051413},{"$f":"①需要!$K$190-①需要!$J$190","v":767224.29957276641}," A：移行期の需要－2030年の需要（移行期までの需要分※2030年分までは整備済）"]
[null,null," 必要量","（１か月分）",1,1,1,1,1,1," B",null,null," 必要量","（１か月分）",1,1,1,1,1,1," B"]
[null,null," 月換算","（12か月/年）",12,12,12,12,12,12," C",null,null," 月換算","（12か月/年）",12,12,12,12,12,12," C"]
[null,null," 需要ピーク係数","－",{"$f":"③輸送・貯蔵入力!$C$18","v":1.1399999999999999},{"$f":"③輸送・貯蔵入力!$C$18","v":1.1399999999999999},{"$f":"③輸送・貯蔵入力!$C$18","v":1.1399999999999999},{"$f":"③輸送・貯蔵入力!$C$18","v":1.1399999999999999},{"$f":"③輸送・貯蔵入力!$C$18","v":1.1399999999999999},{"$f":"③輸送・貯蔵入力!$C$18","v":1.1399999999999999}," D",null,null," 需要ピーク係数","－",{"$f":"③輸送・貯蔵入力!$C$18","v":1.1399999999999999},{"$f":"③輸送・貯蔵入力!$C$18","v":1.1399999999999999},{"$f":"③輸送・貯蔵入力!$C$18","v":1.1399999999999999},{"$f":"③輸送・貯蔵入力!$C$18","v":1.1399999999999999},{"$f":"③輸送・貯蔵入力!$C$18","v":1.1399999999999999},{"$f":"③輸送・貯蔵入力!$C$18","v":1.1399999999999999}," D"]
[null,null," 月間需要量（ピーク月）","（t/月）",{"$f":"E186/E188*E189","v":22532.983418427746},{"$f":"F186/F188*F189","v":15093.801737262436},{"$f":"G186/G188*G189","v":6253.5825496069419},{"$f":"H186/H188*H189","v":1675.4049262605467},1831.0391764654316,2400.8644200059889," E=A÷C×D",null,null," 月間需要量（ピーク月）","（t/月）",{"$f":"P186/P188*P189","v":20598.833760510759},{"$f":"Q186/Q188*Q189","v":18725.754743309815},47519.92532480754,12762.511765101952,69669.991952348835,72886.308459412801," E=A÷C×D"]
[null,null," 備蓄タンク容量","（t/基）",7100,7100,6500,2000,2000,2500," F（E：月間需要量（ピーク月）を踏まえり５００トン刻みで設定　※最大7,100トン）",null,null," 備蓄タンク容量","（t/基）",21000,19000,47000,13000,69000,73000," F（E：月間需要量（ピーク月）を踏まえり1,0００トン刻みで設定　※最大81,８４0トン）"]
[null,null," 備蓄タンク基数","（基）",{"$f":"ROUNDUP(E190/E191,0)","v":4},{"$f":"ROUNDUP(F186/F191/F187/F188*F189,0)","v":3},{"$f":"ROUNDUP(G186/G191/G187/G188*G189,0)","v":1},{"$f":"ROUNDUP(H186/H191/H187/H188*H189,0)","v":1},{"$f":"ROUNDUP(I186/I191/I187/I188*I189,0)","v":1},{"$f":"ROUNDUP(J186/J191/J187/J188*J189,0)","v":1}," G=E÷F",null,null," 備蓄タンク基数","（基）",{"$f":"ROUNDUP(P190/P191,0)","v":1},{"$f":"ROUNDUP(Q186/Q191/Q187/Q188*Q189,0)","v":1},{"$f":"ROUNDUP(R186/R191/R187/R188*R189,0)","v":2},{"$f":"ROUNDUP(S186/S191/S187/S188*S189,0)","v":1},{"$f":"ROUNDUP(T186/T191/T187/T188*T189,0)","v":2},{"$f":"ROUNDUP(U186/U191/U187/U188*U189,0)","v":1}," G=E÷F"]
[null,null," タンク1基あたり整備費用","（億円/基）",{"$f":"60*(E191/10000/4)^(2/3)","v":18.950331956043552},18.950331956043552,17.867076377946489,8.1432528497847212,8.1432528497847212,9.4494078742115502," H＝α万トンのタンクの整備費＝60億円×（α／4）2/3（※３）",null,null," タンク1基あたり整備費用","（億円/基）",{"$f":"60*(P191/10000/4)^(2/3)","v":39.04727993718889},36.52697074567287,66.810259936978753,28.362215837948426,86.299971042465643,89.603814078180591," H＝α万トンのタンクの整備費＝60億円×（α／4）2/3（※３）"]
[null,null," タンク整備費用","（億円）",{"$f":"E192*E193","v":75.801327824174209},{"$f":"F192*F193","v":56.850995868130653},17.867076377946489,8.1432528497847212,8.1432528497847212,9.4494078742115502," I ＝G×H",null,null," タンク整備費用","（億円）",{"$f":"P192*P193","v":39.04727993718889},{"$f":"Q192*Q193","v":36.52697074567287},133.62051987395751,28.362215837948426,172.59994208493129,89.603814078180591," I ＝G×H"]
[null,null," 貯蔵費用　合計","（億円）",{"$f":"SUM(E194:J194)","v":176.25531364403233},null,null,null,null,null,null,null,null," 貯蔵費用　合計","（億円）",{"$f":"SUM(P194:U194)","v":499.76074255787955}]
[]
[null,null,"2050年","単位","新潟港","直江津港","伏木富山港","金沢港","七尾港","敦賀港","備考",null,null,{"$f":"C197","v":"2050年"},"単位","新潟港","直江津港","伏木富山港","金沢港","七尾港","敦賀港","備考"]
[null,null," 年間需要量","（t/年）",{"$f":"①需要!$L$31-①需要!$K$31","v":1398622.5693340597},{"$f":"①需要!$L$63-①需要!$K$63","v":881420.97714462259},{"$f":"①需要!$L$95-①需要!$K$95","v":238989.55390737826},{"$f":"①需要!$L$127-①需要!$K$127","v":6844.8798983201814},{"$f":"①需要!$L$159-①需要!$K$159","v":17898.247983451016},{"$f":"①需要!$L$191-①需要!$K$191","v":23601.288857725169}," A：2050年の需要－移行期の需要（2050年までの需要分※移行期分までは整備済）",null,null," 年間需要量","（t/年）",{"$f":"①需要!$L$30-①需要!$K$30","v":242686.81689073375},{"$f":"①需要!$L$62-①需要!$K$62","v":208062.79365908226},{"$f":"①需要!$L$94-①需要!$K$94","v":1266518.3684133778},{"$f":"①需要!$L$126-①需要!$K$126","v":138793.92906335159},{"$f":"①需要!$L$158-①需要!$K$158","v":2277947.0501377974},{"$f":"①需要!$L$190-①需要!$K$190","v":2336178.4222276551}," A：2050年の需要－移行期の需要（2050年までの需要分※移行期分までは整備済）"]
[null,null," 必要量","（１か月分）",1,1,1,1,1,1," B",null,null," 必要量","（１か月分）",1,1,1,1,1,1," B"]
[null,null," 月換算","（12か月/年）",12,12,12,12,12,12," C",null,null," 月換算","（12か月/年）",12,12,12,12,12,12," C"]
[null,null," 需要ピーク係数","－",{"$f":"③輸送・貯蔵入力!$C$18","v":1.1399999999999999},{"$f":"③輸送・貯蔵入力!$C$18","v":1.1399999999999999},{"$f":"③輸送・貯蔵入力!$C$18","v":1.1399999999999999},{"$f":"③輸送・貯蔵入力!$C$18","v":1.1399999999999999},{"$f":"③輸送・貯蔵入力!$C$18","v":1.1399999999999999},{"$f":"③輸送・貯蔵入力!$C$18","v":1.1399999999999999}," D",null,null," 需要ピーク係数","－",{"$f":"③輸送・貯蔵入力!$C$18","v":1.1399999999999999},{"$f":"③輸送・貯蔵入力!$C$18","v":1.1399999999999999},{"$f":"③輸送・貯蔵入力!$C$18","v":1.1399999999999999},{"$f":"③輸送・貯蔵入力!$C$18","v":1.1399999999999999},{"$f":"③輸送・貯蔵入力!$C$18","v":1.1399999999999999},{"$f":"③輸送・貯蔵入力!$C$18","v":1.1399999999999999}," D"]
[null,null," 月間需要量（ピーク月）","（t/月）",{"$f":"E198/E200*E201","v":132869.14408673564},{"$f":"F198/F200*F201","v":83734.992828739138},22704.007621200933,650.26359034041718,1700.3335584278464,2242.1224414838907," E=A÷C×D",null,null," 月間需要量（ピーク月）","（t/月）",{"$f":"P198/P200*P201","v":23055.247604619704},{"$f":"Q198/Q200*Q201","v":19765.965397612814},120319.24499927089,13185.423261018401,216404.96976309075,221936.9501116272," E=A÷C×D"]
[null,null," 備蓄タンク容量","（t/基）",7100,7100,7100,1000,2000,2500," F（E：月間需要量（ピーク月）を踏まえり５００トン刻みで設定　※最大7,100トン）",null,null," 備蓄タンク容量","（t/基）",23000,20000,81840,14000,81840,81840," F（E：月間需要量（ピーク月）を踏まえり1,0００トン刻みで設定　※最大81,８４0トン）"]
[null,null," 備蓄タンク基数","（基）",{"$f":"ROUNDUP(E202/E203,0)","v":19},{"$f":"ROUNDUP(F198/F203/F199/F200*F201,0)","v":12},{"$f":"ROUNDUP(G198/G203/G199/G200*G201,0)","v":4},{"$f":"ROUNDUP(H198/H203/H199/H200*H201,0)","v":1},{"$f":"ROUNDUP(I198/I203/I199/I200*I201,0)","v":1},{"$f":"ROUNDUP(J198/J203/J199/J200*J201,0)","v":1}," G=E÷F",null,null," 備蓄タンク基数","（基）",{"$f":"ROUNDUP(P202/P203,0)","v":2},{"$f":"ROUNDUP(Q198/Q203/Q199/Q200*Q201,0)","v":1},{"$f":"ROUNDUP(R198/R203/R199/R200*R201,0)","v":2},{"$f":"ROUNDUP(S198/S203/S199/S200*S201,0)","v":1},{"$f":"ROUNDUP(T198/T203/T199/T200*T201,0)","v":3},{"$f":"ROUNDUP(U198/U203/U199/U200*U201,0)","v":3}," G=E÷F"]
[null,null," タンク1基あたり整備費用","（億円/基）",{"$f":"60*(E203/10000/4)^(2/3)","v":18.950331956043552},18.950331956043552,18.950331956043552,5.1299278400300912,8.1432528497847212,9.4494078742115502," H＝α万トンのタンクの整備費＝60億円×（α／4）2/3（※３）",null,null," タンク1基あたり整備費用","（億円/基）",{"$f":"60*(P203/10000/4)^(2/3)","v":41.488698717845956},37.797631496846193,96.698930321715025,29.798651651378059,96.698930321715025,96.698930321715025," H＝α万トンのタンクの整備費＝60億円×（α／4）2/3（※３）"]
[null,null," タンク整備費用","（億円）",{"$f":"E204*E205","v":360.0563071648275},{"$f":"F204*F205","v":227.40398347252261},75.801327824174209,5.1299278400300912,8.1432528497847212,9.4494078742115502," I ＝G×H",null,null," タンク整備費用","（億円）",{"$f":"P204*P205","v":82.977397435691913},{"$f":"Q204*Q205","v":37.797631496846193},193.39786064343005,29.798651651378059,290.09679096514509,290.09679096514509," I ＝G×H"]
[null,null," 貯蔵費用　合計","（億円）",{"$f":"SUM(E206:J206)","v":685.98420702555075},null,null,null,null,null,null,null,null," 貯蔵費用　合計","（億円）",{"$f":"SUM(P206:U206)","v":924.16512315763634}]
[null,null,"（※３）国土交通省資料より、メーカーで用いられているタンク整備費用の簡易予測式（α万トンのタンクの整備費＝60億円×（α／4）2/3 ）より",null,null,null,null,null,null,null,null,null,null,"（※３）国土交通省資料より、メーカーで用いられているタンク整備費用の簡易予測式（α万トンのタンクの整備費＝60億円×（α／4）2/3 ）より"]
[]
[null,null,"04広域連携輸送を前提とした必要な施設や用地の整理\\【一例】アンモニアの最適な海上輸送網に関する検討結果.pdf",null,null,null,null,null,"P17",null,null,null,null,"04広域連携輸送を前提とした必要な施設や用地の整理\\【一例】アンモニアの最適な海上輸送網に関する検討結果.pdf",null,null,null,null,null,"P1７"]

{"sheet":"直送方式（ｼﾅﾘｵ3）ピーク月","index":30,"n_rows":210,"n_cols":37,"rows_kept":210,"cut":false,"hidden":true,"merged":[[156,2,156,10],[156,13,156,21],[157,2,157,10],[157,13,157,21],[182,4,182,9],[182,15,182,20],[194,4,194,9],[194,15,194,20],[149,2,154,2],[149,3,154,3],[149,13,154,13],[149,14,154,14],[155,4,155,9],[155,15,155,20],[137,2,142,2],[137,3,142,3],[137,13,142,13],[137,14,142,14],[143,2,148,2],[143,3,148,3],[143,13,148,13],[143,14,148,14],[123,2,126,2],[123,13,126,13],[131,2,136,2],[131,3,136,3],[131,13,136,13],[131,14,136,14],[113,2,118,2],[113,3,118,3],[113,13,118,13],[113,14,118,14],[119,4,119,9],[119,15,119,20],[101,2,106,2],[101,3,106,3],[101,13,106,13],[101,14,106,14],[107,2,112,2],[107,3,112,3],[107,13,112,13],[107,14,112,14],[87,2,90,2],[87,13,90,13],[95,2,100,2],[95,3,100,3],[95,13,100,13],[95,14,100,14],[77,2,82,2],[77,3,82,3],[77,13,82,13],[77,14,82,14],[83,4,83,9],[83,15,83,20],[65,2,70,2],[65,3,70,3],[65,13,70,13],[65,14,70,14],[71,2,76,2],[71,3,76,3],[71,13,76,13],[71,14,76,14],[23,14,28,14],[26,25,26,30],[47,4,47,9],[47,15,47,20],[51,2,54,2],[51,13,54,13],[59,2,64,2],[59,3,64,3],[59,13,64,13],[59,14,64,14],[35,2,40,2],[35,3,40,3],[35,13,40,13],[35,14,40,14],[41,2,46,2],[41,3,46,3],[41,13,46,13],[41,14,46,14],[206,4,206,9],[206,15,206,20],[158,2,158,10],[158,13,158,21],[2,2,3,2],[6,2,6,5],[10,2,10,21],[13,24,13,30],[14,25,14,30],[15,2,18,2],[15,13,18,13],[18,25,18,30],[170,4,170,9],[170,15,170,20],[29,2,34,2],[29,3,34,3],[29,13,34,13],[29,14,34,14],[30,25,30,30],[34,25,34,30],[22,25,22,30],[23,2,28,2],[23,3,28,3],[23,13,28,13]]}
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"係数","月数","年需要（120と仮定）","月平均",null,null,null,null,null,null,null,"船速","https://www.mol-service.com/ja/blog/vessel-speed-and-sailing-days",null,null,null,null,null,null,null,null,14,"ノット"]
[null,null,null,"重量（kg）","体積（m3）","密度（t/m3）",null,null,null,null,null,null,null,"ピーク月",1.1299999999999999,4,{"$f":"R5*P3*O3","v":45.199999999999996},"－",null,null,null,null,null,null,null,null,"https://eneken.ieej.or.jp/data/pdf/1359.pdf",null,null,null,null,null,null,null,"ｐ23",19,"ノット"]
[null,null,null,null,"※液体",null,null,null,null,null,null,null,null,"その他月",{"$f":"(Q4/P4)/R5","v":0.93500000000000016},8,{"$f":"Q5-Q3","v":74.800000000000011},"－",null,null,null,null,null,null,null,null,"https://www.mhi.co.jp/technology/review/pdf/473/473020.pdf",null,null,null,null,null,null,null,"ｐ22","15～17","ノット"]
[null,null," 液化水素",54.1,0.76400000000000001,{"$f":"D5/1000/E5","v":7.0811518324607331E-2}," ② 現在開発中の運搬船　16万GT （L=346m、B=57m、d=9.5m） を想定 （※1）",null,null,null,null,null,null,"合計",1,12,120,10,null,null,null,null,null,null,null,null,"https://nippon.zaidan.info/seikabutsu/1998/00651/contents/079.htm",null,null,null,null,null,null,null,null,13,"ノット"]
[null,null," 液化アンモニア",352,0.51600000000000001,{"$f":"D6/1000/E6","v":0.68217054263565891}," ② 現在開発中の運搬船　5万GT （L=230m、B=36.6m、d=12.0m） を想定 （※1）",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"04広域連携輸送を前提とした必要な施設や用地の整理\\【一例】アンモニアの最適な海上輸送網に関する検討結果.pdf",null,null,null,null,null,null,null,"P15",14,"ノット"]
[null,null,"出典：「港湾脱炭素化推進計画」作成マニュアル（2023年3月、国土交通省港湾局）"]
[]
[null,null,"入力項目"]
[]
[null,null,"海上輸送費用　シナリオ３（ピーク月　※４か月）"]
[null,null,"液化水素",null,null,null,null,null,null,null,null,null,null,"液化アンモ二ア"]
[]
[null,null,"実証期","単位","新潟港","直江津港","伏木富山港","金沢港","七尾港","敦賀港","備考",null,null,{"$f":"C14","v":"実証期"},"単位","新潟港","直江津港","伏木富山港","金沢港","七尾港","敦賀港","備考",null,null,"海上輸送距離（海里）"]
[null,null," 密度","（t/m3）",{"$f":"$F$5","v":7.0811518324607331E-2},{"$f":"$F$5","v":7.0811518324607331E-2},7.0811518324607331E-2,7.0811518324607331E-2,7.0811518324607331E-2,7.0811518324607331E-2," ①",null,null," 密度","（t/m3）",0.68217054263565891,0.68217054263565891,0.68217054263565891,0.68217054263565891,0.68217054263565891,0.68217054263565891," ①",null,null,"出発港","ダーウィン港（オーストラリア）"]
[null,null," 運搬船積載量","（m3/隻）",38805,25870.000000000004,25870.000000000004,1250,1250,3556," ② 港湾施設能力及び対象船舶一覧より、需要量に合わせた船型を設定",null,null," 運搬船積載量","（m3/隻）",0,0,17099,0,34198,34198," ②港湾施設能力及び対象船舶一覧より、需要量に合わせた船型を設定",null,null,"到着港","新潟港","直江津港","伏木富山港","金沢港","七尾港","敦賀港"]
[null,null,null,"（t/隻）",{"$f":"E16*E15","v":2747.8409685863876},{"$f":"F16*F15","v":1831.8939790575919},1831.8939790575919,88.514397905759168,88.514397905759168,251.80575916230367," ③=②×①",null,null,null,"（t/隻）",{"$f":"P16*P15","v":0},0,11664.434108527132,0,{"$f":"T16*T15","v":23328.868217054263},23328.868217054263," ③=②×①",null,null,"距離",3441,3406,3399,3283,3386,3255]
[null,null,null,"(GT)",30000,20000,20000,8000,8000,4505,"港湾施設能力及び対象船舶一覧より、需要量に合わせた船型を設定",null,null,null,"(GT)",0,0,10000,0,20000,20000,"　港湾施設能力及び対象船舶一覧より、需要量に合わせた船型を設定"]
[null,null,null,"(DWT)",{"$f":"E18/1.3702","v":21894.613924974456},{"$f":"F18/1.3702","v":14596.409283316303},14596.409283316303,5838.5637133265209,5838.5637133265209,3287.8411910669975," LNG船のDWTとGTの関係：DWT=GT/1.3702 より （※１）",null,null,null,"(DWT)",{"$f":"P18/0.8447","v":0},0,11838.522552385462,0,{"$f":"T18/0.8447","v":23677.045104770925},23677.045104770925,"　LPG船のDWTとGTの関係：DWT=GT/0.8447 より （※1）",null,null,"出発港","ロサンゼルス港（アメリカ）"]
[null,null," 船速（外航）","（ノット）",14,14,14,14,14,14," ④ 国土交通省検討資料より",null,null," 船速（外航）","（ノット）",14,14,14,14,14,14," ④ 国土交通省検討資料より",null,null,"到着港","新潟港","直江津港","伏木富山港","金沢港","七尾港","敦賀港"]
[null,null," 海上輸送費用原単位","（千円/日･隻）",{"$f":"45.432*E19^(0.4019)","v":2521.9903073946525},{"$f":"45.432*F19^(0.4019)","v":2142.7541067300813},2142.7541067300813,1482.6554784239106,1482.6554784239106,1177.0863381909896," ⑤ 海上輸送費用原単位算定式より （※2）",null,null," 海上輸送費用原単位","（千円/日･隻）",{"$f":"45.432*P18^(0.4019)","v":0},{"$f":"45.432*Q18^(0.4019)","v":0},1840.6103325455917,0,2431.9005499007585,2431.9005499007585," ⑤ 海上輸送費用原単位算定式より （※2）",null,null,"距離",4814,4876,4911,4942,4900,5010]
[null,null," 月間需要量","（t/ピーク月）",{"$f":"①需要!$I$31/12*$O$3","v":1879.0553329655891},{"$f":"①需要!$I$63/12*$O$3","v":1170.2029794189714},{"$f":"①需要!$I$95/12*$O$3","v":278.14527611914599},{"$f":"①需要!$I$127/12*$O$3","v":7.3638333333333333E-2},{"$f":"①需要!$I$159/12*$O$3","v":15.348721289701212},{"$f":"①需要!$I$191/12*$O$3","v":1.642858126721763}," ⑥",null,null," 月間需要量","（t/ピーク月）",{"$f":"①需要!$I$30/12*$O$3","v":0},{"$f":"①需要!$I$62/12*$O$3","v":0},{"$f":"①需要!$I$94/12*$O$3","v":7898.9898308243728},{"$f":"①需要!$I$126/12*$O$3","v":0},{"$f":"①需要!$I$158/12*$O$3","v":16113.832928760818},{"$f":"①需要!$I$190/12*$O$3","v":16601.488688568323}," ⑥"]
[null,null," 月間寄港回数","（回/月）",{"$f":"ROUNDUP(E22/E17,0)","v":1},{"$f":"ROUNDUP(F22/F17,0)","v":1},{"$f":"ROUNDUP(G22/G17,0)","v":1},1,1,1," ⑦＝⑥／③",null,null," 月間寄港回数","（回/月）",{"$f":"IFERROR(ROUNDUP(P22/P17,0),0)","v":0},{"$f":"IFERROR(ROUNDUP(Q22/Q17,0),0)","v":0},1,0,1,1," ⑦＝⑥／③",null,null,"出発港","バンクーバー港（カナダ）"]
[null,null," 海上輸送距離","（海里）",{"$f":"Z$17","v":3441},3406,3399,3283,3386,3255," ⑧　原産国オーストラリア",null,null," 海上輸送距離","（海里）",{"$f":"E24","v":3441},{"$f":"F24","v":3406},3399,3283,3386,3255," ⑧　原産国オーストラリア",null,null,"到着港","新潟港","直江津港","伏木富山港","金沢港","七尾港","敦賀港"]
[null,null,null,null,{"$f":"Z$21","v":4814},4876,4911,4942,4900,5010," ⑧　原産国アメリカ",null,null,null,null,{"$f":"E25","v":4814},4876,4911,4942,4900,5010," ⑧　原産国アメリカ",null,null,"距離",4092,4157,4193,4223,4181,4288]
[null,null,null,null,{"$f":"Z$25","v":4092},4157,4193,4223,4181,4288," ⑧　原産国カナダ",null,null,null,null,4092,4157,4193,4223,4181,4288," ⑧　原産国カナダ"]
[null,null,null,null,{"$f":"Z$29","v":9420},9491,9526,9557,9515,9616," ⑧　原産国チリ",null,null,null,null,9420,9491,9526,9557,9515,9616," ⑧　原産国チリ",null,null,"出発港","バルパライソ港（チリ）"]
[null,null,null,null,{"$f":"Z$33","v":6138},6104,6096,5981,6084,5953," ⑧　原産国オマーン",null,null,null,null,6138,6104,6096,5981,6084,5953," ⑧　原産国オマーン",null,null,"到着港","新潟港","直江津港","伏木富山港","金沢港","七尾港","敦賀港"]
[null,null,null,null,{"$f":"Z$37","v":9166},9132,9124,9009,9112,8892," ⑧　原産国ナミビア",null,null,null,null,9166,9132,9124,9009,9112,8892," ⑧　原産国ナミビア",null,null,"距離",9420,9491,9526,9557,9515,9616]
[null,null,"シナリオ設定","（％）",0.7,0.7,0.7,0.7,0.7,0.7," ⑨　原産国オーストラリア",null,null,"シナリオ設定","（％）",{"$f":"E30","v":0.7},0.7,0.7,0.7,0.7,0.7," ⑨　原産国オーストラリア"]
[null,null,null,null,0,0,0,0,0,0," ⑨　原産国アメリカ",null,null,null,null,{"$f":"E31","v":0},0,0,0,0,0," ⑨　原産国アメリカ",null,null,"出発港","スルタンカブース港（オマーン）"]
[null,null,null,null,0,0,0,0,0,0," ⑨　原産国カナダ",null,null,null,null,0,0,0,0,0,0," ⑨　原産国カナダ",null,null,"到着港","新潟港","直江津港","伏木富山港","金沢港","七尾港","敦賀港"]
[null,null,null,null,0.3,0.3,0.3,0.3,0.3,0.3," ⑨　原産国チリ",null,null,null,null,0.3,0.3,0.3,0.3,0.3,0.3," ⑨　原産国チリ",null,null,"距離",6138,6104,6096,5981,6084,5953]
[null,null,null,null,0,0,0,0,0,0," ⑨　原産国オマーン",null,null,null,null,0,0,0,0,0,0," ⑨　原産国オマーン"]
[null,null,null,null,0,0,0,0,0,0," ⑨　原産国ナミビア",null,null,null,null,0,0,0,0,0,0," ⑨　原産国ナミビア",null,null,"出発港","ウォルビスベイ港（ナミビア）"]
[null,null," 海上輸送日数","（日）",{"$f":"E24/E$20/24","v":10.241071428571429},{"$f":"F24/F$20/24","v":10.136904761904761},10.116071428571429,9.7708333333333339,10.077380952380953,9.6875," ⑩＝⑧／④　原産国オーストラリア",null,null," 海上輸送日数","（日）",{"$f":"P24/P$20/24","v":10.241071428571429},{"$f":"Q24/Q$20/24","v":10.136904761904761},10.116071428571429,9.7708333333333339,10.077380952380953,9.6875," ⑩＝⑧／④　原産国オーストラリア",null,null,"到着港","新潟港","直江津港","伏木富山港","金沢港","七尾港","敦賀港"]
[null,null,null,null,{"$f":"E25/E$20/24","v":14.327380952380951},14.511904761904761,14.616071428571429,14.708333333333334,14.583333333333334,14.910714285714285," ⑩＝⑧／④　原産国アメリカ",null,null,null,null,{"$f":"P25/P$20/24","v":14.327380952380951},14.511904761904761,14.616071428571429,14.708333333333334,14.583333333333334,14.910714285714285," ⑩＝⑧／④　原産国アメリカ",null,null,"距離",9166,9132,9124,9009,9112,8892]
[null,null,null,null,12.178571428571429,12.37202380952381,12.479166666666666,12.568452380952381,12.443452380952381,12.761904761904761," ⑩＝⑧／④　原産国カナダ",null,null,null,null,12.178571428571429,12.37202380952381,12.479166666666666,12.568452380952381,12.443452380952381,12.761904761904761," ⑩＝⑧／④　原産国カナダ",null,null,"出典：IHS Fairplay「distance table」"]
[null,null,null,null,28.035714285714288,28.24702380952381,28.351190476190478,28.44345238095238,28.31845238095238,28.61904761904762," ⑩＝⑧／④　原産国チリ",null,null,null,null,28.035714285714288,28.24702380952381,28.351190476190478,28.44345238095238,28.31845238095238,28.61904761904762," ⑩＝⑧／④　原産国チリ"]
[null,null,null,null,18.267857142857142,18.166666666666668,{"$f":"G28/G$20/24","v":18.142857142857142},17.800595238095237,18.107142857142858,17.717261904761905," ⑩＝⑧／④　原産国オマーン",null,null,null,null,18.267857142857142,18.166666666666668,18.142857142857142,17.800595238095237,18.107142857142858,17.717261904761905," ⑩＝⑧／④　原産国オマーン"]
[null,null,null,null,27.279761904761902,27.178571428571431,27.154761904761902,26.8125,27.11904761904762,{"$f":"J29/J$20/24","v":26.464285714285712}," ⑩＝⑧／④　原産国ナミビア",null,null,null,null,27.279761904761902,27.178571428571431,27.154761904761902,26.8125,27.11904761904762,{"$f":"U29/U$20/24","v":26.464285714285712}," ⑩＝⑧／④　原産国ナミビア"]
[null,null," 海上輸送費用","（千円/月）",{"$f":"E$21*E$23*E30*E36","v":18079.518016135415},{"$f":"F$21*F$23*F30*F36","v":15204.6260156722},15173.377518282388,10140.745699303538,10458.898854048668,7982.1167308576487," ⑪＝⑤×⑦×⑨×⑩　原産国オーストラリア",null,null," 海上輸送費用","（千円/月）",{"$f":"P$21*P$23*P30*P36","v":0},{"$f":"Q$21*Q$23*Q30*Q36","v":0},{"$f":"R$21*R$23*R30*R36","v":13033.821917338471},0,17155.031795758267,16491.325604014517," ⑪＝⑤×⑦×⑨×⑩　原産国オーストラリア"]
[null,null,null,null,{"$f":"E$21*E$23*E31*E37","v":0},0,{"$f":"G$21*G$23*G31*G37","v":0},0,0,0," ⑪＝⑤×⑦×⑨×⑩　原産国アメリカ",null,null,null,null,{"$f":"P$21*P$23*P31*P37","v":0},0,0,0,0,0," ⑪＝⑤×⑦×⑨×⑩　原産国アメリカ"]
[null,null,null,null,0,0,0,0,{"$f":"I$21*I$23*I32*I38","v":0},0," ⑪＝⑤×⑦×⑨×⑩　原産国カナダ",null,null,null,null,0,0,0,0,0,0," ⑪＝⑤×⑦×⑨×⑩　原産国カナダ"]
[null,null,null,null,21211.739906837167,18157.927881227857,18224.888947063173,12651.552149372601,12595.952568931703,10106.126989325498," ⑪＝⑤×⑦×⑨×⑩　原産国チリ",null,null,null,null,0,0,15655.048239133312,0,20660.297975272963,20879.60329271937," ⑪＝⑤×⑦×⑨×⑩　原産国チリ"]
[null,null,null,null,0,0,0,0,0,0," ⑪＝⑤×⑦×⑨×⑩　原産国オマーン",null,null,null,null,0,0,0,0,0,0," ⑪＝⑤×⑦×⑨×⑩　原産国オマーン"]
[null,null,null,null,0,0,0,0,0,0," ⑪＝⑤×⑦×⑨×⑩　原産国ナミビア",null,null,null,null,0,0,0,0,0,0," ⑪＝⑤×⑦×⑨×⑩　原産国ナミビア"]
[null,null," 海上輸送費用　合計","（億円/月）",{"$f":"SUM(E42:J47)*1000/100000000","v":1.6998747127705789},null,null,null,null,null,null,null,null," 海上輸送費用　合計","（億円/月）",{"$f":"SUM(P42:U47)*1000/100000000","v":1.0387512882423691}]
[]
[null,null,"2030年","単位","新潟港","直江津港","伏木富山港","金沢港","七尾港","敦賀港","備考",null,null,{"$f":"C50","v":"2030年"},"単位","新潟港","直江津港","伏木富山港","金沢港","七尾港","敦賀港","備考"]
[null,null," 密度","（t/m3）",{"$f":"$F$5","v":7.0811518324607331E-2},{"$f":"$F$5","v":7.0811518324607331E-2},7.0811518324607331E-2,7.0811518324607331E-2,7.0811518324607331E-2,7.0811518324607331E-2," ①",null,null," 密度","（t/m3）",0.68217054263565891,0.68217054263565891,0.68217054263565891,0.68217054263565891,0.68217054263565891,0.68217054263565891," ①"]
[null,null," 運搬船積載量","（m3/隻）",64675.000000000007,38805,25870.000000000004,1250,1250,3556," ② 港湾施設能力及び対象船舶一覧より、需要量に合わせた船型を設定",null,null," 運搬船積載量","（m3/隻）",5129.7,1714,68396,1714,87000,87000," ②港湾施設能力及び対象船舶一覧より、需要量に合わせた船型を設定"]
[null,null,null,"（t/隻）",{"$f":"E52*E51","v":4579.7349476439795},{"$f":"F52*F51","v":2747.8409685863876},{"$f":"G52*G51","v":1831.8939790575919},88.514397905759168,{"$f":"I52*I51","v":88.514397905759168},251.80575916230367," ③=②×①",null,null,null,"（t/隻）",{"$f":"P52*P51","v":3499.3302325581394},1169.2403100775193,46657.736434108527,1169.2403100775193,{"$f":"T52*T51","v":59348.837209302328},{"$f":"U52*U51","v":59348.837209302328}," ③=②×①"]
[null,null,null,"(GT)",50000,30000,20000,8000,8000,4505,"港湾施設能力及び対象船舶一覧より、需要量に合わせた船型を設定",null,null,null,"(GT)",3000,999,40000,999,50000,50000,"　港湾施設能力及び対象船舶一覧より、需要量に合わせた船型を設定"]
[null,null,null,"(DWT)",{"$f":"E54/1.3702","v":36491.023208290761},{"$f":"F54/1.3702","v":21894.613924974456},{"$f":"G54/1.3702","v":14596.409283316303},5838.5637133265209,5838.5637133265209,3287.8411910669975," LNG船のDWTとGTの関係：DWT=GT/1.3702 より （※１）",null,null,null,"(DWT)",{"$f":"P54/0.8447","v":3551.5567657156384},1182.6684029833077,47354.09020954185,1182.6684029833077,{"$f":"T54/0.8447","v":59192.61276192731},59192.61276192731,"　LPG船のDWTとGTの関係：DWT=GT/0.8447 より （※1）"]
[null,null," 船速（外航）","（ノット）",14,14,14,14,14,14," ④ 国土交通省検討資料より",null,null," 船速（外航）","（ノット）",14,14,14,14,14,14," ④ 国土交通省検討資料より"]
[null,null," 海上輸送費用原単位","（千円/日･隻）",{"$f":"45.432*E55^(0.4019)","v":3096.7377308647324},{"$f":"45.432*F55^(0.4019)","v":2521.9903073946525},2142.7541067300813,1482.6554784239106,1482.6554784239106,1177.0863381909896," ⑤ 海上輸送費用原単位算定式より （※2）",null,null," 海上輸送費用原単位","（千円/日･隻）",{"$f":"45.432*P54^(0.4019)","v":1134.5323607056671},{"$f":"45.432*Q54^(0.4019)","v":729.26811433274145},3213.140869652877,729.26811433274145,3514.6161507448396,3514.6161507448396," ⑤ 海上輸送費用原単位算定式より （※2）"]
[null,null," 月間需要量","（t/ピーク月）",{"$f":"①需要!$J$31/12*$O$3","v":4129.5390252079296},{"$f":"①需要!$J$63/12*$O$3","v":2497.9902505747036},{"$f":"①需要!$J$95/12*$O$3","v":724.15666534304671},{"$f":"①需要!$J$127/12*$O$3","v":42.959309174475401},{"$f":"①需要!$J$159/12*$O$3","v":74.144454150572059},{"$f":"①需要!$J$191/12*$O$3","v":221.53942104120236}," ⑥",null,null," 月間需要量","（t/ピーク月）",{"$f":"①需要!$J$30/12*$O$3","v":2359.0010551891996},{"$f":"①需要!$J$62/12*$O$3","v":967.86491689140769},{"$f":"①需要!$J$94/12*$O$3","v":32627.847347351744},{"$f":"①需要!$J$126/12*$O$3","v":393.91331293255536},{"$f":"①需要!$J$158/12*$O$3","v":64853.375805753618},{"$f":"①需要!$J$190/12*$O$3","v":67799.046479248209}," ⑥"]
[null,null," 月間寄港回数","（回/月）",{"$f":"ROUNDUP(E58/E$53,0)","v":1},{"$f":"ROUNDUP(F58/F$53,0)","v":1},1,1,1,1," ⑦＝⑥／③",null,null," 月間寄港回数","（回/月）",{"$f":"ROUNDUP(P58/P$53,0)","v":1},{"$f":"ROUNDUP(Q58/Q$53,0)","v":1},1,1,2,{"$f":"ROUNDUP(U58/U$53,0)","v":2}," ⑦＝⑥／③"]
[null,null," 海上輸送距離","（海里）",{"$f":"Z$17","v":3441},3406,3399,3283,3386,3255," ⑧　原産国オーストラリア",null,null," 海上輸送距離","（海里）",{"$f":"E60","v":3441},{"$f":"F60","v":3406},3399,3283,3386,3255," ⑧　原産国オーストラリア"]
[null,null,null,null,{"$f":"Z$21","v":4814},4876,4911,4942,4900,5010," ⑧　原産国アメリカ",null,null,null,null,{"$f":"E61","v":4814},4876,4911,4942,4900,5010," ⑧　原産国アメリカ"]
[null,null,null,null,{"$f":"Z$25","v":4092},4157,4193,4223,4181,4288," ⑧　原産国カナダ",null,null,null,null,4092,4157,4193,4223,4181,4288," ⑧　原産国カナダ"]
[null,null,null,null,{"$f":"Z$29","v":9420},9491,9526,9557,9515,9616," ⑧　原産国チリ",null,null,null,null,9420,9491,9526,9557,9515,9616," ⑧　原産国チリ"]
[null,null,null,null,{"$f":"Z$33","v":6138},6104,6096,5981,6084,5953," ⑧　原産国オマーン",null,null,null,null,6138,6104,6096,5981,6084,5953," ⑧　原産国オマーン"]
[null,null,null,null,{"$f":"Z$37","v":9166},9132,9124,9009,9112,8892," ⑧　原産国ナミビア",null,null,null,null,9166,9132,9124,9009,9112,8892," ⑧　原産国ナミビア"]
[null,null,"シナリオ設定","（％）",0.7,0.7,0.7,0.7,0.7,0.7," ⑨　原産国オーストラリア",null,null,"シナリオ設定","（％）",{"$f":"E66","v":0.7},0.7,0.7,0.7,0.7,0.7," ⑨　原産国オーストラリア"]
[null,null,null,null,0,0,0,0,0,0," ⑨　原産国アメリカ",null,null,null,null,{"$f":"E67","v":0},0,0,0,0,0," ⑨　原産国アメリカ"]
[null,null,null,null,0.15,0.15,0.15,0.15,0.15,0.15," ⑨　原産国カナダ",null,null,null,null,0.15,0.15,0.15,0.15,0.15,0.15," ⑨　原産国カナダ"]
[null,null,null,null,0.15,0.15,0.15,0.15,0.15,0.15," ⑨　原産国チリ",null,null,null,null,0.15,0.15,0.15,0.15,0.15,0.15," ⑨　原産国チリ"]
[null,null,null,null,0,0,0,0,0,0," ⑨　原産国オマーン",null,null,null,null,0,0,0,0,0,0," ⑨　原産国オマーン"]
[null,null,null,null,0,0,0,0,0,0," ⑨　原産国ナミビア",null,null,null,null,0,0,0,0,0,0," ⑨　原産国ナミビア"]
[null,null," 海上輸送日数","（日）",{"$f":"E60/E$56/24","v":10.241071428571429},{"$f":"F60/F$56/24","v":10.136904761904761},10.116071428571429,9.7708333333333339,10.077380952380953,9.6875," ⑩＝⑧／④　原産国オーストラリア",null,null," 海上輸送日数","（日）",{"$f":"P60/P$56/24","v":10.241071428571429},{"$f":"Q60/Q$56/24","v":10.136904761904761},10.116071428571429,9.7708333333333339,10.077380952380953,9.6875," ⑩＝⑧／④　原産国オーストラリア"]
[null,null,null,null,{"$f":"E61/E$56/24","v":14.327380952380951},14.511904761904761,14.616071428571429,14.708333333333334,14.583333333333334,14.910714285714285," ⑩＝⑧／④　原産国アメリカ",null,null,null,null,{"$f":"P61/P$56/24","v":14.327380952380951},14.511904761904761,14.616071428571429,14.708333333333334,14.583333333333334,14.910714285714285," ⑩＝⑧／④　原産国アメリカ"]
[null,null,null,null,12.178571428571429,12.37202380952381,12.479166666666666,12.568452380952381,12.443452380952381,12.761904761904761," ⑩＝⑧／④　原産国カナダ",null,null,null,null,12.178571428571429,12.37202380952381,12.479166666666666,12.568452380952381,12.443452380952381,12.761904761904761," ⑩＝⑧／④　原産国カナダ"]
[null,null,null,null,28.035714285714288,28.24702380952381,28.351190476190478,28.44345238095238,28.31845238095238,28.61904761904762," ⑩＝⑧／④　原産国チリ",null,null,null,null,28.035714285714288,28.24702380952381,28.351190476190478,28.44345238095238,28.31845238095238,28.61904761904762," ⑩＝⑧／④　原産国チリ"]
[null,null,null,null,18.267857142857142,18.166666666666668,18.142857142857142,17.800595238095237,18.107142857142858,17.717261904761905," ⑩＝⑧／④　原産国オマーン",null,null,null,null,18.267857142857142,18.166666666666668,18.142857142857142,17.800595238095237,18.107142857142858,17.717261904761905," ⑩＝⑧／④　原産国オマーン"]
[null,null,null,null,27.279761904761902,27.178571428571431,27.154761904761902,26.8125,27.11904761904762,26.464285714285712," ⑩＝⑧／④　原産国ナミビア",null,null,null,null,27.279761904761902,27.178571428571431,27.154761904761902,26.8125,27.11904761904762,26.464285714285712," ⑩＝⑧／④　原産国ナミビア"]
[null,null," 海上輸送費用","（千円/月）",{"$f":"E$57*E$59*E66*E72","v":22199.738608136551},{"$f":"F$57*F$59*F66*F72","v":17895.622889554554},15173.377518282388,10140.745699303538,10458.898854048668,7982.1167308576487," ⑪＝⑤×⑦×⑨×⑩　原産国オーストラリア",null,null," 海上輸送費用","（千円/月）",{"$f":"P$57*P$59*P66*P72","v":8133.1788608087509},{"$f":"Q$57*Q$59*Q66*Q72","v":5174.7649946194106},22753.053783229432,4987.8900403216467,49585.376193425109,47666.981544476883," ⑪＝⑤×⑦×⑨×⑩　原産国オーストラリア"]
[null,null,null,null,{"$f":"E$57*E$59*E67*E73","v":0},0,0,0,0,0," ⑪＝⑤×⑦×⑨×⑩　原産国アメリカ",null,null,null,null,{"$f":"P$57*P$59*P67*P73","v":0},0,0,0,0,0," ⑪＝⑤×⑦×⑨×⑩　原産国アメリカ"]
[null,null,null,null,5657.076247633252,4680.3186195712369,4010.9678435353708,2795.2027166893636,2767.4029264689152,2253.2795616798944," ⑪＝⑤×⑦×⑨×⑩　原産国カナダ",null,null,null,null,2072.5475089319598,1353.3783711076812,6014.5980653814786,1374.8657351906995,13120.187612735868,13455.958977137383," ⑪＝⑤×⑦×⑨×⑩　原産国カナダ"]
[null,null,null,null,13022.888136047224,10685.808039054753,9112.4444735315865,6325.7760746863005,6297.9762844658517,5053.0634946627488," ⑪＝⑤×⑦×⑨×⑩　原産国チリ",null,null,null,null,4771.1137668961537,3089.9480683625216,13664.455323354154,3111.4354324455398,29858.547030658163,30175.49009425212," ⑪＝⑤×⑦×⑨×⑩　原産国チリ"]
[null,null,null,null,0,0,0,0,0,0," ⑪＝⑤×⑦×⑨×⑩　原産国オマーン",null,null,null,null,0,0,0,0,0,0," ⑪＝⑤×⑦×⑨×⑩　原産国オマーン"]
[null,null,null,null,0,0,0,0,0,0," ⑪＝⑤×⑦×⑨×⑩　原産国ナミビア",null,null,null,null,0,0,0,0,0,0," ⑪＝⑤×⑦×⑨×⑩　原産国ナミビア"]
[null,null," 海上輸送費用　合計","（億円/月）",{"$f":"SUM(E78:J83)*1000/100000000","v":1.5651270471820984},null,null,null,null,null,null,null,null," 海上輸送費用　合計","（億円/月）",{"$f":"SUM(P78:U83)*1000/100000000","v":2.6036377140333498}]
[]
[null,null,"移行期","単位","新潟港","直江津港","伏木富山港","金沢港","七尾港","敦賀港","備考",null,null,{"$f":"C86","v":"移行期"},"単位","新潟港","直江津港","伏木富山港","金沢港","七尾港","敦賀港","備考"]
[null,null," 密度","（t/m3）",{"$f":"$F$5","v":7.0811518324607331E-2},{"$f":"$F$5","v":7.0811518324607331E-2},7.0811518324607331E-2,7.0811518324607331E-2,7.0811518324607331E-2,7.0811518324607331E-2," ①",null,null," 密度","（t/m3）",0.68217054263565891,0.68217054263565891,0.68217054263565891,0.68217054263565891,0.68217054263565891,0.68217054263565891," ①"]
[null,null," 運搬船積載量","（m3/隻）",160000,160000,103480.00000000001,1250,38805,38805," ② 港湾施設能力及び対象船舶一覧より、需要量に合わせた船型を設定",null,null," 運搬船積載量","（m3/隻）",34198,34198,87000,5129.7,87000,87000," ②港湾施設能力及び対象船舶一覧より、需要量に合わせた船型を設定"]
[null,null,null,"（t/隻）",{"$f":"E88*E87","v":11329.842931937173},{"$f":"F88*F87","v":11329.842931937173},{"$f":"G88*G87","v":7327.5759162303675},88.514397905759168,{"$f":"I88*I87","v":2747.8409685863876},{"$f":"J88*J87","v":2747.8409685863876}," ③=②×①",null,null,null,"（t/隻）",{"$f":"P88*P87","v":23328.868217054263},23328.868217054263,59348.837209302328,3499.3302325581394,{"$f":"T88*T87","v":59348.837209302328},59348.837209302328," ③=②×①"]
[null,null,null,"(GT)",130000,130000,80000,8000,30000,30000,"港湾施設能力及び対象船舶一覧より、需要量に合わせた船型を設定",null,null,null,"(GT)",20000,20000,50000,3000,50000,50000,"　港湾施設能力及び対象船舶一覧より、需要量に合わせた船型を設定"]
[null,null,null,"(DWT)",{"$f":"E90/1.3702","v":94876.660341555966},{"$f":"F90/1.3702","v":94876.660341555966},{"$f":"G90/1.3702","v":58385.637133265212},5838.5637133265209,{"$f":"I90/1.3702","v":21894.613924974456},21894.613924974456," LNG船のDWTとGTの関係：DWT=GT/1.3702 より （※１）",null,null,null,"(DWT)",{"$f":"P90/0.8447","v":23677.045104770925},23677.045104770925,59192.61276192731,3551.5567657156384,59192.61276192731,59192.61276192731,"　LPG船のDWTとGTの関係：DWT=GT/0.8447 より （※1）"]
[null,null," 船速（外航）","（ノット）",14,14,14,14,14,14," ④ 国土交通省検討資料より",null,null," 船速（外航）","（ノット）",14,14,14,14,14,14," ④ 国土交通省検討資料より"]
[null,null," 海上輸送費用原単位","（千円/日･隻）",{"$f":"45.432*E91^(0.4019)","v":4546.552540011312},{"$f":"45.432*F91^(0.4019)","v":4546.552540011312},3740.5911898956647,1482.6554784239106,2521.9903073946525,2521.9903073946525," ⑤ 海上輸送費用原単位算定式より （※2）",null,null," 海上輸送費用原単位","（千円/日･隻）",{"$f":"45.432*P90^(0.4019)","v":2431.9005499007585},{"$f":"45.432*Q90^(0.4019)","v":2431.9005499007585},3514.6161507448396,1134.5323607056671,3514.6161507448396,3514.6161507448396," ⑤ 海上輸送費用原単位算定式より （※2）"]
[null,null," 月間需要量","（t/ピーク月）",{"$f":"①需要!$K$31/12*$O$3","v":26464.864694351221},{"$f":"①需要!$K$63/12*$O$3","v":17459.390218212029},{"$f":"①需要!$K$95/12*$O$3","v":6922.8832276727344},{"$f":"①需要!$K$127/12*$O$3","v":1703.6677009941402},{"$f":"①需要!$K$159/12*$O$3","v":1889.1218834540259},{"$f":"①需要!$K$191/12*$O$3","v":2601.3436268366127}," ⑥",null,null," 月間需要量","（t/ピーク月）",{"$f":"①需要!$K$30/12*$O$3","v":22777.143291484957},{"$f":"①需要!$K$62/12*$O$3","v":19529.358653680963},{"$f":"①需要!$K$94/12*$O$3","v":79730.931221941675},{"$f":"①需要!$K$126/12*$O$3","v":13044.473220445892},{"$f":"①需要!$K$158/12*$O$3","v":133912.2274778187},{"$f":"①需要!$K$190/12*$O$3","v":140046.00135568369}," ⑥"]
[null,null," 月間寄港回数","（回/月）",{"$f":"ROUNDUP(E94/E$89,0)","v":3},{"$f":"ROUNDUP(F94/F$89,0)","v":2},1,20,1,1," ⑦＝⑥／③",null,null," 月間寄港回数","（回/月）",{"$f":"ROUNDUP(P94/P89,0)","v":1},{"$f":"ROUNDUP(Q94/Q89,0)","v":1},2,4,3,3," ⑦＝⑥／③"]
[null,null," 海上輸送距離","（海里）",{"$f":"Z$17","v":3441},3406,3399,3283,3386,3255," ⑧　原産国オーストラリア",null,null," 海上輸送距離","（海里）",{"$f":"E96","v":3441},{"$f":"F96","v":3406},3399,3283,3386,3255," ⑧　原産国オーストラリア"]
[null,null,null,null,{"$f":"Z$21","v":4814},4876,4911,4942,4900,5010," ⑧　原産国アメリカ",null,null,null,null,{"$f":"E97","v":4814},4876,4911,4942,4900,5010," ⑧　原産国アメリカ"]
[null,null,null,null,{"$f":"Z$25","v":4092},4157,4193,4223,4181,4288," ⑧　原産国カナダ",null,null,null,null,4092,4157,4193,4223,4181,4288," ⑧　原産国カナダ"]
[null,null,null,null,{"$f":"Z$29","v":9420},9491,9526,9557,9515,9616," ⑧　原産国チリ",null,null,null,null,9420,9491,9526,9557,9515,9616," ⑧　原産国チリ"]
[null,null,null,null,{"$f":"Z$33","v":6138},6104,6096,5981,6084,5953," ⑧　原産国オマーン",null,null,null,null,6138,6104,6096,5981,6084,5953," ⑧　原産国オマーン"]
[null,null,null,null,{"$f":"Z$37","v":9166},9132,9124,9009,9112,8892," ⑧　原産国ナミビア",null,null,null,null,9166,9132,9124,9009,9112,8892," ⑧　原産国ナミビア"]
[null,null,"シナリオ設定","（％）",0.7,0.7,0.7,0.7,0.7,0.7," ⑨　原産国オーストラリア",null,null,"シナリオ設定","（％）",{"$f":"E102","v":0.7},0.7,0.7,0.7,0.7,0.7," ⑨　原産国オーストラリア"]
[null,null,null,null,0.1,0.1,0.1,0.1,0.1,0.1," ⑨　原産国アメリカ",null,null,null,null,{"$f":"E103","v":0.1},0.1,0.1,0.1,0.1,0.1," ⑨　原産国アメリカ"]
[null,null,null,null,0.1,0.1,0.1,0.1,0.1,0.1," ⑨　原産国カナダ",null,null,null,null,0.1,0.1,0.1,0.1,0.1,0.1," ⑨　原産国カナダ"]
[null,null,null,null,0.1,0.1,0.1,0.1,0.1,0.1," ⑨　原産国チリ",null,null,null,null,0.1,0.1,0.1,0.1,0.1,0.1," ⑨　原産国チリ"]
[null,null,null,null,0,0,0,0,0,0," ⑨　原産国オマーン",null,null,null,null,0,0,0,0,0,0," ⑨　原産国オマーン"]
[null,null,null,null,0,0,0,0,0,0," ⑨　原産国ナミビア",null,null,null,null,0,0,0,0,0,0," ⑨　原産国ナミビア"]
[null,null," 海上輸送日数","（日）",{"$f":"E96/E$92/24","v":10.241071428571429},{"$f":"F96/F$92/24","v":10.136904761904761},10.116071428571429,9.7708333333333339,10.077380952380953,9.6875," ⑩＝⑧／④　原産国オーストラリア",null,null," 海上輸送日数","（日）",{"$f":"P96/P$92/24","v":10.241071428571429},{"$f":"Q96/Q$92/24","v":10.136904761904761},10.116071428571429,9.7708333333333339,10.077380952380953,9.6875," ⑩＝⑧／④　原産国オーストラリア"]
[null,null,null,null,{"$f":"E97/E$92/24","v":14.327380952380951},14.511904761904761,14.616071428571429,14.708333333333334,14.583333333333334,14.910714285714285," ⑩＝⑧／④　原産国アメリカ",null,null,null,null,{"$f":"P97/P$92/24","v":14.327380952380951},14.511904761904761,14.616071428571429,14.708333333333334,14.583333333333334,14.910714285714285," ⑩＝⑧／④　原産国アメリカ"]
[null,null,null,null,12.178571428571429,12.37202380952381,12.479166666666666,12.568452380952381,12.443452380952381,12.761904761904761," ⑩＝⑧／④　原産国カナダ",null,null,null,null,12.178571428571429,12.37202380952381,12.479166666666666,12.568452380952381,12.443452380952381,12.761904761904761," ⑩＝⑧／④　原産国カナダ"]
[null,null,null,null,28.035714285714288,28.24702380952381,28.351190476190478,28.44345238095238,28.31845238095238,28.61904761904762," ⑩＝⑧／④　原産国チリ",null,null,null,null,28.035714285714288,28.24702380952381,28.351190476190478,28.44345238095238,28.31845238095238,28.61904761904762," ⑩＝⑧／④　原産国チリ"]
[null,null,null,null,18.267857142857142,18.166666666666668,18.142857142857142,17.800595238095237,18.107142857142858,17.717261904761905," ⑩＝⑧／④　原産国オマーン",null,null,null,null,18.267857142857142,18.166666666666668,18.142857142857142,17.800595238095237,18.107142857142858,17.717261904761905," ⑩＝⑧／④　原産国オマーン"]
[null,null,null,null,27.279761904761902,27.178571428571431,27.154761904761902,26.8125,27.11904761904762,26.464285714285712," ⑩＝⑧／④　原産国ナミビア",null,null,null,null,27.279761904761902,27.178571428571431,27.154761904761902,26.8125,27.11904761904762,26.464285714285712," ⑩＝⑧／④　原産国ナミビア"]
[null,null," 海上輸送費用","（千円/月）",{"$f":"E$93*E$95*E102*E108","v":97779.295563618274},{"$f":"F$93*F$95*F102*F108","v":64523.158130327196},26488.061363448673,202814.91398607078,17790.539960079779,17102.246772019986," ⑪＝⑤×⑦×⑨×⑩　原産国オーストラリア",null,null," 海上輸送費用","（千円/月）",{"$f":"P$93*P$95*P102*P108","v":17433.687067101062},{"$f":"Q$93*Q$95*Q102*Q108","v":17256.360985337466},49775.751234923788,31038.914501639207,74378.064290137656,71500.472316715328," ⑪＝⑤×⑦×⑨×⑩　原産国オーストラリア"]
[null,null,null,null,{"$f":"E$93*E$95*E103*E109","v":19542.057078227193},13195.82749112807,5467.2748016600035,43614.781990303374,3677.9025316172019,3760.4676904902408," ⑪＝⑤×⑦×⑨×⑩　原産国アメリカ",null,null,null,null,{"$f":"P$93*P$95*P103*P109","v":3484.2765616732886},3529.1509170583622,10273.97614065947,6674.8320554850088,15376.445659508676,15721.63117431397," ⑪＝⑤×⑦×⑨×⑩　原産国アメリカ"]
[null,null,null,null,16611.154458684188,11250.011255254181,4667.9460890572982,37269.369555858182,3138.2266295288819,3218.5400113417468," ⑪＝⑤×⑦×⑨×⑩　原産国カナダ",null,null,null,null,2961.7074554148526,3008.7531505766233,8771.8961429006613,5703.7263800714672,13120.187612735872,13455.958977137387," ⑪＝⑤×⑦×⑨×⑩　原産国カナダ"]
[null,null,null,null,38239.754399023725,25685.315569790098,10605.021331829199,84343.68099581734,7141.8862425178922,7217.6960702104107," ⑪＝⑤×⑦×⑨×⑩　原産国チリ",null,null,null,null,6818.0068988289131,6869.3952735440771,19928.710388092466,12908.006870552454,29858.54703065817,30175.490094252127," ⑪＝⑤×⑦×⑨×⑩　原産国チリ"]
[null,null,null,null,0,0,0,0,0,0," ⑪＝⑤×⑦×⑨×⑩　原産国オマーン",null,null,null,null,0,0,0,0,0,0," ⑪＝⑤×⑦×⑨×⑩　原産国オマーン"]
[null,null,null,null,0,0,0,0,0,0," ⑪＝⑤×⑦×⑨×⑩　原産国ナミビア",null,null,null,null,0,0,0,0,0,0," ⑪＝⑤×⑦×⑨×⑩　原産国ナミビア"]
[null,null," 海上輸送費用　合計","（億円/月）",{"$f":"SUM(E114:J119)*1000/100000000","v":7.6514512996790387},null,null,null,null,null,null,null,null," 海上輸送費用　合計","（億円/月）",{"$f":"SUM(P114:U119)*1000/100000000","v":4.7002394917931829}]
[]
[null,null,"2050年","単位","新潟港","直江津港","伏木富山港","金沢港","七尾港","敦賀港","備考",null,null,{"$f":"C122","v":"2050年"},"単位","新潟港","直江津港","伏木富山港","金沢港","七尾港","敦賀港","備考"]
[null,null," 密度","（t/m3）",{"$f":"$F$5","v":7.0811518324607331E-2},{"$f":"$F$5","v":7.0811518324607331E-2},7.0811518324607331E-2,7.0811518324607331E-2,7.0811518324607331E-2,7.0811518324607331E-2," ①",null,null," 密度","（t/m3）",0.68217054263565891,0.68217054263565891,0.68217054263565891,0.68217054263565891,0.68217054263565891,0.68217054263565891," ①"]
[null,null," 運搬船積載量","（m3/隻）",160000,160000,160000,1250,64675.000000000007,64675.000000000007," ② 港湾施設能力及び対象船舶一覧より、需要量に合わせた船型を設定",null,null," 運搬船積載量","（m3/隻）",68396,68396,87000,5129.7,87000,87000," ②港湾施設能力及び対象船舶一覧より、需要量に合わせた船型を設定"]
[null,null,null,"（t/隻）",{"$f":"E124*E123","v":11329.842931937173},{"$f":"F124*F123","v":11329.842931937173},{"$f":"G124*G123","v":11329.842931937173},{"$f":"H124*H123","v":88.514397905759168},{"$f":"I124*I123","v":4579.7349476439795},{"$f":"J124*J123","v":4579.7349476439795}," ③=②×①",null,null,null,"（t/隻）",{"$f":"P124*P123","v":46657.736434108527},46657.736434108527,59348.837209302328,3499.3302325581394,{"$f":"T124*T123","v":59348.837209302328},59348.837209302328," ③=②×①"]
[null,null,null,"(GT)",130000,130000,130000,8000,50000,50000,"港湾施設能力及び対象船舶一覧より、需要量に合わせた船型を設定",null,null,null,"(GT)",40000,40000,50000,3000,50000,50000,"　港湾施設能力及び対象船舶一覧より、需要量に合わせた船型を設定"]
[null,null,null,"(DWT)",{"$f":"E126/1.3702","v":94876.660341555966},{"$f":"F126/1.3702","v":94876.660341555966},{"$f":"G126/1.3702","v":94876.660341555966},{"$f":"H126/1.3702","v":5838.5637133265209},{"$f":"I126/1.3702","v":36491.023208290761},36491.023208290761," LNG船のDWTとGTの関係：DWT=GT/1.3702 より （※１）",null,null,null,"(DWT)",{"$f":"P126/0.8447","v":47354.09020954185},47354.09020954185,59192.61276192731,3551.5567657156384,59192.61276192731,59192.61276192731,"　LPG船のDWTとGTの関係：DWT=GT/0.8447 より （※1）"]
[null,null," 船速（外航）","（ノット）",14,14,14,14,14,14," ④ 国土交通省検討資料より",null,null," 船速（外航）","（ノット）",14,14,14,14,14,14," ④ 国土交通省検討資料より"]
[null,null," 海上輸送費用原単位","（千円/日･隻）",{"$f":"45.432*E127^(0.4019)","v":4546.552540011312},{"$f":"45.432*F127^(0.4019)","v":4546.552540011312},4546.552540011312,1482.6554784239106,3096.7377308647324,3096.7377308647324," ⑤ 海上輸送費用原単位算定式より （※2）",null,null," 海上輸送費用原単位","（千円/日･隻）",{"$f":"45.432*P126^(0.4019)","v":3213.140869652877},{"$f":"45.432*Q126^(0.4019)","v":3213.140869652877},3514.6161507448396,1134.5323607056671,3514.6161507448396,3514.6161507448396," ⑤ 海上輸送費用原単位算定式より （※2）"]
[null,null," 月間需要量","（t/ピーク月）",{"$f":"①需要!$L$31/12*$O$3","v":158168.48997330852},{"$f":"①需要!$L$63/12*$O$3","v":100459.86556599733},{"$f":"①需要!$L$95/12*$O$3","v":29427.732887284186},{"$f":"①需要!$L$127/12*$O$3","v":2348.2272247526239},{"$f":"①需要!$L$159/12*$O$3","v":3574.5402352289962},{"$f":"①需要!$L$191/12*$O$3","v":4823.798327605733}," ⑥",null,null," 月間需要量","（t/ピーク月）",{"$f":"①需要!$L$30/12*$O$3","v":45630.151882029051},{"$f":"①需要!$L$62/12*$O$3","v":39121.938389911207},{"$f":"①需要!$L$94/12*$O$3","v":198994.74424753472},{"$f":"①需要!$L$126/12*$O$3","v":26114.2348739115},{"$f":"①需要!$L$158/12*$O$3","v":348418.90803246124},{"$f":"①需要!$L$190/12*$O$3","v":360036.13611545454}," ⑥"]
[null,null," 月間寄港回数","（回/月）",{"$f":"ROUNDUP(E130/E$125,0)","v":14},{"$f":"ROUNDUP(F130/F$125,0)","v":9},{"$f":"ROUNDUP(G130/G$125,0)","v":3},27,1,2," ⑦＝⑥／③",null,null," 月間寄港回数","（回/月）",{"$f":"ROUNDUP(P130/P125,0)","v":1},{"$f":"ROUNDUP(Q130/Q125,0)","v":1},4,8,6,7," ⑦＝⑥／③"]
[null,null," 海上輸送距離","（海里）",{"$f":"Z$17","v":3441},3406,3399,3283,3386,3255," ⑧　原産国オーストラリア",null,null," 海上輸送距離","（海里）",{"$f":"E132","v":3441},{"$f":"F132","v":3406},3399,3283,3386,3255," ⑧　原産国オーストラリア"]
[null,null,null,null,{"$f":"Z$21","v":4814},4876,4911,4942,4900,5010," ⑧　原産国アメリカ",null,null,null,null,{"$f":"E133","v":4814},4876,4911,4942,4900,5010," ⑧　原産国アメリカ"]
[null,null,null,null,{"$f":"Z$25","v":4092},4157,4193,4223,4181,4288," ⑧　原産国カナダ",null,null,null,null,4092,4157,4193,4223,4181,4288," ⑧　原産国カナダ"]
[null,null,null,null,{"$f":"Z$29","v":9420},9491,9526,9557,9515,9616," ⑧　原産国チリ",null,null,null,null,9420,9491,9526,9557,9515,9616," ⑧　原産国チリ"]
[null,null,null,null,{"$f":"Z$33","v":6138},6104,6096,5981,6084,5953," ⑧　原産国オマーン",null,null,null,null,6138,6104,6096,5981,6084,5953," ⑧　原産国オマーン"]
[null,null,null,null,{"$f":"Z$37","v":9166},9132,9124,9009,9112,8892," ⑧　原産国ナミビア",null,null,null,null,9166,9132,9124,9009,9112,8892," ⑧　原産国ナミビア"]
[null,null,"シナリオ設定","（％）",0.7,0.7,0.7,0.7,0.7,0.7," ⑨　原産国オーストラリア",null,null,"シナリオ設定","（％）",{"$f":"E138","v":0.7},0.7,0.7,0.7,0.7,0.7," ⑨　原産国オーストラリア"]
[null,null,null,null,0.06,0.06,0.06,0.06,0.06,0.06," ⑨　原産国アメリカ",null,null,null,null,{"$f":"E139","v":0.06},0.06,0.06,0.06,0.06,0.06," ⑨　原産国アメリカ"]
[null,null,null,null,0.06,0.06,0.06,0.06,0.06,0.06," ⑨　原産国カナダ",null,null,null,null,0.06,0.06,0.06,0.06,0.06,0.06," ⑨　原産国カナダ"]
[null,null,null,null,0.06,0.06,0.06,0.06,0.06,0.06," ⑨　原産国チリ",null,null,null,null,0.06,0.06,0.06,0.06,0.06,0.06," ⑨　原産国チリ"]
[null,null,null,null,0.06,0.06,0.06,0.06,0.06,0.06," ⑨　原産国オマーン",null,null,null,null,0.06,0.06,0.06,0.06,0.06,0.06," ⑨　原産国オマーン"]
[null,null,null,null,0.06,0.06,0.06,0.06,0.06,0.06," ⑨　原産国ナミビア",null,null,null,null,0.06,0.06,0.06,0.06,0.06,0.06," ⑨　原産国ナミビア"]
[null,null," 海上輸送日数","（日）",{"$f":"E132/E$128/24","v":10.241071428571429},{"$f":"F132/F$128/24","v":10.136904761904761},10.116071428571429,9.7708333333333339,10.077380952380953,9.6875," ⑩＝⑧／④　原産国オーストラリア",null,null," 海上輸送日数","（日）",{"$f":"P132/P$128/24","v":10.241071428571429},{"$f":"Q132/Q$128/24","v":10.136904761904761},10.116071428571429,9.7708333333333339,10.077380952380953,9.6875," ⑩＝⑧／④　原産国オーストラリア"]
[null,null,null,null,{"$f":"E133/E$128/24","v":14.327380952380951},14.511904761904761,14.616071428571429,14.708333333333334,14.583333333333334,14.910714285714285," ⑩＝⑧／④　原産国アメリカ",null,null,null,null,{"$f":"P133/P$128/24","v":14.327380952380951},14.511904761904761,14.616071428571429,14.708333333333334,14.583333333333334,14.910714285714285," ⑩＝⑧／④　原産国アメリカ"]
[null,null,null,null,{"$f":"E134/E$128/24","v":12.178571428571429},12.37202380952381,12.479166666666666,12.568452380952381,12.443452380952381,12.761904761904761," ⑩＝⑧／④　原産国カナダ",null,null,null,null,12.178571428571429,12.37202380952381,12.479166666666666,12.568452380952381,12.443452380952381,12.761904761904761," ⑩＝⑧／④　原産国カナダ"]
[null,null,null,null,28.035714285714288,28.24702380952381,28.351190476190478,28.44345238095238,28.31845238095238,28.61904761904762," ⑩＝⑧／④　原産国チリ",null,null,null,null,28.035714285714288,28.24702380952381,28.351190476190478,28.44345238095238,28.31845238095238,28.61904761904762," ⑩＝⑧／④　原産国チリ"]
[null,null,null,null,18.267857142857142,18.166666666666668,18.142857142857142,17.800595238095237,18.107142857142858,17.717261904761905," ⑩＝⑧／④　原産国オマーン",null,null,null,null,18.267857142857142,18.166666666666668,18.142857142857142,17.800595238095237,18.107142857142858,17.717261904761905," ⑩＝⑧／④　原産国オマーン"]
[null,null,null,null,27.279761904761902,27.178571428571431,27.154761904761902,26.8125,27.11904761904762,26.464285714285712," ⑩＝⑧／④　原産国ナミビア",null,null,null,null,27.279761904761902,27.178571428571431,27.154761904761902,26.8125,27.11904761904762,26.464285714285712," ⑩＝⑧／④　原産国ナミビア"]
[null,null," 海上輸送費用","（千円/月）",{"$f":"E$129*E$131*E138*E144","v":456303.37929688528},{"$f":"F$129*F$131*F138*F144","v":290354.21158647235},96585.825521865307,273800.13388119556,21844.904076474966,41999.505474852936," ⑪＝⑤×⑦×⑨×⑩　原産国オーストラリア",null,null," 海上輸送費用","（千円/月）",{"$f":"P$129*P$131*P138*P144","v":23034.20360932406},{"$f":"Q$129*Q$131*Q138*Q144","v":22799.912087578534},99551.502469847575,62077.829003278413,148756.12858027531,166834.43540566909," ⑪＝⑤×⑦×⑨×⑩　原産国オーストラリア"]
[null,null,null,null,{"$f":"E$129*E$131*E139*E145","v":54717.759819036139},{"$f":"F$129*F$131*F139*F145","v":35628.734226045781},11961.492602140475,35327.97341214573,2709.6455145066411,5540.9485827258241," ⑪＝⑤×⑦×⑨×⑩　原産国アメリカ",null,null,null,null,{"$f":"P$129*P$131*P139*P145","v":2762.1535975908837},2797.7276572191836,12328.771368791362,8009.7984665820095,18451.734791410407,22010.283644039551," ⑪＝⑤×⑦×⑨×⑩　原産国アメリカ"]
[null,null,null,null,46511.232484315726,30375.030389186286,10212.69364300041,30188.189340245124,2312.0465094188298,4742.4326392671328," ⑪＝⑤×⑦×⑨×⑩　原産国カナダ",null,null,null,null,2347.8879354677811,2385.183320561966,10526.275371480793,6844.4716560857596,15744.225135283044,18838.342567992335," ⑪＝⑤×⑦×⑨×⑩　原産国カナダ"]
[null,null,null,null,107071.31231726641,69350.352038433251,23202.031872936303,68318.381606612034,5261.6891980674873,10635.08214999831," ⑪＝⑤×⑦×⑨×⑩　原産国チリ",null,null,null,null,5404.9619628803757,5445.6999989063315,23914.452465710958,15489.608244662943,35830.256436789801,42245.686131952971," ⑪＝⑤×⑦×⑨×⑩　原産国チリ"]
[null,null,null,null,69766.848726473589,44601.680417510972,14847.741580665514,42755.283079328932,3364.3843490323275,6583.8856113706261," ⑪＝⑤×⑦×⑨×⑩　原産国オマーン",null,null,null,null,3521.8319032016711,3502.3235479216364,15303.6428963861,9693.7686419722777,22910.276422641004,26153.137431730032," ⑪＝⑤×⑦×⑨×⑩　原産国オマーン"]
[null,null,null,null,104184.25145435921,66727.153599723155,22222.899308069576,64400.994024690575,5038.8346792213288,9834.3542510175703," ⑪＝⑤×⑦×⑨×⑩　原産国ナミビア",null,null,null,null,5259.2230734354052,5239.714718155371,22905.25554242565,14601.431482281934,34312.695391700334,39064.958515528881," ⑪＝⑤×⑦×⑨×⑩　原産国ナミビア"]
[null,null," 海上輸送費用　合計","（億円/月）",{"$f":"SUM(E150:J155)*1000/100000000","v":21.892832992645577},null,null,null,null,null,null,null,null," 海上輸送費用　合計","（億円/月）",{"$f":"SUM(P150:U155)*1000/100000000","v":9.7689979147676169}]
[null,null,"（※1）「統計解析による船舶諸元に関する研究－船舶の主要諸元の計画基準（案）－」（国土技術政策総合研究所研究報告、第28号2006年3月）",null,null,null,null,null,null,null,null,null,null,"（※1）「統計解析による船舶諸元に関する研究－船舶の主要諸元の計画基準（案）－」（国土技術政策総合研究所研究報告、第28号2006年3月）"]
[null,null,"（※2）「港湾整備事業の費用対効果分析マニュアル」（平成29年3月、国土交通省港湾局）",null,null,null,null,null,null,null,null,null,null,"（※2）「港湾整備事業の費用対効果分析マニュアル」（平成29年3月、国土交通省港湾局）"]
[null,null,"貯蔵費用",null,null,null,null,null,null,null,null,null,null,"貯蔵費用"]
[null,null,"液化水素",null,null,null,null,null,null,null,null,null,null,"液化アンモ二ア"]
[null,null,"実証期","単位","新潟港","直江津港","伏木富山港","金沢港","七尾港","敦賀港","備考",null,null,{"$f":"C161","v":"実証期"},"単位","新潟港","直江津港","伏木富山港","金沢港","七尾港","敦賀港","備考"]
[null,null," 年間需要量","（t/年）",{"$f":"①需要!$I$31","v":19954.569907599176},{"$f":"①需要!$I$63","v":12426.934294714742},{"$f":"①需要!$I$95","v":2953.7551446280995},{"$f":"①需要!$I$127","v":0.78200000000000014},{"$f":"①需要!$I$159","v":162.99527033311023},{"$f":"①需要!$I$191","v":17.446280991735538}," A：実証期の需要",null,null," 年間需要量","（t/年）",{"$f":"①需要!$I$30","v":0},{"$f":"①需要!$I$62","v":0},{"$f":"①需要!$I$94","v":83883.077849462381},{"$f":"①需要!$I$126","v":0},{"$f":"①需要!$I$158","v":171120.34968595562},{"$f":"①需要!$I$190","v":176298.99492284944}," A：実証期の需要"]
[null,null," 必要量","（１か月分）",1,1,1,1,1,1," B",null,null," 必要量","（１か月分）",1,1,1,1,1,1," B"]
[null,null," 月換算","（12か月/年）",12,12,12,12,12,12," C",null,null," 月換算","（12か月/年）",12,12,12,12,12,12," C"]
[null,null," 需要ピーク係数","－",{"$f":"③輸送・貯蔵入力!$C$18","v":1.1399999999999999},{"$f":"③輸送・貯蔵入力!$C$18","v":1.1399999999999999},{"$f":"③輸送・貯蔵入力!$C$18","v":1.1399999999999999},{"$f":"③輸送・貯蔵入力!$C$18","v":1.1399999999999999},{"$f":"③輸送・貯蔵入力!$C$18","v":1.1399999999999999},{"$f":"③輸送・貯蔵入力!$C$18","v":1.1399999999999999}," D",null,null," 需要ピーク係数","－",{"$f":"③輸送・貯蔵入力!$C$18","v":1.1399999999999999},{"$f":"③輸送・貯蔵入力!$C$18","v":1.1399999999999999},{"$f":"③輸送・貯蔵入力!$C$18","v":1.1399999999999999},{"$f":"③輸送・貯蔵入力!$C$18","v":1.1399999999999999},{"$f":"③輸送・貯蔵入力!$C$18","v":1.1399999999999999},{"$f":"③輸送・貯蔵入力!$C$18","v":1.1399999999999999}," D"]
[null,null," 月間需要量（ピーク月）","（t/月）",{"$f":"E162/E164*E165","v":1895.6841412219217},{"$f":"F162/F164*F165","v":1180.5587579979003},280.60673873966942,7.4290000000000009E-2,15.484550681645471,1.6573966942148759," E=A÷C×D",null,null," 月間需要量（ピーク月）","（t/月）",{"$f":"P162/P164*P165","v":0},{"$f":"Q162/Q164*Q165","v":0},7968.8923956989256,0,16256.433220165782,{"$f":"U162/U164*U165","v":16748.404517670697}," E=A÷C×D"]
[null,null," 備蓄タンク容量","（t/基）",2000,1500,500,500,500,500," F（E：月間需要量（ピーク月）を踏まえり５００トン刻みで設定　※最大7,100トン）",null,null," 備蓄タンク容量","（t/基）",1000,1000,8000,1000,17000,17000," F（E：月間需要量（ピーク月）を踏まえり1,0００トン刻みで設定　※最大81,８４0トン）"]
[null,null," 備蓄タンク基数","（基）",{"$f":"ROUNDUP(E166/E167,0)","v":1},{"$f":"ROUNDUP(F162/F167/F163/F164*F165,0)","v":1},{"$f":"ROUNDUP(G162/G167/G163/G164*G165,0)","v":1},{"$f":"ROUNDUP(H162/H167/H163/H164*H165,0)","v":1},{"$f":"ROUNDUP(I162/I167/I163/I164*I165,0)","v":1},{"$f":"ROUNDUP(J162/J167/J163/J164*J165,0)","v":1}," G=E÷F",null,null," 備蓄タンク基数","（基）",{"$f":"ROUNDUP(P166/P167,0)","v":0},{"$f":"ROUNDUP(Q162/Q167/Q163/Q164*Q165,0)","v":0},{"$f":"ROUNDUP(R162/R167/R163/R164*R165,0)","v":1},{"$f":"ROUNDUP(S162/S167/S163/S164*S165,0)","v":0},{"$f":"ROUNDUP(T162/T167/T163/T164*T165,0)","v":1},{"$f":"ROUNDUP(U162/U167/U163/U164*U165,0)","v":1}," G=E÷F"]
[null,null," タンク1基あたり整備費用","（億円/基）",{"$f":"60*(E167/10000/4)^(2/3)","v":8.1432528497847212},6.7221071198357469,3.2316520350478277,3.2316520350478277,3.2316520350478277,3.2316520350478277," H＝α万トンのタンクの整備費＝60億円×（α／4）2/3（※３）",null,null," タンク1基あたり整備費用","（億円/基）",{"$f":"60*(P167/10000/4)^(2/3)","v":5.1299278400300912},5.1299278400300912,20.519711360120368,5.1299278400300912,33.916461579840629,33.916461579840629," H＝α万トンのタンクの整備費＝60億円×（α／4）2/3（※３）"]
[null,null," タンク整備費用","（億円）",{"$f":"E168*E169","v":8.1432528497847212},{"$f":"F168*F169","v":6.7221071198357469},3.2316520350478277,3.2316520350478277,3.2316520350478277,3.2316520350478277," I ＝G×H",null,null," タンク整備費用","（億円）",{"$f":"P168*P169","v":0},{"$f":"Q168*Q169","v":0},20.519711360120368,0,33.916461579840629,33.916461579840629," I ＝G×H"]
[null,null," 貯蔵費用　合計","（億円）",{"$f":"SUM(E170:J170)","v":27.791968109811773},null,null,null,null,null,null,null,null," 貯蔵費用　合計","（億円）",{"$f":"SUM(P170:U170)","v":88.352634519801626}]
[]
[null,null,"2030年","単位","新潟港","直江津港","伏木富山港","金沢港※","七尾港※","敦賀港※","備考",null,null,{"$f":"C173","v":"2030年"},"単位","新潟港","直江津港","伏木富山港","金沢港","七尾港","敦賀港","備考"]
[null,null," 年間需要量","（t/年）",{"$f":"①需要!$J$31-①需要!$I$31","v":23898.941864520431},{"$f":"①需要!$J$63-①需要!$I$63","v":14100.395799883885},{"$f":"①需要!$J$95-①需要!$I$95","v":4736.4041333511586},{"$f":"①需要!$J$127-①需要!$I$127","v":455.42305318026979},{"$f":"①需要!$J$159-①需要!$I$159","v":624.37946400924784},{"$f":"①需要!$J$191-①需要!$I$191","v":2335.1847389148384}," A：2030年の需要－実証期の需要（2030年までの需要分※実証期分までは整備済）",null,null," 年間需要量","（t/年）",{"$f":"①需要!$J$30-①需要!$I$30","v":25051.338639177342},{"$f":"①需要!$J$62-①需要!$I$62","v":10278.211506811411},{"$f":"①需要!$J$94-①需要!$I$94","v":262607.33645869774},{"$f":"①需要!$J$126-①需要!$I$126","v":4183.1502258324472},{"$f":"①需要!$J$158-①需要!$I$158","v":517588.06595036603},{"$f":"①需要!$J$190-①需要!$I$190","v":543690.8791930608}," A：2030年の需要－実証期の需要（2030年までの需要分※実証期分までは整備済）"]
[null,null," 必要量","（１か月分）",1,1,1,1,1,1," B",null,null," 必要量","（１か月分）",1,1,1,1,1,1," B"]
[null,null," 月換算","（12か月/年）",12,12,12,12,12,12," C",null,null," 月換算","（12か月/年）",12,12,12,12,12,12," C"]
[null,null," 需要ピーク係数","－",{"$f":"③輸送・貯蔵入力!$C$18","v":1.1399999999999999},{"$f":"③輸送・貯蔵入力!$C$18","v":1.1399999999999999},{"$f":"③輸送・貯蔵入力!$C$18","v":1.1399999999999999},{"$f":"③輸送・貯蔵入力!$C$18","v":1.1399999999999999},{"$f":"③輸送・貯蔵入力!$C$18","v":1.1399999999999999},{"$f":"③輸送・貯蔵入力!$C$18","v":1.1399999999999999}," D",null,null," 需要ピーク係数","－",{"$f":"③輸送・貯蔵入力!$C$18","v":1.1399999999999999},{"$f":"③輸送・貯蔵入力!$C$18","v":1.1399999999999999},{"$f":"③輸送・貯蔵入力!$C$18","v":1.1399999999999999},{"$f":"③輸送・貯蔵入力!$C$18","v":1.1399999999999999},{"$f":"③輸送・貯蔵入力!$C$18","v":1.1399999999999999},{"$f":"③輸送・貯蔵入力!$C$18","v":1.1399999999999999}," D"]
[null,null," 月間需要量（ピーク月）","（t/月）",{"$f":"E174/E176*E177","v":2270.399477129441},{"$f":"F174/F176*F177","v":1339.537600988969},449.95839266836003,43.265190052125632,59.316049080878543,221.84255019690963," E=A÷C×D",null,null," 月間需要量（ピーク月）","（t/月）",{"$f":"P174/P176*P177","v":2379.8771707218475},{"$f":"Q174/Q176*Q177","v":976.43009314708388},24947.696963576283,397.39927145408245,49170.866265284771,51650.633523340774," E=A÷C×D"]
[null,null," 備蓄タンク容量","（t/基）",2500,1500,500,500,500,500," F（E：月間需要量（ピーク月）を踏まえり５００トン刻みで設定　※最大7,100トン）",null,null," 備蓄タンク容量","（t/基）",3000,1000,25000,1000,49000,52000," F（E：月間需要量（ピーク月）を踏まえり１,0００トン刻みで設定　※最大81,８４0トン）"]
[null,null," 備蓄タンク基数","（基）",{"$f":"ROUNDUP(E178/E179,0)","v":1},{"$f":"ROUNDUP(F174/F179/F175/F176*F177,0)","v":1},{"$f":"ROUNDUP(G174/G179/G175/G176*G177,0)","v":1},{"$f":"ROUNDUP(H174/H179/H175/H176*H177,0)","v":1},{"$f":"ROUNDUP(I174/I179/I175/I176*I177,0)","v":1},{"$f":"ROUNDUP(J174/J179/J175/J176*J177,0)","v":1}," G=E÷F",null,null," 備蓄タンク基数","（基）",{"$f":"ROUNDUP(P178/P179,0)","v":1},{"$f":"ROUNDUP(Q174/Q179/Q175/Q176*Q177,0)","v":1},{"$f":"ROUNDUP(R174/R179/R175/R176*R177,0)","v":1},{"$f":"ROUNDUP(S174/S179/S175/S176*S177,0)","v":1},{"$f":"ROUNDUP(T174/T179/T175/T176*T177,0)","v":2},{"$f":"ROUNDUP(U174/U179/U175/U176*U177,0)","v":1}," G=E÷F"]
[null,null," タンク1基あたり整備費用","（億円/基）",{"$f":"60*(E179/10000/4)^(2/3)","v":9.4494078742115502},6.7221071198357469,3.2316520350478277,3.2316520350478277,3.2316520350478277,3.2316520350478277," H＝α万トンのタンクの整備費＝60億円×（α／4）2/3（※４）",null,null," タンク1基あたり整備費用","（億円/基）",{"$f":"60*(P179/10000/4)^(2/3)","v":10.670679913470188},5.1299278400300912,43.860266073192989,5.1299278400300912,68.692392513960385,71.468305511785957," H＝α万トンのタンクの整備費＝60億円×（α／4）2/3（※３）"]
[null,null," タンク整備費用","（億円）",{"$f":"E180*E181","v":9.4494078742115502},{"$f":"F180*F181","v":6.7221071198357469},3.2316520350478277,0,0,0," I ＝G×H",null,null," タンク整備費用","（億円）",{"$f":"P180*P181","v":10.670679913470188},{"$f":"Q180*Q181","v":5.1299278400300912},43.860266073192989,5.1299278400300912,137.38478502792077,71.468305511785957," I ＝G×H"]
[null,null," 貯蔵費用　合計","（億円）",{"$f":"SUM(E182:J182)","v":19.403167029095123},null,null,null,null,null,null,null,null," 貯蔵費用　合計","（億円）",{"$f":"SUM(P182:U182)","v":273.64389220643011}]
[null,null,"※金沢港、七尾港、敦賀港は実証期で2030年の需要を賄える規模のタンクが整備済であるため、整備費用はかからないことを想定する"]
[null,null,"移行期","単位","新潟港","直江津港","伏木富山港","金沢港","七尾港","敦賀港","備考",null,null,{"$f":"C185","v":"移行期"},"単位","新潟港","直江津港","伏木富山港","金沢港","七尾港","敦賀港","備考"]
[null,null," 年間需要量","（t/年）",{"$f":"①需要!$K$31-①需要!$J$31","v":237189.29914134473},{"$f":"①需要!$K$63-①需要!$J$63","v":158882.12355013093},{"$f":"①需要!$K$95-①需要!$J$95","v":65827.184732704656},{"$f":"①需要!$K$127-①需要!$J$127","v":17635.841329058389},{"$f":"①需要!$K$159-①需要!$J$159","v":19274.096594372964},{"$f":"①需要!$K$191-①需要!$J$191","v":25272.257052694622}," A：移行期の需要－2030年の需要（移行期までの需要分※2030年分までは整備済）",null,null," 年間需要量","（t/年）",{"$f":"①需要!$K$30-①需要!$J$30","v":216829.82905800804},{"$f":"①需要!$K$62-①需要!$J$62","v":197113.20782431387},{"$f":"①需要!$K$94-①需要!$J$94","v":500209.74026113207},{"$f":"①需要!$K$126-①需要!$J$126","v":134342.22910633634},{"$f":"①需要!$K$158-①需要!$J$158","v":733368.33634051413},{"$f":"①需要!$K$190-①需要!$J$190","v":767224.29957276641}," A：移行期の需要－2030年の需要（移行期までの需要分※2030年分までは整備済）"]
[null,null," 必要量","（１か月分）",1,1,1,1,1,1," B",null,null," 必要量","（１か月分）",1,1,1,1,1,1," B"]
[null,null," 月換算","（12か月/年）",12,12,12,12,12,12," C",null,null," 月換算","（12か月/年）",12,12,12,12,12,12," C"]
[null,null," 需要ピーク係数","－",{"$f":"③輸送・貯蔵入力!$C$18","v":1.1399999999999999},{"$f":"③輸送・貯蔵入力!$C$18","v":1.1399999999999999},{"$f":"③輸送・貯蔵入力!$C$18","v":1.1399999999999999},{"$f":"③輸送・貯蔵入力!$C$18","v":1.1399999999999999},{"$f":"③輸送・貯蔵入力!$C$18","v":1.1399999999999999},{"$f":"③輸送・貯蔵入力!$C$18","v":1.1399999999999999}," D",null,null," 需要ピーク係数","－",{"$f":"③輸送・貯蔵入力!$C$18","v":1.1399999999999999},{"$f":"③輸送・貯蔵入力!$C$18","v":1.1399999999999999},{"$f":"③輸送・貯蔵入力!$C$18","v":1.1399999999999999},{"$f":"③輸送・貯蔵入力!$C$18","v":1.1399999999999999},{"$f":"③輸送・貯蔵入力!$C$18","v":1.1399999999999999},{"$f":"③輸送・貯蔵入力!$C$18","v":1.1399999999999999}," D"]
[null,null," 月間需要量（ピーク月）","（t/月）",{"$f":"E186/E188*E189","v":22532.983418427746},{"$f":"F186/F188*F189","v":15093.801737262436},{"$f":"G186/G188*G189","v":6253.5825496069419},{"$f":"H186/H188*H189","v":1675.4049262605467},1831.0391764654316,2400.8644200059889," E=A÷C×D",null,null," 月間需要量（ピーク月）","（t/月）",{"$f":"P186/P188*P189","v":20598.833760510759},{"$f":"Q186/Q188*Q189","v":18725.754743309815},47519.92532480754,12762.511765101952,69669.991952348835,72886.308459412801," E=A÷C×D"]
[null,null," 備蓄タンク容量","（t/基）",7100,7100,6500,2000,2000,2500," F（E：月間需要量（ピーク月）を踏まえり５００トン刻みで設定　※最大7,100トン）",null,null," 備蓄タンク容量","（t/基）",21000,19000,47000,13000,69000,73000," F（E：月間需要量（ピーク月）を踏まえり1,0００トン刻みで設定　※最大81,８４0トン）"]
[null,null," 備蓄タンク基数","（基）",{"$f":"ROUNDUP(E190/E191,0)","v":4},{"$f":"ROUNDUP(F186/F191/F187/F188*F189,0)","v":3},{"$f":"ROUNDUP(G186/G191/G187/G188*G189,0)","v":1},{"$f":"ROUNDUP(H186/H191/H187/H188*H189,0)","v":1},{"$f":"ROUNDUP(I186/I191/I187/I188*I189,0)","v":1},{"$f":"ROUNDUP(J186/J191/J187/J188*J189,0)","v":1}," G=E÷F",null,null," 備蓄タンク基数","（基）",{"$f":"ROUNDUP(P190/P191,0)","v":1},{"$f":"ROUNDUP(Q186/Q191/Q187/Q188*Q189,0)","v":1},{"$f":"ROUNDUP(R186/R191/R187/R188*R189,0)","v":2},{"$f":"ROUNDUP(S186/S191/S187/S188*S189,0)","v":1},{"$f":"ROUNDUP(T186/T191/T187/T188*T189,0)","v":2},{"$f":"ROUNDUP(U186/U191/U187/U188*U189,0)","v":1}," G=E÷F"]
[null,null," タンク1基あたり整備費用","（億円/基）",{"$f":"60*(E191/10000/4)^(2/3)","v":18.950331956043552},18.950331956043552,17.867076377946489,8.1432528497847212,8.1432528497847212,9.4494078742115502," H＝α万トンのタンクの整備費＝60億円×（α／4）2/3（※３）",null,null," タンク1基あたり整備費用","（億円/基）",{"$f":"60*(P191/10000/4)^(2/3)","v":39.04727993718889},36.52697074567287,66.810259936978753,28.362215837948426,86.299971042465643,89.603814078180591," H＝α万トンのタンクの整備費＝60億円×（α／4）2/3（※３）"]
[null,null," タンク整備費用","（億円）",{"$f":"E192*E193","v":75.801327824174209},{"$f":"F192*F193","v":56.850995868130653},17.867076377946489,8.1432528497847212,8.1432528497847212,9.4494078742115502," I ＝G×H",null,null," タンク整備費用","（億円）",{"$f":"P192*P193","v":39.04727993718889},{"$f":"Q192*Q193","v":36.52697074567287},133.62051987395751,28.362215837948426,172.59994208493129,89.603814078180591," I ＝G×H"]
[null,null," 貯蔵費用　合計","（億円）",{"$f":"SUM(E194:J194)","v":176.25531364403233},null,null,null,null,null,null,null,null," 貯蔵費用　合計","（億円）",{"$f":"SUM(P194:U194)","v":499.76074255787955}]
[]
[null,null,"2050年","単位","新潟港","直江津港","伏木富山港","金沢港","七尾港","敦賀港","備考",null,null,{"$f":"C197","v":"2050年"},"単位","新潟港","直江津港","伏木富山港","金沢港","七尾港","敦賀港","備考"]
[null,null," 年間需要量","（t/年）",{"$f":"①需要!$L$31-①需要!$K$31","v":1398622.5693340597},{"$f":"①需要!$L$63-①需要!$K$63","v":881420.97714462259},{"$f":"①需要!$L$95-①需要!$K$95","v":238989.55390737826},{"$f":"①需要!$L$127-①需要!$K$127","v":6844.8798983201814},{"$f":"①需要!$L$159-①需要!$K$159","v":17898.247983451016},{"$f":"①需要!$L$191-①需要!$K$191","v":23601.288857725169}," A：2050年の需要－移行期の需要（2050年までの需要分※移行期分までは整備済）",null,null," 年間需要量","（t/年）",{"$f":"①需要!$L$30-①需要!$K$30","v":242686.81689073375},{"$f":"①需要!$L$62-①需要!$K$62","v":208062.79365908226},{"$f":"①需要!$L$94-①需要!$K$94","v":1266518.3684133778},{"$f":"①需要!$L$126-①需要!$K$126","v":138793.92906335159},{"$f":"①需要!$L$158-①需要!$K$158","v":2277947.0501377974},{"$f":"①需要!$L$190-①需要!$K$190","v":2336178.4222276551}," A：2050年の需要－移行期の需要（2050年までの需要分※移行期分までは整備済）"]
[null,null," 必要量","（１か月分）",1,1,1,1,1,1," B",null,null," 必要量","（１か月分）",1,1,1,1,1,1," B"]
[null,null," 月換算","（12か月/年）",12,12,12,12,12,12," C",null,null," 月換算","（12か月/年）",12,12,12,12,12,12," C"]
[null,null," 需要ピーク係数","－",{"$f":"③輸送・貯蔵入力!$C$18","v":1.1399999999999999},{"$f":"③輸送・貯蔵入力!$C$18","v":1.1399999999999999},{"$f":"③輸送・貯蔵入力!$C$18","v":1.1399999999999999},{"$f":"③輸送・貯蔵入力!$C$18","v":1.1399999999999999},{"$f":"③輸送・貯蔵入力!$C$18","v":1.1399999999999999},{"$f":"③輸送・貯蔵入力!$C$18","v":1.1399999999999999}," D",null,null," 需要ピーク係数","－",{"$f":"③輸送・貯蔵入力!$C$18","v":1.1399999999999999},{"$f":"③輸送・貯蔵入力!$C$18","v":1.1399999999999999},{"$f":"③輸送・貯蔵入力!$C$18","v":1.1399999999999999},{"$f":"③輸送・貯蔵入力!$C$18","v":1.1399999999999999},{"$f":"③輸送・貯蔵入力!$C$18","v":1.1399999999999999},{"$f":"③輸送・貯蔵入力!$C$18","v":1.1399999999999999}," D"]
[null,null," 月間需要量（ピーク月）","（t/月）",{"$f":"E198/E200*E201","v":132869.14408673564},{"$f":"F198/F200*F201","v":83734.992828739138},22704.007621200933,650.26359034041718,1700.3335584278464,2242.1224414838907," E=A÷C×D",null,null," 月間需要量（ピーク月）","（t/月）",{"$f":"P198/P200*P201","v":23055.247604619704},{"$f":"Q198/Q200*Q201","v":19765.965397612814},120319.24499927089,13185.423261018401,216404.96976309075,221936.9501116272," E=A÷C×D"]
[null,null," 備蓄タンク容量","（t/基）",7100,7100,7100,1000,2000,2500," F（E：月間需要量（ピーク月）を踏まえり５００トン刻みで設定　※最大7,100トン）",null,null," 備蓄タンク容量","（t/基）",23000,20000,81840,14000,81840,81840," F（E：月間需要量（ピーク月）を踏まえり1,0００トン刻みで設定　※最大81,８４0トン）"]
[null,null," 備蓄タンク基数","（基）",{"$f":"ROUNDUP(E202/E203,0)","v":19},{"$f":"ROUNDUP(F198/F203/F199/F200*F201,0)","v":12},{"$f":"ROUNDUP(G198/G203/G199/G200*G201,0)","v":4},{"$f":"ROUNDUP(H198/H203/H199/H200*H201,0)","v":1},{"$f":"ROUNDUP(I198/I203/I199/I200*I201,0)","v":1},{"$f":"ROUNDUP(J198/J203/J199/J200*J201,0)","v":1}," G=E÷F",null,null," 備蓄タンク基数","（基）",{"$f":"ROUNDUP(P202/P203,0)","v":2},{"$f":"ROUNDUP(Q198/Q203/Q199/Q200*Q201,0)","v":1},{"$f":"ROUNDUP(R198/R203/R199/R200*R201,0)","v":2},{"$f":"ROUNDUP(S198/S203/S199/S200*S201,0)","v":1},{"$f":"ROUNDUP(T198/T203/T199/T200*T201,0)","v":3},{"$f":"ROUNDUP(U198/U203/U199/U200*U201,0)","v":3}," G=E÷F"]
[null,null," タンク1基あたり整備費用","（億円/基）",{"$f":"60*(E203/10000/4)^(2/3)","v":18.950331956043552},18.950331956043552,18.950331956043552,5.1299278400300912,8.1432528497847212,9.4494078742115502," H＝α万トンのタンクの整備費＝60億円×（α／4）2/3（※３）",null,null," タンク1基あたり整備費用","（億円/基）",{"$f":"60*(P203/10000/4)^(2/3)","v":41.488698717845956},37.797631496846193,96.698930321715025,29.798651651378059,96.698930321715025,96.698930321715025," H＝α万トンのタンクの整備費＝60億円×（α／4）2/3（※３）"]
[null,null," タンク整備費用","（億円）",{"$f":"E204*E205","v":360.0563071648275},{"$f":"F204*F205","v":227.40398347252261},75.801327824174209,5.1299278400300912,8.1432528497847212,9.4494078742115502," I ＝G×H",null,null," タンク整備費用","（億円）",{"$f":"P204*P205","v":82.977397435691913},{"$f":"Q204*Q205","v":37.797631496846193},193.39786064343005,29.798651651378059,290.09679096514509,290.09679096514509," I ＝G×H"]
[null,null," 貯蔵費用　合計","（億円）",{"$f":"SUM(E206:J206)","v":685.98420702555075},null,null,null,null,null,null,null,null," 貯蔵費用　合計","（億円）",{"$f":"SUM(P206:U206)","v":924.16512315763634}]
[null,null,"（※３）国土交通省資料より、メーカーで用いられているタンク整備費用の簡易予測式（α万トンのタンクの整備費＝60億円×（α／4）2/3 ）より",null,null,null,null,null,null,null,null,null,null,"（※３）国土交通省資料より、メーカーで用いられているタンク整備費用の簡易予測式（α万トンのタンクの整備費＝60億円×（α／4）2/3 ）より"]
[]
[null,null,"04広域連携輸送を前提とした必要な施設や用地の整理\\【一例】アンモニアの最適な海上輸送網に関する検討結果.pdf",null,null,null,null,null,"P17",null,null,null,null,"04広域連携輸送を前提とした必要な施設や用地の整理\\【一例】アンモニアの最適な海上輸送網に関する検討結果.pdf",null,null,null,null,null,"P1７"]

{"sheet":"直送方式（ｼﾅﾘｵ3）その他月","index":31,"n_rows":210,"n_cols":37,"rows_kept":210,"cut":false,"hidden":true,"merged":[[156,2,156,10],[156,13,156,21],[157,2,157,10],[157,13,157,21],[182,4,182,9],[182,15,182,20],[194,4,194,9],[194,15,194,20],[149,2,154,2],[149,3,154,3],[149,13,154,13],[149,14,154,14],[155,4,155,9],[155,15,155,20],[137,2,142,2],[137,3,142,3],[137,13,142,13],[137,14,142,14],[143,2,148,2],[143,3,148,3],[143,13,148,13],[143,14,148,14],[123,2,126,2],[123,13,126,13],[131,2,136,2],[131,3,136,3],[131,13,136,13],[131,14,136,14],[113,2,118,2],[113,3,118,3],[113,13,118,13],[113,14,118,14],[119,4,119,9],[119,15,119,20],[101,2,106,2],[101,3,106,3],[101,13,106,13],[101,14,106,14],[107,2,112,2],[107,3,112,3],[107,13,112,13],[107,14,112,14],[87,2,90,2],[87,13,90,13],[95,2,100,2],[95,3,100,3],[95,13,100,13],[95,14,100,14],[77,2,82,2],[77,3,82,3],[77,13,82,13],[77,14,82,14],[83,4,83,9],[83,15,83,20],[65,2,70,2],[65,3,70,3],[65,13,70,13],[65,14,70,14],[71,2,76,2],[71,3,76,3],[71,13,76,13],[71,14,76,14],[23,14,28,14],[26,25,26,30],[47,4,47,9],[47,15,47,20],[51,2,54,2],[51,13,54,13],[59,2,64,2],[59,3,64,3],[59,13,64,13],[59,14,64,14],[35,2,40,2],[35,3,40,3],[35,13,40,13],[35,14,40,14],[41,2,46,2],[41,3,46,3],[41,13,46,13],[41,14,46,14],[206,4,206,9],[206,15,206,20],[158,2,158,10],[158,13,158,21],[2,2,3,2],[6,2,6,5],[10,2,10,21],[13,24,13,30],[14,25,14,30],[15,2,18,2],[15,13,18,13],[18,25,18,30],[170,4,170,9],[170,15,170,20],[29,2,34,2],[29,3,34,3],[29,13,34,13],[29,14,34,14],[30,25,30,30],[34,25,34,30],[22,25,22,30],[23,2,28,2],[23,3,28,3],[23,13,28,13]]}
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"係数","月数","年需要（120と仮定）","月平均",null,null,null,null,null,null,null,"船速","https://www.mol-service.com/ja/blog/vessel-speed-and-sailing-days",null,null,null,null,null,null,null,null,14,"ノット"]
[null,null,null,"重量（kg）","体積（m3）","密度（t/m3）",null,null,null,null,null,null,null,"その他月",1.1299999999999999,4,{"$f":"R5*P3*O3","v":45.199999999999996},"－",null,null,null,null,null,null,null,null,"https://eneken.ieej.or.jp/data/pdf/1359.pdf",null,null,null,null,null,null,null,"ｐ23",19,"ノット"]
[null,null,null,null,"※液体",null,null,null,null,null,null,null,null,"その他月",{"$f":"(Q4/P4)/R5","v":0.93500000000000016},8,{"$f":"Q5-Q3","v":74.800000000000011},"－",null,null,null,null,null,null,null,null,"https://www.mhi.co.jp/technology/review/pdf/473/473020.pdf",null,null,null,null,null,null,null,"ｐ22","15～17","ノット"]
[null,null," 液化水素",54.1,0.76400000000000001,{"$f":"D5/1000/E5","v":7.0811518324607331E-2}," ② 現在開発中の運搬船　16万GT （L=346m、B=57m、d=9.5m） を想定 （※1）",null,null,null,null,null,null,"合計",1,12,120,10,null,null,null,null,null,null,null,null,"https://nippon.zaidan.info/seikabutsu/1998/00651/contents/079.htm",null,null,null,null,null,null,null,null,13,"ノット"]
[null,null," 液化アンモニア",352,0.51600000000000001,{"$f":"D6/1000/E6","v":0.68217054263565891}," ② 現在開発中の運搬船　5万GT （L=230m、B=36.6m、d=12.0m） を想定 （※1）",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"04広域連携輸送を前提とした必要な施設や用地の整理\\【一例】アンモニアの最適な海上輸送網に関する検討結果.pdf",null,null,null,null,null,null,null,"P15",14,"ノット"]
[null,null,"出典：「港湾脱炭素化推進計画」作成マニュアル（2023年3月、国土交通省港湾局）"]
[]
[null,null,"入力項目"]
[]
[null,null,"海上輸送費用　シナリオ３（その他月　※８か月）"]
[null,null,"液化水素",null,null,null,null,null,null,null,null,null,null,"液化アンモ二ア"]
[]
[null,null,"実証期","単位","新潟港","直江津港","伏木富山港","金沢港","七尾港","敦賀港","備考",null,null,{"$f":"C14","v":"実証期"},"単位","新潟港","直江津港","伏木富山港","金沢港","七尾港","敦賀港","備考",null,null,"海上輸送距離（海里）"]
[null,null," 密度","（t/m3）",{"$f":"$F$5","v":7.0811518324607331E-2},{"$f":"$F$5","v":7.0811518324607331E-2},7.0811518324607331E-2,7.0811518324607331E-2,7.0811518324607331E-2,7.0811518324607331E-2," ①",null,null," 密度","（t/m3）",0.68217054263565891,0.68217054263565891,0.68217054263565891,0.68217054263565891,0.68217054263565891,0.68217054263565891," ①",null,null,"出発港","ダーウィン港（オーストラリア）"]
[null,null," 運搬船積載量","（m3/隻）",25870.000000000004,25870.000000000004,3556,1250,1250,3556," ② 港湾施設能力及び対象船舶一覧より、需要量に合わせた船型を設定",null,null," 運搬船積載量","（m3/隻）",0,0,17099,0,34198,34198," ②港湾施設能力及び対象船舶一覧より、需要量に合わせた船型を設定",null,null,"到着港","新潟港","直江津港","伏木富山港","金沢港","七尾港","敦賀港"]
[null,null,null,"（t/隻）",{"$f":"E16*E15","v":1831.8939790575919},1831.8939790575919,251.80575916230367,88.514397905759168,{"$f":"I16*I15","v":88.514397905759168},251.80575916230367," ③=②×①",null,null,null,"（t/隻）",{"$f":"P16*P15","v":0},0,11664.434108527132,0,{"$f":"T16*T15","v":23328.868217054263},23328.868217054263," ③=②×①",null,null,"距離",3441,3406,3399,3283,3386,3255]
[null,null,null,"(GT)",20000,20000,4505,8000,8000,4505,"港湾施設能力及び対象船舶一覧より、需要量に合わせた船型を設定",null,null,null,"(GT)",0,0,10000,0,20000,20000,"　港湾施設能力及び対象船舶一覧より、需要量に合わせた船型を設定"]
[null,null,null,"(DWT)",{"$f":"E18/1.3702","v":14596.409283316303},{"$f":"F18/1.3702","v":14596.409283316303},3287.8411910669975,5838.5637133265209,5838.5637133265209,3287.8411910669975," LNG船のDWTとGTの関係：DWT=GT/1.3702 より （※１）",null,null,null,"(DWT)",{"$f":"P18/0.8447","v":0},0,11838.522552385462,0,{"$f":"T18/0.8447","v":23677.045104770925},23677.045104770925,"　LPG船のDWTとGTの関係：DWT=GT/0.8447 より （※1）",null,null,"出発港","ロサンゼルス港（アメリカ）"]
[null,null," 船速（外航）","（ノット）",14,14,14,14,14,14," ④ 国土交通省検討資料より",null,null," 船速（外航）","（ノット）",14,14,14,14,14,14," ④ 国土交通省検討資料より",null,null,"到着港","新潟港","直江津港","伏木富山港","金沢港","七尾港","敦賀港"]
[null,null," 海上輸送費用原単位","（千円/日･隻）",{"$f":"45.432*E19^(0.4019)","v":2142.7541067300813},{"$f":"45.432*F19^(0.4019)","v":2142.7541067300813},1177.0863381909896,1482.6554784239106,1482.6554784239106,1177.0863381909896," ⑤ 海上輸送費用原単位算定式より （※2）",null,null," 海上輸送費用原単位","（千円/日･隻）",{"$f":"45.432*P18^(0.4019)","v":0},{"$f":"45.432*Q18^(0.4019)","v":0},1840.6103325455917,0,2431.9005499007585,2431.9005499007585," ⑤ 海上輸送費用原単位算定式より （※2）",null,null,"距離",4814,4876,4911,4942,4900,5010]
[null,null," 月間需要量","（t/その他月）",{"$f":"①需要!$I$31/12*$O$4","v":1554.7935719671027},{"$f":"①需要!$I$63/12*$O$4","v":968.265297129857},{"$f":"①需要!$I$95/12*$O$4","v":230.14675501893947},{"$f":"①需要!$I$127/12*$O$4","v":6.0930833333333358E-2},{"$f":"①需要!$I$159/12*$O$4","v":12.700048146788175},{"$f":"①需要!$I$191/12*$O$4","v":1.3593560606060608}," ⑥",null,null," 月間需要量","（t/その他月）",{"$f":"①需要!$I$30/12*$O$4","v":0},{"$f":"①需要!$I$62/12*$O$4","v":0},{"$f":"①需要!$I$94/12*$O$4","v":6535.8898157706117},{"$f":"①需要!$I$126/12*$O$4","v":0},{"$f":"①需要!$I$158/12*$O$4","v":13333.127246364043},{"$f":"①需要!$I$190/12*$O$4","v":13736.630021072022}," ⑥"]
[null,null," 月間寄港回数","（回/月）",{"$f":"ROUNDUP(E22/E17,0)","v":1},{"$f":"ROUNDUP(F22/F17,0)","v":1},{"$f":"ROUNDUP(G22/G17,0)","v":1},1,1,1," ⑦＝⑥／③",null,null," 月間寄港回数","（回/月）",{"$f":"IFERROR(ROUNDUP(P22/P17,0),0)","v":0},{"$f":"IFERROR(ROUNDUP(Q22/Q17,0),0)","v":0},1,0,1,1," ⑦＝⑥／③",null,null,"出発港","バンクーバー港（カナダ）"]
[null,null," 海上輸送距離","（海里）",{"$f":"Z$17","v":3441},3406,3399,3283,3386,3255," ⑧　原産国オーストラリア",null,null," 海上輸送距離","（海里）",{"$f":"E24","v":3441},{"$f":"F24","v":3406},3399,3283,3386,3255," ⑧　原産国オーストラリア",null,null,"到着港","新潟港","直江津港","伏木富山港","金沢港","七尾港","敦賀港"]
[null,null,null,null,{"$f":"Z$21","v":4814},4876,4911,4942,4900,5010," ⑧　原産国アメリカ",null,null,null,null,{"$f":"E25","v":4814},4876,4911,4942,4900,5010," ⑧　原産国アメリカ",null,null,"距離",4092,4157,4193,4223,4181,4288]
[null,null,null,null,{"$f":"Z$25","v":4092},4157,4193,4223,4181,4288," ⑧　原産国カナダ",null,null,null,null,4092,4157,4193,4223,4181,4288," ⑧　原産国カナダ"]
[null,null,null,null,{"$f":"Z$29","v":9420},9491,9526,9557,9515,9616," ⑧　原産国チリ",null,null,null,null,9420,9491,9526,9557,9515,9616," ⑧　原産国チリ",null,null,"出発港","バルパライソ港（チリ）"]
[null,null,null,null,{"$f":"Z$33","v":6138},6104,6096,5981,6084,5953," ⑧　原産国オマーン",null,null,null,null,6138,6104,6096,5981,6084,5953," ⑧　原産国オマーン",null,null,"到着港","新潟港","直江津港","伏木富山港","金沢港","七尾港","敦賀港"]
[null,null,null,null,{"$f":"Z$37","v":9166},9132,9124,9009,9112,8892," ⑧　原産国ナミビア",null,null,null,null,9166,9132,9124,9009,9112,8892," ⑧　原産国ナミビア",null,null,"距離",9420,9491,9526,9557,9515,9616]
[null,null,"シナリオ設定","（％）",0.7,0.7,0.7,0.7,0.7,0.7," ⑨　原産国オーストラリア",null,null,"シナリオ設定","（％）",{"$f":"E30","v":0.7},0.7,0.7,0.7,0.7,0.7," ⑨　原産国オーストラリア"]
[null,null,null,null,0,0,0,0,0,0," ⑨　原産国アメリカ",null,null,null,null,{"$f":"E31","v":0},0,0,0,0,0," ⑨　原産国アメリカ",null,null,"出発港","スルタンカブース港（オマーン）"]
[null,null,null,null,0,0,0,0,0,0," ⑨　原産国カナダ",null,null,null,null,0,0,0,0,0,0," ⑨　原産国カナダ",null,null,"到着港","新潟港","直江津港","伏木富山港","金沢港","七尾港","敦賀港"]
[null,null,null,null,0.3,0.3,0.3,0.3,0.3,0.3," ⑨　原産国チリ",null,null,null,null,0.3,0.3,0.3,0.3,0.3,0.3," ⑨　原産国チリ",null,null,"距離",6138,6104,6096,5981,6084,5953]
[null,null,null,null,0,0,0,0,0,0," ⑨　原産国オマーン",null,null,null,null,0,0,0,0,0,0," ⑨　原産国オマーン"]
[null,null,null,null,0,0,0,0,0,0," ⑨　原産国ナミビア",null,null,null,null,0,0,0,0,0,0," ⑨　原産国ナミビア",null,null,"出発港","ウォルビスベイ港（ナミビア）"]
[null,null," 海上輸送日数","（日）",{"$f":"E24/E$20/24","v":10.241071428571429},{"$f":"F24/F$20/24","v":10.136904761904761},10.116071428571429,9.7708333333333339,10.077380952380953,9.6875," ⑩＝⑧／④　原産国オーストラリア",null,null," 海上輸送日数","（日）",{"$f":"P24/P$20/24","v":10.241071428571429},{"$f":"Q24/Q$20/24","v":10.136904761904761},10.116071428571429,9.7708333333333339,10.077380952380953,9.6875," ⑩＝⑧／④　原産国オーストラリア",null,null,"到着港","新潟港","直江津港","伏木富山港","金沢港","七尾港","敦賀港"]
[null,null,null,null,{"$f":"E25/E$20/24","v":14.327380952380951},14.511904761904761,14.616071428571429,14.708333333333334,14.583333333333334,14.910714285714285," ⑩＝⑧／④　原産国アメリカ",null,null,null,null,{"$f":"P25/P$20/24","v":14.327380952380951},14.511904761904761,14.616071428571429,14.708333333333334,14.583333333333334,14.910714285714285," ⑩＝⑧／④　原産国アメリカ",null,null,"距離",9166,9132,9124,9009,9112,8892]
[null,null,null,null,12.178571428571429,12.37202380952381,12.479166666666666,12.568452380952381,12.443452380952381,12.761904761904761," ⑩＝⑧／④　原産国カナダ",null,null,null,null,12.178571428571429,12.37202380952381,12.479166666666666,12.568452380952381,12.443452380952381,12.761904761904761," ⑩＝⑧／④　原産国カナダ",null,null,"出典：IHS Fairplay「distance table」"]
[null,null,null,null,28.035714285714288,28.24702380952381,28.351190476190478,28.44345238095238,28.31845238095238,28.61904761904762," ⑩＝⑧／④　原産国チリ",null,null,null,null,28.035714285714288,28.24702380952381,28.351190476190478,28.44345238095238,28.31845238095238,28.61904761904762," ⑩＝⑧／④　原産国チリ"]
[null,null,null,null,18.267857142857142,18.166666666666668,{"$f":"G28/G$20/24","v":18.142857142857142},17.800595238095237,18.107142857142858,17.717261904761905," ⑩＝⑧／④　原産国オマーン",null,null,null,null,18.267857142857142,18.166666666666668,18.142857142857142,17.800595238095237,18.107142857142858,17.717261904761905," ⑩＝⑧／④　原産国オマーン"]
[null,null,null,null,27.279761904761902,27.178571428571431,27.154761904761902,26.8125,27.11904761904762,{"$f":"J29/J$20/24","v":26.464285714285712}," ⑩＝⑧／④　原産国ナミビア",null,null,null,null,27.279761904761902,27.178571428571431,27.154761904761902,26.8125,27.11904761904762,{"$f":"U29/U$20/24","v":26.464285714285712}," ⑩＝⑧／④　原産国ナミビア"]
[null,null," 海上輸送費用","（千円/月）",{"$f":"E$21*E$23*E30*E36","v":15360.86850262127},{"$f":"F$21*F$23*F30*F36","v":15204.6260156722},8335.2426323149448,10140.745699303538,10458.898854048668,7982.1167308576487," ⑪＝⑤×⑦×⑨×⑩　原産国オーストラリア",null,null," 海上輸送費用","（千円/月）",{"$f":"P$21*P$23*P30*P36","v":0},{"$f":"Q$21*Q$23*Q30*Q36","v":0},{"$f":"R$21*R$23*R30*R36","v":13033.821917338471},0,17155.031795758267,16491.325604014517," ⑪＝⑤×⑦×⑨×⑩　原産国オーストラリア"]
[null,null,null,null,{"$f":"E$21*E$23*E31*E37","v":0},0,{"$f":"G$21*G$23*G31*G37","v":0},0,0,0," ⑪＝⑤×⑦×⑨×⑩　原産国アメリカ",null,null,null,null,{"$f":"P$21*P$23*P31*P37","v":0},0,0,0,0,0," ⑪＝⑤×⑦×⑨×⑩　原産国アメリカ"]
[null,null,null,null,0,0,0,0,{"$f":"I$21*I$23*I32*I38","v":0},0," ⑪＝⑤×⑦×⑨×⑩　原産国カナダ",null,null,null,null,0,0,0,0,0,0," ⑪＝⑤×⑦×⑨×⑩　原産国カナダ"]
[null,null,null,null,18022.092576247647,18157.927881227857,10011.539694292293,12651.552149372601,12595.952568931703,10106.126989325498," ⑪＝⑤×⑦×⑨×⑩　原産国チリ",null,null,null,null,0,0,15655.048239133312,0,20660.297975272963,20879.60329271937," ⑪＝⑤×⑦×⑨×⑩　原産国チリ"]
[null,null,null,null,0,0,0,0,0,0," ⑪＝⑤×⑦×⑨×⑩　原産国オマーン",null,null,null,null,0,0,0,0,0,0," ⑪＝⑤×⑦×⑨×⑩　原産国オマーン"]
[null,null,null,null,0,0,0,0,0,0," ⑪＝⑤×⑦×⑨×⑩　原産国ナミビア",null,null,null,null,0,0,0,0,0,0," ⑪＝⑤×⑦×⑨×⑩　原産国ナミビア"]
[null,null," 海上輸送費用　合計","（億円/月）",{"$f":"SUM(E42:J47)*1000/100000000","v":1.490276902942159},null,null,null,null,null,null,null,null," 海上輸送費用　合計","（億円/月）",{"$f":"SUM(P42:U47)*1000/100000000","v":1.0387512882423691}]
[]
[null,null,"2030年","単位","新潟港","直江津港","伏木富山港","金沢港","七尾港","敦賀港","備考",null,null,{"$f":"C50","v":"2030年"},"単位","新潟港","直江津港","伏木富山港","金沢港","七尾港","敦賀港","備考"]
[null,null," 密度","（t/m3）",{"$f":"$F$5","v":7.0811518324607331E-2},{"$f":"$F$5","v":7.0811518324607331E-2},7.0811518324607331E-2,7.0811518324607331E-2,7.0811518324607331E-2,7.0811518324607331E-2," ①",null,null," 密度","（t/m3）",0.68217054263565891,0.68217054263565891,0.68217054263565891,0.68217054263565891,0.68217054263565891,0.68217054263565891," ①"]
[null,null," 運搬船積載量","（m3/隻）",64675.000000000007,38805,25870.000000000004,1250,1250,3556," ② 港湾施設能力及び対象船舶一覧より、需要量に合わせた船型を設定",null,null," 運搬船積載量","（m3/隻）",5129.7,1714,68396,1714,87000,87000," ②港湾施設能力及び対象船舶一覧より、需要量に合わせた船型を設定"]
[null,null,null,"（t/隻）",{"$f":"E52*E51","v":4579.7349476439795},{"$f":"F52*F51","v":2747.8409685863876},{"$f":"G52*G51","v":1831.8939790575919},88.514397905759168,88.514397905759168,251.80575916230367," ③=②×①",null,null,null,"（t/隻）",{"$f":"P52*P51","v":3499.3302325581394},{"$f":"Q52*Q51","v":1169.2403100775193},46657.736434108527,1169.2403100775193,{"$f":"T52*T51","v":59348.837209302328},{"$f":"U52*U51","v":59348.837209302328}," ③=②×①"]
[null,null,null,"(GT)",50000,30000,20000,8000,8000,4505,"港湾施設能力及び対象船舶一覧より、需要量に合わせた船型を設定",null,null,null,"(GT)",3000,999,40000,999,50000,50000,"　港湾施設能力及び対象船舶一覧より、需要量に合わせた船型を設定"]
[null,null,null,"(DWT)",{"$f":"E54/1.3702","v":36491.023208290761},{"$f":"F54/1.3702","v":21894.613924974456},{"$f":"G54/1.3702","v":14596.409283316303},5838.5637133265209,5838.5637133265209,3287.8411910669975," LNG船のDWTとGTの関係：DWT=GT/1.3702 より （※１）",null,null,null,"(DWT)",{"$f":"P54/0.8447","v":3551.5567657156384},1182.6684029833077,47354.09020954185,1182.6684029833077,{"$f":"T54/0.8447","v":59192.61276192731},59192.61276192731,"　LPG船のDWTとGTの関係：DWT=GT/0.8447 より （※1）"]
[null,null," 船速（外航）","（ノット）",14,14,14,14,14,14," ④ 国土交通省検討資料より",null,null," 船速（外航）","（ノット）",14,14,14,14,14,14," ④ 国土交通省検討資料より"]
[null,null," 海上輸送費用原単位","（千円/日･隻）",{"$f":"45.432*E55^(0.4019)","v":3096.7377308647324},{"$f":"45.432*F55^(0.4019)","v":2521.9903073946525},2142.7541067300813,1482.6554784239106,1482.6554784239106,1177.0863381909896," ⑤ 海上輸送費用原単位算定式より （※2）",null,null," 海上輸送費用原単位","（千円/日･隻）",{"$f":"45.432*P54^(0.4019)","v":1134.5323607056671},{"$f":"45.432*Q54^(0.4019)","v":729.26811433274145},3213.140869652877,729.26811433274145,3514.6161507448396,3514.6161507448396," ⑤ 海上輸送費用原単位算定式より （※2）"]
[null,null," 月間需要量","（t/その他月）",{"$f":"①需要!$J$31/12*$O$4","v":3416.919458910987},{"$f":"①需要!$J$63/12*$O$4","v":2066.9211365374767},{"$f":"①需要!$J$95/12*$O$4","v":599.19157707588397},{"$f":"①需要!$J$127/12*$O$4","v":35.545977060296025},{"$f":"①需要!$J$159/12*$O$4","v":61.34961471750875},{"$f":"①需要!$J$191/12*$O$4","v":183.30916696772059}," ⑥",null,null," 月間需要量","（t/その他月）",{"$f":"①需要!$J$30/12*$O$4","v":1951.9168023025684},{"$f":"①需要!$J$62/12*$O$4","v":800.84397990572256},{"$f":"①需要!$J$94/12*$O$4","v":26997.378114844149},{"$f":"①需要!$J$126/12*$O$4","v":325.93712176277819},{"$f":"①需要!$J$158/12*$O$4","v":53661.864051663404},{"$f":"①需要!$J$190/12*$O$4","v":56099.211024864686}," ⑥"]
[null,null," 月間寄港回数","（回/月）",{"$f":"ROUNDUP(E58/E$53,0)","v":1},{"$f":"ROUNDUP(F58/F$53,0)","v":1},1,1,1,1," ⑦＝⑥／③",null,null," 月間寄港回数","（回/月）",{"$f":"ROUNDUP(P58/P$53,0)","v":1},{"$f":"ROUNDUP(Q58/Q$53,0)","v":1},1,1,1,{"$f":"ROUNDUP(U58/U$53,0)","v":1}," ⑦＝⑥／③"]
[null,null," 海上輸送距離","（海里）",{"$f":"Z$17","v":3441},3406,3399,3283,3386,3255," ⑧　原産国オーストラリア",null,null," 海上輸送距離","（海里）",{"$f":"E60","v":3441},{"$f":"F60","v":3406},3399,3283,3386,3255," ⑧　原産国オーストラリア"]
[null,null,null,null,{"$f":"Z$21","v":4814},4876,4911,4942,4900,5010," ⑧　原産国アメリカ",null,null,null,null,{"$f":"E61","v":4814},4876,4911,4942,4900,5010," ⑧　原産国アメリカ"]
[null,null,null,null,{"$f":"Z$25","v":4092},4157,4193,4223,4181,4288," ⑧　原産国カナダ",null,null,null,null,4092,4157,4193,4223,4181,4288," ⑧　原産国カナダ"]
[null,null,null,null,{"$f":"Z$29","v":9420},9491,9526,9557,9515,9616," ⑧　原産国チリ",null,null,null,null,9420,9491,9526,9557,9515,9616," ⑧　原産国チリ"]
[null,null,null,null,{"$f":"Z$33","v":6138},6104,6096,5981,6084,5953," ⑧　原産国オマーン",null,null,null,null,6138,6104,6096,5981,6084,5953," ⑧　原産国オマーン"]
[null,null,null,null,{"$f":"Z$37","v":9166},9132,9124,9009,9112,8892," ⑧　原産国ナミビア",null,null,null,null,9166,9132,9124,9009,9112,8892," ⑧　原産国ナミビア"]
[null,null,"シナリオ設定","（％）",0.7,0.7,0.7,0.7,0.7,0.7," ⑨　原産国オーストラリア",null,null,"シナリオ設定","（％）",{"$f":"E66","v":0.7},0.7,0.7,0.7,0.7,0.7," ⑨　原産国オーストラリア"]
[null,null,null,null,0,0,0,0,0,0," ⑨　原産国アメリカ",null,null,null,null,{"$f":"E67","v":0},0,0,0,0,0," ⑨　原産国アメリカ"]
[null,null,null,null,0.15,0.15,0.15,0.15,0.15,0.15," ⑨　原産国カナダ",null,null,null,null,0.15,0.15,0.15,0.15,0.15,0.15," ⑨　原産国カナダ"]
[null,null,null,null,0.15,0.15,0.15,0.15,0.15,0.15," ⑨　原産国チリ",null,null,null,null,0.15,0.15,0.15,0.15,0.15,0.15," ⑨　原産国チリ"]
[null,null,null,null,0,0,0,0,0,0," ⑨　原産国オマーン",null,null,null,null,0,0,0,0,0,0," ⑨　原産国オマーン"]
[null,null,null,null,0,0,0,0,0,0," ⑨　原産国ナミビア",null,null,null,null,0,0,0,0,0,0," ⑨　原産国ナミビア"]
[null,null," 海上輸送日数","（日）",{"$f":"E60/E$56/24","v":10.241071428571429},{"$f":"F60/F$56/24","v":10.136904761904761},10.116071428571429,9.7708333333333339,10.077380952380953,9.6875," ⑩＝⑧／④　原産国オーストラリア",null,null," 海上輸送日数","（日）",{"$f":"P60/P$56/24","v":10.241071428571429},{"$f":"Q60/Q$56/24","v":10.136904761904761},10.116071428571429,9.7708333333333339,10.077380952380953,9.6875," ⑩＝⑧／④　原産国オーストラリア"]
[null,null,null,null,{"$f":"E61/E$56/24","v":14.327380952380951},14.511904761904761,14.616071428571429,14.708333333333334,14.583333333333334,14.910714285714285," ⑩＝⑧／④　原産国アメリカ",null,null,null,null,{"$f":"P61/P$56/24","v":14.327380952380951},14.511904761904761,14.616071428571429,14.708333333333334,14.583333333333334,14.910714285714285," ⑩＝⑧／④　原産国アメリカ"]
[null,null,null,null,12.178571428571429,12.37202380952381,12.479166666666666,12.568452380952381,12.443452380952381,12.761904761904761," ⑩＝⑧／④　原産国カナダ",null,null,null,null,12.178571428571429,12.37202380952381,12.479166666666666,12.568452380952381,12.443452380952381,12.761904761904761," ⑩＝⑧／④　原産国カナダ"]
[null,null,null,null,28.035714285714288,28.24702380952381,28.351190476190478,28.44345238095238,28.31845238095238,28.61904761904762," ⑩＝⑧／④　原産国チリ",null,null,null,null,28.035714285714288,28.24702380952381,28.351190476190478,28.44345238095238,28.31845238095238,28.61904761904762," ⑩＝⑧／④　原産国チリ"]
[null,null,null,null,18.267857142857142,18.166666666666668,18.142857142857142,17.800595238095237,18.107142857142858,17.717261904761905," ⑩＝⑧／④　原産国オマーン",null,null,null,null,18.267857142857142,18.166666666666668,18.142857142857142,17.800595238095237,18.107142857142858,17.717261904761905," ⑩＝⑧／④　原産国オマーン"]
[null,null,null,null,27.279761904761902,27.178571428571431,27.154761904761902,26.8125,27.11904761904762,26.464285714285712," ⑩＝⑧／④　原産国ナミビア",null,null,null,null,27.279761904761902,27.178571428571431,27.154761904761902,26.8125,27.11904761904762,26.464285714285712," ⑩＝⑧／④　原産国ナミビア"]
[null,null," 海上輸送費用","（千円/月）",{"$f":"E$57*E$59*E66*E72","v":22199.738608136551},{"$f":"F$57*F$59*F66*F72","v":17895.622889554554},15173.377518282388,10140.745699303538,10458.898854048668,7982.1167308576487," ⑪＝⑤×⑦×⑨×⑩　原産国オーストラリア",null,null," 海上輸送費用","（千円/月）",{"$f":"P$57*P$59*P66*P72","v":8133.1788608087509},{"$f":"Q$57*Q$59*Q66*Q72","v":5174.7649946194106},22753.053783229432,4987.8900403216467,24792.688096712554,23833.490772238441," ⑪＝⑤×⑦×⑨×⑩　原産国オーストラリア"]
[null,null,null,null,{"$f":"E$57*E$59*E67*E73","v":0},0,0,0,0,0," ⑪＝⑤×⑦×⑨×⑩　原産国アメリカ",null,null,null,null,{"$f":"P$57*P$59*P67*P73","v":0},0,0,0,0,0," ⑪＝⑤×⑦×⑨×⑩　原産国アメリカ"]
[null,null,null,null,5657.076247633252,4680.3186195712369,4010.9678435353708,2795.2027166893636,2767.4029264689152,2253.2795616798944," ⑪＝⑤×⑦×⑨×⑩　原産国カナダ",null,null,null,null,2072.5475089319598,1353.3783711076812,6014.5980653814786,1374.8657351906995,6560.0938063679341,6727.9794885686915," ⑪＝⑤×⑦×⑨×⑩　原産国カナダ"]
[null,null,null,null,13022.888136047224,10685.808039054753,9112.4444735315865,6325.7760746863005,6297.9762844658517,5053.0634946627488," ⑪＝⑤×⑦×⑨×⑩　原産国チリ",null,null,null,null,4771.1137668961537,3089.9480683625216,13664.455323354154,3111.4354324455398,14929.273515329081,15087.74504712606," ⑪＝⑤×⑦×⑨×⑩　原産国チリ"]
[null,null,null,null,0,0,0,0,0,0," ⑪＝⑤×⑦×⑨×⑩　原産国オマーン",null,null,null,null,0,0,0,0,0,0," ⑪＝⑤×⑦×⑨×⑩　原産国オマーン"]
[null,null,null,null,0,0,0,0,0,0," ⑪＝⑤×⑦×⑨×⑩　原産国ナミビア",null,null,null,null,0,0,0,0,0,0," ⑪＝⑤×⑦×⑨×⑩　原産国ナミビア"]
[null,null," 海上輸送費用　合計","（億円/月）",{"$f":"SUM(E78:J83)*1000/100000000","v":1.5651270471820984},null,null,null,null,null,null,null,null," 海上輸送費用　合計","（億円/月）",{"$f":"SUM(P78:U83)*1000/100000000","v":1.684325006769922}]
[]
[null,null,"移行期","単位","新潟港","直江津港","伏木富山港","金沢港","七尾港","敦賀港","備考",null,null,{"$f":"C86","v":"移行期"},"単位","新潟港","直江津港","伏木富山港","金沢港","七尾港","敦賀港","備考"]
[null,null," 密度","（t/m3）",{"$f":"$F$5","v":7.0811518324607331E-2},{"$f":"$F$5","v":7.0811518324607331E-2},7.0811518324607331E-2,7.0811518324607331E-2,7.0811518324607331E-2,7.0811518324607331E-2," ①",null,null," 密度","（t/m3）",0.68217054263565891,0.68217054263565891,0.68217054263565891,0.68217054263565891,0.68217054263565891,0.68217054263565891," ①"]
[null,null," 運搬船積載量","（m3/隻）",160000,160000,103480.00000000001,1250,25870.000000000004,38805," ② 港湾施設能力及び対象船舶一覧より、需要量に合わせた船型を設定",null,null," 運搬船積載量","（m3/隻）",34198,34198,87000,5129.7,87000,87000," ②港湾施設能力及び対象船舶一覧より、需要量に合わせた船型を設定"]
[null,null,null,"（t/隻）",{"$f":"E88*E87","v":11329.842931937173},{"$f":"F88*F87","v":11329.842931937173},{"$f":"G88*G87","v":7327.5759162303675},88.514397905759168,1831.8939790575919,{"$f":"J88*J87","v":2747.8409685863876}," ③=②×①",null,null,null,"（t/隻）",{"$f":"P88*P87","v":23328.868217054263},23328.868217054263,59348.837209302328,3499.3302325581394,{"$f":"T88*T87","v":59348.837209302328},59348.837209302328," ③=②×①"]
[null,null,null,"(GT)",130000,130000,80000,8000,20000,30000,"港湾施設能力及び対象船舶一覧より、需要量に合わせた船型を設定",null,null,null,"(GT)",20000,20000,50000,3000,50000,50000,"　港湾施設能力及び対象船舶一覧より、需要量に合わせた船型を設定"]
[null,null,null,"(DWT)",{"$f":"E90/1.3702","v":94876.660341555966},{"$f":"F90/1.3702","v":94876.660341555966},{"$f":"G90/1.3702","v":58385.637133265212},5838.5637133265209,14596.409283316303,21894.613924974456," LNG船のDWTとGTの関係：DWT=GT/1.3702 より （※１）",null,null,null,"(DWT)",{"$f":"P90/0.8447","v":23677.045104770925},23677.045104770925,59192.61276192731,3551.5567657156384,59192.61276192731,59192.61276192731,"　LPG船のDWTとGTの関係：DWT=GT/0.8447 より （※1）"]
[null,null," 船速（外航）","（ノット）",14,14,14,14,14,14," ④ 国土交通省検討資料より",null,null," 船速（外航）","（ノット）",14,14,14,14,14,14," ④ 国土交通省検討資料より"]
[null,null," 海上輸送費用原単位","（千円/日･隻）",{"$f":"45.432*E91^(0.4019)","v":4546.552540011312},{"$f":"45.432*F91^(0.4019)","v":4546.552540011312},3740.5911898956647,1482.6554784239106,2142.7541067300813,2521.9903073946525," ⑤ 海上輸送費用原単位算定式より （※2）",null,null," 海上輸送費用原単位","（千円/日･隻）",{"$f":"45.432*P90^(0.4019)","v":2431.9005499007585},{"$f":"45.432*Q90^(0.4019)","v":2431.9005499007585},3514.6161507448396,1134.5323607056671,3514.6161507448396,3514.6161507448396," ⑤ 海上輸送費用原単位算定式より （※2）"]
[null,null," 月間需要量","（t/その他月）",{"$f":"①需要!$K$31/12*$O$4","v":21897.919017007433},{"$f":"①需要!$K$63/12*$O$4","v":14446.48659648518},{"$f":"①需要!$K$95/12*$O$4","v":5728.2263874991222},{"$f":"①需要!$K$127/12*$O$4","v":1409.6719472827624},{"$f":"①需要!$K$159/12*$O$4","v":1563.1229743624024},{"$f":"①需要!$K$191/12*$O$4","v":2152.4391956568438}," ⑥",null,null," 月間需要量","（t/その他月）",{"$f":"①需要!$K$30/12*$O$4","v":18846.574316405698},{"$f":"①需要!$K$62/12*$O$4","v":16159.248089550181},{"$f":"①需要!$K$94/12*$O$4","v":65972.053710190696},{"$f":"①需要!$K$126/12*$O$4","v":10793.435806298152},{"$f":"①需要!$K$158/12*$O$4","v":110803.48025819515},{"$f":"①需要!$K$190/12*$O$4","v":115878.77103324274}," ⑥"]
[null,null," 月間寄港回数","（回/月）",{"$f":"ROUNDUP(E94/E$89,0)","v":2},{"$f":"ROUNDUP(F94/F$89,0)","v":2},1,16,1,1," ⑦＝⑥／③",null,null," 月間寄港回数","（回/月）",{"$f":"ROUNDUP(P94/P89,0)","v":1},{"$f":"ROUNDUP(Q94/Q89,0)","v":1},2,4,2,2," ⑦＝⑥／③"]
[null,null," 海上輸送距離","（海里）",{"$f":"Z$17","v":3441},3406,3399,3283,3386,3255," ⑧　原産国オーストラリア",null,null," 海上輸送距離","（海里）",{"$f":"E96","v":3441},{"$f":"F96","v":3406},3399,3283,3386,3255," ⑧　原産国オーストラリア"]
[null,null,null,null,{"$f":"Z$21","v":4814},4876,4911,4942,4900,5010," ⑧　原産国アメリカ",null,null,null,null,{"$f":"E97","v":4814},4876,4911,4942,4900,5010," ⑧　原産国アメリカ"]
[null,null,null,null,{"$f":"Z$25","v":4092},4157,4193,4223,4181,4288," ⑧　原産国カナダ",null,null,null,null,4092,4157,4193,4223,4181,4288," ⑧　原産国カナダ"]
[null,null,null,null,{"$f":"Z$29","v":9420},9491,9526,9557,9515,9616," ⑧　原産国チリ",null,null,null,null,9420,9491,9526,9557,9515,9616," ⑧　原産国チリ"]
[null,null,null,null,{"$f":"Z$33","v":6138},6104,6096,5981,6084,5953," ⑧　原産国オマーン",null,null,null,null,6138,6104,6096,5981,6084,5953," ⑧　原産国オマーン"]
[null,null,null,null,{"$f":"Z$37","v":9166},9132,9124,9009,9112,8892," ⑧　原産国ナミビア",null,null,null,null,9166,9132,9124,9009,9112,8892," ⑧　原産国ナミビア"]
[null,null,"シナリオ設定","（％）",0.7,0.7,0.7,0.7,0.7,0.7," ⑨　原産国オーストラリア",null,null,"シナリオ設定","（％）",{"$f":"E102","v":0.7},0.7,0.7,0.7,0.7,0.7," ⑨　原産国オーストラリア"]
[null,null,null,null,0.1,0.1,0.1,0.1,0.1,0.1," ⑨　原産国アメリカ",null,null,null,null,{"$f":"E103","v":0.1},0.1,0.1,0.1,0.1,0.1," ⑨　原産国アメリカ"]
[null,null,null,null,0.1,0.1,0.1,0.1,0.1,0.1," ⑨　原産国カナダ",null,null,null,null,0.1,0.1,0.1,0.1,0.1,0.1," ⑨　原産国カナダ"]
[null,null,null,null,0.1,0.1,0.1,0.1,0.1,0.1," ⑨　原産国チリ",null,null,null,null,0.1,0.1,0.1,0.1,0.1,0.1," ⑨　原産国チリ"]
[null,null,null,null,0,0,0,0,0,0," ⑨　原産国オマーン",null,null,null,null,0,0,0,0,0,0," ⑨　原産国オマーン"]
[null,null,null,null,0,0,0,0,0,0," ⑨　原産国ナミビア",null,null,null,null,0,0,0,0,0,0," ⑨　原産国ナミビア"]
[null,null," 海上輸送日数","（日）",{"$f":"E96/E$92/24","v":10.241071428571429},{"$f":"F96/F$92/24","v":10.136904761904761},10.116071428571429,9.7708333333333339,10.077380952380953,9.6875," ⑩＝⑧／④　原産国オーストラリア",null,null," 海上輸送日数","（日）",{"$f":"P96/P$92/24","v":10.241071428571429},{"$f":"Q96/Q$92/24","v":10.136904761904761},10.116071428571429,9.7708333333333339,10.077380952380953,9.6875," ⑩＝⑧／④　原産国オーストラリア"]
[null,null,null,null,{"$f":"E97/E$92/24","v":14.327380952380951},14.511904761904761,14.616071428571429,14.708333333333334,14.583333333333334,14.910714285714285," ⑩＝⑧／④　原産国アメリカ",null,null,null,null,{"$f":"P97/P$92/24","v":14.327380952380951},14.511904761904761,14.616071428571429,14.708333333333334,14.583333333333334,14.910714285714285," ⑩＝⑧／④　原産国アメリカ"]
[null,null,null,null,12.178571428571429,12.37202380952381,12.479166666666666,12.568452380952381,12.443452380952381,12.761904761904761," ⑩＝⑧／④　原産国カナダ",null,null,null,null,12.178571428571429,12.37202380952381,12.479166666666666,12.568452380952381,12.443452380952381,12.761904761904761," ⑩＝⑧／④　原産国カナダ"]
[null,null,null,null,28.035714285714288,28.24702380952381,28.351190476190478,28.44345238095238,28.31845238095238,28.61904761904762," ⑩＝⑧／④　原産国チリ",null,null,null,null,28.035714285714288,28.24702380952381,28.351190476190478,28.44345238095238,28.31845238095238,28.61904761904762," ⑩＝⑧／④　原産国チリ"]
[null,null,null,null,18.267857142857142,18.166666666666668,18.142857142857142,17.800595238095237,18.107142857142858,17.717261904761905," ⑩＝⑧／④　原産国オマーン",null,null,null,null,18.267857142857142,18.166666666666668,18.142857142857142,17.800595238095237,18.107142857142858,17.717261904761905," ⑩＝⑧／④　原産国オマーン"]
[null,null,null,null,27.279761904761902,27.178571428571431,27.154761904761902,26.8125,27.11904761904762,26.464285714285712," ⑩＝⑧／④　原産国ナミビア",null,null,null,null,27.279761904761902,27.178571428571431,27.154761904761902,26.8125,27.11904761904762,26.464285714285712," ⑩＝⑧／④　原産国ナミビア"]
[null,null," 海上輸送費用","（千円/月）",{"$f":"E$93*E$95*E102*E108","v":65186.19704241219},{"$f":"F$93*F$95*F102*F108","v":64523.158130327196},26488.061363448673,162251.9311888566,15115.344594558448,17102.246772019986," ⑪＝⑤×⑦×⑨×⑩　原産国オーストラリア",null,null," 海上輸送費用","（千円/月）",{"$f":"P$93*P$95*P102*P108","v":17433.687067101062},{"$f":"Q$93*Q$95*Q102*Q108","v":17256.360985337466},49775.751234923788,31038.914501639207,49585.376193425109,47666.981544476883," ⑪＝⑤×⑦×⑨×⑩　原産国オーストラリア"]
[null,null,null,null,{"$f":"E$93*E$95*E103*E109","v":13028.03805215146},13195.82749112807,5467.2748016600035,34891.825592242698,3124.8497389813688,3760.4676904902408," ⑪＝⑤×⑦×⑨×⑩　原産国アメリカ",null,null,null,null,{"$f":"P$93*P$95*P103*P109","v":3484.2765616732886},3529.1509170583622,10273.97614065947,6674.8320554850088,10250.963773005782,10481.087449542647," ⑪＝⑤×⑦×⑨×⑩　原産国アメリカ"]
[null,null,null,null,11074.102972456125,11250.011255254181,4667.9460890572982,29815.495644686547,2666.3258691185924,3218.5400113417468," ⑪＝⑤×⑦×⑨×⑩　原産国カナダ",null,null,null,null,2961.7074554148526,3008.7531505766233,8771.8961429006613,5703.7263800714672,8746.791741823914,8970.6393180915911," ⑪＝⑤×⑦×⑨×⑩　原産国カナダ"]
[null,null,null,null,25493.169599349145,25685.315569790098,10605.021331829199,67474.944796653872,6067.9480135525964,7217.6960702104107," ⑪＝⑤×⑦×⑨×⑩　原産国チリ",null,null,null,null,6818.0068988289131,6869.3952735440771,19928.710388092466,12908.006870552454,19905.69802043878,20116.993396168084," ⑪＝⑤×⑦×⑨×⑩　原産国チリ"]
[null,null,null,null,0,0,0,0,0,0," ⑪＝⑤×⑦×⑨×⑩　原産国オマーン",null,null,null,null,0,0,0,0,0,0," ⑪＝⑤×⑦×⑨×⑩　原産国オマーン"]
[null,null,null,null,0,0,0,0,0,0," ⑪＝⑤×⑦×⑨×⑩　原産国ナミビア",null,null,null,null,0,0,0,0,0,0," ⑪＝⑤×⑦×⑨×⑩　原産国ナミビア"]
[null,null," 海上輸送費用　合計","（億円/月）",{"$f":"SUM(E114:J119)*1000/100000000","v":6.2937173968157687},null,null,null,null,null,null,null,null," 海上輸送費用　合計","（億円/月）",{"$f":"SUM(P114:U119)*1000/100000000","v":3.8216168346083195}]
[]
[null,null,"2050年","単位","新潟港","直江津港","伏木富山港","金沢港","七尾港","敦賀港","備考",null,null,{"$f":"C122","v":"2050年"},"単位","新潟港","直江津港","伏木富山港","金沢港","七尾港","敦賀港","備考"]
[null,null," 密度","（t/m3）",{"$f":"$F$5","v":7.0811518324607331E-2},{"$f":"$F$5","v":7.0811518324607331E-2},7.0811518324607331E-2,7.0811518324607331E-2,7.0811518324607331E-2,7.0811518324607331E-2," ①",null,null," 密度","（t/m3）",0.68217054263565891,0.68217054263565891,0.68217054263565891,0.68217054263565891,0.68217054263565891,0.68217054263565891," ①"]
[null,null," 運搬船積載量","（m3/隻）",160000,160000,160000,1250,64675.000000000007,64675.000000000007," ② 港湾施設能力及び対象船舶一覧より、需要量に合わせた船型を設定",null,null," 運搬船積載量","（m3/隻）",68396,68396,87000,5129.7,87000,87000," ②港湾施設能力及び対象船舶一覧より、需要量に合わせた船型を設定"]
[null,null,null,"（t/隻）",{"$f":"E124*E123","v":11329.842931937173},{"$f":"F124*F123","v":11329.842931937173},{"$f":"G124*G123","v":11329.842931937173},{"$f":"H124*H123","v":88.514397905759168},{"$f":"I124*I123","v":4579.7349476439795},{"$f":"J124*J123","v":4579.7349476439795}," ③=②×①",null,null,null,"（t/隻）",{"$f":"P124*P123","v":46657.736434108527},46657.736434108527,59348.837209302328,3499.3302325581394,{"$f":"T124*T123","v":59348.837209302328},59348.837209302328," ③=②×①"]
[null,null,null,"(GT)",130000,130000,130000,8000,50000,50000,"港湾施設能力及び対象船舶一覧より、需要量に合わせた船型を設定",null,null,null,"(GT)",40000,40000,50000,3000,50000,50000,"　港湾施設能力及び対象船舶一覧より、需要量に合わせた船型を設定"]
[null,null,null,"(DWT)",{"$f":"E126/1.3702","v":94876.660341555966},{"$f":"F126/1.3702","v":94876.660341555966},{"$f":"G126/1.3702","v":94876.660341555966},{"$f":"H126/1.3702","v":5838.5637133265209},{"$f":"I126/1.3702","v":36491.023208290761},36491.023208290761," LNG船のDWTとGTの関係：DWT=GT/1.3702 より （※１）",null,null,null,"(DWT)",{"$f":"P126/0.8447","v":47354.09020954185},47354.09020954185,59192.61276192731,3551.5567657156384,59192.61276192731,59192.61276192731,"　LPG船のDWTとGTの関係：DWT=GT/0.8447 より （※1）"]
[null,null," 船速（外航）","（ノット）",14,14,14,14,14,14," ④ 国土交通省検討資料より",null,null," 船速（外航）","（ノット）",14,14,14,14,14,14," ④ 国土交通省検討資料より"]
[null,null," 海上輸送費用原単位","（千円/日･隻）",{"$f":"45.432*E127^(0.4019)","v":4546.552540011312},{"$f":"45.432*F127^(0.4019)","v":4546.552540011312},4546.552540011312,1482.6554784239106,3096.7377308647324,3096.7377308647324," ⑤ 海上輸送費用原単位算定式より （※2）",null,null," 海上輸送費用原単位","（千円/日･隻）",{"$f":"45.432*P126^(0.4019)","v":3213.140869652877},{"$f":"45.432*Q126^(0.4019)","v":3213.140869652877},3514.6161507448396,1134.5323607056671,3514.6161507448396,3514.6161507448396," ⑤ 海上輸送費用原単位算定式より （※2）"]
[null,null," 月間需要量","（t/その他月）",{"$f":"①需要!$L$31/12*$O$4","v":130873.92754428627},{"$f":"①需要!$L$63/12*$O$4","v":83123.871065670377},{"$f":"①需要!$L$95/12*$O$4","v":24349.495796115683},{"$f":"①需要!$L$127/12*$O$4","v":1943.0021726935436},{"$f":"①需要!$L$159/12*$O$4","v":2957.6947964062942},{"$f":"①需要!$L$191/12*$O$4","v":3991.3729524879304}," ⑥",null,null," 月間需要量","（t/その他月）",{"$f":"①需要!$L$30/12*$O$4","v":37755.922132475374},{"$f":"①需要!$L$62/12*$O$4","v":32370.807428820342},{"$f":"①需要!$L$94/12*$O$4","v":164654.94324906639},{"$f":"①需要!$L$126/12*$O$4","v":21607.796112484302},{"$f":"①需要!$L$158/12*$O$4","v":288293.52124809852},{"$f":"①需要!$L$190/12*$O$4","v":297906.00643181422}," ⑥"]
[null,null," 月間寄港回数","（回/月）",{"$f":"ROUNDUP(E130/E$125,0)","v":12},{"$f":"ROUNDUP(F130/F$125,0)","v":8},{"$f":"ROUNDUP(G130/G$125,0)","v":3},22,1,1," ⑦＝⑥／③",null,null," 月間寄港回数","（回/月）",{"$f":"ROUNDUP(P130/P125,0)","v":1},{"$f":"ROUNDUP(Q130/Q125,0)","v":1},3,7,5,6," ⑦＝⑥／③"]
[null,null," 海上輸送距離","（海里）",{"$f":"Z$17","v":3441},3406,3399,3283,3386,3255," ⑧　原産国オーストラリア",null,null," 海上輸送距離","（海里）",{"$f":"E132","v":3441},{"$f":"F132","v":3406},3399,3283,3386,3255," ⑧　原産国オーストラリア"]
[null,null,null,null,{"$f":"Z$21","v":4814},4876,4911,4942,4900,5010," ⑧　原産国アメリカ",null,null,null,null,{"$f":"E133","v":4814},4876,4911,4942,4900,5010," ⑧　原産国アメリカ"]
[null,null,null,null,{"$f":"Z$25","v":4092},4157,4193,4223,4181,4288," ⑧　原産国カナダ",null,null,null,null,4092,4157,4193,4223,4181,4288," ⑧　原産国カナダ"]
[null,null,null,null,{"$f":"Z$29","v":9420},9491,9526,9557,9515,9616," ⑧　原産国チリ",null,null,null,null,9420,9491,9526,9557,9515,9616," ⑧　原産国チリ"]
[null,null,null,null,{"$f":"Z$33","v":6138},6104,6096,5981,6084,5953," ⑧　原産国オマーン",null,null,null,null,6138,6104,6096,5981,6084,5953," ⑧　原産国オマーン"]
[null,null,null,null,{"$f":"Z$37","v":9166},9132,9124,9009,9112,8892," ⑧　原産国ナミビア",null,null,null,null,9166,9132,9124,9009,9112,8892," ⑧　原産国ナミビア"]
[null,null,"シナリオ設定","（％）",0.7,0.7,0.7,0.7,0.7,0.7," ⑨　原産国オーストラリア",null,null,"シナリオ設定","（％）",{"$f":"E138","v":0.7},0.7,0.7,0.7,0.7,0.7," ⑨　原産国オーストラリア"]
[null,null,null,null,0.06,0.06,0.06,0.06,0.06,0.06," ⑨　原産国アメリカ",null,null,null,null,{"$f":"E139","v":0.06},0.06,0.06,0.06,0.06,0.06," ⑨　原産国アメリカ"]
[null,null,null,null,0.06,0.06,0.06,0.06,0.06,0.06," ⑨　原産国カナダ",null,null,null,null,0.06,0.06,0.06,0.06,0.06,0.06," ⑨　原産国カナダ"]
[null,null,null,null,0.06,0.06,0.06,0.06,0.06,0.06," ⑨　原産国チリ",null,null,null,null,0.06,0.06,0.06,0.06,0.06,0.06," ⑨　原産国チリ"]
[null,null,null,null,0.06,0.06,0.06,0.06,0.06,0.06," ⑨　原産国オマーン",null,null,null,null,0.06,0.06,0.06,0.06,0.06,0.06," ⑨　原産国オマーン"]
[null,null,null,null,0.06,0.06,0.06,0.06,0.06,0.06," ⑨　原産国ナミビア",null,null,null,null,0.06,0.06,0.06,0.06,0.06,0.06," ⑨　原産国ナミビア"]
[null,null," 海上輸送日数","（日）",{"$f":"E132/E$128/24","v":10.241071428571429},{"$f":"F132/F$128/24","v":10.136904761904761},10.116071428571429,9.7708333333333339,10.077380952380953,9.6875," ⑩＝⑧／④　原産国オーストラリア",null,null," 海上輸送日数","（日）",{"$f":"P132/P$128/24","v":10.241071428571429},{"$f":"Q132/Q$128/24","v":10.136904761904761},10.116071428571429,9.7708333333333339,10.077380952380953,9.6875," ⑩＝⑧／④　原産国オーストラリア"]
[null,null,null,null,{"$f":"E133/E$128/24","v":14.327380952380951},14.511904761904761,14.616071428571429,14.708333333333334,14.583333333333334,14.910714285714285," ⑩＝⑧／④　原産国アメリカ",null,null,null,null,{"$f":"P133/P$128/24","v":14.327380952380951},14.511904761904761,14.616071428571429,14.708333333333334,14.583333333333334,14.910714285714285," ⑩＝⑧／④　原産国アメリカ"]
[null,null,null,null,12.178571428571429,12.37202380952381,12.479166666666666,12.568452380952381,12.443452380952381,12.761904761904761," ⑩＝⑧／④　原産国カナダ",null,null,null,null,12.178571428571429,12.37202380952381,12.479166666666666,12.568452380952381,12.443452380952381,12.761904761904761," ⑩＝⑧／④　原産国カナダ"]
[null,null,null,null,28.035714285714288,28.24702380952381,28.351190476190478,28.44345238095238,28.31845238095238,28.61904761904762," ⑩＝⑧／④　原産国チリ",null,null,null,null,28.035714285714288,28.24702380952381,28.351190476190478,28.44345238095238,28.31845238095238,28.61904761904762," ⑩＝⑧／④　原産国チリ"]
[null,null,null,null,18.267857142857142,18.166666666666668,18.142857142857142,17.800595238095237,18.107142857142858,17.717261904761905," ⑩＝⑧／④　原産国オマーン",null,null,null,null,18.267857142857142,18.166666666666668,18.142857142857142,17.800595238095237,18.107142857142858,17.717261904761905," ⑩＝⑧／④　原産国オマーン"]
[null,null,null,null,27.279761904761902,27.178571428571431,27.154761904761902,26.8125,27.11904761904762,26.464285714285712," ⑩＝⑧／④　原産国ナミビア",null,null,null,null,27.279761904761902,27.178571428571431,27.154761904761902,26.8125,27.11904761904762,26.464285714285712," ⑩＝⑧／④　原産国ナミビア"]
[null,null," 海上輸送費用","（千円/月）",{"$f":"E$129*E$131*E138*E144","v":391117.1822544731},{"$f":"F$129*F$131*F138*F144","v":258092.63252130878},96585.825521865307,223096.40538467784,21844.904076474966,20999.752737426468," ⑪＝⑤×⑦×⑨×⑩　原産国オーストラリア",null,null," 海上輸送費用","（千円/月）",{"$f":"P$129*P$131*P138*P144","v":23034.20360932406},{"$f":"Q$129*Q$131*Q138*Q144","v":22799.912087578534},74663.626852385685,54318.100377868614,123963.44048356279,143000.94463343066," ⑪＝⑤×⑦×⑨×⑩　原産国オーストラリア"]
[null,null,null,null,{"$f":"E$129*E$131*E139*E145","v":46900.936987745255},31669.985978707366,11961.492602140475,28785.756113600226,2709.6455145066411,2770.474291362912," ⑪＝⑤×⑦×⑨×⑩　原産国アメリカ",null,null,null,null,{"$f":"P$129*P$131*P139*P145","v":2762.1535975908837},2797.7276572191836,9246.578526593521,7008.573658259259,15376.445659508676,18865.957409176761," ⑪＝⑤×⑦×⑨×⑩　原産国アメリカ"]
[null,null,null,null,39866.770700842048,27000.027012610033,10212.69364300041,24597.7839068664,2312.0465094188298,2371.2163196335664," ⑪＝⑤×⑦×⑨×⑩　原産国カナダ",null,null,null,null,2347.8879354677811,2385.183320561966,7894.7065286105953,5988.9126990750401,13120.187612735872,16147.150772564861," ⑪＝⑤×⑦×⑨×⑩　原産国カナダ"]
[null,null,null,null,91775.410557656927,61644.757367496233,23202.031872936303,55666.829457239444,5261.6891980674873,5317.5410749991552," ⑪＝⑤×⑦×⑨×⑩　原産国チリ",null,null,null,null,5404.9619628803757,5445.6999989063315,17935.839349283218,13553.407214080074,29858.54703065817,36210.588113102545," ⑪＝⑤×⑦×⑨×⑩　原産国チリ"]
[null,null,null,null,59800.156051263068,39645.93814889864,14847.741580665514,34837.638064638391,3364.3843490323275,3291.942805685313," ⑪＝⑤×⑦×⑨×⑩　原産国オマーン",null,null,null,null,3521.8319032016711,3502.3235479216364,11477.732172289576,8482.0475617257434,19091.897018867505,22416.974941482888," ⑪＝⑤×⑦×⑨×⑩　原産国オマーン"]
[null,null,null,null,89300.786960879312,59313.025421976148,22222.899308069576,52474.884020118254,5038.8346792213288,4917.1771255087851," ⑪＝⑤×⑦×⑨×⑩　原産国ナミビア",null,null,null,null,5259.2230734354052,5239.714718155371,17178.941656819239,12776.252546996693,28593.912826416949,33484.250156167618," ⑪＝⑤×⑦×⑨×⑩　原産国ナミビア"]
[null,null," 海上輸送費用　合計","（億円/月）",{"$f":"SUM(E150:J155)*1000/100000000","v":18.748192001210128},null,null,null,null,null,null,null,null," 海上輸送費用　合計","（億円/月）",{"$f":"SUM(P150:U155)*1000/100000000","v":8.2515583921390565}]
[null,null,"（※1）「統計解析による船舶諸元に関する研究－船舶の主要諸元の計画基準（案）－」（国土技術政策総合研究所研究報告、第28号2006年3月）",null,null,null,null,null,null,null,null,null,null,"（※1）「統計解析による船舶諸元に関する研究－船舶の主要諸元の計画基準（案）－」（国土技術政策総合研究所研究報告、第28号2006年3月）"]
[null,null,"（※2）「港湾整備事業の費用対効果分析マニュアル」（平成29年3月、国土交通省港湾局）",null,null,null,null,null,null,null,null,null,null,"（※2）「港湾整備事業の費用対効果分析マニュアル」（平成29年3月、国土交通省港湾局）"]
[null,null,"貯蔵費用",null,null,null,null,null,null,null,null,null,null,"貯蔵費用"]
[null,null,"液化水素",null,null,null,null,null,null,null,null,null,null,"液化アンモ二ア"]
[null,null,"実証期","単位","新潟港","直江津港","伏木富山港","金沢港","七尾港","敦賀港","備考",null,null,{"$f":"C161","v":"実証期"},"単位","新潟港","直江津港","伏木富山港","金沢港","七尾港","敦賀港","備考"]
[null,null," 年間需要量","（t/年）",{"$f":"①需要!$I$31","v":19954.569907599176},{"$f":"①需要!$I$63","v":12426.934294714742},{"$f":"①需要!$I$95","v":2953.7551446280995},{"$f":"①需要!$I$127","v":0.78200000000000014},{"$f":"①需要!$I$159","v":162.99527033311023},{"$f":"①需要!$I$191","v":17.446280991735538}," A：実証期の需要",null,null," 年間需要量","（t/年）",{"$f":"①需要!$I$30","v":0},{"$f":"①需要!$I$62","v":0},{"$f":"①需要!$I$94","v":83883.077849462381},{"$f":"①需要!$I$126","v":0},{"$f":"①需要!$I$158","v":171120.34968595562},{"$f":"①需要!$I$190","v":176298.99492284944}," A：実証期の需要"]
[null,null," 必要量","（１か月分）",1,1,1,1,1,1," B",null,null," 必要量","（１か月分）",1,1,1,1,1,1," B"]
[null,null," 月換算","（12か月/年）",12,12,12,12,12,12," C",null,null," 月換算","（12か月/年）",12,12,12,12,12,12," C"]
[null,null," 需要ピーク係数","－",{"$f":"③輸送・貯蔵入力!$C$18","v":1.1399999999999999},{"$f":"③輸送・貯蔵入力!$C$18","v":1.1399999999999999},{"$f":"③輸送・貯蔵入力!$C$18","v":1.1399999999999999},{"$f":"③輸送・貯蔵入力!$C$18","v":1.1399999999999999},{"$f":"③輸送・貯蔵入力!$C$18","v":1.1399999999999999},{"$f":"③輸送・貯蔵入力!$C$18","v":1.1399999999999999}," D",null,null," 需要ピーク係数","－",{"$f":"③輸送・貯蔵入力!$C$18","v":1.1399999999999999},{"$f":"③輸送・貯蔵入力!$C$18","v":1.1399999999999999},{"$f":"③輸送・貯蔵入力!$C$18","v":1.1399999999999999},{"$f":"③輸送・貯蔵入力!$C$18","v":1.1399999999999999},{"$f":"③輸送・貯蔵入力!$C$18","v":1.1399999999999999},{"$f":"③輸送・貯蔵入力!$C$18","v":1.1399999999999999}," D"]
[null,null," 月間需要量（ピーク月）","（t/月）",{"$f":"E162/E164*E165","v":1895.6841412219217},{"$f":"F162/F164*F165","v":1180.5587579979003},280.60673873966942,7.4290000000000009E-2,15.484550681645471,1.6573966942148759," E=A÷C×D",null,null," 月間需要量（ピーク月）","（t/月）",{"$f":"P162/P164*P165","v":0},{"$f":"Q162/Q164*Q165","v":0},7968.8923956989256,0,16256.433220165782,{"$f":"U162/U164*U165","v":16748.404517670697}," E=A÷C×D"]
[null,null," 備蓄タンク容量","（t/基）",2000,1500,500,500,500,500," F（E：月間需要量（ピーク月）を踏まえり５００トン刻みで設定　※最大7,100トン）",null,null," 備蓄タンク容量","（t/基）",1000,1000,8000,1000,17000,17000," F（E：月間需要量（ピーク月）を踏まえり1,0００トン刻みで設定　※最大81,８４0トン）"]
[null,null," 備蓄タンク基数","（基）",{"$f":"ROUNDUP(E166/E167,0)","v":1},{"$f":"ROUNDUP(F162/F167/F163/F164*F165,0)","v":1},{"$f":"ROUNDUP(G162/G167/G163/G164*G165,0)","v":1},{"$f":"ROUNDUP(H162/H167/H163/H164*H165,0)","v":1},{"$f":"ROUNDUP(I162/I167/I163/I164*I165,0)","v":1},{"$f":"ROUNDUP(J162/J167/J163/J164*J165,0)","v":1}," G=E÷F",null,null," 備蓄タンク基数","（基）",{"$f":"ROUNDUP(P166/P167,0)","v":0},{"$f":"ROUNDUP(Q162/Q167/Q163/Q164*Q165,0)","v":0},{"$f":"ROUNDUP(R162/R167/R163/R164*R165,0)","v":1},{"$f":"ROUNDUP(S162/S167/S163/S164*S165,0)","v":0},{"$f":"ROUNDUP(T162/T167/T163/T164*T165,0)","v":1},{"$f":"ROUNDUP(U162/U167/U163/U164*U165,0)","v":1}," G=E÷F"]
[null,null," タンク1基あたり整備費用","（億円/基）",{"$f":"60*(E167/10000/4)^(2/3)","v":8.1432528497847212},6.7221071198357469,3.2316520350478277,3.2316520350478277,3.2316520350478277,3.2316520350478277," H＝α万トンのタンクの整備費＝60億円×（α／4）2/3（※３）",null,null," タンク1基あたり整備費用","（億円/基）",{"$f":"60*(P167/10000/4)^(2/3)","v":5.1299278400300912},5.1299278400300912,20.519711360120368,5.1299278400300912,33.916461579840629,33.916461579840629," H＝α万トンのタンクの整備費＝60億円×（α／4）2/3（※３）"]
[null,null," タンク整備費用","（億円）",{"$f":"E168*E169","v":8.1432528497847212},{"$f":"F168*F169","v":6.7221071198357469},3.2316520350478277,3.2316520350478277,3.2316520350478277,3.2316520350478277," I ＝G×H",null,null," タンク整備費用","（億円）",{"$f":"P168*P169","v":0},{"$f":"Q168*Q169","v":0},20.519711360120368,0,33.916461579840629,33.916461579840629," I ＝G×H"]
[null,null," 貯蔵費用　合計","（億円）",{"$f":"SUM(E170:J170)","v":27.791968109811773},null,null,null,null,null,null,null,null," 貯蔵費用　合計","（億円）",{"$f":"SUM(P170:U170)","v":88.352634519801626}]
[]
[null,null,"2030年","単位","新潟港","直江津港","伏木富山港","金沢港※","七尾港※","敦賀港※","備考",null,null,{"$f":"C173","v":"2030年"},"単位","新潟港","直江津港","伏木富山港","金沢港","七尾港","敦賀港","備考"]
[null,null," 年間需要量","（t/年）",{"$f":"①需要!$J$31-①需要!$I$31","v":23898.941864520431},{"$f":"①需要!$J$63-①需要!$I$63","v":14100.395799883885},{"$f":"①需要!$J$95-①需要!$I$95","v":4736.4041333511586},{"$f":"①需要!$J$127-①需要!$I$127","v":455.42305318026979},{"$f":"①需要!$J$159-①需要!$I$159","v":624.37946400924784},{"$f":"①需要!$J$191-①需要!$I$191","v":2335.1847389148384}," A：2030年の需要－実証期の需要（2030年までの需要分※実証期分までは整備済）",null,null," 年間需要量","（t/年）",{"$f":"①需要!$J$30-①需要!$I$30","v":25051.338639177342},{"$f":"①需要!$J$62-①需要!$I$62","v":10278.211506811411},{"$f":"①需要!$J$94-①需要!$I$94","v":262607.33645869774},{"$f":"①需要!$J$126-①需要!$I$126","v":4183.1502258324472},{"$f":"①需要!$J$158-①需要!$I$158","v":517588.06595036603},{"$f":"①需要!$J$190-①需要!$I$190","v":543690.8791930608}," A：2030年の需要－実証期の需要（2030年までの需要分※実証期分までは整備済）"]
[null,null," 必要量","（１か月分）",1,1,1,1,1,1," B",null,null," 必要量","（１か月分）",1,1,1,1,1,1," B"]
[null,null," 月換算","（12か月/年）",12,12,12,12,12,12," C",null,null," 月換算","（12か月/年）",12,12,12,12,12,12," C"]
[null,null," 需要ピーク係数","－",{"$f":"③輸送・貯蔵入力!$C$18","v":1.1399999999999999},{"$f":"③輸送・貯蔵入力!$C$18","v":1.1399999999999999},{"$f":"③輸送・貯蔵入力!$C$18","v":1.1399999999999999},{"$f":"③輸送・貯蔵入力!$C$18","v":1.1399999999999999},{"$f":"③輸送・貯蔵入力!$C$18","v":1.1399999999999999},{"$f":"③輸送・貯蔵入力!$C$18","v":1.1399999999999999}," D",null,null," 需要ピーク係数","－",{"$f":"③輸送・貯蔵入力!$C$18","v":1.1399999999999999},{"$f":"③輸送・貯蔵入力!$C$18","v":1.1399999999999999},{"$f":"③輸送・貯蔵入力!$C$18","v":1.1399999999999999},{"$f":"③輸送・貯蔵入力!$C$18","v":1.1399999999999999},{"$f":"③輸送・貯蔵入力!$C$18","v":1.1399999999999999},{"$f":"③輸送・貯蔵入力!$C$18","v":1.1399999999999999}," D"]
[null,null," 月間需要量（ピーク月）","（t/月）",{"$f":"E174/E176*E177","v":2270.399477129441},{"$f":"F174/F176*F177","v":1339.537600988969},449.95839266836003,43.265190052125632,59.316049080878543,221.84255019690963," E=A÷C×D",null,null," 月間需要量（ピーク月）","（t/月）",{"$f":"P174/P176*P177","v":2379.8771707218475},{"$f":"Q174/Q176*Q177","v":976.43009314708388},24947.696963576283,397.39927145408245,49170.866265284771,51650.633523340774," E=A÷C×D"]
[null,null," 備蓄タンク容量","（t/基）",2500,1500,500,500,500,500," F（E：月間需要量（ピーク月）を踏まえり５００トン刻みで設定　※最大7,100トン）",null,null," 備蓄タンク容量","（t/基）",3000,1000,25000,1000,49000,52000," F（E：月間需要量（ピーク月）を踏まえり１,0００トン刻みで設定　※最大81,８４0トン）"]
[null,null," 備蓄タンク基数","（基）",{"$f":"ROUNDUP(E178/E179,0)","v":1},{"$f":"ROUNDUP(F174/F179/F175/F176*F177,0)","v":1},{"$f":"ROUNDUP(G174/G179/G175/G176*G177,0)","v":1},{"$f":"ROUNDUP(H174/H179/H175/H176*H177,0)","v":1},{"$f":"ROUNDUP(I174/I179/I175/I176*I177,0)","v":1},{"$f":"ROUNDUP(J174/J179/J175/J176*J177,0)","v":1}," G=E÷F",null,null," 備蓄タンク基数","（基）",{"$f":"ROUNDUP(P178/P179,0)","v":1},{"$f":"ROUNDUP(Q174/Q179/Q175/Q176*Q177,0)","v":1},{"$f":"ROUNDUP(R174/R179/R175/R176*R177,0)","v":1},{"$f":"ROUNDUP(S174/S179/S175/S176*S177,0)","v":1},{"$f":"ROUNDUP(T174/T179/T175/T176*T177,0)","v":2},{"$f":"ROUNDUP(U174/U179/U175/U176*U177,0)","v":1}," G=E÷F"]
[null,null," タンク1基あたり整備費用","（億円/基）",{"$f":"60*(E179/10000/4)^(2/3)","v":9.4494078742115502},6.7221071198357469,3.2316520350478277,3.2316520350478277,3.2316520350478277,3.2316520350478277," H＝α万トンのタンクの整備費＝60億円×（α／4）2/3（※４）",null,null," タンク1基あたり整備費用","（億円/基）",{"$f":"60*(P179/10000/4)^(2/3)","v":10.670679913470188},5.1299278400300912,43.860266073192989,5.1299278400300912,68.692392513960385,71.468305511785957," H＝α万トンのタンクの整備費＝60億円×（α／4）2/3（※３）"]
[null,null," タンク整備費用","（億円）",{"$f":"E180*E181","v":9.4494078742115502},{"$f":"F180*F181","v":6.7221071198357469},3.2316520350478277,0,0,0," I ＝G×H",null,null," タンク整備費用","（億円）",{"$f":"P180*P181","v":10.670679913470188},{"$f":"Q180*Q181","v":5.1299278400300912},43.860266073192989,5.1299278400300912,137.38478502792077,71.468305511785957," I ＝G×H"]
[null,null," 貯蔵費用　合計","（億円）",{"$f":"SUM(E182:J182)","v":19.403167029095123},null,null,null,null,null,null,null,null," 貯蔵費用　合計","（億円）",{"$f":"SUM(P182:U182)","v":273.64389220643011}]
[null,null,"※金沢港、七尾港、敦賀港は実証期で2030年の需要を賄える規模のタンクが整備済であるため、整備費用はかからないことを想定する"]
[null,null,"移行期","単位","新潟港","直江津港","伏木富山港","金沢港","七尾港","敦賀港","備考",null,null,{"$f":"C185","v":"移行期"},"単位","新潟港","直江津港","伏木富山港","金沢港","七尾港","敦賀港","備考"]
[null,null," 年間需要量","（t/年）",{"$f":"①需要!$K$31-①需要!$J$31","v":237189.29914134473},{"$f":"①需要!$K$63-①需要!$J$63","v":158882.12355013093},{"$f":"①需要!$K$95-①需要!$J$95","v":65827.184732704656},{"$f":"①需要!$K$127-①需要!$J$127","v":17635.841329058389},{"$f":"①需要!$K$159-①需要!$J$159","v":19274.096594372964},{"$f":"①需要!$K$191-①需要!$J$191","v":25272.257052694622}," A：移行期の需要－2030年の需要（移行期までの需要分※2030年分までは整備済）",null,null," 年間需要量","（t/年）",{"$f":"①需要!$K$30-①需要!$J$30","v":216829.82905800804},{"$f":"①需要!$K$62-①需要!$J$62","v":197113.20782431387},{"$f":"①需要!$K$94-①需要!$J$94","v":500209.74026113207},{"$f":"①需要!$K$126-①需要!$J$126","v":134342.22910633634},{"$f":"①需要!$K$158-①需要!$J$158","v":733368.33634051413},{"$f":"①需要!$K$190-①需要!$J$190","v":767224.29957276641}," A：移行期の需要－2030年の需要（移行期までの需要分※2030年分までは整備済）"]
[null,null," 必要量","（１か月分）",1,1,1,1,1,1," B",null,null," 必要量","（１か月分）",1,1,1,1,1,1," B"]
[null,null," 月換算","（12か月/年）",12,12,12,12,12,12," C",null,null," 月換算","（12か月/年）",12,12,12,12,12,12," C"]
[null,null," 需要ピーク係数","－",{"$f":"③輸送・貯蔵入力!$C$18","v":1.1399999999999999},{"$f":"③輸送・貯蔵入力!$C$18","v":1.1399999999999999},{"$f":"③輸送・貯蔵入力!$C$18","v":1.1399999999999999},{"$f":"③輸送・貯蔵入力!$C$18","v":1.1399999999999999},{"$f":"③輸送・貯蔵入力!$C$18","v":1.1399999999999999},{"$f":"③輸送・貯蔵入力!$C$18","v":1.1399999999999999}," D",null,null," 需要ピーク係数","－",{"$f":"③輸送・貯蔵入力!$C$18","v":1.1399999999999999},{"$f":"③輸送・貯蔵入力!$C$18","v":1.1399999999999999},{"$f":"③輸送・貯蔵入力!$C$18","v":1.1399999999999999},{"$f":"③輸送・貯蔵入力!$C$18","v":1.1399999999999999},{"$f":"③輸送・貯蔵入力!$C$18","v":1.1399999999999999},{"$f":"③輸送・貯蔵入力!$C$18","v":1.1399999999999999}," D"]
[null,null," 月間需要量（ピーク月）","（t/月）",{"$f":"E186/E188*E189","v":22532.983418427746},{"$f":"F186/F188*F189","v":15093.801737262436},{"$f":"G186/G188*G189","v":6253.5825496069419},{"$f":"H186/H188*H189","v":1675.4049262605467},1831.0391764654316,2400.8644200059889," E=A÷C×D",null,null," 月間需要量（ピーク月）","（t/月）",{"$f":"P186/P188*P189","v":20598.833760510759},{"$f":"Q186/Q188*Q189","v":18725.754743309815},47519.92532480754,12762.511765101952,69669.991952348835,72886.308459412801," E=A÷C×D"]
[null,null," 備蓄タンク容量","（t/基）",7100,7100,6500,2000,2000,2500," F（E：月間需要量（ピーク月）を踏まえり５００トン刻みで設定　※最大7,100トン）",null,null," 備蓄タンク容量","（t/基）",21000,19000,47000,13000,69000,73000," F（E：月間需要量（ピーク月）を踏まえり1,0００トン刻みで設定　※最大81,８４0トン）"]
[null,null," 備蓄タンク基数","（基）",{"$f":"ROUNDUP(E190/E191,0)","v":4},{"$f":"ROUNDUP(F186/F191/F187/F188*F189,0)","v":3},{"$f":"ROUNDUP(G186/G191/G187/G188*G189,0)","v":1},{"$f":"ROUNDUP(H186/H191/H187/H188*H189,0)","v":1},{"$f":"ROUNDUP(I186/I191/I187/I188*I189,0)","v":1},{"$f":"ROUNDUP(J186/J191/J187/J188*J189,0)","v":1}," G=E÷F",null,null," 備蓄タンク基数","（基）",{"$f":"ROUNDUP(P190/P191,0)","v":1},{"$f":"ROUNDUP(Q186/Q191/Q187/Q188*Q189,0)","v":1},{"$f":"ROUNDUP(R186/R191/R187/R188*R189,0)","v":2},{"$f":"ROUNDUP(S186/S191/S187/S188*S189,0)","v":1},{"$f":"ROUNDUP(T186/T191/T187/T188*T189,0)","v":2},{"$f":"ROUNDUP(U186/U191/U187/U188*U189,0)","v":1}," G=E÷F"]
[null,null," タンク1基あたり整備費用","（億円/基）",{"$f":"60*(E191/10000/4)^(2/3)","v":18.950331956043552},18.950331956043552,17.867076377946489,8.1432528497847212,8.1432528497847212,9.4494078742115502," H＝α万トンのタンクの整備費＝60億円×（α／4）2/3（※３）",null,null," タンク1基あたり整備費用","（億円/基）",{"$f":"60*(P191/10000/4)^(2/3)","v":39.04727993718889},36.52697074567287,66.810259936978753,28.362215837948426,86.299971042465643,89.603814078180591," H＝α万トンのタンクの整備費＝60億円×（α／4）2/3（※３）"]
[null,null," タンク整備費用","（億円）",{"$f":"E192*E193","v":75.801327824174209},{"$f":"F192*F193","v":56.850995868130653},17.867076377946489,8.1432528497847212,8.1432528497847212,9.4494078742115502," I ＝G×H",null,null," タンク整備費用","（億円）",{"$f":"P192*P193","v":39.04727993718889},{"$f":"Q192*Q193","v":36.52697074567287},133.62051987395751,28.362215837948426,172.59994208493129,89.603814078180591," I ＝G×H"]
[null,null," 貯蔵費用　合計","（億円）",{"$f":"SUM(E194:J194)","v":176.25531364403233},null,null,null,null,null,null,null,null," 貯蔵費用　合計","（億円）",{"$f":"SUM(P194:U194)","v":499.76074255787955}]
[]
[null,null,"2050年","単位","新潟港","直江津港","伏木富山港","金沢港","七尾港","敦賀港","備考",null,null,{"$f":"C197","v":"2050年"},"単位","新潟港","直江津港","伏木富山港","金沢港","七尾港","敦賀港","備考"]
[null,null," 年間需要量","（t/年）",{"$f":"①需要!$L$31-①需要!$K$31","v":1398622.5693340597},{"$f":"①需要!$L$63-①需要!$K$63","v":881420.97714462259},{"$f":"①需要!$L$95-①需要!$K$95","v":238989.55390737826},{"$f":"①需要!$L$127-①需要!$K$127","v":6844.8798983201814},{"$f":"①需要!$L$159-①需要!$K$159","v":17898.247983451016},{"$f":"①需要!$L$191-①需要!$K$191","v":23601.288857725169}," A：2050年の需要－移行期の需要（2050年までの需要分※移行期分までは整備済）",null,null," 年間需要量","（t/年）",{"$f":"①需要!$L$30-①需要!$K$30","v":242686.81689073375},{"$f":"①需要!$L$62-①需要!$K$62","v":208062.79365908226},{"$f":"①需要!$L$94-①需要!$K$94","v":1266518.3684133778},{"$f":"①需要!$L$126-①需要!$K$126","v":138793.92906335159},{"$f":"①需要!$L$158-①需要!$K$158","v":2277947.0501377974},{"$f":"①需要!$L$190-①需要!$K$190","v":2336178.4222276551}," A：2050年の需要－移行期の需要（2050年までの需要分※移行期分までは整備済）"]
[null,null," 必要量","（１か月分）",1,1,1,1,1,1," B",null,null," 必要量","（１か月分）",1,1,1,1,1,1," B"]
[null,null," 月換算","（12か月/年）",12,12,12,12,12,12," C",null,null," 月換算","（12か月/年）",12,12,12,12,12,12," C"]
[null,null," 需要ピーク係数","－",{"$f":"③輸送・貯蔵入力!$C$18","v":1.1399999999999999},{"$f":"③輸送・貯蔵入力!$C$18","v":1.1399999999999999},{"$f":"③輸送・貯蔵入力!$C$18","v":1.1399999999999999},{"$f":"③輸送・貯蔵入力!$C$18","v":1.1399999999999999},{"$f":"③輸送・貯蔵入力!$C$18","v":1.1399999999999999},{"$f":"③輸送・貯蔵入力!$C$18","v":1.1399999999999999}," D",null,null," 需要ピーク係数","－",{"$f":"③輸送・貯蔵入力!$C$18","v":1.1399999999999999},{"$f":"③輸送・貯蔵入力!$C$18","v":1.1399999999999999},{"$f":"③輸送・貯蔵入力!$C$18","v":1.1399999999999999},{"$f":"③輸送・貯蔵入力!$C$18","v":1.1399999999999999},{"$f":"③輸送・貯蔵入力!$C$18","v":1.1399999999999999},{"$f":"③輸送・貯蔵入力!$C$18","v":1.1399999999999999}," D"]
[null,null," 月間需要量（ピーク月）","（t/月）",{"$f":"E198/E200*E201","v":132869.14408673564},{"$f":"F198/F200*F201","v":83734.992828739138},22704.007621200933,650.26359034041718,1700.3335584278464,2242.1224414838907," E=A÷C×D",null,null," 月間需要量（ピーク月）","（t/月）",{"$f":"P198/P200*P201","v":23055.247604619704},{"$f":"Q198/Q200*Q201","v":19765.965397612814},120319.24499927089,13185.423261018401,216404.96976309075,221936.9501116272," E=A÷C×D"]
[null,null," 備蓄タンク容量","（t/基）",7100,7100,7100,1000,2000,2500," F（E：月間需要量（ピーク月）を踏まえり５００トン刻みで設定　※最大7,100トン）",null,null," 備蓄タンク容量","（t/基）",23000,20000,81840,14000,81840,81840," F（E：月間需要量（ピーク月）を踏まえり1,0００トン刻みで設定　※最大81,８４0トン）"]
[null,null," 備蓄タンク基数","（基）",{"$f":"ROUNDUP(E202/E203,0)","v":19},{"$f":"ROUNDUP(F198/F203/F199/F200*F201,0)","v":12},{"$f":"ROUNDUP(G198/G203/G199/G200*G201,0)","v":4},{"$f":"ROUNDUP(H198/H203/H199/H200*H201,0)","v":1},{"$f":"ROUNDUP(I198/I203/I199/I200*I201,0)","v":1},{"$f":"ROUNDUP(J198/J203/J199/J200*J201,0)","v":1}," G=E÷F",null,null," 備蓄タンク基数","（基）",{"$f":"ROUNDUP(P202/P203,0)","v":2},{"$f":"ROUNDUP(Q198/Q203/Q199/Q200*Q201,0)","v":1},{"$f":"ROUNDUP(R198/R203/R199/R200*R201,0)","v":2},{"$f":"ROUNDUP(S198/S203/S199/S200*S201,0)","v":1},{"$f":"ROUNDUP(T198/T203/T199/T200*T201,0)","v":3},{"$f":"ROUNDUP(U198/U203/U199/U200*U201,0)","v":3}," G=E÷F"]
[null,null," タンク1基あたり整備費用","（億円/基）",{"$f":"60*(E203/10000/4)^(2/3)","v":18.950331956043552},18.950331956043552,18.950331956043552,5.1299278400300912,8.1432528497847212,9.4494078742115502," H＝α万トンのタンクの整備費＝60億円×（α／4）2/3（※３）",null,null," タンク1基あたり整備費用","（億円/基）",{"$f":"60*(P203/10000/4)^(2/3)","v":41.488698717845956},37.797631496846193,96.698930321715025,29.798651651378059,96.698930321715025,96.698930321715025," H＝α万トンのタンクの整備費＝60億円×（α／4）2/3（※３）"]
[null,null," タンク整備費用","（億円）",{"$f":"E204*E205","v":360.0563071648275},{"$f":"F204*F205","v":227.40398347252261},75.801327824174209,5.1299278400300912,8.1432528497847212,9.4494078742115502," I ＝G×H",null,null," タンク整備費用","（億円）",{"$f":"P204*P205","v":82.977397435691913},{"$f":"Q204*Q205","v":37.797631496846193},193.39786064343005,29.798651651378059,290.09679096514509,290.09679096514509," I ＝G×H"]
[null,null," 貯蔵費用　合計","（億円）",{"$f":"SUM(E206:J206)","v":685.98420702555075},null,null,null,null,null,null,null,null," 貯蔵費用　合計","（億円）",{"$f":"SUM(P206:U206)","v":924.16512315763634}]
[null,null,"（※３）国土交通省資料より、メーカーで用いられているタンク整備費用の簡易予測式（α万トンのタンクの整備費＝60億円×（α／4）2/3 ）より",null,null,null,null,null,null,null,null,null,null,"（※３）国土交通省資料より、メーカーで用いられているタンク整備費用の簡易予測式（α万トンのタンクの整備費＝60億円×（α／4）2/3 ）より"]
[]
[null,null,"04広域連携輸送を前提とした必要な施設や用地の整理\\【一例】アンモニアの最適な海上輸送網に関する検討結果.pdf",null,null,null,null,null,"P17",null,null,null,null,"04広域連携輸送を前提とした必要な施設や用地の整理\\【一例】アンモニアの最適な海上輸送網に関する検討結果.pdf",null,null,null,null,null,"P1７"]

{"sheet":"直送方式（ｼﾅﾘｵ4）ピーク月","index":32,"n_rows":210,"n_cols":37,"rows_kept":210,"cut":false,"hidden":true,"merged":[[156,2,156,10],[156,13,156,21],[157,2,157,10],[157,13,157,21],[182,4,182,9],[182,15,182,20],[194,4,194,9],[194,15,194,20],[149,2,154,2],[149,3,154,3],[149,13,154,13],[149,14,154,14],[155,4,155,9],[155,15,155,20],[137,2,142,2],[137,3,142,3],[137,13,142,13],[137,14,142,14],[143,2,148,2],[143,3,148,3],[143,13,148,13],[143,14,148,14],[123,2,126,2],[123,13,126,13],[131,2,136,2],[131,3,136,3],[131,13,136,13],[131,14,136,14],[113,2,118,2],[113,3,118,3],[113,13,118,13],[113,14,118,14],[119,4,119,9],[119,15,119,20],[101,2,106,2],[101,3,106,3],[101,13,106,13],[101,14,106,14],[107,2,112,2],[107,3,112,3],[107,13,112,13],[107,14,112,14],[87,2,90,2],[87,13,90,13],[95,2,100,2],[95,3,100,3],[95,13,100,13],[95,14,100,14],[77,2,82,2],[77,3,82,3],[77,13,82,13],[77,14,82,14],[83,4,83,9],[83,15,83,20],[65,2,70,2],[65,3,70,3],[65,13,70,13],[65,14,70,14],[71,2,76,2],[71,3,76,3],[71,13,76,13],[71,14,76,14],[23,14,28,14],[26,25,26,30],[47,4,47,9],[47,15,47,20],[51,2,54,2],[51,13,54,13],[59,2,64,2],[59,3,64,3],[59,13,64,13],[59,14,64,14],[35,2,40,2],[35,3,40,3],[35,13,40,13],[35,14,40,14],[41,2,46,2],[41,3,46,3],[41,13,46,13],[41,14,46,14],[206,4,206,9],[206,15,206,20],[158,2,158,10],[158,13,158,21],[2,2,3,2],[6,2,6,5],[10,2,10,21],[13,24,13,30],[14,25,14,30],[15,2,18,2],[15,13,18,13],[18,25,18,30],[170,4,170,9],[170,15,170,20],[29,2,34,2],[29,3,34,3],[29,13,34,13],[29,14,34,14],[30,25,30,30],[34,25,34,30],[22,25,22,30],[23,2,28,2],[23,3,28,3],[23,13,28,13]]}
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"係数","月数","年需要（120と仮定）","月平均",null,null,null,null,null,null,null,"船速","https://www.mol-service.com/ja/blog/vessel-speed-and-sailing-days",null,null,null,null,null,null,null,null,14,"ノット"]
[null,null,null,"重量（kg）","体積（m3）","密度（t/m3）",null,null,null,null,null,null,null,"ピーク月",1.1299999999999999,4,{"$f":"R5*P3*O3","v":45.199999999999996},"－",null,null,null,null,null,null,null,null,"https://eneken.ieej.or.jp/data/pdf/1359.pdf",null,null,null,null,null,null,null,"ｐ23",19,"ノット"]
[null,null,null,null,"※液体",null,null,null,null,null,null,null,null,"その他月",{"$f":"(Q4/P4)/R5","v":0.93500000000000016},8,{"$f":"Q5-Q3","v":74.800000000000011},"－",null,null,null,null,null,null,null,null,"https://www.mhi.co.jp/technology/review/pdf/473/473020.pdf",null,null,null,null,null,null,null,"ｐ22","15～17","ノット"]
[null,null," 液化水素",54.1,0.76400000000000001,{"$f":"D5/1000/E5","v":7.0811518324607331E-2}," ② 現在開発中の運搬船　16万GT （L=346m、B=57m、d=9.5m） を想定 （※1）",null,null,null,null,null,null,"合計",1,12,120,10,null,null,null,null,null,null,null,null,"https://nippon.zaidan.info/seikabutsu/1998/00651/contents/079.htm",null,null,null,null,null,null,null,null,13,"ノット"]
[null,null," 液化アンモニア",352,0.51600000000000001,{"$f":"D6/1000/E6","v":0.68217054263565891}," ② 現在開発中の運搬船　5万GT （L=230m、B=36.6m、d=12.0m） を想定 （※1）",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"04広域連携輸送を前提とした必要な施設や用地の整理\\【一例】アンモニアの最適な海上輸送網に関する検討結果.pdf",null,null,null,null,null,null,null,"P15",14,"ノット"]
[null,null,"出典：「港湾脱炭素化推進計画」作成マニュアル（2023年3月、国土交通省港湾局）"]
[]
[null,null,"入力項目"]
[]
[null,null,"海上輸送費用　シナリオ４（ピーク月　※４か月）"]
[null,null,"液化水素",null,null,null,null,null,null,null,null,null,null,"液化アンモ二ア"]
[]
[null,null,"実証期","単位","新潟港","直江津港","伏木富山港","金沢港","七尾港","敦賀港","備考",null,null,{"$f":"C14","v":"実証期"},"単位","新潟港","直江津港","伏木富山港","金沢港","七尾港","敦賀港","備考",null,null,"海上輸送距離（海里）"]
[null,null," 密度","（t/m3）",{"$f":"$F$5","v":7.0811518324607331E-2},{"$f":"$F$5","v":7.0811518324607331E-2},7.0811518324607331E-2,7.0811518324607331E-2,7.0811518324607331E-2,7.0811518324607331E-2," ①",null,null," 密度","（t/m3）",0.68217054263565891,0.68217054263565891,0.68217054263565891,0.68217054263565891,0.68217054263565891,0.68217054263565891," ①",null,null,"出発港","ダーウィン港（オーストラリア）"]
[null,null," 運搬船積載量","（m3/隻）",38805,25870.000000000004,25870.000000000004,1250,1250,3556," ② 港湾施設能力及び対象船舶一覧より、需要量に合わせた船型を設定",null,null," 運搬船積載量","（m3/隻）",0,0,17099,0,34198,34198," ②港湾施設能力及び対象船舶一覧より、需要量に合わせた船型を設定",null,null,"到着港","新潟港","直江津港","伏木富山港","金沢港","七尾港","敦賀港"]
[null,null,null,"（t/隻）",{"$f":"E16*E15","v":2747.8409685863876},{"$f":"F16*F15","v":1831.8939790575919},1831.8939790575919,88.514397905759168,88.514397905759168,251.80575916230367," ③=②×①",null,null,null,"（t/隻）",{"$f":"P16*P15","v":0},0,11664.434108527132,0,{"$f":"T16*T15","v":23328.868217054263},23328.868217054263," ③=②×①",null,null,"距離",3441,3406,3399,3283,3386,3255]
[null,null,null,"(GT)",30000,20000,20000,8000,8000,4505,"港湾施設能力及び対象船舶一覧より、需要量に合わせた船型を設定",null,null,null,"(GT)",0,0,10000,0,20000,20000,"　港湾施設能力及び対象船舶一覧より、需要量に合わせた船型を設定"]
[null,null,null,"(DWT)",{"$f":"E18/1.3702","v":21894.613924974456},{"$f":"F18/1.3702","v":14596.409283316303},14596.409283316303,5838.5637133265209,5838.5637133265209,3287.8411910669975," LNG船のDWTとGTの関係：DWT=GT/1.3702 より （※１）",null,null,null,"(DWT)",{"$f":"P18/0.8447","v":0},0,11838.522552385462,0,{"$f":"T18/0.8447","v":23677.045104770925},23677.045104770925,"　LPG船のDWTとGTの関係：DWT=GT/0.8447 より （※1）",null,null,"出発港","ロサンゼルス港（アメリカ）"]
[null,null," 船速（外航）","（ノット）",14,14,14,14,14,14," ④ 国土交通省検討資料より",null,null," 船速（外航）","（ノット）",14,14,14,14,14,14," ④ 国土交通省検討資料より",null,null,"到着港","新潟港","直江津港","伏木富山港","金沢港","七尾港","敦賀港"]
[null,null," 海上輸送費用原単位","（千円/日･隻）",{"$f":"45.432*E19^(0.4019)","v":2521.9903073946525},{"$f":"45.432*F19^(0.4019)","v":2142.7541067300813},2142.7541067300813,1482.6554784239106,1482.6554784239106,1177.0863381909896," ⑤ 海上輸送費用原単位算定式より （※2）",null,null," 海上輸送費用原単位","（千円/日･隻）",{"$f":"45.432*P18^(0.4019)","v":0},{"$f":"45.432*Q18^(0.4019)","v":0},1840.6103325455917,0,2431.9005499007585,2431.9005499007585," ⑤ 海上輸送費用原単位算定式より （※2）",null,null,"距離",4814,4876,4911,4942,4900,5010]
[null,null," 月間需要量","（t/ピーク月）",{"$f":"①需要!$I$31/12*$O$3","v":1879.0553329655891},{"$f":"①需要!$I$63/12*$O$3","v":1170.2029794189714},{"$f":"①需要!$I$95/12*$O$3","v":278.14527611914599},{"$f":"①需要!$I$127/12*$O$3","v":7.3638333333333333E-2},{"$f":"①需要!$I$159/12*$O$3","v":15.348721289701212},{"$f":"①需要!$I$191/12*$O$3","v":1.642858126721763}," ⑥",null,null," 月間需要量","（t/ピーク月）",{"$f":"①需要!$I$30/12*$O$3","v":0},{"$f":"①需要!$I$62/12*$O$3","v":0},{"$f":"①需要!$I$94/12*$O$3","v":7898.9898308243728},{"$f":"①需要!$I$126/12*$O$3","v":0},{"$f":"①需要!$I$158/12*$O$3","v":16113.832928760818},{"$f":"①需要!$I$190/12*$O$3","v":16601.488688568323}," ⑥"]
[null,null," 月間寄港回数","（回/月）",{"$f":"ROUNDUP(E22/E17,0)","v":1},{"$f":"ROUNDUP(F22/F17,0)","v":1},{"$f":"ROUNDUP(G22/G17,0)","v":1},1,1,1," ⑦＝⑥／③",null,null," 月間寄港回数","（回/月）",{"$f":"IFERROR(ROUNDUP(P22/P17,0),0)","v":0},{"$f":"IFERROR(ROUNDUP(Q22/Q17,0),0)","v":0},1,0,1,1," ⑦＝⑥／③",null,null,"出発港","バンクーバー港（カナダ）"]
[null,null," 海上輸送距離","（海里）",{"$f":"Z$17","v":3441},3406,3399,3283,3386,3255," ⑧　原産国オーストラリア",null,null," 海上輸送距離","（海里）",{"$f":"E24","v":3441},{"$f":"F24","v":3406},3399,3283,3386,3255," ⑧　原産国オーストラリア",null,null,"到着港","新潟港","直江津港","伏木富山港","金沢港","七尾港","敦賀港"]
[null,null,null,null,{"$f":"Z$21","v":4814},4876,4911,4942,4900,5010," ⑧　原産国アメリカ",null,null,null,null,{"$f":"E25","v":4814},4876,4911,4942,4900,5010," ⑧　原産国アメリカ",null,null,"距離",4092,4157,4193,4223,4181,4288]
[null,null,null,null,{"$f":"Z$25","v":4092},4157,4193,4223,4181,4288," ⑧　原産国カナダ",null,null,null,null,4092,4157,4193,4223,4181,4288," ⑧　原産国カナダ"]
[null,null,null,null,{"$f":"Z$29","v":9420},9491,9526,9557,9515,9616," ⑧　原産国チリ",null,null,null,null,9420,9491,9526,9557,9515,9616," ⑧　原産国チリ",null,null,"出発港","バルパライソ港（チリ）"]
[null,null,null,null,{"$f":"Z$33","v":6138},6104,6096,5981,6084,5953," ⑧　原産国オマーン",null,null,null,null,6138,6104,6096,5981,6084,5953," ⑧　原産国オマーン",null,null,"到着港","新潟港","直江津港","伏木富山港","金沢港","七尾港","敦賀港"]
[null,null,null,null,{"$f":"Z$37","v":9166},9132,9124,9009,9112,8892," ⑧　原産国ナミビア",null,null,null,null,9166,9132,9124,9009,9112,8892," ⑧　原産国ナミビア",null,null,"距離",9420,9491,9526,9557,9515,9616]
[null,null,"シナリオ設定","（％）",0.73905168510252928,0.73905168510252928,0.73905168510252928,0.73905168510252928,0.73905168510252928,0.73905168510252928," ⑨　原産国オーストラリア",null,null,"シナリオ設定","（％）",{"$f":"E30","v":0.73905168510252928},0.73905168510252928,0.73905168510252928,0.73905168510252928,0.73905168510252928,0.73905168510252928," ⑨　原産国オーストラリア"]
[null,null,null,null,0,0,0,0,0,0," ⑨　原産国アメリカ",null,null,null,null,{"$f":"E31","v":0},0,0,0,0,0," ⑨　原産国アメリカ",null,null,"出発港","スルタンカブース港（オマーン）"]
[null,null,null,null,0,0,0,0,0,0," ⑨　原産国カナダ",null,null,null,null,0,0,0,0,0,0," ⑨　原産国カナダ",null,null,"到着港","新潟港","直江津港","伏木富山港","金沢港","七尾港","敦賀港"]
[null,null,null,null,0.26094831489747072,0.26094831489747072,0.26094831489747072,0.26094831489747072,0.26094831489747072,0.26094831489747072," ⑨　原産国チリ",null,null,null,null,0.26094831489747072,0.26094831489747072,0.26094831489747072,0.26094831489747072,0.26094831489747072,0.26094831489747072," ⑨　原産国チリ",null,null,"距離",6138,6104,6096,5981,6084,5953]
[null,null,null,null,0,0,0,0,0,0," ⑨　原産国オマーン",null,null,null,null,0,0,0,0,0,0," ⑨　原産国オマーン"]
[null,null,null,null,0,0,0,0,0,0," ⑨　原産国ナミビア",null,null,null,null,0,0,0,0,0,0," ⑨　原産国ナミビア",null,null,"出発港","ウォルビスベイ港（ナミビア）"]
[null,null," 海上輸送日数","（日）",{"$f":"E24/E$20/24","v":10.241071428571429},{"$f":"F24/F$20/24","v":10.136904761904761},10.116071428571429,9.7708333333333339,10.077380952380953,9.6875," ⑩＝⑧／④　原産国オーストラリア",null,null," 海上輸送日数","（日）",{"$f":"P24/P$20/24","v":10.241071428571429},{"$f":"Q24/Q$20/24","v":10.136904761904761},10.116071428571429,9.7708333333333339,10.077380952380953,9.6875," ⑩＝⑧／④　原産国オーストラリア",null,null,"到着港","新潟港","直江津港","伏木富山港","金沢港","七尾港","敦賀港"]
[null,null,null,null,{"$f":"E25/E$20/24","v":14.327380952380951},14.511904761904761,14.616071428571429,14.708333333333334,14.583333333333334,14.910714285714285," ⑩＝⑧／④　原産国アメリカ",null,null,null,null,{"$f":"P25/P$20/24","v":14.327380952380951},14.511904761904761,14.616071428571429,14.708333333333334,14.583333333333334,14.910714285714285," ⑩＝⑧／④　原産国アメリカ",null,null,"距離",9166,9132,9124,9009,9112,8892]
[null,null,null,null,12.178571428571429,12.37202380952381,12.479166666666666,12.568452380952381,12.443452380952381,12.761904761904761," ⑩＝⑧／④　原産国カナダ",null,null,null,null,12.178571428571429,12.37202380952381,12.479166666666666,12.568452380952381,12.443452380952381,12.761904761904761," ⑩＝⑧／④　原産国カナダ",null,null,"出典：IHS Fairplay「distance table」"]
[null,null,null,null,28.035714285714288,28.24702380952381,28.351190476190478,28.44345238095238,28.31845238095238,28.61904761904762," ⑩＝⑧／④　原産国チリ",null,null,null,null,28.035714285714288,28.24702380952381,28.351190476190478,28.44345238095238,28.31845238095238,28.61904761904762," ⑩＝⑧／④　原産国チリ"]
[null,null,null,null,18.267857142857142,18.166666666666668,{"$f":"G28/G$20/24","v":18.142857142857142},17.800595238095237,18.107142857142858,17.717261904761905," ⑩＝⑧／④　原産国オマーン",null,null,null,null,18.267857142857142,18.166666666666668,18.142857142857142,17.800595238095237,18.107142857142858,17.717261904761905," ⑩＝⑧／④　原産国オマーン"]
[null,null,null,null,27.279761904761902,27.178571428571431,27.154761904761902,26.8125,27.11904761904762,{"$f":"J29/J$20/24","v":26.464285714285712}," ⑩＝⑧／④　原産国ナミビア",null,null,null,null,27.279761904761902,27.178571428571431,27.154761904761902,26.8125,27.11904761904762,{"$f":"U29/U$20/24","v":26.464285714285712}," ⑩＝⑧／④　原産国ナミビア"]
[null,null," 海上輸送費用","（千円/月）",{"$f":"E$21*E$23*E30*E36","v":19088.140365237738},{"$f":"F$21*F$23*F30*F36","v":16052.863540337567},16019.871747976335,10706.478853237868,11042.381174859402,8427.4240294649098," ⑪＝⑤×⑦×⑨×⑩　原産国オーストラリア",null,null," 海上輸送費用","（千円/月）",{"$f":"P$21*P$23*P30*P36","v":0},{"$f":"Q$21*Q$23*Q30*Q36","v":0},{"$f":"R$21*R$23*R30*R36","v":13760.954359050394},0,18112.078795203739,17411.345681744882," ⑪＝⑤×⑦×⑨×⑩　原産国オーストラリア"]
[null,null,null,null,{"$f":"E$21*E$23*E31*E37","v":0},0,{"$f":"G$21*G$23*G31*G37","v":0},0,0,0," ⑪＝⑤×⑦×⑨×⑩　原産国アメリカ",null,null,null,null,{"$f":"P$21*P$23*P31*P37","v":0},0,0,0,0,0," ⑪＝⑤×⑦×⑨×⑩　原産国アメリカ"]
[null,null,null,null,0,0,0,0,{"$f":"I$21*I$23*I32*I38","v":0},0," ⑪＝⑤×⑦×⑨×⑩　原産国カナダ",null,null,null,null,0,0,0,0,0,0," ⑪＝⑤×⑦×⑨×⑩　原産国カナダ"]
[null,null,null,null,18450.559282441973,15794.268942120703,15852.513533098916,11004.67071405418,10956.308657970652,8790.5893600144591," ⑪＝⑤×⑦×⑨×⑩　原産国チリ",null,null,null,null,0,0,13617.194858801513,0,17970.899806423684,18161.657649876001," ⑪＝⑤×⑦×⑨×⑩　原産国チリ"]
[null,null,null,null,0,0,0,0,0,0," ⑪＝⑤×⑦×⑨×⑩　原産国オマーン",null,null,null,null,0,0,0,0,0,0," ⑪＝⑤×⑦×⑨×⑩　原産国オマーン"]
[null,null,null,null,0,0,0,0,0,0," ⑪＝⑤×⑦×⑨×⑩　原産国ナミビア",null,null,null,null,0,0,0,0,0,0," ⑪＝⑤×⑦×⑨×⑩　原産国ナミビア"]
[null,null," 海上輸送費用　合計","（億円/月）",{"$f":"SUM(E42:J47)*1000/100000000","v":1.621860702008147},null,null,null,null,null,null,null,null," 海上輸送費用　合計","（億円/月）",{"$f":"SUM(P42:U47)*1000/100000000","v":0.99034131151100213}]
[]
[null,null,"2030年","単位","新潟港","直江津港","伏木富山港","金沢港","七尾港","敦賀港","備考",null,null,{"$f":"C50","v":"2030年"},"単位","新潟港","直江津港","伏木富山港","金沢港","七尾港","敦賀港","備考"]
[null,null," 密度","（t/m3）",{"$f":"$F$5","v":7.0811518324607331E-2},{"$f":"$F$5","v":7.0811518324607331E-2},7.0811518324607331E-2,7.0811518324607331E-2,7.0811518324607331E-2,7.0811518324607331E-2," ①",null,null," 密度","（t/m3）",0.68217054263565891,0.68217054263565891,0.68217054263565891,0.68217054263565891,0.68217054263565891,0.68217054263565891," ①"]
[null,null," 運搬船積載量","（m3/隻）",64675.000000000007,38805,25870.000000000004,1250,1250,3556," ② 港湾施設能力及び対象船舶一覧より、需要量に合わせた船型を設定",null,null," 運搬船積載量","（m3/隻）",5129.7,1714,68396,1714,87000,87000," ②港湾施設能力及び対象船舶一覧より、需要量に合わせた船型を設定"]
[null,null,null,"（t/隻）",{"$f":"E52*E51","v":4579.7349476439795},{"$f":"F52*F51","v":2747.8409685863876},{"$f":"G52*G51","v":1831.8939790575919},88.514397905759168,{"$f":"I52*I51","v":88.514397905759168},251.80575916230367," ③=②×①",null,null,null,"（t/隻）",{"$f":"P52*P51","v":3499.3302325581394},1169.2403100775193,46657.736434108527,1169.2403100775193,{"$f":"T52*T51","v":59348.837209302328},{"$f":"U52*U51","v":59348.837209302328}," ③=②×①"]
[null,null,null,"(GT)",50000,30000,20000,8000,8000,4505,"港湾施設能力及び対象船舶一覧より、需要量に合わせた船型を設定",null,null,null,"(GT)",3000,999,40000,999,50000,50000,"　港湾施設能力及び対象船舶一覧より、需要量に合わせた船型を設定"]
[null,null,null,"(DWT)",{"$f":"E54/1.3702","v":36491.023208290761},{"$f":"F54/1.3702","v":21894.613924974456},{"$f":"G54/1.3702","v":14596.409283316303},5838.5637133265209,5838.5637133265209,3287.8411910669975," LNG船のDWTとGTの関係：DWT=GT/1.3702 より （※１）",null,null,null,"(DWT)",{"$f":"P54/0.8447","v":3551.5567657156384},1182.6684029833077,47354.09020954185,1182.6684029833077,{"$f":"T54/0.8447","v":59192.61276192731},59192.61276192731,"　LPG船のDWTとGTの関係：DWT=GT/0.8447 より （※1）"]
[null,null," 船速（外航）","（ノット）",14,14,14,14,14,14," ④ 国土交通省検討資料より",null,null," 船速（外航）","（ノット）",14,14,14,14,14,14," ④ 国土交通省検討資料より"]
[null,null," 海上輸送費用原単位","（千円/日･隻）",{"$f":"45.432*E55^(0.4019)","v":3096.7377308647324},{"$f":"45.432*F55^(0.4019)","v":2521.9903073946525},2142.7541067300813,1482.6554784239106,1482.6554784239106,1177.0863381909896," ⑤ 海上輸送費用原単位算定式より （※2）",null,null," 海上輸送費用原単位","（千円/日･隻）",{"$f":"45.432*P54^(0.4019)","v":1134.5323607056671},{"$f":"45.432*Q54^(0.4019)","v":729.26811433274145},3213.140869652877,729.26811433274145,3514.6161507448396,3514.6161507448396," ⑤ 海上輸送費用原単位算定式より （※2）"]
[null,null," 月間需要量","（t/ピーク月）",{"$f":"①需要!$J$31/12*$O$3","v":4129.5390252079296},{"$f":"①需要!$J$63/12*$O$3","v":2497.9902505747036},{"$f":"①需要!$J$95/12*$O$3","v":724.15666534304671},{"$f":"①需要!$J$127/12*$O$3","v":42.959309174475401},{"$f":"①需要!$J$159/12*$O$3","v":74.144454150572059},{"$f":"①需要!$J$191/12*$O$3","v":221.53942104120236}," ⑥",null,null," 月間需要量","（t/ピーク月）",{"$f":"①需要!$J$30/12*$O$3","v":2359.0010551891996},{"$f":"①需要!$J$62/12*$O$3","v":967.86491689140769},{"$f":"①需要!$J$94/12*$O$3","v":32627.847347351744},{"$f":"①需要!$J$126/12*$O$3","v":393.91331293255536},{"$f":"①需要!$J$158/12*$O$3","v":64853.375805753618},{"$f":"①需要!$J$190/12*$O$3","v":67799.046479248209}," ⑥"]
[null,null," 月間寄港回数","（回/月）",{"$f":"ROUNDUP(E58/E$53,0)","v":1},{"$f":"ROUNDUP(F58/F$53,0)","v":1},1,1,1,1," ⑦＝⑥／③",null,null," 月間寄港回数","（回/月）",{"$f":"ROUNDUP(P58/P$53,0)","v":1},{"$f":"ROUNDUP(Q58/Q$53,0)","v":1},1,1,2,{"$f":"ROUNDUP(U58/U$53,0)","v":2}," ⑦＝⑥／③"]
[null,null," 海上輸送距離","（海里）",{"$f":"Z$17","v":3441},3406,3399,3283,3386,3255," ⑧　原産国オーストラリア",null,null," 海上輸送距離","（海里）",{"$f":"E60","v":3441},{"$f":"F60","v":3406},3399,3283,3386,3255," ⑧　原産国オーストラリア"]
[null,null,null,null,{"$f":"Z$21","v":4814},4876,4911,4942,4900,5010," ⑧　原産国アメリカ",null,null,null,null,{"$f":"E61","v":4814},4876,4911,4942,4900,5010," ⑧　原産国アメリカ"]
[null,null,null,null,{"$f":"Z$25","v":4092},4157,4193,4223,4181,4288," ⑧　原産国カナダ",null,null,null,null,4092,4157,4193,4223,4181,4288," ⑧　原産国カナダ"]
[null,null,null,null,{"$f":"Z$29","v":9420},9491,9526,9557,9515,9616," ⑧　原産国チリ",null,null,null,null,9420,9491,9526,9557,9515,9616," ⑧　原産国チリ"]
[null,null,null,null,{"$f":"Z$33","v":6138},6104,6096,5981,6084,5953," ⑧　原産国オマーン",null,null,null,null,6138,6104,6096,5981,6084,5953," ⑧　原産国オマーン"]
[null,null,null,null,{"$f":"Z$37","v":9166},9132,9124,9009,9112,8892," ⑧　原産国ナミビア",null,null,null,null,9166,9132,9124,9009,9112,8892," ⑧　原産国ナミビア"]
[null,null,"シナリオ設定","（％）",0.46391141554112497,0.46391141554112497,0.46391141554112497,0.46391141554112497,0.46391141554112497,0.46391141554112497," ⑨　原産国オーストラリア",null,null,"シナリオ設定","（％）",{"$f":"E66","v":0.46391141554112497},0.46391141554112497,0.46391141554112497,0.46391141554112497,0.46391141554112497,0.46391141554112497," ⑨　原産国オーストラリア"]
[null,null,null,null,0,0,0,0,0,0," ⑨　原産国アメリカ",null,null,null,null,{"$f":"E67","v":0},0,0,0,0,0," ⑨　原産国アメリカ"]
[null,null,null,null,0.37228826495840261,0.37228826495840261,0.37228826495840261,0.37228826495840261,0.37228826495840261,0.37228826495840261," ⑨　原産国カナダ",null,null,null,null,0.37228826495840261,0.37228826495840261,0.37228826495840261,0.37228826495840261,0.37228826495840261,0.37228826495840261," ⑨　原産国カナダ"]
[null,null,null,null,0.16380031950047247,0.16380031950047247,0.16380031950047247,0.16380031950047247,0.16380031950047247,0.16380031950047247," ⑨　原産国チリ",null,null,null,null,0.16380031950047247,0.16380031950047247,0.16380031950047247,0.16380031950047247,0.16380031950047247,0.16380031950047247," ⑨　原産国チリ"]
[null,null,null,null,0,0,0,0,0,0," ⑨　原産国オマーン",null,null,null,null,0,0,0,0,0,0," ⑨　原産国オマーン"]
[null,null,null,null,0,0,0,0,0,0," ⑨　原産国ナミビア",null,null,null,null,0,0,0,0,0,0," ⑨　原産国ナミビア"]
[null,null," 海上輸送日数","（日）",{"$f":"E60/E$56/24","v":10.241071428571429},{"$f":"F60/F$56/24","v":10.136904761904761},10.116071428571429,9.7708333333333339,10.077380952380953,9.6875," ⑩＝⑧／④　原産国オーストラリア",null,null," 海上輸送日数","（日）",{"$f":"P60/P$56/24","v":10.241071428571429},{"$f":"Q60/Q$56/24","v":10.136904761904761},10.116071428571429,9.7708333333333339,10.077380952380953,9.6875," ⑩＝⑧／④　原産国オーストラリア"]
[null,null,null,null,{"$f":"E61/E$56/24","v":14.327380952380951},14.511904761904761,14.616071428571429,14.708333333333334,14.583333333333334,14.910714285714285," ⑩＝⑧／④　原産国アメリカ",null,null,null,null,{"$f":"P61/P$56/24","v":14.327380952380951},14.511904761904761,14.616071428571429,14.708333333333334,14.583333333333334,14.910714285714285," ⑩＝⑧／④　原産国アメリカ"]
[null,null,null,null,12.178571428571429,12.37202380952381,12.479166666666666,12.568452380952381,12.443452380952381,12.761904761904761," ⑩＝⑧／④　原産国カナダ",null,null,null,null,12.178571428571429,12.37202380952381,12.479166666666666,12.568452380952381,12.443452380952381,12.761904761904761," ⑩＝⑧／④　原産国カナダ"]
[null,null,null,null,28.035714285714288,28.24702380952381,28.351190476190478,28.44345238095238,28.31845238095238,28.61904761904762," ⑩＝⑧／④　原産国チリ",null,null,null,null,28.035714285714288,28.24702380952381,28.351190476190478,28.44345238095238,28.31845238095238,28.61904761904762," ⑩＝⑧／④　原産国チリ"]
[null,null,null,null,18.267857142857142,18.166666666666668,18.142857142857142,17.800595238095237,18.107142857142858,17.717261904761905," ⑩＝⑧／④　原産国オマーン",null,null,null,null,18.267857142857142,18.166666666666668,18.142857142857142,17.800595238095237,18.107142857142858,17.717261904761905," ⑩＝⑧／④　原産国オマーン"]
[null,null,null,null,27.279761904761902,27.178571428571431,27.154761904761902,26.8125,27.11904761904762,26.464285714285712," ⑩＝⑧／④　原産国ナミビア",null,null,null,null,27.279761904761902,27.178571428571431,27.154761904761902,26.8125,27.11904761904762,26.464285714285712," ⑩＝⑧／④　原産国ナミビア"]
[null,null," 海上輸送費用","（千円/月）",{"$f":"E$57*E$59*E66*E72","v":14712.445946205129},{"$f":"F$57*F$59*F66*F72","v":11859.976780976302},10055.861490066092,6720.5824171521144,6931.4322462616692,5289.9929594666692," ⑪＝⑤×⑦×⑨×⑩　原産国オーストラリア",null,null," 海上輸送費用","（千円/月）",{"$f":"P$57*P$59*P66*P72","v":5390.1064545242034},{"$f":"Q$57*Q$59*Q66*Q72","v":3429.47507678079},15079.144840659024,3305.6273273844199,32861.745800044351,31590.366975529934," ⑪＝⑤×⑦×⑨×⑩　原産国オーストラリア"]
[null,null,null,null,{"$f":"E$57*E$59*E67*E73","v":0},0,0,0,0,0," ⑪＝⑤×⑦×⑨×⑩　原産国アメリカ",null,null,null,null,{"$f":"P$57*P$59*P67*P73","v":0},0,0,0,0,0," ⑪＝⑤×⑦×⑨×⑩　原産国アメリカ"]
[null,null,null,null,14040.42067312516,11616.184655551213,9954.9083951581924,6937.4744640219778,6868.4775595727897,5592.4635898935849," ⑪＝⑤×⑦×⑨×⑩　原産国カナダ",null,null,null,null,5143.9007742942576,3358.9792374127192,14927.761854553573,3412.3091940326949,32563.279215161092,33396.637472999464," ⑪＝⑤×⑦×⑨×⑩　原産国カナダ"]
[null,null,null,null,14221.021583356318,11668.925139452573,9950.8087746319234,6907.760947480404,6877.4035173460343,5517.9560992128809," ⑪＝⑤×⑦×⑨×⑩　原産国チリ",null,null,null,null,5210.0663959379517,3374.2298722509927,14921.614318435619,3397.6941195978015,32605.596956277939,32951.699456812268," ⑪＝⑤×⑦×⑨×⑩　原産国チリ"]
[null,null,null,null,0,0,0,0,0,0," ⑪＝⑤×⑦×⑨×⑩　原産国オマーン",null,null,null,null,0,0,0,0,0,0," ⑪＝⑤×⑦×⑨×⑩　原産国オマーン"]
[null,null,null,null,0,0,0,0,0,0," ⑪＝⑤×⑦×⑨×⑩　原産国ナミビア",null,null,null,null,0,0,0,0,0,0," ⑪＝⑤×⑦×⑨×⑩　原産国ナミビア"]
[null,null," 海上輸送費用　合計","（億円/月）",{"$f":"SUM(E78:J83)*1000/100000000","v":1.6572409723893102},null,null,null,null,null,null,null,null," 海上輸送費用　合計","（億円/月）",{"$f":"SUM(P78:U83)*1000/100000000","v":2.7692023534268917}]
[]
[null,null,"移行期","単位","新潟港","直江津港","伏木富山港","金沢港","七尾港","敦賀港","備考",null,null,{"$f":"C86","v":"移行期"},"単位","新潟港","直江津港","伏木富山港","金沢港","七尾港","敦賀港","備考"]
[null,null," 密度","（t/m3）",{"$f":"$F$5","v":7.0811518324607331E-2},{"$f":"$F$5","v":7.0811518324607331E-2},7.0811518324607331E-2,7.0811518324607331E-2,7.0811518324607331E-2,7.0811518324607331E-2," ①",null,null," 密度","（t/m3）",0.68217054263565891,0.68217054263565891,0.68217054263565891,0.68217054263565891,0.68217054263565891,0.68217054263565891," ①"]
[null,null," 運搬船積載量","（m3/隻）",160000,160000,103480.00000000001,1250,38805,38805," ② 港湾施設能力及び対象船舶一覧より、需要量に合わせた船型を設定",null,null," 運搬船積載量","（m3/隻）",34198,34198,87000,5129.7,87000,87000," ②港湾施設能力及び対象船舶一覧より、需要量に合わせた船型を設定"]
[null,null,null,"（t/隻）",{"$f":"E88*E87","v":11329.842931937173},{"$f":"F88*F87","v":11329.842931937173},{"$f":"G88*G87","v":7327.5759162303675},88.514397905759168,{"$f":"I88*I87","v":2747.8409685863876},{"$f":"J88*J87","v":2747.8409685863876}," ③=②×①",null,null,null,"（t/隻）",{"$f":"P88*P87","v":23328.868217054263},23328.868217054263,59348.837209302328,3499.3302325581394,{"$f":"T88*T87","v":59348.837209302328},59348.837209302328," ③=②×①"]
[null,null,null,"(GT)",130000,130000,80000,8000,30000,30000,"港湾施設能力及び対象船舶一覧より、需要量に合わせた船型を設定",null,null,null,"(GT)",20000,20000,50000,3000,50000,50000,"　港湾施設能力及び対象船舶一覧より、需要量に合わせた船型を設定"]
[null,null,null,"(DWT)",{"$f":"E90/1.3702","v":94876.660341555966},{"$f":"F90/1.3702","v":94876.660341555966},{"$f":"G90/1.3702","v":58385.637133265212},5838.5637133265209,{"$f":"I90/1.3702","v":21894.613924974456},21894.613924974456," LNG船のDWTとGTの関係：DWT=GT/1.3702 より （※１）",null,null,null,"(DWT)",{"$f":"P90/0.8447","v":23677.045104770925},23677.045104770925,59192.61276192731,3551.5567657156384,59192.61276192731,59192.61276192731,"　LPG船のDWTとGTの関係：DWT=GT/0.8447 より （※1）"]
[null,null," 船速（外航）","（ノット）",14,14,14,14,14,14," ④ 国土交通省検討資料より",null,null," 船速（外航）","（ノット）",14,14,14,14,14,14," ④ 国土交通省検討資料より"]
[null,null," 海上輸送費用原単位","（千円/日･隻）",{"$f":"45.432*E91^(0.4019)","v":4546.552540011312},{"$f":"45.432*F91^(0.4019)","v":4546.552540011312},3740.5911898956647,1482.6554784239106,2521.9903073946525,2521.9903073946525," ⑤ 海上輸送費用原単位算定式より （※2）",null,null," 海上輸送費用原単位","（千円/日･隻）",{"$f":"45.432*P90^(0.4019)","v":2431.9005499007585},{"$f":"45.432*Q90^(0.4019)","v":2431.9005499007585},3514.6161507448396,1134.5323607056671,3514.6161507448396,3514.6161507448396," ⑤ 海上輸送費用原単位算定式より （※2）"]
[null,null," 月間需要量","（t/ピーク月）",{"$f":"①需要!$K$31/12*$O$3","v":26464.864694351221},{"$f":"①需要!$K$63/12*$O$3","v":17459.390218212029},{"$f":"①需要!$K$95/12*$O$3","v":6922.8832276727344},{"$f":"①需要!$K$127/12*$O$3","v":1703.6677009941402},{"$f":"①需要!$K$159/12*$O$3","v":1889.1218834540259},{"$f":"①需要!$K$191/12*$O$3","v":2601.3436268366127}," ⑥",null,null," 月間需要量","（t/ピーク月）",{"$f":"①需要!$K$30/12*$O$3","v":22777.143291484957},{"$f":"①需要!$K$62/12*$O$3","v":19529.358653680963},{"$f":"①需要!$K$94/12*$O$3","v":79730.931221941675},{"$f":"①需要!$K$126/12*$O$3","v":13044.473220445892},{"$f":"①需要!$K$158/12*$O$3","v":133912.2274778187},{"$f":"①需要!$K$190/12*$O$3","v":140046.00135568369}," ⑥"]
[null,null," 月間寄港回数","（回/月）",{"$f":"ROUNDUP(E94/E$89,0)","v":3},{"$f":"ROUNDUP(F94/F$89,0)","v":2},1,20,1,1," ⑦＝⑥／③",null,null," 月間寄港回数","（回/月）",{"$f":"ROUNDUP(P94/P89,0)","v":1},{"$f":"ROUNDUP(Q94/Q89,0)","v":1},2,4,3,3," ⑦＝⑥／③"]
[null,null," 海上輸送距離","（海里）",{"$f":"Z$17","v":3441},3406,3399,3283,3386,3255," ⑧　原産国オーストラリア",null,null," 海上輸送距離","（海里）",{"$f":"E96","v":3441},{"$f":"F96","v":3406},3399,3283,3386,3255," ⑧　原産国オーストラリア"]
[null,null,null,null,{"$f":"Z$21","v":4814},4876,4911,4942,4900,5010," ⑧　原産国アメリカ",null,null,null,null,{"$f":"E97","v":4814},4876,4911,4942,4900,5010," ⑧　原産国アメリカ"]
[null,null,null,null,{"$f":"Z$25","v":4092},4157,4193,4223,4181,4288," ⑧　原産国カナダ",null,null,null,null,4092,4157,4193,4223,4181,4288," ⑧　原産国カナダ"]
[null,null,null,null,{"$f":"Z$29","v":9420},9491,9526,9557,9515,9616," ⑧　原産国チリ",null,null,null,null,9420,9491,9526,9557,9515,9616," ⑧　原産国チリ"]
[null,null,null,null,{"$f":"Z$33","v":6138},6104,6096,5981,6084,5953," ⑧　原産国オマーン",null,null,null,null,6138,6104,6096,5981,6084,5953," ⑧　原産国オマーン"]
[null,null,null,null,{"$f":"Z$37","v":9166},9132,9124,9009,9112,8892," ⑧　原産国ナミビア",null,null,null,null,9166,9132,9124,9009,9112,8892," ⑧　原産国ナミビア"]
[null,null,"シナリオ設定","（％）",0.35206261508833558,0.35206261508833558,0.35206261508833558,0.35206261508833558,0.35206261508833558,0.35206261508833558," ⑨　原産国オーストラリア",null,null,"シナリオ設定","（％）",{"$f":"E102","v":0.35206261508833558},0.35206261508833558,0.35206261508833558,0.35206261508833558,0.35206261508833558,0.35206261508833558," ⑨　原産国オーストラリア"]
[null,null,null,null,0.24109947870613277,0.24109947870613277,0.24109947870613277,0.24109947870613277,0.24109947870613277,0.24109947870613277," ⑨　原産国アメリカ",null,null,null,null,0.24109947870613277,0.24109947870613277,0.24109947870613277,0.24109947870613277,0.24109947870613277,0.24109947870613277," ⑨　原産国アメリカ"]
[null,null,null,null,0.28252975834852107,0.28252975834852107,0.28252975834852107,0.28252975834852107,0.28252975834852107,0.28252975834852107," ⑨　原産国カナダ",null,null,null,null,0.28252975834852107,0.28252975834852107,0.28252975834852107,0.28252975834852107,0.28252975834852107,0.28252975834852107," ⑨　原産国カナダ"]
[null,null,null,null,0.12430814785701055,0.12430814785701055,0.12430814785701055,0.12430814785701055,0.12430814785701055,0.12430814785701055," ⑨　原産国チリ",null,null,null,null,0.12430814785701055,0.12430814785701055,0.12430814785701055,0.12430814785701055,0.12430814785701055,0.12430814785701055," ⑨　原産国チリ"]
[null,null,null,null,0,0,0,0,0,0," ⑨　原産国オマーン",null,null,null,null,0,0,0,0,0,0," ⑨　原産国オマーン"]
[null,null,null,null,0,0,0,0,0,0," ⑨　原産国ナミビア",null,null,null,null,0,0,0,0,0,0," ⑨　原産国ナミビア"]
[null,null," 海上輸送日数","（日）",{"$f":"E96/E$92/24","v":10.241071428571429},{"$f":"F96/F$92/24","v":10.136904761904761},10.116071428571429,9.7708333333333339,10.077380952380953,9.6875," ⑩＝⑧／④　原産国オーストラリア",null,null," 海上輸送日数","（日）",{"$f":"P96/P$92/24","v":10.241071428571429},{"$f":"Q96/Q$92/24","v":10.136904761904761},10.116071428571429,9.7708333333333339,10.077380952380953,9.6875," ⑩＝⑧／④　原産国オーストラリア"]
[null,null,null,null,{"$f":"E97/E$92/24","v":14.327380952380951},14.511904761904761,14.616071428571429,14.708333333333334,14.583333333333334,14.910714285714285," ⑩＝⑧／④　原産国アメリカ",null,null,null,null,{"$f":"P97/P$92/24","v":14.327380952380951},14.511904761904761,14.616071428571429,14.708333333333334,14.583333333333334,14.910714285714285," ⑩＝⑧／④　原産国アメリカ"]
[null,null,null,null,12.178571428571429,12.37202380952381,12.479166666666666,12.568452380952381,12.443452380952381,12.761904761904761," ⑩＝⑧／④　原産国カナダ",null,null,null,null,12.178571428571429,12.37202380952381,12.479166666666666,12.568452380952381,12.443452380952381,12.761904761904761," ⑩＝⑧／④　原産国カナダ"]
[null,null,null,null,28.035714285714288,28.24702380952381,28.351190476190478,28.44345238095238,28.31845238095238,28.61904761904762," ⑩＝⑧／④　原産国チリ",null,null,null,null,28.035714285714288,28.24702380952381,28.351190476190478,28.44345238095238,28.31845238095238,28.61904761904762," ⑩＝⑧／④　原産国チリ"]
[null,null,null,null,18.267857142857142,18.166666666666668,18.142857142857142,17.800595238095237,18.107142857142858,17.717261904761905," ⑩＝⑧／④　原産国オマーン",null,null,null,null,18.267857142857142,18.166666666666668,18.142857142857142,17.800595238095237,18.107142857142858,17.717261904761905," ⑩＝⑧／④　原産国オマーン"]
[null,null,null,null,27.279761904761902,27.178571428571431,27.154761904761902,26.8125,27.11904761904762,26.464285714285712," ⑩＝⑧／④　原産国ナミビア",null,null,null,null,27.279761904761902,27.178571428571431,27.154761904761902,26.8125,27.11904761904762,26.464285714285712," ⑩＝⑧／④　原産国ナミビア"]
[null,null," 海上輸送費用","（千円/月）",{"$f":"E$93*E$95*E102*E108","v":49177.763568032489},32451.702550173133,13322.080217480065,102005.06999550275,8947.69146025603,8601.5167463477192," ⑪＝⑤×⑦×⑨×⑩　原産国オーストラリア",null,null," 海上輸送費用","（千円/月）",{"$f":"P$93*P$95*P102*P108","v":8768.2135135361368},{"$f":"Q$93*Q$95*Q102*Q108","v":8679.0279648660508},25034.54449679103,15610.916298500519,37408.194027420308,35960.918948391343," ⑪＝⑤×⑦×⑨×⑩　原産国オーストラリア"]
[null,null,null,null,47115.797744060677,31815.071292070334,13181.571046234021,105155.01201743771,8867.4038310487322,9066.4679986845204," ⑪＝⑤×⑦×⑨×⑩　原産国アメリカ",null,null,null,null,{"$f":"P$93*P$95*P103*P109","v":8400.5726268742656},8508.7644637804169,24770.502917522437,16092.985290284201,37072.530328607187,37904.770805371838," ⑪＝⑤×⑦×⑨×⑩　原産国アメリカ"]
[null,null,null,null,46931.454551020019,31784.629613651061,13188.336805252822,105297.05974418341,8866.4241128368867,9093.3333163942989," ⑪＝⑤×⑦×⑨×⑩　原産国カナダ",null,null,null,null,8367.704916773715,8500.6230056276472,24783.216975120478,16114.724358476764,37068.434357135251,38017.088381582384," ⑪＝⑤×⑦×⑨×⑩　原産国カナダ"]
[null,null,null,null,47535.130438496104,31928.940056034429,13182.90559743775,104846.06768032593,8877.9465101286369,8972.1843028267976," ⑪＝⑤×⑦×⑨×⑩　原産国チリ",null,null,null,null,8475.3380966974255,8539.2180335196663,24773.010775225404,16045.704266039424,37116.606790825594,37510.59284294051," ⑪＝⑤×⑦×⑨×⑩　原産国チリ"]
[null,null,null,null,0,0,0,0,0,0," ⑪＝⑤×⑦×⑨×⑩　原産国オマーン",null,null,null,null,0,0,0,0,0,0," ⑪＝⑤×⑦×⑨×⑩　原産国オマーン"]
[null,null,null,null,0,0,0,0,0,0," ⑪＝⑤×⑦×⑨×⑩　原産国ナミビア",null,null,null,null,0,0,0,0,0,0," ⑪＝⑤×⑦×⑨×⑩　原産国ナミビア"]
[null,null," 海上輸送費用　合計","（億円/月）",{"$f":"SUM(E114:J119)*1000/100000000","v":8.6021156119591637},null,null,null,null,null,null,null,null," 海上輸送費用　合計","（億円/月）",{"$f":"SUM(P114:U119)*1000/100000000","v":5.2952420448191013}]
[]
[null,null,"2050年","単位","新潟港","直江津港","伏木富山港","金沢港","七尾港","敦賀港","備考",null,null,{"$f":"C122","v":"2050年"},"単位","新潟港","直江津港","伏木富山港","金沢港","七尾港","敦賀港","備考"]
[null,null," 密度","（t/m3）",{"$f":"$F$5","v":7.0811518324607331E-2},{"$f":"$F$5","v":7.0811518324607331E-2},7.0811518324607331E-2,7.0811518324607331E-2,7.0811518324607331E-2,7.0811518324607331E-2," ①",null,null," 密度","（t/m3）",0.68217054263565891,0.68217054263565891,0.68217054263565891,0.68217054263565891,0.68217054263565891,0.68217054263565891," ①"]
[null,null," 運搬船積載量","（m3/隻）",160000,160000,160000,1250,64675.000000000007,64675.000000000007," ② 港湾施設能力及び対象船舶一覧より、需要量に合わせた船型を設定",null,null," 運搬船積載量","（m3/隻）",68396,68396,87000,5129.7,87000,87000," ②港湾施設能力及び対象船舶一覧より、需要量に合わせた船型を設定"]
[null,null,null,"（t/隻）",{"$f":"E124*E123","v":11329.842931937173},{"$f":"F124*F123","v":11329.842931937173},{"$f":"G124*G123","v":11329.842931937173},{"$f":"H124*H123","v":88.514397905759168},{"$f":"I124*I123","v":4579.7349476439795},{"$f":"J124*J123","v":4579.7349476439795}," ③=②×①",null,null,null,"（t/隻）",{"$f":"P124*P123","v":46657.736434108527},46657.736434108527,59348.837209302328,3499.3302325581394,{"$f":"T124*T123","v":59348.837209302328},59348.837209302328," ③=②×①"]
[null,null,null,"(GT)",130000,130000,130000,8000,50000,50000,"港湾施設能力及び対象船舶一覧より、需要量に合わせた船型を設定",null,null,null,"(GT)",40000,40000,50000,3000,50000,50000,"　港湾施設能力及び対象船舶一覧より、需要量に合わせた船型を設定"]
[null,null,null,"(DWT)",{"$f":"E126/1.3702","v":94876.660341555966},{"$f":"F126/1.3702","v":94876.660341555966},{"$f":"G126/1.3702","v":94876.660341555966},{"$f":"H126/1.3702","v":5838.5637133265209},{"$f":"I126/1.3702","v":36491.023208290761},36491.023208290761," LNG船のDWTとGTの関係：DWT=GT/1.3702 より （※１）",null,null,null,"(DWT)",{"$f":"P126/0.8447","v":47354.09020954185},47354.09020954185,59192.61276192731,3551.5567657156384,59192.61276192731,59192.61276192731,"　LPG船のDWTとGTの関係：DWT=GT/0.8447 より （※1）"]
[null,null," 船速（外航）","（ノット）",14,14,14,14,14,14," ④ 国土交通省検討資料より",null,null," 船速（外航）","（ノット）",14,14,14,14,14,14," ④ 国土交通省検討資料より"]
[null,null," 海上輸送費用原単位","（千円/日･隻）",{"$f":"45.432*E127^(0.4019)","v":4546.552540011312},{"$f":"45.432*F127^(0.4019)","v":4546.552540011312},4546.552540011312,1482.6554784239106,3096.7377308647324,3096.7377308647324," ⑤ 海上輸送費用原単位算定式より （※2）",null,null," 海上輸送費用原単位","（千円/日･隻）",{"$f":"45.432*P126^(0.4019)","v":3213.140869652877},{"$f":"45.432*Q126^(0.4019)","v":3213.140869652877},3514.6161507448396,1134.5323607056671,3514.6161507448396,3514.6161507448396," ⑤ 海上輸送費用原単位算定式より （※2）"]
[null,null," 月間需要量","（t/ピーク月）",{"$f":"①需要!$L$31/12*$O$3","v":158168.48997330852},{"$f":"①需要!$L$63/12*$O$3","v":100459.86556599733},{"$f":"①需要!$L$95/12*$O$3","v":29427.732887284186},{"$f":"①需要!$L$127/12*$O$3","v":2348.2272247526239},{"$f":"①需要!$L$159/12*$O$3","v":3574.5402352289962},{"$f":"①需要!$L$191/12*$O$3","v":4823.798327605733}," ⑥",null,null," 月間需要量","（t/ピーク月）",{"$f":"①需要!$L$30/12*$O$3","v":45630.151882029051},{"$f":"①需要!$L$62/12*$O$3","v":39121.938389911207},{"$f":"①需要!$L$94/12*$O$3","v":198994.74424753472},{"$f":"①需要!$L$126/12*$O$3","v":26114.2348739115},{"$f":"①需要!$L$158/12*$O$3","v":348418.90803246124},{"$f":"①需要!$L$190/12*$O$3","v":360036.13611545454}," ⑥"]
[null,null," 月間寄港回数","（回/月）",{"$f":"ROUNDUP(E130/E$125,0)","v":14},{"$f":"ROUNDUP(F130/F$125,0)","v":9},{"$f":"ROUNDUP(G130/G$125,0)","v":3},27,1,2," ⑦＝⑥／③",null,null," 月間寄港回数","（回/月）",{"$f":"ROUNDUP(P130/P125,0)","v":1},{"$f":"ROUNDUP(Q130/Q125,0)","v":1},4,8,6,7," ⑦＝⑥／③"]
[null,null," 海上輸送距離","（海里）",{"$f":"Z$17","v":3441},3406,3399,3283,3386,3255," ⑧　原産国オーストラリア",null,null," 海上輸送距離","（海里）",{"$f":"E132","v":3441},{"$f":"F132","v":3406},3399,3283,3386,3255," ⑧　原産国オーストラリア"]
[null,null,null,null,{"$f":"Z$21","v":4814},4876,4911,4942,4900,5010," ⑧　原産国アメリカ",null,null,null,null,{"$f":"E133","v":4814},4876,4911,4942,4900,5010," ⑧　原産国アメリカ"]
[null,null,null,null,{"$f":"Z$25","v":4092},4157,4193,4223,4181,4288," ⑧　原産国カナダ",null,null,null,null,4092,4157,4193,4223,4181,4288," ⑧　原産国カナダ"]
[null,null,null,null,{"$f":"Z$29","v":9420},9491,9526,9557,9515,9616," ⑧　原産国チリ",null,null,null,null,9420,9491,9526,9557,9515,9616," ⑧　原産国チリ"]
[null,null,null,null,{"$f":"Z$33","v":6138},6104,6096,5981,6084,5953," ⑧　原産国オマーン",null,null,null,null,6138,6104,6096,5981,6084,5953," ⑧　原産国オマーン"]
[null,null,null,null,{"$f":"Z$37","v":9166},9132,9124,9009,9112,8892," ⑧　原産国ナミビア",null,null,null,null,9166,9132,9124,9009,9112,8892," ⑧　原産国ナミビア"]
[null,null,"シナリオ設定","（％）",0.26555283191264989,0.26555283191264989,0.26555283191264989,0.26555283191264989,0.26555283191264989,0.26555283191264989," ⑨　原産国オーストラリア",null,null,"シナリオ設定","（％）",{"$f":"E138","v":0.26555283191264989},0.26555283191264989,0.26555283191264989,0.26555283191264989,0.26555283191264989,0.26555283191264989," ⑨　原産国オーストラリア"]
[null,null,null,null,0.1818558591545224,0.1818558591545224,0.1818558591545224,0.1818558591545224,0.1818558591545224,0.1818558591545224," ⑨　原産国アメリカ",null,null,null,null,{"$f":"E139","v":0.1818558591545224},0.1818558591545224,0.1818558591545224,0.1818558591545224,0.1818558591545224,0.1818558591545224," ⑨　原産国アメリカ"]
[null,null,null,null,0.21310577781802134,0.21310577781802134,0.21310577781802134,0.21310577781802134,0.21310577781802134,0.21310577781802134," ⑨　原産国カナダ",null,null,null,null,0.21310577781802134,0.21310577781802134,0.21310577781802134,0.21310577781802134,0.21310577781802134,0.21310577781802134," ⑨　原産国カナダ"]
[null,null,null,null,9.3762811723031039E-2,9.3762811723031039E-2,9.3762811723031039E-2,9.3762811723031039E-2,9.3762811723031039E-2,9.3762811723031039E-2," ⑨　原産国チリ",null,null,null,null,9.3762811723031039E-2,9.3762811723031039E-2,9.3762811723031039E-2,9.3762811723031039E-2,9.3762811723031039E-2,9.3762811723031039E-2," ⑨　原産国チリ"]
[null,null,null,null,0.14732645559682442,0.14732645559682442,0.14732645559682442,0.14732645559682442,0.14732645559682442,0.14732645559682442," ⑨　原産国オマーン",null,null,null,null,0.14732645559682442,0.14732645559682442,0.14732645559682442,0.14732645559682442,0.14732645559682442,0.14732645559682442," ⑨　原産国オマーン"]
[null,null,null,null,9.8396263794950839E-2,9.8396263794950839E-2,9.8396263794950839E-2,9.8396263794950839E-2,9.8396263794950839E-2,9.8396263794950839E-2," ⑨　原産国ナミビア",null,null,null,null,9.8396263794950839E-2,9.8396263794950839E-2,9.8396263794950839E-2,9.8396263794950839E-2,9.8396263794950839E-2,9.8396263794950839E-2," ⑨　原産国ナミビア"]
[null,null," 海上輸送日数","（日）",{"$f":"E132/E$128/24","v":10.241071428571429},{"$f":"F132/F$128/24","v":10.136904761904761},10.116071428571429,9.7708333333333339,10.077380952380953,9.6875," ⑩＝⑧／④　原産国オーストラリア",null,null," 海上輸送日数","（日）",{"$f":"P132/P$128/24","v":10.241071428571429},{"$f":"Q132/Q$128/24","v":10.136904761904761},10.116071428571429,9.7708333333333339,10.077380952380953,9.6875," ⑩＝⑧／④　原産国オーストラリア"]
[null,null,null,null,{"$f":"E133/E$128/24","v":14.327380952380951},14.511904761904761,14.616071428571429,14.708333333333334,14.583333333333334,14.910714285714285," ⑩＝⑧／④　原産国アメリカ",null,null,null,null,{"$f":"P133/P$128/24","v":14.327380952380951},14.511904761904761,14.616071428571429,14.708333333333334,14.583333333333334,14.910714285714285," ⑩＝⑧／④　原産国アメリカ"]
[null,null,null,null,12.178571428571429,12.37202380952381,12.479166666666666,12.568452380952381,12.443452380952381,12.761904761904761," ⑩＝⑧／④　原産国カナダ",null,null,null,null,12.178571428571429,12.37202380952381,12.479166666666666,12.568452380952381,12.443452380952381,12.761904761904761," ⑩＝⑧／④　原産国カナダ"]
[null,null,null,null,28.035714285714288,28.24702380952381,28.351190476190478,28.44345238095238,28.31845238095238,28.61904761904762," ⑩＝⑧／④　原産国チリ",null,null,null,null,28.035714285714288,28.24702380952381,28.351190476190478,28.44345238095238,28.31845238095238,28.61904761904762," ⑩＝⑧／④　原産国チリ"]
[null,null,null,null,18.267857142857142,18.166666666666668,18.142857142857142,17.800595238095237,18.107142857142858,17.717261904761905," ⑩＝⑧／④　原産国オマーン",null,null,null,null,18.267857142857142,18.166666666666668,18.142857142857142,17.800595238095237,18.107142857142858,17.717261904761905," ⑩＝⑧／④　原産国オマーン"]
[null,null,null,null,27.279761904761902,27.178571428571431,27.154761904761902,26.8125,27.11904761904762,26.464285714285712," ⑩＝⑧／④　原産国ナミビア",null,null,null,null,27.279761904761902,27.178571428571431,27.154761904761902,26.8125,27.11904761904762,26.464285714285712," ⑩＝⑧／④　原産国ナミビア"]
[null,null," 海上輸送費用","（千円/月）",{"$f":"E$129*E$131*E138*E144","v":173103.7922622856},{"$f":"F$129*F$131*F138*F144","v":110149.11877793212},36640.913557074899,103869.14418602023,8287.1087719544539,15932.982311111486," ⑪＝⑤×⑦×⑨×⑩　原産国オーストラリア",null,null," 海上輸送費用","（千円/月）",{"$f":"P$129*P$131*P138*P144","v":8738.2828561551232},{"$f":"Q$129*Q$131*Q138*Q144","v":8649.4017460227678},37765.976288610269,23549.918986871169,56432.301726934842,63290.509689319275," ⑪＝⑤×⑦×⑨×⑩　原産国オーストラリア"]
[null,null,null,null,{"$f":"E$129*E$131*E139*E145","v":165845.75371502701},{"$f":"F$129*F$131*F139*F145","v":107988.23455442823},36254.458565545334,107076.64928423143,8212.748550746719,16794.232750710635," ⑪＝⑤×⑦×⑨×⑩　原産国アメリカ",null,null,null,null,{"$f":"P$129*P$131*P139*P145","v":8371.8969267774173},8479.7194463993965,37367.655159853835,24277.146363247459,55925.934723055536,66711.65070535909," ⑪＝⑤×⑦×⑨×⑩　原産国アメリカ"]
[null,null,null,null,165196.87293074874,107884.90795555965,36273.067040146074,107221.29283784395,8211.841162352348,16843.99660567657," ⑪＝⑤×⑦×⑨×⑩　原産国カナダ",null,null,null,null,8339.141411956829,8471.6057794488133,37386.835009434937,24309.940933725942,55919.755726608928,66909.327429239143," ⑪＝⑤×⑦×⑨×⑩　原産国カナダ"]
[null,null,null,null,167321.78829569509,108374.73335175899,36258.12910156486,106762.05919671585,8222.5128937251338,16619.586754820997," ⑪＝⑤×⑦×⑨×⑩　原産国チリ",null,null,null,null,8446.4071815949501,8510.0690616260781,37371.438400030536,24205.820358464014,55992.426471177387,66017.905248342824," ⑪＝⑤×⑦×⑨×⑩　原産国チリ"]
[null,null,null,null,171308.37568385294,109516.79149290307,36457.752344950692,104983.07190194022,8261.0470234727018,16166.34218630276," ⑪＝⑤×⑦×⑨×⑩　原産国オマーン",null,null,null,null,8647.650191775343,8599.7485778098253,37577.191094068075,23802.476256623628,56254.830368186558,64217.484009223692," ⑪＝⑤×⑦×⑨×⑩　原産国オマーン"]
[null,null,null,null,170855.68482304364,109428.37679807607,36444.171043424074,105613.61994517513,8263.3751052634743,16127.728585602019," ⑪＝⑤×⑦×⑨×⑩　原産国ナミビア",null,null,null,null,8624.7983481707033,8592.8058602983729,37563.1927773879,23945.438398575225,56270.683787959009,64064.099387213188," ⑪＝⑤×⑦×⑨×⑩　原産国ナミビア"]
[null,null," 海上輸送費用　合計","（億円/月）",{"$f":"SUM(E150:J155)*1000/100000000","v":26.687722623476844},null,null,null,null,null,null,null,null," 海上輸送費用　合計","（億円/月）",{"$f":"SUM(P150:U155)*1000/100000000","v":11.996014666875476}]
[null,null,"（※1）「統計解析による船舶諸元に関する研究－船舶の主要諸元の計画基準（案）－」（国土技術政策総合研究所研究報告、第28号2006年3月）",null,null,null,null,null,null,null,null,null,null,"（※1）「統計解析による船舶諸元に関する研究－船舶の主要諸元の計画基準（案）－」（国土技術政策総合研究所研究報告、第28号2006年3月）"]
[null,null,"（※2）「港湾整備事業の費用対効果分析マニュアル」（平成29年3月、国土交通省港湾局）",null,null,null,null,null,null,null,null,null,null,"（※2）「港湾整備事業の費用対効果分析マニュアル」（平成29年3月、国土交通省港湾局）"]
[null,null,"貯蔵費用",null,null,null,null,null,null,null,null,null,null,"貯蔵費用"]
[null,null,"液化水素",null,null,null,null,null,null,null,null,null,null,"液化アンモ二ア"]
[null,null,"実証期","単位","新潟港","直江津港","伏木富山港","金沢港","七尾港","敦賀港","備考",null,null,{"$f":"C161","v":"実証期"},"単位","新潟港","直江津港","伏木富山港","金沢港","七尾港","敦賀港","備考"]
[null,null," 年間需要量","（t/年）",{"$f":"①需要!$I$31","v":19954.569907599176},{"$f":"①需要!$I$63","v":12426.934294714742},{"$f":"①需要!$I$95","v":2953.7551446280995},{"$f":"①需要!$I$127","v":0.78200000000000014},{"$f":"①需要!$I$159","v":162.99527033311023},{"$f":"①需要!$I$191","v":17.446280991735538}," A：実証期の需要",null,null," 年間需要量","（t/年）",{"$f":"①需要!$I$30","v":0},{"$f":"①需要!$I$62","v":0},{"$f":"①需要!$I$94","v":83883.077849462381},{"$f":"①需要!$I$126","v":0},{"$f":"①需要!$I$158","v":171120.34968595562},{"$f":"①需要!$I$190","v":176298.99492284944}," A：実証期の需要"]
[null,null," 必要量","（１か月分）",1,1,1,1,1,1," B",null,null," 必要量","（１か月分）",1,1,1,1,1,1," B"]
[null,null," 月換算","（12か月/年）",12,12,12,12,12,12," C",null,null," 月換算","（12か月/年）",12,12,12,12,12,12," C"]
[null,null," 需要ピーク係数","－",{"$f":"③輸送・貯蔵入力!$C$18","v":1.1399999999999999},{"$f":"③輸送・貯蔵入力!$C$18","v":1.1399999999999999},{"$f":"③輸送・貯蔵入力!$C$18","v":1.1399999999999999},{"$f":"③輸送・貯蔵入力!$C$18","v":1.1399999999999999},{"$f":"③輸送・貯蔵入力!$C$18","v":1.1399999999999999},{"$f":"③輸送・貯蔵入力!$C$18","v":1.1399999999999999}," D",null,null," 需要ピーク係数","－",{"$f":"③輸送・貯蔵入力!$C$18","v":1.1399999999999999},{"$f":"③輸送・貯蔵入力!$C$18","v":1.1399999999999999},{"$f":"③輸送・貯蔵入力!$C$18","v":1.1399999999999999},{"$f":"③輸送・貯蔵入力!$C$18","v":1.1399999999999999},{"$f":"③輸送・貯蔵入力!$C$18","v":1.1399999999999999},{"$f":"③輸送・貯蔵入力!$C$18","v":1.1399999999999999}," D"]
[null,null," 月間需要量（ピーク月）","（t/月）",{"$f":"E162/E164*E165","v":1895.6841412219217},{"$f":"F162/F164*F165","v":1180.5587579979003},280.60673873966942,7.4290000000000009E-2,15.484550681645471,1.6573966942148759," E=A÷C×D",null,null," 月間需要量（ピーク月）","（t/月）",{"$f":"P162/P164*P165","v":0},{"$f":"Q162/Q164*Q165","v":0},7968.8923956989256,0,16256.433220165782,{"$f":"U162/U164*U165","v":16748.404517670697}," E=A÷C×D"]
[null,null," 備蓄タンク容量","（t/基）",2000,1500,500,500,500,500," F（E：月間需要量（ピーク月）を踏まえり５００トン刻みで設定　※最大7,100トン）",null,null," 備蓄タンク容量","（t/基）",1000,1000,8000,1000,17000,17000," F（E：月間需要量（ピーク月）を踏まえり1,0００トン刻みで設定　※最大81,８４0トン）"]
[null,null," 備蓄タンク基数","（基）",{"$f":"ROUNDUP(E166/E167,0)","v":1},{"$f":"ROUNDUP(F162/F167/F163/F164*F165,0)","v":1},{"$f":"ROUNDUP(G162/G167/G163/G164*G165,0)","v":1},{"$f":"ROUNDUP(H162/H167/H163/H164*H165,0)","v":1},{"$f":"ROUNDUP(I162/I167/I163/I164*I165,0)","v":1},{"$f":"ROUNDUP(J162/J167/J163/J164*J165,0)","v":1}," G=E÷F",null,null," 備蓄タンク基数","（基）",{"$f":"ROUNDUP(P166/P167,0)","v":0},{"$f":"ROUNDUP(Q162/Q167/Q163/Q164*Q165,0)","v":0},{"$f":"ROUNDUP(R162/R167/R163/R164*R165,0)","v":1},{"$f":"ROUNDUP(S162/S167/S163/S164*S165,0)","v":0},{"$f":"ROUNDUP(T162/T167/T163/T164*T165,0)","v":1},{"$f":"ROUNDUP(U162/U167/U163/U164*U165,0)","v":1}," G=E÷F"]
[null,null," タンク1基あたり整備費用","（億円/基）",{"$f":"60*(E167/10000/4)^(2/3)","v":8.1432528497847212},6.7221071198357469,3.2316520350478277,3.2316520350478277,3.2316520350478277,3.2316520350478277," H＝α万トンのタンクの整備費＝60億円×（α／4）2/3（※３）",null,null," タンク1基あたり整備費用","（億円/基）",{"$f":"60*(P167/10000/4)^(2/3)","v":5.1299278400300912},5.1299278400300912,20.519711360120368,5.1299278400300912,33.916461579840629,33.916461579840629," H＝α万トンのタンクの整備費＝60億円×（α／4）2/3（※３）"]
[null,null," タンク整備費用","（億円）",{"$f":"E168*E169","v":8.1432528497847212},{"$f":"F168*F169","v":6.7221071198357469},3.2316520350478277,3.2316520350478277,3.2316520350478277,3.2316520350478277," I ＝G×H",null,null," タンク整備費用","（億円）",{"$f":"P168*P169","v":0},{"$f":"Q168*Q169","v":0},20.519711360120368,0,33.916461579840629,33.916461579840629," I ＝G×H"]
[null,null," 貯蔵費用　合計","（億円）",{"$f":"SUM(E170:J170)","v":27.791968109811773},null,null,null,null,null,null,null,null," 貯蔵費用　合計","（億円）",{"$f":"SUM(P170:U170)","v":88.352634519801626}]
[]
[null,null,"2030年","単位","新潟港","直江津港","伏木富山港","金沢港※","七尾港※","敦賀港※","備考",null,null,{"$f":"C173","v":"2030年"},"単位","新潟港","直江津港","伏木富山港","金沢港","七尾港","敦賀港","備考"]
[null,null," 年間需要量","（t/年）",{"$f":"①需要!$J$31-①需要!$I$31","v":23898.941864520431},{"$f":"①需要!$J$63-①需要!$I$63","v":14100.395799883885},{"$f":"①需要!$J$95-①需要!$I$95","v":4736.4041333511586},{"$f":"①需要!$J$127-①需要!$I$127","v":455.42305318026979},{"$f":"①需要!$J$159-①需要!$I$159","v":624.37946400924784},{"$f":"①需要!$J$191-①需要!$I$191","v":2335.1847389148384}," A：2030年の需要－実証期の需要（2030年までの需要分※実証期分までは整備済）",null,null," 年間需要量","（t/年）",{"$f":"①需要!$J$30-①需要!$I$30","v":25051.338639177342},{"$f":"①需要!$J$62-①需要!$I$62","v":10278.211506811411},{"$f":"①需要!$J$94-①需要!$I$94","v":262607.33645869774},{"$f":"①需要!$J$126-①需要!$I$126","v":4183.1502258324472},{"$f":"①需要!$J$158-①需要!$I$158","v":517588.06595036603},{"$f":"①需要!$J$190-①需要!$I$190","v":543690.8791930608}," A：2030年の需要－実証期の需要（2030年までの需要分※実証期分までは整備済）"]
[null,null," 必要量","（１か月分）",1,1,1,1,1,1," B",null,null," 必要量","（１か月分）",1,1,1,1,1,1," B"]
[null,null," 月換算","（12か月/年）",12,12,12,12,12,12," C",null,null," 月換算","（12か月/年）",12,12,12,12,12,12," C"]
[null,null," 需要ピーク係数","－",{"$f":"③輸送・貯蔵入力!$C$18","v":1.1399999999999999},{"$f":"③輸送・貯蔵入力!$C$18","v":1.1399999999999999},{"$f":"③輸送・貯蔵入力!$C$18","v":1.1399999999999999},{"$f":"③輸送・貯蔵入力!$C$18","v":1.1399999999999999},{"$f":"③輸送・貯蔵入力!$C$18","v":1.1399999999999999},{"$f":"③輸送・貯蔵入力!$C$18","v":1.1399999999999999}," D",null,null," 需要ピーク係数","－",{"$f":"③輸送・貯蔵入力!$C$18","v":1.1399999999999999},{"$f":"③輸送・貯蔵入力!$C$18","v":1.1399999999999999},{"$f":"③輸送・貯蔵入力!$C$18","v":1.1399999999999999},{"$f":"③輸送・貯蔵入力!$C$18","v":1.1399999999999999},{"$f":"③輸送・貯蔵入力!$C$18","v":1.1399999999999999},{"$f":"③輸送・貯蔵入力!$C$18","v":1.1399999999999999}," D"]
[null,null," 月間需要量（ピーク月）","（t/月）",{"$f":"E174/E176*E177","v":2270.399477129441},{"$f":"F174/F176*F177","v":1339.537600988969},449.95839266836003,43.265190052125632,59.316049080878543,221.84255019690963," E=A÷C×D",null,null," 月間需要量（ピーク月）","（t/月）",{"$f":"P174/P176*P177","v":2379.8771707218475},{"$f":"Q174/Q176*Q177","v":976.43009314708388},24947.696963576283,397.39927145408245,49170.866265284771,51650.633523340774," E=A÷C×D"]
[null,null," 備蓄タンク容量","（t/基）",2500,1500,500,500,500,500," F（E：月間需要量（ピーク月）を踏まえり５００トン刻みで設定　※最大7,100トン）",null,null," 備蓄タンク容量","（t/基）",3000,1000,25000,1000,49000,52000," F（E：月間需要量（ピーク月）を踏まえり１,0００トン刻みで設定　※最大81,８４0トン）"]
[null,null," 備蓄タンク基数","（基）",{"$f":"ROUNDUP(E178/E179,0)","v":1},{"$f":"ROUNDUP(F174/F179/F175/F176*F177,0)","v":1},{"$f":"ROUNDUP(G174/G179/G175/G176*G177,0)","v":1},{"$f":"ROUNDUP(H174/H179/H175/H176*H177,0)","v":1},{"$f":"ROUNDUP(I174/I179/I175/I176*I177,0)","v":1},{"$f":"ROUNDUP(J174/J179/J175/J176*J177,0)","v":1}," G=E÷F",null,null," 備蓄タンク基数","（基）",{"$f":"ROUNDUP(P178/P179,0)","v":1},{"$f":"ROUNDUP(Q174/Q179/Q175/Q176*Q177,0)","v":1},{"$f":"ROUNDUP(R174/R179/R175/R176*R177,0)","v":1},{"$f":"ROUNDUP(S174/S179/S175/S176*S177,0)","v":1},{"$f":"ROUNDUP(T174/T179/T175/T176*T177,0)","v":2},{"$f":"ROUNDUP(U174/U179/U175/U176*U177,0)","v":1}," G=E÷F"]
[null,null," タンク1基あたり整備費用","（億円/基）",{"$f":"60*(E179/10000/4)^(2/3)","v":9.4494078742115502},6.7221071198357469,3.2316520350478277,3.2316520350478277,3.2316520350478277,3.2316520350478277," H＝α万トンのタンクの整備費＝60億円×（α／4）2/3（※４）",null,null," タンク1基あたり整備費用","（億円/基）",{"$f":"60*(P179/10000/4)^(2/3)","v":10.670679913470188},5.1299278400300912,43.860266073192989,5.1299278400300912,68.692392513960385,71.468305511785957," H＝α万トンのタンクの整備費＝60億円×（α／4）2/3（※３）"]
[null,null," タンク整備費用","（億円）",{"$f":"E180*E181","v":9.4494078742115502},{"$f":"F180*F181","v":6.7221071198357469},3.2316520350478277,0,0,0," I ＝G×H",null,null," タンク整備費用","（億円）",{"$f":"P180*P181","v":10.670679913470188},{"$f":"Q180*Q181","v":5.1299278400300912},43.860266073192989,5.1299278400300912,137.38478502792077,71.468305511785957," I ＝G×H"]
[null,null," 貯蔵費用　合計","（億円）",{"$f":"SUM(E182:J182)","v":19.403167029095123},null,null,null,null,null,null,null,null," 貯蔵費用　合計","（億円）",{"$f":"SUM(P182:U182)","v":273.64389220643011}]
[null,null,"※金沢港、七尾港、敦賀港は実証期で2030年の需要を賄える規模のタンクが整備済であるため、整備費用はかからないことを想定する"]
[null,null,"移行期","単位","新潟港","直江津港","伏木富山港","金沢港","七尾港","敦賀港","備考",null,null,{"$f":"C185","v":"移行期"},"単位","新潟港","直江津港","伏木富山港","金沢港","七尾港","敦賀港","備考"]
[null,null," 年間需要量","（t/年）",{"$f":"①需要!$K$31-①需要!$J$31","v":237189.29914134473},{"$f":"①需要!$K$63-①需要!$J$63","v":158882.12355013093},{"$f":"①需要!$K$95-①需要!$J$95","v":65827.184732704656},{"$f":"①需要!$K$127-①需要!$J$127","v":17635.841329058389},{"$f":"①需要!$K$159-①需要!$J$159","v":19274.096594372964},{"$f":"①需要!$K$191-①需要!$J$191","v":25272.257052694622}," A：移行期の需要－2030年の需要（移行期までの需要分※2030年分までは整備済）",null,null," 年間需要量","（t/年）",{"$f":"①需要!$K$30-①需要!$J$30","v":216829.82905800804},{"$f":"①需要!$K$62-①需要!$J$62","v":197113.20782431387},{"$f":"①需要!$K$94-①需要!$J$94","v":500209.74026113207},{"$f":"①需要!$K$126-①需要!$J$126","v":134342.22910633634},{"$f":"①需要!$K$158-①需要!$J$158","v":733368.33634051413},{"$f":"①需要!$K$190-①需要!$J$190","v":767224.29957276641}," A：移行期の需要－2030年の需要（移行期までの需要分※2030年分までは整備済）"]
[null,null," 必要量","（１か月分）",1,1,1,1,1,1," B",null,null," 必要量","（１か月分）",1,1,1,1,1,1," B"]
[null,null," 月換算","（12か月/年）",12,12,12,12,12,12," C",null,null," 月換算","（12か月/年）",12,12,12,12,12,12," C"]
[null,null," 需要ピーク係数","－",{"$f":"③輸送・貯蔵入力!$C$18","v":1.1399999999999999},{"$f":"③輸送・貯蔵入力!$C$18","v":1.1399999999999999},{"$f":"③輸送・貯蔵入力!$C$18","v":1.1399999999999999},{"$f":"③輸送・貯蔵入力!$C$18","v":1.1399999999999999},{"$f":"③輸送・貯蔵入力!$C$18","v":1.1399999999999999},{"$f":"③輸送・貯蔵入力!$C$18","v":1.1399999999999999}," D",null,null," 需要ピーク係数","－",{"$f":"③輸送・貯蔵入力!$C$18","v":1.1399999999999999},{"$f":"③輸送・貯蔵入力!$C$18","v":1.1399999999999999},{"$f":"③輸送・貯蔵入力!$C$18","v":1.1399999999999999},{"$f":"③輸送・貯蔵入力!$C$18","v":1.1399999999999999},{"$f":"③輸送・貯蔵入力!$C$18","v":1.1399999999999999},{"$f":"③輸送・貯蔵入力!$C$18","v":1.1399999999999999}," D"]
[null,null," 月間需要量（ピーク月）","（t/月）",{"$f":"E186/E188*E189","v":22532.983418427746},{"$f":"F186/F188*F189","v":15093.801737262436},{"$f":"G186/G188*G189","v":6253.5825496069419},{"$f":"H186/H188*H189","v":1675.4049262605467},1831.0391764654316,2400.8644200059889," E=A÷C×D",null,null," 月間需要量（ピーク月）","（t/月）",{"$f":"P186/P188*P189","v":20598.833760510759},{"$f":"Q186/Q188*Q189","v":18725.754743309815},47519.92532480754,12762.511765101952,69669.991952348835,72886.308459412801," E=A÷C×D"]
[null,null," 備蓄タンク容量","（t/基）",7100,7100,6500,2000,2000,2500," F（E：月間需要量（ピーク月）を踏まえり５００トン刻みで設定　※最大7,100トン）",null,null," 備蓄タンク容量","（t/基）",21000,19000,47000,13000,69000,73000," F（E：月間需要量（ピーク月）を踏まえり1,0００トン刻みで設定　※最大81,８４0トン）"]
[null,null," 備蓄タンク基数","（基）",{"$f":"ROUNDUP(E190/E191,0)","v":4},{"$f":"ROUNDUP(F186/F191/F187/F188*F189,0)","v":3},{"$f":"ROUNDUP(G186/G191/G187/G188*G189,0)","v":1},{"$f":"ROUNDUP(H186/H191/H187/H188*H189,0)","v":1},{"$f":"ROUNDUP(I186/I191/I187/I188*I189,0)","v":1},{"$f":"ROUNDUP(J186/J191/J187/J188*J189,0)","v":1}," G=E÷F",null,null," 備蓄タンク基数","（基）",{"$f":"ROUNDUP(P190/P191,0)","v":1},{"$f":"ROUNDUP(Q186/Q191/Q187/Q188*Q189,0)","v":1},{"$f":"ROUNDUP(R186/R191/R187/R188*R189,0)","v":2},{"$f":"ROUNDUP(S186/S191/S187/S188*S189,0)","v":1},{"$f":"ROUNDUP(T186/T191/T187/T188*T189,0)","v":2},{"$f":"ROUNDUP(U186/U191/U187/U188*U189,0)","v":1}," G=E÷F"]
[null,null," タンク1基あたり整備費用","（億円/基）",{"$f":"60*(E191/10000/4)^(2/3)","v":18.950331956043552},18.950331956043552,17.867076377946489,8.1432528497847212,8.1432528497847212,9.4494078742115502," H＝α万トンのタンクの整備費＝60億円×（α／4）2/3（※３）",null,null," タンク1基あたり整備費用","（億円/基）",{"$f":"60*(P191/10000/4)^(2/3)","v":39.04727993718889},36.52697074567287,66.810259936978753,28.362215837948426,86.299971042465643,89.603814078180591," H＝α万トンのタンクの整備費＝60億円×（α／4）2/3（※３）"]
[null,null," タンク整備費用","（億円）",{"$f":"E192*E193","v":75.801327824174209},{"$f":"F192*F193","v":56.850995868130653},17.867076377946489,8.1432528497847212,8.1432528497847212,9.4494078742115502," I ＝G×H",null,null," タンク整備費用","（億円）",{"$f":"P192*P193","v":39.04727993718889},{"$f":"Q192*Q193","v":36.52697074567287},133.62051987395751,28.362215837948426,172.59994208493129,89.603814078180591," I ＝G×H"]
[null,null," 貯蔵費用　合計","（億円）",{"$f":"SUM(E194:J194)","v":176.25531364403233},null,null,null,null,null,null,null,null," 貯蔵費用　合計","（億円）",{"$f":"SUM(P194:U194)","v":499.76074255787955}]
[]
[null,null,"2050年","単位","新潟港","直江津港","伏木富山港","金沢港","七尾港","敦賀港","備考",null,null,{"$f":"C197","v":"2050年"},"単位","新潟港","直江津港","伏木富山港","金沢港","七尾港","敦賀港","備考"]
[null,null," 年間需要量","（t/年）",{"$f":"①需要!$L$31-①需要!$K$31","v":1398622.5693340597},{"$f":"①需要!$L$63-①需要!$K$63","v":881420.97714462259},{"$f":"①需要!$L$95-①需要!$K$95","v":238989.55390737826},{"$f":"①需要!$L$127-①需要!$K$127","v":6844.8798983201814},{"$f":"①需要!$L$159-①需要!$K$159","v":17898.247983451016},{"$f":"①需要!$L$191-①需要!$K$191","v":23601.288857725169}," A：2050年の需要－移行期の需要（2050年までの需要分※移行期分までは整備済）",null,null," 年間需要量","（t/年）",{"$f":"①需要!$L$30-①需要!$K$30","v":242686.81689073375},{"$f":"①需要!$L$62-①需要!$K$62","v":208062.79365908226},{"$f":"①需要!$L$94-①需要!$K$94","v":1266518.3684133778},{"$f":"①需要!$L$126-①需要!$K$126","v":138793.92906335159},{"$f":"①需要!$L$158-①需要!$K$158","v":2277947.0501377974},{"$f":"①需要!$L$190-①需要!$K$190","v":2336178.4222276551}," A：2050年の需要－移行期の需要（2050年までの需要分※移行期分までは整備済）"]
[null,null," 必要量","（１か月分）",1,1,1,1,1,1," B",null,null," 必要量","（１か月分）",1,1,1,1,1,1," B"]
[null,null," 月換算","（12か月/年）",12,12,12,12,12,12," C",null,null," 月換算","（12か月/年）",12,12,12,12,12,12," C"]
[null,null," 需要ピーク係数","－",{"$f":"③輸送・貯蔵入力!$C$18","v":1.1399999999999999},{"$f":"③輸送・貯蔵入力!$C$18","v":1.1399999999999999},{"$f":"③輸送・貯蔵入力!$C$18","v":1.1399999999999999},{"$f":"③輸送・貯蔵入力!$C$18","v":1.1399999999999999},{"$f":"③輸送・貯蔵入力!$C$18","v":1.1399999999999999},{"$f":"③輸送・貯蔵入力!$C$18","v":1.1399999999999999}," D",null,null," 需要ピーク係数","－",{"$f":"③輸送・貯蔵入力!$C$18","v":1.1399999999999999},{"$f":"③輸送・貯蔵入力!$C$18","v":1.1399999999999999},{"$f":"③輸送・貯蔵入力!$C$18","v":1.1399999999999999},{"$f":"③輸送・貯蔵入力!$C$18","v":1.1399999999999999},{"$f":"③輸送・貯蔵入力!$C$18","v":1.1399999999999999},{"$f":"③輸送・貯蔵入力!$C$18","v":1.1399999999999999}," D"]
[null,null," 月間需要量（ピーク月）","（t/月）",{"$f":"E198/E200*E201","v":132869.14408673564},{"$f":"F198/F200*F201","v":83734.992828739138},22704.007621200933,650.26359034041718,1700.3335584278464,2242.1224414838907," E=A÷C×D",null,null," 月間需要量（ピーク月）","（t/月）",{"$f":"P198/P200*P201","v":23055.247604619704},{"$f":"Q198/Q200*Q201","v":19765.965397612814},120319.24499927089,13185.423261018401,216404.96976309075,221936.9501116272," E=A÷C×D"]
[null,null," 備蓄タンク容量","（t/基）",7100,7100,7100,1000,2000,2500," F（E：月間需要量（ピーク月）を踏まえり５００トン刻みで設定　※最大7,100トン）",null,null," 備蓄タンク容量","（t/基）",23000,20000,81840,14000,81840,81840," F（E：月間需要量（ピーク月）を踏まえり1,0００トン刻みで設定　※最大81,８４0トン）"]
[null,null," 備蓄タンク基数","（基）",{"$f":"ROUNDUP(E202/E203,0)","v":19},{"$f":"ROUNDUP(F198/F203/F199/F200*F201,0)","v":12},{"$f":"ROUNDUP(G198/G203/G199/G200*G201,0)","v":4},{"$f":"ROUNDUP(H198/H203/H199/H200*H201,0)","v":1},{"$f":"ROUNDUP(I198/I203/I199/I200*I201,0)","v":1},{"$f":"ROUNDUP(J198/J203/J199/J200*J201,0)","v":1}," G=E÷F",null,null," 備蓄タンク基数","（基）",{"$f":"ROUNDUP(P202/P203,0)","v":2},{"$f":"ROUNDUP(Q198/Q203/Q199/Q200*Q201,0)","v":1},{"$f":"ROUNDUP(R198/R203/R199/R200*R201,0)","v":2},{"$f":"ROUNDUP(S198/S203/S199/S200*S201,0)","v":1},{"$f":"ROUNDUP(T198/T203/T199/T200*T201,0)","v":3},{"$f":"ROUNDUP(U198/U203/U199/U200*U201,0)","v":3}," G=E÷F"]
[null,null," タンク1基あたり整備費用","（億円/基）",{"$f":"60*(E203/10000/4)^(2/3)","v":18.950331956043552},18.950331956043552,18.950331956043552,5.1299278400300912,8.1432528497847212,9.4494078742115502," H＝α万トンのタンクの整備費＝60億円×（α／4）2/3（※３）",null,null," タンク1基あたり整備費用","（億円/基）",{"$f":"60*(P203/10000/4)^(2/3)","v":41.488698717845956},37.797631496846193,96.698930321715025,29.798651651378059,96.698930321715025,96.698930321715025," H＝α万トンのタンクの整備費＝60億円×（α／4）2/3（※３）"]
[null,null," タンク整備費用","（億円）",{"$f":"E204*E205","v":360.0563071648275},{"$f":"F204*F205","v":227.40398347252261},75.801327824174209,5.1299278400300912,8.1432528497847212,9.4494078742115502," I ＝G×H",null,null," タンク整備費用","（億円）",{"$f":"P204*P205","v":82.977397435691913},{"$f":"Q204*Q205","v":37.797631496846193},193.39786064343005,29.798651651378059,290.09679096514509,290.09679096514509," I ＝G×H"]
[null,null," 貯蔵費用　合計","（億円）",{"$f":"SUM(E206:J206)","v":685.98420702555075},null,null,null,null,null,null,null,null," 貯蔵費用　合計","（億円）",{"$f":"SUM(P206:U206)","v":924.16512315763634}]
[null,null,"（※３）国土交通省資料より、メーカーで用いられているタンク整備費用の簡易予測式（α万トンのタンクの整備費＝60億円×（α／4）2/3 ）より",null,null,null,null,null,null,null,null,null,null,"（※３）国土交通省資料より、メーカーで用いられているタンク整備費用の簡易予測式（α万トンのタンクの整備費＝60億円×（α／4）2/3 ）より"]
[]
[null,null,"04広域連携輸送を前提とした必要な施設や用地の整理\\【一例】アンモニアの最適な海上輸送網に関する検討結果.pdf",null,null,null,null,null,"P17",null,null,null,null,"04広域連携輸送を前提とした必要な施設や用地の整理\\【一例】アンモニアの最適な海上輸送網に関する検討結果.pdf",null,null,null,null,null,"P1７"]

{"sheet":"直送方式（ｼﾅﾘｵ4）その他月","index":33,"n_rows":210,"n_cols":37,"rows_kept":210,"cut":false,"hidden":true,"merged":[[156,2,156,10],[156,13,156,21],[157,2,157,10],[157,13,157,21],[182,4,182,9],[182,15,182,20],[194,4,194,9],[194,15,194,20],[149,2,154,2],[149,3,154,3],[149,13,154,13],[149,14,154,14],[155,4,155,9],[155,15,155,20],[137,2,142,2],[137,3,142,3],[137,13,142,13],[137,14,142,14],[143,2,148,2],[143,3,148,3],[143,13,148,13],[143,14,148,14],[123,2,126,2],[123,13,126,13],[131,2,136,2],[131,3,136,3],[131,13,136,13],[131,14,136,14],[113,2,118,2],[113,3,118,3],[113,13,118,13],[113,14,118,14],[119,4,119,9],[119,15,119,20],[101,2,106,2],[101,3,106,3],[101,13,106,13],[101,14,106,14],[107,2,112,2],[107,3,112,3],[107,13,112,13],[107,14,112,14],[87,2,90,2],[87,13,90,13],[95,2,100,2],[95,3,100,3],[95,13,100,13],[95,14,100,14],[77,2,82,2],[77,3,82,3],[77,13,82,13],[77,14,82,14],[83,4,83,9],[83,15,83,20],[65,2,70,2],[65,3,70,3],[65,13,70,13],[65,14,70,14],[71,2,76,2],[71,3,76,3],[71,13,76,13],[71,14,76,14],[23,14,28,14],[26,25,26,30],[47,4,47,9],[47,15,47,20],[51,2,54,2],[51,13,54,13],[59,2,64,2],[59,3,64,3],[59,13,64,13],[59,14,64,14],[35,2,40,2],[35,3,40,3],[35,13,40,13],[35,14,40,14],[41,2,46,2],[41,3,46,3],[41,13,46,13],[41,14,46,14],[206,4,206,9],[206,15,206,20],[158,2,158,10],[158,13,158,21],[2,2,3,2],[6,2,6,5],[10,2,10,21],[13,24,13,30],[14,25,14,30],[15,2,18,2],[15,13,18,13],[18,25,18,30],[170,4,170,9],[170,15,170,20],[29,2,34,2],[29,3,34,3],[29,13,34,13],[29,14,34,14],[30,25,30,30],[34,25,34,30],[22,25,22,30],[23,2,28,2],[23,3,28,3],[23,13,28,13]]}
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"係数","月数","年需要（120と仮定）","月平均",null,null,null,null,null,null,null,"船速","https://www.mol-service.com/ja/blog/vessel-speed-and-sailing-days",null,null,null,null,null,null,null,null,14,"ノット"]
[null,null,null,"重量（kg）","体積（m3）","密度（t/m3）",null,null,null,null,null,null,null,"その他月",1.1299999999999999,4,{"$f":"R5*P3*O3","v":45.199999999999996},"－",null,null,null,null,null,null,null,null,"https://eneken.ieej.or.jp/data/pdf/1359.pdf",null,null,null,null,null,null,null,"ｐ23",19,"ノット"]
[null,null,null,null,"※液体",null,null,null,null,null,null,null,null,"その他月",{"$f":"(Q4/P4)/R5","v":0.93500000000000016},8,{"$f":"Q5-Q3","v":74.800000000000011},"－",null,null,null,null,null,null,null,null,"https://www.mhi.co.jp/technology/review/pdf/473/473020.pdf",null,null,null,null,null,null,null,"ｐ22","15～17","ノット"]
[null,null," 液化水素",54.1,0.76400000000000001,{"$f":"D5/1000/E5","v":7.0811518324607331E-2}," ② 現在開発中の運搬船　16万GT （L=346m、B=57m、d=9.5m） を想定 （※1）",null,null,null,null,null,null,"合計",1,12,120,10,null,null,null,null,null,null,null,null,"https://nippon.zaidan.info/seikabutsu/1998/00651/contents/079.htm",null,null,null,null,null,null,null,null,13,"ノット"]
[null,null," 液化アンモニア",352,0.51600000000000001,{"$f":"D6/1000/E6","v":0.68217054263565891}," ② 現在開発中の運搬船　5万GT （L=230m、B=36.6m、d=12.0m） を想定 （※1）",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"04広域連携輸送を前提とした必要な施設や用地の整理\\【一例】アンモニアの最適な海上輸送網に関する検討結果.pdf",null,null,null,null,null,null,null,"P15",14,"ノット"]
[null,null,"出典：「港湾脱炭素化推進計画」作成マニュアル（2023年3月、国土交通省港湾局）"]
[]
[null,null,"入力項目"]
[]
[null,null,"海上輸送費用　シナリオ４（その他月　※８か月）"]
[null,null,"液化水素",null,null,null,null,null,null,null,null,null,null,"液化アンモ二ア"]
[]
[null,null,"実証期","単位","新潟港","直江津港","伏木富山港","金沢港","七尾港","敦賀港","備考",null,null,{"$f":"C14","v":"実証期"},"単位","新潟港","直江津港","伏木富山港","金沢港","七尾港","敦賀港","備考",null,null,"海上輸送距離（海里）"]
[null,null," 密度","（t/m3）",{"$f":"$F$5","v":7.0811518324607331E-2},7.0811518324607331E-2,7.0811518324607331E-2,7.0811518324607331E-2,7.0811518324607331E-2,7.0811518324607331E-2," ①",null,null," 密度","（t/m3）",0.68217054263565891,0.68217054263565891,0.68217054263565891,0.68217054263565891,0.68217054263565891,0.68217054263565891," ①",null,null,"出発港","ダーウィン港（オーストラリア）"]
[null,null," 運搬船積載量","（m3/隻）",25870.000000000004,25870.000000000004,3556,1250,1250,3556," ② 港湾施設能力及び対象船舶一覧より、需要量に合わせた船型を設定",null,null," 運搬船積載量","（m3/隻）",0,0,17099,0,34198,34198," ②港湾施設能力及び対象船舶一覧より、需要量に合わせた船型を設定",null,null,"到着港","新潟港","直江津港","伏木富山港","金沢港","七尾港","敦賀港"]
[null,null,null,"（t/隻）",{"$f":"E16*E15","v":1831.8939790575919},1831.8939790575919,251.80575916230367,88.514397905759168,{"$f":"I16*I15","v":88.514397905759168},251.80575916230367," ③=②×①",null,null,null,"（t/隻）",{"$f":"P16*P15","v":0},0,11664.434108527132,0,{"$f":"T16*T15","v":23328.868217054263},23328.868217054263," ③=②×①",null,null,"距離",3441,3406,3399,3283,3386,3255]
[null,null,null,"(GT)",20000,20000,4505,8000,8000,4505,"港湾施設能力及び対象船舶一覧より、需要量に合わせた船型を設定",null,null,null,"(GT)",0,0,10000,0,20000,20000,"　港湾施設能力及び対象船舶一覧より、需要量に合わせた船型を設定"]
[null,null,null,"(DWT)",{"$f":"E18/1.3702","v":14596.409283316303},14596.409283316303,3287.8411910669975,5838.5637133265209,5838.5637133265209,3287.8411910669975," LNG船のDWTとGTの関係：DWT=GT/1.3702 より （※１）",null,null,null,"(DWT)",{"$f":"P18/0.8447","v":0},0,11838.522552385462,0,{"$f":"T18/0.8447","v":23677.045104770925},23677.045104770925,"　LPG船のDWTとGTの関係：DWT=GT/0.8447 より （※1）",null,null,"出発港","ロサンゼルス港（アメリカ）"]
[null,null," 船速（外航）","（ノット）",14,14,14,14,14,14," ④ 国土交通省検討資料より",null,null," 船速（外航）","（ノット）",14,14,14,14,14,14," ④ 国土交通省検討資料より",null,null,"到着港","新潟港","直江津港","伏木富山港","金沢港","七尾港","敦賀港"]
[null,null," 海上輸送費用原単位","（千円/日･隻）",{"$f":"45.432*E19^(0.4019)","v":2142.7541067300813},2142.7541067300813,1177.0863381909896,1482.6554784239106,1482.6554784239106,1177.0863381909896," ⑤ 海上輸送費用原単位算定式より （※2）",null,null," 海上輸送費用原単位","（千円/日･隻）",{"$f":"45.432*P18^(0.4019)","v":0},{"$f":"45.432*Q18^(0.4019)","v":0},1840.6103325455917,0,2431.9005499007585,2431.9005499007585," ⑤ 海上輸送費用原単位算定式より （※2）",null,null,"距離",4814,4876,4911,4942,4900,5010]
[null,null," 月間需要量","（t/その他月）",{"$f":"①需要!$I$31/12*$O$4","v":1554.7935719671027},{"$f":"①需要!$I$63/12*$O$4","v":968.265297129857},{"$f":"①需要!$I$95/12*$O$4","v":230.14675501893947},{"$f":"①需要!$I$127/12*$O$4","v":6.0930833333333358E-2},{"$f":"①需要!$I$159/12*$O$4","v":12.700048146788175},{"$f":"①需要!$I$191/12*$O$4","v":1.3593560606060608}," ⑥",null,null," 月間需要量","（t/その他月）",{"$f":"①需要!$I$30/12*$O$4","v":0},{"$f":"①需要!$I$62/12*$O$4","v":0},{"$f":"①需要!$I$94/12*$O$4","v":6535.8898157706117},{"$f":"①需要!$I$126/12*$O$4","v":0},{"$f":"①需要!$I$158/12*$O$4","v":13333.127246364043},{"$f":"①需要!$I$190/12*$O$4","v":13736.630021072022}," ⑥"]
[null,null," 月間寄港回数","（回/月）",{"$f":"ROUNDUP(E22/E17,0)","v":1},1,1,1,1,1," ⑦＝⑥／③",null,null," 月間寄港回数","（回/月）",{"$f":"IFERROR(ROUNDUP(P22/P17,0),0)","v":0},{"$f":"IFERROR(ROUNDUP(Q22/Q17,0),0)","v":0},1,0,1,1," ⑦＝⑥／③",null,null,"出発港","バンクーバー港（カナダ）"]
[null,null," 海上輸送距離","（海里）",{"$f":"Z$17","v":3441},3406,3399,3283,3386,3255," ⑧　原産国オーストラリア",null,null," 海上輸送距離","（海里）",{"$f":"E24","v":3441},{"$f":"F24","v":3406},{"$f":"G24","v":3399},{"$f":"H24","v":3283},{"$f":"I24","v":3386},{"$f":"J24","v":3255}," ⑧　原産国オーストラリア",null,null,"到着港","新潟港","直江津港","伏木富山港","金沢港","七尾港","敦賀港"]
[null,null,null,null,{"$f":"Z$21","v":4814},4876,4911,4942,4900,5010," ⑧　原産国アメリカ",null,null,null,null,4814,4876,4911,4942,4900,5010," ⑧　原産国アメリカ",null,null,"距離",4092,4157,4193,4223,4181,4288]
[null,null,null,null,{"$f":"Z$25","v":4092},4157,4193,4223,4181,4288," ⑧　原産国カナダ",null,null,null,null,4092,4157,4193,4223,4181,4288," ⑧　原産国カナダ"]
[null,null,null,null,{"$f":"Z$29","v":9420},9491,9526,9557,9515,9616," ⑧　原産国チリ",null,null,null,null,9420,9491,9526,9557,9515,9616," ⑧　原産国チリ",null,null,"出発港","バルパライソ港（チリ）"]
[null,null,null,null,{"$f":"Z$33","v":6138},6104,6096,5981,6084,5953," ⑧　原産国オマーン",null,null,null,null,6138,6104,6096,5981,6084,5953," ⑧　原産国オマーン",null,null,"到着港","新潟港","直江津港","伏木富山港","金沢港","七尾港","敦賀港"]
[null,null,null,null,{"$f":"Z$37","v":9166},9132,9124,9009,9112,8892," ⑧　原産国ナミビア",null,null,null,null,9166,9132,9124,9009,9112,8892," ⑧　原産国ナミビア",null,null,"距離",9420,9491,9526,9557,9515,9616]
[null,null,"シナリオ設定","（％）",0.73905168510252928,0.73905168510252928,0.73905168510252928,0.73905168510252928,0.73905168510252928,0.73905168510252928," ⑨　原産国オーストラリア",null,null,"シナリオ設定","（％）",0.73905168510252928,0.73905168510252928,0.73905168510252928,0.73905168510252928,0.73905168510252928,0.73905168510252928," ⑨　原産国オーストラリア"]
[null,null,null,null,0,0,0,0,0,0," ⑨　原産国アメリカ",null,null,null,null,0,0,0,0,0,0," ⑨　原産国アメリカ",null,null,"出発港","スルタンカブース港（オマーン）"]
[null,null,null,null,0,0,0,0,0,0," ⑨　原産国カナダ",null,null,null,null,0,0,0,0,0,0," ⑨　原産国カナダ",null,null,"到着港","新潟港","直江津港","伏木富山港","金沢港","七尾港","敦賀港"]
[null,null,null,null,0.26094831489747072,0.26094831489747072,0.26094831489747072,0.26094831489747072,0.26094831489747072,0.26094831489747072," ⑨　原産国チリ",null,null,null,null,0.26094831489747072,0.26094831489747072,0.26094831489747072,0.26094831489747072,0.26094831489747072,0.26094831489747072," ⑨　原産国チリ",null,null,"距離",6138,6104,6096,5981,6084,5953]
[null,null,null,null,0,0,0,0,0,0," ⑨　原産国オマーン",null,null,null,null,0,0,0,0,0,0," ⑨　原産国オマーン"]
[null,null,null,null,0,0,0,0,0,0," ⑨　原産国ナミビア",null,null,null,null,0,0,0,0,0,0," ⑨　原産国ナミビア",null,null,"出発港","ウォルビスベイ港（ナミビア）"]
[null,null," 海上輸送日数","（日）",{"$f":"E24/E$20/24","v":10.241071428571429},10.136904761904761,10.116071428571429,9.7708333333333339,10.077380952380953,9.6875," ⑩＝⑧／④　原産国オーストラリア",null,null," 海上輸送日数","（日）",{"$f":"P24/P$20/24","v":10.241071428571429},{"$f":"Q24/Q$20/24","v":10.136904761904761},10.116071428571429,9.7708333333333339,10.077380952380953,9.6875," ⑩＝⑧／④　原産国オーストラリア",null,null,"到着港","新潟港","直江津港","伏木富山港","金沢港","七尾港","敦賀港"]
[null,null,null,null,14.327380952380951,14.511904761904761,14.616071428571429,14.708333333333334,14.583333333333334,14.910714285714285," ⑩＝⑧／④　原産国アメリカ",null,null,null,null,{"$f":"P25/P$20/24","v":14.327380952380951},14.511904761904761,14.616071428571429,14.708333333333334,14.583333333333334,14.910714285714285," ⑩＝⑧／④　原産国アメリカ",null,null,"距離",9166,9132,9124,9009,9112,8892]
[null,null,null,null,12.178571428571429,12.37202380952381,12.479166666666666,12.568452380952381,12.443452380952381,12.761904761904761," ⑩＝⑧／④　原産国カナダ",null,null,null,null,12.178571428571429,12.37202380952381,12.479166666666666,12.568452380952381,12.443452380952381,12.761904761904761," ⑩＝⑧／④　原産国カナダ",null,null,"出典：IHS Fairplay「distance table」"]
[null,null,null,null,28.035714285714288,28.24702380952381,28.351190476190478,28.44345238095238,28.31845238095238,28.61904761904762," ⑩＝⑧／④　原産国チリ",null,null,null,null,28.035714285714288,28.24702380952381,28.351190476190478,28.44345238095238,28.31845238095238,28.61904761904762," ⑩＝⑧／④　原産国チリ"]
[null,null,null,null,18.267857142857142,18.166666666666668,18.142857142857142,17.800595238095237,18.107142857142858,17.717261904761905," ⑩＝⑧／④　原産国オマーン",null,null,null,null,18.267857142857142,18.166666666666668,18.142857142857142,17.800595238095237,18.107142857142858,17.717261904761905," ⑩＝⑧／④　原産国オマーン"]
[null,null,null,null,27.279761904761902,27.178571428571431,27.154761904761902,26.8125,27.11904761904762,26.464285714285712," ⑩＝⑧／④　原産国ナミビア",null,null,null,null,27.279761904761902,27.178571428571431,27.154761904761902,26.8125,27.11904761904762,{"$f":"U29/U$20/24","v":26.464285714285712}," ⑩＝⑧／④　原産国ナミビア"]
[null,null," 海上輸送費用","（千円/月）",{"$f":"E$21*E$23*E30*E36","v":16217.822502143737},16052.863540337567,8800.250161644004,10706.478853237868,11042.381174859402,8427.4240294649098," ⑪＝⑤×⑦×⑨×⑩　原産国オーストラリア",null,null," 海上輸送費用","（千円/月）",{"$f":"P$21*P$23*P30*P36","v":0},{"$f":"Q$21*Q$23*Q30*Q36","v":0},{"$f":"R$21*R$23*R30*R36","v":13760.954359050394},0,18112.078795203739,17411.345681744882," ⑪＝⑤×⑦×⑨×⑩　原産国オーストラリア"]
[null,null,null,null,0,0,0,0,0,0," ⑪＝⑤×⑦×⑨×⑩　原産国アメリカ",null,null,null,null,{"$f":"P$21*P$23*P31*P37","v":0},0,0,0,0,0," ⑪＝⑤×⑦×⑨×⑩　原産国アメリカ"]
[null,null,null,null,0,0,0,0,0,0," ⑪＝⑤×⑦×⑨×⑩　原産国カナダ",null,null,null,null,0,0,0,0,0,0," ⑪＝⑤×⑦×⑨×⑩　原産国カナダ"]
[null,null,null,null,15676.11562899347,15794.268942120703,8708.3147091823776,11004.67071405418,10956.308657970652,8790.5893600144591," ⑪＝⑤×⑦×⑨×⑩　原産国チリ",null,null,null,null,0,0,13617.194858801513,0,17970.899806423684,18161.657649876001," ⑪＝⑤×⑦×⑨×⑩　原産国チリ"]
[null,null,null,null,0,0,0,0,0,0," ⑪＝⑤×⑦×⑨×⑩　原産国オマーン",null,null,null,null,0,0,0,0,0,0," ⑪＝⑤×⑦×⑨×⑩　原産国オマーン"]
[null,null,null,null,0,0,0,0,0,0," ⑪＝⑤×⑦×⑨×⑩　原産国ナミビア",null,null,null,null,0,0,0,0,0,0," ⑪＝⑤×⑦×⑨×⑩　原産国ナミビア"]
[null,null," 海上輸送費用　合計","（億円/月）",{"$f":"SUM(E42:J47)*1000/100000000","v":1.4217748827402332},null,null,null,null,null,null,null,null," 海上輸送費用　合計","（億円/月）",{"$f":"SUM(P42:U47)*1000/100000000","v":0.99034131151100213}]
[]
[null,null,"2030年","単位","新潟港","直江津港","伏木富山港","金沢港","七尾港","敦賀港","備考",null,null,{"$f":"C50","v":"2030年"},"単位","新潟港","直江津港","伏木富山港","金沢港","七尾港","敦賀港","備考"]
[null,null," 密度","（t/m3）",{"$f":"$F$5","v":7.0811518324607331E-2},7.0811518324607331E-2,7.0811518324607331E-2,7.0811518324607331E-2,7.0811518324607331E-2,7.0811518324607331E-2," ①",null,null," 密度","（t/m3）",0.68217054263565891,0.68217054263565891,0.68217054263565891,0.68217054263565891,0.68217054263565891,0.68217054263565891," ①"]
[null,null," 運搬船積載量","（m3/隻）",64675.000000000007,38805,25870.000000000004,1250,1250,3556," ② 港湾施設能力及び対象船舶一覧より、需要量に合わせた船型を設定",null,null," 運搬船積載量","（m3/隻）",5129.7,1714,68396,1714,87000,87000," ②港湾施設能力及び対象船舶一覧より、需要量に合わせた船型を設定"]
[null,null,null,"（t/隻）",{"$f":"E52*E51","v":4579.7349476439795},2747.8409685863876,1831.8939790575919,88.514397905759168,88.514397905759168,251.80575916230367," ③=②×①",null,null,null,"（t/隻）",{"$f":"P52*P51","v":3499.3302325581394},{"$f":"Q52*Q51","v":1169.2403100775193},46657.736434108527,1169.2403100775193,{"$f":"T52*T51","v":59348.837209302328},{"$f":"U52*U51","v":59348.837209302328}," ③=②×①"]
[null,null,null,"(GT)",50000,30000,20000,8000,8000,4505,"港湾施設能力及び対象船舶一覧より、需要量に合わせた船型を設定",null,null,null,"(GT)",3000,999,40000,999,50000,50000,"　港湾施設能力及び対象船舶一覧より、需要量に合わせた船型を設定"]
[null,null,null,"(DWT)",{"$f":"E54/1.3702","v":36491.023208290761},21894.613924974456,14596.409283316303,5838.5637133265209,5838.5637133265209,3287.8411910669975," LNG船のDWTとGTの関係：DWT=GT/1.3702 より （※１）",null,null,null,"(DWT)",{"$f":"P54/0.8447","v":3551.5567657156384},1182.6684029833077,47354.09020954185,1182.6684029833077,{"$f":"T54/0.8447","v":59192.61276192731},59192.61276192731,"　LPG船のDWTとGTの関係：DWT=GT/0.8447 より （※1）"]
[null,null," 船速（外航）","（ノット）",14,14,14,14,14,14," ④ 国土交通省検討資料より",null,null," 船速（外航）","（ノット）",14,14,14,14,14,14," ④ 国土交通省検討資料より"]
[null,null," 海上輸送費用原単位","（千円/日･隻）",{"$f":"45.432*E55^(0.4019)","v":3096.7377308647324},2521.9903073946525,2142.7541067300813,1482.6554784239106,1482.6554784239106,1177.0863381909896," ⑤ 海上輸送費用原単位算定式より （※2）",null,null," 海上輸送費用原単位","（千円/日･隻）",{"$f":"45.432*P54^(0.4019)","v":1134.5323607056671},{"$f":"45.432*Q54^(0.4019)","v":729.26811433274145},3213.140869652877,729.26811433274145,3514.6161507448396,3514.6161507448396," ⑤ 海上輸送費用原単位算定式より （※2）"]
[null,null," 月間需要量","（t/その他月）",{"$f":"①需要!$J$31/12*$O$4","v":3416.919458910987},{"$f":"①需要!$J$63/12*$O$4","v":2066.9211365374767},{"$f":"①需要!$J$95/12*$O$4","v":599.19157707588397},{"$f":"①需要!$J$127/12*$O$4","v":35.545977060296025},{"$f":"①需要!$J$159/12*$O$4","v":61.34961471750875},{"$f":"①需要!$J$191/12*$O$4","v":183.30916696772059}," ⑥",null,null," 月間需要量","（t/その他月）",{"$f":"①需要!$J$30/12*$O$4","v":1951.9168023025684},{"$f":"①需要!$J$62/12*$O$4","v":800.84397990572256},{"$f":"①需要!$J$94/12*$O$4","v":26997.378114844149},{"$f":"①需要!$J$126/12*$O$4","v":325.93712176277819},{"$f":"①需要!$J$158/12*$O$4","v":53661.864051663404},{"$f":"①需要!$J$190/12*$O$4","v":56099.211024864686}," ⑥"]
[null,null," 月間寄港回数","（回/月）",{"$f":"ROUNDUP(E58/E$53,0)","v":1},1,1,1,1,1," ⑦＝⑥／③",null,null," 月間寄港回数","（回/月）",{"$f":"ROUNDUP(P58/P$53,0)","v":1},{"$f":"ROUNDUP(Q58/Q$53,0)","v":1},1,1,1,{"$f":"ROUNDUP(U58/U$53,0)","v":1}," ⑦＝⑥／③"]
[null,null," 海上輸送距離","（海里）",{"$f":"Z$17","v":3441},3406,3399,3283,3386,3255," ⑧　原産国オーストラリア",null,null," 海上輸送距離","（海里）",{"$f":"E60","v":3441},{"$f":"F60","v":3406},{"$f":"G60","v":3399},{"$f":"H60","v":3283},{"$f":"I60","v":3386},{"$f":"J60","v":3255}," ⑧　原産国オーストラリア"]
[null,null,null,null,{"$f":"Z$21","v":4814},4876,4911,4942,4900,5010," ⑧　原産国アメリカ",null,null,null,null,4814,4876,4911,4942,4900,5010," ⑧　原産国アメリカ"]
[null,null,null,null,{"$f":"Z$25","v":4092},4157,4193,4223,4181,4288," ⑧　原産国カナダ",null,null,null,null,4092,4157,4193,4223,4181,4288," ⑧　原産国カナダ"]
[null,null,null,null,{"$f":"Z$29","v":9420},9491,9526,9557,9515,9616," ⑧　原産国チリ",null,null,null,null,9420,9491,9526,9557,9515,9616," ⑧　原産国チリ"]
[null,null,null,null,{"$f":"Z$33","v":6138},6104,6096,5981,6084,5953," ⑧　原産国オマーン",null,null,null,null,6138,6104,6096,5981,6084,5953," ⑧　原産国オマーン"]
[null,null,null,null,{"$f":"Z$37","v":9166},9132,9124,9009,9112,8892," ⑧　原産国ナミビア",null,null,null,null,9166,9132,9124,9009,9112,8892," ⑧　原産国ナミビア"]
[null,null,"シナリオ設定","（％）",0.46391141554112497,0.46391141554112497,0.46391141554112497,0.46391141554112497,0.46391141554112497,0.46391141554112497," ⑨　原産国オーストラリア",null,null,"シナリオ設定","（％）",0.46391141554112497,0.46391141554112497,0.46391141554112497,0.46391141554112497,0.46391141554112497,0.46391141554112497," ⑨　原産国オーストラリア"]
[null,null,null,null,0,0,0,0,0,0," ⑨　原産国アメリカ",null,null,null,null,0,0,0,0,0,0," ⑨　原産国アメリカ"]
[null,null,null,null,0.37228826495840261,0.37228826495840261,0.37228826495840261,0.37228826495840261,0.37228826495840261,0.37228826495840261," ⑨　原産国カナダ",null,null,null,null,0.37228826495840261,0.37228826495840261,0.37228826495840261,0.37228826495840261,0.37228826495840261,0.37228826495840261," ⑨　原産国カナダ"]
[null,null,null,null,0.16380031950047247,0.16380031950047247,0.16380031950047247,0.16380031950047247,0.16380031950047247,0.16380031950047247," ⑨　原産国チリ",null,null,null,null,0.16380031950047247,0.16380031950047247,0.16380031950047247,0.16380031950047247,0.16380031950047247,0.16380031950047247," ⑨　原産国チリ"]
[null,null,null,null,0,0,0,0,0,0," ⑨　原産国オマーン",null,null,null,null,0,0,0,0,0,0," ⑨　原産国オマーン"]
[null,null,null,null,0,0,0,0,0,0," ⑨　原産国ナミビア",null,null,null,null,0,0,0,0,0,0," ⑨　原産国ナミビア"]
[null,null," 海上輸送日数","（日）",{"$f":"E60/E$56/24","v":10.241071428571429},10.136904761904761,10.116071428571429,9.7708333333333339,10.077380952380953,9.6875," ⑩＝⑧／④　原産国オーストラリア",null,null," 海上輸送日数","（日）",{"$f":"P60/P$56/24","v":10.241071428571429},{"$f":"Q60/Q$56/24","v":10.136904761904761},10.116071428571429,9.7708333333333339,10.077380952380953,9.6875," ⑩＝⑧／④　原産国オーストラリア"]
[null,null,null,null,14.327380952380951,14.511904761904761,14.616071428571429,14.708333333333334,14.583333333333334,14.910714285714285," ⑩＝⑧／④　原産国アメリカ",null,null,null,null,{"$f":"P61/P$56/24","v":14.327380952380951},14.511904761904761,14.616071428571429,14.708333333333334,14.583333333333334,14.910714285714285," ⑩＝⑧／④　原産国アメリカ"]
[null,null,null,null,12.178571428571429,12.37202380952381,12.479166666666666,12.568452380952381,12.443452380952381,12.761904761904761," ⑩＝⑧／④　原産国カナダ",null,null,null,null,12.178571428571429,12.37202380952381,12.479166666666666,12.568452380952381,12.443452380952381,12.761904761904761," ⑩＝⑧／④　原産国カナダ"]
[null,null,null,null,28.035714285714288,28.24702380952381,28.351190476190478,28.44345238095238,28.31845238095238,28.61904761904762," ⑩＝⑧／④　原産国チリ",null,null,null,null,28.035714285714288,28.24702380952381,28.351190476190478,28.44345238095238,28.31845238095238,28.61904761904762," ⑩＝⑧／④　原産国チリ"]
[null,null,null,null,18.267857142857142,18.166666666666668,18.142857142857142,17.800595238095237,18.107142857142858,17.717261904761905," ⑩＝⑧／④　原産国オマーン",null,null,null,null,18.267857142857142,18.166666666666668,18.142857142857142,17.800595238095237,18.107142857142858,17.717261904761905," ⑩＝⑧／④　原産国オマーン"]
[null,null,null,null,27.279761904761902,27.178571428571431,27.154761904761902,26.8125,27.11904761904762,26.464285714285712," ⑩＝⑧／④　原産国ナミビア",null,null,null,null,27.279761904761902,27.178571428571431,27.154761904761902,26.8125,27.11904761904762,26.464285714285712," ⑩＝⑧／④　原産国ナミビア"]
[null,null," 海上輸送費用","（千円/月）",{"$f":"E$57*E$59*E66*E72","v":14712.445946205129},11859.976780976302,10055.861490066092,6720.5824171521144,6931.4322462616692,5289.9929594666692," ⑪＝⑤×⑦×⑨×⑩　原産国オーストラリア",null,null," 海上輸送費用","（千円/月）",{"$f":"P$57*P$59*P66*P72","v":5390.1064545242034},{"$f":"Q$57*Q$59*Q66*Q72","v":3429.47507678079},15079.144840659024,3305.6273273844199,16430.872900022176,15795.183487764967," ⑪＝⑤×⑦×⑨×⑩　原産国オーストラリア"]
[null,null,null,null,0,0,0,0,0,0," ⑪＝⑤×⑦×⑨×⑩　原産国アメリカ",null,null,null,null,{"$f":"P$57*P$59*P67*P73","v":0},0,0,0,0,0," ⑪＝⑤×⑦×⑨×⑩　原産国アメリカ"]
[null,null,null,null,14040.42067312516,11616.184655551213,9954.9083951581924,6937.4744640219778,6868.4775595727897,5592.4635898935849," ⑪＝⑤×⑦×⑨×⑩　原産国カナダ",null,null,null,null,5143.9007742942576,3358.9792374127192,14927.761854553573,3412.3091940326949,16281.639607580546,16698.318736499732," ⑪＝⑤×⑦×⑨×⑩　原産国カナダ"]
[null,null,null,null,14221.021583356318,11668.925139452573,9950.8087746319234,6907.760947480404,6877.4035173460343,5517.9560992128809," ⑪＝⑤×⑦×⑨×⑩　原産国チリ",null,null,null,null,5210.0663959379517,3374.2298722509927,14921.614318435619,3397.6941195978015,16302.79847813897,16475.849728406134," ⑪＝⑤×⑦×⑨×⑩　原産国チリ"]
[null,null,null,null,0,0,0,0,0,0," ⑪＝⑤×⑦×⑨×⑩　原産国オマーン",null,null,null,null,0,0,0,0,0,0," ⑪＝⑤×⑦×⑨×⑩　原産国オマーン"]
[null,null,null,null,0,0,0,0,0,0," ⑪＝⑤×⑦×⑨×⑩　原産国ナミビア",null,null,null,null,0,0,0,0,0,0," ⑪＝⑤×⑦×⑨×⑩　原産国ナミビア"]
[null,null," 海上輸送費用　合計","（億円/月）",{"$f":"SUM(E78:J83)*1000/100000000","v":1.6572409723893102},null,null,null,null,null,null,null,null," 海上輸送費用　合計","（億円/月）",{"$f":"SUM(P78:U83)*1000/100000000","v":1.7893557240427658}]
[]
[null,null,"移行期","単位","新潟港","直江津港","伏木富山港","金沢港","七尾港","敦賀港","備考",null,null,{"$f":"C86","v":"移行期"},"単位","新潟港","直江津港","伏木富山港","金沢港","七尾港","敦賀港","備考"]
[null,null," 密度","（t/m3）",{"$f":"$F$5","v":7.0811518324607331E-2},7.0811518324607331E-2,7.0811518324607331E-2,7.0811518324607331E-2,7.0811518324607331E-2,7.0811518324607331E-2," ①",null,null," 密度","（t/m3）",0.68217054263565891,0.68217054263565891,0.68217054263565891,0.68217054263565891,0.68217054263565891,0.68217054263565891," ①"]
[null,null," 運搬船積載量","（m3/隻）",160000,160000,103480.00000000001,1250,25870.000000000004,38805," ② 港湾施設能力及び対象船舶一覧より、需要量に合わせた船型を設定",null,null," 運搬船積載量","（m3/隻）",34198,34198,87000,5129.7,87000,87000," ②港湾施設能力及び対象船舶一覧より、需要量に合わせた船型を設定"]
[null,null,null,"（t/隻）",{"$f":"E88*E87","v":11329.842931937173},11329.842931937173,7327.5759162303675,88.514397905759168,1831.8939790575919,2747.8409685863876," ③=②×①",null,null,null,"（t/隻）",{"$f":"P88*P87","v":23328.868217054263},23328.868217054263,59348.837209302328,3499.3302325581394,{"$f":"T88*T87","v":59348.837209302328},59348.837209302328," ③=②×①"]
[null,null,null,"(GT)",130000,130000,80000,8000,20000,30000,"港湾施設能力及び対象船舶一覧より、需要量に合わせた船型を設定",null,null,null,"(GT)",20000,20000,50000,3000,50000,50000,"　港湾施設能力及び対象船舶一覧より、需要量に合わせた船型を設定"]
[null,null,null,"(DWT)",{"$f":"E90/1.3702","v":94876.660341555966},94876.660341555966,58385.637133265212,5838.5637133265209,14596.409283316303,21894.613924974456," LNG船のDWTとGTの関係：DWT=GT/1.3702 より （※１）",null,null,null,"(DWT)",{"$f":"P90/0.8447","v":23677.045104770925},23677.045104770925,59192.61276192731,3551.5567657156384,59192.61276192731,59192.61276192731,"　LPG船のDWTとGTの関係：DWT=GT/0.8447 より （※1）"]
[null,null," 船速（外航）","（ノット）",14,14,14,14,14,14," ④ 国土交通省検討資料より",null,null," 船速（外航）","（ノット）",14,14,14,14,14,14," ④ 国土交通省検討資料より"]
[null,null," 海上輸送費用原単位","（千円/日･隻）",{"$f":"45.432*E91^(0.4019)","v":4546.552540011312},4546.552540011312,3740.5911898956647,1482.6554784239106,2142.7541067300813,2521.9903073946525," ⑤ 海上輸送費用原単位算定式より （※2）",null,null," 海上輸送費用原単位","（千円/日･隻）",{"$f":"45.432*P90^(0.4019)","v":2431.9005499007585},{"$f":"45.432*Q90^(0.4019)","v":2431.9005499007585},3514.6161507448396,1134.5323607056671,3514.6161507448396,3514.6161507448396," ⑤ 海上輸送費用原単位算定式より （※2）"]
[null,null," 月間需要量","（t/その他月）",{"$f":"①需要!$K$31/12*$O$4","v":21897.919017007433},{"$f":"①需要!$K$63/12*$O$4","v":14446.48659648518},{"$f":"①需要!$K$95/12*$O$4","v":5728.2263874991222},{"$f":"①需要!$K$127/12*$O$4","v":1409.6719472827624},{"$f":"①需要!$K$159/12*$O$4","v":1563.1229743624024},{"$f":"①需要!$K$191/12*$O$4","v":2152.4391956568438}," ⑥",null,null," 月間需要量","（t/その他月）",{"$f":"①需要!$K$30/12*$O$4","v":18846.574316405698},{"$f":"①需要!$K$62/12*$O$4","v":16159.248089550181},{"$f":"①需要!$K$94/12*$O$4","v":65972.053710190696},{"$f":"①需要!$K$126/12*$O$4","v":10793.435806298152},{"$f":"①需要!$K$158/12*$O$4","v":110803.48025819515},{"$f":"①需要!$K$190/12*$O$4","v":115878.77103324274}," ⑥"]
[null,null," 月間寄港回数","（回/月）",{"$f":"ROUNDUP(E94/E$89,0)","v":2},2,1,16,1,1," ⑦＝⑥／③",null,null," 月間寄港回数","（回/月）",{"$f":"ROUNDUP(P94/P89,0)","v":1},{"$f":"ROUNDUP(Q94/Q89,0)","v":1},2,4,2,2," ⑦＝⑥／③"]
[null,null," 海上輸送距離","（海里）",{"$f":"Z$17","v":3441},3406,3399,3283,3386,3255," ⑧　原産国オーストラリア",null,null," 海上輸送距離","（海里）",{"$f":"E96","v":3441},{"$f":"F96","v":3406},{"$f":"G96","v":3399},{"$f":"H96","v":3283},{"$f":"I96","v":3386},{"$f":"J96","v":3255}," ⑧　原産国オーストラリア"]
[null,null,null,null,{"$f":"Z$21","v":4814},4876,4911,4942,4900,5010," ⑧　原産国アメリカ",null,null,null,null,4814,4876,4911,4942,4900,5010," ⑧　原産国アメリカ"]
[null,null,null,null,{"$f":"Z$25","v":4092},4157,4193,4223,4181,4288," ⑧　原産国カナダ",null,null,null,null,4092,4157,4193,4223,4181,4288," ⑧　原産国カナダ"]
[null,null,null,null,{"$f":"Z$29","v":9420},9491,9526,9557,9515,9616," ⑧　原産国チリ",null,null,null,null,9420,9491,9526,9557,9515,9616," ⑧　原産国チリ"]
[null,null,null,null,{"$f":"Z$33","v":6138},6104,6096,5981,6084,5953," ⑧　原産国オマーン",null,null,null,null,6138,6104,6096,5981,6084,5953," ⑧　原産国オマーン"]
[null,null,null,null,{"$f":"Z$37","v":9166},9132,9124,9009,9112,8892," ⑧　原産国ナミビア",null,null,null,null,9166,9132,9124,9009,9112,8892," ⑧　原産国ナミビア"]
[null,null,"シナリオ設定","（％）",0.35206261508833558,0.35206261508833558,0.35206261508833558,0.35206261508833558,0.35206261508833558,0.35206261508833558," ⑨　原産国オーストラリア",null,null,"シナリオ設定","（％）",0.35206261508833558,0.35206261508833558,0.35206261508833558,0.35206261508833558,0.35206261508833558,0.35206261508833558," ⑨　原産国オーストラリア"]
[null,null,null,null,0.24109947870613277,0.24109947870613277,0.24109947870613277,0.24109947870613277,0.24109947870613277,0.24109947870613277," ⑨　原産国アメリカ",null,null,null,null,0.24109947870613277,0.24109947870613277,0.24109947870613277,0.24109947870613277,0.24109947870613277,0.24109947870613277," ⑨　原産国アメリカ"]
[null,null,null,null,0.28252975834852107,0.28252975834852107,0.28252975834852107,0.28252975834852107,0.28252975834852107,0.28252975834852107," ⑨　原産国カナダ",null,null,null,null,0.28252975834852107,0.28252975834852107,0.28252975834852107,0.28252975834852107,0.28252975834852107,0.28252975834852107," ⑨　原産国カナダ"]
[null,null,null,null,0.12430814785701055,0.12430814785701055,0.12430814785701055,0.12430814785701055,0.12430814785701055,0.12430814785701055," ⑨　原産国チリ",null,null,null,null,0.12430814785701055,0.12430814785701055,0.12430814785701055,0.12430814785701055,0.12430814785701055,0.12430814785701055," ⑨　原産国チリ"]
[null,null,null,null,0,0,0,0,0,0," ⑨　原産国オマーン",null,null,null,null,0,0,0,0,0,0," ⑨　原産国オマーン"]
[null,null,null,null,0,0,0,0,0,0," ⑨　原産国ナミビア",null,null,null,null,0,0,0,0,0,0," ⑨　原産国ナミビア"]
[null,null," 海上輸送日数","（日）",{"$f":"E96/E$92/24","v":10.241071428571429},10.136904761904761,10.116071428571429,9.7708333333333339,10.077380952380953,9.6875," ⑩＝⑧／④　原産国オーストラリア",null,null," 海上輸送日数","（日）",{"$f":"P96/P$92/24","v":10.241071428571429},{"$f":"Q96/Q$92/24","v":10.136904761904761},10.116071428571429,9.7708333333333339,10.077380952380953,9.6875," ⑩＝⑧／④　原産国オーストラリア"]
[null,null,null,null,14.327380952380951,14.511904761904761,14.616071428571429,14.708333333333334,14.583333333333334,14.910714285714285," ⑩＝⑧／④　原産国アメリカ",null,null,null,null,{"$f":"P97/P$92/24","v":14.327380952380951},14.511904761904761,14.616071428571429,14.708333333333334,14.583333333333334,14.910714285714285," ⑩＝⑧／④　原産国アメリカ"]
[null,null,null,null,12.178571428571429,12.37202380952381,12.479166666666666,12.568452380952381,12.443452380952381,12.761904761904761," ⑩＝⑧／④　原産国カナダ",null,null,null,null,12.178571428571429,12.37202380952381,12.479166666666666,12.568452380952381,12.443452380952381,12.761904761904761," ⑩＝⑧／④　原産国カナダ"]
[null,null,null,null,28.035714285714288,28.24702380952381,28.351190476190478,28.44345238095238,28.31845238095238,28.61904761904762," ⑩＝⑧／④　原産国チリ",null,null,null,null,28.035714285714288,28.24702380952381,28.351190476190478,28.44345238095238,28.31845238095238,28.61904761904762," ⑩＝⑧／④　原産国チリ"]
[null,null,null,null,18.267857142857142,18.166666666666668,18.142857142857142,17.800595238095237,18.107142857142858,17.717261904761905," ⑩＝⑧／④　原産国オマーン",null,null,null,null,18.267857142857142,18.166666666666668,18.142857142857142,17.800595238095237,18.107142857142858,17.717261904761905," ⑩＝⑧／④　原産国オマーン"]
[null,null,null,null,27.279761904761902,27.178571428571431,27.154761904761902,26.8125,27.11904761904762,26.464285714285712," ⑩＝⑧／④　原産国ナミビア",null,null,null,null,27.279761904761902,27.178571428571431,27.154761904761902,26.8125,27.11904761904762,26.464285714285712," ⑩＝⑧／④　原産国ナミビア"]
[null,null," 海上輸送費用","（千円/月）",{"$f":"E$93*E$95*E102*E108","v":32785.175712021657},32451.702550173133,13322.080217480065,81604.05599640221,7602.2110656022642,8601.5167463477192," ⑪＝⑤×⑦×⑨×⑩　原産国オーストラリア",null,null," 海上輸送費用","（千円/月）",{"$f":"P$93*P$95*P102*P108","v":8768.2135135361368},{"$f":"Q$93*Q$95*Q102*Q108","v":8679.0279648660508},25034.54449679103,15610.916298500519,24938.796018280209,23973.945965594234," ⑪＝⑤×⑦×⑨×⑩　原産国オーストラリア"]
[null,null,null,null,31410.531829373784,31815.071292070334,13181.571046234021,84124.009613950169,7533.9964310340301,9066.4679986845204," ⑪＝⑤×⑦×⑨×⑩　原産国アメリカ",null,null,null,null,{"$f":"P$93*P$95*P103*P109","v":8400.5726268742656},8508.7644637804169,24770.502917522437,16092.985290284201,24715.020219071463,25269.847203581226," ⑪＝⑤×⑦×⑨×⑩　原産国アメリカ"]
[null,null,null,null,31287.636367346677,31784.629613651061,13188.336805252822,84237.647795346711,7533.1640348048622,9093.3333163942989," ⑪＝⑤×⑦×⑨×⑩　原産国カナダ",null,null,null,null,8367.704916773715,8500.6230056276472,24783.216975120478,16114.724358476764,24712.289571423498,25344.725587721587," ⑪＝⑤×⑦×⑨×⑩　原産国カナダ"]
[null,null,null,null,31690.086958997403,31928.940056034429,13182.90559743775,83876.854144260738,7542.9537885734962,8972.1843028267976," ⑪＝⑤×⑦×⑨×⑩　原産国チリ",null,null,null,null,8475.3380966974255,8539.2180335196663,24773.010775225404,16045.704266039424,24744.404527217059,25007.061895293667," ⑪＝⑤×⑦×⑨×⑩　原産国チリ"]
[null,null,null,null,0,0,0,0,0,0," ⑪＝⑤×⑦×⑨×⑩　原産国オマーン",null,null,null,null,0,0,0,0,0,0," ⑪＝⑤×⑦×⑨×⑩　原産国オマーン"]
[null,null,null,null,0,0,0,0,0,0," ⑪＝⑤×⑦×⑨×⑩　原産国ナミビア",null,null,null,null,0,0,0,0,0,0," ⑪＝⑤×⑦×⑨×⑩　原産国ナミビア"]
[null,null," 海上輸送費用　合計","（億円/月）",{"$f":"SUM(E114:J119)*1000/100000000","v":7.078170632803011},null,null,null,null,null,null,null,null," 海上輸送費用　合計","（億円/月）",{"$f":"SUM(P114:U119)*1000/100000000","v":4.3017115898781855}]
[]
[null,null,"2050年","単位","新潟港","直江津港","伏木富山港","金沢港","七尾港","敦賀港","備考",null,null,{"$f":"C122","v":"2050年"},"単位","新潟港","直江津港","伏木富山港","金沢港","七尾港","敦賀港","備考"]
[null,null," 密度","（t/m3）",{"$f":"$F$5","v":7.0811518324607331E-2},7.0811518324607331E-2,7.0811518324607331E-2,7.0811518324607331E-2,7.0811518324607331E-2,7.0811518324607331E-2," ①",null,null," 密度","（t/m3）",0.68217054263565891,0.68217054263565891,0.68217054263565891,0.68217054263565891,0.68217054263565891,0.68217054263565891," ①"]
[null,null," 運搬船積載量","（m3/隻）",160000,160000,160000,1250,64675.000000000007,64675.000000000007," ② 港湾施設能力及び対象船舶一覧より、需要量に合わせた船型を設定",null,null," 運搬船積載量","（m3/隻）",68396,68396,87000,5129.7,87000,87000," ②港湾施設能力及び対象船舶一覧より、需要量に合わせた船型を設定"]
[null,null,null,"（t/隻）",{"$f":"E124*E123","v":11329.842931937173},{"$f":"F124*F123","v":11329.842931937173},{"$f":"G124*G123","v":11329.842931937173},{"$f":"H124*H123","v":88.514397905759168},{"$f":"I124*I123","v":4579.7349476439795},{"$f":"J124*J123","v":4579.7349476439795}," ③=②×①",null,null,null,"（t/隻）",{"$f":"P124*P123","v":46657.736434108527},46657.736434108527,59348.837209302328,3499.3302325581394,{"$f":"T124*T123","v":59348.837209302328},59348.837209302328," ③=②×①"]
[null,null,null,"(GT)",130000,130000,130000,8000,50000,50000,"港湾施設能力及び対象船舶一覧より、需要量に合わせた船型を設定",null,null,null,"(GT)",40000,40000,50000,3000,50000,50000,"　港湾施設能力及び対象船舶一覧より、需要量に合わせた船型を設定"]
[null,null,null,"(DWT)",{"$f":"E126/1.3702","v":94876.660341555966},{"$f":"F126/1.3702","v":94876.660341555966},{"$f":"G126/1.3702","v":94876.660341555966},{"$f":"H126/1.3702","v":5838.5637133265209},{"$f":"I126/1.3702","v":36491.023208290761},36491.023208290761," LNG船のDWTとGTの関係：DWT=GT/1.3702 より （※１）",null,null,null,"(DWT)",{"$f":"P126/0.8447","v":47354.09020954185},47354.09020954185,59192.61276192731,3551.5567657156384,59192.61276192731,59192.61276192731,"　LPG船のDWTとGTの関係：DWT=GT/0.8447 より （※1）"]
[null,null," 船速（外航）","（ノット）",14,14,14,14,14,14," ④ 国土交通省検討資料より",null,null," 船速（外航）","（ノット）",14,14,14,14,14,14," ④ 国土交通省検討資料より"]
[null,null," 海上輸送費用原単位","（千円/日･隻）",{"$f":"45.432*E127^(0.4019)","v":4546.552540011312},{"$f":"45.432*F127^(0.4019)","v":4546.552540011312},4546.552540011312,1482.6554784239106,3096.7377308647324,3096.7377308647324," ⑤ 海上輸送費用原単位算定式より （※2）",null,null," 海上輸送費用原単位","（千円/日･隻）",{"$f":"45.432*P126^(0.4019)","v":3213.140869652877},{"$f":"45.432*Q126^(0.4019)","v":3213.140869652877},3514.6161507448396,1134.5323607056671,3514.6161507448396,3514.6161507448396," ⑤ 海上輸送費用原単位算定式より （※2）"]
[null,null," 月間需要量","（t/その他月）",{"$f":"①需要!$L$31/12*$O$4","v":130873.92754428627},{"$f":"①需要!$L$63/12*$O$4","v":83123.871065670377},{"$f":"①需要!$L$95/12*$O$4","v":24349.495796115683},{"$f":"①需要!$L$127/12*$O$4","v":1943.0021726935436},{"$f":"①需要!$L$159/12*$O$4","v":2957.6947964062942},{"$f":"①需要!$L$191/12*$O$4","v":3991.3729524879304}," ⑥",null,null," 月間需要量","（t/その他月）",{"$f":"①需要!$L$30/12*$O$4","v":37755.922132475374},{"$f":"①需要!$L$62/12*$O$4","v":32370.807428820342},{"$f":"①需要!$L$94/12*$O$4","v":164654.94324906639},{"$f":"①需要!$L$126/12*$O$4","v":21607.796112484302},{"$f":"①需要!$L$158/12*$O$4","v":288293.52124809852},{"$f":"①需要!$L$190/12*$O$4","v":297906.00643181422}," ⑥"]
[null,null," 月間寄港回数","（回/月）",{"$f":"ROUNDUP(E130/E$125,0)","v":12},{"$f":"ROUNDUP(F130/F$125,0)","v":8},{"$f":"ROUNDUP(G130/G$125,0)","v":3},22,1,1," ⑦＝⑥／③",null,null," 月間寄港回数","（回/月）",{"$f":"ROUNDUP(P130/P125,0)","v":1},{"$f":"ROUNDUP(Q130/Q125,0)","v":1},3,7,5,6," ⑦＝⑥／③"]
[null,null," 海上輸送距離","（海里）",{"$f":"Z$17","v":3441},3406,3399,3283,3386,3255," ⑧　原産国オーストラリア",null,null," 海上輸送距離","（海里）",{"$f":"E132","v":3441},{"$f":"F132","v":3406},3399,3283,3386,3255," ⑧　原産国オーストラリア"]
[null,null,null,null,{"$f":"Z$21","v":4814},4876,4911,4942,4900,5010," ⑧　原産国アメリカ",null,null,null,null,{"$f":"E133","v":4814},4876,4911,4942,4900,5010," ⑧　原産国アメリカ"]
[null,null,null,null,{"$f":"Z$25","v":4092},4157,4193,4223,4181,4288," ⑧　原産国カナダ",null,null,null,null,4092,4157,4193,4223,4181,4288," ⑧　原産国カナダ"]
[null,null,null,null,{"$f":"Z$29","v":9420},9491,9526,9557,9515,9616," ⑧　原産国チリ",null,null,null,null,9420,9491,9526,9557,9515,9616," ⑧　原産国チリ"]
[null,null,null,null,{"$f":"Z$33","v":6138},6104,6096,5981,6084,5953," ⑧　原産国オマーン",null,null,null,null,6138,6104,6096,5981,6084,5953," ⑧　原産国オマーン"]
[null,null,null,null,{"$f":"Z$37","v":9166},9132,9124,9009,9112,8892," ⑧　原産国ナミビア",null,null,null,null,9166,9132,9124,9009,9112,8892," ⑧　原産国ナミビア"]
[null,null,"シナリオ設定","（％）",0.26555283191264989,0.26555283191264989,0.26555283191264989,0.26555283191264989,0.26555283191264989,0.26555283191264989," ⑨　原産国オーストラリア",null,null,"シナリオ設定","（％）",{"$f":"E138","v":0.26555283191264989},0.26555283191264989,0.26555283191264989,0.26555283191264989,0.26555283191264989,0.26555283191264989," ⑨　原産国オーストラリア"]
[null,null,null,null,0.1818558591545224,0.1818558591545224,0.1818558591545224,0.1818558591545224,0.1818558591545224,0.1818558591545224," ⑨　原産国アメリカ",null,null,null,null,{"$f":"E139","v":0.1818558591545224},0.1818558591545224,0.1818558591545224,0.1818558591545224,0.1818558591545224,0.1818558591545224," ⑨　原産国アメリカ"]
[null,null,null,null,0.21310577781802134,0.21310577781802134,0.21310577781802134,0.21310577781802134,0.21310577781802134,0.21310577781802134," ⑨　原産国カナダ",null,null,null,null,0.21310577781802134,0.21310577781802134,0.21310577781802134,0.21310577781802134,0.21310577781802134,0.21310577781802134," ⑨　原産国カナダ"]
[null,null,null,null,9.3762811723031039E-2,9.3762811723031039E-2,9.3762811723031039E-2,9.3762811723031039E-2,9.3762811723031039E-2,9.3762811723031039E-2," ⑨　原産国チリ",null,null,null,null,9.3762811723031039E-2,9.3762811723031039E-2,9.3762811723031039E-2,9.3762811723031039E-2,9.3762811723031039E-2,9.3762811723031039E-2," ⑨　原産国チリ"]
[null,null,null,null,0.14732645559682442,0.14732645559682442,0.14732645559682442,0.14732645559682442,0.14732645559682442,0.14732645559682442," ⑨　原産国オマーン",null,null,null,null,0.14732645559682442,0.14732645559682442,0.14732645559682442,0.14732645559682442,0.14732645559682442,0.14732645559682442," ⑨　原産国オマーン"]
[null,null,null,null,9.8396263794950839E-2,9.8396263794950839E-2,9.8396263794950839E-2,9.8396263794950839E-2,9.8396263794950839E-2,9.8396263794950839E-2," ⑨　原産国ナミビア",null,null,null,null,9.8396263794950839E-2,9.8396263794950839E-2,9.8396263794950839E-2,9.8396263794950839E-2,9.8396263794950839E-2,9.8396263794950839E-2," ⑨　原産国ナミビア"]
[null,null," 海上輸送日数","（日）",{"$f":"E132/E$128/24","v":10.241071428571429},{"$f":"F132/F$128/24","v":10.136904761904761},10.116071428571429,9.7708333333333339,10.077380952380953,9.6875," ⑩＝⑧／④　原産国オーストラリア",null,null," 海上輸送日数","（日）",{"$f":"P132/P$128/24","v":10.241071428571429},{"$f":"Q132/Q$128/24","v":10.136904761904761},10.116071428571429,9.7708333333333339,10.077380952380953,9.6875," ⑩＝⑧／④　原産国オーストラリア"]
[null,null,null,null,{"$f":"E133/E$128/24","v":14.327380952380951},14.511904761904761,14.616071428571429,14.708333333333334,14.583333333333334,14.910714285714285," ⑩＝⑧／④　原産国アメリカ",null,null,null,null,{"$f":"P133/P$128/24","v":14.327380952380951},14.511904761904761,14.616071428571429,14.708333333333334,14.583333333333334,14.910714285714285," ⑩＝⑧／④　原産国アメリカ"]
[null,null,null,null,12.178571428571429,12.37202380952381,12.479166666666666,12.568452380952381,12.443452380952381,12.761904761904761," ⑩＝⑧／④　原産国カナダ",null,null,null,null,12.178571428571429,12.37202380952381,12.479166666666666,12.568452380952381,12.443452380952381,12.761904761904761," ⑩＝⑧／④　原産国カナダ"]
[null,null,null,null,28.035714285714288,28.24702380952381,28.351190476190478,28.44345238095238,28.31845238095238,28.61904761904762," ⑩＝⑧／④　原産国チリ",null,null,null,null,28.035714285714288,28.24702380952381,28.351190476190478,28.44345238095238,28.31845238095238,28.61904761904762," ⑩＝⑧／④　原産国チリ"]
[null,null,null,null,18.267857142857142,18.166666666666668,18.142857142857142,17.800595238095237,18.107142857142858,17.717261904761905," ⑩＝⑧／④　原産国オマーン",null,null,null,null,18.267857142857142,18.166666666666668,18.142857142857142,17.800595238095237,18.107142857142858,17.717261904761905," ⑩＝⑧／④　原産国オマーン"]
[null,null,null,null,27.279761904761902,27.178571428571431,27.154761904761902,26.8125,27.11904761904762,26.464285714285712," ⑩＝⑧／④　原産国ナミビア",null,null,null,null,27.279761904761902,27.178571428571431,27.154761904761902,26.8125,27.11904761904762,26.464285714285712," ⑩＝⑧／④　原産国ナミビア"]
[null,null," 海上輸送費用","（千円/月）",{"$f":"E$129*E$131*E138*E144","v":148374.6790819591},{"$f":"F$129*F$131*F138*F144","v":97910.327802606334},36640.913557074899,84634.117484905364,8287.1087719544539,7966.4911555557428," ⑪＝⑤×⑦×⑨×⑩　原産国オーストラリア",null,null," 海上輸送費用","（千円/月）",{"$f":"P$129*P$131*P138*P144","v":8738.2828561551232},{"$f":"Q$129*Q$131*Q138*Q144","v":8649.4017460227678},28324.482216457698,20606.179113512269,47026.918105779041,54249.008305130803," ⑪＝⑤×⑦×⑨×⑩　原産国オーストラリア"]
[null,null,null,null,{"$f":"E$129*E$131*E139*E145","v":142153.50318430888},95989.541826158442,36254.458565545334,87247.640157521906,8212.748550746719,8397.1163753553174," ⑪＝⑤×⑦×⑨×⑩　原産国アメリカ",null,null,null,null,{"$f":"P$129*P$131*P139*P145","v":8371.8969267774173},8479.7194463993965,28025.74136989038,21242.503067841524,46604.945602546279,57181.414890307795," ⑪＝⑤×⑦×⑨×⑩　原産国アメリカ"]
[null,null,null,null,141597.31965492747,95897.695960497469,36273.067040146074,87365.497867872866,8211.841162352348,8421.9983028382849," ⑪＝⑤×⑦×⑨×⑩　原産国カナダ",null,null,null,null,8339.141411956829,8471.6057794488133,28040.126257076205,21271.198317010199,46599.796438840778,57350.85208220499," ⑪＝⑤×⑦×⑨×⑩　原産国カナダ"]
[null,null,null,null,143418.67568202436,96333.096312674665,36258.12910156486,86991.307493620334,8222.5128937251338,8309.7933774104986," ⑪＝⑤×⑦×⑨×⑩　原産国チリ",null,null,null,null,8446.4071815949501,8510.0690616260781,28028.5788000229,21180.092813656014,46660.355392647827,56586.775927151," ⑪＝⑤×⑦×⑨×⑩　原産国チリ"]
[null,null,null,null,146835.75058615967,97348.25910480271,36457.752344950692,85541.762290469807,8261.0470234727018,8083.1710931513799," ⑪＝⑤×⑦×⑨×⑩　原産国オマーン",null,null,null,null,8647.650191775343,8599.7485778098253,28182.893320551055,20827.166724545677,46879.025306822135,55043.557722191748," ⑪＝⑤×⑦×⑨×⑩　原産国オマーン"]
[null,null,null,null,146447.72984832313,97269.668264956505,36444.171043424074,86055.542177550102,8263.3751052634743,8063.8642928010095," ⑪＝⑤×⑦×⑨×⑩　原産国ナミビア",null,null,null,null,8624.7983481707033,8592.8058602983729,28172.394583040932,20952.25859875332,46892.236489965842,54912.085189039884," ⑪＝⑤×⑦×⑨×⑩　原産国ナミビア"]
[null,null," 海上輸送費用　合計","（億円/月）",{"$f":"SUM(E150:J155)*1000/100000000","v":22.844416745386724},null,null,null,null,null,null,null,null," 海上輸送費用　合計","（億円/月）",{"$f":"SUM(P150:U155)*1000/100000000","v":10.133121140230218}]
[null,null,"（※1）「統計解析による船舶諸元に関する研究－船舶の主要諸元の計画基準（案）－」（国土技術政策総合研究所研究報告、第28号2006年3月）",null,null,null,null,null,null,null,null,null,null,"（※1）「統計解析による船舶諸元に関する研究－船舶の主要諸元の計画基準（案）－」（国土技術政策総合研究所研究報告、第28号2006年3月）"]
[null,null,"（※2）「港湾整備事業の費用対効果分析マニュアル」（平成29年3月、国土交通省港湾局）",null,null,null,null,null,null,null,null,null,null,"（※2）「港湾整備事業の費用対効果分析マニュアル」（平成29年3月、国土交通省港湾局）"]
[null,null,"貯蔵費用",null,null,null,null,null,null,null,null,null,null,"貯蔵費用"]
[null,null,"液化水素",null,null,null,null,null,null,null,null,null,null,"液化アンモ二ア"]
[null,null,"実証期","単位","新潟港","直江津港","伏木富山港","金沢港","七尾港","敦賀港","備考",null,null,{"$f":"C161","v":"実証期"},"単位","新潟港","直江津港","伏木富山港","金沢港","七尾港","敦賀港","備考"]
[null,null," 年間需要量","（t/年）",{"$f":"①需要!$I$31","v":19954.569907599176},{"$f":"①需要!$I$63","v":12426.934294714742},{"$f":"①需要!$I$95","v":2953.7551446280995},{"$f":"①需要!$I$127","v":0.78200000000000014},{"$f":"①需要!$I$159","v":162.99527033311023},{"$f":"①需要!$I$191","v":17.446280991735538}," A：実証期の需要",null,null," 年間需要量","（t/年）",{"$f":"①需要!$I$30","v":0},{"$f":"①需要!$I$62","v":0},{"$f":"①需要!$I$94","v":83883.077849462381},{"$f":"①需要!$I$126","v":0},{"$f":"①需要!$I$158","v":171120.34968595562},{"$f":"①需要!$I$190","v":176298.99492284944}," A：実証期の需要"]
[null,null," 必要量","（１か月分）",1,1,1,1,1,1," B",null,null," 必要量","（１か月分）",1,1,1,1,1,1," B"]
[null,null," 月換算","（12か月/年）",12,12,12,12,12,12," C",null,null," 月換算","（12か月/年）",12,12,12,12,12,12," C"]
[null,null," 需要ピーク係数","－",{"$f":"③輸送・貯蔵入力!$C$18","v":1.1399999999999999},{"$f":"③輸送・貯蔵入力!$C$18","v":1.1399999999999999},{"$f":"③輸送・貯蔵入力!$C$18","v":1.1399999999999999},{"$f":"③輸送・貯蔵入力!$C$18","v":1.1399999999999999},{"$f":"③輸送・貯蔵入力!$C$18","v":1.1399999999999999},{"$f":"③輸送・貯蔵入力!$C$18","v":1.1399999999999999}," D",null,null," 需要ピーク係数","－",{"$f":"③輸送・貯蔵入力!$C$18","v":1.1399999999999999},{"$f":"③輸送・貯蔵入力!$C$18","v":1.1399999999999999},{"$f":"③輸送・貯蔵入力!$C$18","v":1.1399999999999999},{"$f":"③輸送・貯蔵入力!$C$18","v":1.1399999999999999},{"$f":"③輸送・貯蔵入力!$C$18","v":1.1399999999999999},{"$f":"③輸送・貯蔵入力!$C$18","v":1.1399999999999999}," D"]
[null,null," 月間需要量（ピーク月）","（t/月）",{"$f":"E162/E164*E165","v":1895.6841412219217},{"$f":"F162/F164*F165","v":1180.5587579979003},280.60673873966942,7.4290000000000009E-2,15.484550681645471,1.6573966942148759," E=A÷C×D",null,null," 月間需要量（ピーク月）","（t/月）",{"$f":"P162/P164*P165","v":0},{"$f":"Q162/Q164*Q165","v":0},7968.8923956989256,0,16256.433220165782,{"$f":"U162/U164*U165","v":16748.404517670697}," E=A÷C×D"]
[null,null," 備蓄タンク容量","（t/基）",2000,1500,500,500,500,500," F（E：月間需要量（ピーク月）を踏まえり５００トン刻みで設定　※最大7,100トン）",null,null," 備蓄タンク容量","（t/基）",1000,1000,8000,1000,17000,17000," F（E：月間需要量（ピーク月）を踏まえり1,0００トン刻みで設定　※最大81,８４0トン）"]
[null,null," 備蓄タンク基数","（基）",{"$f":"ROUNDUP(E166/E167,0)","v":1},{"$f":"ROUNDUP(F162/F167/F163/F164*F165,0)","v":1},{"$f":"ROUNDUP(G162/G167/G163/G164*G165,0)","v":1},{"$f":"ROUNDUP(H162/H167/H163/H164*H165,0)","v":1},{"$f":"ROUNDUP(I162/I167/I163/I164*I165,0)","v":1},{"$f":"ROUNDUP(J162/J167/J163/J164*J165,0)","v":1}," G=E÷F",null,null," 備蓄タンク基数","（基）",{"$f":"ROUNDUP(P166/P167,0)","v":0},{"$f":"ROUNDUP(Q162/Q167/Q163/Q164*Q165,0)","v":0},{"$f":"ROUNDUP(R162/R167/R163/R164*R165,0)","v":1},{"$f":"ROUNDUP(S162/S167/S163/S164*S165,0)","v":0},{"$f":"ROUNDUP(T162/T167/T163/T164*T165,0)","v":1},{"$f":"ROUNDUP(U162/U167/U163/U164*U165,0)","v":1}," G=E÷F"]
[null,null," タンク1基あたり整備費用","（億円/基）",{"$f":"60*(E167/10000/4)^(2/3)","v":8.1432528497847212},6.7221071198357469,3.2316520350478277,3.2316520350478277,3.2316520350478277,3.2316520350478277," H＝α万トンのタンクの整備費＝60億円×（α／4）2/3（※３）",null,null," タンク1基あたり整備費用","（億円/基）",{"$f":"60*(P167/10000/4)^(2/3)","v":5.1299278400300912},5.1299278400300912,20.519711360120368,5.1299278400300912,33.916461579840629,33.916461579840629," H＝α万トンのタンクの整備費＝60億円×（α／4）2/3（※３）"]
[null,null," タンク整備費用","（億円）",{"$f":"E168*E169","v":8.1432528497847212},{"$f":"F168*F169","v":6.7221071198357469},3.2316520350478277,3.2316520350478277,3.2316520350478277,3.2316520350478277," I ＝G×H",null,null," タンク整備費用","（億円）",{"$f":"P168*P169","v":0},{"$f":"Q168*Q169","v":0},20.519711360120368,0,33.916461579840629,33.916461579840629," I ＝G×H"]
[null,null," 貯蔵費用　合計","（億円）",{"$f":"SUM(E170:J170)","v":27.791968109811773},null,null,null,null,null,null,null,null," 貯蔵費用　合計","（億円）",{"$f":"SUM(P170:U170)","v":88.352634519801626}]
[]
[null,null,"2030年","単位","新潟港","直江津港","伏木富山港","金沢港※","七尾港※","敦賀港※","備考",null,null,{"$f":"C173","v":"2030年"},"単位","新潟港","直江津港","伏木富山港","金沢港","七尾港","敦賀港","備考"]
[null,null," 年間需要量","（t/年）",{"$f":"①需要!$J$31-①需要!$I$31","v":23898.941864520431},{"$f":"①需要!$J$63-①需要!$I$63","v":14100.395799883885},{"$f":"①需要!$J$95-①需要!$I$95","v":4736.4041333511586},{"$f":"①需要!$J$127-①需要!$I$127","v":455.42305318026979},{"$f":"①需要!$J$159-①需要!$I$159","v":624.37946400924784},{"$f":"①需要!$J$191-①需要!$I$191","v":2335.1847389148384}," A：2030年の需要－実証期の需要（2030年までの需要分※実証期分までは整備済）",null,null," 年間需要量","（t/年）",{"$f":"①需要!$J$30-①需要!$I$30","v":25051.338639177342},{"$f":"①需要!$J$62-①需要!$I$62","v":10278.211506811411},{"$f":"①需要!$J$94-①需要!$I$94","v":262607.33645869774},{"$f":"①需要!$J$126-①需要!$I$126","v":4183.1502258324472},{"$f":"①需要!$J$158-①需要!$I$158","v":517588.06595036603},{"$f":"①需要!$J$190-①需要!$I$190","v":543690.8791930608}," A：2030年の需要－実証期の需要（2030年までの需要分※実証期分までは整備済）"]
[null,null," 必要量","（１か月分）",1,1,1,1,1,1," B",null,null," 必要量","（１か月分）",1,1,1,1,1,1," B"]
[null,null," 月換算","（12か月/年）",12,12,12,12,12,12," C",null,null," 月換算","（12か月/年）",12,12,12,12,12,12," C"]
[null,null," 需要ピーク係数","－",{"$f":"③輸送・貯蔵入力!$C$18","v":1.1399999999999999},{"$f":"③輸送・貯蔵入力!$C$18","v":1.1399999999999999},{"$f":"③輸送・貯蔵入力!$C$18","v":1.1399999999999999},{"$f":"③輸送・貯蔵入力!$C$18","v":1.1399999999999999},{"$f":"③輸送・貯蔵入力!$C$18","v":1.1399999999999999},{"$f":"③輸送・貯蔵入力!$C$18","v":1.1399999999999999}," D",null,null," 需要ピーク係数","－",{"$f":"③輸送・貯蔵入力!$C$18","v":1.1399999999999999},{"$f":"③輸送・貯蔵入力!$C$18","v":1.1399999999999999},{"$f":"③輸送・貯蔵入力!$C$18","v":1.1399999999999999},{"$f":"③輸送・貯蔵入力!$C$18","v":1.1399999999999999},{"$f":"③輸送・貯蔵入力!$C$18","v":1.1399999999999999},{"$f":"③輸送・貯蔵入力!$C$18","v":1.1399999999999999}," D"]
[null,null," 月間需要量（ピーク月）","（t/月）",{"$f":"E174/E176*E177","v":2270.399477129441},{"$f":"F174/F176*F177","v":1339.537600988969},449.95839266836003,43.265190052125632,59.316049080878543,221.84255019690963," E=A÷C×D",null,null," 月間需要量（ピーク月）","（t/月）",{"$f":"P174/P176*P177","v":2379.8771707218475},{"$f":"Q174/Q176*Q177","v":976.43009314708388},24947.696963576283,397.39927145408245,49170.866265284771,51650.633523340774," E=A÷C×D"]
[null,null," 備蓄タンク容量","（t/基）",2500,1500,500,500,500,500," F（E：月間需要量（ピーク月）を踏まえり５００トン刻みで設定　※最大7,100トン）",null,null," 備蓄タンク容量","（t/基）",3000,1000,25000,1000,49000,52000," F（E：月間需要量（ピーク月）を踏まえり１,0００トン刻みで設定　※最大81,８４0トン）"]
[null,null," 備蓄タンク基数","（基）",{"$f":"ROUNDUP(E178/E179,0)","v":1},{"$f":"ROUNDUP(F174/F179/F175/F176*F177,0)","v":1},{"$f":"ROUNDUP(G174/G179/G175/G176*G177,0)","v":1},{"$f":"ROUNDUP(H174/H179/H175/H176*H177,0)","v":1},{"$f":"ROUNDUP(I174/I179/I175/I176*I177,0)","v":1},{"$f":"ROUNDUP(J174/J179/J175/J176*J177,0)","v":1}," G=E÷F",null,null," 備蓄タンク基数","（基）",{"$f":"ROUNDUP(P178/P179,0)","v":1},{"$f":"ROUNDUP(Q174/Q179/Q175/Q176*Q177,0)","v":1},{"$f":"ROUNDUP(R174/R179/R175/R176*R177,0)","v":1},{"$f":"ROUNDUP(S174/S179/S175/S176*S177,0)","v":1},{"$f":"ROUNDUP(T174/T179/T175/T176*T177,0)","v":2},{"$f":"ROUNDUP(U174/U179/U175/U176*U177,0)","v":1}," G=E÷F"]
[null,null," タンク1基あたり整備費用","（億円/基）",{"$f":"60*(E179/10000/4)^(2/3)","v":9.4494078742115502},6.7221071198357469,3.2316520350478277,3.2316520350478277,3.2316520350478277,3.2316520350478277," H＝α万トンのタンクの整備費＝60億円×（α／4）2/3（※４）",null,null," タンク1基あたり整備費用","（億円/基）",{"$f":"60*(P179/10000/4)^(2/3)","v":10.670679913470188},5.1299278400300912,43.860266073192989,5.1299278400300912,68.692392513960385,71.468305511785957," H＝α万トンのタンクの整備費＝60億円×（α／4）2/3（※３）"]
[null,null," タンク整備費用","（億円）",{"$f":"E180*E181","v":9.4494078742115502},{"$f":"F180*F181","v":6.7221071198357469},3.2316520350478277,0,0,0," I ＝G×H",null,null," タンク整備費用","（億円）",{"$f":"P180*P181","v":10.670679913470188},{"$f":"Q180*Q181","v":5.1299278400300912},43.860266073192989,5.1299278400300912,137.38478502792077,71.468305511785957," I ＝G×H"]
[null,null," 貯蔵費用　合計","（億円）",{"$f":"SUM(E182:J182)","v":19.403167029095123},null,null,null,null,null,null,null,null," 貯蔵費用　合計","（億円）",{"$f":"SUM(P182:U182)","v":273.64389220643011}]
[null,null,"※金沢港、七尾港、敦賀港は実証期で2030年の需要を賄える規模のタンクが整備済であるため、整備費用はかからないことを想定する"]
[null,null,"移行期","単位","新潟港","直江津港","伏木富山港","金沢港","七尾港","敦賀港","備考",null,null,{"$f":"C185","v":"移行期"},"単位","新潟港","直江津港","伏木富山港","金沢港","七尾港","敦賀港","備考"]
[null,null," 年間需要量","（t/年）",{"$f":"①需要!$K$31-①需要!$J$31","v":237189.29914134473},{"$f":"①需要!$K$63-①需要!$J$63","v":158882.12355013093},{"$f":"①需要!$K$95-①需要!$J$95","v":65827.184732704656},{"$f":"①需要!$K$127-①需要!$J$127","v":17635.841329058389},{"$f":"①需要!$K$159-①需要!$J$159","v":19274.096594372964},{"$f":"①需要!$K$191-①需要!$J$191","v":25272.257052694622}," A：移行期の需要－2030年の需要（移行期までの需要分※2030年分までは整備済）",null,null," 年間需要量","（t/年）",{"$f":"①需要!$K$30-①需要!$J$30","v":216829.82905800804},{"$f":"①需要!$K$62-①需要!$J$62","v":197113.20782431387},{"$f":"①需要!$K$94-①需要!$J$94","v":500209.74026113207},{"$f":"①需要!$K$126-①需要!$J$126","v":134342.22910633634},{"$f":"①需要!$K$158-①需要!$J$158","v":733368.33634051413},{"$f":"①需要!$K$190-①需要!$J$190","v":767224.29957276641}," A：移行期の需要－2030年の需要（移行期までの需要分※2030年分までは整備済）"]
[null,null," 必要量","（１か月分）",1,1,1,1,1,1," B",null,null," 必要量","（１か月分）",1,1,1,1,1,1," B"]
[null,null," 月換算","（12か月/年）",12,12,12,12,12,12," C",null,null," 月換算","（12か月/年）",12,12,12,12,12,12," C"]
[null,null," 需要ピーク係数","－",{"$f":"③輸送・貯蔵入力!$C$18","v":1.1399999999999999},{"$f":"③輸送・貯蔵入力!$C$18","v":1.1399999999999999},{"$f":"③輸送・貯蔵入力!$C$18","v":1.1399999999999999},{"$f":"③輸送・貯蔵入力!$C$18","v":1.1399999999999999},{"$f":"③輸送・貯蔵入力!$C$18","v":1.1399999999999999},{"$f":"③輸送・貯蔵入力!$C$18","v":1.1399999999999999}," D",null,null," 需要ピーク係数","－",{"$f":"③輸送・貯蔵入力!$C$18","v":1.1399999999999999},{"$f":"③輸送・貯蔵入力!$C$18","v":1.1399999999999999},{"$f":"③輸送・貯蔵入力!$C$18","v":1.1399999999999999},{"$f":"③輸送・貯蔵入力!$C$18","v":1.1399999999999999},{"$f":"③輸送・貯蔵入力!$C$18","v":1.1399999999999999},{"$f":"③輸送・貯蔵入力!$C$18","v":1.1399999999999999}," D"]
[null,null," 月間需要量（ピーク月）","（t/月）",{"$f":"E186/E188*E189","v":22532.983418427746},{"$f":"F186/F188*F189","v":15093.801737262436},{"$f":"G186/G188*G189","v":6253.5825496069419},{"$f":"H186/H188*H189","v":1675.4049262605467},1831.0391764654316,2400.8644200059889," E=A÷C×D",null,null," 月間需要量（ピーク月）","（t/月）",{"$f":"P186/P188*P189","v":20598.833760510759},{"$f":"Q186/Q188*Q189","v":18725.754743309815},47519.92532480754,12762.511765101952,69669.991952348835,72886.308459412801," E=A÷C×D"]
[null,null," 備蓄タンク容量","（t/基）",7100,7100,6500,2000,2000,2500," F（E：月間需要量（ピーク月）を踏まえり５００トン刻みで設定　※最大7,100トン）",null,null," 備蓄タンク容量","（t/基）",21000,19000,47000,13000,69000,73000," F（E：月間需要量（ピーク月）を踏まえり1,0００トン刻みで設定　※最大81,８４0トン）"]
[null,null," 備蓄タンク基数","（基）",{"$f":"ROUNDUP(E190/E191,0)","v":4},{"$f":"ROUNDUP(F186/F191/F187/F188*F189,0)","v":3},{"$f":"ROUNDUP(G186/G191/G187/G188*G189,0)","v":1},{"$f":"ROUNDUP(H186/H191/H187/H188*H189,0)","v":1},{"$f":"ROUNDUP(I186/I191/I187/I188*I189,0)","v":1},{"$f":"ROUNDUP(J186/J191/J187/J188*J189,0)","v":1}," G=E÷F",null,null," 備蓄タンク基数","（基）",{"$f":"ROUNDUP(P190/P191,0)","v":1},{"$f":"ROUNDUP(Q186/Q191/Q187/Q188*Q189,0)","v":1},{"$f":"ROUNDUP(R186/R191/R187/R188*R189,0)","v":2},{"$f":"ROUNDUP(S186/S191/S187/S188*S189,0)","v":1},{"$f":"ROUNDUP(T186/T191/T187/T188*T189,0)","v":2},{"$f":"ROUNDUP(U186/U191/U187/U188*U189,0)","v":1}," G=E÷F"]
[null,null," タンク1基あたり整備費用","（億円/基）",{"$f":"60*(E191/10000/4)^(2/3)","v":18.950331956043552},18.950331956043552,17.867076377946489,8.1432528497847212,8.1432528497847212,9.4494078742115502," H＝α万トンのタンクの整備費＝60億円×（α／4）2/3（※３）",null,null," タンク1基あたり整備費用","（億円/基）",{"$f":"60*(P191/10000/4)^(2/3)","v":39.04727993718889},36.52697074567287,66.810259936978753,28.362215837948426,86.299971042465643,89.603814078180591," H＝α万トンのタンクの整備費＝60億円×（α／4）2/3（※３）"]
[null,null," タンク整備費用","（億円）",{"$f":"E192*E193","v":75.801327824174209},{"$f":"F192*F193","v":56.850995868130653},17.867076377946489,8.1432528497847212,8.1432528497847212,9.4494078742115502," I ＝G×H",null,null," タンク整備費用","（億円）",{"$f":"P192*P193","v":39.04727993718889},{"$f":"Q192*Q193","v":36.52697074567287},133.62051987395751,28.362215837948426,172.59994208493129,89.603814078180591," I ＝G×H"]
[null,null," 貯蔵費用　合計","（億円）",{"$f":"SUM(E194:J194)","v":176.25531364403233},null,null,null,null,null,null,null,null," 貯蔵費用　合計","（億円）",{"$f":"SUM(P194:U194)","v":499.76074255787955}]
[]
[null,null,"2050年","単位","新潟港","直江津港","伏木富山港","金沢港","七尾港","敦賀港","備考",null,null,{"$f":"C197","v":"2050年"},"単位","新潟港","直江津港","伏木富山港","金沢港","七尾港","敦賀港","備考"]
[null,null," 年間需要量","（t/年）",{"$f":"①需要!$L$31-①需要!$K$31","v":1398622.5693340597},{"$f":"①需要!$L$63-①需要!$K$63","v":881420.97714462259},{"$f":"①需要!$L$95-①需要!$K$95","v":238989.55390737826},{"$f":"①需要!$L$127-①需要!$K$127","v":6844.8798983201814},{"$f":"①需要!$L$159-①需要!$K$159","v":17898.247983451016},{"$f":"①需要!$L$191-①需要!$K$191","v":23601.288857725169}," A：2050年の需要－移行期の需要（2050年までの需要分※移行期分までは整備済）",null,null," 年間需要量","（t/年）",{"$f":"①需要!$L$30-①需要!$K$30","v":242686.81689073375},{"$f":"①需要!$L$62-①需要!$K$62","v":208062.79365908226},{"$f":"①需要!$L$94-①需要!$K$94","v":1266518.3684133778},{"$f":"①需要!$L$126-①需要!$K$126","v":138793.92906335159},{"$f":"①需要!$L$158-①需要!$K$158","v":2277947.0501377974},{"$f":"①需要!$L$190-①需要!$K$190","v":2336178.4222276551}," A：2050年の需要－移行期の需要（2050年までの需要分※移行期分までは整備済）"]
[null,null," 必要量","（１か月分）",1,1,1,1,1,1," B",null,null," 必要量","（１か月分）",1,1,1,1,1,1," B"]
[null,null," 月換算","（12か月/年）",12,12,12,12,12,12," C",null,null," 月換算","（12か月/年）",12,12,12,12,12,12," C"]
[null,null," 需要ピーク係数","－",{"$f":"③輸送・貯蔵入力!$C$18","v":1.1399999999999999},{"$f":"③輸送・貯蔵入力!$C$18","v":1.1399999999999999},{"$f":"③輸送・貯蔵入力!$C$18","v":1.1399999999999999},{"$f":"③輸送・貯蔵入力!$C$18","v":1.1399999999999999},{"$f":"③輸送・貯蔵入力!$C$18","v":1.1399999999999999},{"$f":"③輸送・貯蔵入力!$C$18","v":1.1399999999999999}," D",null,null," 需要ピーク係数","－",{"$f":"③輸送・貯蔵入力!$C$18","v":1.1399999999999999},{"$f":"③輸送・貯蔵入力!$C$18","v":1.1399999999999999},{"$f":"③輸送・貯蔵入力!$C$18","v":1.1399999999999999},{"$f":"③輸送・貯蔵入力!$C$18","v":1.1399999999999999},{"$f":"③輸送・貯蔵入力!$C$18","v":1.1399999999999999},{"$f":"③輸送・貯蔵入力!$C$18","v":1.1399999999999999}," D"]
[null,null," 月間需要量（ピーク月）","（t/月）",{"$f":"E198/E200*E201","v":132869.14408673564},{"$f":"F198/F200*F201","v":83734.992828739138},22704.007621200933,650.26359034041718,1700.3335584278464,2242.1224414838907," E=A÷C×D",null,null," 月間需要量（ピーク月）","（t/月）",{"$f":"P198/P200*P201","v":23055.247604619704},{"$f":"Q198/Q200*Q201","v":19765.965397612814},120319.24499927089,13185.423261018401,216404.96976309075,221936.9501116272," E=A÷C×D"]
[null,null," 備蓄タンク容量","（t/基）",7100,7100,7100,1000,2000,2500," F（E：月間需要量（ピーク月）を踏まえり５００トン刻みで設定　※最大7,100トン）",null,null," 備蓄タンク容量","（t/基）",23000,20000,81840,14000,81840,81840," F（E：月間需要量（ピーク月）を踏まえり1,0００トン刻みで設定　※最大81,８４0トン）"]
[null,null," 備蓄タンク基数","（基）",{"$f":"ROUNDUP(E202/E203,0)","v":19},{"$f":"ROUNDUP(F198/F203/F199/F200*F201,0)","v":12},{"$f":"ROUNDUP(G198/G203/G199/G200*G201,0)","v":4},{"$f":"ROUNDUP(H198/H203/H199/H200*H201,0)","v":1},{"$f":"ROUNDUP(I198/I203/I199/I200*I201,0)","v":1},{"$f":"ROUNDUP(J198/J203/J199/J200*J201,0)","v":1}," G=E÷F",null,null," 備蓄タンク基数","（基）",{"$f":"ROUNDUP(P202/P203,0)","v":2},{"$f":"ROUNDUP(Q198/Q203/Q199/Q200*Q201,0)","v":1},{"$f":"ROUNDUP(R198/R203/R199/R200*R201,0)","v":2},{"$f":"ROUNDUP(S198/S203/S199/S200*S201,0)","v":1},{"$f":"ROUNDUP(T198/T203/T199/T200*T201,0)","v":3},{"$f":"ROUNDUP(U198/U203/U199/U200*U201,0)","v":3}," G=E÷F"]
[null,null," タンク1基あたり整備費用","（億円/基）",{"$f":"60*(E203/10000/4)^(2/3)","v":18.950331956043552},18.950331956043552,18.950331956043552,5.1299278400300912,8.1432528497847212,9.4494078742115502," H＝α万トンのタンクの整備費＝60億円×（α／4）2/3（※３）",null,null," タンク1基あたり整備費用","（億円/基）",{"$f":"60*(P203/10000/4)^(2/3)","v":41.488698717845956},37.797631496846193,96.698930321715025,29.798651651378059,96.698930321715025,96.698930321715025," H＝α万トンのタンクの整備費＝60億円×（α／4）2/3（※３）"]
[null,null," タンク整備費用","（億円）",{"$f":"E204*E205","v":360.0563071648275},{"$f":"F204*F205","v":227.40398347252261},75.801327824174209,5.1299278400300912,8.1432528497847212,9.4494078742115502," I ＝G×H",null,null," タンク整備費用","（億円）",{"$f":"P204*P205","v":82.977397435691913},{"$f":"Q204*Q205","v":37.797631496846193},193.39786064343005,29.798651651378059,290.09679096514509,290.09679096514509," I ＝G×H"]
[null,null," 貯蔵費用　合計","（億円）",{"$f":"SUM(E206:J206)","v":685.98420702555075},null,null,null,null,null,null,null,null," 貯蔵費用　合計","（億円）",{"$f":"SUM(P206:U206)","v":924.16512315763634}]
[null,null,"（※３）国土交通省資料より、メーカーで用いられているタンク整備費用の簡易予測式（α万トンのタンクの整備費＝60億円×（α／4）2/3 ）より",null,null,null,null,null,null,null,null,null,null,"（※３）国土交通省資料より、メーカーで用いられているタンク整備費用の簡易予測式（α万トンのタンクの整備費＝60億円×（α／4）2/3 ）より"]
[]
[null,null,"04広域連携輸送を前提とした必要な施設や用地の整理\\【一例】アンモニアの最適な海上輸送網に関する検討結果.pdf",null,null,null,null,null,"P17",null,null,null,null,"04広域連携輸送を前提とした必要な施設や用地の整理\\【一例】アンモニアの最適な海上輸送網に関する検討結果.pdf",null,null,null,null,null,"P1７"]

{"sheet":"直送方式（ｼﾅﾘｵ1）_アンモニア","index":34,"n_rows":206,"n_cols":22,"rows_kept":206,"cut":false,"hidden":false,"merged":[[3,13,3,21],[136,13,141,13],[136,14,141,14],[142,13,147,13],[142,14,147,14],[100,13,105,13],[100,14,105,14],[106,13,111,13],[106,14,111,14],[112,15,112,20],[116,13,119,13],[64,13,69,13],[64,14,69,14],[70,13,75,13],[70,14,75,14],[76,15,76,20],[94,13,99,13],[94,14,99,14],[148,15,148,20],[149,13,149,21],[204,4,204,9],[191,4,191,9],[130,13,135,13],[130,14,135,14],[8,13,11,13],[16,13,21,13],[16,14,21,14],[22,13,27,13],[22,14,27,14],[28,13,33,13],[28,14,33,14],[34,13,39,13],[164,4,164,9],[177,4,177,9],[149,2,149,10],[150,2,150,10],[151,2,151,10],[150,13,150,21],[142,2,147,2],[142,3,147,3],[148,4,148,9],[130,2,135,2],[130,3,135,3],[136,2,141,2],[136,3,141,3],[116,2,119,2],[124,2,129,2],[124,3,129,3],[124,13,129,13],[124,14,129,14],[106,2,111,2],[106,3,111,3],[112,4,112,9],[94,2,99,2],[94,3,99,3],[100,2,105,2],[100,3,105,3],[80,2,83,2],[88,2,93,2],[88,3,93,3],[88,13,93,13],[88,14,93,14],[80,13,83,13],[70,2,75,2],[70,3,75,3],[76,4,76,9],[58,2,63,2],[58,3,63,3],[64,2,69,2],[64,3,69,3],[58,13,63,13],[58,14,63,14],[44,2,47,2],[52,2,57,2],[52,3,57,3],[44,13,47,13],[52,13,57,13],[52,14,57,14],[34,2,39,2],[34,3,39,3],[40,4,40,9],[34,14,39,14],[40,15,40,20],[22,2,27,2],[22,3,27,3],[28,2,33,2],[28,3,33,3],[3,2,3,10],[8,2,11,2],[16,2,21,2],[16,3,21,3]]}
[]
[null,null,"入力項目"]
[]
[null,null,"海上輸送費用　シナリオ１",null,null,null,null,null,null,null,null,null,null,"海上輸送費用　シナリオ１"]
[null,null,"液化アンモ二ア（ピーク月　※４か月）",null,null,null,null,null,null,null,null,null,null,"液化アンモ二ア（その他月　※８か月）"]
[]
[null,null,"実証期","単位","新潟港","直江津港","伏木富山港","金沢港","七尾港","敦賀港","備考",null,null,{"$f":"C7","v":"実証期"},"単位","新潟港","直江津港","伏木富山港","金沢港","七尾港","敦賀港","備考"]
[null,null," 密度","（t/m3）",0.68217054263565891,0.68217054263565891,0.68217054263565891,0.68217054263565891,0.68217054263565891,0.68217054263565891," ①",null,null," 密度","（t/m3）",0.68217054263565891,0.68217054263565891,0.68217054263565891,0.68217054263565891,0.68217054263565891,0.68217054263565891," ①"]
[null,null," 運搬船積載量","（m3/隻）",{"$f":"KEISAN(\"アンモニア\",E15,\"タンク容量\",E7,\"外貿\")","v":0},{"$f":"KEISAN(\"アンモニア\",F15,\"タンク容量\",F7,\"外貿\")","v":0},{"$f":"KEISAN(\"アンモニア\",G15,\"タンク容量\",G7,\"外貿\")","v":17099},{"$f":"KEISAN(\"アンモニア\",H15,\"タンク容量\",H7,\"外貿\")","v":0},{"$f":"KEISAN(\"アンモニア\",I15,\"タンク容量\",I7,\"外貿\")","v":34198},{"$f":"KEISAN(\"アンモニア\",J15,\"タンク容量\",J7,\"外貿\")","v":34198}," ②港湾施設能力及び対象船舶一覧より、需要量に合わせた船型を設定",null,null," 運搬船積載量","（m3/隻）",{"$f":"KEISAN(\"アンモニア\",P15,\"タンク容量\",P7,\"外貿\")","v":0},{"$f":"KEISAN(\"アンモニア\",Q15,\"タンク容量\",Q7,\"外貿\")","v":0},{"$f":"KEISAN(\"アンモニア\",R15,\"タンク容量\",R7,\"外貿\")","v":17099},{"$f":"KEISAN(\"アンモニア\",S15,\"タンク容量\",S7,\"外貿\")","v":0},{"$f":"KEISAN(\"アンモニア\",T15,\"タンク容量\",T7,\"外貿\")","v":34198},{"$f":"KEISAN(\"アンモニア\",U15,\"タンク容量\",U7,\"外貿\")","v":34198}," ②港湾施設能力及び対象船舶一覧より、需要量に合わせた船型を設定"]
[null,null,null,"（t/隻）",{"$f":"E9*E8","v":0},0,11664.434108527132,0,23328.868217054263,23328.868217054263," ③=②×①",null,null,null,"（t/隻）",{"$f":"P9*P8","v":0},0,11664.434108527132,0,23328.868217054263,23328.868217054263," ③=②×①"]
[null,null,null,"(GT)",{"$f":"KEISAN(\"アンモニア\",E15,\"総トン数\",E7,\"外貿\")","v":0},{"$f":"KEISAN(\"アンモニア\",F15,\"総トン数\",F7,\"外貿\")","v":0},{"$f":"KEISAN(\"アンモニア\",G15,\"総トン数\",G7,\"外貿\")","v":10000},{"$f":"KEISAN(\"アンモニア\",H15,\"総トン数\",H7,\"外貿\")","v":0},{"$f":"KEISAN(\"アンモニア\",I15,\"総トン数\",I7,\"外貿\")","v":20000},{"$f":"KEISAN(\"アンモニア\",J15,\"総トン数\",J7,\"外貿\")","v":20000},"　港湾施設能力及び対象船舶一覧より、需要量に合わせた船型を設定",null,null,null,"(GT)",{"$f":"KEISAN(\"アンモニア\",P15,\"総トン数\",P7,\"外貿\")","v":0},{"$f":"KEISAN(\"アンモニア\",Q15,\"総トン数\",Q7,\"外貿\")","v":0},{"$f":"KEISAN(\"アンモニア\",R15,\"総トン数\",R7,\"外貿\")","v":10000},{"$f":"KEISAN(\"アンモニア\",S15,\"総トン数\",S7,\"外貿\")","v":0},{"$f":"KEISAN(\"アンモニア\",T15,\"総トン数\",T7,\"外貿\")","v":20000},{"$f":"KEISAN(\"アンモニア\",U15,\"総トン数\",U7,\"外貿\")","v":20000},"　港湾施設能力及び対象船舶一覧より、需要量に合わせた船型を設定"]
[null,null,null,"(DWT)",{"$f":"E11/0.8447","v":0},0,11838.522552385462,0,23677.045104770925,23677.045104770925,"　LPG船のDWTとGTの関係：DWT=GT/0.8447 より （※1）",null,null,null,"(DWT)",{"$f":"P11/0.8447","v":0},0,11838.522552385462,0,23677.045104770925,23677.045104770925,"　LPG船のDWTとGTの関係：DWT=GT/0.8447 より （※1）"]
[null,null," 船速（外航）","（ノット）",14,14,14,14,14,14," ④ 国土交通省検討資料より",null,null," 船速（外航）","（ノット）",14,14,14,14,14,14," ④ 国土交通省検討資料より"]
[null,null," 海上輸送費用原単位","（千円/日･隻）",{"$f":"45.432*E11^(0.4019)","v":0},0,1840.6103325455917,0,2431.9005499007585,2431.9005499007585," ⑤ 海上輸送費用原単位算定式より （※2）",null,null," 海上輸送費用原単位","（千円/日･隻）",{"$f":"45.432*P11^(0.4019)","v":0},{"$f":"45.432*Q11^(0.4019)","v":0},1840.6103325455917,0,2431.9005499007585,2431.9005499007585," ⑤ 海上輸送費用原単位算定式より （※2）"]
[null,null," 月間需要量","（t/ピーク月）",{"$f":"①需要!$I$30/12*④海上輸送網入力!$C$59","v":0},{"$f":"①需要!$I$62/12*④海上輸送網入力!$C$59","v":0},{"$f":"①需要!$I$94/12*④海上輸送網入力!$C$59","v":7968.8923956989256},{"$f":"①需要!$I$126/12*④海上輸送網入力!$C$59","v":0},{"$f":"①需要!$I$158/12*④海上輸送網入力!$C$59","v":16256.433220165782},{"$f":"①需要!$I$190/12*④海上輸送網入力!$C$59","v":16748.404517670697}," ⑥",null,null," 月間需要量","（t/その他月）",{"$f":"①需要!$I$30/12*④海上輸送網入力!$C$60","v":0},{"$f":"①需要!$I$62/12*④海上輸送網入力!$C$60","v":0},{"$f":"①需要!$I$94/12*④海上輸送網入力!$C$60","v":6500.9385333333348},{"$f":"①需要!$I$126/12*④海上輸送網入力!$C$60","v":0},{"$f":"①需要!$I$158/12*④海上輸送網入力!$C$60","v":13261.827100661561},{"$f":"①需要!$I$190/12*④海上輸送網入力!$C$60","v":13663.172106520833}," ⑥"]
[null,null," 月間寄港回数","（回/月）",{"$f":"IFERROR(ROUNDUP(E15/E10,0),0)","v":0},0,1,0,1,1," ⑦＝⑥／③",null,null," 月間寄港回数","（回/月）",{"$f":"IFERROR(ROUNDUP(P15/P10,0),0)","v":0},{"$f":"IFERROR(ROUNDUP(Q15/Q10,0),0)","v":0},1,0,1,1," ⑦＝⑥／③"]
[null,null," 海上輸送距離","（海里）",{"$f":"④海上輸送網入力!$C$17","v":3441},{"$f":"④海上輸送網入力!$D$17","v":3406},{"$f":"④海上輸送網入力!$E$17","v":3399},{"$f":"④海上輸送網入力!$F$17","v":3283},{"$f":"④海上輸送網入力!$G$17","v":3386},{"$f":"④海上輸送網入力!$H$17","v":3255}," ⑧　原産国オーストラリア",null,null," 海上輸送距離","（海里）",{"$f":"E17","v":3441},{"$f":"F17","v":3406},3399,3283,3386,3255," ⑧　原産国オーストラリア"]
[null,null,null,null,{"$f":"④海上輸送網入力!$C$21","v":4814},{"$f":"④海上輸送網入力!$D$21","v":4876},{"$f":"④海上輸送網入力!$E$21","v":4911},{"$f":"④海上輸送網入力!$F$21","v":4942},{"$f":"④海上輸送網入力!$G$21","v":4900},{"$f":"④海上輸送網入力!$H$21","v":5010}," ⑧　原産国アメリカ",null,null,null,null,{"$f":"E18","v":4814},4876,4911,4942,4900,5010," ⑧　原産国アメリカ"]
[null,null,null,null,{"$f":"④海上輸送網入力!$C$25","v":4092},{"$f":"④海上輸送網入力!$D$25","v":4157},{"$f":"④海上輸送網入力!$E$25","v":4193},{"$f":"④海上輸送網入力!$F$25","v":4223},{"$f":"④海上輸送網入力!$G$25","v":4181},{"$f":"④海上輸送網入力!$H$25","v":4288}," ⑧　原産国カナダ",null,null,null,null,4092,4157,4193,4223,4181,4288," ⑧　原産国カナダ"]
[null,null,null,null,{"$f":"④海上輸送網入力!$C$29","v":9420},{"$f":"④海上輸送網入力!$D$29","v":9491},{"$f":"④海上輸送網入力!$E$29","v":9526},{"$f":"④海上輸送網入力!$F$29","v":9557},{"$f":"④海上輸送網入力!$G$29","v":9515},{"$f":"④海上輸送網入力!$H$29","v":9616}," ⑧　原産国チリ",null,null,null,null,9420,9491,9526,9557,9515,9616," ⑧　原産国チリ"]
[null,null,null,null,{"$f":"④海上輸送網入力!$C$33","v":6138},{"$f":"④海上輸送網入力!$D$33","v":6104},{"$f":"④海上輸送網入力!$E$33","v":6096},{"$f":"④海上輸送網入力!$F$33","v":5981},{"$f":"④海上輸送網入力!$G$33","v":6084},{"$f":"④海上輸送網入力!$H$33","v":5953}," ⑧　原産国オマーン",null,null,null,null,6138,6104,6096,5981,6084,5953," ⑧　原産国オマーン"]
[null,null,null,null,{"$f":"④海上輸送網入力!$C$37","v":9166},{"$f":"④海上輸送網入力!$D$37","v":9132},{"$f":"④海上輸送網入力!$E$37","v":9124},{"$f":"④海上輸送網入力!$F$37","v":9009},{"$f":"④海上輸送網入力!$G$37","v":9112},{"$f":"④海上輸送網入力!$H$37","v":8892}," ⑧　原産国ナミビア",null,null,null,null,9166,9132,9124,9009,9112,8892," ⑧　原産国ナミビア"]
[null,null,"シナリオ設定","（％）",{"$f":"'直送方式（ｼﾅﾘｵ1）_水素'!E23","v":0.5},{"$f":"'直送方式（ｼﾅﾘｵ1）_水素'!F23","v":0.5},{"$f":"'直送方式（ｼﾅﾘｵ1）_水素'!G23","v":0.5},{"$f":"'直送方式（ｼﾅﾘｵ1）_水素'!H23","v":0.5},{"$f":"'直送方式（ｼﾅﾘｵ1）_水素'!I23","v":0.5},{"$f":"'直送方式（ｼﾅﾘｵ1）_水素'!J23","v":0.5}," ⑨　原産国オーストラリア",null,null,"シナリオ設定","（％）",{"$f":"E23","v":0.5},0.5,0.5,0.5,0.5,0.5," ⑨　原産国オーストラリア"]
[null,null,null,null,{"$f":"'直送方式（ｼﾅﾘｵ1）_水素'!E24","v":0},{"$f":"'直送方式（ｼﾅﾘｵ1）_水素'!F24","v":0},{"$f":"'直送方式（ｼﾅﾘｵ1）_水素'!G24","v":0},{"$f":"'直送方式（ｼﾅﾘｵ1）_水素'!H24","v":0},{"$f":"'直送方式（ｼﾅﾘｵ1）_水素'!I24","v":0},{"$f":"'直送方式（ｼﾅﾘｵ1）_水素'!J24","v":0}," ⑨　原産国アメリカ",null,null,null,null,{"$f":"E24","v":0},0,0,0,0,0," ⑨　原産国アメリカ"]
[null,null,null,null,{"$f":"'直送方式（ｼﾅﾘｵ1）_水素'!E25","v":0},{"$f":"'直送方式（ｼﾅﾘｵ1）_水素'!F25","v":0},{"$f":"'直送方式（ｼﾅﾘｵ1）_水素'!G25","v":0},{"$f":"'直送方式（ｼﾅﾘｵ1）_水素'!H25","v":0},{"$f":"'直送方式（ｼﾅﾘｵ1）_水素'!I25","v":0},{"$f":"'直送方式（ｼﾅﾘｵ1）_水素'!J25","v":0}," ⑨　原産国カナダ",null,null,null,null,0,0,0,0,0,0," ⑨　原産国カナダ"]
[null,null,null,null,{"$f":"'直送方式（ｼﾅﾘｵ1）_水素'!E26","v":0.5},{"$f":"'直送方式（ｼﾅﾘｵ1）_水素'!F26","v":0.5},{"$f":"'直送方式（ｼﾅﾘｵ1）_水素'!G26","v":0.5},{"$f":"'直送方式（ｼﾅﾘｵ1）_水素'!H26","v":0.5},{"$f":"'直送方式（ｼﾅﾘｵ1）_水素'!I26","v":0.5},{"$f":"'直送方式（ｼﾅﾘｵ1）_水素'!J26","v":0.5}," ⑨　原産国チリ",null,null,null,null,0.5,0.5,0.5,0.5,0.5,0.5," ⑨　原産国チリ"]
[null,null,null,null,{"$f":"'直送方式（ｼﾅﾘｵ1）_水素'!E27","v":0},{"$f":"'直送方式（ｼﾅﾘｵ1）_水素'!F27","v":0},{"$f":"'直送方式（ｼﾅﾘｵ1）_水素'!G27","v":0},{"$f":"'直送方式（ｼﾅﾘｵ1）_水素'!H27","v":0},{"$f":"'直送方式（ｼﾅﾘｵ1）_水素'!I27","v":0},{"$f":"'直送方式（ｼﾅﾘｵ1）_水素'!J27","v":0}," ⑨　原産国オマーン",null,null,null,null,0,0,0,0,0,0," ⑨　原産国オマーン"]
[null,null,null,null,{"$f":"'直送方式（ｼﾅﾘｵ1）_水素'!E28","v":0},{"$f":"'直送方式（ｼﾅﾘｵ1）_水素'!F28","v":0},{"$f":"'直送方式（ｼﾅﾘｵ1）_水素'!G28","v":0},{"$f":"'直送方式（ｼﾅﾘｵ1）_水素'!H28","v":0},{"$f":"'直送方式（ｼﾅﾘｵ1）_水素'!I28","v":0},{"$f":"'直送方式（ｼﾅﾘｵ1）_水素'!J28","v":0}," ⑨　原産国ナミビア",null,null,null,null,0,0,0,0,0,0," ⑨　原産国ナミビア"]
[null,null," 海上輸送日数","（日）",{"$f":"E17/E$13/24","v":10.241071428571429},10.136904761904761,10.116071428571429,9.7708333333333339,10.077380952380953,9.6875," ⑩＝⑧／④　原産国オーストラリア",null,null," 海上輸送日数","（日）",{"$f":"P17/P$13/24","v":10.241071428571429},{"$f":"Q17/Q$13/24","v":10.136904761904761},10.116071428571429,9.7708333333333339,10.077380952380953,9.6875," ⑩＝⑧／④　原産国オーストラリア"]
[null,null,null,null,14.327380952380951,14.511904761904761,14.616071428571429,14.708333333333334,14.583333333333334,14.910714285714285," ⑩＝⑧／④　原産国アメリカ",null,null,null,null,{"$f":"P18/P$13/24","v":14.327380952380951},14.511904761904761,14.616071428571429,14.708333333333334,14.583333333333334,14.910714285714285," ⑩＝⑧／④　原産国アメリカ"]
[null,null,null,null,12.178571428571429,12.37202380952381,12.479166666666666,12.568452380952381,12.443452380952381,12.761904761904761," ⑩＝⑧／④　原産国カナダ",null,null,null,null,12.178571428571429,12.37202380952381,12.479166666666666,12.568452380952381,12.443452380952381,12.761904761904761," ⑩＝⑧／④　原産国カナダ"]
[null,null,null,null,28.035714285714288,28.24702380952381,28.351190476190478,28.44345238095238,28.31845238095238,28.61904761904762," ⑩＝⑧／④　原産国チリ",null,null,null,null,28.035714285714288,28.24702380952381,28.351190476190478,28.44345238095238,28.31845238095238,28.61904761904762," ⑩＝⑧／④　原産国チリ"]
[null,null,null,null,18.267857142857142,18.166666666666668,18.142857142857142,17.800595238095237,18.107142857142858,17.717261904761905," ⑩＝⑧／④　原産国オマーン",null,null,null,null,18.267857142857142,18.166666666666668,18.142857142857142,17.800595238095237,18.107142857142858,17.717261904761905," ⑩＝⑧／④　原産国オマーン"]
[null,null,null,null,27.279761904761902,27.178571428571431,27.154761904761902,26.8125,27.11904761904762,26.464285714285712," ⑩＝⑧／④　原産国ナミビア",null,null,null,null,27.279761904761902,27.178571428571431,27.154761904761902,26.8125,27.11904761904762,{"$f":"U22/U$13/24","v":26.464285714285712}," ⑩＝⑧／④　原産国ナミビア"]
[null,null," 海上輸送費用","（千円/月）",{"$f":"E$14*E$16*E23*E29","v":0},0,9309.8727980989079,0,12253.594139827333,11779.518288581799," ⑪＝⑤×⑦×⑨×⑩　原産国オーストラリア",null,null," 海上輸送費用","（千円/月）",{"$f":"P$14*P$16*P23*P29","v":0},{"$f":"Q$14*Q$16*Q23*Q29","v":0},{"$f":"R$14*R$16*R23*R29","v":9309.8727980989079},0,12253.594139827333,11779.518288581799," ⑪＝⑤×⑦×⑨×⑩　原産国オーストラリア"]
[null,null,null,null,0,0,0,0,0,0," ⑪＝⑤×⑦×⑨×⑩　原産国アメリカ",null,null,null,null,{"$f":"P$14*P$16*P24*P30","v":0},0,0,0,0,0," ⑪＝⑤×⑦×⑨×⑩　原産国アメリカ"]
[null,null,null,null,0,0,0,0,0,0," ⑪＝⑤×⑦×⑨×⑩　原産国カナダ",null,null,null,null,0,0,0,0,0,0," ⑪＝⑤×⑦×⑨×⑩　原産国カナダ"]
[null,null,null,null,0,0,26091.747065222185,0,34433.829958788265,34799.338821198951," ⑪＝⑤×⑦×⑨×⑩　原産国チリ",null,null,null,null,0,0,26091.747065222185,0,34433.829958788265,34799.338821198951," ⑪＝⑤×⑦×⑨×⑩　原産国チリ"]
[null,null,null,null,0,0,0,0,0,0," ⑪＝⑤×⑦×⑨×⑩　原産国オマーン",null,null,null,null,0,0,0,0,0,0," ⑪＝⑤×⑦×⑨×⑩　原産国オマーン"]
[null,null,null,null,0,0,0,0,0,0," ⑪＝⑤×⑦×⑨×⑩　原産国ナミビア",null,null,null,null,0,0,0,0,0,0," ⑪＝⑤×⑦×⑨×⑩　原産国ナミビア"]
[null,null," 海上輸送費用　合計","（億円/月）",{"$f":"SUM(E35:J40)*1000/100000000","v":1.2866790107171744},null,null,null,null,null,null,null,null," 海上輸送費用　合計","（億円/月）",{"$f":"SUM(P35:U40)*1000/100000000","v":1.2866790107171744}]
[]
[null,null,"2030年","単位","新潟港","直江津港","伏木富山港","金沢港","七尾港","敦賀港","備考",null,null,{"$f":"C43","v":"2030年"},"単位","新潟港","直江津港","伏木富山港","金沢港","七尾港","敦賀港","備考"]
[null,null," 密度","（t/m3）",0.68217054263565891,0.68217054263565891,0.68217054263565891,0.68217054263565891,0.68217054263565891,0.68217054263565891," ①",null,null," 密度","（t/m3）",0.68217054263565891,0.68217054263565891,0.68217054263565891,0.68217054263565891,0.68217054263565891,0.68217054263565891," ①"]
[null,null," 運搬船積載量","（m3/隻）",{"$f":"KEISAN(\"アンモニア\",E51,\"タンク容量\",E43,\"外貿\")","v":5130},{"$f":"KEISAN(\"アンモニア\",F51,\"タンク容量\",F43,\"外貿\")","v":1714},{"$f":"KEISAN(\"アンモニア\",G51,\"タンク容量\",G43,\"外貿\")","v":68396},{"$f":"KEISAN(\"アンモニア\",H51,\"タンク容量\",H43,\"外貿\")","v":1714},{"$f":"KEISAN(\"アンモニア\",I51,\"タンク容量\",I43,\"外貿\")","v":87000},{"$f":"KEISAN(\"アンモニア\",J51,\"タンク容量\",J43,\"外貿\")","v":87000}," ②港湾施設能力及び対象船舶一覧より、需要量に合わせた船型を設定",null,null," 運搬船積載量","（m3/隻）",{"$f":"KEISAN(\"アンモニア\",P51,\"タンク容量\",P43,\"外貿\")","v":5130},{"$f":"KEISAN(\"アンモニア\",Q51,\"タンク容量\",Q43,\"外貿\")","v":1714},{"$f":"KEISAN(\"アンモニア\",R51,\"タンク容量\",R43,\"外貿\")","v":68396},{"$f":"KEISAN(\"アンモニア\",S51,\"タンク容量\",S43,\"外貿\")","v":1714},{"$f":"KEISAN(\"アンモニア\",T51,\"タンク容量\",T43,\"外貿\")","v":87000},{"$f":"KEISAN(\"アンモニア\",U51,\"タンク容量\",U43,\"外貿\")","v":87000}," ②港湾施設能力及び対象船舶一覧より、需要量に合わせた船型を設定"]
[null,null,null,"（t/隻）",{"$f":"E45*E44","v":3499.5348837209303},1169.2403100775193,46657.736434108527,1169.2403100775193,59348.837209302328,59348.837209302328," ③=②×①",null,null,null,"（t/隻）",{"$f":"P45*P44","v":3499.5348837209303},1169.2403100775193,46657.736434108527,1169.2403100775193,{"$f":"T45*T44","v":59348.837209302328},{"$f":"U45*U44","v":59348.837209302328}," ③=②×①"]
[null,null,null,"(GT)",{"$f":"KEISAN(\"アンモニア\",E51,\"総トン数\",E43,\"外貿\")","v":3000},{"$f":"KEISAN(\"アンモニア\",F51,\"総トン数\",F43,\"外貿\")","v":999},{"$f":"KEISAN(\"アンモニア\",G51,\"総トン数\",G43,\"外貿\")","v":40000},{"$f":"KEISAN(\"アンモニア\",H51,\"総トン数\",H43,\"外貿\")","v":999},{"$f":"KEISAN(\"アンモニア\",I51,\"総トン数\",I43,\"外貿\")","v":50000},{"$f":"KEISAN(\"アンモニア\",J51,\"総トン数\",J43,\"外貿\")","v":50000},"　港湾施設能力及び対象船舶一覧より、需要量に合わせた船型を設定",null,null,null,"(GT)",{"$f":"KEISAN(\"アンモニア\",P51,\"総トン数\",P43,\"外貿\")","v":3000},{"$f":"KEISAN(\"アンモニア\",Q51,\"総トン数\",Q43,\"外貿\")","v":999},{"$f":"KEISAN(\"アンモニア\",R51,\"総トン数\",R43,\"外貿\")","v":40000},{"$f":"KEISAN(\"アンモニア\",S51,\"総トン数\",S43,\"外貿\")","v":999},{"$f":"KEISAN(\"アンモニア\",T51,\"総トン数\",T43,\"外貿\")","v":50000},{"$f":"KEISAN(\"アンモニア\",U51,\"総トン数\",U43,\"外貿\")","v":50000},"　港湾施設能力及び対象船舶一覧より、需要量に合わせた船型を設定"]
[null,null,null,"(DWT)",{"$f":"E47/0.8447","v":3551.5567657156384},1182.6684029833077,47354.09020954185,1182.6684029833077,59192.61276192731,59192.61276192731,"　LPG船のDWTとGTの関係：DWT=GT/0.8447 より （※1）",null,null,null,"(DWT)",{"$f":"P47/0.8447","v":3551.5567657156384},1182.6684029833077,47354.09020954185,1182.6684029833077,59192.61276192731,59192.61276192731,"　LPG船のDWTとGTの関係：DWT=GT/0.8447 より （※1）"]
[null,null," 船速（外航）","（ノット）",14,14,14,14,14,14," ④ 国土交通省検討資料より",null,null," 船速（外航）","（ノット）",14,14,14,14,14,14," ④ 国土交通省検討資料より"]
[null,null," 海上輸送費用原単位","（千円/日･隻）",{"$f":"45.432*E47^(0.4019)","v":1134.5323607056671},729.26811433274145,3213.140869652877,729.26811433274145,3514.6161507448396,3514.6161507448396," ⑤ 海上輸送費用原単位算定式より （※2）",null,null," 海上輸送費用原単位","（千円/日･隻）",{"$f":"45.432*P47^(0.4019)","v":1134.5323607056671},729.26811433274145,3213.140869652877,729.26811433274145,3514.6161507448396,3514.6161507448396," ⑤ 海上輸送費用原単位算定式より （※2）"]
[null,null," 月間需要量","（t/ピーク月）",{"$f":"①需要!$J$30/12*④海上輸送網入力!$C$59","v":2379.8771707218475},{"$f":"①需要!$J$62/12*④海上輸送網入力!$C$59","v":976.43009314708388},{"$f":"①需要!$J$94/12*④海上輸送網入力!$C$59","v":32916.589359275211},{"$f":"①需要!$J$126/12*④海上輸送網入力!$C$59","v":397.39927145408245},{"$f":"①需要!$J$158/12*④海上輸送網入力!$C$59","v":65427.299485450552},{"$f":"①需要!$J$190/12*④海上輸送網入力!$C$59","v":68399.038041011474}," ⑥",null,null," 月間需要量","（t/その他月）",{"$f":"①需要!$J$30/12*④海上輸送網入力!$C$60","v":1941.4787445362442},{"$f":"①需要!$J$62/12*④海上輸送網入力!$C$60","v":796.5613917778843},{"$f":"①需要!$J$94/12*④海上輸送網入力!$C$60","v":26853.007108882412},{"$f":"①需要!$J$126/12*④海上輸送網入力!$C$60","v":324.19414250201464},{"$f":"①需要!$J$158/12*④海上輸送網入力!$C$60","v":53374.90221181493},{"$f":"①需要!$J$190/12*④海上輸送網入力!$C$60","v":55799.215243983053}," ⑥"]
[null,null," 月間寄港回数","（回/月）",{"$f":"ROUNDUP(E51/E$46,0)","v":1},1,1,1,2,2," ⑦＝⑥／③",null,null," 月間寄港回数","（回/月）",{"$f":"ROUNDUP(P51/P$46,0)","v":1},{"$f":"ROUNDUP(Q51/Q$46,0)","v":1},1,1,1,{"$f":"ROUNDUP(U51/U$46,0)","v":1}," ⑦＝⑥／③"]
[null,null," 海上輸送距離","（海里）",{"$f":"④海上輸送網入力!$C$17","v":3441},{"$f":"④海上輸送網入力!$D$17","v":3406},{"$f":"④海上輸送網入力!$E$17","v":3399},{"$f":"④海上輸送網入力!$F$17","v":3283},{"$f":"④海上輸送網入力!$G$17","v":3386},{"$f":"④海上輸送網入力!$H$17","v":3255}," ⑧　原産国オーストラリア",null,null," 海上輸送距離","（海里）",{"$f":"E53","v":3441},{"$f":"F53","v":3406},3399,3283,3386,3255," ⑧　原産国オーストラリア"]
[null,null,null,null,{"$f":"④海上輸送網入力!$C$21","v":4814},{"$f":"④海上輸送網入力!$D$21","v":4876},{"$f":"④海上輸送網入力!$E$21","v":4911},{"$f":"④海上輸送網入力!$F$21","v":4942},{"$f":"④海上輸送網入力!$G$21","v":4900},{"$f":"④海上輸送網入力!$H$21","v":5010}," ⑧　原産国アメリカ",null,null,null,null,{"$f":"E54","v":4814},4876,4911,4942,4900,5010," ⑧　原産国アメリカ"]
[null,null,null,null,{"$f":"④海上輸送網入力!$C$25","v":4092},{"$f":"④海上輸送網入力!$D$25","v":4157},{"$f":"④海上輸送網入力!$E$25","v":4193},{"$f":"④海上輸送網入力!$F$25","v":4223},{"$f":"④海上輸送網入力!$G$25","v":4181},{"$f":"④海上輸送網入力!$H$25","v":4288}," ⑧　原産国カナダ",null,null,null,null,4092,4157,4193,4223,4181,4288," ⑧　原産国カナダ"]
[null,null,null,null,{"$f":"④海上輸送網入力!$C$29","v":9420},{"$f":"④海上輸送網入力!$D$29","v":9491},{"$f":"④海上輸送網入力!$E$29","v":9526},{"$f":"④海上輸送網入力!$F$29","v":9557},{"$f":"④海上輸送網入力!$G$29","v":9515},{"$f":"④海上輸送網入力!$H$29","v":9616}," ⑧　原産国チリ",null,null,null,null,9420,9491,9526,9557,9515,9616," ⑧　原産国チリ"]
[null,null,null,null,{"$f":"④海上輸送網入力!$C$33","v":6138},{"$f":"④海上輸送網入力!$D$33","v":6104},{"$f":"④海上輸送網入力!$E$33","v":6096},{"$f":"④海上輸送網入力!$F$33","v":5981},{"$f":"④海上輸送網入力!$G$33","v":6084},{"$f":"④海上輸送網入力!$H$33","v":5953}," ⑧　原産国オマーン",null,null,null,null,6138,6104,6096,5981,6084,5953," ⑧　原産国オマーン"]
[null,null,null,null,{"$f":"④海上輸送網入力!$C$37","v":9166},{"$f":"④海上輸送網入力!$D$37","v":9132},{"$f":"④海上輸送網入力!$E$37","v":9124},{"$f":"④海上輸送網入力!$F$37","v":9009},{"$f":"④海上輸送網入力!$G$37","v":9112},{"$f":"④海上輸送網入力!$H$37","v":8892}," ⑧　原産国ナミビア",null,null,null,null,9166,9132,9124,9009,9112,8892," ⑧　原産国ナミビア"]
[null,null,"シナリオ設定","（％）",{"$f":"'直送方式（ｼﾅﾘｵ1）_水素'!E59","v":0.33333333333333331},{"$f":"'直送方式（ｼﾅﾘｵ1）_水素'!F59","v":0.33333333333333331},{"$f":"'直送方式（ｼﾅﾘｵ1）_水素'!G59","v":0.33333333333333331},{"$f":"'直送方式（ｼﾅﾘｵ1）_水素'!H59","v":0.33333333333333331},{"$f":"'直送方式（ｼﾅﾘｵ1）_水素'!I59","v":0.33333333333333331},{"$f":"'直送方式（ｼﾅﾘｵ1）_水素'!J59","v":0.33333333333333331}," ⑨　原産国オーストラリア",null,null,"シナリオ設定","（％）",{"$f":"E59","v":0.33333333333333331},0.33333333333333331,0.33333333333333331,0.33333333333333331,0.33333333333333331,0.33333333333333331," ⑨　原産国オーストラリア"]
[null,null,null,null,{"$f":"'直送方式（ｼﾅﾘｵ1）_水素'!E60","v":0},{"$f":"'直送方式（ｼﾅﾘｵ1）_水素'!F60","v":0},{"$f":"'直送方式（ｼﾅﾘｵ1）_水素'!G60","v":0},{"$f":"'直送方式（ｼﾅﾘｵ1）_水素'!H60","v":0},{"$f":"'直送方式（ｼﾅﾘｵ1）_水素'!I60","v":0},{"$f":"'直送方式（ｼﾅﾘｵ1）_水素'!J60","v":0}," ⑨　原産国アメリカ",null,null,null,null,{"$f":"E60","v":0},0,0,0,0,0," ⑨　原産国アメリカ"]
[null,null,null,null,{"$f":"'直送方式（ｼﾅﾘｵ1）_水素'!E61","v":0.33333333333333331},{"$f":"'直送方式（ｼﾅﾘｵ1）_水素'!F61","v":0.33333333333333331},{"$f":"'直送方式（ｼﾅﾘｵ1）_水素'!G61","v":0.33333333333333331},{"$f":"'直送方式（ｼﾅﾘｵ1）_水素'!H61","v":0.33333333333333331},{"$f":"'直送方式（ｼﾅﾘｵ1）_水素'!I61","v":0.33333333333333331},{"$f":"'直送方式（ｼﾅﾘｵ1）_水素'!J61","v":0.33333333333333331}," ⑨　原産国カナダ",null,null,null,null,0.33333333333333331,0.33333333333333331,0.33333333333333331,0.33333333333333331,0.33333333333333331,0.33333333333333331," ⑨　原産国カナダ"]
[null,null,null,null,{"$f":"'直送方式（ｼﾅﾘｵ1）_水素'!E62","v":0.33333333333333331},{"$f":"'直送方式（ｼﾅﾘｵ1）_水素'!F62","v":0.33333333333333331},{"$f":"'直送方式（ｼﾅﾘｵ1）_水素'!G62","v":0.33333333333333331},{"$f":"'直送方式（ｼﾅﾘｵ1）_水素'!H62","v":0.33333333333333331},{"$f":"'直送方式（ｼﾅﾘｵ1）_水素'!I62","v":0.33333333333333331},{"$f":"'直送方式（ｼﾅﾘｵ1）_水素'!J62","v":0.33333333333333331}," ⑨　原産国チリ",null,null,null,null,0.33333333333333331,0.33333333333333331,0.33333333333333331,0.33333333333333331,0.33333333333333331,0.33333333333333331," ⑨　原産国チリ"]
[null,null,null,null,{"$f":"'直送方式（ｼﾅﾘｵ1）_水素'!E63","v":0},{"$f":"'直送方式（ｼﾅﾘｵ1）_水素'!F63","v":0},{"$f":"'直送方式（ｼﾅﾘｵ1）_水素'!G63","v":0},{"$f":"'直送方式（ｼﾅﾘｵ1）_水素'!H63","v":0},{"$f":"'直送方式（ｼﾅﾘｵ1）_水素'!I63","v":0},{"$f":"'直送方式（ｼﾅﾘｵ1）_水素'!J63","v":0}," ⑨　原産国オマーン",null,null,null,null,0,0,0,0,0,0," ⑨　原産国オマーン"]
[null,null,null,null,{"$f":"'直送方式（ｼﾅﾘｵ1）_水素'!E64","v":0},{"$f":"'直送方式（ｼﾅﾘｵ1）_水素'!F64","v":0},{"$f":"'直送方式（ｼﾅﾘｵ1）_水素'!G64","v":0},{"$f":"'直送方式（ｼﾅﾘｵ1）_水素'!H64","v":0},{"$f":"'直送方式（ｼﾅﾘｵ1）_水素'!I64","v":0},{"$f":"'直送方式（ｼﾅﾘｵ1）_水素'!J64","v":0}," ⑨　原産国ナミビア",null,null,null,null,0,0,0,0,0,0," ⑨　原産国ナミビア"]
[null,null," 海上輸送日数","（日）",{"$f":"E53/E$49/24","v":10.241071428571429},10.136904761904761,10.116071428571429,9.7708333333333339,10.077380952380953,9.6875," ⑩＝⑧／④　原産国オーストラリア",null,null," 海上輸送日数","（日）",{"$f":"P53/P$49/24","v":10.241071428571429},{"$f":"Q53/Q$49/24","v":10.136904761904761},10.116071428571429,9.7708333333333339,10.077380952380953,9.6875," ⑩＝⑧／④　原産国オーストラリア"]
[null,null,null,null,14.327380952380951,14.511904761904761,14.616071428571429,14.708333333333334,14.583333333333334,14.910714285714285," ⑩＝⑧／④　原産国アメリカ",null,null,null,null,{"$f":"P54/P$49/24","v":14.327380952380951},14.511904761904761,14.616071428571429,14.708333333333334,14.583333333333334,14.910714285714285," ⑩＝⑧／④　原産国アメリカ"]
[null,null,null,null,12.178571428571429,12.37202380952381,12.479166666666666,12.568452380952381,12.443452380952381,12.761904761904761," ⑩＝⑧／④　原産国カナダ",null,null,null,null,12.178571428571429,12.37202380952381,12.479166666666666,12.568452380952381,12.443452380952381,12.761904761904761," ⑩＝⑧／④　原産国カナダ"]
[null,null,null,null,28.035714285714288,28.24702380952381,28.351190476190478,28.44345238095238,28.31845238095238,28.61904761904762," ⑩＝⑧／④　原産国チリ",null,null,null,null,28.035714285714288,28.24702380952381,28.351190476190478,28.44345238095238,28.31845238095238,28.61904761904762," ⑩＝⑧／④　原産国チリ"]
[null,null,null,null,18.267857142857142,18.166666666666668,18.142857142857142,17.800595238095237,18.107142857142858,17.717261904761905," ⑩＝⑧／④　原産国オマーン",null,null,null,null,18.267857142857142,18.166666666666668,18.142857142857142,17.800595238095237,18.107142857142858,17.717261904761905," ⑩＝⑧／④　原産国オマーン"]
[null,null,null,null,27.279761904761902,27.178571428571431,27.154761904761902,26.8125,27.11904761904762,26.464285714285712," ⑩＝⑧／④　原産国ナミビア",null,null,null,null,27.279761904761902,27.178571428571431,27.154761904761902,26.8125,27.11904761904762,26.464285714285712," ⑩＝⑧／④　原産国ナミビア"]
[null,null," 海上輸送費用","（千円/月）",{"$f":"E$50*E$52*E59*E65","v":3872.9423146708336},2464.173806961624,10834.787515823538,2375.1857334864985,23612.083901631006,22698.562640227086," ⑪＝⑤×⑦×⑨×⑩　原産国オーストラリア",null,null," 海上輸送費用","（千円/月）",{"$f":"P$50*P$52*P59*P65","v":3872.9423146708336},{"$f":"Q$50*Q$52*Q59*Q65","v":2464.173806961624},10834.787515823538,2375.1857334864985,11806.041950815503,11349.281320113543," ⑪＝⑤×⑦×⑨×⑩　原産国オーストラリア"]
[null,null,null,null,0,0,0,0,0,0," ⑪＝⑤×⑦×⑨×⑩　原産国アメリカ",null,null,null,null,{"$f":"P$50*P$52*P60*P66","v":0},0,0,0,0,0," ⑪＝⑤×⑦×⑨×⑩　原産国アメリカ"]
[null,null,null,null,4605.6611309599102,3007.5074913504031,13365.773478625506,3055.257189312666,29155.972472746376,29902.131060305299," ⑪＝⑤×⑦×⑨×⑩　原産国カナダ",null,null,null,null,4605.6611309599102,3007.5074913504031,13365.773478625506,3055.257189312666,14577.986236373188,14951.065530152649," ⑪＝⑤×⑦×⑨×⑩　原産国カナダ"]
[null,null,null,null,10602.475037547008,6866.5512630278263,30365.456274120341,6914.3009609900892,66352.326734795919,67056.6446538936," ⑪＝⑤×⑦×⑨×⑩　原産国チリ",null,null,null,null,10602.475037547008,6866.5512630278263,30365.456274120341,6914.3009609900892,33176.16336739796,33528.3223269468," ⑪＝⑤×⑦×⑨×⑩　原産国チリ"]
[null,null,null,null,0,0,0,0,0,0," ⑪＝⑤×⑦×⑨×⑩　原産国オマーン",null,null,null,null,0,0,0,0,0,0," ⑪＝⑤×⑦×⑨×⑩　原産国オマーン"]
[null,null,null,null,0,0,0,0,0,0," ⑪＝⑤×⑦×⑨×⑩　原産国ナミビア",null,null,null,null,0,0,0,0,0,0," ⑪＝⑤×⑦×⑨×⑩　原産国ナミビア"]
[null,null," 海上輸送費用　合計","（億円/月）",{"$f":"SUM(E71:J76)*1000/100000000","v":3.3710779366047556},null,null,null,null,null,null,null,null," 海上輸送費用　合計","（億円/月）",{"$f":"SUM(P71:U76)*1000/100000000","v":2.1771893292867586}]
[]
[null,null,"移行期","単位","新潟港","直江津港","伏木富山港","金沢港","七尾港","敦賀港","備考",null,null,{"$f":"C79","v":"移行期"},"単位","新潟港","直江津港","伏木富山港","金沢港","七尾港","敦賀港","備考"]
[null,null," 密度","（t/m3）",0.68217054263565891,0.68217054263565891,0.68217054263565891,0.68217054263565891,0.68217054263565891,0.68217054263565891," ①",null,null," 密度","（t/m3）",0.68217054263565891,0.68217054263565891,0.68217054263565891,0.68217054263565891,0.68217054263565891,0.68217054263565891," ①"]
[null,null," 運搬船積載量","（m3/隻）",{"$f":"KEISAN(\"アンモニア\",E87,\"タンク容量\",E79,\"外貿\")","v":34198},{"$f":"KEISAN(\"アンモニア\",F87,\"タンク容量\",F79,\"外貿\")","v":34198},{"$f":"KEISAN(\"アンモニア\",G87,\"タンク容量\",G79,\"外貿\")","v":87000},{"$f":"KEISAN(\"アンモニア\",H87,\"タンク容量\",H79,\"外貿\")","v":5130},{"$f":"KEISAN(\"アンモニア\",I87,\"タンク容量\",I79,\"外貿\")","v":87000},{"$f":"KEISAN(\"アンモニア\",J87,\"タンク容量\",J79,\"外貿\")","v":87000}," ②港湾施設能力及び対象船舶一覧より、需要量に合わせた船型を設定",null,null," 運搬船積載量","（m3/隻）",{"$f":"KEISAN(\"アンモニア\",P87,\"タンク容量\",P79,\"外貿\")","v":34198},{"$f":"KEISAN(\"アンモニア\",Q87,\"タンク容量\",Q79,\"外貿\")","v":34198},{"$f":"KEISAN(\"アンモニア\",R87,\"タンク容量\",R79,\"外貿\")","v":87000},{"$f":"KEISAN(\"アンモニア\",S87,\"タンク容量\",S79,\"外貿\")","v":5130},{"$f":"KEISAN(\"アンモニア\",T87,\"タンク容量\",T79,\"外貿\")","v":87000},{"$f":"KEISAN(\"アンモニア\",U87,\"タンク容量\",U79,\"外貿\")","v":87000}," ②港湾施設能力及び対象船舶一覧より、需要量に合わせた船型を設定"]
[null,null,null,"（t/隻）",{"$f":"E81*E80","v":23328.868217054263},23328.868217054263,59348.837209302328,3499.5348837209303,59348.837209302328,59348.837209302328," ③=②×①",null,null,null,"（t/隻）",{"$f":"P81*P80","v":23328.868217054263},23328.868217054263,59348.837209302328,3499.5348837209303,{"$f":"T81*T80","v":59348.837209302328},59348.837209302328," ③=②×①"]
[null,null,null,"(GT)",{"$f":"KEISAN(\"アンモニア\",E87,\"総トン数\",E79,\"外貿\")","v":20000},{"$f":"KEISAN(\"アンモニア\",F87,\"総トン数\",F79,\"外貿\")","v":20000},{"$f":"KEISAN(\"アンモニア\",G87,\"総トン数\",G79,\"外貿\")","v":50000},{"$f":"KEISAN(\"アンモニア\",H87,\"総トン数\",H79,\"外貿\")","v":3000},{"$f":"KEISAN(\"アンモニア\",I87,\"総トン数\",I79,\"外貿\")","v":50000},{"$f":"KEISAN(\"アンモニア\",J87,\"総トン数\",J79,\"外貿\")","v":50000},"　港湾施設能力及び対象船舶一覧より、需要量に合わせた船型を設定",null,null,null,"(GT)",{"$f":"KEISAN(\"アンモニア\",P87,\"総トン数\",P79,\"外貿\")","v":20000},{"$f":"KEISAN(\"アンモニア\",Q87,\"総トン数\",Q79,\"外貿\")","v":20000},{"$f":"KEISAN(\"アンモニア\",R87,\"総トン数\",R79,\"外貿\")","v":50000},{"$f":"KEISAN(\"アンモニア\",S87,\"総トン数\",S79,\"外貿\")","v":3000},{"$f":"KEISAN(\"アンモニア\",T87,\"総トン数\",T79,\"外貿\")","v":50000},{"$f":"KEISAN(\"アンモニア\",U87,\"総トン数\",U79,\"外貿\")","v":50000},"　港湾施設能力及び対象船舶一覧より、需要量に合わせた船型を設定"]
[null,null,null,"(DWT)",{"$f":"E83/0.8447","v":23677.045104770925},23677.045104770925,59192.61276192731,3551.5567657156384,59192.61276192731,59192.61276192731,"　LPG船のDWTとGTの関係：DWT=GT/0.8447 より （※1）",null,null,null,"(DWT)",{"$f":"P83/0.8447","v":23677.045104770925},23677.045104770925,59192.61276192731,3551.5567657156384,59192.61276192731,59192.61276192731,"　LPG船のDWTとGTの関係：DWT=GT/0.8447 より （※1）"]
[null,null," 船速（外航）","（ノット）",14,14,14,14,14,14," ④ 国土交通省検討資料より",null,null," 船速（外航）","（ノット）",14,14,14,14,14,14," ④ 国土交通省検討資料より"]
[null,null," 海上輸送費用原単位","（千円/日･隻）",{"$f":"45.432*E83^(0.4019)","v":2431.9005499007585},2431.9005499007585,3514.6161507448396,1134.5323607056671,3514.6161507448396,3514.6161507448396," ⑤ 海上輸送費用原単位算定式より （※2）",null,null," 海上輸送費用原単位","（千円/日･隻）",{"$f":"45.432*P83^(0.4019)","v":2431.9005499007585},{"$f":"45.432*Q83^(0.4019)","v":2431.9005499007585},3514.6161507448396,1134.5323607056671,3514.6161507448396,3514.6161507448396," ⑤ 海上輸送費用原単位算定式より （※2）"]
[null,null," 月間需要量","（t/ピーク月）",{"$f":"①需要!$K$30/12*④海上輸送網入力!$C$59","v":22978.71093123261},{"$f":"①需要!$K$62/12*④海上輸送網入力!$C$59","v":19702.184836456901},{"$f":"①需要!$K$94/12*④海上輸送網入力!$C$59","v":80436.514684082766},{"$f":"①需要!$K$126/12*④海上輸送網入力!$C$59","v":13159.911036556032},{"$f":"①需要!$K$158/12*④海上輸送網入力!$C$59","v":135097.2914377994},{"$f":"①需要!$K$190/12*④海上輸送網入力!$C$59","v":141285.34650042426}," ⑥",null,null," 月間需要量","（t/その他月）",{"$f":"①需要!$K$30/12*④海上輸送網入力!$C$60","v":18745.79049653187},{"$f":"①需要!$K$62/12*④海上輸送網入力!$C$60","v":16072.83499816221},{"$f":"①需要!$K$94/12*④海上輸送網入力!$C$60","v":65619.261979120158},{"$f":"①需要!$K$126/12*④海上輸送網入力!$C$60","v":10735.716898243081},{"$f":"①需要!$K$158/12*④海上輸送網入力!$C$60","v":110210.94827820479},{"$f":"①需要!$K$190/12*④海上輸送網入力!$C$60","v":115259.09846087244}," ⑥"]
[null,null," 月間寄港回数","（回/月）",{"$f":"ROUNDUP(E87/E82,0)","v":1},1,2,4,3,3," ⑦＝⑥／③",null,null," 月間寄港回数","（回/月）",{"$f":"ROUNDUP(P87/P82,0)","v":1},{"$f":"ROUNDUP(Q87/Q82,0)","v":1},2,4,2,2," ⑦＝⑥／③"]
[null,null," 海上輸送距離","（海里）",{"$f":"④海上輸送網入力!$C$17","v":3441},{"$f":"④海上輸送網入力!$D$17","v":3406},{"$f":"④海上輸送網入力!$E$17","v":3399},{"$f":"④海上輸送網入力!$F$17","v":3283},{"$f":"④海上輸送網入力!$G$17","v":3386},{"$f":"④海上輸送網入力!$H$17","v":3255}," ⑧　原産国オーストラリア",null,null," 海上輸送距離","（海里）",{"$f":"E89","v":3441},{"$f":"F89","v":3406},3399,3283,3386,3255," ⑧　原産国オーストラリア"]
[null,null,null,null,{"$f":"④海上輸送網入力!$C$21","v":4814},{"$f":"④海上輸送網入力!$D$21","v":4876},{"$f":"④海上輸送網入力!$E$21","v":4911},{"$f":"④海上輸送網入力!$F$21","v":4942},{"$f":"④海上輸送網入力!$G$21","v":4900},{"$f":"④海上輸送網入力!$H$21","v":5010}," ⑧　原産国アメリカ",null,null,null,null,{"$f":"E90","v":4814},4876,4911,4942,4900,5010," ⑧　原産国アメリカ"]
[null,null,null,null,{"$f":"④海上輸送網入力!$C$25","v":4092},{"$f":"④海上輸送網入力!$D$25","v":4157},{"$f":"④海上輸送網入力!$E$25","v":4193},{"$f":"④海上輸送網入力!$F$25","v":4223},{"$f":"④海上輸送網入力!$G$25","v":4181},{"$f":"④海上輸送網入力!$H$25","v":4288}," ⑧　原産国カナダ",null,null,null,null,4092,4157,4193,4223,4181,4288," ⑧　原産国カナダ"]
[null,null,null,null,{"$f":"④海上輸送網入力!$C$29","v":9420},{"$f":"④海上輸送網入力!$D$29","v":9491},{"$f":"④海上輸送網入力!$E$29","v":9526},{"$f":"④海上輸送網入力!$F$29","v":9557},{"$f":"④海上輸送網入力!$G$29","v":9515},{"$f":"④海上輸送網入力!$H$29","v":9616}," ⑧　原産国チリ",null,null,null,null,9420,9491,9526,9557,9515,9616," ⑧　原産国チリ"]
[null,null,null,null,{"$f":"④海上輸送網入力!$C$33","v":6138},{"$f":"④海上輸送網入力!$D$33","v":6104},{"$f":"④海上輸送網入力!$E$33","v":6096},{"$f":"④海上輸送網入力!$F$33","v":5981},{"$f":"④海上輸送網入力!$G$33","v":6084},{"$f":"④海上輸送網入力!$H$33","v":5953}," ⑧　原産国オマーン",null,null,null,null,6138,6104,6096,5981,6084,5953," ⑧　原産国オマーン"]
[null,null,null,null,{"$f":"④海上輸送網入力!$C$37","v":9166},{"$f":"④海上輸送網入力!$D$37","v":9132},{"$f":"④海上輸送網入力!$E$37","v":9124},{"$f":"④海上輸送網入力!$F$37","v":9009},{"$f":"④海上輸送網入力!$G$37","v":9112},{"$f":"④海上輸送網入力!$H$37","v":8892}," ⑧　原産国ナミビア",null,null,null,null,9166,9132,9124,9009,9112,8892," ⑧　原産国ナミビア"]
[null,null,"シナリオ設定","（％）",{"$f":"'直送方式（ｼﾅﾘｵ1）_水素'!E95","v":0.25},{"$f":"'直送方式（ｼﾅﾘｵ1）_水素'!F95","v":0.25},{"$f":"'直送方式（ｼﾅﾘｵ1）_水素'!G95","v":0.25},{"$f":"'直送方式（ｼﾅﾘｵ1）_水素'!H95","v":0.25},{"$f":"'直送方式（ｼﾅﾘｵ1）_水素'!I95","v":0.25},{"$f":"'直送方式（ｼﾅﾘｵ1）_水素'!J95","v":0.25}," ⑨　原産国オーストラリア",null,null,"シナリオ設定","（％）",{"$f":"E95","v":0.25},0.25,0.25,0.25,0.25,0.25," ⑨　原産国オーストラリア"]
[null,null,null,null,{"$f":"'直送方式（ｼﾅﾘｵ1）_水素'!E96","v":0.25},{"$f":"'直送方式（ｼﾅﾘｵ1）_水素'!F96","v":0.25},{"$f":"'直送方式（ｼﾅﾘｵ1）_水素'!G96","v":0.25},{"$f":"'直送方式（ｼﾅﾘｵ1）_水素'!H96","v":0.25},{"$f":"'直送方式（ｼﾅﾘｵ1）_水素'!I96","v":0.25},{"$f":"'直送方式（ｼﾅﾘｵ1）_水素'!J96","v":0.25}," ⑨　原産国アメリカ",null,null,null,null,{"$f":"E96","v":0.25},0.25,0.25,0.25,0.25,0.25," ⑨　原産国アメリカ"]
[null,null,null,null,{"$f":"'直送方式（ｼﾅﾘｵ1）_水素'!E97","v":0.25},{"$f":"'直送方式（ｼﾅﾘｵ1）_水素'!F97","v":0.25},{"$f":"'直送方式（ｼﾅﾘｵ1）_水素'!G97","v":0.25},{"$f":"'直送方式（ｼﾅﾘｵ1）_水素'!H97","v":0.25},{"$f":"'直送方式（ｼﾅﾘｵ1）_水素'!I97","v":0.25},{"$f":"'直送方式（ｼﾅﾘｵ1）_水素'!J97","v":0.25}," ⑨　原産国カナダ",null,null,null,null,0.25,0.25,0.25,0.25,0.25,0.25," ⑨　原産国カナダ"]
[null,null,null,null,{"$f":"'直送方式（ｼﾅﾘｵ1）_水素'!E98","v":0.25},{"$f":"'直送方式（ｼﾅﾘｵ1）_水素'!F98","v":0.25},{"$f":"'直送方式（ｼﾅﾘｵ1）_水素'!G98","v":0.25},{"$f":"'直送方式（ｼﾅﾘｵ1）_水素'!H98","v":0.25},{"$f":"'直送方式（ｼﾅﾘｵ1）_水素'!I98","v":0.25},{"$f":"'直送方式（ｼﾅﾘｵ1）_水素'!J98","v":0.25}," ⑨　原産国チリ",null,null,null,null,0.25,0.25,0.25,0.25,0.25,0.25," ⑨　原産国チリ"]
[null,null,null,null,{"$f":"'直送方式（ｼﾅﾘｵ1）_水素'!E99","v":0},{"$f":"'直送方式（ｼﾅﾘｵ1）_水素'!F99","v":0},{"$f":"'直送方式（ｼﾅﾘｵ1）_水素'!G99","v":0},{"$f":"'直送方式（ｼﾅﾘｵ1）_水素'!H99","v":0},{"$f":"'直送方式（ｼﾅﾘｵ1）_水素'!I99","v":0},{"$f":"'直送方式（ｼﾅﾘｵ1）_水素'!J99","v":0}," ⑨　原産国オマーン",null,null,null,null,0,0,0,0,0,0," ⑨　原産国オマーン"]
[null,null,null,null,{"$f":"'直送方式（ｼﾅﾘｵ1）_水素'!E100","v":0},{"$f":"'直送方式（ｼﾅﾘｵ1）_水素'!F100","v":0},{"$f":"'直送方式（ｼﾅﾘｵ1）_水素'!G100","v":0},{"$f":"'直送方式（ｼﾅﾘｵ1）_水素'!H100","v":0},{"$f":"'直送方式（ｼﾅﾘｵ1）_水素'!I100","v":0},{"$f":"'直送方式（ｼﾅﾘｵ1）_水素'!J100","v":0}," ⑨　原産国ナミビア",null,null,null,null,0,0,0,0,0,0," ⑨　原産国ナミビア"]
[null,null," 海上輸送日数","（日）",{"$f":"E89/E$85/24","v":10.241071428571429},10.136904761904761,10.116071428571429,9.7708333333333339,10.077380952380953,9.6875," ⑩＝⑧／④　原産国オーストラリア",null,null," 海上輸送日数","（日）",{"$f":"P89/P$85/24","v":10.241071428571429},{"$f":"Q89/Q$85/24","v":10.136904761904761},10.116071428571429,9.7708333333333339,10.077380952380953,9.6875," ⑩＝⑧／④　原産国オーストラリア"]
[null,null,null,null,14.327380952380951,14.511904761904761,14.616071428571429,14.708333333333334,14.583333333333334,14.910714285714285," ⑩＝⑧／④　原産国アメリカ",null,null,null,null,{"$f":"P90/P$85/24","v":14.327380952380951},14.511904761904761,14.616071428571429,14.708333333333334,14.583333333333334,14.910714285714285," ⑩＝⑧／④　原産国アメリカ"]
[null,null,null,null,12.178571428571429,12.37202380952381,12.479166666666666,12.568452380952381,12.443452380952381,12.761904761904761," ⑩＝⑧／④　原産国カナダ",null,null,null,null,12.178571428571429,12.37202380952381,12.479166666666666,12.568452380952381,12.443452380952381,12.761904761904761," ⑩＝⑧／④　原産国カナダ"]
[null,null,null,null,28.035714285714288,28.24702380952381,28.351190476190478,28.44345238095238,28.31845238095238,28.61904761904762," ⑩＝⑧／④　原産国チリ",null,null,null,null,28.035714285714288,28.24702380952381,28.351190476190478,28.44345238095238,28.31845238095238,28.61904761904762," ⑩＝⑧／④　原産国チリ"]
[null,null,null,null,18.267857142857142,18.166666666666668,18.142857142857142,17.800595238095237,18.107142857142858,17.717261904761905," ⑩＝⑧／④　原産国オマーン",null,null,null,null,18.267857142857142,18.166666666666668,18.142857142857142,17.800595238095237,18.107142857142858,17.717261904761905," ⑩＝⑧／④　原産国オマーン"]
[null,null,null,null,27.279761904761902,27.178571428571431,27.154761904761902,26.8125,27.11904761904762,26.464285714285712," ⑩＝⑧／④　原産国ナミビア",null,null,null,null,27.279761904761902,27.178571428571431,27.154761904761902,26.8125,27.11904761904762,26.464285714285712," ⑩＝⑧／④　原産国ナミビア"]
[null,null," 海上輸送費用","（千円/月）",{"$f":"E$86*E$88*E95*E101","v":6226.3168096789514},6162.9860661919511,17777.054012472781,11085.32660772829,26563.594389334881,25535.882970255476," ⑪＝⑤×⑦×⑨×⑩　原産国オーストラリア",null,null," 海上輸送費用","（千円/月）",{"$f":"P$86*P$88*P95*P101","v":6226.3168096789514},{"$f":"Q$86*Q$88*Q95*Q101","v":6162.9860661919511},17777.054012472781,11085.32660772829,17709.062926223254,17023.921980170318," ⑪＝⑤×⑦×⑨×⑩　原産国オーストラリア"]
[null,null,null,null,8710.6914041832224,8822.877292645906,25684.940351648671,16687.080138712521,38441.114148771681,39304.077935784924," ⑪＝⑤×⑦×⑨×⑩　原産国アメリカ",null,null,null,null,{"$f":"P$86*P$88*P96*P102","v":8710.6914041832224},8822.877292645906,25684.940351648671,16687.080138712521,25627.409432514458,26202.718623856614," ⑪＝⑤×⑦×⑨×⑩　原産国アメリカ"]
[null,null,null,null,7404.2686385371308,7521.8828764415575,21929.740357251656,14259.315950178667,32800.469031839675,33639.897442843459," ⑪＝⑤×⑦×⑨×⑩　原産国カナダ",null,null,null,null,7404.2686385371308,7521.8828764415575,21929.740357251656,14259.315950178667,21866.979354559786,22426.598295228974," ⑪＝⑤×⑦×⑨×⑩　原産国カナダ"]
[null,null,null,null,17045.017247072283,17173.488183860194,49821.775970231167,32270.01717638113,74646.367576645425,75438.725235630307," ⑪＝⑤×⑦×⑨×⑩　原産国チリ",null,null,null,null,17045.017247072283,17173.488183860194,49821.775970231167,32270.01717638113,49764.245051096943,50292.483490420207," ⑪＝⑤×⑦×⑨×⑩　原産国チリ"]
[null,null,null,null,0,0,0,0,0,0," ⑪＝⑤×⑦×⑨×⑩　原産国オマーン",null,null,null,null,0,0,0,0,0,0," ⑪＝⑤×⑦×⑨×⑩　原産国オマーン"]
[null,null,null,null,0,0,0,0,0,0," ⑪＝⑤×⑦×⑨×⑩　原産国ナミビア",null,null,null,null,0,0,0,0,0,0," ⑪＝⑤×⑦×⑨×⑩　原産国ナミビア"]
[null,null," 海上輸送費用　合計","（億円/月）",{"$f":"SUM(E107:J112)*1000/100000000","v":6.1495290781432184},null,null,null,null,null,null,null,null," 海上輸送費用　合計","（億円/月）",{"$f":"SUM(P107:U112)*1000/100000000","v":4.9949619823728666}]
[]
[null,null,"2050年","単位","新潟港","直江津港","伏木富山港","金沢港","七尾港","敦賀港","備考",null,null,{"$f":"C115","v":"2050年"},"単位","新潟港","直江津港","伏木富山港","金沢港","七尾港","敦賀港","備考"]
[null,null," 密度","（t/m3）",0.68217054263565891,0.68217054263565891,0.68217054263565891,0.68217054263565891,0.68217054263565891,0.68217054263565891," ①",null,null," 密度","（t/m3）",0.68217054263565891,0.68217054263565891,0.68217054263565891,0.68217054263565891,0.68217054263565891,0.68217054263565891," ①"]
[null,null," 運搬船積載量","（m3/隻）",{"$f":"KEISAN(\"アンモニア\",E123,\"タンク容量\",E115,\"外貿\")","v":68396},{"$f":"KEISAN(\"アンモニア\",F123,\"タンク容量\",F115,\"外貿\")","v":68396},{"$f":"KEISAN(\"アンモニア\",G123,\"タンク容量\",G115,\"外貿\")","v":87000},{"$f":"KEISAN(\"アンモニア\",H123,\"タンク容量\",H115,\"外貿\")","v":5130},{"$f":"KEISAN(\"アンモニア\",I123,\"タンク容量\",I115,\"外貿\")","v":87000},{"$f":"KEISAN(\"アンモニア\",J123,\"タンク容量\",J115,\"外貿\")","v":87000}," ②港湾施設能力及び対象船舶一覧より、需要量に合わせた船型を設定",null,null," 運搬船積載量","（m3/隻）",{"$f":"KEISAN(\"アンモニア\",P123,\"タンク容量\",P115,\"外貿\")","v":68396},{"$f":"KEISAN(\"アンモニア\",Q123,\"タンク容量\",Q115,\"外貿\")","v":68396},{"$f":"KEISAN(\"アンモニア\",R123,\"タンク容量\",R115,\"外貿\")","v":87000},{"$f":"KEISAN(\"アンモニア\",S123,\"タンク容量\",S115,\"外貿\")","v":5130},{"$f":"KEISAN(\"アンモニア\",T123,\"タンク容量\",T115,\"外貿\")","v":87000},{"$f":"KEISAN(\"アンモニア\",U123,\"タンク容量\",U115,\"外貿\")","v":87000}," ②港湾施設能力及び対象船舶一覧より、需要量に合わせた船型を設定"]
[null,null,null,"（t/隻）",{"$f":"E117*E116","v":46657.736434108527},46657.736434108527,59348.837209302328,3499.5348837209303,59348.837209302328,59348.837209302328," ③=②×①",null,null,null,"（t/隻）",{"$f":"P117*P116","v":46657.736434108527},46657.736434108527,59348.837209302328,3499.5348837209303,{"$f":"T117*T116","v":59348.837209302328},59348.837209302328," ③=②×①"]
[null,null,null,"(GT)",{"$f":"KEISAN(\"アンモニア\",E123,\"総トン数\",E115,\"外貿\")","v":40000},{"$f":"KEISAN(\"アンモニア\",F123,\"総トン数\",F115,\"外貿\")","v":40000},{"$f":"KEISAN(\"アンモニア\",G123,\"総トン数\",G115,\"外貿\")","v":50000},{"$f":"KEISAN(\"アンモニア\",H123,\"総トン数\",H115,\"外貿\")","v":3000},{"$f":"KEISAN(\"アンモニア\",I123,\"総トン数\",I115,\"外貿\")","v":50000},{"$f":"KEISAN(\"アンモニア\",J123,\"総トン数\",J115,\"外貿\")","v":50000},"　港湾施設能力及び対象船舶一覧より、需要量に合わせた船型を設定",null,null,null,"(GT)",{"$f":"KEISAN(\"アンモニア\",P123,\"総トン数\",P115,\"外貿\")","v":40000},{"$f":"KEISAN(\"アンモニア\",Q123,\"総トン数\",Q115,\"外貿\")","v":40000},{"$f":"KEISAN(\"アンモニア\",R123,\"総トン数\",R115,\"外貿\")","v":50000},{"$f":"KEISAN(\"アンモニア\",S123,\"総トン数\",S115,\"外貿\")","v":3000},{"$f":"KEISAN(\"アンモニア\",T123,\"総トン数\",T115,\"外貿\")","v":50000},{"$f":"KEISAN(\"アンモニア\",U123,\"総トン数\",U115,\"外貿\")","v":50000},"　港湾施設能力及び対象船舶一覧より、需要量に合わせた船型を設定"]
[null,null,null,"(DWT)",{"$f":"E119/0.8447","v":47354.09020954185},47354.09020954185,59192.61276192731,3551.5567657156384,59192.61276192731,59192.61276192731,"　LPG船のDWTとGTの関係：DWT=GT/0.8447 より （※1）",null,null,null,"(DWT)",{"$f":"P119/0.8447","v":47354.09020954185},47354.09020954185,59192.61276192731,3551.5567657156384,59192.61276192731,59192.61276192731,"　LPG船のDWTとGTの関係：DWT=GT/0.8447 より （※1）"]
[null,null," 船速（外航）","（ノット）",14,14,14,14,14,14," ④ 国土交通省検討資料より",null,null," 船速（外航）","（ノット）",14,14,14,14,14,14," ④ 国土交通省検討資料より"]
[null,null," 海上輸送費用原単位","（千円/日･隻）",{"$f":"45.432*E119^(0.4019)","v":3213.140869652877},3213.140869652877,3514.6161507448396,1134.5323607056671,3514.6161507448396,3514.6161507448396," ⑤ 海上輸送費用原単位算定式より （※2）",null,null," 海上輸送費用原単位","（千円/日･隻）",{"$f":"45.432*P119^(0.4019)","v":3213.140869652877},{"$f":"45.432*Q119^(0.4019)","v":3213.140869652877},3514.6161507448396,1134.5323607056671,3514.6161507448396,3514.6161507448396," ⑤ 海上輸送費用原単位算定式より （※2）"]
[null,null," 月間需要量","（t/ピーク月）",{"$f":"①需要!$L$30/12*④海上輸送網入力!$C$59","v":46033.958535852311},{"$f":"①需要!$L$62/12*④海上輸送網入力!$C$59","v":39468.150234069712},{"$f":"①需要!$L$94/12*④海上輸送網入力!$C$59","v":200755.75968335362},{"$f":"①需要!$L$126/12*④海上輸送網入力!$C$59","v":26345.334297574434},{"$f":"①需要!$L$158/12*④海上輸送網入力!$C$59","v":351502.26120089012},{"$f":"①需要!$L$190/12*④海上輸送網入力!$C$59","v":363222.29661205149}," ⑥",null,null," 月間需要量","（t/その他月）",{"$f":"①需要!$L$30/12*④海上輸送網入力!$C$60","v":37554.018805563734},{"$f":"①需要!$L$62/12*④海上輸送網入力!$C$60","v":32197.701506741087},{"$f":"①需要!$L$94/12*④海上輸送網入力!$C$60","v":163774.43553115692},{"$f":"①需要!$L$126/12*④海上輸送網入力!$C$60","v":21492.246400652832},{"$f":"①需要!$L$158/12*④海上輸送網入力!$C$60","v":286751.84466388408},{"$f":"①需要!$L$190/12*④海上輸送網入力!$C$60","v":296312.92618351575}," ⑥"]
[null,null," 月間寄港回数","（回/月）",{"$f":"ROUNDUP(E123/E118,0)","v":1},1,4,8,6,7," ⑦＝⑥／③",null,null," 月間寄港回数","（回/月）",{"$f":"ROUNDUP(P123/P118,0)","v":1},{"$f":"ROUNDUP(Q123/Q118,0)","v":1},3,7,5,5," ⑦＝⑥／③"]
[null,null," 海上輸送距離","（海里）",{"$f":"④海上輸送網入力!$C$17","v":3441},{"$f":"④海上輸送網入力!$D$17","v":3406},{"$f":"④海上輸送網入力!$E$17","v":3399},{"$f":"④海上輸送網入力!$F$17","v":3283},{"$f":"④海上輸送網入力!$G$17","v":3386},{"$f":"④海上輸送網入力!$H$17","v":3255}," ⑧　原産国オーストラリア",null,null," 海上輸送距離","（海里）",{"$f":"E125","v":3441},{"$f":"F125","v":3406},3399,3283,3386,3255," ⑧　原産国オーストラリア"]
[null,null,null,null,{"$f":"④海上輸送網入力!$C$21","v":4814},{"$f":"④海上輸送網入力!$D$21","v":4876},{"$f":"④海上輸送網入力!$E$21","v":4911},{"$f":"④海上輸送網入力!$F$21","v":4942},{"$f":"④海上輸送網入力!$G$21","v":4900},{"$f":"④海上輸送網入力!$H$21","v":5010}," ⑧　原産国アメリカ",null,null,null,null,{"$f":"E126","v":4814},4876,4911,4942,4900,5010," ⑧　原産国アメリカ"]
[null,null,null,null,{"$f":"④海上輸送網入力!$C$25","v":4092},{"$f":"④海上輸送網入力!$D$25","v":4157},{"$f":"④海上輸送網入力!$E$25","v":4193},{"$f":"④海上輸送網入力!$F$25","v":4223},{"$f":"④海上輸送網入力!$G$25","v":4181},{"$f":"④海上輸送網入力!$H$25","v":4288}," ⑧　原産国カナダ",null,null,null,null,4092,4157,4193,4223,4181,4288," ⑧　原産国カナダ"]
[null,null,null,null,{"$f":"④海上輸送網入力!$C$29","v":9420},{"$f":"④海上輸送網入力!$D$29","v":9491},{"$f":"④海上輸送網入力!$E$29","v":9526},{"$f":"④海上輸送網入力!$F$29","v":9557},{"$f":"④海上輸送網入力!$G$29","v":9515},{"$f":"④海上輸送網入力!$H$29","v":9616}," ⑧　原産国チリ",null,null,null,null,9420,9491,9526,9557,9515,9616," ⑧　原産国チリ"]
[null,null,null,null,{"$f":"④海上輸送網入力!$C$33","v":6138},{"$f":"④海上輸送網入力!$D$33","v":6104},{"$f":"④海上輸送網入力!$E$33","v":6096},{"$f":"④海上輸送網入力!$F$33","v":5981},{"$f":"④海上輸送網入力!$G$33","v":6084},{"$f":"④海上輸送網入力!$H$33","v":5953}," ⑧　原産国オマーン",null,null,null,null,6138,6104,6096,5981,6084,5953," ⑧　原産国オマーン"]
[null,null,null,null,{"$f":"④海上輸送網入力!$C$37","v":9166},{"$f":"④海上輸送網入力!$D$37","v":9132},{"$f":"④海上輸送網入力!$E$37","v":9124},{"$f":"④海上輸送網入力!$F$37","v":9009},{"$f":"④海上輸送網入力!$G$37","v":9112},{"$f":"④海上輸送網入力!$H$37","v":8892}," ⑧　原産国ナミビア",null,null,null,null,9166,9132,9124,9009,9112,8892," ⑧　原産国ナミビア"]
[null,null,"シナリオ設定","（％）",{"$f":"'直送方式（ｼﾅﾘｵ1）_水素'!E131","v":0.16666666666666666},{"$f":"'直送方式（ｼﾅﾘｵ1）_水素'!F131","v":0.16666666666666666},{"$f":"'直送方式（ｼﾅﾘｵ1）_水素'!G131","v":0.16666666666666666},{"$f":"'直送方式（ｼﾅﾘｵ1）_水素'!H131","v":0.16666666666666666},{"$f":"'直送方式（ｼﾅﾘｵ1）_水素'!I131","v":0.16666666666666666},{"$f":"'直送方式（ｼﾅﾘｵ1）_水素'!J131","v":0.16666666666666666}," ⑨　原産国オーストラリア",null,null,"シナリオ設定","（％）",{"$f":"E131","v":0.16666666666666666},0.16666666666666666,0.16666666666666666,0.16666666666666666,0.16666666666666666,0.16666666666666666," ⑨　原産国オーストラリア"]
[null,null,null,null,{"$f":"'直送方式（ｼﾅﾘｵ1）_水素'!E132","v":0.16666666666666666},{"$f":"'直送方式（ｼﾅﾘｵ1）_水素'!F132","v":0.16666666666666666},{"$f":"'直送方式（ｼﾅﾘｵ1）_水素'!G132","v":0.16666666666666666},{"$f":"'直送方式（ｼﾅﾘｵ1）_水素'!H132","v":0.16666666666666666},{"$f":"'直送方式（ｼﾅﾘｵ1）_水素'!I132","v":0.16666666666666666},{"$f":"'直送方式（ｼﾅﾘｵ1）_水素'!J132","v":0.16666666666666666}," ⑨　原産国アメリカ",null,null,null,null,{"$f":"E132","v":0.16666666666666666},0.16666666666666666,0.16666666666666666,0.16666666666666666,0.16666666666666666,0.16666666666666666," ⑨　原産国アメリカ"]
[null,null,null,null,{"$f":"'直送方式（ｼﾅﾘｵ1）_水素'!E133","v":0.16666666666666666},{"$f":"'直送方式（ｼﾅﾘｵ1）_水素'!F133","v":0.16666666666666666},{"$f":"'直送方式（ｼﾅﾘｵ1）_水素'!G133","v":0.16666666666666666},{"$f":"'直送方式（ｼﾅﾘｵ1）_水素'!H133","v":0.16666666666666666},{"$f":"'直送方式（ｼﾅﾘｵ1）_水素'!I133","v":0.16666666666666666},{"$f":"'直送方式（ｼﾅﾘｵ1）_水素'!J133","v":0.16666666666666666}," ⑨　原産国カナダ",null,null,null,null,0.16666666666666666,0.16666666666666666,0.16666666666666666,0.16666666666666666,0.16666666666666666,0.16666666666666666," ⑨　原産国カナダ"]
[null,null,null,null,{"$f":"'直送方式（ｼﾅﾘｵ1）_水素'!E134","v":0.16666666666666666},{"$f":"'直送方式（ｼﾅﾘｵ1）_水素'!F134","v":0.16666666666666666},{"$f":"'直送方式（ｼﾅﾘｵ1）_水素'!G134","v":0.16666666666666666},{"$f":"'直送方式（ｼﾅﾘｵ1）_水素'!H134","v":0.16666666666666666},{"$f":"'直送方式（ｼﾅﾘｵ1）_水素'!I134","v":0.16666666666666666},{"$f":"'直送方式（ｼﾅﾘｵ1）_水素'!J134","v":0.16666666666666666}," ⑨　原産国チリ",null,null,null,null,0.16666666666666666,0.16666666666666666,0.16666666666666666,0.16666666666666666,0.16666666666666666,0.16666666666666666," ⑨　原産国チリ"]
[null,null,null,null,{"$f":"'直送方式（ｼﾅﾘｵ1）_水素'!E135","v":0.16666666666666666},{"$f":"'直送方式（ｼﾅﾘｵ1）_水素'!F135","v":0.16666666666666666},{"$f":"'直送方式（ｼﾅﾘｵ1）_水素'!G135","v":0.16666666666666666},{"$f":"'直送方式（ｼﾅﾘｵ1）_水素'!H135","v":0.16666666666666666},{"$f":"'直送方式（ｼﾅﾘｵ1）_水素'!I135","v":0.16666666666666666},{"$f":"'直送方式（ｼﾅﾘｵ1）_水素'!J135","v":0.16666666666666666}," ⑨　原産国オマーン",null,null,null,null,0.16666666666666666,0.16666666666666666,0.16666666666666666,0.16666666666666666,0.16666666666666666,0.16666666666666666," ⑨　原産国オマーン"]
[null,null,null,null,{"$f":"'直送方式（ｼﾅﾘｵ1）_水素'!E136","v":0.16666666666666666},{"$f":"'直送方式（ｼﾅﾘｵ1）_水素'!F136","v":0.16666666666666666},{"$f":"'直送方式（ｼﾅﾘｵ1）_水素'!G136","v":0.16666666666666666},{"$f":"'直送方式（ｼﾅﾘｵ1）_水素'!H136","v":0.16666666666666666},{"$f":"'直送方式（ｼﾅﾘｵ1）_水素'!I136","v":0.16666666666666666},{"$f":"'直送方式（ｼﾅﾘｵ1）_水素'!J136","v":0.16666666666666666}," ⑨　原産国ナミビア",null,null,null,null,0.16666666666666666,0.16666666666666666,0.16666666666666666,0.16666666666666666,0.16666666666666666,0.16666666666666666," ⑨　原産国ナミビア"]
[null,null," 海上輸送日数","（日）",{"$f":"E125/E$121/24","v":10.241071428571429},{"$f":"F125/F$121/24","v":10.136904761904761},10.116071428571429,9.7708333333333339,10.077380952380953,9.6875," ⑩＝⑧／④　原産国オーストラリア",null,null," 海上輸送日数","（日）",{"$f":"P125/P$121/24","v":10.241071428571429},{"$f":"Q125/Q$121/24","v":10.136904761904761},10.116071428571429,9.7708333333333339,10.077380952380953,9.6875," ⑩＝⑧／④　原産国オーストラリア"]
[null,null,null,null,{"$f":"E126/E$121/24","v":14.327380952380951},14.511904761904761,14.616071428571429,14.708333333333334,14.583333333333334,14.910714285714285," ⑩＝⑧／④　原産国アメリカ",null,null,null,null,{"$f":"P126/P$121/24","v":14.327380952380951},14.511904761904761,14.616071428571429,14.708333333333334,14.583333333333334,14.910714285714285," ⑩＝⑧／④　原産国アメリカ"]
[null,null,null,null,12.178571428571429,12.37202380952381,12.479166666666666,12.568452380952381,12.443452380952381,12.761904761904761," ⑩＝⑧／④　原産国カナダ",null,null,null,null,12.178571428571429,12.37202380952381,12.479166666666666,12.568452380952381,12.443452380952381,12.761904761904761," ⑩＝⑧／④　原産国カナダ"]
[null,null,null,null,28.035714285714288,28.24702380952381,28.351190476190478,28.44345238095238,28.31845238095238,28.61904761904762," ⑩＝⑧／④　原産国チリ",null,null,null,null,28.035714285714288,28.24702380952381,28.351190476190478,28.44345238095238,28.31845238095238,28.61904761904762," ⑩＝⑧／④　原産国チリ"]
[null,null,null,null,18.267857142857142,18.166666666666668,18.142857142857142,17.800595238095237,18.107142857142858,17.717261904761905," ⑩＝⑧／④　原産国オマーン",null,null,null,null,18.267857142857142,18.166666666666668,18.142857142857142,17.800595238095237,18.107142857142858,17.717261904761905," ⑩＝⑧／④　原産国オマーン"]
[null,null,null,null,27.279761904761902,27.178571428571431,27.154761904761902,26.8125,27.11904761904762,26.464285714285712," ⑩＝⑧／④　原産国ナミビア",null,null,null,null,27.279761904761902,27.178571428571431,27.154761904761902,26.8125,27.11904761904762,26.464285714285712," ⑩＝⑧／④　原産国ナミビア"]
[null,null," 海上輸送費用","（千円/月）",{"$f":"E$122*E$124*E131*E137","v":5484.3341926962048},{"$f":"F$122*F$124*F131*F137","v":5428.5504970425081},23702.738683297044,14780.435476971052,35418.125852446508,39722.484620397401," ⑪＝⑤×⑦×⑨×⑩　原産国オーストラリア",null,null," 海上輸送費用","（千円/月）",{"$f":"P$122*P$124*P131*P137","v":5484.3341926962048},{"$f":"Q$122*Q$124*Q131*Q137","v":5428.5504970425081},17777.054012472781,12932.881042349669,29515.104877038761,28373.203300283862," ⑪＝⑤×⑦×⑨×⑩　原産国オーストラリア"]
[null,null,null,null,{"$f":"E$122*E$124*E132*E138","v":7672.6488821968978},7771.4657144977309,34246.587135531561,22249.440184950028,51254.818865028916,61139.67678899876," ⑪＝⑤×⑦×⑨×⑩　原産国アメリカ",null,null,null,null,{"$f":"P$122*P$124*P132*P138","v":7672.6488821968978},7771.4657144977309,25684.940351648671,19468.260161831273,42712.349054190767,43671.197706427694," ⑪＝⑤×⑦×⑨×⑩　原産国アメリカ"]
[null,null,null,null,6521.9109318549463,6625.5092237832387,29239.653809668871,19012.42126690489,43733.958709119572,52328.729355534269," ⑪＝⑤×⑦×⑨×⑩　原産国カナダ",null,null,null,null,6521.9109318549463,6625.5092237832387,21929.740357251656,16635.868608541776,36444.965590932974,37377.663825381627," ⑪＝⑤×⑦×⑨×⑩　原産国カナダ"]
[null,null,null,null,15013.783230223264,15126.944441406475,66429.034626974884,43026.689568508169,99528.490102193886,117349.1281443138," ⑪＝⑤×⑦×⑨×⑩　原産国チリ",null,null,null,null,15013.783230223264,15126.944441406475,49821.775970231167,37648.353372444646,82940.408418494917,83820.805817367014," ⑪＝⑤×⑦×⑨×⑩　原産国チリ"]
[null,null,null,null,9782.8663977824181,9728.6765220045436,42510.119156628054,26927.135116589659,63639.656729558345,72647.603977027873," ⑪＝⑤×⑦×⑨×⑩　原産国オマーン",null,null,null,null,9782.8663977824181,9728.6765220045436,31882.589367471046,23561.243227015952,53033.047274631957,51891.145697877066," ⑪＝⑤×⑦×⑨×⑩　原産国オマーン"]
[null,null,null,null,14608.952981765011,14554.763105987138,63625.709840071249,40559.531895227599,95313.042754723152,108513.77365424689," ⑪＝⑤×⑦×⑨×⑩　原産国ナミビア",null,null,null,null,14608.952981765011,14554.763105987138,47719.282380053439,35489.590408324148,79427.535628935962,77509.838324462078," ⑪＝⑤×⑦×⑨×⑩　原産国ナミビア"]
[null,null," 海上輸送費用　合計","（億円/月）",{"$f":"SUM(E143:J148)*1000/100000000","v":13.852193924361524},null,null,null,null,null,null,null,null," 海上輸送費用　合計","（億円/月）",{"$f":"SUM(P143:U148)*1000/100000000","v":11.055892508969011}]
[null,null,"（※1）「統計解析による船舶諸元に関する研究－船舶の主要諸元の計画基準（案）－」（国土技術政策総合研究所研究報告、第28号2006年3月）",null,null,null,null,null,null,null,null,null,null,"（※1）「統計解析による船舶諸元に関する研究－船舶の主要諸元の計画基準（案）－」（国土技術政策総合研究所研究報告、第28号2006年3月）"]
[null,null,"（※2）「港湾整備事業の費用対効果分析マニュアル」（令和６年６月、国土交通省港湾局）",null,null,null,null,null,null,null,null,null,null,"（※2）「港湾整備事業の費用対効果分析マニュアル」（令和６年６月、国土交通省港湾局）"]
[null,null,"貯蔵費用"]
[null,null,"液化アンモ二ア"]
[null,null,"実証期","単位","新潟港","直江津港","伏木富山港","金沢港","七尾港","敦賀港","備考"]
[null,null," 年間需要量","（t/年）",{"$f":"①需要!$I$30","v":0},{"$f":"①需要!$I$62","v":0},{"$f":"①需要!$I$94","v":83883.077849462381},{"$f":"①需要!$I$126","v":0},{"$f":"①需要!$I$158","v":171120.34968595562},{"$f":"①需要!$I$190","v":176298.99492284944}," A：実証期の需要"]
[null,null," 必要量","（１か月分）",1,1,1,1,1,1," B"]
[null,null," 月換算","（12か月/年）",12,12,12,12,12,12," C"]
[null,null," 需要ピーク係数","－",{"$f":"③輸送・貯蔵入力!$C$18","v":1.1399999999999999},{"$f":"③輸送・貯蔵入力!$C$18","v":1.1399999999999999},{"$f":"③輸送・貯蔵入力!$C$18","v":1.1399999999999999},{"$f":"③輸送・貯蔵入力!$C$18","v":1.1399999999999999},{"$f":"③輸送・貯蔵入力!$C$18","v":1.1399999999999999},{"$f":"③輸送・貯蔵入力!$C$18","v":1.1399999999999999}," D"]
[null,null," 月間需要量（ピーク月）","（t/月）",{"$f":"E155/E157*E158","v":0},{"$f":"F155/F157*F158","v":0},7968.8923956989256,0,16256.433220165782,{"$f":"J155/J157*J158","v":16748.404517670697}," E=A÷C×D"]
[null,null," 備蓄タンク容量","（t/基）",1000,1000,8000,1000,17000,17000," F（E：月間需要量（ピーク月）を踏まえ1,000トン刻みで設定　※最大110,000トン）"]
[null,null," 備蓄タンク基数","（基）",{"$f":"ROUNDUP(E159/E160,0)","v":0},{"$f":"ROUNDUP(F155/F160/F156/F157*F158,0)","v":0},{"$f":"ROUNDUP(G155/G160/G156/G157*G158,0)","v":1},{"$f":"ROUNDUP(H155/H160/H156/H157*H158,0)","v":0},{"$f":"ROUNDUP(I155/I160/I156/I157*I158,0)","v":1},{"$f":"ROUNDUP(J155/J160/J156/J157*J158,0)","v":1}," G=E÷F"]
[null,null," タンク1基あたり整備費用","（億円/基）",{"$f":"60*(E160/10000/4)^(2/3)","v":5.1299278400300912},5.1299278400300912,20.519711360120368,5.1299278400300912,33.916461579840629,33.916461579840629," H＝α万トンのタンクの整備費＝60億円×（α／4）2/3（※３）"]
[null,null," タンク整備費用","（億円）",{"$f":"E161*E162","v":0},{"$f":"F161*F162","v":0},20.519711360120368,0,33.916461579840629,33.916461579840629," I ＝G×H"]
[null,null," タンク維持管理費用","（億円）",{"$f":"E163*(0.024+0.022)","v":0},{"$f":"F163*(0.024+0.022)","v":0},0.94390672256553687,0,1.5601572326726689,1.5601572326726689,"修繕費：建設費の2.4％/年、諸経費：建設費の２.２％/年"]
[null,null," 貯蔵費用　合計","（億円）",{"$f":"SUM(E163:J164)","v":92.4168557077125}]
[]
[null,null,"2030年","単位","新潟港","直江津港","伏木富山港","金沢港","七尾港","敦賀港","備考"]
[null,null," 年間需要量","（t/年）",{"$f":"①需要!$J$30-①需要!$I$30","v":25051.338639177342},{"$f":"①需要!$J$62-①需要!$I$62","v":10278.211506811411},{"$f":"①需要!$J$94-①需要!$I$94","v":262607.33645869774},{"$f":"①需要!$J$126-①需要!$I$126","v":4183.1502258324472},{"$f":"①需要!$J$158-①需要!$I$158","v":517588.06595036603},{"$f":"①需要!$J$190-①需要!$I$190","v":543690.8791930608}," A：2030年の需要－実証期の需要（2030年までの需要分※実証期分までは整備済）"]
[null,null," 必要量","（１か月分）",1,1,1,1,1,1," B"]
[null,null," 月換算","（12か月/年）",12,12,12,12,12,12," C"]
[null,null," 需要ピーク係数","－",{"$f":"③輸送・貯蔵入力!$C$18","v":1.1399999999999999},{"$f":"③輸送・貯蔵入力!$C$18","v":1.1399999999999999},{"$f":"③輸送・貯蔵入力!$C$18","v":1.1399999999999999},{"$f":"③輸送・貯蔵入力!$C$18","v":1.1399999999999999},{"$f":"③輸送・貯蔵入力!$C$18","v":1.1399999999999999},{"$f":"③輸送・貯蔵入力!$C$18","v":1.1399999999999999}," D"]
[null,null," 月間需要量（ピーク月）","（t/月）",{"$f":"E168/E170*E171","v":2379.8771707218475},{"$f":"F168/F170*F171","v":976.43009314708388},24947.696963576283,397.39927145408245,49170.866265284771,51650.633523340774," E=A÷C×D"]
[null,null," 備蓄タンク容量","（t/基）",3000,1000,25000,1000,50000,52000," F（E：月間需要量（ピーク月）を踏まえ1,000トン刻みで設定　※最大110,000トン）"]
[null,null," 備蓄タンク基数","（基）",{"$f":"ROUNDUP(E172/E173,0)","v":1},{"$f":"ROUNDUP(F168/F173/F169/F170*F171,0)","v":1},{"$f":"ROUNDUP(G168/G173/G169/G170*G171,0)","v":1},{"$f":"ROUNDUP(H168/H173/H169/H170*H171,0)","v":1},{"$f":"ROUNDUP(I168/I173/I169/I170*I171,0)","v":1},{"$f":"ROUNDUP(J168/J173/J169/J170*J171,0)","v":1}," G=E÷F"]
[null,null," タンク1基あたり整備費用","（億円/基）",{"$f":"60*(E173/10000/4)^(2/3)","v":10.670679913470188},5.1299278400300912,43.860266073192989,5.1299278400300912,69.623832504191682,71.468305511785957," H＝α万トンのタンクの整備費＝60億円×（α／4）2/3（※３）"]
[null,null," タンク整備費用","（億円）",{"$f":"E174*E175","v":10.670679913470188},{"$f":"F174*F175","v":5.1299278400300912},43.860266073192989,5.1299278400300912,69.623832504191682,71.468305511785957," I ＝G×H"]
[null,null," タンク維持管理費用","（億円）",{"$f":"E176*(0.024+0.022)","v":0.49085127601962864},{"$f":"F176*(0.024+0.022)","v":0.23597668064138419},{"$f":"G176*(0.024+0.022)","v":2.0175722393668774},{"$f":"H176*(0.024+0.022)","v":0.23597668064138419},{"$f":"I176*(0.024+0.022)","v":3.2026962951928173},{"$f":"J176*(0.024+0.022)","v":3.287542053542154},"修繕費：建設費の2.4％/年、諸経費：建設費の２.２％/年"]
[null,null," 貯蔵費用　合計","（億円）",{"$f":"SUM(E176:J177)","v":215.35355490810525}]
[]
[]
[null,null,"移行期","単位","新潟港","直江津港","伏木富山港","金沢港","七尾港","敦賀港","備考"]
[null,null," 年間需要量","（t/年）",{"$f":"①需要!$K$30-①需要!$J$30","v":216829.82905800804},{"$f":"①需要!$K$62-①需要!$J$62","v":197113.20782431387},{"$f":"①需要!$K$94-①需要!$J$94","v":500209.74026113207},{"$f":"①需要!$K$126-①需要!$J$126","v":134342.22910633634},{"$f":"①需要!$K$158-①需要!$J$158","v":733368.33634051413},{"$f":"①需要!$K$190-①需要!$J$190","v":767224.29957276641}," A：移行期の需要－2030年の需要（移行期までの需要分※2030年分までは整備済）"]
[null,null," 必要量","（１か月分）",1,1,1,1,1,1," B"]
[null,null," 月換算","（12か月/年）",12,12,12,12,12,12," C"]
[null,null," 需要ピーク係数","－",{"$f":"③輸送・貯蔵入力!$C$18","v":1.1399999999999999},{"$f":"③輸送・貯蔵入力!$C$18","v":1.1399999999999999},{"$f":"③輸送・貯蔵入力!$C$18","v":1.1399999999999999},{"$f":"③輸送・貯蔵入力!$C$18","v":1.1399999999999999},{"$f":"③輸送・貯蔵入力!$C$18","v":1.1399999999999999},{"$f":"③輸送・貯蔵入力!$C$18","v":1.1399999999999999}," D"]
[null,null," 月間需要量（ピーク月）","（t/月）",{"$f":"E182/E184*E185","v":20598.833760510759},{"$f":"F182/F184*F185","v":18725.754743309815},47519.92532480754,12762.511765101952,69669.991952348835,72886.308459412801," E=A÷C×D"]
[null,null," 備蓄タンク容量","（t/基）",21000,19000,48000,13000,70000,73000," F（E：月間需要量（ピーク月）を踏まえ1,000トン刻みで設定　※最大110,000トン）"]
[null,null," 備蓄タンク基数","（基）",{"$f":"ROUNDUP(E186/E187,0)","v":1},{"$f":"ROUNDUP(F182/F187/F183/F184*F185,0)","v":1},{"$f":"ROUNDUP(G182/G187/G183/G184*G185,0)","v":1},{"$f":"ROUNDUP(H182/H187/H183/H184*H185,0)","v":1},{"$f":"ROUNDUP(I182/I187/I183/I184*I185,0)","v":1},{"$f":"ROUNDUP(J182/J187/J183/J184*J185,0)","v":1}," G=E÷F"]
[null,null," タンク1基あたり整備費用","（億円/基）",{"$f":"60*(E187/10000/4)^(2/3)","v":39.04727993718889},36.52697074567287,67.754594079434042,28.362215837948426,87.131786003455559,89.603814078180591," H＝α万トンのタンクの整備費＝60億円×（α／4）2/3（※３）"]
[null,null," タンク整備費用","（億円）",{"$f":"E188*E189","v":39.04727993718889},{"$f":"F188*F189","v":36.52697074567287},67.754594079434042,28.362215837948426,87.131786003455559,89.603814078180591," I ＝G×H"]
[null,null," タンク維持管理費用","（億円）",{"$f":"E190*(0.024+0.022)","v":1.7961748771106889},{"$f":"F190*(0.024+0.022)","v":1.680240654300952},{"$f":"G190*(0.024+0.022)","v":3.1167113276539657},{"$f":"H190*(0.024+0.022)","v":1.3046619285456276},{"$f":"I190*(0.024+0.022)","v":4.0080621561589558},{"$f":"J190*(0.024+0.022)","v":4.1217754475963071},"修繕費：建設費の2.4％/年、諸経費：建設費の２.２％/年"]
[null,null," 貯蔵費用　合計","（億円）",{"$f":"SUM(E190:J191)","v":364.45428707324675}]
[]
[null,null,"2050年","単位","新潟港","直江津港","伏木富山港","金沢港","七尾港","敦賀港","備考"]
[null,null," 年間需要量","（t/年）",{"$f":"①需要!$L$30-①需要!$K$30","v":242686.81689073375},{"$f":"①需要!$L$62-①需要!$K$62","v":208062.79365908226},{"$f":"①需要!$L$94-①需要!$K$94","v":1266518.3684133778},{"$f":"①需要!$L$126-①需要!$K$126","v":138793.92906335159},{"$f":"①需要!$L$158-①需要!$K$158","v":2277947.0501377974},{"$f":"①需要!$L$190-①需要!$K$190","v":2336178.4222276551}," A：2050年の需要－移行期の需要（2050年までの需要分※移行期分までは整備済）"]
[null,null," 必要量","（１か月分）",1,1,1,1,1,1," B"]
[null,null," 月換算","（12か月/年）",12,12,12,12,12,12," C"]
[null,null," 需要ピーク係数","－",{"$f":"③輸送・貯蔵入力!$C$18","v":1.1399999999999999},{"$f":"③輸送・貯蔵入力!$C$18","v":1.1399999999999999},{"$f":"③輸送・貯蔵入力!$C$18","v":1.1399999999999999},{"$f":"③輸送・貯蔵入力!$C$18","v":1.1399999999999999},{"$f":"③輸送・貯蔵入力!$C$18","v":1.1399999999999999},{"$f":"③輸送・貯蔵入力!$C$18","v":1.1399999999999999}," D"]
[null,null," 月間需要量（ピーク月）","（t/月）",{"$f":"E195/E197*E198","v":23055.247604619704},{"$f":"F195/F197*F198","v":19765.965397612814},120319.24499927089,13185.423261018401,216404.96976309075,221936.9501116272," E=A÷C×D"]
[null,null," 備蓄タンク容量","（t/基）",24000,20000,61000,14000,110000,71000," F（E：月間需要量（ピーク月）を踏まえ1,000トン刻みで設定　※最大110,000トン）"]
[null,null," 備蓄タンク基数","（基）",{"$f":"ROUNDUP(E199/E200,0)","v":1},{"$f":"ROUNDUP(F195/F200/F196/F197*F198,0)","v":1},{"$f":"ROUNDUP(G195/G200/G196/G197*G198,0)","v":2},{"$f":"ROUNDUP(H195/H200/H196/H197*H198,0)","v":1},{"$f":"ROUNDUP(I195/I200/I196/I197*I198,0)","v":2},{"$f":"ROUNDUP(J195/J200/J196/J197*J198,0)","v":4}," G=E÷F"]
[null,null," タンク1基あたり整備費用","（億円/基）",{"$f":"60*(E200/10000/4)^(2/3)","v":42.682719653880753},37.797631496846193,79.493413480670441,29.798651651378059,117.77136615809535,87.959649200427151," H＝α万トンのタンクの整備費＝60億円×（α／4）2/3（※３）"]
[null,null," タンク整備費用","（億円）",{"$f":"E201*E202","v":42.682719653880753},{"$f":"F201*F202","v":37.797631496846193},158.98682696134088,29.798651651378059,235.54273231619069,351.8385968017086," I ＝G×H"]
[null,null," タンク維持管理費用","（億円）",{"$f":"E203*(0.024+0.022)","v":1.9634051040785145},{"$f":"F203*(0.024+0.022)","v":1.738691048854925},{"$f":"G203*(0.024+0.022)","v":7.3133940402216808},{"$f":"H203*(0.024+0.022)","v":1.3707379759633906},{"$f":"I203*(0.024+0.022)","v":10.834965686544772},{"$f":"J203*(0.024+0.022)","v":16.184575452878594},"修繕費：建設費の2.4％/年、諸経費：建設費の２.２％/年"]
[null,null," 貯蔵費用　合計","（億円）",{"$f":"SUM(E203:J204)","v":896.05292818988698}]
[null,null,"（※３）国土交通省資料より、メーカーで用いられているタンク整備費用の簡易予測式（α万トンのタンクの整備費＝60億円×（α／4）2/3 ）より"]

{"sheet":"直送方式（ｼﾅﾘｵ2）_アンモニア","index":35,"n_rows":206,"n_cols":22,"rows_kept":206,"cut":false,"hidden":false,"merged":[[204,4,204,9],[164,4,164,9],[177,4,177,9],[191,4,191,9],[149,2,149,10],[149,13,149,21],[150,2,150,10],[150,13,150,21],[151,2,151,10],[148,15,148,20],[130,2,135,2],[130,3,135,3],[130,13,135,13],[130,14,135,14],[136,2,141,2],[136,3,141,3],[136,13,141,13],[136,14,141,14],[142,2,147,2],[142,3,147,3],[142,13,147,13],[142,14,147,14],[148,4,148,9],[124,14,129,14],[106,2,111,2],[106,3,111,3],[106,13,111,13],[106,14,111,14],[112,4,112,9],[116,2,119,2],[116,13,119,13],[124,2,129,2],[124,3,129,3],[124,13,129,13],[112,15,112,20],[94,2,99,2],[94,3,99,3],[94,13,99,13],[94,14,99,14],[100,2,105,2],[100,3,105,3],[100,13,105,13],[100,14,105,14],[88,14,93,14],[70,2,75,2],[70,3,75,3],[70,13,75,13],[70,14,75,14],[76,4,76,9],[80,2,83,2],[80,13,83,13],[88,2,93,2],[88,3,93,3],[88,13,93,13],[76,15,76,20],[58,2,63,2],[58,3,63,3],[58,13,63,13],[58,14,63,14],[64,2,69,2],[64,3,69,3],[64,13,69,13],[64,14,69,14],[52,14,57,14],[34,2,39,2],[34,3,39,3],[34,13,39,13],[34,14,39,14],[40,4,40,9],[44,2,47,2],[44,13,47,13],[52,2,57,2],[52,3,57,3],[52,13,57,13],[40,15,40,20],[22,2,27,2],[22,3,27,3],[22,13,27,13],[22,14,27,14],[28,2,33,2],[28,3,33,3],[28,13,33,13],[28,14,33,14],[3,2,3,10],[3,13,3,21],[8,2,11,2],[8,13,11,13],[16,2,21,2],[16,3,21,3],[16,13,21,13],[16,14,21,14]]}
[]
[null,null,"入力項目"]
[]
[null,null,"海上輸送費用　シナリオ２",null,null,null,null,null,null,null,null,null,null,"海上輸送費用　シナリオ２"]
[null,null,"液化アンモ二ア（ピーク月　※４か月）",null,null,null,null,null,null,null,null,null,null,"液化アンモ二ア（その他月　※８か月）"]
[]
[null,null,"実証期","単位","新潟港","直江津港","伏木富山港","金沢港","七尾港","敦賀港","備考",null,null,{"$f":"C7","v":"実証期"},"単位","新潟港","直江津港","伏木富山港","金沢港","七尾港","敦賀港","備考"]
[null,null," 密度","（t/m3）",0.68217054263565891,0.68217054263565891,0.68217054263565891,0.68217054263565891,0.68217054263565891,0.68217054263565891," ①",null,null," 密度","（t/m3）",0.68217054263565891,0.68217054263565891,0.68217054263565891,0.68217054263565891,0.68217054263565891,0.68217054263565891," ①"]
[null,null," 運搬船積載量","（m3/隻）",{"$f":"KEISAN(\"アンモニア\",E15,\"タンク容量\",E7,\"外貿\")","v":0},{"$f":"KEISAN(\"アンモニア\",F15,\"タンク容量\",F7,\"外貿\")","v":0},{"$f":"KEISAN(\"アンモニア\",G15,\"タンク容量\",G7,\"外貿\")","v":17099},{"$f":"KEISAN(\"アンモニア\",H15,\"タンク容量\",H7,\"外貿\")","v":0},{"$f":"KEISAN(\"アンモニア\",I15,\"タンク容量\",I7,\"外貿\")","v":34198},{"$f":"KEISAN(\"アンモニア\",J15,\"タンク容量\",J7,\"外貿\")","v":34198}," ②港湾施設能力及び対象船舶一覧より、需要量に合わせた船型を設定",null,null," 運搬船積載量","（m3/隻）",{"$f":"KEISAN(\"アンモニア\",P15,\"タンク容量\",P7,\"外貿\")","v":0},{"$f":"KEISAN(\"アンモニア\",Q15,\"タンク容量\",Q7,\"外貿\")","v":0},{"$f":"KEISAN(\"アンモニア\",R15,\"タンク容量\",R7,\"外貿\")","v":17099},{"$f":"KEISAN(\"アンモニア\",S15,\"タンク容量\",S7,\"外貿\")","v":0},{"$f":"KEISAN(\"アンモニア\",T15,\"タンク容量\",T7,\"外貿\")","v":34198},{"$f":"KEISAN(\"アンモニア\",U15,\"タンク容量\",U7,\"外貿\")","v":34198}," ②港湾施設能力及び対象船舶一覧より、需要量に合わせた船型を設定"]
[null,null,null,"（t/隻）",{"$f":"E9*E8","v":0},0,11664.434108527132,0,23328.868217054263,23328.868217054263," ③=②×①",null,null,null,"（t/隻）",{"$f":"P9*P8","v":0},0,11664.434108527132,0,23328.868217054263,23328.868217054263," ③=②×①"]
[null,null,null,"(GT)",{"$f":"KEISAN(\"アンモニア\",E15,\"総トン数\",E7,\"外貿\")","v":0},{"$f":"KEISAN(\"アンモニア\",F15,\"総トン数\",F7,\"外貿\")","v":0},{"$f":"KEISAN(\"アンモニア\",G15,\"総トン数\",G7,\"外貿\")","v":10000},{"$f":"KEISAN(\"アンモニア\",H15,\"総トン数\",H7,\"外貿\")","v":0},{"$f":"KEISAN(\"アンモニア\",I15,\"総トン数\",I7,\"外貿\")","v":20000},{"$f":"KEISAN(\"アンモニア\",J15,\"総トン数\",J7,\"外貿\")","v":20000},"　港湾施設能力及び対象船舶一覧より、需要量に合わせた船型を設定",null,null,null,"(GT)",{"$f":"KEISAN(\"アンモニア\",P15,\"総トン数\",P7,\"外貿\")","v":0},{"$f":"KEISAN(\"アンモニア\",Q15,\"総トン数\",Q7,\"外貿\")","v":0},{"$f":"KEISAN(\"アンモニア\",R15,\"総トン数\",R7,\"外貿\")","v":10000},{"$f":"KEISAN(\"アンモニア\",S15,\"総トン数\",S7,\"外貿\")","v":0},{"$f":"KEISAN(\"アンモニア\",T15,\"総トン数\",T7,\"外貿\")","v":20000},{"$f":"KEISAN(\"アンモニア\",U15,\"総トン数\",U7,\"外貿\")","v":20000},"　港湾施設能力及び対象船舶一覧より、需要量に合わせた船型を設定"]
[null,null,null,"(DWT)",{"$f":"E11/0.8447","v":0},0,11838.522552385462,0,23677.045104770925,23677.045104770925,"　LPG船のDWTとGTの関係：DWT=GT/0.8447 より （※1）",null,null,null,"(DWT)",{"$f":"P11/0.8447","v":0},0,11838.522552385462,0,23677.045104770925,23677.045104770925,"　LPG船のDWTとGTの関係：DWT=GT/0.8447 より （※1）"]
[null,null," 船速（外航）","（ノット）",14,14,14,14,14,14," ④ 国土交通省検討資料より",null,null," 船速（外航）","（ノット）",14,14,14,14,14,14," ④ 国土交通省検討資料より"]
[null,null," 海上輸送費用原単位","（千円/日･隻）",{"$f":"45.432*E11^(0.4019)","v":0},0,1840.6103325455917,0,2431.9005499007585,2431.9005499007585," ⑤ 海上輸送費用原単位算定式より （※2）",null,null," 海上輸送費用原単位","（千円/日･隻）",{"$f":"45.432*P11^(0.4019)","v":0},{"$f":"45.432*Q11^(0.4019)","v":0},1840.6103325455917,0,2431.9005499007585,2431.9005499007585," ⑤ 海上輸送費用原単位算定式より （※2）"]
[null,null," 月間需要量","（t/ピーク月）",{"$f":"①需要!$I$30/12*④海上輸送網入力!$C$59","v":0},{"$f":"①需要!$I$62/12*④海上輸送網入力!$C$59","v":0},{"$f":"①需要!$I$94/12*④海上輸送網入力!$C$59","v":7968.8923956989256},{"$f":"①需要!$I$126/12*④海上輸送網入力!$C$59","v":0},{"$f":"①需要!$I$158/12*④海上輸送網入力!$C$59","v":16256.433220165782},{"$f":"①需要!$I$190/12*④海上輸送網入力!$C$59","v":16748.404517670697}," ⑥",null,null," 月間需要量","（t/その他月）",{"$f":"①需要!$I$30/12*④海上輸送網入力!$C$60","v":0},{"$f":"①需要!$I$62/12*④海上輸送網入力!$C$60","v":0},{"$f":"①需要!$I$94/12*④海上輸送網入力!$C$60","v":6500.9385333333348},{"$f":"①需要!$I$126/12*④海上輸送網入力!$C$60","v":0},{"$f":"①需要!$I$158/12*④海上輸送網入力!$C$60","v":13261.827100661561},{"$f":"①需要!$I$190/12*④海上輸送網入力!$C$60","v":13663.172106520833}," ⑥"]
[null,null," 月間寄港回数","（回/月）",{"$f":"IFERROR(ROUNDUP(E15/E10,0),0)","v":0},0,1,0,1,1," ⑦＝⑥／③",null,null," 月間寄港回数","（回/月）",{"$f":"IFERROR(ROUNDUP(P15/P10,0),0)","v":0},{"$f":"IFERROR(ROUNDUP(Q15/Q10,0),0)","v":0},1,0,1,1," ⑦＝⑥／③"]
[null,null," 海上輸送距離","（海里）",{"$f":"④海上輸送網入力!$C$17","v":3441},{"$f":"④海上輸送網入力!$D$17","v":3406},{"$f":"④海上輸送網入力!$E$17","v":3399},{"$f":"④海上輸送網入力!$F$17","v":3283},{"$f":"④海上輸送網入力!$G$17","v":3386},{"$f":"④海上輸送網入力!$H$17","v":3255}," ⑧　原産国オーストラリア",null,null," 海上輸送距離","（海里）",{"$f":"E17","v":3441},{"$f":"F17","v":3406},3399,3283,3386,3255," ⑧　原産国オーストラリア"]
[null,null,null,null,{"$f":"④海上輸送網入力!$C$21","v":4814},{"$f":"④海上輸送網入力!$D$21","v":4876},{"$f":"④海上輸送網入力!$E$21","v":4911},{"$f":"④海上輸送網入力!$F$21","v":4942},{"$f":"④海上輸送網入力!$G$21","v":4900},{"$f":"④海上輸送網入力!$H$21","v":5010}," ⑧　原産国アメリカ",null,null,null,null,{"$f":"E18","v":4814},4876,4911,4942,4900,5010," ⑧　原産国アメリカ"]
[null,null,null,null,{"$f":"④海上輸送網入力!$C$25","v":4092},{"$f":"④海上輸送網入力!$D$25","v":4157},{"$f":"④海上輸送網入力!$E$25","v":4193},{"$f":"④海上輸送網入力!$F$25","v":4223},{"$f":"④海上輸送網入力!$G$25","v":4181},{"$f":"④海上輸送網入力!$H$25","v":4288}," ⑧　原産国カナダ",null,null,null,null,4092,4157,4193,4223,4181,4288," ⑧　原産国カナダ"]
[null,null,null,null,{"$f":"④海上輸送網入力!$C$29","v":9420},{"$f":"④海上輸送網入力!$D$29","v":9491},{"$f":"④海上輸送網入力!$E$29","v":9526},{"$f":"④海上輸送網入力!$F$29","v":9557},{"$f":"④海上輸送網入力!$G$29","v":9515},{"$f":"④海上輸送網入力!$H$29","v":9616}," ⑧　原産国チリ",null,null,null,null,9420,9491,9526,9557,9515,9616," ⑧　原産国チリ"]
[null,null,null,null,{"$f":"④海上輸送網入力!$C$33","v":6138},{"$f":"④海上輸送網入力!$D$33","v":6104},{"$f":"④海上輸送網入力!$E$33","v":6096},{"$f":"④海上輸送網入力!$F$33","v":5981},{"$f":"④海上輸送網入力!$G$33","v":6084},{"$f":"④海上輸送網入力!$H$33","v":5953}," ⑧　原産国オマーン",null,null,null,null,6138,6104,6096,5981,6084,5953," ⑧　原産国オマーン"]
[null,null,null,null,{"$f":"④海上輸送網入力!$C$37","v":9166},{"$f":"④海上輸送網入力!$D$37","v":9132},{"$f":"④海上輸送網入力!$E$37","v":9124},{"$f":"④海上輸送網入力!$F$37","v":9009},{"$f":"④海上輸送網入力!$G$37","v":9112},{"$f":"④海上輸送網入力!$H$37","v":8892}," ⑧　原産国ナミビア",null,null,null,null,9166,9132,9124,9009,9112,8892," ⑧　原産国ナミビア"]
[null,null,"シナリオ設定","（％）",1,1,1,1,1,1," ⑨　原産国オーストラリア",null,null,"シナリオ設定","（％）",{"$f":"E23","v":1},1,1,1,1,1," ⑨　原産国オーストラリア"]
[null,null,null,null,0,0,0,0,0,0," ⑨　原産国アメリカ",null,null,null,null,{"$f":"E24","v":0},0,0,0,0,0," ⑨　原産国アメリカ"]
[null,null,null,null,0,0,0,0,0,0," ⑨　原産国カナダ",null,null,null,null,0,0,0,0,0,0," ⑨　原産国カナダ"]
[null,null,null,null,0,0,0,0,0,0," ⑨　原産国チリ",null,null,null,null,0,0,0,0,0,0," ⑨　原産国チリ"]
[null,null,null,null,0,0,0,0,0,0," ⑨　原産国オマーン",null,null,null,null,0,0,0,0,0,0," ⑨　原産国オマーン"]
[null,null,null,null,0,0,0,0,0,0," ⑨　原産国ナミビア",null,null,null,null,0,0,0,0,0,0," ⑨　原産国ナミビア"]
[null,null," 海上輸送日数","（日）",{"$f":"E17/E$13/24","v":10.241071428571429},10.136904761904761,10.116071428571429,9.7708333333333339,10.077380952380953,9.6875," ⑩＝⑧／④　原産国オーストラリア",null,null," 海上輸送日数","（日）",{"$f":"P17/P$13/24","v":10.241071428571429},{"$f":"Q17/Q$13/24","v":10.136904761904761},10.116071428571429,9.7708333333333339,10.077380952380953,9.6875," ⑩＝⑧／④　原産国オーストラリア"]
[null,null,null,null,14.327380952380951,14.511904761904761,14.616071428571429,14.708333333333334,14.583333333333334,14.910714285714285," ⑩＝⑧／④　原産国アメリカ",null,null,null,null,{"$f":"P18/P$13/24","v":14.327380952380951},14.511904761904761,14.616071428571429,14.708333333333334,14.583333333333334,14.910714285714285," ⑩＝⑧／④　原産国アメリカ"]
[null,null,null,null,12.178571428571429,12.37202380952381,12.479166666666666,12.568452380952381,12.443452380952381,12.761904761904761," ⑩＝⑧／④　原産国カナダ",null,null,null,null,12.178571428571429,12.37202380952381,12.479166666666666,12.568452380952381,12.443452380952381,12.761904761904761," ⑩＝⑧／④　原産国カナダ"]
[null,null,null,null,28.035714285714288,28.24702380952381,28.351190476190478,28.44345238095238,28.31845238095238,28.61904761904762," ⑩＝⑧／④　原産国チリ",null,null,null,null,28.035714285714288,28.24702380952381,28.351190476190478,28.44345238095238,28.31845238095238,28.61904761904762," ⑩＝⑧／④　原産国チリ"]
[null,null,null,null,18.267857142857142,18.166666666666668,18.142857142857142,17.800595238095237,18.107142857142858,17.717261904761905," ⑩＝⑧／④　原産国オマーン",null,null,null,null,18.267857142857142,18.166666666666668,18.142857142857142,17.800595238095237,18.107142857142858,17.717261904761905," ⑩＝⑧／④　原産国オマーン"]
[null,null,null,null,27.279761904761902,27.178571428571431,27.154761904761902,26.8125,27.11904761904762,26.464285714285712," ⑩＝⑧／④　原産国ナミビア",null,null,null,null,27.279761904761902,27.178571428571431,27.154761904761902,26.8125,27.11904761904762,{"$f":"U22/U$13/24","v":26.464285714285712}," ⑩＝⑧／④　原産国ナミビア"]
[null,null," 海上輸送費用","（千円/月）",{"$f":"E$14*E$16*E23*E29","v":0},0,18619.745596197816,0,24507.188279654667,23559.036577163599," ⑪＝⑤×⑦×⑨×⑩　原産国オーストラリア",null,null," 海上輸送費用","（千円/月）",{"$f":"P$14*P$16*P23*P29","v":0},{"$f":"Q$14*Q$16*Q23*Q29","v":0},{"$f":"R$14*R$16*R23*R29","v":18619.745596197816},0,24507.188279654667,23559.036577163599," ⑪＝⑤×⑦×⑨×⑩　原産国オーストラリア"]
[null,null,null,null,0,0,0,0,0,0," ⑪＝⑤×⑦×⑨×⑩　原産国アメリカ",null,null,null,null,{"$f":"P$14*P$16*P24*P30","v":0},0,0,0,0,0," ⑪＝⑤×⑦×⑨×⑩　原産国アメリカ"]
[null,null,null,null,0,0,0,0,0,0," ⑪＝⑤×⑦×⑨×⑩　原産国カナダ",null,null,null,null,0,0,0,0,0,0," ⑪＝⑤×⑦×⑨×⑩　原産国カナダ"]
[null,null,null,null,0,0,0,0,0,0," ⑪＝⑤×⑦×⑨×⑩　原産国チリ",null,null,null,null,0,0,0,0,0,0," ⑪＝⑤×⑦×⑨×⑩　原産国チリ"]
[null,null,null,null,0,0,0,0,0,0," ⑪＝⑤×⑦×⑨×⑩　原産国オマーン",null,null,null,null,0,0,0,0,0,0," ⑪＝⑤×⑦×⑨×⑩　原産国オマーン"]
[null,null,null,null,0,0,0,0,0,0," ⑪＝⑤×⑦×⑨×⑩　原産国ナミビア",null,null,null,null,0,0,0,0,0,0," ⑪＝⑤×⑦×⑨×⑩　原産国ナミビア"]
[null,null," 海上輸送費用　合計","（億円/月）",{"$f":"SUM(E35:J40)*1000/100000000","v":0.66685970453016075},null,null,null,null,null,null,null,null," 海上輸送費用　合計","（億円/月）",{"$f":"SUM(P35:U40)*1000/100000000","v":0.66685970453016075}]
[]
[null,null,"2030年","単位","新潟港","直江津港","伏木富山港","金沢港","七尾港","敦賀港","備考",null,null,{"$f":"C43","v":"2030年"},"単位","新潟港","直江津港","伏木富山港","金沢港","七尾港","敦賀港","備考"]
[null,null," 密度","（t/m3）",0.68217054263565891,0.68217054263565891,0.68217054263565891,0.68217054263565891,0.68217054263565891,0.68217054263565891," ①",null,null," 密度","（t/m3）",0.68217054263565891,0.68217054263565891,0.68217054263565891,0.68217054263565891,0.68217054263565891,0.68217054263565891," ①"]
[null,null," 運搬船積載量","（m3/隻）",{"$f":"KEISAN(\"アンモニア\",E51,\"タンク容量\",E43,\"外貿\")","v":5130},{"$f":"KEISAN(\"アンモニア\",F51,\"タンク容量\",F43,\"外貿\")","v":1714},{"$f":"KEISAN(\"アンモニア\",G51,\"タンク容量\",G43,\"外貿\")","v":68396},{"$f":"KEISAN(\"アンモニア\",H51,\"タンク容量\",H43,\"外貿\")","v":1714},{"$f":"KEISAN(\"アンモニア\",I51,\"タンク容量\",I43,\"外貿\")","v":87000},{"$f":"KEISAN(\"アンモニア\",J51,\"タンク容量\",J43,\"外貿\")","v":87000}," ②港湾施設能力及び対象船舶一覧より、需要量に合わせた船型を設定",null,null," 運搬船積載量","（m3/隻）",{"$f":"KEISAN(\"アンモニア\",P51,\"タンク容量\",P43,\"外貿\")","v":5130},{"$f":"KEISAN(\"アンモニア\",Q51,\"タンク容量\",Q43,\"外貿\")","v":1714},{"$f":"KEISAN(\"アンモニア\",R51,\"タンク容量\",R43,\"外貿\")","v":68396},{"$f":"KEISAN(\"アンモニア\",S51,\"タンク容量\",S43,\"外貿\")","v":1714},{"$f":"KEISAN(\"アンモニア\",T51,\"タンク容量\",T43,\"外貿\")","v":87000},{"$f":"KEISAN(\"アンモニア\",U51,\"タンク容量\",U43,\"外貿\")","v":87000}," ②港湾施設能力及び対象船舶一覧より、需要量に合わせた船型を設定"]
[null,null,null,"（t/隻）",{"$f":"E45*E44","v":3499.5348837209303},1169.2403100775193,46657.736434108527,1169.2403100775193,59348.837209302328,59348.837209302328," ③=②×①",null,null,null,"（t/隻）",{"$f":"P45*P44","v":3499.5348837209303},1169.2403100775193,46657.736434108527,1169.2403100775193,{"$f":"T45*T44","v":59348.837209302328},{"$f":"U45*U44","v":59348.837209302328}," ③=②×①"]
[null,null,null,"(GT)",{"$f":"KEISAN(\"アンモニア\",E51,\"総トン数\",E43,\"外貿\")","v":3000},{"$f":"KEISAN(\"アンモニア\",F51,\"総トン数\",F43,\"外貿\")","v":999},{"$f":"KEISAN(\"アンモニア\",G51,\"総トン数\",G43,\"外貿\")","v":40000},{"$f":"KEISAN(\"アンモニア\",H51,\"総トン数\",H43,\"外貿\")","v":999},{"$f":"KEISAN(\"アンモニア\",I51,\"総トン数\",I43,\"外貿\")","v":50000},{"$f":"KEISAN(\"アンモニア\",J51,\"総トン数\",J43,\"外貿\")","v":50000},"　港湾施設能力及び対象船舶一覧より、需要量に合わせた船型を設定",null,null,null,"(GT)",{"$f":"KEISAN(\"アンモニア\",P51,\"総トン数\",P43,\"外貿\")","v":3000},{"$f":"KEISAN(\"アンモニア\",Q51,\"総トン数\",Q43,\"外貿\")","v":999},{"$f":"KEISAN(\"アンモニア\",R51,\"総トン数\",R43,\"外貿\")","v":40000},{"$f":"KEISAN(\"アンモニア\",S51,\"総トン数\",S43,\"外貿\")","v":999},{"$f":"KEISAN(\"アンモニア\",T51,\"総トン数\",T43,\"外貿\")","v":50000},{"$f":"KEISAN(\"アンモニア\",U51,\"総トン数\",U43,\"外貿\")","v":50000},"　港湾施設能力及び対象船舶一覧より、需要量に合わせた船型を設定"]
[null,null,null,"(DWT)",{"$f":"E47/0.8447","v":3551.5567657156384},1182.6684029833077,47354.09020954185,1182.6684029833077,59192.61276192731,59192.61276192731,"　LPG船のDWTとGTの関係：DWT=GT/0.8447 より （※1）",null,null,null,"(DWT)",{"$f":"P47/0.8447","v":3551.5567657156384},1182.6684029833077,47354.09020954185,1182.6684029833077,59192.61276192731,59192.61276192731,"　LPG船のDWTとGTの関係：DWT=GT/0.8447 より （※1）"]
[null,null," 船速（外航）","（ノット）",14,14,14,14,14,14," ④ 国土交通省検討資料より",null,null," 船速（外航）","（ノット）",14,14,14,14,14,14," ④ 国土交通省検討資料より"]
[null,null," 海上輸送費用原単位","（千円/日･隻）",{"$f":"45.432*E47^(0.4019)","v":1134.5323607056671},729.26811433274145,3213.140869652877,729.26811433274145,3514.6161507448396,3514.6161507448396," ⑤ 海上輸送費用原単位算定式より （※2）",null,null," 海上輸送費用原単位","（千円/日･隻）",{"$f":"45.432*P47^(0.4019)","v":1134.5323607056671},729.26811433274145,3213.140869652877,729.26811433274145,3514.6161507448396,3514.6161507448396," ⑤ 海上輸送費用原単位算定式より （※2）"]
[null,null," 月間需要量","（t/ピーク月）",{"$f":"①需要!$J$30/12*④海上輸送網入力!$C$59","v":2379.8771707218475},{"$f":"①需要!$J$62/12*④海上輸送網入力!$C$59","v":976.43009314708388},{"$f":"①需要!$J$94/12*④海上輸送網入力!$C$59","v":32916.589359275211},{"$f":"①需要!$J$126/12*④海上輸送網入力!$C$59","v":397.39927145408245},{"$f":"①需要!$J$158/12*④海上輸送網入力!$C$59","v":65427.299485450552},{"$f":"①需要!$J$190/12*④海上輸送網入力!$C$59","v":68399.038041011474}," ⑥",null,null," 月間需要量","（t/その他月）",{"$f":"①需要!$J$30/12*④海上輸送網入力!$C$60","v":1941.4787445362442},{"$f":"①需要!$J$62/12*④海上輸送網入力!$C$60","v":796.5613917778843},{"$f":"①需要!$J$94/12*④海上輸送網入力!$C$60","v":26853.007108882412},{"$f":"①需要!$J$126/12*④海上輸送網入力!$C$60","v":324.19414250201464},{"$f":"①需要!$J$158/12*④海上輸送網入力!$C$60","v":53374.90221181493},{"$f":"①需要!$J$190/12*④海上輸送網入力!$C$60","v":55799.215243983053}," ⑥"]
[null,null," 月間寄港回数","（回/月）",{"$f":"ROUNDUP(E51/E$46,0)","v":1},1,1,1,2,2," ⑦＝⑥／③",null,null," 月間寄港回数","（回/月）",{"$f":"ROUNDUP(P51/P$46,0)","v":1},{"$f":"ROUNDUP(Q51/Q$46,0)","v":1},1,1,1,{"$f":"ROUNDUP(U51/U$46,0)","v":1}," ⑦＝⑥／③"]
[null,null," 海上輸送距離","（海里）",{"$f":"④海上輸送網入力!$C$17","v":3441},{"$f":"④海上輸送網入力!$D$17","v":3406},{"$f":"④海上輸送網入力!$E$17","v":3399},{"$f":"④海上輸送網入力!$F$17","v":3283},{"$f":"④海上輸送網入力!$G$17","v":3386},{"$f":"④海上輸送網入力!$H$17","v":3255}," ⑧　原産国オーストラリア",null,null," 海上輸送距離","（海里）",{"$f":"E53","v":3441},{"$f":"F53","v":3406},3399,3283,3386,3255," ⑧　原産国オーストラリア"]
[null,null,null,null,{"$f":"④海上輸送網入力!$C$21","v":4814},{"$f":"④海上輸送網入力!$D$21","v":4876},{"$f":"④海上輸送網入力!$E$21","v":4911},{"$f":"④海上輸送網入力!$F$21","v":4942},{"$f":"④海上輸送網入力!$G$21","v":4900},{"$f":"④海上輸送網入力!$H$21","v":5010}," ⑧　原産国アメリカ",null,null,null,null,{"$f":"E54","v":4814},4876,4911,4942,4900,5010," ⑧　原産国アメリカ"]
[null,null,null,null,{"$f":"④海上輸送網入力!$C$25","v":4092},{"$f":"④海上輸送網入力!$D$25","v":4157},{"$f":"④海上輸送網入力!$E$25","v":4193},{"$f":"④海上輸送網入力!$F$25","v":4223},{"$f":"④海上輸送網入力!$G$25","v":4181},{"$f":"④海上輸送網入力!$H$25","v":4288}," ⑧　原産国カナダ",null,null,null,null,4092,4157,4193,4223,4181,4288," ⑧　原産国カナダ"]
[null,null,null,null,{"$f":"④海上輸送網入力!$C$29","v":9420},{"$f":"④海上輸送網入力!$D$29","v":9491},{"$f":"④海上輸送網入力!$E$29","v":9526},{"$f":"④海上輸送網入力!$F$29","v":9557},{"$f":"④海上輸送網入力!$G$29","v":9515},{"$f":"④海上輸送網入力!$H$29","v":9616}," ⑧　原産国チリ",null,null,null,null,9420,9491,9526,9557,9515,9616," ⑧　原産国チリ"]
[null,null,null,null,{"$f":"④海上輸送網入力!$C$33","v":6138},{"$f":"④海上輸送網入力!$D$33","v":6104},{"$f":"④海上輸送網入力!$E$33","v":6096},{"$f":"④海上輸送網入力!$F$33","v":5981},{"$f":"④海上輸送網入力!$G$33","v":6084},{"$f":"④海上輸送網入力!$H$33","v":5953}," ⑧　原産国オマーン",null,null,null,null,6138,6104,6096,5981,6084,5953," ⑧　原産国オマーン"]
[null,null,null,null,{"$f":"④海上輸送網入力!$C$37","v":9166},{"$f":"④海上輸送網入力!$D$37","v":9132},{"$f":"④海上輸送網入力!$E$37","v":9124},{"$f":"④海上輸送網入力!$F$37","v":9009},{"$f":"④海上輸送網入力!$G$37","v":9112},{"$f":"④海上輸送網入力!$H$37","v":8892}," ⑧　原産国ナミビア",null,null,null,null,9166,9132,9124,9009,9112,8892," ⑧　原産国ナミビア"]
[null,null,"シナリオ設定","（％）",1,1,1,1,1,1," ⑨　原産国オーストラリア",null,null,"シナリオ設定","（％）",{"$f":"E59","v":1},1,1,1,1,1," ⑨　原産国オーストラリア"]
[null,null,null,null,0,0,0,0,0,0," ⑨　原産国アメリカ",null,null,null,null,{"$f":"E60","v":0},0,0,0,0,0," ⑨　原産国アメリカ"]
[null,null,null,null,0,0,0,0,0,0," ⑨　原産国カナダ",null,null,null,null,0,0,0,0,0,0," ⑨　原産国カナダ"]
[null,null,null,null,0,0,0,0,0,0," ⑨　原産国チリ",null,null,null,null,0,0,0,0,0,0," ⑨　原産国チリ"]
[null,null,null,null,0,0,0,0,0,0," ⑨　原産国オマーン",null,null,null,null,0,0,0,0,0,0," ⑨　原産国オマーン"]
[null,null,null,null,0,0,0,0,0,0," ⑨　原産国ナミビア",null,null,null,null,0,0,0,0,0,0," ⑨　原産国ナミビア"]
[null,null," 海上輸送日数","（日）",{"$f":"E53/E$49/24","v":10.241071428571429},10.136904761904761,10.116071428571429,9.7708333333333339,10.077380952380953,9.6875," ⑩＝⑧／④　原産国オーストラリア",null,null," 海上輸送日数","（日）",{"$f":"P53/P$49/24","v":10.241071428571429},{"$f":"Q53/Q$49/24","v":10.136904761904761},10.116071428571429,9.7708333333333339,10.077380952380953,9.6875," ⑩＝⑧／④　原産国オーストラリア"]
[null,null,null,null,14.327380952380951,14.511904761904761,14.616071428571429,14.708333333333334,14.583333333333334,14.910714285714285," ⑩＝⑧／④　原産国アメリカ",null,null,null,null,{"$f":"P54/P$49/24","v":14.327380952380951},14.511904761904761,14.616071428571429,14.708333333333334,14.583333333333334,14.910714285714285," ⑩＝⑧／④　原産国アメリカ"]
[null,null,null,null,12.178571428571429,12.37202380952381,12.479166666666666,12.568452380952381,12.443452380952381,12.761904761904761," ⑩＝⑧／④　原産国カナダ",null,null,null,null,12.178571428571429,12.37202380952381,12.479166666666666,12.568452380952381,12.443452380952381,12.761904761904761," ⑩＝⑧／④　原産国カナダ"]
[null,null,null,null,28.035714285714288,28.24702380952381,28.351190476190478,28.44345238095238,28.31845238095238,28.61904761904762," ⑩＝⑧／④　原産国チリ",null,null,null,null,28.035714285714288,28.24702380952381,28.351190476190478,28.44345238095238,28.31845238095238,28.61904761904762," ⑩＝⑧／④　原産国チリ"]
[null,null,null,null,18.267857142857142,18.166666666666668,18.142857142857142,17.800595238095237,18.107142857142858,17.717261904761905," ⑩＝⑧／④　原産国オマーン",null,null,null,null,18.267857142857142,18.166666666666668,18.142857142857142,17.800595238095237,18.107142857142858,17.717261904761905," ⑩＝⑧／④　原産国オマーン"]
[null,null,null,null,27.279761904761902,27.178571428571431,27.154761904761902,26.8125,27.11904761904762,26.464285714285712," ⑩＝⑧／④　原産国ナミビア",null,null,null,null,27.279761904761902,27.178571428571431,27.154761904761902,26.8125,27.11904761904762,26.464285714285712," ⑩＝⑧／④　原産国ナミビア"]
[null,null," 海上輸送費用","（千円/月）",{"$f":"E$50*E$52*E59*E65","v":11618.826944012502},7392.5214208848729,32504.362547470624,7125.5572004594951,70836.251704893017,68095.687920681274," ⑪＝⑤×⑦×⑨×⑩　原産国オーストラリア",null,null," 海上輸送費用","（千円/月）",{"$f":"P$50*P$52*P59*P65","v":11618.826944012502},{"$f":"Q$50*Q$52*Q59*Q65","v":7392.5214208848729},32504.362547470624,7125.5572004594951,35418.125852446508,34047.843960340637," ⑪＝⑤×⑦×⑨×⑩　原産国オーストラリア"]
[null,null,null,null,0,0,0,0,0,0," ⑪＝⑤×⑦×⑨×⑩　原産国アメリカ",null,null,null,null,{"$f":"P$50*P$52*P60*P66","v":0},0,0,0,0,0," ⑪＝⑤×⑦×⑨×⑩　原産国アメリカ"]
[null,null,null,null,0,0,0,0,0,0," ⑪＝⑤×⑦×⑨×⑩　原産国カナダ",null,null,null,null,0,0,0,0,0,0," ⑪＝⑤×⑦×⑨×⑩　原産国カナダ"]
[null,null,null,null,0,0,0,0,0,0," ⑪＝⑤×⑦×⑨×⑩　原産国チリ",null,null,null,null,0,0,0,0,0,0," ⑪＝⑤×⑦×⑨×⑩　原産国チリ"]
[null,null,null,null,0,0,0,0,0,0," ⑪＝⑤×⑦×⑨×⑩　原産国オマーン",null,null,null,null,0,0,0,0,0,0," ⑪＝⑤×⑦×⑨×⑩　原産国オマーン"]
[null,null,null,null,0,0,0,0,0,0," ⑪＝⑤×⑦×⑨×⑩　原産国ナミビア",null,null,null,null,0,0,0,0,0,0," ⑪＝⑤×⑦×⑨×⑩　原産国ナミビア"]
[null,null," 海上輸送費用　合計","（億円/月）",{"$f":"SUM(E71:J76)*1000/100000000","v":1.9757320773840177},null,null,null,null,null,null,null,null," 海上輸送費用　合計","（億円/月）",{"$f":"SUM(P71:U76)*1000/100000000","v":1.2810723792561465}]
[]
[null,null,"移行期","単位","新潟港","直江津港","伏木富山港","金沢港","七尾港","敦賀港","備考",null,null,{"$f":"C79","v":"移行期"},"単位","新潟港","直江津港","伏木富山港","金沢港","七尾港","敦賀港","備考"]
[null,null," 密度","（t/m3）",0.68217054263565891,0.68217054263565891,0.68217054263565891,0.68217054263565891,0.68217054263565891,0.68217054263565891," ①",null,null," 密度","（t/m3）",0.68217054263565891,0.68217054263565891,0.68217054263565891,0.68217054263565891,0.68217054263565891,0.68217054263565891," ①"]
[null,null," 運搬船積載量","（m3/隻）",{"$f":"KEISAN(\"アンモニア\",E87,\"タンク容量\",E79,\"外貿\")","v":34198},{"$f":"KEISAN(\"アンモニア\",F87,\"タンク容量\",F79,\"外貿\")","v":34198},{"$f":"KEISAN(\"アンモニア\",G87,\"タンク容量\",G79,\"外貿\")","v":87000},{"$f":"KEISAN(\"アンモニア\",H87,\"タンク容量\",H79,\"外貿\")","v":5130},{"$f":"KEISAN(\"アンモニア\",I87,\"タンク容量\",I79,\"外貿\")","v":87000},{"$f":"KEISAN(\"アンモニア\",J87,\"タンク容量\",J79,\"外貿\")","v":87000}," ②港湾施設能力及び対象船舶一覧より、需要量に合わせた船型を設定",null,null," 運搬船積載量","（m3/隻）",{"$f":"KEISAN(\"アンモニア\",P87,\"タンク容量\",P79,\"外貿\")","v":34198},{"$f":"KEISAN(\"アンモニア\",Q87,\"タンク容量\",Q79,\"外貿\")","v":34198},{"$f":"KEISAN(\"アンモニア\",R87,\"タンク容量\",R79,\"外貿\")","v":87000},{"$f":"KEISAN(\"アンモニア\",S87,\"タンク容量\",S79,\"外貿\")","v":5130},{"$f":"KEISAN(\"アンモニア\",T87,\"タンク容量\",T79,\"外貿\")","v":87000},{"$f":"KEISAN(\"アンモニア\",U87,\"タンク容量\",U79,\"外貿\")","v":87000}," ②港湾施設能力及び対象船舶一覧より、需要量に合わせた船型を設定"]
[null,null,null,"（t/隻）",{"$f":"E81*E80","v":23328.868217054263},23328.868217054263,59348.837209302328,3499.5348837209303,59348.837209302328,59348.837209302328," ③=②×①",null,null,null,"（t/隻）",{"$f":"P81*P80","v":23328.868217054263},23328.868217054263,59348.837209302328,3499.5348837209303,{"$f":"T81*T80","v":59348.837209302328},59348.837209302328," ③=②×①"]
[null,null,null,"(GT)",{"$f":"KEISAN(\"アンモニア\",E87,\"総トン数\",E79,\"外貿\")","v":20000},{"$f":"KEISAN(\"アンモニア\",F87,\"総トン数\",F79,\"外貿\")","v":20000},{"$f":"KEISAN(\"アンモニア\",G87,\"総トン数\",G79,\"外貿\")","v":50000},{"$f":"KEISAN(\"アンモニア\",H87,\"総トン数\",H79,\"外貿\")","v":3000},{"$f":"KEISAN(\"アンモニア\",I87,\"総トン数\",I79,\"外貿\")","v":50000},{"$f":"KEISAN(\"アンモニア\",J87,\"総トン数\",J79,\"外貿\")","v":50000},"　港湾施設能力及び対象船舶一覧より、需要量に合わせた船型を設定",null,null,null,"(GT)",{"$f":"KEISAN(\"アンモニア\",P87,\"総トン数\",P79,\"外貿\")","v":20000},{"$f":"KEISAN(\"アンモニア\",Q87,\"総トン数\",Q79,\"外貿\")","v":20000},{"$f":"KEISAN(\"アンモニア\",R87,\"総トン数\",R79,\"外貿\")","v":50000},{"$f":"KEISAN(\"アンモニア\",S87,\"総トン数\",S79,\"外貿\")","v":3000},{"$f":"KEISAN(\"アンモニア\",T87,\"総トン数\",T79,\"外貿\")","v":50000},{"$f":"KEISAN(\"アンモニア\",U87,\"総トン数\",U79,\"外貿\")","v":50000},"　港湾施設能力及び対象船舶一覧より、需要量に合わせた船型を設定"]
[null,null,null,"(DWT)",{"$f":"E83/0.8447","v":23677.045104770925},23677.045104770925,59192.61276192731,3551.5567657156384,59192.61276192731,59192.61276192731,"　LPG船のDWTとGTの関係：DWT=GT/0.8447 より （※1）",null,null,null,"(DWT)",{"$f":"P83/0.8447","v":23677.045104770925},23677.045104770925,59192.61276192731,3551.5567657156384,59192.61276192731,59192.61276192731,"　LPG船のDWTとGTの関係：DWT=GT/0.8447 より （※1）"]
[null,null," 船速（外航）","（ノット）",14,14,14,14,14,14," ④ 国土交通省検討資料より",null,null," 船速（外航）","（ノット）",14,14,14,14,14,14," ④ 国土交通省検討資料より"]
[null,null," 海上輸送費用原単位","（千円/日･隻）",{"$f":"45.432*E83^(0.4019)","v":2431.9005499007585},2431.9005499007585,3514.6161507448396,1134.5323607056671,3514.6161507448396,3514.6161507448396," ⑤ 海上輸送費用原単位算定式より （※2）",null,null," 海上輸送費用原単位","（千円/日･隻）",{"$f":"45.432*P83^(0.4019)","v":2431.9005499007585},{"$f":"45.432*Q83^(0.4019)","v":2431.9005499007585},3514.6161507448396,1134.5323607056671,3514.6161507448396,3514.6161507448396," ⑤ 海上輸送費用原単位算定式より （※2）"]
[null,null," 月間需要量","（t/ピーク月）",{"$f":"①需要!$K$30/12*④海上輸送網入力!$C$59","v":22978.71093123261},{"$f":"①需要!$K$62/12*④海上輸送網入力!$C$59","v":19702.184836456901},{"$f":"①需要!$K$94/12*④海上輸送網入力!$C$59","v":80436.514684082766},{"$f":"①需要!$K$126/12*④海上輸送網入力!$C$59","v":13159.911036556032},{"$f":"①需要!$K$158/12*④海上輸送網入力!$C$59","v":135097.2914377994},{"$f":"①需要!$K$190/12*④海上輸送網入力!$C$59","v":141285.34650042426}," ⑥",null,null," 月間需要量","（t/その他月）",{"$f":"①需要!$K$30/12*④海上輸送網入力!$C$60","v":18745.79049653187},{"$f":"①需要!$K$62/12*④海上輸送網入力!$C$60","v":16072.83499816221},{"$f":"①需要!$K$94/12*④海上輸送網入力!$C$60","v":65619.261979120158},{"$f":"①需要!$K$126/12*④海上輸送網入力!$C$60","v":10735.716898243081},{"$f":"①需要!$K$158/12*④海上輸送網入力!$C$60","v":110210.94827820479},{"$f":"①需要!$K$190/12*④海上輸送網入力!$C$60","v":115259.09846087244}," ⑥"]
[null,null," 月間寄港回数","（回/月）",{"$f":"ROUNDUP(E87/E82,0)","v":1},1,2,4,3,3," ⑦＝⑥／③",null,null," 月間寄港回数","（回/月）",{"$f":"ROUNDUP(P87/P82,0)","v":1},{"$f":"ROUNDUP(Q87/Q82,0)","v":1},2,4,2,2," ⑦＝⑥／③"]
[null,null," 海上輸送距離","（海里）",{"$f":"④海上輸送網入力!$C$17","v":3441},{"$f":"④海上輸送網入力!$D$17","v":3406},{"$f":"④海上輸送網入力!$E$17","v":3399},{"$f":"④海上輸送網入力!$F$17","v":3283},{"$f":"④海上輸送網入力!$G$17","v":3386},{"$f":"④海上輸送網入力!$H$17","v":3255}," ⑧　原産国オーストラリア",null,null," 海上輸送距離","（海里）",{"$f":"E89","v":3441},{"$f":"F89","v":3406},3399,3283,3386,3255," ⑧　原産国オーストラリア"]
[null,null,null,null,{"$f":"④海上輸送網入力!$C$21","v":4814},{"$f":"④海上輸送網入力!$D$21","v":4876},{"$f":"④海上輸送網入力!$E$21","v":4911},{"$f":"④海上輸送網入力!$F$21","v":4942},{"$f":"④海上輸送網入力!$G$21","v":4900},{"$f":"④海上輸送網入力!$H$21","v":5010}," ⑧　原産国アメリカ",null,null,null,null,{"$f":"E90","v":4814},4876,4911,4942,4900,5010," ⑧　原産国アメリカ"]
[null,null,null,null,{"$f":"④海上輸送網入力!$C$25","v":4092},{"$f":"④海上輸送網入力!$D$25","v":4157},{"$f":"④海上輸送網入力!$E$25","v":4193},{"$f":"④海上輸送網入力!$F$25","v":4223},{"$f":"④海上輸送網入力!$G$25","v":4181},{"$f":"④海上輸送網入力!$H$25","v":4288}," ⑧　原産国カナダ",null,null,null,null,4092,4157,4193,4223,4181,4288," ⑧　原産国カナダ"]
[null,null,null,null,{"$f":"④海上輸送網入力!$C$29","v":9420},{"$f":"④海上輸送網入力!$D$29","v":9491},{"$f":"④海上輸送網入力!$E$29","v":9526},{"$f":"④海上輸送網入力!$F$29","v":9557},{"$f":"④海上輸送網入力!$G$29","v":9515},{"$f":"④海上輸送網入力!$H$29","v":9616}," ⑧　原産国チリ",null,null,null,null,9420,9491,9526,9557,9515,9616," ⑧　原産国チリ"]
[null,null,null,null,{"$f":"④海上輸送網入力!$C$33","v":6138},{"$f":"④海上輸送網入力!$D$33","v":6104},{"$f":"④海上輸送網入力!$E$33","v":6096},{"$f":"④海上輸送網入力!$F$33","v":5981},{"$f":"④海上輸送網入力!$G$33","v":6084},{"$f":"④海上輸送網入力!$H$33","v":5953}," ⑧　原産国オマーン",null,null,null,null,6138,6104,6096,5981,6084,5953," ⑧　原産国オマーン"]
[null,null,null,null,{"$f":"④海上輸送網入力!$C$37","v":9166},{"$f":"④海上輸送網入力!$D$37","v":9132},{"$f":"④海上輸送網入力!$E$37","v":9124},{"$f":"④海上輸送網入力!$F$37","v":9009},{"$f":"④海上輸送網入力!$G$37","v":9112},{"$f":"④海上輸送網入力!$H$37","v":8892}," ⑧　原産国ナミビア",null,null,null,null,9166,9132,9124,9009,9112,8892," ⑧　原産国ナミビア"]
[null,null,"シナリオ設定","（％）",1,1,1,1,1,1," ⑨　原産国オーストラリア",null,null,"シナリオ設定","（％）",{"$f":"E95","v":1},1,1,1,1,1," ⑨　原産国オーストラリア"]
[null,null,null,null,0,0,0,0,0,0," ⑨　原産国アメリカ",null,null,null,null,{"$f":"E96","v":0},0,0,0,0,0," ⑨　原産国アメリカ"]
[null,null,null,null,0,0,0,0,0,0," ⑨　原産国カナダ",null,null,null,null,0,0,0,0,0,0," ⑨　原産国カナダ"]
[null,null,null,null,0,0,0,0,0,0," ⑨　原産国チリ",null,null,null,null,0,0,0,0,0,0," ⑨　原産国チリ"]
[null,null,null,null,0,0,0,0,0,0," ⑨　原産国オマーン",null,null,null,null,0,0,0,0,0,0," ⑨　原産国オマーン"]
[null,null,null,null,0,0,0,0,0,0," ⑨　原産国ナミビア",null,null,null,null,0,0,0,0,0,0," ⑨　原産国ナミビア"]
[null,null," 海上輸送日数","（日）",{"$f":"E89/E$85/24","v":10.241071428571429},10.136904761904761,10.116071428571429,9.7708333333333339,10.077380952380953,9.6875," ⑩＝⑧／④　原産国オーストラリア",null,null," 海上輸送日数","（日）",{"$f":"P89/P$85/24","v":10.241071428571429},{"$f":"Q89/Q$85/24","v":10.136904761904761},10.116071428571429,9.7708333333333339,10.077380952380953,9.6875," ⑩＝⑧／④　原産国オーストラリア"]
[null,null,null,null,14.327380952380951,14.511904761904761,14.616071428571429,14.708333333333334,14.583333333333334,14.910714285714285," ⑩＝⑧／④　原産国アメリカ",null,null,null,null,{"$f":"P90/P$85/24","v":14.327380952380951},14.511904761904761,14.616071428571429,14.708333333333334,14.583333333333334,14.910714285714285," ⑩＝⑧／④　原産国アメリカ"]
[null,null,null,null,12.178571428571429,12.37202380952381,12.479166666666666,12.568452380952381,12.443452380952381,12.761904761904761," ⑩＝⑧／④　原産国カナダ",null,null,null,null,12.178571428571429,12.37202380952381,12.479166666666666,12.568452380952381,12.443452380952381,12.761904761904761," ⑩＝⑧／④　原産国カナダ"]
[null,null,null,null,28.035714285714288,28.24702380952381,28.351190476190478,28.44345238095238,28.31845238095238,28.61904761904762," ⑩＝⑧／④　原産国チリ",null,null,null,null,28.035714285714288,28.24702380952381,28.351190476190478,28.44345238095238,28.31845238095238,28.61904761904762," ⑩＝⑧／④　原産国チリ"]
[null,null,null,null,18.267857142857142,18.166666666666668,18.142857142857142,17.800595238095237,18.107142857142858,17.717261904761905," ⑩＝⑧／④　原産国オマーン",null,null,null,null,18.267857142857142,18.166666666666668,18.142857142857142,17.800595238095237,18.107142857142858,17.717261904761905," ⑩＝⑧／④　原産国オマーン"]
[null,null,null,null,27.279761904761902,27.178571428571431,27.154761904761902,26.8125,27.11904761904762,26.464285714285712," ⑩＝⑧／④　原産国ナミビア",null,null,null,null,27.279761904761902,27.178571428571431,27.154761904761902,26.8125,27.11904761904762,26.464285714285712," ⑩＝⑧／④　原産国ナミビア"]
[null,null," 海上輸送費用","（千円/月）",{"$f":"E$86*E$88*E95*E101","v":24905.267238715805},24651.944264767804,71108.216049891125,44341.306430913159,106254.37755733953,102143.5318810219," ⑪＝⑤×⑦×⑨×⑩　原産国オーストラリア",null,null," 海上輸送費用","（千円/月）",{"$f":"P$86*P$88*P95*P101","v":24905.267238715805},{"$f":"Q$86*Q$88*Q95*Q101","v":24651.944264767804},71108.216049891125,44341.306430913159,70836.251704893017,68095.687920681274," ⑪＝⑤×⑦×⑨×⑩　原産国オーストラリア"]
[null,null,null,null,0,0,0,0,0,0," ⑪＝⑤×⑦×⑨×⑩　原産国アメリカ",null,null,null,null,{"$f":"P$86*P$88*P96*P102","v":0},0,0,0,0,0," ⑪＝⑤×⑦×⑨×⑩　原産国アメリカ"]
[null,null,null,null,0,0,0,0,0,0," ⑪＝⑤×⑦×⑨×⑩　原産国カナダ",null,null,null,null,0,0,0,0,0,0," ⑪＝⑤×⑦×⑨×⑩　原産国カナダ"]
[null,null,null,null,0,0,0,0,0,0," ⑪＝⑤×⑦×⑨×⑩　原産国チリ",null,null,null,null,0,0,0,0,0,0," ⑪＝⑤×⑦×⑨×⑩　原産国チリ"]
[null,null,null,null,0,0,0,0,0,0," ⑪＝⑤×⑦×⑨×⑩　原産国オマーン",null,null,null,null,0,0,0,0,0,0," ⑪＝⑤×⑦×⑨×⑩　原産国オマーン"]
[null,null,null,null,0,0,0,0,0,0," ⑪＝⑤×⑦×⑨×⑩　原産国ナミビア",null,null,null,null,0,0,0,0,0,0," ⑪＝⑤×⑦×⑨×⑩　原産国ナミビア"]
[null,null," 海上輸送費用　合計","（億円/月）",{"$f":"SUM(E107:J112)*1000/100000000","v":3.7340464342264936},null,null,null,null,null,null,null,null," 海上輸送費用　合計","（億円/月）",{"$f":"SUM(P107:U112)*1000/100000000","v":3.0393867360986215}]
[]
[null,null,"2050年","単位","新潟港","直江津港","伏木富山港","金沢港","七尾港","敦賀港","備考",null,null,{"$f":"C115","v":"2050年"},"単位","新潟港","直江津港","伏木富山港","金沢港","七尾港","敦賀港","備考"]
[null,null," 密度","（t/m3）",0.68217054263565891,0.68217054263565891,0.68217054263565891,0.68217054263565891,0.68217054263565891,0.68217054263565891," ①",null,null," 密度","（t/m3）",0.68217054263565891,0.68217054263565891,0.68217054263565891,0.68217054263565891,0.68217054263565891,0.68217054263565891," ①"]
[null,null," 運搬船積載量","（m3/隻）",{"$f":"KEISAN(\"アンモニア\",E123,\"タンク容量\",E115,\"外貿\")","v":68396},{"$f":"KEISAN(\"アンモニア\",F123,\"タンク容量\",F115,\"外貿\")","v":68396},{"$f":"KEISAN(\"アンモニア\",G123,\"タンク容量\",G115,\"外貿\")","v":87000},{"$f":"KEISAN(\"アンモニア\",H123,\"タンク容量\",H115,\"外貿\")","v":5130},{"$f":"KEISAN(\"アンモニア\",I123,\"タンク容量\",I115,\"外貿\")","v":87000},{"$f":"KEISAN(\"アンモニア\",J123,\"タンク容量\",J115,\"外貿\")","v":87000}," ②港湾施設能力及び対象船舶一覧より、需要量に合わせた船型を設定",null,null," 運搬船積載量","（m3/隻）",{"$f":"KEISAN(\"アンモニア\",P123,\"タンク容量\",P115,\"外貿\")","v":68396},{"$f":"KEISAN(\"アンモニア\",Q123,\"タンク容量\",Q115,\"外貿\")","v":68396},{"$f":"KEISAN(\"アンモニア\",R123,\"タンク容量\",R115,\"外貿\")","v":87000},{"$f":"KEISAN(\"アンモニア\",S123,\"タンク容量\",S115,\"外貿\")","v":5130},{"$f":"KEISAN(\"アンモニア\",T123,\"タンク容量\",T115,\"外貿\")","v":87000},{"$f":"KEISAN(\"アンモニア\",U123,\"タンク容量\",U115,\"外貿\")","v":87000}," ②港湾施設能力及び対象船舶一覧より、需要量に合わせた船型を設定"]
[null,null,null,"（t/隻）",{"$f":"E117*E116","v":46657.736434108527},46657.736434108527,59348.837209302328,3499.5348837209303,59348.837209302328,59348.837209302328," ③=②×①",null,null,null,"（t/隻）",{"$f":"P117*P116","v":46657.736434108527},46657.736434108527,59348.837209302328,3499.5348837209303,{"$f":"T117*T116","v":59348.837209302328},59348.837209302328," ③=②×①"]
[null,null,null,"(GT)",{"$f":"KEISAN(\"アンモニア\",E123,\"総トン数\",E115,\"外貿\")","v":40000},{"$f":"KEISAN(\"アンモニア\",F123,\"総トン数\",F115,\"外貿\")","v":40000},{"$f":"KEISAN(\"アンモニア\",G123,\"総トン数\",G115,\"外貿\")","v":50000},{"$f":"KEISAN(\"アンモニア\",H123,\"総トン数\",H115,\"外貿\")","v":3000},{"$f":"KEISAN(\"アンモニア\",I123,\"総トン数\",I115,\"外貿\")","v":50000},{"$f":"KEISAN(\"アンモニア\",J123,\"総トン数\",J115,\"外貿\")","v":50000},"　港湾施設能力及び対象船舶一覧より、需要量に合わせた船型を設定",null,null,null,"(GT)",{"$f":"KEISAN(\"アンモニア\",P123,\"総トン数\",P115,\"外貿\")","v":40000},{"$f":"KEISAN(\"アンモニア\",Q123,\"総トン数\",Q115,\"外貿\")","v":40000},{"$f":"KEISAN(\"アンモニア\",R123,\"総トン数\",R115,\"外貿\")","v":50000},{"$f":"KEISAN(\"アンモニア\",S123,\"総トン数\",S115,\"外貿\")","v":3000},{"$f":"KEISAN(\"アンモニア\",T123,\"総トン数\",T115,\"外貿\")","v":50000},{"$f":"KEISAN(\"アンモニア\",U123,\"総トン数\",U115,\"外貿\")","v":50000},"　港湾施設能力及び対象船舶一覧より、需要量に合わせた船型を設定"]
[null,null,null,"(DWT)",{"$f":"E119/0.8447","v":47354.09020954185},47354.09020954185,59192.61276192731,3551.5567657156384,59192.61276192731,59192.61276192731,"　LPG船のDWTとGTの関係：DWT=GT/0.8447 より （※1）",null,null,null,"(DWT)",{"$f":"P119/0.8447","v":47354.09020954185},47354.09020954185,59192.61276192731,3551.5567657156384,59192.61276192731,59192.61276192731,"　LPG船のDWTとGTの関係：DWT=GT/0.8447 より （※1）"]
[null,null," 船速（外航）","（ノット）",14,14,14,14,14,14," ④ 国土交通省検討資料より",null,null," 船速（外航）","（ノット）",14,14,14,14,14,14," ④ 国土交通省検討資料より"]
[null,null," 海上輸送費用原単位","（千円/日･隻）",{"$f":"45.432*E119^(0.4019)","v":3213.140869652877},3213.140869652877,3514.6161507448396,1134.5323607056671,3514.6161507448396,3514.6161507448396," ⑤ 海上輸送費用原単位算定式より （※2）",null,null," 海上輸送費用原単位","（千円/日･隻）",{"$f":"45.432*P119^(0.4019)","v":3213.140869652877},{"$f":"45.432*Q119^(0.4019)","v":3213.140869652877},3514.6161507448396,1134.5323607056671,3514.6161507448396,3514.6161507448396," ⑤ 海上輸送費用原単位算定式より （※2）"]
[null,null," 月間需要量","（t/ピーク月）",{"$f":"①需要!$L$30/12*④海上輸送網入力!$C$59","v":46033.958535852311},{"$f":"①需要!$L$62/12*④海上輸送網入力!$C$59","v":39468.150234069712},{"$f":"①需要!$L$94/12*④海上輸送網入力!$C$59","v":200755.75968335362},{"$f":"①需要!$L$126/12*④海上輸送網入力!$C$59","v":26345.334297574434},{"$f":"①需要!$L$158/12*④海上輸送網入力!$C$59","v":351502.26120089012},{"$f":"①需要!$L$190/12*④海上輸送網入力!$C$59","v":363222.29661205149}," ⑥",null,null," 月間需要量","（t/その他月）",{"$f":"①需要!$L$30/12*④海上輸送網入力!$C$60","v":37554.018805563734},{"$f":"①需要!$L$62/12*④海上輸送網入力!$C$60","v":32197.701506741087},{"$f":"①需要!$L$94/12*④海上輸送網入力!$C$60","v":163774.43553115692},{"$f":"①需要!$L$126/12*④海上輸送網入力!$C$60","v":21492.246400652832},{"$f":"①需要!$L$158/12*④海上輸送網入力!$C$60","v":286751.84466388408},{"$f":"①需要!$L$190/12*④海上輸送網入力!$C$60","v":296312.92618351575}," ⑥"]
[null,null," 月間寄港回数","（回/月）",{"$f":"ROUNDUP(E123/E118,0)","v":1},1,4,8,6,7," ⑦＝⑥／③",null,null," 月間寄港回数","（回/月）",{"$f":"ROUNDUP(P123/P118,0)","v":1},{"$f":"ROUNDUP(Q123/Q118,0)","v":1},3,7,5,5," ⑦＝⑥／③"]
[null,null," 海上輸送距離","（海里）",{"$f":"④海上輸送網入力!$C$17","v":3441},{"$f":"④海上輸送網入力!$D$17","v":3406},{"$f":"④海上輸送網入力!$E$17","v":3399},{"$f":"④海上輸送網入力!$F$17","v":3283},{"$f":"④海上輸送網入力!$G$17","v":3386},{"$f":"④海上輸送網入力!$H$17","v":3255}," ⑧　原産国オーストラリア",null,null," 海上輸送距離","（海里）",{"$f":"E125","v":3441},{"$f":"F125","v":3406},3399,3283,3386,3255," ⑧　原産国オーストラリア"]
[null,null,null,null,{"$f":"④海上輸送網入力!$C$21","v":4814},{"$f":"④海上輸送網入力!$D$21","v":4876},{"$f":"④海上輸送網入力!$E$21","v":4911},{"$f":"④海上輸送網入力!$F$21","v":4942},{"$f":"④海上輸送網入力!$G$21","v":4900},{"$f":"④海上輸送網入力!$H$21","v":5010}," ⑧　原産国アメリカ",null,null,null,null,{"$f":"E126","v":4814},4876,4911,4942,4900,5010," ⑧　原産国アメリカ"]
[null,null,null,null,{"$f":"④海上輸送網入力!$C$25","v":4092},{"$f":"④海上輸送網入力!$D$25","v":4157},{"$f":"④海上輸送網入力!$E$25","v":4193},{"$f":"④海上輸送網入力!$F$25","v":4223},{"$f":"④海上輸送網入力!$G$25","v":4181},{"$f":"④海上輸送網入力!$H$25","v":4288}," ⑧　原産国カナダ",null,null,null,null,4092,4157,4193,4223,4181,4288," ⑧　原産国カナダ"]
[null,null,null,null,{"$f":"④海上輸送網入力!$C$29","v":9420},{"$f":"④海上輸送網入力!$D$29","v":9491},{"$f":"④海上輸送網入力!$E$29","v":9526},{"$f":"④海上輸送網入力!$F$29","v":9557},{"$f":"④海上輸送網入力!$G$29","v":9515},{"$f":"④海上輸送網入力!$H$29","v":9616}," ⑧　原産国チリ",null,null,null,null,9420,9491,9526,9557,9515,9616," ⑧　原産国チリ"]
[null,null,null,null,{"$f":"④海上輸送網入力!$C$33","v":6138},{"$f":"④海上輸送網入力!$D$33","v":6104},{"$f":"④海上輸送網入力!$E$33","v":6096},{"$f":"④海上輸送網入力!$F$33","v":5981},{"$f":"④海上輸送網入力!$G$33","v":6084},{"$f":"④海上輸送網入力!$H$33","v":5953}," ⑧　原産国オマーン",null,null,null,null,6138,6104,6096,5981,6084,5953," ⑧　原産国オマーン"]
[null,null,null,null,{"$f":"④海上輸送網入力!$C$37","v":9166},{"$f":"④海上輸送網入力!$D$37","v":9132},{"$f":"④海上輸送網入力!$E$37","v":9124},{"$f":"④海上輸送網入力!$F$37","v":9009},{"$f":"④海上輸送網入力!$G$37","v":9112},{"$f":"④海上輸送網入力!$H$37","v":8892}," ⑧　原産国ナミビア",null,null,null,null,9166,9132,9124,9009,9112,8892," ⑧　原産国ナミビア"]
[null,null,"シナリオ設定","（％）",1,1,1,1,1,1," ⑨　原産国オーストラリア",null,null,"シナリオ設定","（％）",{"$f":"E131","v":1},1,1,1,1,1," ⑨　原産国オーストラリア"]
[null,null,null,null,0,0,0,0,0,0," ⑨　原産国アメリカ",null,null,null,null,{"$f":"E132","v":0},0,0,0,0,0," ⑨　原産国アメリカ"]
[null,null,null,null,0,0,0,0,0,0," ⑨　原産国カナダ",null,null,null,null,0,0,0,0,0,0," ⑨　原産国カナダ"]
[null,null,null,null,0,0,0,0,0,0," ⑨　原産国チリ",null,null,null,null,0,0,0,0,0,0," ⑨　原産国チリ"]
[null,null,null,null,0,0,0,0,0,0," ⑨　原産国オマーン",null,null,null,null,0,0,0,0,0,0," ⑨　原産国オマーン"]
[null,null,null,null,0,0,0,0,0,0," ⑨　原産国ナミビア",null,null,null,null,0,0,0,0,0,0," ⑨　原産国ナミビア"]
[null,null," 海上輸送日数","（日）",{"$f":"E125/E$121/24","v":10.241071428571429},{"$f":"F125/F$121/24","v":10.136904761904761},10.116071428571429,9.7708333333333339,10.077380952380953,9.6875," ⑩＝⑧／④　原産国オーストラリア",null,null," 海上輸送日数","（日）",{"$f":"P125/P$121/24","v":10.241071428571429},{"$f":"Q125/Q$121/24","v":10.136904761904761},10.116071428571429,9.7708333333333339,10.077380952380953,9.6875," ⑩＝⑧／④　原産国オーストラリア"]
[null,null,null,null,{"$f":"E126/E$121/24","v":14.327380952380951},14.511904761904761,14.616071428571429,14.708333333333334,14.583333333333334,14.910714285714285," ⑩＝⑧／④　原産国アメリカ",null,null,null,null,{"$f":"P126/P$121/24","v":14.327380952380951},14.511904761904761,14.616071428571429,14.708333333333334,14.583333333333334,14.910714285714285," ⑩＝⑧／④　原産国アメリカ"]
[null,null,null,null,12.178571428571429,12.37202380952381,12.479166666666666,12.568452380952381,12.443452380952381,12.761904761904761," ⑩＝⑧／④　原産国カナダ",null,null,null,null,12.178571428571429,12.37202380952381,12.479166666666666,12.568452380952381,12.443452380952381,12.761904761904761," ⑩＝⑧／④　原産国カナダ"]
[null,null,null,null,28.035714285714288,28.24702380952381,28.351190476190478,28.44345238095238,28.31845238095238,28.61904761904762," ⑩＝⑧／④　原産国チリ",null,null,null,null,28.035714285714288,28.24702380952381,28.351190476190478,28.44345238095238,28.31845238095238,28.61904761904762," ⑩＝⑧／④　原産国チリ"]
[null,null,null,null,18.267857142857142,18.166666666666668,18.142857142857142,17.800595238095237,18.107142857142858,17.717261904761905," ⑩＝⑧／④　原産国オマーン",null,null,null,null,18.267857142857142,18.166666666666668,18.142857142857142,17.800595238095237,18.107142857142858,17.717261904761905," ⑩＝⑧／④　原産国オマーン"]
[null,null,null,null,27.279761904761902,27.178571428571431,27.154761904761902,26.8125,27.11904761904762,26.464285714285712," ⑩＝⑧／④　原産国ナミビア",null,null,null,null,27.279761904761902,27.178571428571431,27.154761904761902,26.8125,27.11904761904762,26.464285714285712," ⑩＝⑧／④　原産国ナミビア"]
[null,null," 海上輸送費用","（千円/月）",{"$f":"E$122*E$124*E131*E137","v":32906.005156177234},{"$f":"F$122*F$124*F131*F137","v":32571.302982255052},142216.43209978225,88682.612861826317,212508.75511467905,238334.90772238441," ⑪＝⑤×⑦×⑨×⑩　原産国オーストラリア",null,null," 海上輸送費用","（千円/月）",{"$f":"P$122*P$124*P131*P137","v":32906.005156177234},{"$f":"Q$122*Q$124*Q131*Q137","v":32571.302982255052},106662.3240748367,77597.286254098028,177090.62926223257,170239.21980170318," ⑪＝⑤×⑦×⑨×⑩　原産国オーストラリア"]
[null,null,null,null,{"$f":"E$122*E$124*E132*E138","v":0},0,0,0,0,0," ⑪＝⑤×⑦×⑨×⑩　原産国アメリカ",null,null,null,null,{"$f":"P$122*P$124*P132*P138","v":0},0,0,0,0,0," ⑪＝⑤×⑦×⑨×⑩　原産国アメリカ"]
[null,null,null,null,0,0,0,0,0,0," ⑪＝⑤×⑦×⑨×⑩　原産国カナダ",null,null,null,null,0,0,0,0,0,0," ⑪＝⑤×⑦×⑨×⑩　原産国カナダ"]
[null,null,null,null,0,0,0,0,0,0," ⑪＝⑤×⑦×⑨×⑩　原産国チリ",null,null,null,null,0,0,0,0,0,0," ⑪＝⑤×⑦×⑨×⑩　原産国チリ"]
[null,null,null,null,0,0,0,0,0,0," ⑪＝⑤×⑦×⑨×⑩　原産国オマーン",null,null,null,null,0,0,0,0,0,0," ⑪＝⑤×⑦×⑨×⑩　原産国オマーン"]
[null,null,null,null,0,0,0,0,0,0," ⑪＝⑤×⑦×⑨×⑩　原産国ナミビア",null,null,null,null,0,0,0,0,0,0," ⑪＝⑤×⑦×⑨×⑩　原産国ナミビア"]
[null,null," 海上輸送費用　合計","（億円/月）",{"$f":"SUM(E143:J148)*1000/100000000","v":7.4722001593710434},null,null,null,null,null,null,null,null," 海上輸送費用　合計","（億円/月）",{"$f":"SUM(P143:U148)*1000/100000000","v":5.9706676753130283}]
[null,null,"（※1）「統計解析による船舶諸元に関する研究－船舶の主要諸元の計画基準（案）－」（国土技術政策総合研究所研究報告、第28号2006年3月）",null,null,null,null,null,null,null,null,null,null,"（※1）「統計解析による船舶諸元に関する研究－船舶の主要諸元の計画基準（案）－」（国土技術政策総合研究所研究報告、第28号2006年3月）"]
[null,null,"（※2）「港湾整備事業の費用対効果分析マニュアル」（令和６年６月、国土交通省港湾局）",null,null,null,null,null,null,null,null,null,null,"（※2）「港湾整備事業の費用対効果分析マニュアル」（令和６年６月、国土交通省港湾局）"]
[null,null,"貯蔵費用"]
[null,null,"液化アンモ二ア"]
[null,null,"実証期","単位","新潟港","直江津港","伏木富山港","金沢港","七尾港","敦賀港","備考"]
[null,null," 年間需要量","（t/年）",{"$f":"①需要!$I$30","v":0},{"$f":"①需要!$I$62","v":0},{"$f":"①需要!$I$94","v":83883.077849462381},{"$f":"①需要!$I$126","v":0},{"$f":"①需要!$I$158","v":171120.34968595562},{"$f":"①需要!$I$190","v":176298.99492284944}," A：実証期の需要"]
[null,null," 必要量","（１か月分）",1,1,1,1,1,1," B"]
[null,null," 月換算","（12か月/年）",12,12,12,12,12,12," C"]
[null,null," 需要ピーク係数","－",{"$f":"③輸送・貯蔵入力!$C$18","v":1.1399999999999999},{"$f":"③輸送・貯蔵入力!$C$18","v":1.1399999999999999},{"$f":"③輸送・貯蔵入力!$C$18","v":1.1399999999999999},{"$f":"③輸送・貯蔵入力!$C$18","v":1.1399999999999999},{"$f":"③輸送・貯蔵入力!$C$18","v":1.1399999999999999},{"$f":"③輸送・貯蔵入力!$C$18","v":1.1399999999999999}," D"]
[null,null," 月間需要量（ピーク月）","（t/月）",{"$f":"E155/E157*E158","v":0},{"$f":"F155/F157*F158","v":0},7968.8923956989256,0,16256.433220165782,{"$f":"J155/J157*J158","v":16748.404517670697}," E=A÷C×D"]
[null,null," 備蓄タンク容量","（t/基）",1000,1000,8000,1000,17000,17000," F（E：月間需要量（ピーク月）を踏まえ1,000トン刻みで設定　※最大110,000トン）"]
[null,null," 備蓄タンク基数","（基）",{"$f":"ROUNDUP(E159/E160,0)","v":0},{"$f":"ROUNDUP(F155/F160/F156/F157*F158,0)","v":0},{"$f":"ROUNDUP(G155/G160/G156/G157*G158,0)","v":1},{"$f":"ROUNDUP(H155/H160/H156/H157*H158,0)","v":0},{"$f":"ROUNDUP(I155/I160/I156/I157*I158,0)","v":1},{"$f":"ROUNDUP(J155/J160/J156/J157*J158,0)","v":1}," G=E÷F"]
[null,null," タンク1基あたり整備費用","（億円/基）",{"$f":"60*(E160/10000/4)^(2/3)","v":5.1299278400300912},5.1299278400300912,20.519711360120368,5.1299278400300912,33.916461579840629,33.916461579840629," H＝α万トンのタンクの整備費＝60億円×（α／4）2/3（※３）"]
[null,null," タンク整備費用","（億円）",{"$f":"E161*E162","v":0},{"$f":"F161*F162","v":0},20.519711360120368,0,33.916461579840629,33.916461579840629," I ＝G×H"]
[null,null," タンク維持管理費用","（億円）",{"$f":"E163*(0.024+0.022)","v":0},{"$f":"F163*(0.024+0.022)","v":0},0.94390672256553687,0,1.5601572326726689,1.5601572326726689,"修繕費：建設費の2.4％/年、諸経費：建設費の２.２％/年"]
[null,null," 貯蔵費用　合計","（億円）",{"$f":"SUM(E163:J164)","v":92.4168557077125}]
[]
[null,null,"2030年","単位","新潟港","直江津港","伏木富山港","金沢港","七尾港","敦賀港","備考"]
[null,null," 年間需要量","（t/年）",{"$f":"①需要!$J$30-①需要!$I$30","v":25051.338639177342},{"$f":"①需要!$J$62-①需要!$I$62","v":10278.211506811411},{"$f":"①需要!$J$94-①需要!$I$94","v":262607.33645869774},{"$f":"①需要!$J$126-①需要!$I$126","v":4183.1502258324472},{"$f":"①需要!$J$158-①需要!$I$158","v":517588.06595036603},{"$f":"①需要!$J$190-①需要!$I$190","v":543690.8791930608}," A：2030年の需要－実証期の需要（2030年までの需要分※実証期分までは整備済）"]
[null,null," 必要量","（１か月分）",1,1,1,1,1,1," B"]
[null,null," 月換算","（12か月/年）",12,12,12,12,12,12," C"]
[null,null," 需要ピーク係数","－",{"$f":"③輸送・貯蔵入力!$C$18","v":1.1399999999999999},{"$f":"③輸送・貯蔵入力!$C$18","v":1.1399999999999999},{"$f":"③輸送・貯蔵入力!$C$18","v":1.1399999999999999},{"$f":"③輸送・貯蔵入力!$C$18","v":1.1399999999999999},{"$f":"③輸送・貯蔵入力!$C$18","v":1.1399999999999999},{"$f":"③輸送・貯蔵入力!$C$18","v":1.1399999999999999}," D"]
[null,null," 月間需要量（ピーク月）","（t/月）",{"$f":"E168/E170*E171","v":2379.8771707218475},{"$f":"F168/F170*F171","v":976.43009314708388},24947.696963576283,397.39927145408245,49170.866265284771,51650.633523340774," E=A÷C×D"]
[null,null," 備蓄タンク容量","（t/基）",3000,1000,25000,1000,50000,52000," F（E：月間需要量（ピーク月）を踏まえ1,000トン刻みで設定　※最大110,000トン）"]
[null,null," 備蓄タンク基数","（基）",{"$f":"ROUNDUP(E172/E173,0)","v":1},{"$f":"ROUNDUP(F168/F173/F169/F170*F171,0)","v":1},{"$f":"ROUNDUP(G168/G173/G169/G170*G171,0)","v":1},{"$f":"ROUNDUP(H168/H173/H169/H170*H171,0)","v":1},{"$f":"ROUNDUP(I168/I173/I169/I170*I171,0)","v":1},{"$f":"ROUNDUP(J168/J173/J169/J170*J171,0)","v":1}," G=E÷F"]
[null,null," タンク1基あたり整備費用","（億円/基）",{"$f":"60*(E173/10000/4)^(2/3)","v":10.670679913470188},5.1299278400300912,43.860266073192989,5.1299278400300912,69.623832504191682,71.468305511785957," H＝α万トンのタンクの整備費＝60億円×（α／4）2/3（※３）"]
[null,null," タンク整備費用","（億円）",{"$f":"E174*E175","v":10.670679913470188},{"$f":"F174*F175","v":5.1299278400300912},43.860266073192989,5.1299278400300912,69.623832504191682,71.468305511785957," I ＝G×H"]
[null,null," タンク維持管理費用","（億円）",{"$f":"E176*(0.024+0.022)","v":0.49085127601962864},{"$f":"F176*(0.024+0.022)","v":0.23597668064138419},2.0175722393668774,0.23597668064138419,3.2026962951928173,3.287542053542154,"修繕費：建設費の2.4％/年、諸経費：建設費の２.２％/年"]
[null,null," 貯蔵費用　合計","（億円）",{"$f":"SUM(E176:J177)","v":215.35355490810525}]
[]
[]
[null,null,"移行期","単位","新潟港","直江津港","伏木富山港","金沢港","七尾港","敦賀港","備考"]
[null,null," 年間需要量","（t/年）",{"$f":"①需要!$K$30-①需要!$J$30","v":216829.82905800804},{"$f":"①需要!$K$62-①需要!$J$62","v":197113.20782431387},{"$f":"①需要!$K$94-①需要!$J$94","v":500209.74026113207},{"$f":"①需要!$K$126-①需要!$J$126","v":134342.22910633634},{"$f":"①需要!$K$158-①需要!$J$158","v":733368.33634051413},{"$f":"①需要!$K$190-①需要!$J$190","v":767224.29957276641}," A：移行期の需要－2030年の需要（移行期までの需要分※2030年分までは整備済）"]
[null,null," 必要量","（１か月分）",1,1,1,1,1,1," B"]
[null,null," 月換算","（12か月/年）",12,12,12,12,12,12," C"]
[null,null," 需要ピーク係数","－",{"$f":"③輸送・貯蔵入力!$C$18","v":1.1399999999999999},{"$f":"③輸送・貯蔵入力!$C$18","v":1.1399999999999999},{"$f":"③輸送・貯蔵入力!$C$18","v":1.1399999999999999},{"$f":"③輸送・貯蔵入力!$C$18","v":1.1399999999999999},{"$f":"③輸送・貯蔵入力!$C$18","v":1.1399999999999999},{"$f":"③輸送・貯蔵入力!$C$18","v":1.1399999999999999}," D"]
[null,null," 月間需要量（ピーク月）","（t/月）",{"$f":"E182/E184*E185","v":20598.833760510759},{"$f":"F182/F184*F185","v":18725.754743309815},47519.92532480754,12762.511765101952,69669.991952348835,72886.308459412801," E=A÷C×D"]
[null,null," 備蓄タンク容量","（t/基）",21000,19000,48000,13000,70000,73000," F（E：月間需要量（ピーク月）を踏まえ1,000トン刻みで設定　※最大110,000トン）"]
[null,null," 備蓄タンク基数","（基）",{"$f":"ROUNDUP(E186/E187,0)","v":1},{"$f":"ROUNDUP(F182/F187/F183/F184*F185,0)","v":1},{"$f":"ROUNDUP(G182/G187/G183/G184*G185,0)","v":1},{"$f":"ROUNDUP(H182/H187/H183/H184*H185,0)","v":1},{"$f":"ROUNDUP(I182/I187/I183/I184*I185,0)","v":1},{"$f":"ROUNDUP(J182/J187/J183/J184*J185,0)","v":1}," G=E÷F"]
[null,null," タンク1基あたり整備費用","（億円/基）",{"$f":"60*(E187/10000/4)^(2/3)","v":39.04727993718889},36.52697074567287,67.754594079434042,28.362215837948426,87.131786003455559,89.603814078180591," H＝α万トンのタンクの整備費＝60億円×（α／4）2/3（※３）"]
[null,null," タンク整備費用","（億円）",{"$f":"E188*E189","v":39.04727993718889},{"$f":"F188*F189","v":36.52697074567287},67.754594079434042,28.362215837948426,87.131786003455559,89.603814078180591," I ＝G×H"]
[null,null," タンク維持管理費用","（億円）",{"$f":"E190*(0.024+0.022)","v":1.7961748771106889},{"$f":"F190*(0.024+0.022)","v":1.680240654300952},3.1167113276539657,1.3046619285456276,4.0080621561589558,4.1217754475963071,"修繕費：建設費の2.4％/年、諸経費：建設費の２.２％/年"]
[null,null," 貯蔵費用　合計","（億円）",{"$f":"SUM(E190:J191)","v":364.45428707324675}]
[]
[null,null,"2050年","単位","新潟港","直江津港","伏木富山港","金沢港","七尾港","敦賀港","備考"]
[null,null," 年間需要量","（t/年）",{"$f":"①需要!$L$30-①需要!$K$30","v":242686.81689073375},{"$f":"①需要!$L$62-①需要!$K$62","v":208062.79365908226},{"$f":"①需要!$L$94-①需要!$K$94","v":1266518.3684133778},{"$f":"①需要!$L$126-①需要!$K$126","v":138793.92906335159},{"$f":"①需要!$L$158-①需要!$K$158","v":2277947.0501377974},{"$f":"①需要!$L$190-①需要!$K$190","v":2336178.4222276551}," A：2050年の需要－移行期の需要（2050年までの需要分※移行期分までは整備済）"]
[null,null," 必要量","（１か月分）",1,1,1,1,1,1," B"]
[null,null," 月換算","（12か月/年）",12,12,12,12,12,12," C"]
[null,null," 需要ピーク係数","－",{"$f":"③輸送・貯蔵入力!$C$18","v":1.1399999999999999},{"$f":"③輸送・貯蔵入力!$C$18","v":1.1399999999999999},{"$f":"③輸送・貯蔵入力!$C$18","v":1.1399999999999999},{"$f":"③輸送・貯蔵入力!$C$18","v":1.1399999999999999},{"$f":"③輸送・貯蔵入力!$C$18","v":1.1399999999999999},{"$f":"③輸送・貯蔵入力!$C$18","v":1.1399999999999999}," D"]
[null,null," 月間需要量（ピーク月）","（t/月）",{"$f":"E195/E197*E198","v":23055.247604619704},{"$f":"F195/F197*F198","v":19765.965397612814},120319.24499927089,13185.423261018401,216404.96976309075,221936.9501116272," E=A÷C×D"]
[null,null," 備蓄タンク容量","（t/基）",24000,20000,61000,14000,110000,71000," F（E：月間需要量（ピーク月）を踏まえ1,000トン刻みで設定　※最大110,000トン）"]
[null,null," 備蓄タンク基数","（基）",{"$f":"ROUNDUP(E199/E200,0)","v":1},{"$f":"ROUNDUP(F195/F200/F196/F197*F198,0)","v":1},{"$f":"ROUNDUP(G195/G200/G196/G197*G198,0)","v":2},{"$f":"ROUNDUP(H195/H200/H196/H197*H198,0)","v":1},{"$f":"ROUNDUP(I195/I200/I196/I197*I198,0)","v":2},{"$f":"ROUNDUP(J195/J200/J196/J197*J198,0)","v":4}," G=E÷F"]
[null,null," タンク1基あたり整備費用","（億円/基）",{"$f":"60*(E200/10000/4)^(2/3)","v":42.682719653880753},37.797631496846193,79.493413480670441,29.798651651378059,117.77136615809535,87.959649200427151," H＝α万トンのタンクの整備費＝60億円×（α／4）2/3（※３）"]
[null,null," タンク整備費用","（億円）",{"$f":"E201*E202","v":42.682719653880753},{"$f":"F201*F202","v":37.797631496846193},158.98682696134088,29.798651651378059,235.54273231619069,351.8385968017086," I ＝G×H"]
[null,null," タンク維持管理費用","（億円）",{"$f":"E203*(0.024+0.022)","v":1.9634051040785145},{"$f":"F203*(0.024+0.022)","v":1.738691048854925},7.3133940402216808,1.3707379759633906,10.834965686544772,16.184575452878594,"修繕費：建設費の2.4％/年、諸経費：建設費の２.２％/年"]
[null,null," 貯蔵費用　合計","（億円）",{"$f":"SUM(E203:J204)","v":896.05292818988698}]
[null,null,"（※３）国土交通省資料より、メーカーで用いられているタンク整備費用の簡易予測式（α万トンのタンクの整備費＝60億円×（α／4）2/3 ）より"]

{"sheet":"直送方式（ｼﾅﾘｵ3）_アンモニア","index":36,"n_rows":206,"n_cols":22,"rows_kept":206,"cut":false,"hidden":false,"merged":[[204,4,204,9],[164,4,164,9],[177,4,177,9],[191,4,191,9],[149,2,149,10],[149,13,149,21],[150,2,150,10],[150,13,150,21],[151,2,151,10],[148,15,148,20],[130,2,135,2],[130,3,135,3],[130,13,135,13],[130,14,135,14],[136,2,141,2],[136,3,141,3],[136,13,141,13],[136,14,141,14],[142,2,147,2],[142,3,147,3],[142,13,147,13],[142,14,147,14],[148,4,148,9],[124,14,129,14],[106,2,111,2],[106,3,111,3],[106,13,111,13],[106,14,111,14],[112,4,112,9],[116,2,119,2],[116,13,119,13],[124,2,129,2],[124,3,129,3],[124,13,129,13],[112,15,112,20],[94,2,99,2],[94,3,99,3],[94,13,99,13],[94,14,99,14],[100,2,105,2],[100,3,105,3],[100,13,105,13],[100,14,105,14],[88,14,93,14],[70,2,75,2],[70,3,75,3],[70,13,75,13],[70,14,75,14],[76,4,76,9],[80,2,83,2],[80,13,83,13],[88,2,93,2],[88,3,93,3],[88,13,93,13],[76,15,76,20],[58,2,63,2],[58,3,63,3],[58,13,63,13],[58,14,63,14],[64,2,69,2],[64,3,69,3],[64,13,69,13],[64,14,69,14],[52,14,57,14],[34,2,39,2],[34,3,39,3],[34,13,39,13],[34,14,39,14],[40,4,40,9],[44,2,47,2],[44,13,47,13],[52,2,57,2],[52,3,57,3],[52,13,57,13],[40,15,40,20],[22,2,27,2],[22,3,27,3],[22,13,27,13],[22,14,27,14],[28,2,33,2],[28,3,33,3],[28,13,33,13],[28,14,33,14],[3,2,3,10],[3,13,3,21],[8,2,11,2],[8,13,11,13],[16,2,21,2],[16,3,21,3],[16,13,21,13],[16,14,21,14]]}
[]
[null,null,"入力項目"]
[]
[null,null,"海上輸送費用　シナリオ３",null,null,null,null,null,null,null,null,null,null,"海上輸送費用　シナリオ３"]
[null,null,"液化アンモ二ア（ピーク月　※４か月）",null,null,null,null,null,null,null,null,null,null,"液化アンモ二ア（その他月　※８か月）"]
[]
[null,null,"実証期","単位","新潟港","直江津港","伏木富山港","金沢港","七尾港","敦賀港","備考",null,null,{"$f":"C7","v":"実証期"},"単位","新潟港","直江津港","伏木富山港","金沢港","七尾港","敦賀港","備考"]
[null,null," 密度","（t/m3）",0.68217054263565891,0.68217054263565891,0.68217054263565891,0.68217054263565891,0.68217054263565891,0.68217054263565891," ①",null,null," 密度","（t/m3）",0.68217054263565891,0.68217054263565891,0.68217054263565891,0.68217054263565891,0.68217054263565891,0.68217054263565891," ①"]
[null,null," 運搬船積載量","（m3/隻）",{"$f":"KEISAN(\"アンモニア\",E15,\"タンク容量\",E7,\"外貿\")","v":0},{"$f":"KEISAN(\"アンモニア\",F15,\"タンク容量\",F7,\"外貿\")","v":0},{"$f":"KEISAN(\"アンモニア\",G15,\"タンク容量\",G7,\"外貿\")","v":17099},{"$f":"KEISAN(\"アンモニア\",H15,\"タンク容量\",H7,\"外貿\")","v":0},{"$f":"KEISAN(\"アンモニア\",I15,\"タンク容量\",I7,\"外貿\")","v":34198},{"$f":"KEISAN(\"アンモニア\",J15,\"タンク容量\",J7,\"外貿\")","v":34198}," ②港湾施設能力及び対象船舶一覧より、需要量に合わせた船型を設定",null,null," 運搬船積載量","（m3/隻）",{"$f":"KEISAN(\"アンモニア\",P15,\"タンク容量\",P7,\"外貿\")","v":0},{"$f":"KEISAN(\"アンモニア\",Q15,\"タンク容量\",Q7,\"外貿\")","v":0},{"$f":"KEISAN(\"アンモニア\",R15,\"タンク容量\",R7,\"外貿\")","v":17099},{"$f":"KEISAN(\"アンモニア\",S15,\"タンク容量\",S7,\"外貿\")","v":0},{"$f":"KEISAN(\"アンモニア\",T15,\"タンク容量\",T7,\"外貿\")","v":34198},{"$f":"KEISAN(\"アンモニア\",U15,\"タンク容量\",U7,\"外貿\")","v":34198}," ②港湾施設能力及び対象船舶一覧より、需要量に合わせた船型を設定"]
[null,null,null,"（t/隻）",{"$f":"E9*E8","v":0},0,11664.434108527132,0,23328.868217054263,23328.868217054263," ③=②×①",null,null,null,"（t/隻）",{"$f":"P9*P8","v":0},0,11664.434108527132,0,23328.868217054263,23328.868217054263," ③=②×①"]
[null,null,null,"(GT)",{"$f":"KEISAN(\"アンモニア\",E15,\"総トン数\",E7,\"外貿\")","v":0},{"$f":"KEISAN(\"アンモニア\",F15,\"総トン数\",F7,\"外貿\")","v":0},{"$f":"KEISAN(\"アンモニア\",G15,\"総トン数\",G7,\"外貿\")","v":10000},{"$f":"KEISAN(\"アンモニア\",H15,\"総トン数\",H7,\"外貿\")","v":0},{"$f":"KEISAN(\"アンモニア\",I15,\"総トン数\",I7,\"外貿\")","v":20000},{"$f":"KEISAN(\"アンモニア\",J15,\"総トン数\",J7,\"外貿\")","v":20000},"　港湾施設能力及び対象船舶一覧より、需要量に合わせた船型を設定",null,null,null,"(GT)",{"$f":"KEISAN(\"アンモニア\",P15,\"総トン数\",P7,\"外貿\")","v":0},{"$f":"KEISAN(\"アンモニア\",Q15,\"総トン数\",Q7,\"外貿\")","v":0},{"$f":"KEISAN(\"アンモニア\",R15,\"総トン数\",R7,\"外貿\")","v":10000},{"$f":"KEISAN(\"アンモニア\",S15,\"総トン数\",S7,\"外貿\")","v":0},{"$f":"KEISAN(\"アンモニア\",T15,\"総トン数\",T7,\"外貿\")","v":20000},{"$f":"KEISAN(\"アンモニア\",U15,\"総トン数\",U7,\"外貿\")","v":20000},"　港湾施設能力及び対象船舶一覧より、需要量に合わせた船型を設定"]
[null,null,null,"(DWT)",{"$f":"E11/0.8447","v":0},0,11838.522552385462,0,23677.045104770925,23677.045104770925,"　LPG船のDWTとGTの関係：DWT=GT/0.8447 より （※1）",null,null,null,"(DWT)",{"$f":"P11/0.8447","v":0},0,11838.522552385462,0,23677.045104770925,23677.045104770925,"　LPG船のDWTとGTの関係：DWT=GT/0.8447 より （※1）"]
[null,null," 船速（外航）","（ノット）",14,14,14,14,14,14," ④ 国土交通省検討資料より",null,null," 船速（外航）","（ノット）",14,14,14,14,14,14," ④ 国土交通省検討資料より"]
[null,null," 海上輸送費用原単位","（千円/日･隻）",{"$f":"45.432*E11^(0.4019)","v":0},0,1840.6103325455917,0,2431.9005499007585,2431.9005499007585," ⑤ 海上輸送費用原単位算定式より （※2）",null,null," 海上輸送費用原単位","（千円/日･隻）",{"$f":"45.432*P11^(0.4019)","v":0},{"$f":"45.432*Q11^(0.4019)","v":0},1840.6103325455917,0,2431.9005499007585,2431.9005499007585," ⑤ 海上輸送費用原単位算定式より （※2）"]
[null,null," 月間需要量","（t/ピーク月）",{"$f":"①需要!$I$30/12*④海上輸送網入力!$C$59","v":0},{"$f":"①需要!$I$62/12*④海上輸送網入力!$C$59","v":0},{"$f":"①需要!$I$94/12*④海上輸送網入力!$C$59","v":7968.8923956989256},{"$f":"①需要!$I$126/12*④海上輸送網入力!$C$59","v":0},{"$f":"①需要!$I$158/12*④海上輸送網入力!$C$59","v":16256.433220165782},{"$f":"①需要!$I$190/12*④海上輸送網入力!$C$59","v":16748.404517670697}," ⑥",null,null," 月間需要量","（t/その他月）",{"$f":"①需要!$I$30/12*④海上輸送網入力!$C$60","v":0},{"$f":"①需要!$I$62/12*④海上輸送網入力!$C$60","v":0},{"$f":"①需要!$I$94/12*④海上輸送網入力!$C$60","v":6500.9385333333348},{"$f":"①需要!$I$126/12*④海上輸送網入力!$C$60","v":0},{"$f":"①需要!$I$158/12*④海上輸送網入力!$C$60","v":13261.827100661561},{"$f":"①需要!$I$190/12*④海上輸送網入力!$C$60","v":13663.172106520833}," ⑥"]
[null,null," 月間寄港回数","（回/月）",{"$f":"IFERROR(ROUNDUP(E15/E10,0),0)","v":0},0,1,0,1,1," ⑦＝⑥／③",null,null," 月間寄港回数","（回/月）",{"$f":"IFERROR(ROUNDUP(P15/P10,0),0)","v":0},{"$f":"IFERROR(ROUNDUP(Q15/Q10,0),0)","v":0},1,0,1,1," ⑦＝⑥／③"]
[null,null," 海上輸送距離","（海里）",{"$f":"④海上輸送網入力!$C$17","v":3441},{"$f":"④海上輸送網入力!$D$17","v":3406},{"$f":"④海上輸送網入力!$E$17","v":3399},{"$f":"④海上輸送網入力!$F$17","v":3283},{"$f":"④海上輸送網入力!$G$17","v":3386},{"$f":"④海上輸送網入力!$H$17","v":3255}," ⑧　原産国オーストラリア",null,null," 海上輸送距離","（海里）",{"$f":"E17","v":3441},{"$f":"F17","v":3406},3399,3283,3386,3255," ⑧　原産国オーストラリア"]
[null,null,null,null,{"$f":"④海上輸送網入力!$C$21","v":4814},{"$f":"④海上輸送網入力!$D$21","v":4876},{"$f":"④海上輸送網入力!$E$21","v":4911},{"$f":"④海上輸送網入力!$F$21","v":4942},{"$f":"④海上輸送網入力!$G$21","v":4900},{"$f":"④海上輸送網入力!$H$21","v":5010}," ⑧　原産国アメリカ",null,null,null,null,{"$f":"E18","v":4814},4876,4911,4942,4900,5010," ⑧　原産国アメリカ"]
[null,null,null,null,{"$f":"④海上輸送網入力!$C$25","v":4092},{"$f":"④海上輸送網入力!$D$25","v":4157},{"$f":"④海上輸送網入力!$E$25","v":4193},{"$f":"④海上輸送網入力!$F$25","v":4223},{"$f":"④海上輸送網入力!$G$25","v":4181},{"$f":"④海上輸送網入力!$H$25","v":4288}," ⑧　原産国カナダ",null,null,null,null,4092,4157,4193,4223,4181,4288," ⑧　原産国カナダ"]
[null,null,null,null,{"$f":"④海上輸送網入力!$C$29","v":9420},{"$f":"④海上輸送網入力!$D$29","v":9491},{"$f":"④海上輸送網入力!$E$29","v":9526},{"$f":"④海上輸送網入力!$F$29","v":9557},{"$f":"④海上輸送網入力!$G$29","v":9515},{"$f":"④海上輸送網入力!$H$29","v":9616}," ⑧　原産国チリ",null,null,null,null,9420,9491,9526,9557,9515,9616," ⑧　原産国チリ"]
[null,null,null,null,{"$f":"④海上輸送網入力!$C$33","v":6138},{"$f":"④海上輸送網入力!$D$33","v":6104},{"$f":"④海上輸送網入力!$E$33","v":6096},{"$f":"④海上輸送網入力!$F$33","v":5981},{"$f":"④海上輸送網入力!$G$33","v":6084},{"$f":"④海上輸送網入力!$H$33","v":5953}," ⑧　原産国オマーン",null,null,null,null,6138,6104,6096,5981,6084,5953," ⑧　原産国オマーン"]
[null,null,null,null,{"$f":"④海上輸送網入力!$C$37","v":9166},{"$f":"④海上輸送網入力!$D$37","v":9132},{"$f":"④海上輸送網入力!$E$37","v":9124},{"$f":"④海上輸送網入力!$F$37","v":9009},{"$f":"④海上輸送網入力!$G$37","v":9112},{"$f":"④海上輸送網入力!$H$37","v":8892}," ⑧　原産国ナミビア",null,null,null,null,9166,9132,9124,9009,9112,8892," ⑧　原産国ナミビア"]
[null,null,"シナリオ設定","（％）",0.7,0.7,0.7,0.7,0.7,0.7," ⑨　原産国オーストラリア",null,null,"シナリオ設定","（％）",{"$f":"E23","v":0.7},0.7,0.7,0.7,0.7,0.7," ⑨　原産国オーストラリア"]
[null,null,null,null,0,0,0,0,0,0," ⑨　原産国アメリカ",null,null,null,null,{"$f":"E24","v":0},0,0,0,0,0," ⑨　原産国アメリカ"]
[null,null,null,null,0,0,0,0,0,0," ⑨　原産国カナダ",null,null,null,null,0,0,0,0,0,0," ⑨　原産国カナダ"]
[null,null,null,null,0.3,0.3,0.3,0.3,0.3,0.3," ⑨　原産国チリ",null,null,null,null,0.3,0.3,0.3,0.3,0.3,0.3," ⑨　原産国チリ"]
[null,null,null,null,0,0,0,0,0,0," ⑨　原産国オマーン",null,null,null,null,0,0,0,0,0,0," ⑨　原産国オマーン"]
[null,null,null,null,0,0,0,0,0,0," ⑨　原産国ナミビア",null,null,null,null,0,0,0,0,0,0," ⑨　原産国ナミビア"]
[null,null," 海上輸送日数","（日）",{"$f":"E17/E$13/24","v":10.241071428571429},10.136904761904761,10.116071428571429,9.7708333333333339,10.077380952380953,9.6875," ⑩＝⑧／④　原産国オーストラリア",null,null," 海上輸送日数","（日）",{"$f":"P17/P$13/24","v":10.241071428571429},{"$f":"Q17/Q$13/24","v":10.136904761904761},10.116071428571429,9.7708333333333339,10.077380952380953,9.6875," ⑩＝⑧／④　原産国オーストラリア"]
[null,null,null,null,14.327380952380951,14.511904761904761,14.616071428571429,14.708333333333334,14.583333333333334,14.910714285714285," ⑩＝⑧／④　原産国アメリカ",null,null,null,null,{"$f":"P18/P$13/24","v":14.327380952380951},14.511904761904761,14.616071428571429,14.708333333333334,14.583333333333334,14.910714285714285," ⑩＝⑧／④　原産国アメリカ"]
[null,null,null,null,12.178571428571429,12.37202380952381,12.479166666666666,12.568452380952381,12.443452380952381,12.761904761904761," ⑩＝⑧／④　原産国カナダ",null,null,null,null,12.178571428571429,12.37202380952381,12.479166666666666,12.568452380952381,12.443452380952381,12.761904761904761," ⑩＝⑧／④　原産国カナダ"]
[null,null,null,null,28.035714285714288,28.24702380952381,28.351190476190478,28.44345238095238,28.31845238095238,28.61904761904762," ⑩＝⑧／④　原産国チリ",null,null,null,null,28.035714285714288,28.24702380952381,28.351190476190478,28.44345238095238,28.31845238095238,28.61904761904762," ⑩＝⑧／④　原産国チリ"]
[null,null,null,null,18.267857142857142,18.166666666666668,18.142857142857142,17.800595238095237,18.107142857142858,17.717261904761905," ⑩＝⑧／④　原産国オマーン",null,null,null,null,18.267857142857142,18.166666666666668,18.142857142857142,17.800595238095237,18.107142857142858,17.717261904761905," ⑩＝⑧／④　原産国オマーン"]
[null,null,null,null,27.279761904761902,27.178571428571431,27.154761904761902,26.8125,27.11904761904762,26.464285714285712," ⑩＝⑧／④　原産国ナミビア",null,null,null,null,27.279761904761902,27.178571428571431,27.154761904761902,26.8125,27.11904761904762,{"$f":"U22/U$13/24","v":26.464285714285712}," ⑩＝⑧／④　原産国ナミビア"]
[null,null," 海上輸送費用","（千円/月）",{"$f":"E$14*E$16*E23*E29","v":0},0,13033.821917338471,0,17155.031795758267,16491.325604014517," ⑪＝⑤×⑦×⑨×⑩　原産国オーストラリア",null,null," 海上輸送費用","（千円/月）",{"$f":"P$14*P$16*P23*P29","v":0},{"$f":"Q$14*Q$16*Q23*Q29","v":0},{"$f":"R$14*R$16*R23*R29","v":13033.821917338471},0,17155.031795758267,16491.325604014517," ⑪＝⑤×⑦×⑨×⑩　原産国オーストラリア"]
[null,null,null,null,0,0,0,0,0,0," ⑪＝⑤×⑦×⑨×⑩　原産国アメリカ",null,null,null,null,{"$f":"P$14*P$16*P24*P30","v":0},0,0,0,0,0," ⑪＝⑤×⑦×⑨×⑩　原産国アメリカ"]
[null,null,null,null,0,0,0,0,0,0," ⑪＝⑤×⑦×⑨×⑩　原産国カナダ",null,null,null,null,0,0,0,0,0,0," ⑪＝⑤×⑦×⑨×⑩　原産国カナダ"]
[null,null,null,null,0,0,15655.048239133312,0,20660.297975272963,20879.60329271937," ⑪＝⑤×⑦×⑨×⑩　原産国チリ",null,null,null,null,0,0,15655.048239133312,0,20660.297975272963,20879.60329271937," ⑪＝⑤×⑦×⑨×⑩　原産国チリ"]
[null,null,null,null,0,0,0,0,0,0," ⑪＝⑤×⑦×⑨×⑩　原産国オマーン",null,null,null,null,0,0,0,0,0,0," ⑪＝⑤×⑦×⑨×⑩　原産国オマーン"]
[null,null,null,null,0,0,0,0,0,0," ⑪＝⑤×⑦×⑨×⑩　原産国ナミビア",null,null,null,null,0,0,0,0,0,0," ⑪＝⑤×⑦×⑨×⑩　原産国ナミビア"]
[null,null," 海上輸送費用　合計","（億円/月）",{"$f":"SUM(E35:J40)*1000/100000000","v":1.0387512882423691},null,null,null,null,null,null,null,null," 海上輸送費用　合計","（億円/月）",{"$f":"SUM(P35:U40)*1000/100000000","v":1.0387512882423691}]
[]
[null,null,"2030年","単位","新潟港","直江津港","伏木富山港","金沢港","七尾港","敦賀港","備考",null,null,{"$f":"C43","v":"2030年"},"単位","新潟港","直江津港","伏木富山港","金沢港","七尾港","敦賀港","備考"]
[null,null," 密度","（t/m3）",0.68217054263565891,0.68217054263565891,0.68217054263565891,0.68217054263565891,0.68217054263565891,0.68217054263565891," ①",null,null," 密度","（t/m3）",0.68217054263565891,0.68217054263565891,0.68217054263565891,0.68217054263565891,0.68217054263565891,0.68217054263565891," ①"]
[null,null," 運搬船積載量","（m3/隻）",{"$f":"KEISAN(\"アンモニア\",E51,\"タンク容量\",E43,\"外貿\")","v":5130},{"$f":"KEISAN(\"アンモニア\",F51,\"タンク容量\",F43,\"外貿\")","v":1714},{"$f":"KEISAN(\"アンモニア\",G51,\"タンク容量\",G43,\"外貿\")","v":68396},{"$f":"KEISAN(\"アンモニア\",H51,\"タンク容量\",H43,\"外貿\")","v":1714},{"$f":"KEISAN(\"アンモニア\",I51,\"タンク容量\",I43,\"外貿\")","v":87000},{"$f":"KEISAN(\"アンモニア\",J51,\"タンク容量\",J43,\"外貿\")","v":87000}," ②港湾施設能力及び対象船舶一覧より、需要量に合わせた船型を設定",null,null," 運搬船積載量","（m3/隻）",{"$f":"KEISAN(\"アンモニア\",P51,\"タンク容量\",P43,\"外貿\")","v":5130},{"$f":"KEISAN(\"アンモニア\",Q51,\"タンク容量\",Q43,\"外貿\")","v":1714},{"$f":"KEISAN(\"アンモニア\",R51,\"タンク容量\",R43,\"外貿\")","v":68396},{"$f":"KEISAN(\"アンモニア\",S51,\"タンク容量\",S43,\"外貿\")","v":1714},{"$f":"KEISAN(\"アンモニア\",T51,\"タンク容量\",T43,\"外貿\")","v":87000},{"$f":"KEISAN(\"アンモニア\",U51,\"タンク容量\",U43,\"外貿\")","v":87000}," ②港湾施設能力及び対象船舶一覧より、需要量に合わせた船型を設定"]
[null,null,null,"（t/隻）",{"$f":"E45*E44","v":3499.5348837209303},1169.2403100775193,46657.736434108527,1169.2403100775193,59348.837209302328,59348.837209302328," ③=②×①",null,null,null,"（t/隻）",{"$f":"P45*P44","v":3499.5348837209303},1169.2403100775193,46657.736434108527,1169.2403100775193,{"$f":"T45*T44","v":59348.837209302328},{"$f":"U45*U44","v":59348.837209302328}," ③=②×①"]
[null,null,null,"(GT)",{"$f":"KEISAN(\"アンモニア\",E51,\"総トン数\",E43,\"外貿\")","v":3000},{"$f":"KEISAN(\"アンモニア\",F51,\"総トン数\",F43,\"外貿\")","v":999},{"$f":"KEISAN(\"アンモニア\",G51,\"総トン数\",G43,\"外貿\")","v":40000},{"$f":"KEISAN(\"アンモニア\",H51,\"総トン数\",H43,\"外貿\")","v":999},{"$f":"KEISAN(\"アンモニア\",I51,\"総トン数\",I43,\"外貿\")","v":50000},{"$f":"KEISAN(\"アンモニア\",J51,\"総トン数\",J43,\"外貿\")","v":50000},"　港湾施設能力及び対象船舶一覧より、需要量に合わせた船型を設定",null,null,null,"(GT)",{"$f":"KEISAN(\"アンモニア\",P51,\"総トン数\",P43,\"外貿\")","v":3000},{"$f":"KEISAN(\"アンモニア\",Q51,\"総トン数\",Q43,\"外貿\")","v":999},{"$f":"KEISAN(\"アンモニア\",R51,\"総トン数\",R43,\"外貿\")","v":40000},{"$f":"KEISAN(\"アンモニア\",S51,\"総トン数\",S43,\"外貿\")","v":999},{"$f":"KEISAN(\"アンモニア\",T51,\"総トン数\",T43,\"外貿\")","v":50000},{"$f":"KEISAN(\"アンモニア\",U51,\"総トン数\",U43,\"外貿\")","v":50000},"　港湾施設能力及び対象船舶一覧より、需要量に合わせた船型を設定"]
[null,null,null,"(DWT)",{"$f":"E47/0.8447","v":3551.5567657156384},1182.6684029833077,47354.09020954185,1182.6684029833077,59192.61276192731,59192.61276192731,"　LPG船のDWTとGTの関係：DWT=GT/0.8447 より （※1）",null,null,null,"(DWT)",{"$f":"P47/0.8447","v":3551.5567657156384},1182.6684029833077,47354.09020954185,1182.6684029833077,59192.61276192731,59192.61276192731,"　LPG船のDWTとGTの関係：DWT=GT/0.8447 より （※1）"]
[null,null," 船速（外航）","（ノット）",14,14,14,14,14,14," ④ 国土交通省検討資料より",null,null," 船速（外航）","（ノット）",14,14,14,14,14,14," ④ 国土交通省検討資料より"]
[null,null," 海上輸送費用原単位","（千円/日･隻）",{"$f":"45.432*E47^(0.4019)","v":1134.5323607056671},729.26811433274145,3213.140869652877,729.26811433274145,3514.6161507448396,3514.6161507448396," ⑤ 海上輸送費用原単位算定式より （※2）",null,null," 海上輸送費用原単位","（千円/日･隻）",{"$f":"45.432*P47^(0.4019)","v":1134.5323607056671},729.26811433274145,3213.140869652877,729.26811433274145,3514.6161507448396,3514.6161507448396," ⑤ 海上輸送費用原単位算定式より （※2）"]
[null,null," 月間需要量","（t/ピーク月）",{"$f":"①需要!$J$30/12*④海上輸送網入力!$C$59","v":2379.8771707218475},{"$f":"①需要!$J$62/12*④海上輸送網入力!$C$59","v":976.43009314708388},{"$f":"①需要!$J$94/12*④海上輸送網入力!$C$59","v":32916.589359275211},{"$f":"①需要!$J$126/12*④海上輸送網入力!$C$59","v":397.39927145408245},{"$f":"①需要!$J$158/12*④海上輸送網入力!$C$59","v":65427.299485450552},{"$f":"①需要!$J$190/12*④海上輸送網入力!$C$59","v":68399.038041011474}," ⑥",null,null," 月間需要量","（t/その他月）",{"$f":"①需要!$J$30/12*④海上輸送網入力!$C$60","v":1941.4787445362442},{"$f":"①需要!$J$62/12*④海上輸送網入力!$C$60","v":796.5613917778843},{"$f":"①需要!$J$94/12*④海上輸送網入力!$C$60","v":26853.007108882412},{"$f":"①需要!$J$126/12*④海上輸送網入力!$C$60","v":324.19414250201464},{"$f":"①需要!$J$158/12*④海上輸送網入力!$C$60","v":53374.90221181493},{"$f":"①需要!$J$190/12*④海上輸送網入力!$C$60","v":55799.215243983053}," ⑥"]
[null,null," 月間寄港回数","（回/月）",{"$f":"ROUNDUP(E51/E$46,0)","v":1},1,1,1,2,2," ⑦＝⑥／③",null,null," 月間寄港回数","（回/月）",{"$f":"ROUNDUP(P51/P$46,0)","v":1},{"$f":"ROUNDUP(Q51/Q$46,0)","v":1},1,1,1,{"$f":"ROUNDUP(U51/U$46,0)","v":1}," ⑦＝⑥／③"]
[null,null," 海上輸送距離","（海里）",{"$f":"④海上輸送網入力!$C$17","v":3441},{"$f":"④海上輸送網入力!$D$17","v":3406},{"$f":"④海上輸送網入力!$E$17","v":3399},{"$f":"④海上輸送網入力!$F$17","v":3283},{"$f":"④海上輸送網入力!$G$17","v":3386},{"$f":"④海上輸送網入力!$H$17","v":3255}," ⑧　原産国オーストラリア",null,null," 海上輸送距離","（海里）",{"$f":"E53","v":3441},{"$f":"F53","v":3406},3399,3283,3386,3255," ⑧　原産国オーストラリア"]
[null,null,null,null,{"$f":"④海上輸送網入力!$C$21","v":4814},{"$f":"④海上輸送網入力!$D$21","v":4876},{"$f":"④海上輸送網入力!$E$21","v":4911},{"$f":"④海上輸送網入力!$F$21","v":4942},{"$f":"④海上輸送網入力!$G$21","v":4900},{"$f":"④海上輸送網入力!$H$21","v":5010}," ⑧　原産国アメリカ",null,null,null,null,{"$f":"E54","v":4814},4876,4911,4942,4900,5010," ⑧　原産国アメリカ"]
[null,null,null,null,{"$f":"④海上輸送網入力!$C$25","v":4092},{"$f":"④海上輸送網入力!$D$25","v":4157},{"$f":"④海上輸送網入力!$E$25","v":4193},{"$f":"④海上輸送網入力!$F$25","v":4223},{"$f":"④海上輸送網入力!$G$25","v":4181},{"$f":"④海上輸送網入力!$H$25","v":4288}," ⑧　原産国カナダ",null,null,null,null,4092,4157,4193,4223,4181,4288," ⑧　原産国カナダ"]
[null,null,null,null,{"$f":"④海上輸送網入力!$C$29","v":9420},{"$f":"④海上輸送網入力!$D$29","v":9491},{"$f":"④海上輸送網入力!$E$29","v":9526},{"$f":"④海上輸送網入力!$F$29","v":9557},{"$f":"④海上輸送網入力!$G$29","v":9515},{"$f":"④海上輸送網入力!$H$29","v":9616}," ⑧　原産国チリ",null,null,null,null,9420,9491,9526,9557,9515,9616," ⑧　原産国チリ"]
[null,null,null,null,{"$f":"④海上輸送網入力!$C$33","v":6138},{"$f":"④海上輸送網入力!$D$33","v":6104},{"$f":"④海上輸送網入力!$E$33","v":6096},{"$f":"④海上輸送網入力!$F$33","v":5981},{"$f":"④海上輸送網入力!$G$33","v":6084},{"$f":"④海上輸送網入力!$H$33","v":5953}," ⑧　原産国オマーン",null,null,null,null,6138,6104,6096,5981,6084,5953," ⑧　原産国オマーン"]
[null,null,null,null,{"$f":"④海上輸送網入力!$C$37","v":9166},{"$f":"④海上輸送網入力!$D$37","v":9132},{"$f":"④海上輸送網入力!$E$37","v":9124},{"$f":"④海上輸送網入力!$F$37","v":9009},{"$f":"④海上輸送網入力!$G$37","v":9112},{"$f":"④海上輸送網入力!$H$37","v":8892}," ⑧　原産国ナミビア",null,null,null,null,9166,9132,9124,9009,9112,8892," ⑧　原産国ナミビア"]
[null,null,"シナリオ設定","（％）",0.7,0.7,0.7,0.7,0.7,0.7," ⑨　原産国オーストラリア",null,null,"シナリオ設定","（％）",{"$f":"E59","v":0.7},0.7,0.7,0.7,0.7,0.7," ⑨　原産国オーストラリア"]
[null,null,null,null,0,0,0,0,0,0," ⑨　原産国アメリカ",null,null,null,null,{"$f":"E60","v":0},0,0,0,0,0," ⑨　原産国アメリカ"]
[null,null,null,null,0.15,0.15,0.15,0.15,0.15,0.15," ⑨　原産国カナダ",null,null,null,null,0.15,0.15,0.15,0.15,0.15,0.15," ⑨　原産国カナダ"]
[null,null,null,null,0.15,0.15,0.15,0.15,0.15,0.15," ⑨　原産国チリ",null,null,null,null,0.15,0.15,0.15,0.15,0.15,0.15," ⑨　原産国チリ"]
[null,null,null,null,0,0,0,0,0,0," ⑨　原産国オマーン",null,null,null,null,0,0,0,0,0,0," ⑨　原産国オマーン"]
[null,null,null,null,0,0,0,0,0,0," ⑨　原産国ナミビア",null,null,null,null,0,0,0,0,0,0," ⑨　原産国ナミビア"]
[null,null," 海上輸送日数","（日）",{"$f":"E53/E$49/24","v":10.241071428571429},10.136904761904761,10.116071428571429,9.7708333333333339,10.077380952380953,9.6875," ⑩＝⑧／④　原産国オーストラリア",null,null," 海上輸送日数","（日）",{"$f":"P53/P$49/24","v":10.241071428571429},{"$f":"Q53/Q$49/24","v":10.136904761904761},10.116071428571429,9.7708333333333339,10.077380952380953,9.6875," ⑩＝⑧／④　原産国オーストラリア"]
[null,null,null,null,14.327380952380951,14.511904761904761,14.616071428571429,14.708333333333334,14.583333333333334,14.910714285714285," ⑩＝⑧／④　原産国アメリカ",null,null,null,null,{"$f":"P54/P$49/24","v":14.327380952380951},14.511904761904761,14.616071428571429,14.708333333333334,14.583333333333334,14.910714285714285," ⑩＝⑧／④　原産国アメリカ"]
[null,null,null,null,12.178571428571429,12.37202380952381,12.479166666666666,12.568452380952381,12.443452380952381,12.761904761904761," ⑩＝⑧／④　原産国カナダ",null,null,null,null,12.178571428571429,12.37202380952381,12.479166666666666,12.568452380952381,12.443452380952381,12.761904761904761," ⑩＝⑧／④　原産国カナダ"]
[null,null,null,null,28.035714285714288,28.24702380952381,28.351190476190478,28.44345238095238,28.31845238095238,28.61904761904762," ⑩＝⑧／④　原産国チリ",null,null,null,null,28.035714285714288,28.24702380952381,28.351190476190478,28.44345238095238,28.31845238095238,28.61904761904762," ⑩＝⑧／④　原産国チリ"]
[null,null,null,null,18.267857142857142,18.166666666666668,18.142857142857142,17.800595238095237,18.107142857142858,17.717261904761905," ⑩＝⑧／④　原産国オマーン",null,null,null,null,18.267857142857142,18.166666666666668,18.142857142857142,17.800595238095237,18.107142857142858,17.717261904761905," ⑩＝⑧／④　原産国オマーン"]
[null,null,null,null,27.279761904761902,27.178571428571431,27.154761904761902,26.8125,27.11904761904762,26.464285714285712," ⑩＝⑧／④　原産国ナミビア",null,null,null,null,27.279761904761902,27.178571428571431,27.154761904761902,26.8125,27.11904761904762,26.464285714285712," ⑩＝⑧／④　原産国ナミビア"]
[null,null," 海上輸送費用","（千円/月）",{"$f":"E$50*E$52*E59*E65","v":8133.1788608087509},5174.7649946194106,22753.053783229432,4987.8900403216467,49585.376193425109,47666.981544476883," ⑪＝⑤×⑦×⑨×⑩　原産国オーストラリア",null,null," 海上輸送費用","（千円/月）",{"$f":"P$50*P$52*P59*P65","v":8133.1788608087509},{"$f":"Q$50*Q$52*Q59*Q65","v":5174.7649946194106},22753.053783229432,4987.8900403216467,24792.688096712554,23833.490772238441," ⑪＝⑤×⑦×⑨×⑩　原産国オーストラリア"]
[null,null,null,null,0,0,0,0,0,0," ⑪＝⑤×⑦×⑨×⑩　原産国アメリカ",null,null,null,null,{"$f":"P$50*P$52*P60*P66","v":0},0,0,0,0,0," ⑪＝⑤×⑦×⑨×⑩　原産国アメリカ"]
[null,null,null,null,2072.5475089319598,1353.3783711076812,6014.5980653814786,1374.8657351906995,13120.187612735868,13455.958977137383," ⑪＝⑤×⑦×⑨×⑩　原産国カナダ",null,null,null,null,2072.5475089319598,1353.3783711076812,6014.5980653814786,1374.8657351906995,6560.0938063679341,6727.9794885686915," ⑪＝⑤×⑦×⑨×⑩　原産国カナダ"]
[null,null,null,null,4771.1137668961537,3089.9480683625216,13664.455323354154,3111.4354324455398,29858.547030658163,30175.49009425212," ⑪＝⑤×⑦×⑨×⑩　原産国チリ",null,null,null,null,4771.1137668961537,3089.9480683625216,13664.455323354154,3111.4354324455398,14929.273515329081,15087.74504712606," ⑪＝⑤×⑦×⑨×⑩　原産国チリ"]
[null,null,null,null,0,0,0,0,0,0," ⑪＝⑤×⑦×⑨×⑩　原産国オマーン",null,null,null,null,0,0,0,0,0,0," ⑪＝⑤×⑦×⑨×⑩　原産国オマーン"]
[null,null,null,null,0,0,0,0,0,0," ⑪＝⑤×⑦×⑨×⑩　原産国ナミビア",null,null,null,null,0,0,0,0,0,0," ⑪＝⑤×⑦×⑨×⑩　原産国ナミビア"]
[null,null," 海上輸送費用　合計","（億円/月）",{"$f":"SUM(E71:J76)*1000/100000000","v":2.6036377140333498},null,null,null,null,null,null,null,null," 海上輸送費用　合計","（億円/月）",{"$f":"SUM(P71:U76)*1000/100000000","v":1.684325006769922}]
[]
[null,null,"移行期","単位","新潟港","直江津港","伏木富山港","金沢港","七尾港","敦賀港","備考",null,null,{"$f":"C79","v":"移行期"},"単位","新潟港","直江津港","伏木富山港","金沢港","七尾港","敦賀港","備考"]
[null,null," 密度","（t/m3）",0.68217054263565891,0.68217054263565891,0.68217054263565891,0.68217054263565891,0.68217054263565891,0.68217054263565891," ①",null,null," 密度","（t/m3）",0.68217054263565891,0.68217054263565891,0.68217054263565891,0.68217054263565891,0.68217054263565891,0.68217054263565891," ①"]
[null,null," 運搬船積載量","（m3/隻）",{"$f":"KEISAN(\"アンモニア\",E87,\"タンク容量\",E79,\"外貿\")","v":34198},{"$f":"KEISAN(\"アンモニア\",F87,\"タンク容量\",F79,\"外貿\")","v":34198},{"$f":"KEISAN(\"アンモニア\",G87,\"タンク容量\",G79,\"外貿\")","v":87000},{"$f":"KEISAN(\"アンモニア\",H87,\"タンク容量\",H79,\"外貿\")","v":5130},{"$f":"KEISAN(\"アンモニア\",I87,\"タンク容量\",I79,\"外貿\")","v":87000},{"$f":"KEISAN(\"アンモニア\",J87,\"タンク容量\",J79,\"外貿\")","v":87000}," ②港湾施設能力及び対象船舶一覧より、需要量に合わせた船型を設定",null,null," 運搬船積載量","（m3/隻）",{"$f":"KEISAN(\"アンモニア\",P87,\"タンク容量\",P79,\"外貿\")","v":34198},{"$f":"KEISAN(\"アンモニア\",Q87,\"タンク容量\",Q79,\"外貿\")","v":34198},{"$f":"KEISAN(\"アンモニア\",R87,\"タンク容量\",R79,\"外貿\")","v":87000},{"$f":"KEISAN(\"アンモニア\",S87,\"タンク容量\",S79,\"外貿\")","v":5130},{"$f":"KEISAN(\"アンモニア\",T87,\"タンク容量\",T79,\"外貿\")","v":87000},{"$f":"KEISAN(\"アンモニア\",U87,\"タンク容量\",U79,\"外貿\")","v":87000}," ②港湾施設能力及び対象船舶一覧より、需要量に合わせた船型を設定"]
[null,null,null,"（t/隻）",{"$f":"E81*E80","v":23328.868217054263},23328.868217054263,59348.837209302328,3499.5348837209303,59348.837209302328,59348.837209302328," ③=②×①",null,null,null,"（t/隻）",{"$f":"P81*P80","v":23328.868217054263},23328.868217054263,59348.837209302328,3499.5348837209303,{"$f":"T81*T80","v":59348.837209302328},59348.837209302328," ③=②×①"]
[null,null,null,"(GT)",{"$f":"KEISAN(\"アンモニア\",E87,\"総トン数\",E79,\"外貿\")","v":20000},{"$f":"KEISAN(\"アンモニア\",F87,\"総トン数\",F79,\"外貿\")","v":20000},{"$f":"KEISAN(\"アンモニア\",G87,\"総トン数\",G79,\"外貿\")","v":50000},{"$f":"KEISAN(\"アンモニア\",H87,\"総トン数\",H79,\"外貿\")","v":3000},{"$f":"KEISAN(\"アンモニア\",I87,\"総トン数\",I79,\"外貿\")","v":50000},{"$f":"KEISAN(\"アンモニア\",J87,\"総トン数\",J79,\"外貿\")","v":50000},"　港湾施設能力及び対象船舶一覧より、需要量に合わせた船型を設定",null,null,null,"(GT)",{"$f":"KEISAN(\"アンモニア\",P87,\"総トン数\",P79,\"外貿\")","v":20000},{"$f":"KEISAN(\"アンモニア\",Q87,\"総トン数\",Q79,\"外貿\")","v":20000},{"$f":"KEISAN(\"アンモニア\",R87,\"総トン数\",R79,\"外貿\")","v":50000},{"$f":"KEISAN(\"アンモニア\",S87,\"総トン数\",S79,\"外貿\")","v":3000},{"$f":"KEISAN(\"アンモニア\",T87,\"総トン数\",T79,\"外貿\")","v":50000},{"$f":"KEISAN(\"アンモニア\",U87,\"総トン数\",U79,\"外貿\")","v":50000},"　港湾施設能力及び対象船舶一覧より、需要量に合わせた船型を設定"]
[null,null,null,"(DWT)",{"$f":"E83/0.8447","v":23677.045104770925},23677.045104770925,59192.61276192731,3551.5567657156384,59192.61276192731,59192.61276192731,"　LPG船のDWTとGTの関係：DWT=GT/0.8447 より （※1）",null,null,null,"(DWT)",{"$f":"P83/0.8447","v":23677.045104770925},23677.045104770925,59192.61276192731,3551.5567657156384,59192.61276192731,59192.61276192731,"　LPG船のDWTとGTの関係：DWT=GT/0.8447 より （※1）"]
[null,null," 船速（外航）","（ノット）",14,14,14,14,14,14," ④ 国土交通省検討資料より",null,null," 船速（外航）","（ノット）",14,14,14,14,14,14," ④ 国土交通省検討資料より"]
[null,null," 海上輸送費用原単位","（千円/日･隻）",{"$f":"45.432*E83^(0.4019)","v":2431.9005499007585},2431.9005499007585,3514.6161507448396,1134.5323607056671,3514.6161507448396,3514.6161507448396," ⑤ 海上輸送費用原単位算定式より （※2）",null,null," 海上輸送費用原単位","（千円/日･隻）",{"$f":"45.432*P83^(0.4019)","v":2431.9005499007585},{"$f":"45.432*Q83^(0.4019)","v":2431.9005499007585},3514.6161507448396,1134.5323607056671,3514.6161507448396,3514.6161507448396," ⑤ 海上輸送費用原単位算定式より （※2）"]
[null,null," 月間需要量","（t/ピーク月）",{"$f":"①需要!$K$30/12*④海上輸送網入力!$C$59","v":22978.71093123261},{"$f":"①需要!$K$62/12*④海上輸送網入力!$C$59","v":19702.184836456901},{"$f":"①需要!$K$94/12*④海上輸送網入力!$C$59","v":80436.514684082766},{"$f":"①需要!$K$126/12*④海上輸送網入力!$C$59","v":13159.911036556032},{"$f":"①需要!$K$158/12*④海上輸送網入力!$C$59","v":135097.2914377994},{"$f":"①需要!$K$190/12*④海上輸送網入力!$C$59","v":141285.34650042426}," ⑥",null,null," 月間需要量","（t/その他月）",{"$f":"①需要!$K$30/12*④海上輸送網入力!$C$60","v":18745.79049653187},{"$f":"①需要!$K$62/12*④海上輸送網入力!$C$60","v":16072.83499816221},{"$f":"①需要!$K$94/12*④海上輸送網入力!$C$60","v":65619.261979120158},{"$f":"①需要!$K$126/12*④海上輸送網入力!$C$60","v":10735.716898243081},{"$f":"①需要!$K$158/12*④海上輸送網入力!$C$60","v":110210.94827820479},{"$f":"①需要!$K$190/12*④海上輸送網入力!$C$60","v":115259.09846087244}," ⑥"]
[null,null," 月間寄港回数","（回/月）",{"$f":"ROUNDUP(E87/E82,0)","v":1},1,2,4,3,3," ⑦＝⑥／③",null,null," 月間寄港回数","（回/月）",{"$f":"ROUNDUP(P87/P82,0)","v":1},{"$f":"ROUNDUP(Q87/Q82,0)","v":1},2,4,2,2," ⑦＝⑥／③"]
[null,null," 海上輸送距離","（海里）",{"$f":"④海上輸送網入力!$C$17","v":3441},{"$f":"④海上輸送網入力!$D$17","v":3406},{"$f":"④海上輸送網入力!$E$17","v":3399},{"$f":"④海上輸送網入力!$F$17","v":3283},{"$f":"④海上輸送網入力!$G$17","v":3386},{"$f":"④海上輸送網入力!$H$17","v":3255}," ⑧　原産国オーストラリア",null,null," 海上輸送距離","（海里）",{"$f":"E89","v":3441},{"$f":"F89","v":3406},3399,3283,3386,3255," ⑧　原産国オーストラリア"]
[null,null,null,null,{"$f":"④海上輸送網入力!$C$21","v":4814},{"$f":"④海上輸送網入力!$D$21","v":4876},{"$f":"④海上輸送網入力!$E$21","v":4911},{"$f":"④海上輸送網入力!$F$21","v":4942},{"$f":"④海上輸送網入力!$G$21","v":4900},{"$f":"④海上輸送網入力!$H$21","v":5010}," ⑧　原産国アメリカ",null,null,null,null,{"$f":"E90","v":4814},4876,4911,4942,4900,5010," ⑧　原産国アメリカ"]
[null,null,null,null,{"$f":"④海上輸送網入力!$C$25","v":4092},{"$f":"④海上輸送網入力!$D$25","v":4157},{"$f":"④海上輸送網入力!$E$25","v":4193},{"$f":"④海上輸送網入力!$F$25","v":4223},{"$f":"④海上輸送網入力!$G$25","v":4181},{"$f":"④海上輸送網入力!$H$25","v":4288}," ⑧　原産国カナダ",null,null,null,null,4092,4157,4193,4223,4181,4288," ⑧　原産国カナダ"]
[null,null,null,null,{"$f":"④海上輸送網入力!$C$29","v":9420},{"$f":"④海上輸送網入力!$D$29","v":9491},{"$f":"④海上輸送網入力!$E$29","v":9526},{"$f":"④海上輸送網入力!$F$29","v":9557},{"$f":"④海上輸送網入力!$G$29","v":9515},{"$f":"④海上輸送網入力!$H$29","v":9616}," ⑧　原産国チリ",null,null,null,null,9420,9491,9526,9557,9515,9616," ⑧　原産国チリ"]
[null,null,null,null,{"$f":"④海上輸送網入力!$C$33","v":6138},{"$f":"④海上輸送網入力!$D$33","v":6104},{"$f":"④海上輸送網入力!$E$33","v":6096},{"$f":"④海上輸送網入力!$F$33","v":5981},{"$f":"④海上輸送網入力!$G$33","v":6084},{"$f":"④海上輸送網入力!$H$33","v":5953}," ⑧　原産国オマーン",null,null,null,null,6138,6104,6096,5981,6084,5953," ⑧　原産国オマーン"]
[null,null,null,null,{"$f":"④海上輸送網入力!$C$37","v":9166},{"$f":"④海上輸送網入力!$D$37","v":9132},{"$f":"④海上輸送網入力!$E$37","v":9124},{"$f":"④海上輸送網入力!$F$37","v":9009},{"$f":"④海上輸送網入力!$G$37","v":9112},{"$f":"④海上輸送網入力!$H$37","v":8892}," ⑧　原産国ナミビア",null,null,null,null,9166,9132,9124,9009,9112,8892," ⑧　原産国ナミビア"]
[null,null,"シナリオ設定","（％）",0.7,0.7,0.7,0.7,0.7,0.7," ⑨　原産国オーストラリア",null,null,"シナリオ設定","（％）",{"$f":"E95","v":0.7},0.7,0.7,0.7,0.7,0.7," ⑨　原産国オーストラリア"]
[null,null,null,null,0.1,0.1,0.1,0.1,0.1,0.1," ⑨　原産国アメリカ",null,null,null,null,{"$f":"E96","v":0.1},0.1,0.1,0.1,0.1,0.1," ⑨　原産国アメリカ"]
[null,null,null,null,0.1,0.1,0.1,0.1,0.1,0.1," ⑨　原産国カナダ",null,null,null,null,0.1,0.1,0.1,0.1,0.1,0.1," ⑨　原産国カナダ"]
[null,null,null,null,0.1,0.1,0.1,0.1,0.1,0.1," ⑨　原産国チリ",null,null,null,null,0.1,0.1,0.1,0.1,0.1,0.1," ⑨　原産国チリ"]
[null,null,null,null,0,0,0,0,0,0," ⑨　原産国オマーン",null,null,null,null,0,0,0,0,0,0," ⑨　原産国オマーン"]
[null,null,null,null,0,0,0,0,0,0," ⑨　原産国ナミビア",null,null,null,null,0,0,0,0,0,0," ⑨　原産国ナミビア"]
[null,null," 海上輸送日数","（日）",{"$f":"E89/E$85/24","v":10.241071428571429},10.136904761904761,10.116071428571429,9.7708333333333339,10.077380952380953,9.6875," ⑩＝⑧／④　原産国オーストラリア",null,null," 海上輸送日数","（日）",{"$f":"P89/P$85/24","v":10.241071428571429},{"$f":"Q89/Q$85/24","v":10.136904761904761},10.116071428571429,9.7708333333333339,10.077380952380953,9.6875," ⑩＝⑧／④　原産国オーストラリア"]
[null,null,null,null,14.327380952380951,14.511904761904761,14.616071428571429,14.708333333333334,14.583333333333334,14.910714285714285," ⑩＝⑧／④　原産国アメリカ",null,null,null,null,{"$f":"P90/P$85/24","v":14.327380952380951},14.511904761904761,14.616071428571429,14.708333333333334,14.583333333333334,14.910714285714285," ⑩＝⑧／④　原産国アメリカ"]
[null,null,null,null,12.178571428571429,12.37202380952381,12.479166666666666,12.568452380952381,12.443452380952381,12.761904761904761," ⑩＝⑧／④　原産国カナダ",null,null,null,null,12.178571428571429,12.37202380952381,12.479166666666666,12.568452380952381,12.443452380952381,12.761904761904761," ⑩＝⑧／④　原産国カナダ"]
[null,null,null,null,28.035714285714288,28.24702380952381,28.351190476190478,28.44345238095238,28.31845238095238,28.61904761904762," ⑩＝⑧／④　原産国チリ",null,null,null,null,28.035714285714288,28.24702380952381,28.351190476190478,28.44345238095238,28.31845238095238,28.61904761904762," ⑩＝⑧／④　原産国チリ"]
[null,null,null,null,18.267857142857142,18.166666666666668,18.142857142857142,17.800595238095237,18.107142857142858,17.717261904761905," ⑩＝⑧／④　原産国オマーン",null,null,null,null,18.267857142857142,18.166666666666668,18.142857142857142,17.800595238095237,18.107142857142858,17.717261904761905," ⑩＝⑧／④　原産国オマーン"]
[null,null,null,null,27.279761904761902,27.178571428571431,27.154761904761902,26.8125,27.11904761904762,26.464285714285712," ⑩＝⑧／④　原産国ナミビア",null,null,null,null,27.279761904761902,27.178571428571431,27.154761904761902,26.8125,27.11904761904762,26.464285714285712," ⑩＝⑧／④　原産国ナミビア"]
[null,null," 海上輸送費用","（千円/月）",{"$f":"E$86*E$88*E95*E101","v":17433.687067101062},17256.360985337466,49775.751234923788,31038.914501639207,74378.064290137656,71500.472316715328," ⑪＝⑤×⑦×⑨×⑩　原産国オーストラリア",null,null," 海上輸送費用","（千円/月）",{"$f":"P$86*P$88*P95*P101","v":17433.687067101062},{"$f":"Q$86*Q$88*Q95*Q101","v":17256.360985337466},49775.751234923788,31038.914501639207,49585.376193425109,47666.981544476883," ⑪＝⑤×⑦×⑨×⑩　原産国オーストラリア"]
[null,null,null,null,3484.2765616732886,3529.1509170583622,10273.97614065947,6674.8320554850088,15376.445659508676,15721.63117431397," ⑪＝⑤×⑦×⑨×⑩　原産国アメリカ",null,null,null,null,{"$f":"P$86*P$88*P96*P102","v":3484.2765616732886},3529.1509170583622,10273.97614065947,6674.8320554850088,10250.963773005782,10481.087449542647," ⑪＝⑤×⑦×⑨×⑩　原産国アメリカ"]
[null,null,null,null,2961.7074554148526,3008.7531505766233,8771.8961429006613,5703.7263800714672,13120.187612735872,13455.958977137387," ⑪＝⑤×⑦×⑨×⑩　原産国カナダ",null,null,null,null,2961.7074554148526,3008.7531505766233,8771.8961429006613,5703.7263800714672,8746.791741823914,8970.6393180915911," ⑪＝⑤×⑦×⑨×⑩　原産国カナダ"]
[null,null,null,null,6818.0068988289131,6869.3952735440771,19928.710388092466,12908.006870552454,29858.54703065817,30175.490094252127," ⑪＝⑤×⑦×⑨×⑩　原産国チリ",null,null,null,null,6818.0068988289131,6869.3952735440771,19928.710388092466,12908.006870552454,19905.69802043878,20116.993396168084," ⑪＝⑤×⑦×⑨×⑩　原産国チリ"]
[null,null,null,null,0,0,0,0,0,0," ⑪＝⑤×⑦×⑨×⑩　原産国オマーン",null,null,null,null,0,0,0,0,0,0," ⑪＝⑤×⑦×⑨×⑩　原産国オマーン"]
[null,null,null,null,0,0,0,0,0,0," ⑪＝⑤×⑦×⑨×⑩　原産国ナミビア",null,null,null,null,0,0,0,0,0,0," ⑪＝⑤×⑦×⑨×⑩　原産国ナミビア"]
[null,null," 海上輸送費用　合計","（億円/月）",{"$f":"SUM(E107:J112)*1000/100000000","v":4.7002394917931829},null,null,null,null,null,null,null,null," 海上輸送費用　合計","（億円/月）",{"$f":"SUM(P107:U112)*1000/100000000","v":3.8216168346083195}]
[]
[null,null,"2050年","単位","新潟港","直江津港","伏木富山港","金沢港","七尾港","敦賀港","備考",null,null,{"$f":"C115","v":"2050年"},"単位","新潟港","直江津港","伏木富山港","金沢港","七尾港","敦賀港","備考"]
[null,null," 密度","（t/m3）",0.68217054263565891,0.68217054263565891,0.68217054263565891,0.68217054263565891,0.68217054263565891,0.68217054263565891," ①",null,null," 密度","（t/m3）",0.68217054263565891,0.68217054263565891,0.68217054263565891,0.68217054263565891,0.68217054263565891,0.68217054263565891," ①"]
[null,null," 運搬船積載量","（m3/隻）",{"$f":"KEISAN(\"アンモニア\",E123,\"タンク容量\",E115,\"外貿\")","v":68396},{"$f":"KEISAN(\"アンモニア\",F123,\"タンク容量\",F115,\"外貿\")","v":68396},{"$f":"KEISAN(\"アンモニア\",G123,\"タンク容量\",G115,\"外貿\")","v":87000},{"$f":"KEISAN(\"アンモニア\",H123,\"タンク容量\",H115,\"外貿\")","v":5130},{"$f":"KEISAN(\"アンモニア\",I123,\"タンク容量\",I115,\"外貿\")","v":87000},{"$f":"KEISAN(\"アンモニア\",J123,\"タンク容量\",J115,\"外貿\")","v":87000}," ②港湾施設能力及び対象船舶一覧より、需要量に合わせた船型を設定",null,null," 運搬船積載量","（m3/隻）",{"$f":"KEISAN(\"アンモニア\",P123,\"タンク容量\",P115,\"外貿\")","v":68396},{"$f":"KEISAN(\"アンモニア\",Q123,\"タンク容量\",Q115,\"外貿\")","v":68396},{"$f":"KEISAN(\"アンモニア\",R123,\"タンク容量\",R115,\"外貿\")","v":87000},{"$f":"KEISAN(\"アンモニア\",S123,\"タンク容量\",S115,\"外貿\")","v":5130},{"$f":"KEISAN(\"アンモニア\",T123,\"タンク容量\",T115,\"外貿\")","v":87000},{"$f":"KEISAN(\"アンモニア\",U123,\"タンク容量\",U115,\"外貿\")","v":87000}," ②港湾施設能力及び対象船舶一覧より、需要量に合わせた船型を設定"]
[null,null,null,"（t/隻）",{"$f":"E117*E116","v":46657.736434108527},46657.736434108527,59348.837209302328,3499.5348837209303,59348.837209302328,59348.837209302328," ③=②×①",null,null,null,"（t/隻）",{"$f":"P117*P116","v":46657.736434108527},46657.736434108527,59348.837209302328,3499.5348837209303,{"$f":"T117*T116","v":59348.837209302328},59348.837209302328," ③=②×①"]
[null,null,null,"(GT)",{"$f":"KEISAN(\"アンモニア\",E123,\"総トン数\",E115,\"外貿\")","v":40000},{"$f":"KEISAN(\"アンモニア\",F123,\"総トン数\",F115,\"外貿\")","v":40000},{"$f":"KEISAN(\"アンモニア\",G123,\"総トン数\",G115,\"外貿\")","v":50000},{"$f":"KEISAN(\"アンモニア\",H123,\"総トン数\",H115,\"外貿\")","v":3000},{"$f":"KEISAN(\"アンモニア\",I123,\"総トン数\",I115,\"外貿\")","v":50000},{"$f":"KEISAN(\"アンモニア\",J123,\"総トン数\",J115,\"外貿\")","v":50000},"　港湾施設能力及び対象船舶一覧より、需要量に合わせた船型を設定",null,null,null,"(GT)",{"$f":"KEISAN(\"アンモニア\",P123,\"総トン数\",P115,\"外貿\")","v":40000},{"$f":"KEISAN(\"アンモニア\",Q123,\"総トン数\",Q115,\"外貿\")","v":40000},{"$f":"KEISAN(\"アンモニア\",R123,\"総トン数\",R115,\"外貿\")","v":50000},{"$f":"KEISAN(\"アンモニア\",S123,\"総トン数\",S115,\"外貿\")","v":3000},{"$f":"KEISAN(\"アンモニア\",T123,\"総トン数\",T115,\"外貿\")","v":50000},{"$f":"KEISAN(\"アンモニア\",U123,\"総トン数\",U115,\"外貿\")","v":50000},"　港湾施設能力及び対象船舶一覧より、需要量に合わせた船型を設定"]
[null,null,null,"(DWT)",{"$f":"E119/0.8447","v":47354.09020954185},47354.09020954185,59192.61276192731,3551.5567657156384,59192.61276192731,59192.61276192731,"　LPG船のDWTとGTの関係：DWT=GT/0.8447 より （※1）",null,null,null,"(DWT)",{"$f":"P119/0.8447","v":47354.09020954185},47354.09020954185,59192.61276192731,3551.5567657156384,59192.61276192731,59192.61276192731,"　LPG船のDWTとGTの関係：DWT=GT/0.8447 より （※1）"]
[null,null," 船速（外航）","（ノット）",14,14,14,14,14,14," ④ 国土交通省検討資料より",null,null," 船速（外航）","（ノット）",14,14,14,14,14,14," ④ 国土交通省検討資料より"]
[null,null," 海上輸送費用原単位","（千円/日･隻）",{"$f":"45.432*E119^(0.4019)","v":3213.140869652877},3213.140869652877,3514.6161507448396,1134.5323607056671,3514.6161507448396,3514.6161507448396," ⑤ 海上輸送費用原単位算定式より （※2）",null,null," 海上輸送費用原単位","（千円/日･隻）",{"$f":"45.432*P119^(0.4019)","v":3213.140869652877},{"$f":"45.432*Q119^(0.4019)","v":3213.140869652877},3514.6161507448396,1134.5323607056671,3514.6161507448396,3514.6161507448396," ⑤ 海上輸送費用原単位算定式より （※2）"]
[null,null," 月間需要量","（t/ピーク月）",{"$f":"①需要!$L$30/12*④海上輸送網入力!$C$59","v":46033.958535852311},{"$f":"①需要!$L$62/12*④海上輸送網入力!$C$59","v":39468.150234069712},{"$f":"①需要!$L$94/12*④海上輸送網入力!$C$59","v":200755.75968335362},{"$f":"①需要!$L$126/12*④海上輸送網入力!$C$59","v":26345.334297574434},{"$f":"①需要!$L$158/12*④海上輸送網入力!$C$59","v":351502.26120089012},{"$f":"①需要!$L$190/12*④海上輸送網入力!$C$59","v":363222.29661205149}," ⑥",null,null," 月間需要量","（t/その他月）",{"$f":"①需要!$L$30/12*④海上輸送網入力!$C$60","v":37554.018805563734},{"$f":"①需要!$L$62/12*④海上輸送網入力!$C$60","v":32197.701506741087},{"$f":"①需要!$L$94/12*④海上輸送網入力!$C$60","v":163774.43553115692},{"$f":"①需要!$L$126/12*④海上輸送網入力!$C$60","v":21492.246400652832},{"$f":"①需要!$L$158/12*④海上輸送網入力!$C$60","v":286751.84466388408},{"$f":"①需要!$L$190/12*④海上輸送網入力!$C$60","v":296312.92618351575}," ⑥"]
[null,null," 月間寄港回数","（回/月）",{"$f":"ROUNDUP(E123/E118,0)","v":1},1,4,8,6,7," ⑦＝⑥／③",null,null," 月間寄港回数","（回/月）",{"$f":"ROUNDUP(P123/P118,0)","v":1},{"$f":"ROUNDUP(Q123/Q118,0)","v":1},3,7,5,5," ⑦＝⑥／③"]
[null,null," 海上輸送距離","（海里）",{"$f":"④海上輸送網入力!$C$17","v":3441},{"$f":"④海上輸送網入力!$D$17","v":3406},{"$f":"④海上輸送網入力!$E$17","v":3399},{"$f":"④海上輸送網入力!$F$17","v":3283},{"$f":"④海上輸送網入力!$G$17","v":3386},{"$f":"④海上輸送網入力!$H$17","v":3255}," ⑧　原産国オーストラリア",null,null," 海上輸送距離","（海里）",{"$f":"E125","v":3441},{"$f":"F125","v":3406},3399,3283,3386,3255," ⑧　原産国オーストラリア"]
[null,null,null,null,{"$f":"④海上輸送網入力!$C$21","v":4814},{"$f":"④海上輸送網入力!$D$21","v":4876},{"$f":"④海上輸送網入力!$E$21","v":4911},{"$f":"④海上輸送網入力!$F$21","v":4942},{"$f":"④海上輸送網入力!$G$21","v":4900},{"$f":"④海上輸送網入力!$H$21","v":5010}," ⑧　原産国アメリカ",null,null,null,null,{"$f":"E126","v":4814},4876,4911,4942,4900,5010," ⑧　原産国アメリカ"]
[null,null,null,null,{"$f":"④海上輸送網入力!$C$25","v":4092},{"$f":"④海上輸送網入力!$D$25","v":4157},{"$f":"④海上輸送網入力!$E$25","v":4193},{"$f":"④海上輸送網入力!$F$25","v":4223},{"$f":"④海上輸送網入力!$G$25","v":4181},{"$f":"④海上輸送網入力!$H$25","v":4288}," ⑧　原産国カナダ",null,null,null,null,4092,4157,4193,4223,4181,4288," ⑧　原産国カナダ"]
[null,null,null,null,{"$f":"④海上輸送網入力!$C$29","v":9420},{"$f":"④海上輸送網入力!$D$29","v":9491},{"$f":"④海上輸送網入力!$E$29","v":9526},{"$f":"④海上輸送網入力!$F$29","v":9557},{"$f":"④海上輸送網入力!$G$29","v":9515},{"$f":"④海上輸送網入力!$H$29","v":9616}," ⑧　原産国チリ",null,null,null,null,9420,9491,9526,9557,9515,9616," ⑧　原産国チリ"]
[null,null,null,null,{"$f":"④海上輸送網入力!$C$33","v":6138},{"$f":"④海上輸送網入力!$D$33","v":6104},{"$f":"④海上輸送網入力!$E$33","v":6096},{"$f":"④海上輸送網入力!$F$33","v":5981},{"$f":"④海上輸送網入力!$G$33","v":6084},{"$f":"④海上輸送網入力!$H$33","v":5953}," ⑧　原産国オマーン",null,null,null,null,6138,6104,6096,5981,6084,5953," ⑧　原産国オマーン"]
[null,null,null,null,{"$f":"④海上輸送網入力!$C$37","v":9166},{"$f":"④海上輸送網入力!$D$37","v":9132},{"$f":"④海上輸送網入力!$E$37","v":9124},{"$f":"④海上輸送網入力!$F$37","v":9009},{"$f":"④海上輸送網入力!$G$37","v":9112},{"$f":"④海上輸送網入力!$H$37","v":8892}," ⑧　原産国ナミビア",null,null,null,null,9166,9132,9124,9009,9112,8892," ⑧　原産国ナミビア"]
[null,null,"シナリオ設定","（％）",0.7,0.7,0.7,0.7,0.7,0.7," ⑨　原産国オーストラリア",null,null,"シナリオ設定","（％）",{"$f":"E131","v":0.7},0.7,0.7,0.7,0.7,0.7," ⑨　原産国オーストラリア"]
[null,null,null,null,0.06,0.06,0.06,0.06,0.06,0.06," ⑨　原産国アメリカ",null,null,null,null,{"$f":"E132","v":0.06},0.06,0.06,0.06,0.06,0.06," ⑨　原産国アメリカ"]
[null,null,null,null,0.06,0.06,0.06,0.06,0.06,0.06," ⑨　原産国カナダ",null,null,null,null,0.06,0.06,0.06,0.06,0.06,0.06," ⑨　原産国カナダ"]
[null,null,null,null,0.06,0.06,0.06,0.06,0.06,0.06," ⑨　原産国チリ",null,null,null,null,0.06,0.06,0.06,0.06,0.06,0.06," ⑨　原産国チリ"]
[null,null,null,null,0.06,0.06,0.06,0.06,0.06,0.06," ⑨　原産国オマーン",null,null,null,null,0.06,0.06,0.06,0.06,0.06,0.06," ⑨　原産国オマーン"]
[null,null,null,null,0.06,0.06,0.06,0.06,0.06,0.06," ⑨　原産国ナミビア",null,null,null,null,0.06,0.06,0.06,0.06,0.06,0.06," ⑨　原産国ナミビア"]
[null,null," 海上輸送日数","（日）",{"$f":"E125/E$121/24","v":10.241071428571429},{"$f":"F125/F$121/24","v":10.136904761904761},10.116071428571429,9.7708333333333339,10.077380952380953,9.6875," ⑩＝⑧／④　原産国オーストラリア",null,null," 海上輸送日数","（日）",{"$f":"P125/P$121/24","v":10.241071428571429},{"$f":"Q125/Q$121/24","v":10.136904761904761},10.116071428571429,9.7708333333333339,10.077380952380953,9.6875," ⑩＝⑧／④　原産国オーストラリア"]
[null,null,null,null,{"$f":"E126/E$121/24","v":14.327380952380951},14.511904761904761,14.616071428571429,14.708333333333334,14.583333333333334,14.910714285714285," ⑩＝⑧／④　原産国アメリカ",null,null,null,null,{"$f":"P126/P$121/24","v":14.327380952380951},14.511904761904761,14.616071428571429,14.708333333333334,14.583333333333334,14.910714285714285," ⑩＝⑧／④　原産国アメリカ"]
[null,null,null,null,12.178571428571429,12.37202380952381,12.479166666666666,12.568452380952381,12.443452380952381,12.761904761904761," ⑩＝⑧／④　原産国カナダ",null,null,null,null,12.178571428571429,12.37202380952381,12.479166666666666,12.568452380952381,12.443452380952381,12.761904761904761," ⑩＝⑧／④　原産国カナダ"]
[null,null,null,null,28.035714285714288,28.24702380952381,28.351190476190478,28.44345238095238,28.31845238095238,28.61904761904762," ⑩＝⑧／④　原産国チリ",null,null,null,null,28.035714285714288,28.24702380952381,28.351190476190478,28.44345238095238,28.31845238095238,28.61904761904762," ⑩＝⑧／④　原産国チリ"]
[null,null,null,null,18.267857142857142,18.166666666666668,18.142857142857142,17.800595238095237,18.107142857142858,17.717261904761905," ⑩＝⑧／④　原産国オマーン",null,null,null,null,18.267857142857142,18.166666666666668,18.142857142857142,17.800595238095237,18.107142857142858,17.717261904761905," ⑩＝⑧／④　原産国オマーン"]
[null,null,null,null,27.279761904761902,27.178571428571431,27.154761904761902,26.8125,27.11904761904762,26.464285714285712," ⑩＝⑧／④　原産国ナミビア",null,null,null,null,27.279761904761902,27.178571428571431,27.154761904761902,26.8125,27.11904761904762,26.464285714285712," ⑩＝⑧／④　原産国ナミビア"]
[null,null," 海上輸送費用","（千円/月）",{"$f":"E$122*E$124*E131*E137","v":23034.20360932406},{"$f":"F$122*F$124*F131*F137","v":22799.912087578534},99551.502469847575,62077.829003278413,148756.12858027531,166834.43540566909," ⑪＝⑤×⑦×⑨×⑩　原産国オーストラリア",null,null," 海上輸送費用","（千円/月）",{"$f":"P$122*P$124*P131*P137","v":23034.20360932406},{"$f":"Q$122*Q$124*Q131*Q137","v":22799.912087578534},74663.626852385685,54318.100377868614,123963.44048356279,119167.45386119223," ⑪＝⑤×⑦×⑨×⑩　原産国オーストラリア"]
[null,null,null,null,{"$f":"E$122*E$124*E132*E138","v":2762.1535975908837},2797.7276572191836,12328.771368791362,8009.7984665820095,18451.734791410407,22010.283644039551," ⑪＝⑤×⑦×⑨×⑩　原産国アメリカ",null,null,null,null,{"$f":"P$122*P$124*P132*P138","v":2762.1535975908837},2797.7276572191836,9246.578526593521,7008.573658259259,15376.445659508676,15721.63117431397," ⑪＝⑤×⑦×⑨×⑩　原産国アメリカ"]
[null,null,null,null,2347.8879354677811,2385.183320561966,10526.275371480793,6844.4716560857596,15744.225135283044,18838.342567992335," ⑪＝⑤×⑦×⑨×⑩　原産国カナダ",null,null,null,null,2347.8879354677811,2385.183320561966,7894.7065286105953,5988.9126990750401,13120.187612735872,13455.958977137387," ⑪＝⑤×⑦×⑨×⑩　原産国カナダ"]
[null,null,null,null,5404.9619628803757,5445.6999989063315,23914.452465710958,15489.608244662943,35830.256436789801,42245.686131952971," ⑪＝⑤×⑦×⑨×⑩　原産国チリ",null,null,null,null,5404.9619628803757,5445.6999989063315,17935.839349283218,13553.407214080074,29858.54703065817,30175.490094252127," ⑪＝⑤×⑦×⑨×⑩　原産国チリ"]
[null,null,null,null,3521.8319032016711,3502.3235479216364,15303.6428963861,9693.7686419722777,22910.276422641004,26153.137431730032," ⑪＝⑤×⑦×⑨×⑩　原産国オマーン",null,null,null,null,3521.8319032016711,3502.3235479216364,11477.732172289576,8482.0475617257434,19091.897018867505,18680.812451235743," ⑪＝⑤×⑦×⑨×⑩　原産国オマーン"]
[null,null,null,null,5259.2230734354052,5239.714718155371,22905.25554242565,14601.431482281934,34312.695391700334,39064.958515528881," ⑪＝⑤×⑦×⑨×⑩　原産国ナミビア",null,null,null,null,5259.2230734354052,5239.714718155371,17178.941656819239,12776.252546996693,28593.912826416949,27903.541796806352," ⑪＝⑤×⑦×⑨×⑩　原産国ナミビア"]
[null,null," 海上輸送費用　合計","（億円/月）",{"$f":"SUM(E143:J148)*1000/100000000","v":9.7689979147676169},null,null,null,null,null,null,null,null," 海上輸送費用　合計","（億円/月）",{"$f":"SUM(P143:U148)*1000/100000000","v":7.8013486154291805}]
[null,null,"（※1）「統計解析による船舶諸元に関する研究－船舶の主要諸元の計画基準（案）－」（国土技術政策総合研究所研究報告、第28号2006年3月）",null,null,null,null,null,null,null,null,null,null,"（※1）「統計解析による船舶諸元に関する研究－船舶の主要諸元の計画基準（案）－」（国土技術政策総合研究所研究報告、第28号2006年3月）"]
[null,null,"（※2）「港湾整備事業の費用対効果分析マニュアル」（令和６年６月、国土交通省港湾局）",null,null,null,null,null,null,null,null,null,null,"（※2）「港湾整備事業の費用対効果分析マニュアル」（令和６年６月、国土交通省港湾局）"]
[null,null,"貯蔵費用"]
[null,null,"液化アンモ二ア"]
[null,null,"実証期","単位","新潟港","直江津港","伏木富山港","金沢港","七尾港","敦賀港","備考"]
[null,null," 年間需要量","（t/年）",{"$f":"①需要!$I$30","v":0},{"$f":"①需要!$I$62","v":0},{"$f":"①需要!$I$94","v":83883.077849462381},{"$f":"①需要!$I$126","v":0},{"$f":"①需要!$I$158","v":171120.34968595562},{"$f":"①需要!$I$190","v":176298.99492284944}," A：実証期の需要"]
[null,null," 必要量","（１か月分）",1,1,1,1,1,1," B"]
[null,null," 月換算","（12か月/年）",12,12,12,12,12,12," C"]
[null,null," 需要ピーク係数","－",{"$f":"③輸送・貯蔵入力!$C$18","v":1.1399999999999999},{"$f":"③輸送・貯蔵入力!$C$18","v":1.1399999999999999},{"$f":"③輸送・貯蔵入力!$C$18","v":1.1399999999999999},{"$f":"③輸送・貯蔵入力!$C$18","v":1.1399999999999999},{"$f":"③輸送・貯蔵入力!$C$18","v":1.1399999999999999},{"$f":"③輸送・貯蔵入力!$C$18","v":1.1399999999999999}," D"]
[null,null," 月間需要量（ピーク月）","（t/月）",{"$f":"E155/E157*E158","v":0},{"$f":"F155/F157*F158","v":0},7968.8923956989256,0,16256.433220165782,{"$f":"J155/J157*J158","v":16748.404517670697}," E=A÷C×D"]
[null,null," 備蓄タンク容量","（t/基）",{"$f":"_xlfn.LET(_xlpm.tank,ROUNDDOWN(E159/1000,0),_xlpm.tankcapa,IF(MOD(E159,1000)=0,IF(_xlpm.tank=0,1000,_xlpm.tank*1000),(_xlpm.tank+1)*1000),IF(_xlpm.tankcapa>=③輸送・貯蔵入力!$E$7,③輸送・貯蔵入力!$E$7,_xlpm.tankcapa))","v":{"$error":"#NAME?"}},{"$f":"_xlfn.LET(_xlpm.tank,ROUNDDOWN(F159/1000,0),_xlpm.tankcapa,IF(MOD(F159,1000)=0,IF(_xlpm.tank=0,1000,_xlpm.tank*1000),(_xlpm.tank+1)*1000),IF(_xlpm.tankcapa>=③輸送・貯蔵入力!$E$7,③輸送・貯蔵入力!$E$7,_xlpm.tankcapa))","v":{"$error":"#NAME?"}},{"$f":"_xlfn.LET(_xlpm.tank,ROUNDDOWN(G159/1000,0),_xlpm.tankcapa,IF(MOD(G159,1000)=0,IF(_xlpm.tank=0,1000,_xlpm.tank*1000),(_xlpm.tank+1)*1000),IF(_xlpm.tankcapa>=③輸送・貯蔵入力!$E$7,③輸送・貯蔵入力!$E$7,_xlpm.tankcapa))","v":{"$error":"#NAME?"}},{"$f":"_xlfn.LET(_xlpm.tank,ROUNDDOWN(H159/1000,0),_xlpm.tankcapa,IF(MOD(H159,1000)=0,IF(_xlpm.tank=0,1000,_xlpm.tank*1000),(_xlpm.tank+1)*1000),IF(_xlpm.tankcapa>=③輸送・貯蔵入力!$E$7,③輸送・貯蔵入力!$E$7,_xlpm.tankcapa))","v":{"$error":"#NAME?"}},{"$f":"_xlfn.LET(_xlpm.tank,ROUNDDOWN(I159/1000,0),_xlpm.tankcapa,IF(MOD(I159,1000)=0,IF(_xlpm.tank=0,1000,_xlpm.tank*1000),(_xlpm.tank+1)*1000),IF(_xlpm.tankcapa>=③輸送・貯蔵入力!$E$7,③輸送・貯蔵入力!$E$7,_xlpm.tankcapa))","v":{"$error":"#NAME?"}},{"$f":"_xlfn.LET(_xlpm.tank,ROUNDDOWN(J159/1000,0),_xlpm.tankcapa,IF(MOD(J159,1000)=0,IF(_xlpm.tank=0,1000,_xlpm.tank*1000),(_xlpm.tank+1)*1000),IF(_xlpm.tankcapa>=③輸送・貯蔵入力!$E$7,③輸送・貯蔵入力!$E$7,_xlpm.tankcapa))","v":{"$error":"#NAME?"}}," F（E：月間需要量（ピーク月）を踏まえ1,000トン刻みで設定　※最大110,000トン）"]
[null,null," 備蓄タンク基数","（基）",{"$f":"ROUNDUP(E159/E160,0)","v":{"$error":"#NAME?"}},{"$f":"ROUNDUP(F155/F160/F156/F157*F158,0)","v":{"$error":"#NAME?"}},{"$f":"ROUNDUP(G155/G160/G156/G157*G158,0)","v":{"$error":"#NAME?"}},{"$f":"ROUNDUP(H155/H160/H156/H157*H158,0)","v":{"$error":"#NAME?"}},{"$f":"ROUNDUP(I155/I160/I156/I157*I158,0)","v":{"$error":"#NAME?"}},{"$f":"ROUNDUP(J155/J160/J156/J157*J158,0)","v":{"$error":"#NAME?"}}," G=E÷F"]
[null,null," タンク1基あたり整備費用","（億円/基）",{"$f":"60*(E160/10000/4)^(2/3)","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"}," H＝α万トンのタンクの整備費＝60億円×（α／4）2/3（※３）"]
[null,null," タンク整備費用","（億円）",{"$f":"E161*E162","v":{"$error":"#NAME?"}},{"$f":"F161*F162","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"}," I ＝G×H"]
[null,null," タンク維持管理費用","（億円）",{"$f":"E163*(0.024+0.022)","v":{"$error":"#NAME?"}},{"$f":"F163*(0.024+0.022)","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},"修繕費：建設費の2.4％/年、諸経費：建設費の２.２％/年"]
[null,null," 貯蔵費用　合計","（億円）",{"$f":"SUM(E163:J164)","v":{"$error":"#NAME?"}}]
[]
[null,null,"2030年","単位","新潟港","直江津港","伏木富山港","金沢港","七尾港","敦賀港","備考"]
[null,null," 年間需要量","（t/年）",{"$f":"①需要!$J$30-①需要!$I$30","v":25051.338639177342},{"$f":"①需要!$J$62-①需要!$I$62","v":10278.211506811411},{"$f":"①需要!$J$94-①需要!$I$94","v":262607.33645869774},{"$f":"①需要!$J$126-①需要!$I$126","v":4183.1502258324472},{"$f":"①需要!$J$158-①需要!$I$158","v":517588.06595036603},{"$f":"①需要!$J$190-①需要!$I$190","v":543690.8791930608}," A：2030年の需要－実証期の需要（2030年までの需要分※実証期分までは整備済）"]
[null,null," 必要量","（１か月分）",1,1,1,1,1,1," B"]
[null,null," 月換算","（12か月/年）",12,12,12,12,12,12," C"]
[null,null," 需要ピーク係数","－",{"$f":"③輸送・貯蔵入力!$C$18","v":1.1399999999999999},{"$f":"③輸送・貯蔵入力!$C$18","v":1.1399999999999999},{"$f":"③輸送・貯蔵入力!$C$18","v":1.1399999999999999},{"$f":"③輸送・貯蔵入力!$C$18","v":1.1399999999999999},{"$f":"③輸送・貯蔵入力!$C$18","v":1.1399999999999999},{"$f":"③輸送・貯蔵入力!$C$18","v":1.1399999999999999}," D"]
[null,null," 月間需要量（ピーク月）","（t/月）",{"$f":"E168/E170*E171","v":2379.8771707218475},{"$f":"F168/F170*F171","v":976.43009314708388},24947.696963576283,397.39927145408245,49170.866265284771,51650.633523340774," E=A÷C×D"]
[null,null," 備蓄タンク容量","（t/基）",3000,1000,25000,1000,50000,52000," F（E：月間需要量（ピーク月）を踏まえ1,000トン刻みで設定　※最大110,000トン）"]
[null,null," 備蓄タンク基数","（基）",{"$f":"ROUNDUP(E172/E173,0)","v":1},{"$f":"ROUNDUP(F168/F173/F169/F170*F171,0)","v":1},{"$f":"ROUNDUP(G168/G173/G169/G170*G171,0)","v":1},{"$f":"ROUNDUP(H168/H173/H169/H170*H171,0)","v":1},{"$f":"ROUNDUP(I168/I173/I169/I170*I171,0)","v":1},{"$f":"ROUNDUP(J168/J173/J169/J170*J171,0)","v":1}," G=E÷F"]
[null,null," タンク1基あたり整備費用","（億円/基）",{"$f":"60*(E173/10000/4)^(2/3)","v":10.670679913470188},5.1299278400300912,43.860266073192989,5.1299278400300912,69.623832504191682,71.468305511785957," H＝α万トンのタンクの整備費＝60億円×（α／4）2/3（※３）"]
[null,null," タンク整備費用","（億円）",{"$f":"E174*E175","v":10.670679913470188},{"$f":"F174*F175","v":5.1299278400300912},43.860266073192989,5.1299278400300912,69.623832504191682,71.468305511785957," I ＝G×H"]
[null,null," タンク維持管理費用","（億円）",{"$f":"E176*(0.024+0.022)","v":0.49085127601962864},{"$f":"F176*(0.024+0.022)","v":0.23597668064138419},2.0175722393668774,0.23597668064138419,3.2026962951928173,3.287542053542154,"修繕費：建設費の2.4％/年、諸経費：建設費の２.２％/年"]
[null,null," 貯蔵費用　合計","（億円）",{"$f":"SUM(E176:J177)","v":215.35355490810525}]
[]
[]
[null,null,"移行期","単位","新潟港","直江津港","伏木富山港","金沢港","七尾港","敦賀港","備考"]
[null,null," 年間需要量","（t/年）",{"$f":"①需要!$K$30-①需要!$J$30","v":216829.82905800804},{"$f":"①需要!$K$62-①需要!$J$62","v":197113.20782431387},{"$f":"①需要!$K$94-①需要!$J$94","v":500209.74026113207},{"$f":"①需要!$K$126-①需要!$J$126","v":134342.22910633634},{"$f":"①需要!$K$158-①需要!$J$158","v":733368.33634051413},{"$f":"①需要!$K$190-①需要!$J$190","v":767224.29957276641}," A：移行期の需要－2030年の需要（移行期までの需要分※2030年分までは整備済）"]
[null,null," 必要量","（１か月分）",1,1,1,1,1,1," B"]
[null,null," 月換算","（12か月/年）",12,12,12,12,12,12," C"]
[null,null," 需要ピーク係数","－",{"$f":"③輸送・貯蔵入力!$C$18","v":1.1399999999999999},{"$f":"③輸送・貯蔵入力!$C$18","v":1.1399999999999999},{"$f":"③輸送・貯蔵入力!$C$18","v":1.1399999999999999},{"$f":"③輸送・貯蔵入力!$C$18","v":1.1399999999999999},{"$f":"③輸送・貯蔵入力!$C$18","v":1.1399999999999999},{"$f":"③輸送・貯蔵入力!$C$18","v":1.1399999999999999}," D"]
[null,null," 月間需要量（ピーク月）","（t/月）",{"$f":"E182/E184*E185","v":20598.833760510759},{"$f":"F182/F184*F185","v":18725.754743309815},47519.92532480754,12762.511765101952,69669.991952348835,72886.308459412801," E=A÷C×D"]
[null,null," 備蓄タンク容量","（t/基）",21000,19000,48000,13000,70000,73000," F（E：月間需要量（ピーク月）を踏まえ1,000トン刻みで設定　※最大110,000トン）"]
[null,null," 備蓄タンク基数","（基）",{"$f":"ROUNDUP(E186/E187,0)","v":1},{"$f":"ROUNDUP(F182/F187/F183/F184*F185,0)","v":1},{"$f":"ROUNDUP(G182/G187/G183/G184*G185,0)","v":1},{"$f":"ROUNDUP(H182/H187/H183/H184*H185,0)","v":1},{"$f":"ROUNDUP(I182/I187/I183/I184*I185,0)","v":1},{"$f":"ROUNDUP(J182/J187/J183/J184*J185,0)","v":1}," G=E÷F"]
[null,null," タンク1基あたり整備費用","（億円/基）",{"$f":"60*(E187/10000/4)^(2/3)","v":39.04727993718889},36.52697074567287,67.754594079434042,28.362215837948426,87.131786003455559,89.603814078180591," H＝α万トンのタンクの整備費＝60億円×（α／4）2/3（※３）"]
[null,null," タンク整備費用","（億円）",{"$f":"E188*E189","v":39.04727993718889},{"$f":"F188*F189","v":36.52697074567287},67.754594079434042,28.362215837948426,87.131786003455559,89.603814078180591," I ＝G×H"]
[null,null," タンク維持管理費用","（億円）",{"$f":"E190*(0.024+0.022)","v":1.7961748771106889},{"$f":"F190*(0.024+0.022)","v":1.680240654300952},3.1167113276539657,1.3046619285456276,4.0080621561589558,4.1217754475963071,"修繕費：建設費の2.4％/年、諸経費：建設費の２.２％/年"]
[null,null," 貯蔵費用　合計","（億円）",{"$f":"SUM(E190:J191)","v":364.45428707324675}]
[]
[null,null,"2050年","単位","新潟港","直江津港","伏木富山港","金沢港","七尾港","敦賀港","備考"]
[null,null," 年間需要量","（t/年）",{"$f":"①需要!$L$30-①需要!$K$30","v":242686.81689073375},{"$f":"①需要!$L$62-①需要!$K$62","v":208062.79365908226},{"$f":"①需要!$L$94-①需要!$K$94","v":1266518.3684133778},{"$f":"①需要!$L$126-①需要!$K$126","v":138793.92906335159},{"$f":"①需要!$L$158-①需要!$K$158","v":2277947.0501377974},{"$f":"①需要!$L$190-①需要!$K$190","v":2336178.4222276551}," A：2050年の需要－移行期の需要（2050年までの需要分※移行期分までは整備済）"]
[null,null," 必要量","（１か月分）",1,1,1,1,1,1," B"]
[null,null," 月換算","（12か月/年）",12,12,12,12,12,12," C"]
[null,null," 需要ピーク係数","－",{"$f":"③輸送・貯蔵入力!$C$18","v":1.1399999999999999},{"$f":"③輸送・貯蔵入力!$C$18","v":1.1399999999999999},{"$f":"③輸送・貯蔵入力!$C$18","v":1.1399999999999999},{"$f":"③輸送・貯蔵入力!$C$18","v":1.1399999999999999},{"$f":"③輸送・貯蔵入力!$C$18","v":1.1399999999999999},{"$f":"③輸送・貯蔵入力!$C$18","v":1.1399999999999999}," D"]
[null,null," 月間需要量（ピーク月）","（t/月）",{"$f":"E195/E197*E198","v":23055.247604619704},{"$f":"F195/F197*F198","v":19765.965397612814},120319.24499927089,13185.423261018401,216404.96976309075,221936.9501116272," E=A÷C×D"]
[null,null," 備蓄タンク容量","（t/基）",24000,20000,61000,14000,110000,71000," F（E：月間需要量（ピーク月）を踏まえ1,000トン刻みで設定　※最大110,000トン）"]
[null,null," 備蓄タンク基数","（基）",{"$f":"ROUNDUP(E199/E200,0)","v":1},{"$f":"ROUNDUP(F195/F200/F196/F197*F198,0)","v":1},{"$f":"ROUNDUP(G195/G200/G196/G197*G198,0)","v":2},{"$f":"ROUNDUP(H195/H200/H196/H197*H198,0)","v":1},{"$f":"ROUNDUP(I195/I200/I196/I197*I198,0)","v":2},{"$f":"ROUNDUP(J195/J200/J196/J197*J198,0)","v":4}," G=E÷F"]
[null,null," タンク1基あたり整備費用","（億円/基）",{"$f":"60*(E200/10000/4)^(2/3)","v":42.682719653880753},37.797631496846193,79.493413480670441,29.798651651378059,117.77136615809535,87.959649200427151," H＝α万トンのタンクの整備費＝60億円×（α／4）2/3（※３）"]
[null,null," タンク整備費用","（億円）",{"$f":"E201*E202","v":42.682719653880753},{"$f":"F201*F202","v":37.797631496846193},158.98682696134088,29.798651651378059,235.54273231619069,351.8385968017086," I ＝G×H"]
[null,null," タンク維持管理費用","（億円）",{"$f":"E203*(0.024+0.022)","v":1.9634051040785145},{"$f":"F203*(0.024+0.022)","v":1.738691048854925},7.3133940402216808,1.3707379759633906,10.834965686544772,16.184575452878594,"修繕費：建設費の2.4％/年、諸経費：建設費の２.２％/年"]
[null,null," 貯蔵費用　合計","（億円）",{"$f":"SUM(E203:J204)","v":896.05292818988698}]
[null,null,"（※３）国土交通省資料より、メーカーで用いられているタンク整備費用の簡易予測式（α万トンのタンクの整備費＝60億円×（α／4）2/3 ）より"]

{"sheet":"直送方式（ｼﾅﾘｵ4）_アンモニア","index":37,"n_rows":206,"n_cols":22,"rows_kept":206,"cut":false,"hidden":false,"merged":[[204,4,204,9],[164,4,164,9],[177,4,177,9],[191,4,191,9],[149,2,149,10],[149,13,149,21],[150,2,150,10],[150,13,150,21],[151,2,151,10],[148,15,148,20],[130,2,135,2],[130,3,135,3],[130,13,135,13],[130,14,135,14],[136,2,141,2],[136,3,141,3],[136,13,141,13],[136,14,141,14],[142,2,147,2],[142,3,147,3],[142,13,147,13],[142,14,147,14],[148,4,148,9],[124,14,129,14],[106,2,111,2],[106,3,111,3],[106,13,111,13],[106,14,111,14],[112,4,112,9],[116,2,119,2],[116,13,119,13],[124,2,129,2],[124,3,129,3],[124,13,129,13],[112,15,112,20],[94,2,99,2],[94,3,99,3],[94,13,99,13],[94,14,99,14],[100,2,105,2],[100,3,105,3],[100,13,105,13],[100,14,105,14],[88,14,93,14],[70,2,75,2],[70,3,75,3],[70,13,75,13],[70,14,75,14],[76,4,76,9],[80,2,83,2],[80,13,83,13],[88,2,93,2],[88,3,93,3],[88,13,93,13],[76,15,76,20],[58,2,63,2],[58,3,63,3],[58,13,63,13],[58,14,63,14],[64,2,69,2],[64,3,69,3],[64,13,69,13],[64,14,69,14],[52,14,57,14],[34,2,39,2],[34,3,39,3],[34,13,39,13],[34,14,39,14],[40,4,40,9],[44,2,47,2],[44,13,47,13],[52,2,57,2],[52,3,57,3],[52,13,57,13],[40,15,40,20],[22,2,27,2],[22,3,27,3],[22,13,27,13],[22,14,27,14],[28,2,33,2],[28,3,33,3],[28,13,33,13],[28,14,33,14],[3,2,3,10],[3,13,3,21],[8,2,11,2],[8,13,11,13],[16,2,21,2],[16,3,21,3],[16,13,21,13],[16,14,21,14]]}
[]
[null,null,"入力項目"]
[]
[null,null,"海上輸送費用　シナリオ４",null,null,null,null,null,null,null,null,null,null,"海上輸送費用　シナリオ４"]
[null,null,"液化アンモ二ア（ピーク月　※４か月）",null,null,null,null,null,null,null,null,null,null,"液化アンモ二ア（その他月　※８か月）"]
[]
[null,null,"実証期","単位","新潟港","直江津港","伏木富山港","金沢港","七尾港","敦賀港","備考",null,null,{"$f":"C7","v":"実証期"},"単位","新潟港","直江津港","伏木富山港","金沢港","七尾港","敦賀港","備考"]
[null,null," 密度","（t/m3）",0.68217054263565891,0.68217054263565891,0.68217054263565891,0.68217054263565891,0.68217054263565891,0.68217054263565891," ①",null,null," 密度","（t/m3）",0.68217054263565891,0.68217054263565891,0.68217054263565891,0.68217054263565891,0.68217054263565891,0.68217054263565891," ①"]
[null,null," 運搬船積載量","（m3/隻）",{"$f":"KEISAN(\"アンモニア\",E15,\"タンク容量\",E7,\"外貿\")","v":0},{"$f":"KEISAN(\"アンモニア\",F15,\"タンク容量\",F7,\"外貿\")","v":0},{"$f":"KEISAN(\"アンモニア\",G15,\"タンク容量\",G7,\"外貿\")","v":17099},{"$f":"KEISAN(\"アンモニア\",H15,\"タンク容量\",H7,\"外貿\")","v":0},{"$f":"KEISAN(\"アンモニア\",I15,\"タンク容量\",I7,\"外貿\")","v":34198},{"$f":"KEISAN(\"アンモニア\",J15,\"タンク容量\",J7,\"外貿\")","v":34198}," ②港湾施設能力及び対象船舶一覧より、需要量に合わせた船型を設定",null,null," 運搬船積載量","（m3/隻）",{"$f":"KEISAN(\"アンモニア\",P15,\"タンク容量\",P7,\"外貿\")","v":0},{"$f":"KEISAN(\"アンモニア\",Q15,\"タンク容量\",Q7,\"外貿\")","v":0},{"$f":"KEISAN(\"アンモニア\",R15,\"タンク容量\",R7,\"外貿\")","v":17099},{"$f":"KEISAN(\"アンモニア\",S15,\"タンク容量\",S7,\"外貿\")","v":0},{"$f":"KEISAN(\"アンモニア\",T15,\"タンク容量\",T7,\"外貿\")","v":34198},{"$f":"KEISAN(\"アンモニア\",U15,\"タンク容量\",U7,\"外貿\")","v":34198}," ②港湾施設能力及び対象船舶一覧より、需要量に合わせた船型を設定"]
[null,null,null,"（t/隻）",{"$f":"E9*E8","v":0},0,11664.434108527132,0,23328.868217054263,23328.868217054263," ③=②×①",null,null,null,"（t/隻）",{"$f":"P9*P8","v":0},0,11664.434108527132,0,23328.868217054263,23328.868217054263," ③=②×①"]
[null,null,null,"(GT)",{"$f":"KEISAN(\"アンモニア\",E15,\"総トン数\",E7,\"外貿\")","v":0},{"$f":"KEISAN(\"アンモニア\",F15,\"総トン数\",F7,\"外貿\")","v":0},{"$f":"KEISAN(\"アンモニア\",G15,\"総トン数\",G7,\"外貿\")","v":10000},{"$f":"KEISAN(\"アンモニア\",H15,\"総トン数\",H7,\"外貿\")","v":0},{"$f":"KEISAN(\"アンモニア\",I15,\"総トン数\",I7,\"外貿\")","v":20000},{"$f":"KEISAN(\"アンモニア\",J15,\"総トン数\",J7,\"外貿\")","v":20000},"　港湾施設能力及び対象船舶一覧より、需要量に合わせた船型を設定",null,null,null,"(GT)",{"$f":"KEISAN(\"アンモニア\",P15,\"総トン数\",P7,\"外貿\")","v":0},{"$f":"KEISAN(\"アンモニア\",Q15,\"総トン数\",Q7,\"外貿\")","v":0},{"$f":"KEISAN(\"アンモニア\",R15,\"総トン数\",R7,\"外貿\")","v":10000},{"$f":"KEISAN(\"アンモニア\",S15,\"総トン数\",S7,\"外貿\")","v":0},{"$f":"KEISAN(\"アンモニア\",T15,\"総トン数\",T7,\"外貿\")","v":20000},{"$f":"KEISAN(\"アンモニア\",U15,\"総トン数\",U7,\"外貿\")","v":20000},"　港湾施設能力及び対象船舶一覧より、需要量に合わせた船型を設定"]
[null,null,null,"(DWT)",{"$f":"E11/0.8447","v":0},0,11838.522552385462,0,23677.045104770925,23677.045104770925,"　LPG船のDWTとGTの関係：DWT=GT/0.8447 より （※1）",null,null,null,"(DWT)",{"$f":"P11/0.8447","v":0},0,11838.522552385462,0,23677.045104770925,23677.045104770925,"　LPG船のDWTとGTの関係：DWT=GT/0.8447 より （※1）"]
[null,null," 船速（外航）","（ノット）",14,14,14,14,14,14," ④ 国土交通省検討資料より",null,null," 船速（外航）","（ノット）",14,14,14,14,14,14," ④ 国土交通省検討資料より"]
[null,null," 海上輸送費用原単位","（千円/日･隻）",{"$f":"45.432*E11^(0.4019)","v":0},0,1840.6103325455917,0,2431.9005499007585,2431.9005499007585," ⑤ 海上輸送費用原単位算定式より （※2）",null,null," 海上輸送費用原単位","（千円/日･隻）",{"$f":"45.432*P11^(0.4019)","v":0},{"$f":"45.432*Q11^(0.4019)","v":0},1840.6103325455917,0,2431.9005499007585,2431.9005499007585," ⑤ 海上輸送費用原単位算定式より （※2）"]
[null,null," 月間需要量","（t/ピーク月）",{"$f":"①需要!$I$30/12*④海上輸送網入力!$C$59","v":0},{"$f":"①需要!$I$62/12*④海上輸送網入力!$C$59","v":0},{"$f":"①需要!$I$94/12*④海上輸送網入力!$C$59","v":7968.8923956989256},{"$f":"①需要!$I$126/12*④海上輸送網入力!$C$59","v":0},{"$f":"①需要!$I$158/12*④海上輸送網入力!$C$59","v":16256.433220165782},{"$f":"①需要!$I$190/12*④海上輸送網入力!$C$59","v":16748.404517670697}," ⑥",null,null," 月間需要量","（t/その他月）",{"$f":"①需要!$I$30/12*④海上輸送網入力!$C$60","v":0},{"$f":"①需要!$I$62/12*④海上輸送網入力!$C$60","v":0},{"$f":"①需要!$I$94/12*④海上輸送網入力!$C$60","v":6500.9385333333348},{"$f":"①需要!$I$126/12*④海上輸送網入力!$C$60","v":0},{"$f":"①需要!$I$158/12*④海上輸送網入力!$C$60","v":13261.827100661561},{"$f":"①需要!$I$190/12*④海上輸送網入力!$C$60","v":13663.172106520833}," ⑥"]
[null,null," 月間寄港回数","（回/月）",{"$f":"IFERROR(ROUNDUP(E15/E10,0),0)","v":0},0,1,0,1,1," ⑦＝⑥／③",null,null," 月間寄港回数","（回/月）",{"$f":"IFERROR(ROUNDUP(P15/P10,0),0)","v":0},{"$f":"IFERROR(ROUNDUP(Q15/Q10,0),0)","v":0},1,0,1,1," ⑦＝⑥／③"]
[null,null," 海上輸送距離","（海里）",{"$f":"④海上輸送網入力!$C$17","v":3441},{"$f":"④海上輸送網入力!$D$17","v":3406},{"$f":"④海上輸送網入力!$E$17","v":3399},{"$f":"④海上輸送網入力!$F$17","v":3283},{"$f":"④海上輸送網入力!$G$17","v":3386},{"$f":"④海上輸送網入力!$H$17","v":3255}," ⑧　原産国オーストラリア",null,null," 海上輸送距離","（海里）",{"$f":"E17","v":3441},{"$f":"F17","v":3406},3399,3283,3386,3255," ⑧　原産国オーストラリア"]
[null,null,null,null,{"$f":"④海上輸送網入力!$C$21","v":4814},{"$f":"④海上輸送網入力!$D$21","v":4876},{"$f":"④海上輸送網入力!$E$21","v":4911},{"$f":"④海上輸送網入力!$F$21","v":4942},{"$f":"④海上輸送網入力!$G$21","v":4900},{"$f":"④海上輸送網入力!$H$21","v":5010}," ⑧　原産国アメリカ",null,null,null,null,{"$f":"E18","v":4814},4876,4911,4942,4900,5010," ⑧　原産国アメリカ"]
[null,null,null,null,{"$f":"④海上輸送網入力!$C$25","v":4092},{"$f":"④海上輸送網入力!$D$25","v":4157},{"$f":"④海上輸送網入力!$E$25","v":4193},{"$f":"④海上輸送網入力!$F$25","v":4223},{"$f":"④海上輸送網入力!$G$25","v":4181},{"$f":"④海上輸送網入力!$H$25","v":4288}," ⑧　原産国カナダ",null,null,null,null,4092,4157,4193,4223,4181,4288," ⑧　原産国カナダ"]
[null,null,null,null,{"$f":"④海上輸送網入力!$C$29","v":9420},{"$f":"④海上輸送網入力!$D$29","v":9491},{"$f":"④海上輸送網入力!$E$29","v":9526},{"$f":"④海上輸送網入力!$F$29","v":9557},{"$f":"④海上輸送網入力!$G$29","v":9515},{"$f":"④海上輸送網入力!$H$29","v":9616}," ⑧　原産国チリ",null,null,null,null,9420,9491,9526,9557,9515,9616," ⑧　原産国チリ"]
[null,null,null,null,{"$f":"④海上輸送網入力!$C$33","v":6138},{"$f":"④海上輸送網入力!$D$33","v":6104},{"$f":"④海上輸送網入力!$E$33","v":6096},{"$f":"④海上輸送網入力!$F$33","v":5981},{"$f":"④海上輸送網入力!$G$33","v":6084},{"$f":"④海上輸送網入力!$H$33","v":5953}," ⑧　原産国オマーン",null,null,null,null,6138,6104,6096,5981,6084,5953," ⑧　原産国オマーン"]
[null,null,null,null,{"$f":"④海上輸送網入力!$C$37","v":9166},{"$f":"④海上輸送網入力!$D$37","v":9132},{"$f":"④海上輸送網入力!$E$37","v":9124},{"$f":"④海上輸送網入力!$F$37","v":9009},{"$f":"④海上輸送網入力!$G$37","v":9112},{"$f":"④海上輸送網入力!$H$37","v":8892}," ⑧　原産国ナミビア",null,null,null,null,9166,9132,9124,9009,9112,8892," ⑧　原産国ナミビア"]
[null,null,"シナリオ設定","（％）",0.73905168510252928,0.73905168510252928,0.73905168510252928,0.73905168510252928,0.73905168510252928,0.73905168510252928," ⑨　原産国オーストラリア",null,null,"シナリオ設定","（％）",{"$f":"E23","v":0.73905168510252928},0.73905168510252928,0.73905168510252928,0.73905168510252928,0.73905168510252928,0.73905168510252928," ⑨　原産国オーストラリア"]
[null,null,null,null,0,0,0,0,0,0," ⑨　原産国アメリカ",null,null,null,null,{"$f":"E24","v":0},0,0,0,0,0," ⑨　原産国アメリカ"]
[null,null,null,null,0,0,0,0,0,0," ⑨　原産国カナダ",null,null,null,null,0,0,0,0,0,0," ⑨　原産国カナダ"]
[null,null,null,null,0.26094831489747067,0.26094831489747067,0.26094831489747067,0.26094831489747067,0.26094831489747067,0.26094831489747067," ⑨　原産国チリ",null,null,null,null,0.26094831489747067,0.26094831489747067,0.26094831489747067,0.26094831489747067,0.26094831489747067,0.26094831489747067," ⑨　原産国チリ"]
[null,null,null,null,0,0,0,0,0,0," ⑨　原産国オマーン",null,null,null,null,0,0,0,0,0,0," ⑨　原産国オマーン"]
[null,null,null,null,0,0,0,0,0,0," ⑨　原産国ナミビア",null,null,null,null,0,0,0,0,0,0," ⑨　原産国ナミビア"]
[null,null," 海上輸送日数","（日）",{"$f":"E17/E$13/24","v":10.241071428571429},10.136904761904761,10.116071428571429,9.7708333333333339,10.077380952380953,9.6875," ⑩＝⑧／④　原産国オーストラリア",null,null," 海上輸送日数","（日）",{"$f":"P17/P$13/24","v":10.241071428571429},{"$f":"Q17/Q$13/24","v":10.136904761904761},10.116071428571429,9.7708333333333339,10.077380952380953,9.6875," ⑩＝⑧／④　原産国オーストラリア"]
[null,null,null,null,14.327380952380951,14.511904761904761,14.616071428571429,14.708333333333334,14.583333333333334,14.910714285714285," ⑩＝⑧／④　原産国アメリカ",null,null,null,null,{"$f":"P18/P$13/24","v":14.327380952380951},14.511904761904761,14.616071428571429,14.708333333333334,14.583333333333334,14.910714285714285," ⑩＝⑧／④　原産国アメリカ"]
[null,null,null,null,12.178571428571429,12.37202380952381,12.479166666666666,12.568452380952381,12.443452380952381,12.761904761904761," ⑩＝⑧／④　原産国カナダ",null,null,null,null,12.178571428571429,12.37202380952381,12.479166666666666,12.568452380952381,12.443452380952381,12.761904761904761," ⑩＝⑧／④　原産国カナダ"]
[null,null,null,null,28.035714285714288,28.24702380952381,28.351190476190478,28.44345238095238,28.31845238095238,28.61904761904762," ⑩＝⑧／④　原産国チリ",null,null,null,null,28.035714285714288,28.24702380952381,28.351190476190478,28.44345238095238,28.31845238095238,28.61904761904762," ⑩＝⑧／④　原産国チリ"]
[null,null,null,null,18.267857142857142,18.166666666666668,18.142857142857142,17.800595238095237,18.107142857142858,17.717261904761905," ⑩＝⑧／④　原産国オマーン",null,null,null,null,18.267857142857142,18.166666666666668,18.142857142857142,17.800595238095237,18.107142857142858,17.717261904761905," ⑩＝⑧／④　原産国オマーン"]
[null,null,null,null,27.279761904761902,27.178571428571431,27.154761904761902,26.8125,27.11904761904762,26.464285714285712," ⑩＝⑧／④　原産国ナミビア",null,null,null,null,27.279761904761902,27.178571428571431,27.154761904761902,26.8125,27.11904761904762,{"$f":"U22/U$13/24","v":26.464285714285712}," ⑩＝⑧／④　原産国ナミビア"]
[null,null," 海上輸送費用","（千円/月）",{"$f":"E$14*E$16*E23*E29","v":0},0,13760.954359050394,0,18112.078795203739,17411.345681744882," ⑪＝⑤×⑦×⑨×⑩　原産国オーストラリア",null,null," 海上輸送費用","（千円/月）",{"$f":"P$14*P$16*P23*P29","v":0},{"$f":"Q$14*Q$16*Q23*Q29","v":0},{"$f":"R$14*R$16*R23*R29","v":13760.954359050394},0,18112.078795203739,17411.345681744882," ⑪＝⑤×⑦×⑨×⑩　原産国オーストラリア"]
[null,null,null,null,0,0,0,0,0,0," ⑪＝⑤×⑦×⑨×⑩　原産国アメリカ",null,null,null,null,{"$f":"P$14*P$16*P24*P30","v":0},0,0,0,0,0," ⑪＝⑤×⑦×⑨×⑩　原産国アメリカ"]
[null,null,null,null,0,0,0,0,0,0," ⑪＝⑤×⑦×⑨×⑩　原産国カナダ",null,null,null,null,0,0,0,0,0,0," ⑪＝⑤×⑦×⑨×⑩　原産国カナダ"]
[null,null,null,null,0,0,13617.194858801509,0,17970.89980642368,18161.657649875997," ⑪＝⑤×⑦×⑨×⑩　原産国チリ",null,null,null,null,0,0,13617.194858801509,0,17970.89980642368,18161.657649875997," ⑪＝⑤×⑦×⑨×⑩　原産国チリ"]
[null,null,null,null,0,0,0,0,0,0," ⑪＝⑤×⑦×⑨×⑩　原産国オマーン",null,null,null,null,0,0,0,0,0,0," ⑪＝⑤×⑦×⑨×⑩　原産国オマーン"]
[null,null,null,null,0,0,0,0,0,0," ⑪＝⑤×⑦×⑨×⑩　原産国ナミビア",null,null,null,null,0,0,0,0,0,0," ⑪＝⑤×⑦×⑨×⑩　原産国ナミビア"]
[null,null," 海上輸送費用　合計","（億円/月）",{"$f":"SUM(E35:J40)*1000/100000000","v":0.99034131151100202},null,null,null,null,null,null,null,null," 海上輸送費用　合計","（億円/月）",{"$f":"SUM(P35:U40)*1000/100000000","v":0.99034131151100202}]
[]
[null,null,"2030年","単位","新潟港","直江津港","伏木富山港","金沢港","七尾港","敦賀港","備考",null,null,{"$f":"C43","v":"2030年"},"単位","新潟港","直江津港","伏木富山港","金沢港","七尾港","敦賀港","備考"]
[null,null," 密度","（t/m3）",0.68217054263565891,0.68217054263565891,0.68217054263565891,0.68217054263565891,0.68217054263565891,0.68217054263565891," ①",null,null," 密度","（t/m3）",0.68217054263565891,0.68217054263565891,0.68217054263565891,0.68217054263565891,0.68217054263565891,0.68217054263565891," ①"]
[null,null," 運搬船積載量","（m3/隻）",{"$f":"KEISAN(\"アンモニア\",E51,\"タンク容量\",E43,\"外貿\")","v":5130},{"$f":"KEISAN(\"アンモニア\",F51,\"タンク容量\",F43,\"外貿\")","v":1714},{"$f":"KEISAN(\"アンモニア\",G51,\"タンク容量\",G43,\"外貿\")","v":68396},{"$f":"KEISAN(\"アンモニア\",H51,\"タンク容量\",H43,\"外貿\")","v":1714},{"$f":"KEISAN(\"アンモニア\",I51,\"タンク容量\",I43,\"外貿\")","v":87000},{"$f":"KEISAN(\"アンモニア\",J51,\"タンク容量\",J43,\"外貿\")","v":87000}," ②港湾施設能力及び対象船舶一覧より、需要量に合わせた船型を設定",null,null," 運搬船積載量","（m3/隻）",{"$f":"KEISAN(\"アンモニア\",P51,\"タンク容量\",P43,\"外貿\")","v":5130},{"$f":"KEISAN(\"アンモニア\",Q51,\"タンク容量\",Q43,\"外貿\")","v":1714},{"$f":"KEISAN(\"アンモニア\",R51,\"タンク容量\",R43,\"外貿\")","v":68396},{"$f":"KEISAN(\"アンモニア\",S51,\"タンク容量\",S43,\"外貿\")","v":1714},{"$f":"KEISAN(\"アンモニア\",T51,\"タンク容量\",T43,\"外貿\")","v":87000},{"$f":"KEISAN(\"アンモニア\",U51,\"タンク容量\",U43,\"外貿\")","v":87000}," ②港湾施設能力及び対象船舶一覧より、需要量に合わせた船型を設定"]
[null,null,null,"（t/隻）",{"$f":"E45*E44","v":3499.5348837209303},1169.2403100775193,46657.736434108527,1169.2403100775193,59348.837209302328,59348.837209302328," ③=②×①",null,null,null,"（t/隻）",{"$f":"P45*P44","v":3499.5348837209303},1169.2403100775193,46657.736434108527,1169.2403100775193,{"$f":"T45*T44","v":59348.837209302328},{"$f":"U45*U44","v":59348.837209302328}," ③=②×①"]
[null,null,null,"(GT)",{"$f":"KEISAN(\"アンモニア\",E51,\"総トン数\",E43,\"外貿\")","v":3000},{"$f":"KEISAN(\"アンモニア\",F51,\"総トン数\",F43,\"外貿\")","v":999},{"$f":"KEISAN(\"アンモニア\",G51,\"総トン数\",G43,\"外貿\")","v":40000},{"$f":"KEISAN(\"アンモニア\",H51,\"総トン数\",H43,\"外貿\")","v":999},{"$f":"KEISAN(\"アンモニア\",I51,\"総トン数\",I43,\"外貿\")","v":50000},{"$f":"KEISAN(\"アンモニア\",J51,\"総トン数\",J43,\"外貿\")","v":50000},"　港湾施設能力及び対象船舶一覧より、需要量に合わせた船型を設定",null,null,null,"(GT)",{"$f":"KEISAN(\"アンモニア\",P51,\"総トン数\",P43,\"外貿\")","v":3000},{"$f":"KEISAN(\"アンモニア\",Q51,\"総トン数\",Q43,\"外貿\")","v":999},{"$f":"KEISAN(\"アンモニア\",R51,\"総トン数\",R43,\"外貿\")","v":40000},{"$f":"KEISAN(\"アンモニア\",S51,\"総トン数\",S43,\"外貿\")","v":999},{"$f":"KEISAN(\"アンモニア\",T51,\"総トン数\",T43,\"外貿\")","v":50000},{"$f":"KEISAN(\"アンモニア\",U51,\"総トン数\",U43,\"外貿\")","v":50000},"　港湾施設能力及び対象船舶一覧より、需要量に合わせた船型を設定"]
[null,null,null,"(DWT)",{"$f":"E47/0.8447","v":3551.5567657156384},1182.6684029833077,47354.09020954185,1182.6684029833077,59192.61276192731,59192.61276192731,"　LPG船のDWTとGTの関係：DWT=GT/0.8447 より （※1）",null,null,null,"(DWT)",{"$f":"P47/0.8447","v":3551.5567657156384},1182.6684029833077,47354.09020954185,1182.6684029833077,59192.61276192731,59192.61276192731,"　LPG船のDWTとGTの関係：DWT=GT/0.8447 より （※1）"]
[null,null," 船速（外航）","（ノット）",14,14,14,14,14,14," ④ 国土交通省検討資料より",null,null," 船速（外航）","（ノット）",14,14,14,14,14,14," ④ 国土交通省検討資料より"]
[null,null," 海上輸送費用原単位","（千円/日･隻）",{"$f":"45.432*E47^(0.4019)","v":1134.5323607056671},729.26811433274145,3213.140869652877,729.26811433274145,3514.6161507448396,3514.6161507448396," ⑤ 海上輸送費用原単位算定式より （※2）",null,null," 海上輸送費用原単位","（千円/日･隻）",{"$f":"45.432*P47^(0.4019)","v":1134.5323607056671},729.26811433274145,3213.140869652877,729.26811433274145,3514.6161507448396,3514.6161507448396," ⑤ 海上輸送費用原単位算定式より （※2）"]
[null,null," 月間需要量","（t/ピーク月）",{"$f":"①需要!$J$30/12*④海上輸送網入力!$C$59","v":2379.8771707218475},{"$f":"①需要!$J$62/12*④海上輸送網入力!$C$59","v":976.43009314708388},{"$f":"①需要!$J$94/12*④海上輸送網入力!$C$59","v":32916.589359275211},{"$f":"①需要!$J$126/12*④海上輸送網入力!$C$59","v":397.39927145408245},{"$f":"①需要!$J$158/12*④海上輸送網入力!$C$59","v":65427.299485450552},{"$f":"①需要!$J$190/12*④海上輸送網入力!$C$59","v":68399.038041011474}," ⑥",null,null," 月間需要量","（t/その他月）",{"$f":"①需要!$J$30/12*④海上輸送網入力!$C$60","v":1941.4787445362442},{"$f":"①需要!$J$62/12*④海上輸送網入力!$C$60","v":796.5613917778843},{"$f":"①需要!$J$94/12*④海上輸送網入力!$C$60","v":26853.007108882412},{"$f":"①需要!$J$126/12*④海上輸送網入力!$C$60","v":324.19414250201464},{"$f":"①需要!$J$158/12*④海上輸送網入力!$C$60","v":53374.90221181493},{"$f":"①需要!$J$190/12*④海上輸送網入力!$C$60","v":55799.215243983053}," ⑥"]
[null,null," 月間寄港回数","（回/月）",{"$f":"ROUNDUP(E51/E$46,0)","v":1},1,1,1,2,2," ⑦＝⑥／③",null,null," 月間寄港回数","（回/月）",{"$f":"ROUNDUP(P51/P$46,0)","v":1},{"$f":"ROUNDUP(Q51/Q$46,0)","v":1},1,1,1,{"$f":"ROUNDUP(U51/U$46,0)","v":1}," ⑦＝⑥／③"]
[null,null," 海上輸送距離","（海里）",{"$f":"④海上輸送網入力!$C$17","v":3441},{"$f":"④海上輸送網入力!$D$17","v":3406},{"$f":"④海上輸送網入力!$E$17","v":3399},{"$f":"④海上輸送網入力!$F$17","v":3283},{"$f":"④海上輸送網入力!$G$17","v":3386},{"$f":"④海上輸送網入力!$H$17","v":3255}," ⑧　原産国オーストラリア",null,null," 海上輸送距離","（海里）",{"$f":"E53","v":3441},{"$f":"F53","v":3406},3399,3283,3386,3255," ⑧　原産国オーストラリア"]
[null,null,null,null,{"$f":"④海上輸送網入力!$C$21","v":4814},{"$f":"④海上輸送網入力!$D$21","v":4876},{"$f":"④海上輸送網入力!$E$21","v":4911},{"$f":"④海上輸送網入力!$F$21","v":4942},{"$f":"④海上輸送網入力!$G$21","v":4900},{"$f":"④海上輸送網入力!$H$21","v":5010}," ⑧　原産国アメリカ",null,null,null,null,{"$f":"E54","v":4814},4876,4911,4942,4900,5010," ⑧　原産国アメリカ"]
[null,null,null,null,{"$f":"④海上輸送網入力!$C$25","v":4092},{"$f":"④海上輸送網入力!$D$25","v":4157},{"$f":"④海上輸送網入力!$E$25","v":4193},{"$f":"④海上輸送網入力!$F$25","v":4223},{"$f":"④海上輸送網入力!$G$25","v":4181},{"$f":"④海上輸送網入力!$H$25","v":4288}," ⑧　原産国カナダ",null,null,null,null,4092,4157,4193,4223,4181,4288," ⑧　原産国カナダ"]
[null,null,null,null,{"$f":"④海上輸送網入力!$C$29","v":9420},{"$f":"④海上輸送網入力!$D$29","v":9491},{"$f":"④海上輸送網入力!$E$29","v":9526},{"$f":"④海上輸送網入力!$F$29","v":9557},{"$f":"④海上輸送網入力!$G$29","v":9515},{"$f":"④海上輸送網入力!$H$29","v":9616}," ⑧　原産国チリ",null,null,null,null,9420,9491,9526,9557,9515,9616," ⑧　原産国チリ"]
[null,null,null,null,{"$f":"④海上輸送網入力!$C$33","v":6138},{"$f":"④海上輸送網入力!$D$33","v":6104},{"$f":"④海上輸送網入力!$E$33","v":6096},{"$f":"④海上輸送網入力!$F$33","v":5981},{"$f":"④海上輸送網入力!$G$33","v":6084},{"$f":"④海上輸送網入力!$H$33","v":5953}," ⑧　原産国オマーン",null,null,null,null,6138,6104,6096,5981,6084,5953," ⑧　原産国オマーン"]
[null,null,null,null,{"$f":"④海上輸送網入力!$C$37","v":9166},{"$f":"④海上輸送網入力!$D$37","v":9132},{"$f":"④海上輸送網入力!$E$37","v":9124},{"$f":"④海上輸送網入力!$F$37","v":9009},{"$f":"④海上輸送網入力!$G$37","v":9112},{"$f":"④海上輸送網入力!$H$37","v":8892}," ⑧　原産国ナミビア",null,null,null,null,9166,9132,9124,9009,9112,8892," ⑧　原産国ナミビア"]
[null,null,"シナリオ設定","（％）",0.46391141554112508,0.46391141554112508,0.46391141554112508,0.46391141554112508,0.46391141554112508,0.46391141554112508," ⑨　原産国オーストラリア",null,null,"シナリオ設定","（％）",{"$f":"E59","v":0.46391141554112508},0.46391141554112508,0.46391141554112508,0.46391141554112508,0.46391141554112508,0.46391141554112508," ⑨　原産国オーストラリア"]
[null,null,null,null,0,0,0,0,0,0," ⑨　原産国アメリカ",null,null,null,null,{"$f":"E60","v":0},0,0,0,0,0," ⑨　原産国アメリカ"]
[null,null,null,null,0.37228826495840261,0.37228826495840261,0.37228826495840261,0.37228826495840261,0.37228826495840261,0.37228826495840261," ⑨　原産国カナダ",null,null,null,null,0.37228826495840261,0.37228826495840261,0.37228826495840261,0.37228826495840261,0.37228826495840261,0.37228826495840261," ⑨　原産国カナダ"]
[null,null,null,null,0.16380031950047247,0.16380031950047247,0.16380031950047247,0.16380031950047247,0.16380031950047247,0.16380031950047247," ⑨　原産国チリ",null,null,null,null,0.16380031950047247,0.16380031950047247,0.16380031950047247,0.16380031950047247,0.16380031950047247,0.16380031950047247," ⑨　原産国チリ"]
[null,null,null,null,0,0,0,0,0,0," ⑨　原産国オマーン",null,null,null,null,0,0,0,0,0,0," ⑨　原産国オマーン"]
[null,null,null,null,0,0,0,0,0,0," ⑨　原産国ナミビア",null,null,null,null,0,0,0,0,0,0," ⑨　原産国ナミビア"]
[null,null," 海上輸送日数","（日）",{"$f":"E53/E$49/24","v":10.241071428571429},10.136904761904761,10.116071428571429,9.7708333333333339,10.077380952380953,9.6875," ⑩＝⑧／④　原産国オーストラリア",null,null," 海上輸送日数","（日）",{"$f":"P53/P$49/24","v":10.241071428571429},{"$f":"Q53/Q$49/24","v":10.136904761904761},10.116071428571429,9.7708333333333339,10.077380952380953,9.6875," ⑩＝⑧／④　原産国オーストラリア"]
[null,null,null,null,14.327380952380951,14.511904761904761,14.616071428571429,14.708333333333334,14.583333333333334,14.910714285714285," ⑩＝⑧／④　原産国アメリカ",null,null,null,null,{"$f":"P54/P$49/24","v":14.327380952380951},14.511904761904761,14.616071428571429,14.708333333333334,14.583333333333334,14.910714285714285," ⑩＝⑧／④　原産国アメリカ"]
[null,null,null,null,12.178571428571429,12.37202380952381,12.479166666666666,12.568452380952381,12.443452380952381,12.761904761904761," ⑩＝⑧／④　原産国カナダ",null,null,null,null,12.178571428571429,12.37202380952381,12.479166666666666,12.568452380952381,12.443452380952381,12.761904761904761," ⑩＝⑧／④　原産国カナダ"]
[null,null,null,null,28.035714285714288,28.24702380952381,28.351190476190478,28.44345238095238,28.31845238095238,28.61904761904762," ⑩＝⑧／④　原産国チリ",null,null,null,null,28.035714285714288,28.24702380952381,28.351190476190478,28.44345238095238,28.31845238095238,28.61904761904762," ⑩＝⑧／④　原産国チリ"]
[null,null,null,null,18.267857142857142,18.166666666666668,18.142857142857142,17.800595238095237,18.107142857142858,17.717261904761905," ⑩＝⑧／④　原産国オマーン",null,null,null,null,18.267857142857142,18.166666666666668,18.142857142857142,17.800595238095237,18.107142857142858,17.717261904761905," ⑩＝⑧／④　原産国オマーン"]
[null,null,null,null,27.279761904761902,27.178571428571431,27.154761904761902,26.8125,27.11904761904762,26.464285714285712," ⑩＝⑧／④　原産国ナミビア",null,null,null,null,27.279761904761902,27.178571428571431,27.154761904761902,26.8125,27.11904761904762,26.464285714285712," ⑩＝⑧／④　原産国ナミビア"]
[null,null," 海上輸送費用","（千円/月）",{"$f":"E$50*E$52*E59*E65","v":5390.1064545242043},3429.4750767807905,15079.144840659026,3305.6273273844204,32861.745800044358,31590.366975529942," ⑪＝⑤×⑦×⑨×⑩　原産国オーストラリア",null,null," 海上輸送費用","（千円/月）",{"$f":"P$50*P$52*P59*P65","v":5390.1064545242043},{"$f":"Q$50*Q$52*Q59*Q65","v":3429.4750767807905},15079.144840659026,3305.6273273844204,16430.872900022179,15795.183487764971," ⑪＝⑤×⑦×⑨×⑩　原産国オーストラリア"]
[null,null,null,null,0,0,0,0,0,0," ⑪＝⑤×⑦×⑨×⑩　原産国アメリカ",null,null,null,null,{"$f":"P$50*P$52*P60*P66","v":0},0,0,0,0,0," ⑪＝⑤×⑦×⑨×⑩　原産国アメリカ"]
[null,null,null,null,5143.9007742942576,3358.9792374127192,14927.761854553573,3412.3091940326949,32563.279215161092,33396.637472999464," ⑪＝⑤×⑦×⑨×⑩　原産国カナダ",null,null,null,null,5143.9007742942576,3358.9792374127192,14927.761854553573,3412.3091940326949,16281.639607580546,16698.318736499732," ⑪＝⑤×⑦×⑨×⑩　原産国カナダ"]
[null,null,null,null,5210.0663959379517,3374.2298722509927,14921.614318435619,3397.6941195978015,32605.596956277939,32951.699456812268," ⑪＝⑤×⑦×⑨×⑩　原産国チリ",null,null,null,null,5210.0663959379517,3374.2298722509927,14921.614318435619,3397.6941195978015,16302.79847813897,16475.849728406134," ⑪＝⑤×⑦×⑨×⑩　原産国チリ"]
[null,null,null,null,0,0,0,0,0,0," ⑪＝⑤×⑦×⑨×⑩　原産国オマーン",null,null,null,null,0,0,0,0,0,0," ⑪＝⑤×⑦×⑨×⑩　原産国オマーン"]
[null,null,null,null,0,0,0,0,0,0," ⑪＝⑤×⑦×⑨×⑩　原産国ナミビア",null,null,null,null,0,0,0,0,0,0," ⑪＝⑤×⑦×⑨×⑩　原産国ナミビア"]
[null,null," 海上輸送費用　合計","（億円/月）",{"$f":"SUM(E71:J76)*1000/100000000","v":2.7692023534268917},null,null,null,null,null,null,null,null," 海上輸送費用　合計","（億円/月）",{"$f":"SUM(P71:U76)*1000/100000000","v":1.789355724042766}]
[]
[null,null,"移行期","単位","新潟港","直江津港","伏木富山港","金沢港","七尾港","敦賀港","備考",null,null,{"$f":"C79","v":"移行期"},"単位","新潟港","直江津港","伏木富山港","金沢港","七尾港","敦賀港","備考"]
[null,null," 密度","（t/m3）",0.68217054263565891,0.68217054263565891,0.68217054263565891,0.68217054263565891,0.68217054263565891,0.68217054263565891," ①",null,null," 密度","（t/m3）",0.68217054263565891,0.68217054263565891,0.68217054263565891,0.68217054263565891,0.68217054263565891,0.68217054263565891," ①"]
[null,null," 運搬船積載量","（m3/隻）",{"$f":"KEISAN(\"アンモニア\",E87,\"タンク容量\",E79,\"外貿\")","v":34198},{"$f":"KEISAN(\"アンモニア\",F87,\"タンク容量\",F79,\"外貿\")","v":34198},{"$f":"KEISAN(\"アンモニア\",G87,\"タンク容量\",G79,\"外貿\")","v":87000},{"$f":"KEISAN(\"アンモニア\",H87,\"タンク容量\",H79,\"外貿\")","v":5130},{"$f":"KEISAN(\"アンモニア\",I87,\"タンク容量\",I79,\"外貿\")","v":87000},{"$f":"KEISAN(\"アンモニア\",J87,\"タンク容量\",J79,\"外貿\")","v":87000}," ②港湾施設能力及び対象船舶一覧より、需要量に合わせた船型を設定",null,null," 運搬船積載量","（m3/隻）",{"$f":"KEISAN(\"アンモニア\",P87,\"タンク容量\",P79,\"外貿\")","v":34198},{"$f":"KEISAN(\"アンモニア\",Q87,\"タンク容量\",Q79,\"外貿\")","v":34198},{"$f":"KEISAN(\"アンモニア\",R87,\"タンク容量\",R79,\"外貿\")","v":87000},{"$f":"KEISAN(\"アンモニア\",S87,\"タンク容量\",S79,\"外貿\")","v":5130},{"$f":"KEISAN(\"アンモニア\",T87,\"タンク容量\",T79,\"外貿\")","v":87000},{"$f":"KEISAN(\"アンモニア\",U87,\"タンク容量\",U79,\"外貿\")","v":87000}," ②港湾施設能力及び対象船舶一覧より、需要量に合わせた船型を設定"]
[null,null,null,"（t/隻）",{"$f":"E81*E80","v":23328.868217054263},23328.868217054263,59348.837209302328,3499.5348837209303,59348.837209302328,59348.837209302328," ③=②×①",null,null,null,"（t/隻）",{"$f":"P81*P80","v":23328.868217054263},23328.868217054263,59348.837209302328,3499.5348837209303,{"$f":"T81*T80","v":59348.837209302328},59348.837209302328," ③=②×①"]
[null,null,null,"(GT)",{"$f":"KEISAN(\"アンモニア\",E87,\"総トン数\",E79,\"外貿\")","v":20000},{"$f":"KEISAN(\"アンモニア\",F87,\"総トン数\",F79,\"外貿\")","v":20000},{"$f":"KEISAN(\"アンモニア\",G87,\"総トン数\",G79,\"外貿\")","v":50000},{"$f":"KEISAN(\"アンモニア\",H87,\"総トン数\",H79,\"外貿\")","v":3000},{"$f":"KEISAN(\"アンモニア\",I87,\"総トン数\",I79,\"外貿\")","v":50000},{"$f":"KEISAN(\"アンモニア\",J87,\"総トン数\",J79,\"外貿\")","v":50000},"　港湾施設能力及び対象船舶一覧より、需要量に合わせた船型を設定",null,null,null,"(GT)",{"$f":"KEISAN(\"アンモニア\",P87,\"総トン数\",P79,\"外貿\")","v":20000},{"$f":"KEISAN(\"アンモニア\",Q87,\"総トン数\",Q79,\"外貿\")","v":20000},{"$f":"KEISAN(\"アンモニア\",R87,\"総トン数\",R79,\"外貿\")","v":50000},{"$f":"KEISAN(\"アンモニア\",S87,\"総トン数\",S79,\"外貿\")","v":3000},{"$f":"KEISAN(\"アンモニア\",T87,\"総トン数\",T79,\"外貿\")","v":50000},{"$f":"KEISAN(\"アンモニア\",U87,\"総トン数\",U79,\"外貿\")","v":50000},"　港湾施設能力及び対象船舶一覧より、需要量に合わせた船型を設定"]
[null,null,null,"(DWT)",{"$f":"E83/0.8447","v":23677.045104770925},23677.045104770925,59192.61276192731,3551.5567657156384,59192.61276192731,59192.61276192731,"　LPG船のDWTとGTの関係：DWT=GT/0.8447 より （※1）",null,null,null,"(DWT)",{"$f":"P83/0.8447","v":23677.045104770925},23677.045104770925,59192.61276192731,3551.5567657156384,59192.61276192731,59192.61276192731,"　LPG船のDWTとGTの関係：DWT=GT/0.8447 より （※1）"]
[null,null," 船速（外航）","（ノット）",14,14,14,14,14,14," ④ 国土交通省検討資料より",null,null," 船速（外航）","（ノット）",14,14,14,14,14,14," ④ 国土交通省検討資料より"]
[null,null," 海上輸送費用原単位","（千円/日･隻）",{"$f":"45.432*E83^(0.4019)","v":2431.9005499007585},2431.9005499007585,3514.6161507448396,1134.5323607056671,3514.6161507448396,3514.6161507448396," ⑤ 海上輸送費用原単位算定式より （※2）",null,null," 海上輸送費用原単位","（千円/日･隻）",{"$f":"45.432*P83^(0.4019)","v":2431.9005499007585},{"$f":"45.432*Q83^(0.4019)","v":2431.9005499007585},3514.6161507448396,1134.5323607056671,3514.6161507448396,3514.6161507448396," ⑤ 海上輸送費用原単位算定式より （※2）"]
[null,null," 月間需要量","（t/ピーク月）",{"$f":"①需要!$K$30/12*④海上輸送網入力!$C$59","v":22978.71093123261},{"$f":"①需要!$K$62/12*④海上輸送網入力!$C$59","v":19702.184836456901},{"$f":"①需要!$K$94/12*④海上輸送網入力!$C$59","v":80436.514684082766},{"$f":"①需要!$K$126/12*④海上輸送網入力!$C$59","v":13159.911036556032},{"$f":"①需要!$K$158/12*④海上輸送網入力!$C$59","v":135097.2914377994},{"$f":"①需要!$K$190/12*④海上輸送網入力!$C$59","v":141285.34650042426}," ⑥",null,null," 月間需要量","（t/その他月）",{"$f":"①需要!$K$30/12*④海上輸送網入力!$C$60","v":18745.79049653187},{"$f":"①需要!$K$62/12*④海上輸送網入力!$C$60","v":16072.83499816221},{"$f":"①需要!$K$94/12*④海上輸送網入力!$C$60","v":65619.261979120158},{"$f":"①需要!$K$126/12*④海上輸送網入力!$C$60","v":10735.716898243081},{"$f":"①需要!$K$158/12*④海上輸送網入力!$C$60","v":110210.94827820479},{"$f":"①需要!$K$190/12*④海上輸送網入力!$C$60","v":115259.09846087244}," ⑥"]
[null,null," 月間寄港回数","（回/月）",{"$f":"ROUNDUP(E87/E82,0)","v":1},1,2,4,3,3," ⑦＝⑥／③",null,null," 月間寄港回数","（回/月）",{"$f":"ROUNDUP(P87/P82,0)","v":1},{"$f":"ROUNDUP(Q87/Q82,0)","v":1},2,4,2,2," ⑦＝⑥／③"]
[null,null," 海上輸送距離","（海里）",{"$f":"④海上輸送網入力!$C$17","v":3441},{"$f":"④海上輸送網入力!$D$17","v":3406},{"$f":"④海上輸送網入力!$E$17","v":3399},{"$f":"④海上輸送網入力!$F$17","v":3283},{"$f":"④海上輸送網入力!$G$17","v":3386},{"$f":"④海上輸送網入力!$H$17","v":3255}," ⑧　原産国オーストラリア",null,null," 海上輸送距離","（海里）",{"$f":"E89","v":3441},{"$f":"F89","v":3406},3399,3283,3386,3255," ⑧　原産国オーストラリア"]
[null,null,null,null,{"$f":"④海上輸送網入力!$C$21","v":4814},{"$f":"④海上輸送網入力!$D$21","v":4876},{"$f":"④海上輸送網入力!$E$21","v":4911},{"$f":"④海上輸送網入力!$F$21","v":4942},{"$f":"④海上輸送網入力!$G$21","v":4900},{"$f":"④海上輸送網入力!$H$21","v":5010}," ⑧　原産国アメリカ",null,null,null,null,{"$f":"E90","v":4814},4876,4911,4942,4900,5010," ⑧　原産国アメリカ"]
[null,null,null,null,{"$f":"④海上輸送網入力!$C$25","v":4092},{"$f":"④海上輸送網入力!$D$25","v":4157},{"$f":"④海上輸送網入力!$E$25","v":4193},{"$f":"④海上輸送網入力!$F$25","v":4223},{"$f":"④海上輸送網入力!$G$25","v":4181},{"$f":"④海上輸送網入力!$H$25","v":4288}," ⑧　原産国カナダ",null,null,null,null,4092,4157,4193,4223,4181,4288," ⑧　原産国カナダ"]
[null,null,null,null,{"$f":"④海上輸送網入力!$C$29","v":9420},{"$f":"④海上輸送網入力!$D$29","v":9491},{"$f":"④海上輸送網入力!$E$29","v":9526},{"$f":"④海上輸送網入力!$F$29","v":9557},{"$f":"④海上輸送網入力!$G$29","v":9515},{"$f":"④海上輸送網入力!$H$29","v":9616}," ⑧　原産国チリ",null,null,null,null,9420,9491,9526,9557,9515,9616," ⑧　原産国チリ"]
[null,null,null,null,{"$f":"④海上輸送網入力!$C$33","v":6138},{"$f":"④海上輸送網入力!$D$33","v":6104},{"$f":"④海上輸送網入力!$E$33","v":6096},{"$f":"④海上輸送網入力!$F$33","v":5981},{"$f":"④海上輸送網入力!$G$33","v":6084},{"$f":"④海上輸送網入力!$H$33","v":5953}," ⑧　原産国オマーン",null,null,null,null,6138,6104,6096,5981,6084,5953," ⑧　原産国オマーン"]
[null,null,null,null,{"$f":"④海上輸送網入力!$C$37","v":9166},{"$f":"④海上輸送網入力!$D$37","v":9132},{"$f":"④海上輸送網入力!$E$37","v":9124},{"$f":"④海上輸送網入力!$F$37","v":9009},{"$f":"④海上輸送網入力!$G$37","v":9112},{"$f":"④海上輸送網入力!$H$37","v":8892}," ⑧　原産国ナミビア",null,null,null,null,9166,9132,9124,9009,9112,8892," ⑧　原産国ナミビア"]
[null,null,"シナリオ設定","（％）",0.35206261508833564,0.35206261508833564,0.35206261508833564,0.35206261508833564,0.35206261508833564,0.35206261508833564," ⑨　原産国オーストラリア",null,null,"シナリオ設定","（％）",{"$f":"E95","v":0.35206261508833564},0.35206261508833564,0.35206261508833564,0.35206261508833564,0.35206261508833564,0.35206261508833564," ⑨　原産国オーストラリア"]
[null,null,null,null,0.24109947870613282,0.24109947870613282,0.24109947870613282,0.24109947870613282,0.24109947870613282,0.24109947870613282," ⑨　原産国アメリカ",null,null,null,null,{"$f":"E96","v":0.24109947870613282},0.24109947870613282,0.24109947870613282,0.24109947870613282,0.24109947870613282,0.24109947870613282," ⑨　原産国アメリカ"]
[null,null,null,null,0.28252975834852107,0.28252975834852107,0.28252975834852107,0.28252975834852107,0.28252975834852107,0.28252975834852107," ⑨　原産国カナダ",null,null,null,null,0.28252975834852107,0.28252975834852107,0.28252975834852107,0.28252975834852107,0.28252975834852107,0.28252975834852107," ⑨　原産国カナダ"]
[null,null,null,null,0.12430814785701055,0.12430814785701055,0.12430814785701055,0.12430814785701055,0.12430814785701055,0.12430814785701055," ⑨　原産国チリ",null,null,null,null,0.12430814785701055,0.12430814785701055,0.12430814785701055,0.12430814785701055,0.12430814785701055,0.12430814785701055," ⑨　原産国チリ"]
[null,null,null,null,0,0,0,0,0,0," ⑨　原産国オマーン",null,null,null,null,0,0,0,0,0,0," ⑨　原産国オマーン"]
[null,null,null,null,0,0,0,0,0,0," ⑨　原産国ナミビア",null,null,null,null,0,0,0,0,0,0," ⑨　原産国ナミビア"]
[null,null," 海上輸送日数","（日）",{"$f":"E89/E$85/24","v":10.241071428571429},10.136904761904761,10.116071428571429,9.7708333333333339,10.077380952380953,9.6875," ⑩＝⑧／④　原産国オーストラリア",null,null," 海上輸送日数","（日）",{"$f":"P89/P$85/24","v":10.241071428571429},{"$f":"Q89/Q$85/24","v":10.136904761904761},10.116071428571429,9.7708333333333339,10.077380952380953,9.6875," ⑩＝⑧／④　原産国オーストラリア"]
[null,null,null,null,14.327380952380951,14.511904761904761,14.616071428571429,14.708333333333334,14.583333333333334,14.910714285714285," ⑩＝⑧／④　原産国アメリカ",null,null,null,null,{"$f":"P90/P$85/24","v":14.327380952380951},14.511904761904761,14.616071428571429,14.708333333333334,14.583333333333334,14.910714285714285," ⑩＝⑧／④　原産国アメリカ"]
[null,null,null,null,12.178571428571429,12.37202380952381,12.479166666666666,12.568452380952381,12.443452380952381,12.761904761904761," ⑩＝⑧／④　原産国カナダ",null,null,null,null,12.178571428571429,12.37202380952381,12.479166666666666,12.568452380952381,12.443452380952381,12.761904761904761," ⑩＝⑧／④　原産国カナダ"]
[null,null,null,null,28.035714285714288,28.24702380952381,28.351190476190478,28.44345238095238,28.31845238095238,28.61904761904762," ⑩＝⑧／④　原産国チリ",null,null,null,null,28.035714285714288,28.24702380952381,28.351190476190478,28.44345238095238,28.31845238095238,28.61904761904762," ⑩＝⑧／④　原産国チリ"]
[null,null,null,null,18.267857142857142,18.166666666666668,18.142857142857142,17.800595238095237,18.107142857142858,17.717261904761905," ⑩＝⑧／④　原産国オマーン",null,null,null,null,18.267857142857142,18.166666666666668,18.142857142857142,17.800595238095237,18.107142857142858,17.717261904761905," ⑩＝⑧／④　原産国オマーン"]
[null,null,null,null,27.279761904761902,27.178571428571431,27.154761904761902,26.8125,27.11904761904762,26.464285714285712," ⑩＝⑧／④　原産国ナミビア",null,null,null,null,27.279761904761902,27.178571428571431,27.154761904761902,26.8125,27.11904761904762,26.464285714285712," ⑩＝⑧／④　原産国ナミビア"]
[null,null," 海上輸送費用","（千円/月）",{"$f":"E$86*E$88*E95*E101","v":8768.2135135361386},8679.0279648660508,25034.544496791033,15610.91629850052,37408.194027420315,35960.918948391358," ⑪＝⑤×⑦×⑨×⑩　原産国オーストラリア",null,null," 海上輸送費用","（千円/月）",{"$f":"P$86*P$88*P95*P101","v":8768.2135135361386},{"$f":"Q$86*Q$88*Q95*Q101","v":8679.0279648660508},25034.544496791033,15610.91629850052,24938.796018280213,23973.945965594237," ⑪＝⑤×⑦×⑨×⑩　原産国オーストラリア"]
[null,null,null,null,8400.5726268742674,8508.7644637804187,24770.502917522444,16092.985290284205,37072.530328607201,37904.770805371852," ⑪＝⑤×⑦×⑨×⑩　原産国アメリカ",null,null,null,null,{"$f":"P$86*P$88*P96*P102","v":8400.5726268742674},8508.7644637804187,24770.502917522444,16092.985290284205,24715.020219071466,25269.847203581234," ⑪＝⑤×⑦×⑨×⑩　原産国アメリカ"]
[null,null,null,null,8367.704916773715,8500.6230056276472,24783.216975120478,16114.724358476764,37068.434357135251,38017.088381582384," ⑪＝⑤×⑦×⑨×⑩　原産国カナダ",null,null,null,null,8367.704916773715,8500.6230056276472,24783.216975120478,16114.724358476764,24712.289571423498,25344.725587721587," ⑪＝⑤×⑦×⑨×⑩　原産国カナダ"]
[null,null,null,null,8475.3380966974255,8539.2180335196663,24773.010775225404,16045.704266039424,37116.606790825594,37510.59284294051," ⑪＝⑤×⑦×⑨×⑩　原産国チリ",null,null,null,null,8475.3380966974255,8539.2180335196663,24773.010775225404,16045.704266039424,24744.404527217059,25007.061895293667," ⑪＝⑤×⑦×⑨×⑩　原産国チリ"]
[null,null,null,null,0,0,0,0,0,0," ⑪＝⑤×⑦×⑨×⑩　原産国オマーン",null,null,null,null,0,0,0,0,0,0," ⑪＝⑤×⑦×⑨×⑩　原産国オマーン"]
[null,null,null,null,0,0,0,0,0,0," ⑪＝⑤×⑦×⑨×⑩　原産国ナミビア",null,null,null,null,0,0,0,0,0,0," ⑪＝⑤×⑦×⑨×⑩　原産国ナミビア"]
[null,null," 海上輸送費用　合計","（億円/月）",{"$f":"SUM(E107:J112)*1000/100000000","v":5.2952420448191013},null,null,null,null,null,null,null,null," 海上輸送費用　合計","（億円/月）",{"$f":"SUM(P107:U112)*1000/100000000","v":4.3017115898781855}]
[]
[null,null,"2050年","単位","新潟港","直江津港","伏木富山港","金沢港","七尾港","敦賀港","備考",null,null,{"$f":"C115","v":"2050年"},"単位","新潟港","直江津港","伏木富山港","金沢港","七尾港","敦賀港","備考"]
[null,null," 密度","（t/m3）",0.68217054263565891,0.68217054263565891,0.68217054263565891,0.68217054263565891,0.68217054263565891,0.68217054263565891," ①",null,null," 密度","（t/m3）",0.68217054263565891,0.68217054263565891,0.68217054263565891,0.68217054263565891,0.68217054263565891,0.68217054263565891," ①"]
[null,null," 運搬船積載量","（m3/隻）",{"$f":"KEISAN(\"アンモニア\",E123,\"タンク容量\",E115,\"外貿\")","v":68396},{"$f":"KEISAN(\"アンモニア\",F123,\"タンク容量\",F115,\"外貿\")","v":68396},{"$f":"KEISAN(\"アンモニア\",G123,\"タンク容量\",G115,\"外貿\")","v":87000},{"$f":"KEISAN(\"アンモニア\",H123,\"タンク容量\",H115,\"外貿\")","v":5130},{"$f":"KEISAN(\"アンモニア\",I123,\"タンク容量\",I115,\"外貿\")","v":87000},{"$f":"KEISAN(\"アンモニア\",J123,\"タンク容量\",J115,\"外貿\")","v":87000}," ②港湾施設能力及び対象船舶一覧より、需要量に合わせた船型を設定",null,null," 運搬船積載量","（m3/隻）",{"$f":"KEISAN(\"アンモニア\",P123,\"タンク容量\",P115,\"外貿\")","v":68396},{"$f":"KEISAN(\"アンモニア\",Q123,\"タンク容量\",Q115,\"外貿\")","v":68396},{"$f":"KEISAN(\"アンモニア\",R123,\"タンク容量\",R115,\"外貿\")","v":87000},{"$f":"KEISAN(\"アンモニア\",S123,\"タンク容量\",S115,\"外貿\")","v":5130},{"$f":"KEISAN(\"アンモニア\",T123,\"タンク容量\",T115,\"外貿\")","v":87000},{"$f":"KEISAN(\"アンモニア\",U123,\"タンク容量\",U115,\"外貿\")","v":87000}," ②港湾施設能力及び対象船舶一覧より、需要量に合わせた船型を設定"]
[null,null,null,"（t/隻）",{"$f":"E117*E116","v":46657.736434108527},46657.736434108527,59348.837209302328,3499.5348837209303,59348.837209302328,59348.837209302328," ③=②×①",null,null,null,"（t/隻）",{"$f":"P117*P116","v":46657.736434108527},46657.736434108527,59348.837209302328,3499.5348837209303,{"$f":"T117*T116","v":59348.837209302328},59348.837209302328," ③=②×①"]
[null,null,null,"(GT)",{"$f":"KEISAN(\"アンモニア\",E123,\"総トン数\",E115,\"外貿\")","v":40000},{"$f":"KEISAN(\"アンモニア\",F123,\"総トン数\",F115,\"外貿\")","v":40000},{"$f":"KEISAN(\"アンモニア\",G123,\"総トン数\",G115,\"外貿\")","v":50000},{"$f":"KEISAN(\"アンモニア\",H123,\"総トン数\",H115,\"外貿\")","v":3000},{"$f":"KEISAN(\"アンモニア\",I123,\"総トン数\",I115,\"外貿\")","v":50000},{"$f":"KEISAN(\"アンモニア\",J123,\"総トン数\",J115,\"外貿\")","v":50000},"　港湾施設能力及び対象船舶一覧より、需要量に合わせた船型を設定",null,null,null,"(GT)",{"$f":"KEISAN(\"アンモニア\",P123,\"総トン数\",P115,\"外貿\")","v":40000},{"$f":"KEISAN(\"アンモニア\",Q123,\"総トン数\",Q115,\"外貿\")","v":40000},{"$f":"KEISAN(\"アンモニア\",R123,\"総トン数\",R115,\"外貿\")","v":50000},{"$f":"KEISAN(\"アンモニア\",S123,\"総トン数\",S115,\"外貿\")","v":3000},{"$f":"KEISAN(\"アンモニア\",T123,\"総トン数\",T115,\"外貿\")","v":50000},{"$f":"KEISAN(\"アンモニア\",U123,\"総トン数\",U115,\"外貿\")","v":50000},"　港湾施設能力及び対象船舶一覧より、需要量に合わせた船型を設定"]
[null,null,null,"(DWT)",{"$f":"E119/0.8447","v":47354.09020954185},47354.09020954185,59192.61276192731,3551.5567657156384,59192.61276192731,59192.61276192731,"　LPG船のDWTとGTの関係：DWT=GT/0.8447 より （※1）",null,null,null,"(DWT)",{"$f":"P119/0.8447","v":47354.09020954185},47354.09020954185,59192.61276192731,3551.5567657156384,59192.61276192731,59192.61276192731,"　LPG船のDWTとGTの関係：DWT=GT/0.8447 より （※1）"]
[null,null," 船速（外航）","（ノット）",14,14,14,14,14,14," ④ 国土交通省検討資料より",null,null," 船速（外航）","（ノット）",14,14,14,14,14,14," ④ 国土交通省検討資料より"]
[null,null," 海上輸送費用原単位","（千円/日･隻）",{"$f":"45.432*E119^(0.4019)","v":3213.140869652877},3213.140869652877,3514.6161507448396,1134.5323607056671,3514.6161507448396,3514.6161507448396," ⑤ 海上輸送費用原単位算定式より （※2）",null,null," 海上輸送費用原単位","（千円/日･隻）",{"$f":"45.432*P119^(0.4019)","v":3213.140869652877},{"$f":"45.432*Q119^(0.4019)","v":3213.140869652877},3514.6161507448396,1134.5323607056671,3514.6161507448396,3514.6161507448396," ⑤ 海上輸送費用原単位算定式より （※2）"]
[null,null," 月間需要量","（t/ピーク月）",{"$f":"①需要!$L$30/12*④海上輸送網入力!$C$59","v":46033.958535852311},{"$f":"①需要!$L$62/12*④海上輸送網入力!$C$59","v":39468.150234069712},{"$f":"①需要!$L$94/12*④海上輸送網入力!$C$59","v":200755.75968335362},{"$f":"①需要!$L$126/12*④海上輸送網入力!$C$59","v":26345.334297574434},{"$f":"①需要!$L$158/12*④海上輸送網入力!$C$59","v":351502.26120089012},{"$f":"①需要!$L$190/12*④海上輸送網入力!$C$59","v":363222.29661205149}," ⑥",null,null," 月間需要量","（t/その他月）",{"$f":"①需要!$L$30/12*④海上輸送網入力!$C$60","v":37554.018805563734},{"$f":"①需要!$L$62/12*④海上輸送網入力!$C$60","v":32197.701506741087},{"$f":"①需要!$L$94/12*④海上輸送網入力!$C$60","v":163774.43553115692},{"$f":"①需要!$L$126/12*④海上輸送網入力!$C$60","v":21492.246400652832},{"$f":"①需要!$L$158/12*④海上輸送網入力!$C$60","v":286751.84466388408},{"$f":"①需要!$L$190/12*④海上輸送網入力!$C$60","v":296312.92618351575}," ⑥"]
[null,null," 月間寄港回数","（回/月）",{"$f":"ROUNDUP(E123/E118,0)","v":1},1,4,8,6,7," ⑦＝⑥／③",null,null," 月間寄港回数","（回/月）",{"$f":"ROUNDUP(P123/P118,0)","v":1},{"$f":"ROUNDUP(Q123/Q118,0)","v":1},3,7,5,5," ⑦＝⑥／③"]
[null,null," 海上輸送距離","（海里）",{"$f":"④海上輸送網入力!$C$17","v":3441},{"$f":"④海上輸送網入力!$D$17","v":3406},{"$f":"④海上輸送網入力!$E$17","v":3399},{"$f":"④海上輸送網入力!$F$17","v":3283},{"$f":"④海上輸送網入力!$G$17","v":3386},{"$f":"④海上輸送網入力!$H$17","v":3255}," ⑧　原産国オーストラリア",null,null," 海上輸送距離","（海里）",{"$f":"E125","v":3441},{"$f":"F125","v":3406},3399,3283,3386,3255," ⑧　原産国オーストラリア"]
[null,null,null,null,{"$f":"④海上輸送網入力!$C$21","v":4814},{"$f":"④海上輸送網入力!$D$21","v":4876},{"$f":"④海上輸送網入力!$E$21","v":4911},{"$f":"④海上輸送網入力!$F$21","v":4942},{"$f":"④海上輸送網入力!$G$21","v":4900},{"$f":"④海上輸送網入力!$H$21","v":5010}," ⑧　原産国アメリカ",null,null,null,null,{"$f":"E126","v":4814},4876,4911,4942,4900,5010," ⑧　原産国アメリカ"]
[null,null,null,null,{"$f":"④海上輸送網入力!$C$25","v":4092},{"$f":"④海上輸送網入力!$D$25","v":4157},{"$f":"④海上輸送網入力!$E$25","v":4193},{"$f":"④海上輸送網入力!$F$25","v":4223},{"$f":"④海上輸送網入力!$G$25","v":4181},{"$f":"④海上輸送網入力!$H$25","v":4288}," ⑧　原産国カナダ",null,null,null,null,4092,4157,4193,4223,4181,4288," ⑧　原産国カナダ"]
[null,null,null,null,{"$f":"④海上輸送網入力!$C$29","v":9420},{"$f":"④海上輸送網入力!$D$29","v":9491},{"$f":"④海上輸送網入力!$E$29","v":9526},{"$f":"④海上輸送網入力!$F$29","v":9557},{"$f":"④海上輸送網入力!$G$29","v":9515},{"$f":"④海上輸送網入力!$H$29","v":9616}," ⑧　原産国チリ",null,null,null,null,9420,9491,9526,9557,9515,9616," ⑧　原産国チリ"]
[null,null,null,null,{"$f":"④海上輸送網入力!$C$33","v":6138},{"$f":"④海上輸送網入力!$D$33","v":6104},{"$f":"④海上輸送網入力!$E$33","v":6096},{"$f":"④海上輸送網入力!$F$33","v":5981},{"$f":"④海上輸送網入力!$G$33","v":6084},{"$f":"④海上輸送網入力!$H$33","v":5953}," ⑧　原産国オマーン",null,null,null,null,6138,6104,6096,5981,6084,5953," ⑧　原産国オマーン"]
[null,null,null,null,{"$f":"④海上輸送網入力!$C$37","v":9166},{"$f":"④海上輸送網入力!$D$37","v":9132},{"$f":"④海上輸送網入力!$E$37","v":9124},{"$f":"④海上輸送網入力!$F$37","v":9009},{"$f":"④海上輸送網入力!$G$37","v":9112},{"$f":"④海上輸送網入力!$H$37","v":8892}," ⑧　原産国ナミビア",null,null,null,null,9166,9132,9124,9009,9112,8892," ⑧　原産国ナミビア"]
[null,null,"シナリオ設定","（％）",0.26555283191264994,0.26555283191264994,0.26555283191264994,0.26555283191264994,0.26555283191264994,0.26555283191264994," ⑨　原産国オーストラリア",null,null,"シナリオ設定","（％）",{"$f":"E131","v":0.26555283191264994},0.26555283191264994,0.26555283191264994,0.26555283191264994,0.26555283191264994,0.26555283191264994," ⑨　原産国オーストラリア"]
[null,null,null,null,0.18185585915452246,0.18185585915452246,0.18185585915452246,0.18185585915452246,0.18185585915452246,0.18185585915452246," ⑨　原産国アメリカ",null,null,null,null,{"$f":"E132","v":0.18185585915452246},0.18185585915452246,0.18185585915452246,0.18185585915452246,0.18185585915452246,0.18185585915452246," ⑨　原産国アメリカ"]
[null,null,null,null,0.21310577781802137,0.21310577781802137,0.21310577781802137,0.21310577781802137,0.21310577781802137,0.21310577781802137," ⑨　原産国カナダ",null,null,null,null,0.21310577781802137,0.21310577781802137,0.21310577781802137,0.21310577781802137,0.21310577781802137,0.21310577781802137," ⑨　原産国カナダ"]
[null,null,null,null,9.3762811723031039E-2,9.3762811723031039E-2,9.3762811723031039E-2,9.3762811723031039E-2,9.3762811723031039E-2,9.3762811723031039E-2," ⑨　原産国チリ",null,null,null,null,9.3762811723031039E-2,9.3762811723031039E-2,9.3762811723031039E-2,9.3762811723031039E-2,9.3762811723031039E-2,9.3762811723031039E-2," ⑨　原産国チリ"]
[null,null,null,null,0.14732645559682442,0.14732645559682442,0.14732645559682442,0.14732645559682442,0.14732645559682442,0.14732645559682442," ⑨　原産国オマーン",null,null,null,null,0.14732645559682442,0.14732645559682442,0.14732645559682442,0.14732645559682442,0.14732645559682442,0.14732645559682442," ⑨　原産国オマーン"]
[null,null,null,null,9.8396263794950839E-2,9.8396263794950839E-2,9.8396263794950839E-2,9.8396263794950839E-2,9.8396263794950839E-2,9.8396263794950839E-2," ⑨　原産国ナミビア",null,null,null,null,9.8396263794950839E-2,9.8396263794950839E-2,9.8396263794950839E-2,9.8396263794950839E-2,9.8396263794950839E-2,9.8396263794950839E-2," ⑨　原産国ナミビア"]
[null,null," 海上輸送日数","（日）",{"$f":"E125/E$121/24","v":10.241071428571429},{"$f":"F125/F$121/24","v":10.136904761904761},10.116071428571429,9.7708333333333339,10.077380952380953,9.6875," ⑩＝⑧／④　原産国オーストラリア",null,null," 海上輸送日数","（日）",{"$f":"P125/P$121/24","v":10.241071428571429},{"$f":"Q125/Q$121/24","v":10.136904761904761},10.116071428571429,9.7708333333333339,10.077380952380953,9.6875," ⑩＝⑧／④　原産国オーストラリア"]
[null,null,null,null,{"$f":"E126/E$121/24","v":14.327380952380951},14.511904761904761,14.616071428571429,14.708333333333334,14.583333333333334,14.910714285714285," ⑩＝⑧／④　原産国アメリカ",null,null,null,null,{"$f":"P126/P$121/24","v":14.327380952380951},14.511904761904761,14.616071428571429,14.708333333333334,14.583333333333334,14.910714285714285," ⑩＝⑧／④　原産国アメリカ"]
[null,null,null,null,12.178571428571429,12.37202380952381,12.479166666666666,12.568452380952381,12.443452380952381,12.761904761904761," ⑩＝⑧／④　原産国カナダ",null,null,null,null,12.178571428571429,12.37202380952381,12.479166666666666,12.568452380952381,12.443452380952381,12.761904761904761," ⑩＝⑧／④　原産国カナダ"]
[null,null,null,null,28.035714285714288,28.24702380952381,28.351190476190478,28.44345238095238,28.31845238095238,28.61904761904762," ⑩＝⑧／④　原産国チリ",null,null,null,null,28.035714285714288,28.24702380952381,28.351190476190478,28.44345238095238,28.31845238095238,28.61904761904762," ⑩＝⑧／④　原産国チリ"]
[null,null,null,null,18.267857142857142,18.166666666666668,18.142857142857142,17.800595238095237,18.107142857142858,17.717261904761905," ⑩＝⑧／④　原産国オマーン",null,null,null,null,18.267857142857142,18.166666666666668,18.142857142857142,17.800595238095237,18.107142857142858,17.717261904761905," ⑩＝⑧／④　原産国オマーン"]
[null,null,null,null,27.279761904761902,27.178571428571431,27.154761904761902,26.8125,27.11904761904762,26.464285714285712," ⑩＝⑧／④　原産国ナミビア",null,null,null,null,27.279761904761902,27.178571428571431,27.154761904761902,26.8125,27.11904761904762,26.464285714285712," ⑩＝⑧／④　原産国ナミビア"]
[null,null," 海上輸送費用","（千円/月）",{"$f":"E$122*E$124*E131*E137","v":8738.282856155125},{"$f":"F$122*F$124*F131*F137","v":8649.4017460227715},37765.976288610276,23549.918986871173,56432.301726934857,63290.509689319282," ⑪＝⑤×⑦×⑨×⑩　原産国オーストラリア",null,null," 海上輸送費用","（千円/月）",{"$f":"P$122*P$124*P131*P137","v":8738.282856155125},{"$f":"Q$122*Q$124*Q131*Q137","v":8649.4017460227715},28324.482216457705,20606.179113512277,47026.918105779048,45207.506920942353," ⑪＝⑤×⑦×⑨×⑩　原産国オーストラリア"]
[null,null,null,null,{"$f":"E$122*E$124*E132*E138","v":8371.896926777421},8479.7194463993983,37367.65515985385,24277.146363247466,55925.934723055558,66711.650705359119," ⑪＝⑤×⑦×⑨×⑩　原産国アメリカ",null,null,null,null,{"$f":"P$122*P$124*P132*P138","v":8371.896926777421},8479.7194463993983,28025.741369890391,21242.503067841531,46604.945602546301,47651.179075256521," ⑪＝⑤×⑦×⑨×⑩　原産国アメリカ"]
[null,null,null,null,8339.1414119568308,8471.6057794488133,37386.835009434944,24309.940933725946,55919.755726608928,66909.327429239158," ⑪＝⑤×⑦×⑨×⑩　原産国カナダ",null,null,null,null,8339.1414119568308,8471.6057794488133,28040.126257076205,21271.198317010203,46599.796438840785,47792.37673517083," ⑪＝⑤×⑦×⑨×⑩　原産国カナダ"]
[null,null,null,null,8446.4071815949501,8510.0690616260781,37371.438400030536,24205.820358464014,55992.426471177387,66017.905248342824," ⑪＝⑤×⑦×⑨×⑩　原産国チリ",null,null,null,null,8446.4071815949501,8510.0690616260781,28028.5788000229,21180.092813656014,46660.355392647827,47155.646605959177," ⑪＝⑤×⑦×⑨×⑩　原産国チリ"]
[null,null,null,null,8647.650191775343,8599.7485778098253,37577.191094068075,23802.476256623628,56254.830368186558,64217.484009223692," ⑪＝⑤×⑦×⑨×⑩　原産国オマーン",null,null,null,null,8647.650191775343,8599.7485778098253,28182.893320551055,20827.166724545677,46879.025306822135,45869.63143515979," ⑪＝⑤×⑦×⑨×⑩　原産国オマーン"]
[null,null,null,null,8624.7983481707033,8592.8058602983729,37563.1927773879,23945.438398575225,56270.683787959009,64064.099387213188," ⑪＝⑤×⑦×⑨×⑩　原産国ナミビア",null,null,null,null,8624.7983481707033,8592.8058602983729,28172.394583040932,20952.25859875332,46892.236489965842,45760.070990866567," ⑪＝⑤×⑦×⑨×⑩　原産国ナミビア"]
[null,null," 海上輸送費用　合計","（億円/月）",{"$f":"SUM(E143:J148)*1000/100000000","v":11.99601466687548},null,null,null,null,null,null,null,null," 海上輸送費用　合計","（億円/月）",{"$f":"SUM(P143:U148)*1000/100000000","v":9.5742483167035086}]
[null,null,"（※1）「統計解析による船舶諸元に関する研究－船舶の主要諸元の計画基準（案）－」（国土技術政策総合研究所研究報告、第28号2006年3月）",null,null,null,null,null,null,null,null,null,null,"（※1）「統計解析による船舶諸元に関する研究－船舶の主要諸元の計画基準（案）－」（国土技術政策総合研究所研究報告、第28号2006年3月）"]
[null,null,"（※2）「港湾整備事業の費用対効果分析マニュアル」（令和６年６月、国土交通省港湾局）",null,null,null,null,null,null,null,null,null,null,"（※2）「港湾整備事業の費用対効果分析マニュアル」（令和６年６月、国土交通省港湾局）"]
[null,null,"貯蔵費用"]
[null,null,"液化アンモ二ア"]
[null,null,"実証期","単位","新潟港","直江津港","伏木富山港","金沢港","七尾港","敦賀港","備考"]
[null,null," 年間需要量","（t/年）",{"$f":"①需要!$I$30","v":0},{"$f":"①需要!$I$62","v":0},{"$f":"①需要!$I$94","v":83883.077849462381},{"$f":"①需要!$I$126","v":0},{"$f":"①需要!$I$158","v":171120.34968595562},{"$f":"①需要!$I$190","v":176298.99492284944}," A：実証期の需要"]
[null,null," 必要量","（１か月分）",1,1,1,1,1,1," B"]
[null,null," 月換算","（12か月/年）",12,12,12,12,12,12," C"]
[null,null," 需要ピーク係数","－",{"$f":"③輸送・貯蔵入力!$C$18","v":1.1399999999999999},{"$f":"③輸送・貯蔵入力!$C$18","v":1.1399999999999999},{"$f":"③輸送・貯蔵入力!$C$18","v":1.1399999999999999},{"$f":"③輸送・貯蔵入力!$C$18","v":1.1399999999999999},{"$f":"③輸送・貯蔵入力!$C$18","v":1.1399999999999999},{"$f":"③輸送・貯蔵入力!$C$18","v":1.1399999999999999}," D"]
[null,null," 月間需要量（ピーク月）","（t/月）",{"$f":"E155/E157*E158","v":0},{"$f":"F155/F157*F158","v":0},7968.8923956989256,0,16256.433220165782,{"$f":"J155/J157*J158","v":16748.404517670697}," E=A÷C×D"]
[null,null," 備蓄タンク容量","（t/基）",1000,1000,8000,1000,17000,17000," F（E：月間需要量（ピーク月）を踏まえ1,000トン刻みで設定　※最大110,000トン）"]
[null,null," 備蓄タンク基数","（基）",{"$f":"ROUNDUP(E159/E160,0)","v":0},{"$f":"ROUNDUP(F155/F160/F156/F157*F158,0)","v":0},{"$f":"ROUNDUP(G155/G160/G156/G157*G158,0)","v":1},{"$f":"ROUNDUP(H155/H160/H156/H157*H158,0)","v":0},{"$f":"ROUNDUP(I155/I160/I156/I157*I158,0)","v":1},{"$f":"ROUNDUP(J155/J160/J156/J157*J158,0)","v":1}," G=E÷F"]
[null,null," タンク1基あたり整備費用","（億円/基）",{"$f":"60*(E160/10000/4)^(2/3)","v":5.1299278400300912},5.1299278400300912,20.519711360120368,5.1299278400300912,33.916461579840629,33.916461579840629," H＝α万トンのタンクの整備費＝60億円×（α／4）2/3（※３）"]
[null,null," タンク整備費用","（億円）",{"$f":"E161*E162","v":0},{"$f":"F161*F162","v":0},20.519711360120368,0,33.916461579840629,33.916461579840629," I ＝G×H"]
[null,null," タンク維持管理費用","（億円）",{"$f":"E163*(0.024+0.022)","v":0},{"$f":"F163*(0.024+0.022)","v":0},0.94390672256553687,0,1.5601572326726689,1.5601572326726689,"修繕費：建設費の2.4％/年、諸経費：建設費の２.２％/年"]
[null,null," 貯蔵費用　合計","（億円）",{"$f":"SUM(E163:J164)","v":92.4168557077125}]
[]
[null,null,"2030年","単位","新潟港","直江津港","伏木富山港","金沢港","七尾港","敦賀港","備考"]
[null,null," 年間需要量","（t/年）",{"$f":"①需要!$J$30-①需要!$I$30","v":25051.338639177342},{"$f":"①需要!$J$62-①需要!$I$62","v":10278.211506811411},{"$f":"①需要!$J$94-①需要!$I$94","v":262607.33645869774},{"$f":"①需要!$J$126-①需要!$I$126","v":4183.1502258324472},{"$f":"①需要!$J$158-①需要!$I$158","v":517588.06595036603},{"$f":"①需要!$J$190-①需要!$I$190","v":543690.8791930608}," A：2030年の需要－実証期の需要（2030年までの需要分※実証期分までは整備済）"]
[null,null," 必要量","（１か月分）",1,1,1,1,1,1," B"]
[null,null," 月換算","（12か月/年）",12,12,12,12,12,12," C"]
[null,null," 需要ピーク係数","－",{"$f":"③輸送・貯蔵入力!$C$18","v":1.1399999999999999},{"$f":"③輸送・貯蔵入力!$C$18","v":1.1399999999999999},{"$f":"③輸送・貯蔵入力!$C$18","v":1.1399999999999999},{"$f":"③輸送・貯蔵入力!$C$18","v":1.1399999999999999},{"$f":"③輸送・貯蔵入力!$C$18","v":1.1399999999999999},{"$f":"③輸送・貯蔵入力!$C$18","v":1.1399999999999999}," D"]
[null,null," 月間需要量（ピーク月）","（t/月）",{"$f":"E168/E170*E171","v":2379.8771707218475},{"$f":"F168/F170*F171","v":976.43009314708388},24947.696963576283,397.39927145408245,49170.866265284771,51650.633523340774," E=A÷C×D"]
[null,null," 備蓄タンク容量","（t/基）",3000,1000,25000,1000,50000,52000," F（E：月間需要量（ピーク月）を踏まえ1,000トン刻みで設定　※最大110,000トン）"]
[null,null," 備蓄タンク基数","（基）",{"$f":"ROUNDUP(E172/E173,0)","v":1},{"$f":"ROUNDUP(F168/F173/F169/F170*F171,0)","v":1},{"$f":"ROUNDUP(G168/G173/G169/G170*G171,0)","v":1},{"$f":"ROUNDUP(H168/H173/H169/H170*H171,0)","v":1},{"$f":"ROUNDUP(I168/I173/I169/I170*I171,0)","v":1},{"$f":"ROUNDUP(J168/J173/J169/J170*J171,0)","v":1}," G=E÷F"]
[null,null," タンク1基あたり整備費用","（億円/基）",{"$f":"60*(E173/10000/4)^(2/3)","v":10.670679913470188},5.1299278400300912,43.860266073192989,5.1299278400300912,69.623832504191682,71.468305511785957," H＝α万トンのタンクの整備費＝60億円×（α／4）2/3（※３）"]
[null,null," タンク整備費用","（億円）",{"$f":"E174*E175","v":10.670679913470188},{"$f":"F174*F175","v":5.1299278400300912},43.860266073192989,5.1299278400300912,69.623832504191682,71.468305511785957," I ＝G×H"]
[null,null," タンク維持管理費用","（億円）",{"$f":"E176*(0.024+0.022)","v":0.49085127601962864},{"$f":"F176*(0.024+0.022)","v":0.23597668064138419},2.0175722393668774,0.23597668064138419,3.2026962951928173,3.287542053542154,"修繕費：建設費の2.4％/年、諸経費：建設費の２.２％/年"]
[null,null," 貯蔵費用　合計","（億円）",{"$f":"SUM(E176:J177)","v":215.35355490810525}]
[]
[]
[null,null,"移行期","単位","新潟港","直江津港","伏木富山港","金沢港","七尾港","敦賀港","備考"]
[null,null," 年間需要量","（t/年）",{"$f":"①需要!$K$30-①需要!$J$30","v":216829.82905800804},{"$f":"①需要!$K$62-①需要!$J$62","v":197113.20782431387},{"$f":"①需要!$K$94-①需要!$J$94","v":500209.74026113207},{"$f":"①需要!$K$126-①需要!$J$126","v":134342.22910633634},{"$f":"①需要!$K$158-①需要!$J$158","v":733368.33634051413},{"$f":"①需要!$K$190-①需要!$J$190","v":767224.29957276641}," A：移行期の需要－2030年の需要（移行期までの需要分※2030年分までは整備済）"]
[null,null," 必要量","（１か月分）",1,1,1,1,1,1," B"]
[null,null," 月換算","（12か月/年）",12,12,12,12,12,12," C"]
[null,null," 需要ピーク係数","－",{"$f":"③輸送・貯蔵入力!$C$18","v":1.1399999999999999},{"$f":"③輸送・貯蔵入力!$C$18","v":1.1399999999999999},{"$f":"③輸送・貯蔵入力!$C$18","v":1.1399999999999999},{"$f":"③輸送・貯蔵入力!$C$18","v":1.1399999999999999},{"$f":"③輸送・貯蔵入力!$C$18","v":1.1399999999999999},{"$f":"③輸送・貯蔵入力!$C$18","v":1.1399999999999999}," D"]
[null,null," 月間需要量（ピーク月）","（t/月）",{"$f":"E182/E184*E185","v":20598.833760510759},{"$f":"F182/F184*F185","v":18725.754743309815},47519.92532480754,12762.511765101952,69669.991952348835,72886.308459412801," E=A÷C×D"]
[null,null," 備蓄タンク容量","（t/基）",21000,19000,48000,13000,70000,73000," F（E：月間需要量（ピーク月）を踏まえ1,000トン刻みで設定　※最大110,000トン）"]
[null,null," 備蓄タンク基数","（基）",{"$f":"ROUNDUP(E186/E187,0)","v":1},{"$f":"ROUNDUP(F182/F187/F183/F184*F185,0)","v":1},{"$f":"ROUNDUP(G182/G187/G183/G184*G185,0)","v":1},{"$f":"ROUNDUP(H182/H187/H183/H184*H185,0)","v":1},{"$f":"ROUNDUP(I182/I187/I183/I184*I185,0)","v":1},{"$f":"ROUNDUP(J182/J187/J183/J184*J185,0)","v":1}," G=E÷F"]
[null,null," タンク1基あたり整備費用","（億円/基）",{"$f":"60*(E187/10000/4)^(2/3)","v":39.04727993718889},36.52697074567287,67.754594079434042,28.362215837948426,87.131786003455559,89.603814078180591," H＝α万トンのタンクの整備費＝60億円×（α／4）2/3（※３）"]
[null,null," タンク整備費用","（億円）",{"$f":"E188*E189","v":39.04727993718889},{"$f":"F188*F189","v":36.52697074567287},67.754594079434042,28.362215837948426,87.131786003455559,89.603814078180591," I ＝G×H"]
[null,null," タンク維持管理費用","（億円）",{"$f":"E190*(0.024+0.022)","v":1.7961748771106889},{"$f":"F190*(0.024+0.022)","v":1.680240654300952},3.1167113276539657,1.3046619285456276,4.0080621561589558,4.1217754475963071,"修繕費：建設費の2.4％/年、諸経費：建設費の２.２％/年"]
[null,null," 貯蔵費用　合計","（億円）",{"$f":"SUM(E190:J191)","v":364.45428707324675}]
[]
[null,null,"2050年","単位","新潟港","直江津港","伏木富山港","金沢港","七尾港","敦賀港","備考"]
[null,null," 年間需要量","（t/年）",{"$f":"①需要!$L$30-①需要!$K$30","v":242686.81689073375},{"$f":"①需要!$L$62-①需要!$K$62","v":208062.79365908226},{"$f":"①需要!$L$94-①需要!$K$94","v":1266518.3684133778},{"$f":"①需要!$L$126-①需要!$K$126","v":138793.92906335159},{"$f":"①需要!$L$158-①需要!$K$158","v":2277947.0501377974},{"$f":"①需要!$L$190-①需要!$K$190","v":2336178.4222276551}," A：2050年の需要－移行期の需要（2050年までの需要分※移行期分までは整備済）"]
[null,null," 必要量","（１か月分）",1,1,1,1,1,1," B"]
[null,null," 月換算","（12か月/年）",12,12,12,12,12,12," C"]
[null,null," 需要ピーク係数","－",{"$f":"③輸送・貯蔵入力!$C$18","v":1.1399999999999999},{"$f":"③輸送・貯蔵入力!$C$18","v":1.1399999999999999},{"$f":"③輸送・貯蔵入力!$C$18","v":1.1399999999999999},{"$f":"③輸送・貯蔵入力!$C$18","v":1.1399999999999999},{"$f":"③輸送・貯蔵入力!$C$18","v":1.1399999999999999},{"$f":"③輸送・貯蔵入力!$C$18","v":1.1399999999999999}," D"]
[null,null," 月間需要量（ピーク月）","（t/月）",{"$f":"E195/E197*E198","v":23055.247604619704},{"$f":"F195/F197*F198","v":19765.965397612814},120319.24499927089,13185.423261018401,216404.96976309075,221936.9501116272," E=A÷C×D"]
[null,null," 備蓄タンク容量","（t/基）",24000,20000,61000,14000,110000,71000," F（E：月間需要量（ピーク月）を踏まえ1,000トン刻みで設定　※最大110,000トン）"]
[null,null," 備蓄タンク基数","（基）",{"$f":"ROUNDUP(E199/E200,0)","v":1},{"$f":"ROUNDUP(F195/F200/F196/F197*F198,0)","v":1},{"$f":"ROUNDUP(G195/G200/G196/G197*G198,0)","v":2},{"$f":"ROUNDUP(H195/H200/H196/H197*H198,0)","v":1},{"$f":"ROUNDUP(I195/I200/I196/I197*I198,0)","v":2},{"$f":"ROUNDUP(J195/J200/J196/J197*J198,0)","v":4}," G=E÷F"]
[null,null," タンク1基あたり整備費用","（億円/基）",{"$f":"60*(E200/10000/4)^(2/3)","v":42.682719653880753},37.797631496846193,79.493413480670441,29.798651651378059,117.77136615809535,87.959649200427151," H＝α万トンのタンクの整備費＝60億円×（α／4）2/3（※３）"]
[null,null," タンク整備費用","（億円）",{"$f":"E201*E202","v":42.682719653880753},{"$f":"F201*F202","v":37.797631496846193},158.98682696134088,29.798651651378059,235.54273231619069,351.8385968017086," I ＝G×H"]
[null,null," タンク維持管理費用","（億円）",{"$f":"E203*(0.024+0.022)","v":1.9634051040785145},{"$f":"F203*(0.024+0.022)","v":1.738691048854925},7.3133940402216808,1.3707379759633906,10.834965686544772,16.184575452878594,"修繕費：建設費の2.4％/年、諸経費：建設費の２.２％/年"]
[null,null," 貯蔵費用　合計","（億円）",{"$f":"SUM(E203:J204)","v":896.05292818988698}]
[null,null,"（※３）国土交通省資料より、メーカーで用いられているタンク整備費用の簡易予測式（α万トンのタンクの整備費＝60億円×（α／4）2/3 ）より"]

{"sheet":"水素拠点","index":38,"n_rows":0,"n_cols":0,"rows_kept":0,"cut":false,"hidden":false,"merged":[]}

{"sheet":"拠点方式（新潟港ｼﾅﾘｵ1)","index":39,"n_rows":214,"n_cols":22,"rows_kept":214,"cut":false,"hidden":false,"merged":[[94,17,99,17],[100,16,105,16],[100,17,105,17],[100,18,105,18],[100,19,105,19],[100,20,105,20],[106,16,111,16],[106,17,111,17],[106,18,111,18],[106,19,111,19],[106,20,111,20],[94,18,99,18],[94,19,99,19],[94,20,99,20],[94,16,99,16],[68,18,73,18],[68,19,73,19],[68,20,73,20],[56,16,61,16],[56,17,61,17],[56,18,61,18],[56,19,61,19],[56,20,61,20],[62,16,67,16],[62,17,67,17],[62,18,67,18],[62,19,67,19],[62,20,67,20],[144,16,149,16],[144,17,149,17],[144,18,149,18],[144,19,149,19],[144,20,149,20],[150,16,155,16],[150,17,155,17],[150,18,155,18],[150,19,155,19],[150,20,155,20],[132,16,137,16],[132,17,137,17],[132,18,137,18],[132,19,137,19],[132,20,137,20],[138,16,143,16],[138,17,143,17],[138,18,143,18],[138,19,143,19],[138,20,143,20],[120,21,121,21],[44,16,44,20],[44,21,45,21],[138,13,143,13],[138,14,143,14],[132,5,137,5],[132,6,137,6],[56,5,61,5],[56,6,61,6],[74,8,79,8],[74,9,79,9],[56,7,61,7],[56,8,61,8],[56,9,61,9],[62,5,67,5],[62,6,67,6],[62,7,67,7],[62,8,67,8],[62,9,67,9],[94,9,99,9],[100,5,105,5],[100,6,105,6],[100,7,105,7],[100,8,105,8],[199,4,199,9],[24,5,29,5],[24,6,29,6],[24,7,29,7],[24,8,29,8],[24,9,29,9],[30,5,35,5],[24,19,29,19],[24,20,29,20],[30,20,35,20],[120,16,120,20],[100,9,105,9],[144,7,149,7],[144,8,149,8],[144,9,149,9],[150,5,155,5],[150,6,155,6],[150,7,155,7],[150,8,155,8],[150,9,155,9],[132,7,137,7],[132,8,137,8],[132,9,137,9],[138,5,143,5],[132,2,137,2],[132,3,137,3],[132,13,137,13],[132,14,137,14],[138,2,143,2],[138,3,143,3],[138,6,143,6],[138,7,143,7],[138,8,143,8],[138,9,143,9],[120,3,121,3],[120,5,120,9],[120,10,121,10],[120,13,121,13],[120,14,121,14],[150,13,155,13],[150,14,155,14],[144,5,149,5],[144,6,149,6],[82,21,83,21],[44,2,45,2],[44,3,45,3],[44,5,44,9],[44,10,45,10],[44,13,45,13],[44,14,45,14],[80,4,80,9],[80,15,80,20],[56,2,61,2],[56,3,61,3],[56,13,61,13],[56,14,61,14],[62,2,67,2],[62,3,67,3],[62,13,67,13],[62,14,67,14],[68,7,73,7],[68,8,73,8],[68,9,73,9],[74,5,79,5],[74,6,79,6],[74,7,79,7],[74,16,79,16],[212,4,212,9],[6,2,7,2],[6,3,7,3],[6,5,6,9],[6,10,7,10],[6,13,7,13],[156,4,156,9],[156,15,156,20],[173,4,173,9],[186,4,186,9],[144,2,149,2],[144,3,149,3],[144,13,149,13],[144,14,149,14],[150,2,155,2],[150,3,155,3],[82,16,82,20],[74,17,79,17],[74,18,79,18],[74,19,79,19],[74,20,79,20],[68,16,73,16],[68,17,73,17],[120,2,121,2],[112,2,117,2],[112,3,117,3],[112,13,117,13],[112,14,117,14],[118,4,118,9],[118,15,118,20],[112,16,117,16],[112,17,117,17],[112,18,117,18],[112,19,117,19],[112,5,117,5],[112,6,117,6],[112,7,117,7],[112,8,117,8],[112,9,117,9],[112,20,117,20],[100,2,105,2],[100,3,105,3],[100,13,105,13],[100,14,105,14],[106,2,111,2],[106,3,111,3],[106,13,111,13],[106,14,111,14],[106,5,111,5],[106,6,111,6],[106,7,111,7],[106,8,111,8],[106,9,111,9],[94,2,99,2],[94,3,99,3],[94,13,99,13],[94,14,99,14],[94,5,99,5],[94,6,99,6],[94,7,99,7],[94,8,99,8],[68,2,73,2],[68,3,73,3],[68,13,73,13],[68,14,73,14],[74,2,79,2],[74,3,79,3],[74,13,79,13],[74,14,79,14],[68,5,73,5],[68,6,73,6],[82,2,83,2],[82,3,83,3],[82,5,82,9],[82,10,83,10],[82,13,83,13],[82,14,83,14],[42,4,42,9],[42,15,42,20],[36,17,41,17],[36,18,41,18],[36,19,41,19],[36,20,41,20],[36,5,41,5],[36,6,41,6],[36,7,41,7],[36,8,41,8],[36,9,41,9],[36,16,41,16],[24,16,29,16],[24,17,29,17],[24,18,29,18],[18,6,23,6],[18,7,23,7],[18,8,23,8],[30,16,35,16],[36,2,41,2],[36,3,41,3],[36,13,41,13],[36,14,41,14],[24,2,29,2],[24,3,29,3],[24,13,29,13],[24,14,29,14],[18,2,23,2],[18,3,23,3],[18,13,23,13],[18,14,23,14],[18,5,23,5],[3,2,3,10],[3,13,3,21],[6,14,7,14],[6,16,6,20],[6,21,7,21],[18,19,23,19],[18,9,23,9],[18,20,23,20],[18,18,23,18],[18,17,23,17],[18,16,23,16],[160,2,160,10],[9,2,12,2],[157,2,157,10],[157,13,157,21],[158,2,158,10],[158,13,158,21],[9,13,12,13],[47,2,50,2],[47,13,50,13],[85,2,88,2],[85,13,88,13],[123,2,126,2],[123,13,126,13],[30,2,35,2],[30,3,35,3],[30,13,35,13],[30,14,35,14],[30,6,35,6],[30,7,35,7],[30,8,35,8],[30,9,35,9],[30,19,35,19],[30,18,35,18],[30,17,35,17]]}
[]
[null,null,"入力項目"]
[]
[null,null,"海上輸送費用　シナリオ１（拠点港：新潟港）",null,null,null,null,null,null,null,null,null,null,"海上輸送費用　シナリオ１（拠点港：新潟港）"]
[null,null,"水素（ピーク月　※４か月）",null,null,null,null,null,null,null,null,null,null,"水素（その他月　※８か月）"]
[]
[null,null,"実証期","単位","拠点港","2次輸送先港湾",null,null,null,null,"備考",null,null,{"$f":"C7","v":"実証期"},"単位","拠点港","2次輸送先港湾",null,null,null,null,"備考"]
[null,null,null,null,"新潟港","直江津","伏木富山港","金沢港","七尾港","敦賀港",null,null,null,null,null,"新潟港","直江津港","伏木富山港","金沢港","七尾港","敦賀港"]
[null,null," 密度","（t/m3）",{"$f":"④海上輸送網入力!$E$8","v":7.0811518324607331E-2},{"$f":"④海上輸送網入力!$E$8","v":7.0811518324607331E-2},{"$f":"④海上輸送網入力!$E$8","v":7.0811518324607331E-2},{"$f":"④海上輸送網入力!$E$8","v":7.0811518324607331E-2},{"$f":"④海上輸送網入力!$E$8","v":7.0811518324607331E-2},{"$f":"④海上輸送網入力!$E$8","v":7.0811518324607331E-2}," ①",null,null," 密度","（t/m3）",{"$f":"④海上輸送網入力!$E$8","v":7.0811518324607331E-2},{"$f":"④海上輸送網入力!$E$8","v":7.0811518324607331E-2},{"$f":"④海上輸送網入力!$E$8","v":7.0811518324607331E-2},{"$f":"④海上輸送網入力!$E$8","v":7.0811518324607331E-2},{"$f":"④海上輸送網入力!$E$8","v":7.0811518324607331E-2},{"$f":"④海上輸送網入力!$E$8","v":7.0811518324607331E-2}," ①"]
[null,null," 運搬船積載量\n※内貿の船型の上限は、就航中の「あけぼの丸」とする","（m3/隻）",{"$f":"KEISAN(\"水素\",E17,\"タンク容量\",E8,\"外貿\")","v":64675},{"$f":"KEISAN(\"水素\",F17,\"タンク容量\",F8,\"内貿\")","v":3556},{"$f":"KEISAN(\"水素\",G17,\"タンク容量\",G8,\"内貿\")","v":3556},{"$f":"KEISAN(\"水素\",H17,\"タンク容量\",H8,\"内貿\")","v":3556},{"$f":"KEISAN(\"水素\",I17,\"タンク容量\",I8,\"内貿\")","v":3556},{"$f":"KEISAN(\"水素\",J17,\"タンク容量\",J8,\"内貿\")","v":3556}," ② 港湾施設能力及び対象船舶一覧より、需要量に合わせた船型を設定",null,null," 運搬船積載量\n※内貿の船型の上限は、就航中の「あけぼの丸」とする","（m3/隻）",{"$f":"KEISAN(\"水素\",P17,\"タンク容量\",P8,\"外貿\")","v":64675},{"$f":"KEISAN(\"水素\",Q17,\"タンク容量\",Q8,\"内貿\")","v":3556},{"$f":"KEISAN(\"水素\",R17,\"タンク容量\",R8,\"内貿\")","v":3556},{"$f":"KEISAN(\"水素\",S17,\"タンク容量\",S8,\"内貿\")","v":3556},{"$f":"KEISAN(\"水素\",T17,\"タンク容量\",T8,\"内貿\")","v":3556},{"$f":"KEISAN(\"水素\",U17,\"タンク容量\",U8,\"内貿\")","v":3556}," ② 港湾施設能力及び対象船舶一覧より、需要量に合わせた船型を設定"]
[null,null,null,"（t/隻）",{"$f":"E10*E9","v":4579.7349476439795},{"$f":"F10*F9","v":251.80575916230367},251.80575916230367,251.80575916230367,251.80575916230367,251.80575916230367," ③=②×①",null,null,null,"（t/隻）",{"$f":"P10*P9","v":4579.7349476439795},251.80575916230367,251.80575916230367,251.80575916230367,251.80575916230367,251.80575916230367," ③=②×①"]
[null,null,null,"(GT)",{"$f":"KEISAN(\"水素\",E17,\"総トン数\",E8,\"外貿\")","v":50000},{"$f":"KEISAN(\"水素\",F17,\"総トン数\",F8,\"内貿\")","v":4505},{"$f":"KEISAN(\"水素\",G17,\"総トン数\",G8,\"内貿\")","v":4505},{"$f":"KEISAN(\"水素\",H17,\"総トン数\",H8,\"内貿\")","v":4505},{"$f":"KEISAN(\"水素\",I17,\"総トン数\",I8,\"内貿\")","v":4505},{"$f":"KEISAN(\"水素\",J17,\"総トン数\",J8,\"内貿\")","v":4505},"港湾施設能力及び対象船舶一覧より、需要量に合わせた船型を設定",null,null,null,"(GT)",{"$f":"KEISAN(\"水素\",P17,\"総トン数\",P8,\"外貿\")","v":50000},{"$f":"KEISAN(\"水素\",Q17,\"総トン数\",Q8,\"内貿\")","v":4505},{"$f":"KEISAN(\"水素\",R17,\"総トン数\",R8,\"内貿\")","v":4505},{"$f":"KEISAN(\"水素\",S17,\"総トン数\",S8,\"内貿\")","v":4505},{"$f":"KEISAN(\"水素\",T17,\"総トン数\",T8,\"内貿\")","v":4505},{"$f":"KEISAN(\"水素\",U17,\"総トン数\",U8,\"内貿\")","v":4505},"港湾施設能力及び対象船舶一覧より、需要量に合わせた船型を設定"]
[null,null,null,"(DWT)",{"$f":"E12/1.3702","v":36491.023208290761},{"$f":"F12/1.3702","v":3287.8411910669975},3287.8411910669975,3287.8411910669975,3287.8411910669975,3287.8411910669975,"LNG船のDWTとGTの関係：DWT=GT/1.3702 より （※１）",null,null,null,"(DWT)",{"$f":"P12/1.3702","v":36491.023208290761},{"$f":"Q12/1.3702","v":3287.8411910669975},3287.8411910669975,3287.8411910669975,3287.8411910669975,3287.8411910669975," LNG船のDWTとGTの関係：DWT=GT/1.3702 より （※１）"]
[null,null," 船速（外航）","（ノット）",14,14,14,14,14,14," ④ 国土交通省検討資料より",null,null," 船速（外航）","（ノット）",14,14,14,14,14,14," ④ 国土交通省検討資料より"]
[null,null," 船速（内航）","（ノット）",12,12,12,12,12,12," ④ 国土交通省検討資料より",null,null," 船速（内航）","（ノット）",12,12,12,12,12,12," ④ 国土交通省検討資料より"]
[null,null," 海上輸送費用原単位","（千円/日･隻）",{"$f":"45.432*E13^(0.4019)","v":3096.7377308647324},{"$f":"45.432*F13^(0.4019)","v":1177.0863381909896},1177.0863381909896,1177.0863381909896,1177.0863381909896,1177.0863381909896," ⑤ 海上輸送費用原単位算定式より （※2）",null,null," 海上輸送費用原単位","（千円/日･隻）",{"$f":"45.432*P13^(0.4019)","v":3096.7377308647324},{"$f":"45.432*Q13^(0.4019)","v":1177.0863381909896},1177.0863381909896,1177.0863381909896,1177.0863381909896,1177.0863381909896," ⑤ 海上輸送費用原単位算定式より （※2）"]
[null,null," 月間需要量","（t/ピーク月）",{"$f":"①需要!$I$224/12*④海上輸送網入力!$C$59","v":3374.0658753353518},{"$f":"①需要!$I$63/12*④海上輸送網入力!$C$59","v":1180.5587579979003},{"$f":"①需要!$I$95/12*④海上輸送網入力!$C$59","v":280.60673873966942},{"$f":"①需要!$I$127/12*④海上輸送網入力!$C$59","v":7.4290000000000009E-2},{"$f":"①需要!$I$159/12*④海上輸送網入力!$C$59","v":15.484550681645471},{"$f":"①需要!$I$191/12*④海上輸送網入力!$C$59","v":1.6573966942148759}," ⑥",null,null," 月間需要量","（t/その他月）",{"$f":"①需要!$I$224/12*④海上輸送網入力!$C$60","v":2752.5274246156823},{"$f":"①需要!$I$63/12*④海上輸送網入力!$C$60","v":963.08740784039242},{"$f":"①需要!$I$95/12*④海上輸送網入力!$C$60","v":228.91602370867773},{"$f":"①需要!$I$127/12*④海上輸送網入力!$C$60","v":6.0605000000000013E-2},{"$f":"①需要!$I$159/12*④海上輸送網入力!$C$60","v":12.632133450816044},{"$f":"①需要!$I$191/12*④海上輸送網入力!$C$60","v":1.3520867768595042}," ⑥"]
[null,null," 月間寄港回数","（回/月）",{"$f":"ROUNDUP(E17/E11,0)","v":1},{"$f":"ROUNDUP(F17/F11,0)","v":5},{"$f":"ROUNDUP(G17/G11,0)","v":2},1,1,1," ⑦＝⑥／③",null,null," 月間寄港回数","（回/月）",{"$f":"ROUNDUP(P17/P11,0)","v":1},{"$f":"ROUNDUP(Q17/Q11,0)","v":4},{"$f":"ROUNDUP(R17/R11,0)","v":1},{"$f":"ROUNDUP(S17/S11,0)","v":1},{"$f":"ROUNDUP(T17/T11,0)","v":1},{"$f":"ROUNDUP(U17/U11,0)","v":1}," ⑦＝⑥／③"]
[null,null," 海上輸送距離","（海里）",{"$f":"④海上輸送網入力!$C$17","v":3441},{"$f":"④海上輸送網入力!D$42","v":72},{"$f":"④海上輸送網入力!E$42","v":127},{"$f":"④海上輸送網入力!F$42","v":204},{"$f":"④海上輸送網入力!G$42","v":125},{"$f":"④海上輸送網入力!H$42","v":244}," ⑧　原産国オーストラリア　※二次輸送先は拠点港との距離",null,null," 海上輸送距離","（海里）",{"$f":"E19","v":3441},{"$f":"F19","v":72},127,204,125,244," ⑧　原産国オーストラリア　※二次輸送先は拠点港との距離"]
[null,null,null,null,{"$f":"④海上輸送網入力!$C$21","v":4814},null,null,null,null,null," ⑧　原産国アメリカ　※二次輸送先は拠点港との距離",null,null,null,null,{"$f":"E20","v":4814},null,null,null,null,null," ⑧　原産国アメリカ　※二次輸送先は拠点港との距離"]
[null,null,null,null,{"$f":"④海上輸送網入力!$C$25","v":4092},null,null,null,null,null," ⑧　原産国カナダ　※二次輸送先は拠点港との距離",null,null,null,null,4092,null,null,null,null,null," ⑧　原産国カナダ　※二次輸送先は拠点港との距離"]
[null,null,null,null,{"$f":"④海上輸送網入力!$C$29","v":9420},null,null,null,null,null," ⑧　原産国チリ　※二次輸送先は拠点港との距離",null,null,null,null,9420,null,null,null,null,null," ⑧　原産国チリ　※二次輸送先は拠点港との距離"]
[null,null,null,null,{"$f":"④海上輸送網入力!$C$33","v":6138},null,null,null,null,null," ⑧　原産国オマーン　※二次輸送先は拠点港との距離",null,null,null,null,6138,null,null,null,null,null," ⑧　原産国オマーン　※二次輸送先は拠点港との距離"]
[null,null,null,null,{"$f":"④海上輸送網入力!$C$37","v":9166},null,null,null,null,null," ⑧　原産国ナミビア　※二次輸送先は拠点港との距離",null,null,null,null,9166,null,null,null,null,null," ⑧　原産国ナミビア　※二次輸送先は拠点港との距離"]
[null,null,"シナリオ設定","（％）",0.5,1,1,1,1,1," ⑨　原産国オーストラリア　※二次輸送先は拠点港との距離",null,null,"シナリオ設定","（％）",{"$f":"E25","v":0.5},{"$f":"F25","v":1},{"$f":"G25","v":1},{"$f":"H25","v":1},{"$f":"I25","v":1},{"$f":"J25","v":1}," ⑨　原産国オーストラリア　※二次輸送先は拠点港との距離"]
[null,null,null,null,0,null,null,null,null,null," ⑨　原産国アメリカ　※二次輸送先はシナリオ対象外",null,null,null,null,{"$f":"E26","v":0},null,null,null,null,null," ⑨　原産国アメリカ　※二次輸送先はシナリオ対象外"]
[null,null,null,null,0,null,null,null,null,null," ⑨　原産国カナダ　※二次輸送先はシナリオ対象外",null,null,null,null,0,null,null,null,null,null," ⑨　原産国カナダ　※二次輸送先はシナリオ対象外"]
[null,null,null,null,0.5,null,null,null,null,null," ⑨　原産国チリ　※二次輸送先はシナリオ対象外",null,null,null,null,0.5,null,null,null,null,null," ⑨　原産国チリ　※二次輸送先はシナリオ対象外"]
[null,null,null,null,0,null,null,null,null,null," ⑨　原産国オマーン　※二次輸送先はシナリオ対象外",null,null,null,null,0,null,null,null,null,null," ⑨　原産国オマーン　※二次輸送先はシナリオ対象外"]
[null,null,null,null,0,null,null,null,null,null," ⑨　原産国ナミビア　※二次輸送先はシナリオ対象外",null,null,null,null,0,null,null,null,null,null," ⑨　原産国ナミビア　※二次輸送先はシナリオ対象外"]
[null,null," 海上輸送日数","（日）",{"$f":"E19/$E$14/24","v":10.241071428571429},{"$f":"F19/F15/24","v":0.25},{"$f":"G19/G15/24","v":0.44097222222222227},0.70833333333333337,0.43402777777777773,0.84722222222222221," ⑩＝⑧／④　原産国オーストラリア　※二次輸送先は拠点港までの日数",null,null," 海上輸送日数","（日）",{"$f":"P19/$P$14/24","v":10.241071428571429},{"$f":"Q19/Q15/24","v":0.25},{"$f":"R19/R15/24","v":0.44097222222222227},0.70833333333333337,0.43402777777777773,0.84722222222222221," ⑩＝⑧／④　原産国オーストラリア　※二次輸送先は拠点港までの日数"]
[null,null,null,null,{"$f":"E20/$E$14/24","v":14.327380952380951},null,null,null,null,null," ⑩＝⑧／④　原産国アメリカ　※二次輸送先は拠点港までの日数",null,null,null,null,{"$f":"P20/$P$14/24","v":14.327380952380951},null,null,null,null,null," ⑩＝⑧／④　原産国アメリカ　※二次輸送先は拠点港までの日数"]
[null,null,null,null,12.178571428571429,null,null,null,null,null," ⑩＝⑧／④　原産国カナダ　※二次輸送先は拠点港までの日数",null,null,null,null,12.178571428571429,null,null,null,null,null," ⑩＝⑧／④　原産国カナダ　※二次輸送先は拠点港までの日数"]
[null,null,null,null,28.035714285714288,null,null,null,null,null," ⑩＝⑧／④　原産国チリ　※二次輸送先は拠点港までの日数",null,null,null,null,28.035714285714288,null,null,null,null,null," ⑩＝⑧／④　原産国チリ　※二次輸送先は拠点港までの日数"]
[null,null,null,null,18.267857142857142,null,null,null,null,null," ⑩＝⑧／④　原産国オマーン　※二次輸送先は拠点港までの日数",null,null,null,null,18.267857142857142,null,null,null,null,null," ⑩＝⑧／④　原産国オマーン　※二次輸送先は拠点港までの日数"]
[null,null,null,null,27.279761904761902,null,null,null,null,null," ⑩＝⑧／④　原産国ナミビア　※二次輸送先は拠点港までの日数",null,null,null,null,27.279761904761902,null,null,null,null,null," ⑩＝⑧／④　原産国ナミビア　※二次輸送先は拠点港までの日数"]
[null,null," 海上輸送費用","（千円/月）",{"$f":"$E$16*E$18*E25*E31","v":15856.956148668965},{"$f":"F$16*F$18*F25*F31","v":1471.357922738737},{"$f":"G$16*G$18*G25*G31","v":1038.1247565989979},{"$f":"H$16*H$18*H25*H31","v":833.76948955195098},{"$f":"I$16*I$18*I25*I31","v":510.888167617617},{"$f":"J$16*J$18*J25*J31","v":997.25370318958846}," ⑪＝⑤×⑦×⑨×⑩　原産国オーストラリア　　※二次輸送先は拠点港間の費用",null,null," 海上輸送費用","（千円/月）",{"$f":"$P$16*P$18*P25*P31","v":15856.956148668965},{"$f":"Q$16*Q$18*Q25*Q31","v":1177.0863381909896},{"$f":"R$16*R$18*R25*R31","v":519.06237829949896},{"$f":"S$16*S$18*S25*S31","v":833.76948955195098},{"$f":"T$16*T$18*T25*T31","v":510.888167617617},{"$f":"U$16*U$18*U25*U31","v":997.25370318958846}," ⑪＝⑤×⑦×⑨×⑩　原産国オーストラリア　　※二次輸送先は拠点港間の費用"]
[null,null,null,null,{"$f":"$E$16*E$18*E26*E32","v":0},null,null,null,null,null," ⑪＝⑤×⑦×⑨×⑩　原産国アメリカ　　　※二次輸送先は拠点港間の費用",null,null,null,null,{"$f":"$P$16*P$18*P26*P32","v":0},null,null,null,null,null," ⑪＝⑤×⑦×⑨×⑩　原産国アメリカ　　　※二次輸送先は拠点港間の費用"]
[null,null,null,null,0,null,null,null,null,null," ⑪＝⑤×⑦×⑨×⑩　原産国カナダ　　　※二次輸送先は拠点港間の費用",null,null,null,null,0,null,null,null,null,null," ⑪＝⑤×⑦×⑨×⑩　原産国カナダ　　　※二次輸送先は拠点港間の費用"]
[null,null,null,null,{"$f":"$E$16*E$18*E28*E34","v":43409.627120157413},null,null,null,null,null," ⑪＝⑤×⑦×⑨×⑩　原産国チリ　　※二次輸送先は拠点港間の費用",null,null,null,null,43409.627120157413,null,null,null,null,null," ⑪＝⑤×⑦×⑨×⑩　原産国チリ　　※二次輸送先は拠点港間の費用"]
[null,null,null,null,0,null,null,null,null,null," ⑪＝⑤×⑦×⑨×⑩　原産国オマーン　　※二次輸送先は拠点港間の費用",null,null,null,null,0,null,null,null,null,null," ⑪＝⑤×⑦×⑨×⑩　原産国オマーン　　※二次輸送先は拠点港間の費用"]
[null,null,null,null,0,null,null,null,null,null," ⑪＝⑤×⑦×⑨×⑩　原産国ナミビア　　※二次輸送先は新潟港間の費用",null,null,null,null,0,null,null,null,null,null," ⑪＝⑤×⑦×⑨×⑩　原産国ナミビア　　※二次輸送先は拠点港間の費用"]
[null,null," 海上輸送費用　合計","（億円/月）",{"$f":"SUM(E37:J42)*1000/100000000","v":0.64117977308523277},null,null,null,null,null,null,null,null," 海上輸送費用　合計","（億円/月）",{"$f":"SUM(P37:U42)*1000/100000000","v":0.63304643345676026}]
[]
[null,null,"2030年","単位","拠点港","2次輸送先港湾",null,null,null,null,"備考",null,null,{"$f":"C45","v":"2030年"},"単位","拠点港","2次輸送先港湾",null,null,null,null,"備考"]
[null,null,null,null,"新潟港","直江津港","伏木富山港","金沢港","七尾港","敦賀港",null,null,null,null,null,"新潟港","直江津港","伏木富山港","金沢港","七尾港","敦賀港"]
[null,null," 密度","（t/m3）",{"$f":"④海上輸送網入力!$E$8","v":7.0811518324607331E-2},{"$f":"④海上輸送網入力!$E$8","v":7.0811518324607331E-2},{"$f":"④海上輸送網入力!$E$8","v":7.0811518324607331E-2},{"$f":"④海上輸送網入力!$E$8","v":7.0811518324607331E-2},{"$f":"④海上輸送網入力!$E$8","v":7.0811518324607331E-2},{"$f":"④海上輸送網入力!$E$8","v":7.0811518324607331E-2}," ①",null,null," 密度","（t/m3）",{"$f":"④海上輸送網入力!$E$8","v":7.0811518324607331E-2},{"$f":"④海上輸送網入力!$E$8","v":7.0811518324607331E-2},{"$f":"④海上輸送網入力!$E$8","v":7.0811518324607331E-2},{"$f":"④海上輸送網入力!$E$8","v":7.0811518324607331E-2},{"$f":"④海上輸送網入力!$E$8","v":7.0811518324607331E-2},{"$f":"④海上輸送網入力!$E$8","v":7.0811518324607331E-2}," ①"]
[null,null," 運搬船積載量\n※内貿の船型の上限は、就航中の「あけぼの丸」とする","（m3/隻）",{"$f":"KEISAN(\"水素\",E55,\"タンク容量\",E46,\"外貿\")","v":129350},{"$f":"KEISAN(\"水素\",F55,\"タンク容量\",F46,\"内貿\")","v":3556},{"$f":"KEISAN(\"水素\",G55,\"タンク容量\",G46,\"内貿\")","v":3556},{"$f":"KEISAN(\"水素\",H55,\"タンク容量\",H46,\"内貿\")","v":3556},{"$f":"KEISAN(\"水素\",I55,\"タンク容量\",I46,\"内貿\")","v":3556},{"$f":"KEISAN(\"水素\",J55,\"タンク容量\",J46,\"内貿\")","v":3556}," ② 港湾施設能力及び対象船舶一覧より、需要量に合わせた船型を設定",null,null," 運搬船積載量\n※内貿の船型の上限は、就航中の「あけぼの丸」とする","（m3/隻）",{"$f":"KEISAN(\"水素\",P55,\"タンク容量\",P46,\"外貿\")","v":103480},{"$f":"KEISAN(\"水素\",Q55,\"タンク容量\",Q46,\"内貿\")","v":3556},{"$f":"KEISAN(\"水素\",R55,\"タンク容量\",R46,\"内貿\")","v":3556},{"$f":"KEISAN(\"水素\",S55,\"タンク容量\",S46,\"内貿\")","v":3556},{"$f":"KEISAN(\"水素\",T55,\"タンク容量\",T46,\"内貿\")","v":3556},{"$f":"KEISAN(\"水素\",U55,\"タンク容量\",U46,\"内貿\")","v":3556}," ② 港湾施設能力及び対象船舶一覧より、需要量に合わせた船型を設定"]
[null,null,null,"（t/隻）",{"$f":"E48*E47","v":9159.4698952879589},251.80575916230367,251.80575916230367,251.80575916230367,251.80575916230367,251.80575916230367," ③=②×①",null,null,null,"（t/隻）",{"$f":"P48*P47","v":7327.5759162303666},{"$f":"Q48*Q47","v":251.80575916230367},251.80575916230367,251.80575916230367,251.80575916230367,251.80575916230367," ③=②×①"]
[null,null,null,"(GT)",{"$f":"KEISAN(\"水素\",E55,\"総トン数\",E46,\"外貿\")","v":100000},{"$f":"KEISAN(\"水素\",F55,\"総トン数\",F46,\"内貿\")","v":4505},{"$f":"KEISAN(\"水素\",G55,\"総トン数\",G46,\"内貿\")","v":4505},{"$f":"KEISAN(\"水素\",H55,\"総トン数\",H46,\"内貿\")","v":4505},{"$f":"KEISAN(\"水素\",I55,\"総トン数\",I46,\"内貿\")","v":4505},{"$f":"KEISAN(\"水素\",J55,\"総トン数\",J46,\"内貿\")","v":4505},"港湾施設能力及び対象船舶一覧より、需要量に合わせた船型を設定",null,null,null,"(GT)",{"$f":"KEISAN(\"水素\",P55,\"総トン数\",P46,\"外貿\")","v":80000},{"$f":"KEISAN(\"水素\",Q55,\"総トン数\",Q46,\"内貿\")","v":4505},{"$f":"KEISAN(\"水素\",R55,\"総トン数\",R46,\"内貿\")","v":4505},{"$f":"KEISAN(\"水素\",S55,\"総トン数\",S46,\"内貿\")","v":4505},{"$f":"KEISAN(\"水素\",T55,\"総トン数\",T46,\"内貿\")","v":4505},{"$f":"KEISAN(\"水素\",U55,\"総トン数\",U46,\"内貿\")","v":4505},"港湾施設能力及び対象船舶一覧より、需要量に合わせた船型を設定"]
[null,null,null,"(DWT)",{"$f":"E50/1.3702","v":72982.046416581521},{"$f":"F50/1.3702","v":3287.8411910669975},3287.8411910669975,3287.8411910669975,3287.8411910669975,3287.8411910669975,"LNG船のDWTとGTの関係：DWT=GT/1.3702 より （※１）",null,null,null,"(DWT)",{"$f":"P50/1.3702","v":58385.637133265212},{"$f":"Q50/1.3702","v":3287.8411910669975},3287.8411910669975,3287.8411910669975,3287.8411910669975,3287.8411910669975," LNG船のDWTとGTの関係：DWT=GT/1.3702 より （※１）"]
[null,null," 船速（外航）","（ノット）",14,14,14,14,14,14," ④ 国土交通省検討資料より",null,null," 船速（外航）","（ノット）",14,14,14,14,14,14," ④ 国土交通省検討資料より"]
[null,null," 船速（内航）","（ノット）",12,12,12,12,12,12," ④ 国土交通省検討資料より",null,null," 船速（内航）","（ノット）",12,12,12,12,12,12," ④ 国土交通省検討資料より"]
[null,null," 海上輸送費用原単位","（千円/日･隻）",{"$f":"45.432*E51^(0.4019)","v":4091.5548812403676},{"$f":"45.432*F51^(0.4019)","v":1177.0863381909896},1177.0863381909896,1177.0863381909896,1177.0863381909896,1177.0863381909896," ⑤ 海上輸送費用原単位算定式より （※2）",null,null," 海上輸送費用原単位","（千円/日･隻）",{"$f":"45.432*P51^(0.4019)","v":3740.5911898956647},{"$f":"45.432*Q51^(0.4019)","v":1177.0863381909896},1177.0863381909896,1177.0863381909896,1177.0863381909896,1177.0863381909896," ⑤ 海上輸送費用原単位算定式より （※2）"]
[null,null," 月間需要量","（t/ピーク月）",{"$f":"①需要!$J$224/12*④海上輸送網入力!$C$59","v":7758.3851354520357},{"$f":"①需要!$J$63/12*④海上輸送網入力!$C$59","v":2520.0963589868693},{"$f":"①需要!$J$95/12*④海上輸送網入力!$C$59","v":730.56513140802952},{"$f":"①需要!$J$127/12*④海上輸送網入力!$C$59","v":43.339480052125623},{"$f":"①需要!$J$159/12*④海上輸送網入力!$C$59","v":74.800599762524016},{"$f":"①需要!$J$191/12*④海上輸送網入力!$C$59","v":223.49994689112449}," ⑥",null,null," 月間需要量","（t/その他月）",{"$f":"①需要!$J$224/12*④海上輸送網入力!$C$60","v":6329.2089262898198},{"$f":"①需要!$J$63/12*④海上輸送網入力!$C$60","v":2055.8680823313935},{"$f":"①需要!$J$95/12*④海上輸送網入力!$C$60","v":595.98734404339257},{"$f":"①需要!$J$127/12*④海上輸送網入力!$C$60","v":35.35589162147091},{"$f":"①需要!$J$159/12*④海上輸送網入力!$C$60","v":61.021541911532765},{"$f":"①需要!$J$191/12*④海上輸送網入力!$C$60","v":182.32890404275949}," ⑥"]
[null,null," 月間寄港回数","（回/月）",{"$f":"ROUNDUP(E55/E49,0)","v":1},{"$f":"ROUNDUP(F55/F49,0)","v":11},3,1,1,1," ⑦＝⑥／③",null,null," 月間寄港回数","（回/月）",{"$f":"ROUNDUP(P55/P$49,0)","v":1},{"$f":"ROUNDUP(Q55/Q$49,0)","v":9},3,1,1,1," ⑦＝⑥／③"]
[null,null," 海上輸送距離","（海里）",{"$f":"④海上輸送網入力!$C$17","v":3441},{"$f":"④海上輸送網入力!D$42","v":72},{"$f":"④海上輸送網入力!E$42","v":127},{"$f":"④海上輸送網入力!F$42","v":204},{"$f":"④海上輸送網入力!G$42","v":125},{"$f":"④海上輸送網入力!H$42","v":244}," ⑧　原産国オーストラリア　※二次輸送先は拠点港との距離",null,null," 海上輸送距離","（海里）",{"$f":"E57","v":3441},{"$f":"F57","v":72},{"$f":"G57","v":127},{"$f":"H57","v":204},{"$f":"I57","v":125},{"$f":"J57","v":244}," ⑧　原産国オーストラリア　※二次輸送先は拠点港との距離"]
[null,null,null,null,{"$f":"④海上輸送網入力!$C$21","v":4814},null,null,null,null,null," ⑧　原産国アメリカ　※二次輸送先は拠点港との距離",null,null,null,null,{"$f":"E58","v":4814},null,null,null,null,null," ⑧　原産国アメリカ　※二次輸送先は拠点港との距離"]
[null,null,null,null,{"$f":"④海上輸送網入力!$C$25","v":4092},null,null,null,null,null," ⑧　原産国カナダ　※二次輸送先は拠点港との距離",null,null,null,null,4092,null,null,null,null,null," ⑧　原産国カナダ　※二次輸送先は拠点港との距離"]
[null,null,null,null,{"$f":"④海上輸送網入力!$C$29","v":9420},null,null,null,null,null," ⑧　原産国チリ　※二次輸送先は拠点港との距離",null,null,null,null,9420,null,null,null,null,null," ⑧　原産国チリ　※二次輸送先は拠点港との距離"]
[null,null,null,null,{"$f":"④海上輸送網入力!$C$33","v":6138},null,null,null,null,null," ⑧　原産国オマーン　※二次輸送先は拠点港との距離",null,null,null,null,6138,null,null,null,null,null," ⑧　原産国オマーン　※二次輸送先は拠点港との距離"]
[null,null,null,null,{"$f":"④海上輸送網入力!$C$37","v":9166},null,null,null,null,null," ⑧　原産国ナミビア　※二次輸送先は拠点港との距離",null,null,null,null,9166,null,null,null,null,null," ⑧　原産国ナミビア　※二次輸送先は拠点港との距離"]
[null,null,"シナリオ設定","（％）",{"$f":"1/3","v":0.33333333333333331},1,1,1,1,1," ⑨　原産国オーストラリア　※二次輸送先は拠点港との距離",null,null,"シナリオ設定","（％）",{"$f":"E63","v":0.33333333333333331},{"$f":"F63","v":1},{"$f":"G63","v":1},{"$f":"H63","v":1},{"$f":"I63","v":1},{"$f":"J63","v":1}," ⑨　原産国オーストラリア　※二次輸送先は拠点港との距離"]
[null,null,null,null,0,null,null,null,null,null," ⑨　原産国アメリカ　※二次輸送先はシナリオ対象外",null,null,null,null,{"$f":"E64","v":0},null,null,null,null,null," ⑨　原産国アメリカ　※二次輸送先はシナリオ対象外"]
[null,null,null,null,{"$f":"1/3","v":0.33333333333333331},null,null,null,null,null," ⑨　原産国カナダ　※二次輸送先はシナリオ対象外",null,null,null,null,0.33333333333333331,null,null,null,null,null," ⑨　原産国カナダ　※二次輸送先はシナリオ対象外"]
[null,null,null,null,0.33333333333333331,null,null,null,null,null," ⑨　原産国チリ　※二次輸送先はシナリオ対象外",null,null,null,null,0.33333333333333331,null,null,null,null,null," ⑨　原産国チリ　※二次輸送先はシナリオ対象外"]
[null,null,null,null,0,null,null,null,null,null," ⑨　原産国オマーン　※二次輸送先はシナリオ対象外",null,null,null,null,0,null,null,null,null,null," ⑨　原産国オマーン　※二次輸送先はシナリオ対象外"]
[null,null,null,null,0,null,null,null,null,null," ⑨　原産国ナミビア　※二次輸送先はシナリオ対象外",null,null,null,null,0,null,null,null,null,null," ⑨　原産国ナミビア　※二次輸送先はシナリオ対象外"]
[null,null," 海上輸送日数","（日）",{"$f":"E57/$E$52/24","v":10.241071428571429},{"$f":"F57/F$53/24","v":0.25},{"$f":"G57/G$53/24","v":0.44097222222222227},0.70833333333333337,0.43402777777777773,0.84722222222222221," ⑩＝⑧／④　原産国オーストラリア　※二次輸送先は拠点港までの日数",null,null," 海上輸送日数","（日）",{"$f":"P57/$P$52/24","v":10.241071428571429},{"$f":"Q57/Q$53/24","v":0.25},{"$f":"R57/R$53/24","v":0.44097222222222227},0.70833333333333337,0.43402777777777773,0.84722222222222221," ⑩＝⑧／④　原産国オーストラリア　※二次輸送先は拠点港までの日数"]
[null,null,null,null,{"$f":"E58/$E$52/24","v":14.327380952380951},null,null,null,null,null," ⑩＝⑧／④　原産国アメリカ　※二次輸送先は拠点港までの日数",null,null,null,null,{"$f":"P58/$P$52/24","v":14.327380952380951},null,null,null,null,null," ⑩＝⑧／④　原産国アメリカ　※二次輸送先は拠点港までの日数"]
[null,null,null,null,{"$f":"E59/$E$52/24","v":12.178571428571429},null,null,null,null,null," ⑩＝⑧／④　原産国カナダ　※二次輸送先は拠点港までの日数",null,null,null,null,12.178571428571429,null,null,null,null,null," ⑩＝⑧／④　原産国カナダ　※二次輸送先は拠点港までの日数"]
[null,null,null,null,28.035714285714288,null,null,null,null,null," ⑩＝⑧／④　原産国チリ　※二次輸送先は拠点港までの日数",null,null,null,null,28.035714285714288,null,null,null,null,null," ⑩＝⑧／④　原産国チリ　※二次輸送先は拠点港までの日数"]
[null,null,null,null,18.267857142857142,null,null,null,null,null," ⑩＝⑧／④　原産国オマーン　※二次輸送先は拠点港までの日数",null,null,null,null,18.267857142857142,null,null,null,null,null," ⑩＝⑧／④　原産国オマーン　※二次輸送先は拠点港までの日数"]
[null,null,null,null,27.279761904761902,null,null,null,null,null," ⑩＝⑧／④　原産国ナミビア　※二次輸送先は拠点港までの日数",null,null,null,null,27.279761904761902,null,null,null,null,null," ⑩＝⑧／④　原産国ナミビア　※二次輸送先は拠点港までの日数"]
[null,null," 海上輸送費用","（千円/月）",{"$f":"$E$54*E$56*E63*E69","v":13967.301930900896},{"$f":"F$54*F$56*F63*F69","v":3236.9874300252213},{"$f":"G$54*G$56*G63*G69","v":1557.1871348984969},833.76948955195098,510.888167617617,997.25370318958846," ⑪＝⑤×⑦×⑨×⑩　原産国オーストラリア　　※二次輸送先は拠点港間の費用",null,null," 海上輸送費用","（千円/月）",{"$f":"$P$54*P$56*P63*P69","v":12769.220520268831},{"$f":"Q$54*Q$56*Q63*Q69","v":2648.4442609297266},{"$f":"R$54*R$56*R63*R69","v":1557.1871348984969},833.76948955195098,510.888167617617,997.25370318958846," ⑪＝⑤×⑦×⑨×⑩　原産国オーストラリア　　※二次輸送先は拠点港間の費用"]
[null,null,null,null,{"$f":"$E$54*E$56*E64*E70","v":0},null,null,null,null,null," ⑪＝⑤×⑦×⑨×⑩　原産国アメリカ　　　※二次輸送先は拠点港間の費用",null,null,null,null,{"$f":"$P$54*P$56*P64*P70","v":0},null,null,null,null,null," ⑪＝⑤×⑦×⑨×⑩　原産国アメリカ　　　※二次輸送先は拠点港間の費用"]
[null,null,null,null,16609.764458368634,null,null,null,null,null," ⑪＝⑤×⑦×⑨×⑩　原産国カナダ　　　※二次輸送先は拠点港間の費用",null,null,null,null,15185.018997076446,null,null,null,null,null," ⑪＝⑤×⑦×⑨×⑩　原産国カナダ　　　※二次輸送先は拠点港間の費用"]
[null,null,null,null,38236.55454492486,null,null,null,null,null," ⑪＝⑤×⑦×⑨×⑩　原産国チリ　　※二次輸送先は拠点港間の費用",null,null,null,null,34956.715286524959,null,null,null,null,null," ⑪＝⑤×⑦×⑨×⑩　原産国チリ　　※二次輸送先は拠点港間の費用"]
[null,null,null,null,0,null,null,null,null,null," ⑪＝⑤×⑦×⑨×⑩　原産国オマーン　　※二次輸送先は拠点港間の費用",null,null,null,null,0,null,null,null,null,null," ⑪＝⑤×⑦×⑨×⑩　原産国オマーン　　※二次輸送先は拠点港間の費用"]
[null,null,null,null,0,null,null,null,null,null," ⑪＝⑤×⑦×⑨×⑩　原産国ナミビア　　※二次輸送先は新潟港間の費用",null,null,null,null,0,null,null,null,null,null," ⑪＝⑤×⑦×⑨×⑩　原産国ナミビア　　※二次輸送先は拠点港間の費用"]
[null,null," 海上輸送費用　合計","（億円/月）",{"$f":"SUM(E75:J80)*1000/100000000","v":0.75949706859477262},null,null,null,null,null,null,null,null," 海上輸送費用　合計","（億円/月）",{"$f":"SUM(P75:U80)*1000/100000000","v":0.69458497560057608}]
[]
[null,null,"移行期","単位","拠点港","2次輸送先港湾",null,null,null,null,"備考",null,null,{"$f":"C83","v":"移行期"},"単位","拠点港","2次輸送先港湾",null,null,null,null,"備考"]
[null,null,null,null,"新潟港","直江津港","伏木富山港","金沢港","七尾港","敦賀港",null,null,null,null,null,"新潟港","直江津港","伏木富山港","金沢港","七尾港","敦賀港"]
[null,null," 密度","（t/m3）",{"$f":"④海上輸送網入力!$E$8","v":7.0811518324607331E-2},{"$f":"④海上輸送網入力!$E$8","v":7.0811518324607331E-2},{"$f":"④海上輸送網入力!$E$8","v":7.0811518324607331E-2},{"$f":"④海上輸送網入力!$E$8","v":7.0811518324607331E-2},{"$f":"④海上輸送網入力!$E$8","v":7.0811518324607331E-2},{"$f":"④海上輸送網入力!$E$8","v":7.0811518324607331E-2}," ①",null,null," 密度","（t/m3）",{"$f":"④海上輸送網入力!$E$8","v":7.0811518324607331E-2},{"$f":"④海上輸送網入力!$E$8","v":7.0811518324607331E-2},{"$f":"④海上輸送網入力!$E$8","v":7.0811518324607331E-2},{"$f":"④海上輸送網入力!$E$8","v":7.0811518324607331E-2},{"$f":"④海上輸送網入力!$E$8","v":7.0811518324607331E-2},{"$f":"④海上輸送網入力!$E$8","v":7.0811518324607331E-2}," ①"]
[null,null," 運搬船積載量\n※内貿の船型の上限は、就航中の「あけぼの丸」とする","（m3/隻）",{"$f":"KEISAN(\"水素\",E93,\"タンク容量\",E84,\"外貿\")","v":160000},{"$f":"KEISAN(\"水素\",F93,\"タンク容量\",F84,\"内貿\")","v":3556},{"$f":"KEISAN(\"水素\",G93,\"タンク容量\",G84,\"内貿\")","v":3556},{"$f":"KEISAN(\"水素\",H93,\"タンク容量\",H84,\"内貿\")","v":3556},{"$f":"KEISAN(\"水素\",I93,\"タンク容量\",I84,\"内貿\")","v":3556},{"$f":"KEISAN(\"水素\",J93,\"タンク容量\",J84,\"内貿\")","v":3556}," ② 港湾施設能力及び対象船舶一覧より、需要量に合わせた船型を設定",null,null," 運搬船積載量\n※内貿の船型の上限は、就航中の「あけぼの丸」とする","（m3/隻）",{"$f":"KEISAN(\"水素\",P93,\"タンク容量\",P84,\"外貿\")","v":160000},{"$f":"KEISAN(\"水素\",Q93,\"タンク容量\",Q84,\"内貿\")","v":3556},{"$f":"KEISAN(\"水素\",R93,\"タンク容量\",R84,\"内貿\")","v":3556},{"$f":"KEISAN(\"水素\",S93,\"タンク容量\",S84,\"内貿\")","v":3556},{"$f":"KEISAN(\"水素\",T93,\"タンク容量\",T84,\"内貿\")","v":3556},{"$f":"KEISAN(\"水素\",U93,\"タンク容量\",U84,\"内貿\")","v":3556}," ② 港湾施設能力及び対象船舶一覧より、需要量に合わせた船型を設定"]
[null,null,null,"（t/隻）",{"$f":"E86*E85","v":11329.842931937173},251.80575916230367,251.80575916230367,251.80575916230367,251.80575916230367,251.80575916230367," ③=②×①",null,null,null,"（t/隻）",{"$f":"P86*P85","v":11329.842931937173},{"$f":"Q86*Q85","v":251.80575916230367},251.80575916230367,251.80575916230367,251.80575916230367,251.80575916230367," ③=②×①"]
[null,null,null,"(GT)",{"$f":"KEISAN(\"水素\",E93,\"総トン数\",E84,\"外貿\")","v":130000},{"$f":"KEISAN(\"水素\",F93,\"総トン数\",F84,\"内貿\")","v":4505},{"$f":"KEISAN(\"水素\",G93,\"総トン数\",G84,\"内貿\")","v":4505},{"$f":"KEISAN(\"水素\",H93,\"総トン数\",H84,\"内貿\")","v":4505},{"$f":"KEISAN(\"水素\",I93,\"総トン数\",I84,\"内貿\")","v":4505},{"$f":"KEISAN(\"水素\",J93,\"総トン数\",J84,\"内貿\")","v":4505},"港湾施設能力及び対象船舶一覧より、需要量に合わせた船型を設定",null,null,null,"(GT)",{"$f":"KEISAN(\"水素\",P93,\"総トン数\",P84,\"外貿\")","v":130000},{"$f":"KEISAN(\"水素\",Q93,\"総トン数\",Q84,\"内貿\")","v":4505},{"$f":"KEISAN(\"水素\",R93,\"総トン数\",R84,\"内貿\")","v":4505},{"$f":"KEISAN(\"水素\",S93,\"総トン数\",S84,\"内貿\")","v":4505},{"$f":"KEISAN(\"水素\",T93,\"総トン数\",T84,\"内貿\")","v":4505},{"$f":"KEISAN(\"水素\",U93,\"総トン数\",U84,\"内貿\")","v":4505},"港湾施設能力及び対象船舶一覧より、需要量に合わせた船型を設定"]
[null,null,null,"(DWT)",{"$f":"E88/1.3702","v":94876.660341555966},{"$f":"F88/1.3702","v":3287.8411910669975},3287.8411910669975,3287.8411910669975,3287.8411910669975,3287.8411910669975," LNG船のDWTとGTの関係：DWT=GT/1.3702 より （※１）",null,null,null,"(DWT)",{"$f":"P88/1.3702","v":94876.660341555966},{"$f":"Q88/1.3702","v":3287.8411910669975},3287.8411910669975,3287.8411910669975,3287.8411910669975,3287.8411910669975," LNG船のDWTとGTの関係：DWT=GT/1.3702 より （※１）"]
[null,null," 船速（外航）","（ノット）",14,14,14,14,14,14," ④ 国土交通省検討資料より",null,null," 船速（外航）","（ノット）",14,14,14,14,14,14," ④ 国土交通省検討資料より"]
[null,null," 船速（内航）","（ノット）",12,12,12,12,12,12," ④ 国土交通省検討資料より",null,null," 船速（内航）","（ノット）",12,12,12,12,12,12," ④ 国土交通省検討資料より"]
[null,null," 海上輸送費用原単位","（千円/日･隻）",{"$f":"45.432*E89^(0.4019)","v":4546.552540011312},{"$f":"45.432*F89^(0.4019)","v":1177.0863381909896},1177.0863381909896,1177.0863381909896,1177.0863381909896,1177.0863381909896," ⑤ 海上輸送費用原単位算定式より （※2）",null,null," 海上輸送費用原単位","（千円/日･隻）",{"$f":"45.432*P89^(0.4019)","v":4546.552540011312},{"$f":"45.432*Q89^(0.4019)","v":1177.0863381909896},{"$f":"45.432*R89^(0.4019)","v":1177.0863381909896},1177.0863381909896,1177.0863381909896,1177.0863381909896," ⑤ 海上輸送費用原単位算定式より （※2）"]
[null,null," 月間需要量","（t/ピーク月）",{"$f":"①需要!$K$224/12*④海上輸送網入力!$C$59","v":57546.061363481123},{"$f":"①需要!$K$63/12*④海上輸送網入力!$C$59","v":17613.898096249304},{"$f":"①需要!$K$95/12*④海上輸送網入力!$C$59","v":6984.1476810149707},{"$f":"①需要!$K$127/12*④海上輸送網入力!$C$59","v":1718.7444063126725},{"$f":"①需要!$K$159/12*④海上輸送網入力!$C$59","v":1905.8397762279553},{"$f":"①需要!$K$191/12*④海上輸送網入力!$C$59","v":2624.3643668971135}," ⑥",null,null," 月間需要量","（t/その他月）",{"$f":"①需要!$K$224/12*④海上輸送網入力!$C$60","v":46945.471112313557},{"$f":"①需要!$K$63/12*④海上輸送網入力!$C$60","v":14369.23265746654},{"$f":"①需要!$K$95/12*④海上輸送網入力!$C$60","v":5697.5941608280036},{"$f":"①需要!$K$127/12*④海上輸送網入力!$C$60","v":1402.133594623496},{"$f":"①需要!$K$159/12*④海上輸送網入力!$C$60","v":1554.7640279754376},{"$f":"①需要!$K$191/12*④海上輸送網入力!$C$60","v":2140.9288256265927}," ⑥"]
[null,null," 月間寄港回数","（回/月）",{"$f":"ROUNDUP(E93/E$87,0)","v":6},70,28,7,8,11," ⑦＝⑥／③",null,null," 月間寄港回数","（回/月）",{"$f":"ROUNDUP(P93/P$87,0)","v":5},58,23,6,7,9," ⑦＝⑥／③"]
[null,null," 海上輸送距離","（海里）",{"$f":"④海上輸送網入力!$C$17","v":3441},{"$f":"④海上輸送網入力!D$42","v":72},{"$f":"④海上輸送網入力!E$42","v":127},{"$f":"④海上輸送網入力!F$42","v":204},{"$f":"④海上輸送網入力!G$42","v":125},{"$f":"④海上輸送網入力!H$42","v":244}," ⑧　原産国オーストラリア　※二次輸送先は拠点港との距離",null,null," 海上輸送距離","（海里）",{"$f":"E95","v":3441},{"$f":"F95","v":72},{"$f":"G95","v":127},{"$f":"H95","v":204},{"$f":"I95","v":125},{"$f":"J95","v":244}," ⑧　原産国オーストラリア　※二次輸送先は拠点港との距離"]
[null,null,null,null,{"$f":"④海上輸送網入力!$C$21","v":4814},null,null,null,null,null," ⑧　原産国アメリカ　※二次輸送先は拠点港との距離",null,null,null,null,{"$f":"E96","v":4814},null,null,null,null,null," ⑧　原産国アメリカ　※二次輸送先は拠点港との距離"]
[null,null,null,null,{"$f":"④海上輸送網入力!$C$25","v":4092},null,null,null,null,null," ⑧　原産国カナダ　※二次輸送先は拠点港との距離",null,null,null,null,4092,null,null,null,null,null," ⑧　原産国カナダ　※二次輸送先は拠点港との距離"]
[null,null,null,null,{"$f":"④海上輸送網入力!$C$29","v":9420},null,null,null,null,null," ⑧　原産国チリ　※二次輸送先は拠点港との距離",null,null,null,null,9420,null,null,null,null,null," ⑧　原産国チリ　※二次輸送先は拠点港との距離"]
[null,null,null,null,{"$f":"④海上輸送網入力!$C$33","v":6138},null,null,null,null,null," ⑧　原産国オマーン　※二次輸送先は拠点港との距離",null,null,null,null,6138,null,null,null,null,null," ⑧　原産国オマーン　※二次輸送先は拠点港との距離"]
[null,null,null,null,{"$f":"④海上輸送網入力!$C$37","v":9166},null,null,null,null,null," ⑧　原産国ナミビア　※二次輸送先は拠点港との距離",null,null,null,null,9166,null,null,null,null,null," ⑧　原産国ナミビア　※二次輸送先は拠点港との距離"]
[null,null,"シナリオ設定","（％）",0.25,1,1,1,1,1," ⑨　原産国オーストラリア　※二次輸送先は拠点港との距離",null,null,"シナリオ設定","（％）",{"$f":"E101","v":0.25},{"$f":"F101","v":1},{"$f":"G101","v":1},{"$f":"H101","v":1},{"$f":"I101","v":1},{"$f":"J101","v":1}," ⑨　原産国オーストラリア　※二次輸送先は拠点港との距離"]
[null,null,null,null,0.25,null,null,null,null,null," ⑨　原産国アメリカ　※二次輸送先はシナリオ対象外",null,null,null,null,{"$f":"E102","v":0.25},null,null,null,null,null," ⑨　原産国アメリカ　※二次輸送先はシナリオ対象外"]
[null,null,null,null,0.25,null,null,null,null,null," ⑨　原産国カナダ　※二次輸送先はシナリオ対象外",null,null,null,null,0.25,null,null,null,null,null," ⑨　原産国カナダ　※二次輸送先はシナリオ対象外"]
[null,null,null,null,0.25,null,null,null,null,null," ⑨　原産国チリ　※二次輸送先はシナリオ対象外",null,null,null,null,0.25,null,null,null,null,null," ⑨　原産国チリ　※二次輸送先はシナリオ対象外"]
[null,null,null,null,0,null,null,null,null,null," ⑨　原産国オマーン　※二次輸送先はシナリオ対象外",null,null,null,null,0,null,null,null,null,null," ⑨　原産国オマーン　※二次輸送先はシナリオ対象外"]
[null,null,null,null,0,null,null,null,null,null," ⑨　原産国ナミビア　※二次輸送先はシナリオ対象外",null,null,null,null,0,null,null,null,null,null," ⑨　原産国ナミビア　※二次輸送先はシナリオ対象外"]
[null,null," 海上輸送日数","（日）",{"$f":"E95/$E$90/24","v":10.241071428571429},{"$f":"F95/F$91/24","v":0.25},{"$f":"G95/G$91/24","v":0.44097222222222227},0.70833333333333337,0.43402777777777773,0.84722222222222221," ⑩＝⑧／④　原産国オーストラリア　※二次輸送先は拠点港までの日数",null,null," 海上輸送日数","（日）",{"$f":"P95/$P$90/24","v":10.241071428571429},{"$f":"Q95/Q$91/24","v":0.25},{"$f":"R95/R$91/24","v":0.44097222222222227},0.70833333333333337,0.43402777777777773,0.84722222222222221," ⑩＝⑧／④　原産国オーストラリア　※二次輸送先は拠点港までの日数"]
[null,null,null,null,{"$f":"E96/$E$90/24","v":14.327380952380951},null,null,null,null,null," ⑩＝⑧／④　原産国アメリカ　※二次輸送先は拠点港までの日数",null,null,null,null,{"$f":"P96/$P$90/24","v":14.327380952380951},null,null,null,null,null," ⑩＝⑧／④　原産国アメリカ　※二次輸送先は拠点港までの日数"]
[null,null,null,null,12.178571428571429,null,null,null,null,null," ⑩＝⑧／④　原産国カナダ　※二次輸送先は拠点港までの日数",null,null,null,null,12.178571428571429,null,null,null,null,null," ⑩＝⑧／④　原産国カナダ　※二次輸送先は拠点港までの日数"]
[null,null,null,null,28.035714285714288,null,null,null,null,null," ⑩＝⑧／④　原産国チリ　※二次輸送先は拠点港までの日数",null,null,null,null,28.035714285714288,null,null,null,null,null," ⑩＝⑧／④　原産国チリ　※二次輸送先は拠点港までの日数"]
[null,null,null,null,18.267857142857142,null,null,null,null,null," ⑩＝⑧／④　原産国オマーン　※二次輸送先は拠点港までの日数",null,null,null,null,18.267857142857142,null,null,null,null,null," ⑩＝⑧／④　原産国オマーン　※二次輸送先は拠点港までの日数"]
[null,null,null,null,27.279761904761902,null,null,null,null,null," ⑩＝⑧／④　原産国ナミビア　※二次輸送先は拠点港までの日数",null,null,null,null,27.279761904761902,null,null,null,null,null," ⑩＝⑧／④　原産国ナミビア　※二次輸送先は拠点港までの日数"]
[null,null," 海上輸送費用","（千円/月）",{"$f":"$E$92*E$94*E101*E107","v":69842.353974013065},{"$f":"F$92*F$94*F101*F107","v":20599.010918342319},{"$f":"G$92*G$94*G101*G107","v":14533.746592385971},5836.3864268636571,4087.105340940936,10969.790735085473," ⑪＝⑤×⑦×⑨×⑩　原産国オーストラリア　　※二次輸送先は拠点港間の費用",null,null," 海上輸送費用","（千円/月）",{"$f":"$P$92*P$94*P101*P107","v":58201.961645010881},{"$f":"Q$92*Q$94*Q101*Q107","v":17067.751903769349},{"$f":"R$92*R$94*R101*R107","v":11938.434700888476},{"$f":"S$92*S$94*S101*S107","v":5002.6169373117064},{"$f":"T$92*T$94*T101*T107","v":3576.217173323319},{"$f":"U$92*U$94*U101*U107","v":8975.2833287062949}," ⑪＝⑤×⑦×⑨×⑩　原産国オーストラリア　　※二次輸送先は拠点港間の費用"]
[null,null,null,null,{"$f":"$E$92*E$94*E102*E108","v":97710.285391135956},null,null,null,null,null," ⑪＝⑤×⑦×⑨×⑩　原産国アメリカ　　　※二次輸送先は拠点港間の費用",null,null,null,null,{"$f":"$P$92*P$94*P102*P108","v":81425.23782594662},null,null,null,null,null," ⑪＝⑤×⑦×⑨×⑩　原産国アメリカ　　　※二次輸送先は拠点港間の費用"]
[null,null,null,null,83055.772293420945,null,null,null,null,null," ⑪＝⑤×⑦×⑨×⑩　原産国カナダ　　　※二次輸送先は拠点港間の費用",null,null,null,null,69213.143577850773,null,null,null,null,null," ⑪＝⑤×⑦×⑨×⑩　原産国カナダ　　　※二次輸送先は拠点港間の費用"]
[null,null,null,null,191198.77199511859,null,null,null,null,null," ⑪＝⑤×⑦×⑨×⑩　原産国チリ　　※二次輸送先は拠点港間の費用",null,null,null,null,159332.30999593216,null,null,null,null,null," ⑪＝⑤×⑦×⑨×⑩　原産国チリ　　※二次輸送先は拠点港間の費用"]
[null,null,null,null,0,null,null,null,null,null," ⑪＝⑤×⑦×⑨×⑩　原産国オマーン　　※二次輸送先は拠点港間の費用",null,null,null,null,0,null,null,null,null,null," ⑪＝⑤×⑦×⑨×⑩　原産国オマーン　　※二次輸送先は拠点港間の費用"]
[null,null,null,null,0,null,null,null,null,null," ⑪＝⑤×⑦×⑨×⑩　原産国ナミビア　　※二次輸送先は新潟港間の費用",null,null,null,null,0,null,null,null,null,null," ⑪＝⑤×⑦×⑨×⑩　原産国ナミビア　　※二次輸送先は拠点港間の費用"]
[null,null," 海上輸送費用　合計","（億円/月）",{"$f":"SUM(E113:J118)*1000/100000000","v":4.9783322366730696},null,null,null,null,null,null,null,null," 海上輸送費用　合計","（億円/月）",{"$f":"SUM(P113:U118)*1000/100000000","v":4.1473295708873961}]
[]
[null,null,"2050年","単位","拠点港","2次輸送先港湾",null,null,null,null,"備考",null,null,{"$f":"C121","v":"2050年"},"単位","拠点港","2次輸送先港湾",null,null,null,null,"備考"]
[null,null,null,null,"新潟港","直江津港","伏木富山港","金沢港","七尾港","敦賀港",null,null,null,null,null,"新潟港","直江津港","伏木富山港","金沢港","七尾港","敦賀港"]
[null,null," 密度","（t/m3）",{"$f":"④海上輸送網入力!$E$8","v":7.0811518324607331E-2},{"$f":"④海上輸送網入力!$E$8","v":7.0811518324607331E-2},{"$f":"④海上輸送網入力!$E$8","v":7.0811518324607331E-2},{"$f":"④海上輸送網入力!$E$8","v":7.0811518324607331E-2},{"$f":"④海上輸送網入力!$E$8","v":7.0811518324607331E-2},{"$f":"④海上輸送網入力!$E$8","v":7.0811518324607331E-2}," ①",null,null," 密度","（t/m3）",{"$f":"④海上輸送網入力!$E$8","v":7.0811518324607331E-2},{"$f":"④海上輸送網入力!$E$8","v":7.0811518324607331E-2},{"$f":"④海上輸送網入力!$E$8","v":7.0811518324607331E-2},{"$f":"④海上輸送網入力!$E$8","v":7.0811518324607331E-2},{"$f":"④海上輸送網入力!$E$8","v":7.0811518324607331E-2},{"$f":"④海上輸送網入力!$E$8","v":7.0811518324607331E-2}," ①"]
[null,null," 運搬船積載量\n※内貿の船型の上限は、就航中の「あけぼの丸」とする","（m3/隻）",{"$f":"KEISAN(\"水素\",E131,\"タンク容量\",E122,\"外貿\")","v":160000},{"$f":"KEISAN(\"水素\",F131,\"タンク容量\",F122,\"内貿\")","v":3556},{"$f":"KEISAN(\"水素\",G131,\"タンク容量\",G122,\"内貿\")","v":3556},{"$f":"KEISAN(\"水素\",H131,\"タンク容量\",H122,\"内貿\")","v":3556},{"$f":"KEISAN(\"水素\",I131,\"タンク容量\",I122,\"内貿\")","v":3556},{"$f":"KEISAN(\"水素\",J131,\"タンク容量\",J122,\"内貿\")","v":3556}," ② 港湾施設能力及び対象船舶一覧より、需要量に合わせた船型を設定",null,null," 運搬船積載量\n※内貿の船型の上限は、就航中の「あけぼの丸」とする","（m3/隻）",{"$f":"KEISAN(\"水素\",P131,\"タンク容量\",P122,\"外貿\")","v":160000},{"$f":"KEISAN(\"水素\",Q131,\"タンク容量\",Q122,\"内貿\")","v":3556},{"$f":"KEISAN(\"水素\",R131,\"タンク容量\",R122,\"内貿\")","v":3556},{"$f":"KEISAN(\"水素\",S131,\"タンク容量\",S122,\"内貿\")","v":3556},{"$f":"KEISAN(\"水素\",T131,\"タンク容量\",T122,\"内貿\")","v":3556},{"$f":"KEISAN(\"水素\",U131,\"タンク容量\",U122,\"内貿\")","v":3556}," ② 港湾施設能力及び対象船舶一覧より、需要量に合わせた船型を設定"]
[null,null,null,"（t/隻）",{"$f":"E124*E123","v":11329.842931937173},251.80575916230367,251.80575916230367,251.80575916230367,251.80575916230367,251.80575916230367," ③=②×①",null,null,null,"（t/隻）",{"$f":"P124*P123","v":11329.842931937173},251.80575916230367,251.80575916230367,251.80575916230367,251.80575916230367,251.80575916230367," ③=②×①"]
[null,null,null,"(GT)",{"$f":"KEISAN(\"水素\",E131,\"総トン数\",E122,\"外貿\")","v":130000},{"$f":"KEISAN(\"水素\",F131,\"総トン数\",F122,\"内貿\")","v":4505},{"$f":"KEISAN(\"水素\",G131,\"総トン数\",G122,\"内貿\")","v":4505},{"$f":"KEISAN(\"水素\",H131,\"総トン数\",H122,\"内貿\")","v":4505},{"$f":"KEISAN(\"水素\",I131,\"総トン数\",I122,\"内貿\")","v":4505},{"$f":"KEISAN(\"水素\",J131,\"総トン数\",J122,\"内貿\")","v":4505},"港湾施設能力及び対象船舶一覧より、需要量に合わせた船型を設定",null,null,null,"(GT)",{"$f":"KEISAN(\"水素\",P131,\"総トン数\",P122,\"外貿\")","v":130000},{"$f":"KEISAN(\"水素\",Q131,\"総トン数\",Q122,\"内貿\")","v":4505},{"$f":"KEISAN(\"水素\",R131,\"総トン数\",R122,\"内貿\")","v":4505},{"$f":"KEISAN(\"水素\",S131,\"総トン数\",S122,\"内貿\")","v":4505},{"$f":"KEISAN(\"水素\",T131,\"総トン数\",T122,\"内貿\")","v":4505},{"$f":"KEISAN(\"水素\",U131,\"総トン数\",U122,\"内貿\")","v":4505},"港湾施設能力及び対象船舶一覧より、需要量に合わせた船型を設定"]
[null,null,null,"(DWT)",{"$f":"E126/1.3702","v":94876.660341555966},{"$f":"F126/1.3702","v":3287.8411910669975},3287.8411910669975,3287.8411910669975,3287.8411910669975,3287.8411910669975," LNG船のDWTとGTの関係：DWT=GT/1.3702 より （※１）",null,null,null,"(DWT)",{"$f":"P126/1.3702","v":94876.660341555966},{"$f":"Q126/1.3702","v":3287.8411910669975},3287.8411910669975,3287.8411910669975,3287.8411910669975,3287.8411910669975," LNG船のDWTとGTの関係：DWT=GT/1.3702 より （※１）"]
[null,null," 船速（外航）","（ノット）",14,14,14,14,14,14," ④ 国土交通省検討資料より",null,null," 船速（外航）","（ノット）",14,14,14,14,14,14," ④ 国土交通省検討資料より"]
[null,null," 船速（内航）","（ノット）",12,12,12,12,12,12," ④ 国土交通省検討資料より",null,null," 船速（内航）","（ノット）",12,12,12,12,12,12," ④ 国土交通省検討資料より"]
[null,null," 海上輸送費用原単位","（千円/日･隻）",{"$f":"45.432*E127^(0.4019)","v":4546.552540011312},{"$f":"45.432*F127^(0.4019)","v":1177.0863381909896},1177.0863381909896,1177.0863381909896,1177.0863381909896,1177.0863381909896," ⑤ 海上輸送費用原単位算定式より （※2）",null,null," 海上輸送費用原単位","（千円/日･隻）",{"$f":"45.432*P127^(0.4019)","v":4546.552540011312},{"$f":"45.432*Q127^(0.4019)","v":1177.0863381909896},{"$f":"45.432*R127^(0.4019)","v":1177.0863381909896},1177.0863381909896,1177.0863381909896,1177.0863381909896," ⑤ 海上輸送費用原単位算定式より （※2）"]
[null,null," 月間需要量","（t/ピーク月）",{"$f":"①需要!$L$224/12*④海上輸送網入力!$C$59","v":301446.92549040896},{"$f":"①需要!$L$63/12*④海上輸送網入力!$C$59","v":101348.89092498845},{"$f":"①需要!$L$95/12*④海上輸送網入力!$C$59","v":29688.155302215906},{"$f":"①需要!$L$127/12*④海上輸送網入力!$C$59","v":2369.0079966530898},{"$f":"①需要!$L$159/12*④海上輸送網入力!$C$59","v":3606.1733346558017},{"$f":"①需要!$L$191/12*④海上輸送網入力!$C$59","v":4866.4868083810043}," ⑥",null,null," 月間需要量","（t/その他月）",{"$f":"①需要!$L$224/12*④海上輸送網入力!$C$60","v":245917.22868954419},{"$f":"①需要!$L$63/12*④海上輸送網入力!$C$60","v":82679.358386174805},{"$f":"①需要!$L$95/12*④海上輸送網入力!$C$60","v":24219.284588649822},{"$f":"①需要!$L$127/12*④海上輸送網入力!$C$60","v":1932.6117867433104},{"$f":"①需要!$L$159/12*④海上輸送網入力!$C$60","v":2941.878246692891},{"$f":"①需要!$L$191/12*④海上輸送網入力!$C$60","v":3970.0287121002939}," ⑥"]
[null,null," 月間寄港回数","（回/月）",{"$f":"ROUNDUP(E131/E125,0)","v":27},{"$f":"ROUNDUP(F131/F125,0)","v":403},{"$f":"ROUNDUP(G131/G125,0)","v":118},10,15,20," ⑦＝⑥／③",null,null," 月間寄港回数","（回/月）",{"$f":"ROUNDUP(P131/P$125,0)","v":22},{"$f":"ROUNDUP(Q131/Q$125,0)","v":329},97,8,12,16," ⑦＝⑥／③"]
[null,null," 海上輸送距離","（海里）",{"$f":"④海上輸送網入力!$C$17","v":3441},{"$f":"④海上輸送網入力!D$42","v":72},{"$f":"④海上輸送網入力!E$42","v":127},{"$f":"④海上輸送網入力!F$42","v":204},{"$f":"④海上輸送網入力!G$42","v":125},{"$f":"④海上輸送網入力!H$42","v":244}," ⑧　原産国オーストラリア　※二次輸送先は拠点港との距離",null,null," 海上輸送距離","（海里）",{"$f":"E133","v":3441},{"$f":"F133","v":72},{"$f":"G133","v":127},{"$f":"H133","v":204},{"$f":"I133","v":125},{"$f":"J133","v":244}," ⑧　原産国オーストラリア　※二次輸送先は拠点港との距離"]
[null,null,null,null,{"$f":"④海上輸送網入力!$C$21","v":4814},null,null,null,null,null," ⑧　原産国アメリカ　※二次輸送先は拠点港との距離",null,null,null,null,{"$f":"E134","v":4814},null,null,null,null,null," ⑧　原産国アメリカ　※二次輸送先は拠点港との距離"]
[null,null,null,null,{"$f":"④海上輸送網入力!$C$25","v":4092},null,null,null,null,null," ⑧　原産国カナダ　※二次輸送先は拠点港との距離",null,null,null,null,4092,null,null,null,null,null," ⑧　原産国カナダ　※二次輸送先は拠点港との距離"]
[null,null,null,null,{"$f":"④海上輸送網入力!$C$29","v":9420},null,null,null,null,null," ⑧　原産国チリ　※二次輸送先は拠点港との距離",null,null,null,null,9420,null,null,null,null,null," ⑧　原産国チリ　※二次輸送先は拠点港との距離"]
[null,null,null,null,{"$f":"④海上輸送網入力!$C$33","v":6138},null,null,null,null,null," ⑧　原産国オマーン　※二次輸送先は拠点港との距離",null,null,null,null,6138,null,null,null,null,null," ⑧　原産国オマーン　※二次輸送先は拠点港との距離"]
[null,null,null,null,{"$f":"④海上輸送網入力!$C$37","v":9166},null,null,null,null,null," ⑧　原産国ナミビア　※二次輸送先は拠点港との距離",null,null,null,null,9166,null,null,null,null,null," ⑧　原産国ナミビア　※二次輸送先は拠点港との距離"]
[null,null,"シナリオ設定","（％）",{"$f":"1/6","v":0.16666666666666666},1,1,1,1,1," ⑨　原産国オーストラリア　※二次輸送先は拠点港との距離",null,null,"シナリオ設定","（％）",{"$f":"E139","v":0.16666666666666666},{"$f":"F139","v":1},{"$f":"G139","v":1},{"$f":"H139","v":1},{"$f":"I139","v":1},{"$f":"J139","v":1}," ⑨　原産国オーストラリア　※二次輸送先は拠点港との距離"]
[null,null,null,null,{"$f":"1/6","v":0.16666666666666666},null,null,null,null,null," ⑨　原産国アメリカ　※二次輸送先はシナリオ対象外",null,null,null,null,{"$f":"E140","v":0.16666666666666666},null,null,null,null,null," ⑨　原産国アメリカ　※二次輸送先はシナリオ対象外"]
[null,null,null,null,0.16666666666666666,null,null,null,null,null," ⑨　原産国カナダ　※二次輸送先はシナリオ対象外",null,null,null,null,0.16666666666666666,null,null,null,null,null," ⑨　原産国カナダ　※二次輸送先はシナリオ対象外"]
[null,null,null,null,0.16666666666666666,null,null,null,null,null," ⑨　原産国チリ　※二次輸送先はシナリオ対象外",null,null,null,null,0.16666666666666666,null,null,null,null,null," ⑨　原産国チリ　※二次輸送先はシナリオ対象外"]
[null,null,null,null,0.16666666666666666,null,null,null,null,null," ⑨　原産国オマーン　※二次輸送先はシナリオ対象外",null,null,null,null,0.16666666666666666,null,null,null,null,null," ⑨　原産国オマーン　※二次輸送先はシナリオ対象外"]
[null,null,null,null,0.16666666666666666,null,null,null,null,null," ⑨　原産国ナミビア　※二次輸送先はシナリオ対象外",null,null,null,null,0.16666666666666666,null,null,null,null,null," ⑨　原産国ナミビア　※二次輸送先はシナリオ対象外"]
[null,null," 海上輸送日数","（日）",{"$f":"E133/$E$128/24","v":10.241071428571429},{"$f":"F133/F$129/24","v":0.25},{"$f":"G133/G$129/24","v":0.44097222222222227},0.70833333333333337,0.43402777777777773,0.84722222222222221," ⑩＝⑧／④　原産国オーストラリア　※二次輸送先は拠点港までの日数",null,null," 海上輸送日数","（日）",{"$f":"P133/$P$128/24","v":10.241071428571429},{"$f":"Q133/Q$129/24","v":0.25},{"$f":"R133/R$129/24","v":0.44097222222222227},0.70833333333333337,0.43402777777777773,0.84722222222222221," ⑩＝⑧／④　原産国オーストラリア　※二次輸送先は拠点港までの日数"]
[null,null,null,null,{"$f":"E134/$E$128/24","v":14.327380952380951},null,null,null,null,null," ⑩＝⑧／④　原産国アメリカ　※二次輸送先は拠点港までの日数",null,null,null,null,{"$f":"P134/$P$128/24","v":14.327380952380951},null,null,null,null,null," ⑩＝⑧／④　原産国アメリカ　※二次輸送先は拠点港までの日数"]
[null,null,null,null,12.178571428571429,null,null,null,null,null," ⑩＝⑧／④　原産国カナダ　※二次輸送先は拠点港までの日数",null,null,null,null,12.178571428571429,null,null,null,null,null," ⑩＝⑧／④　原産国カナダ　※二次輸送先は拠点港までの日数"]
[null,null,null,null,28.035714285714288,null,null,null,null,null," ⑩＝⑧／④　原産国チリ　※二次輸送先は拠点港までの日数",null,null,null,null,28.035714285714288,null,null,null,null,null," ⑩＝⑧／④　原産国チリ　※二次輸送先は拠点港までの日数"]
[null,null,null,null,18.267857142857142,null,null,null,null,null," ⑩＝⑧／④　原産国オマーン　※二次輸送先は拠点港までの日数",null,null,null,null,18.267857142857142,null,null,null,null,null," ⑩＝⑧／④　原産国オマーン　※二次輸送先は拠点港までの日数"]
[null,null,null,null,27.279761904761902,null,null,null,null,null," ⑩＝⑧／④　原産国ナミビア　※二次輸送先は拠点港までの日数",null,null,null,null,27.279761904761902,null,null,null,null,null," ⑩＝⑧／④　原産国ナミビア　※二次輸送先は拠点港までの日数"]
[null,null," 海上輸送費用","（千円/月）",{"$f":"$E$130*E$132*E139*E145","v":209527.06192203917},{"$f":"F$130*F$132*F139*F145","v":118591.4485727422},{"$f":"G$130*G$132*G139*G145","v":61249.36063934087},8337.6948955195094,7663.3225142642541,19945.074063791766," ⑪＝⑤×⑦×⑨×⑩　原産国オーストラリア　　※二次輸送先は拠点港間の費用",null,null," 海上輸送費用","（千円/月）",{"$f":"$P$130*P$132*P139*P145","v":170725.75415869858},{"$f":"Q$130*Q$132*Q139*Q145","v":96815.351316208893},{"$f":"R$130*R$132*R139*R145","v":50349.050695051403},6670.1559164156079,6130.658011411404,15956.059251033415," ⑪＝⑤×⑦×⑨×⑩　原産国オーストラリア　　※二次輸送先は拠点港間の費用"]
[null,null,null,null,{"$f":"$E$130*E$132*E140*E146","v":293130.85617340787},null,null,null,null,null," ⑪＝⑤×⑦×⑨×⑩　原産国アメリカ　　　※二次輸送先は拠点港間の費用",null,null,null,null,238847.36428944342,null,null,null,null,null," ⑪＝⑤×⑦×⑨×⑩　原産国アメリカ　　　※二次輸送先は拠点港間の費用"]
[null,null,null,null,249167.31688026281,null,null,null,null,null," ⑪＝⑤×⑦×⑨×⑩　原産国カナダ　　　※二次輸送先は拠点港間の費用",null,null,null,null,203025.2211616956,null,null,null,null,null," ⑪＝⑤×⑦×⑨×⑩　原産国カナダ　　　※二次輸送先は拠点港間の費用"]
[null,null,null,null,573596.31598535576,null,null,null,null,null," ⑪＝⑤×⑦×⑨×⑩　原産国チリ　　※二次輸送先は拠点港間の費用",null,null,null,null,467374.77598806762,null,null,null,null,null," ⑪＝⑤×⑦×⑨×⑩　原産国チリ　　※二次輸送先は拠点港間の費用"]
[null,null,null,null,373750.97532039415,null,null,null,null,null," ⑪＝⑤×⑦×⑨×⑩　原産国オマーン　　※二次輸送先は拠点港間の費用",null,null,null,null,304537.83174254338,null,null,null,null,null," ⑪＝⑤×⑦×⑨×⑩　原産国オマーン　　※二次輸送先は拠点港間の費用"]
[null,null,null,null,558129.91850549576,null,null,null,null,null," ⑪＝⑤×⑦×⑨×⑩　原産国ナミビア　　※二次輸送先は拠点港間の費用",null,null,null,null,454772.52618966316,null,null,null,null,null," ⑪＝⑤×⑦×⑨×⑩　原産国ナミビア　　※二次輸送先は拠点港間の費用"]
[null,null," 海上輸送費用　合計","（億円/月）",{"$f":"SUM(E151:J156)*1000/100000000","v":24.730893454726143},null,null,null,null,null,null,null,null," 海上輸送費用　合計","（億円/月）",{"$f":"SUM(P151:U156)*1000/100000000","v":20.152047487202321}]
[null,null,"（※1）「統計解析による船舶諸元に関する研究－船舶の主要諸元の計画基準（案）－」（国土技術政策総合研究所研究報告、第28号2006年3月）",null,null,null,null,null,null,null,null,null,null,"（※1）「統計解析による船舶諸元に関する研究－船舶の主要諸元の計画基準（案）－」（国土技術政策総合研究所研究報告、第28号2006年3月）"]
[null,null,"（※2）「港湾整備事業の費用対効果分析マニュアル」（令和６年６月、国土交通省港湾局）",null,null,null,null,null,null,null,null,null,null,"（※2）「港湾整備事業の費用対効果分析マニュアル」（令和６年６月、国土交通省港湾局）"]
[]
[null,null,"貯蔵費用"]
[null,null,"液化水素"]
[null,null,"実証期","単位","新潟港※拠点港","直江津港","伏木富山港","金沢港","七尾港","敦賀港","備考"]
[null,null," 年間需要量","（t/年）",{"$f":"①需要!$I$224","v":35516.482898266862},{"$f":"①需要!$I$63","v":12426.934294714742},{"$f":"①需要!$I$95","v":2953.7551446280995},{"$f":"①需要!$I$127","v":0.78200000000000014},{"$f":"①需要!$I$159","v":162.99527033311023},{"$f":"①需要!$I$191","v":17.446280991735538}," A：実証期の需要"]
[null,null," 必要量","（１か月分）",1,1,1,1,1,1," B"]
[null,null," 月換算","（12か月/年）",12,12,12,12,12,12," C"]
[null,null," 需要ピーク係数","－",{"$f":"③輸送・貯蔵入力!$C$18","v":1.1399999999999999},{"$f":"③輸送・貯蔵入力!$C$18","v":1.1399999999999999},{"$f":"③輸送・貯蔵入力!$C$18","v":1.1399999999999999},{"$f":"③輸送・貯蔵入力!$C$18","v":1.1399999999999999},{"$f":"③輸送・貯蔵入力!$C$18","v":1.1399999999999999},{"$f":"③輸送・貯蔵入力!$C$18","v":1.1399999999999999}," D"]
[null,null," 月間需要量（ピーク月）","（t/月）",{"$f":"E164/E166*E167","v":3374.0658753353518},{"$f":"F164/F166*F167","v":1180.5587579979003},280.60673873966942,7.4290000000000009E-2,15.484550681645471,1.6573966942148759," E=A÷C×D"]
[null,null," 備蓄タンク容量","（t/基）",3500,1500,500,500,500,500," F（E：月間需要量（ピーク月）を踏まえ500トン刻みで設定　※最大7,100トン）"]
[null,null," 備蓄タンク基数","（基）",{"$f":"ROUNDUP(E168/E169,0)","v":1},{"$f":"ROUNDUP(F164/F169/F165/F166*F167,0)","v":1},{"$f":"ROUNDUP(G164/G169/G165/G166*G167,0)","v":1},{"$f":"ROUNDUP(H164/H169/H165/H166*H167,0)","v":1},{"$f":"ROUNDUP(I164/I169/I165/I166*I167,0)","v":1},{"$f":"ROUNDUP(J164/J169/J165/J166*J167,0)","v":1}," G=E÷F"]
[null,null," タンク1基あたり整備費用","（億円/基）",{"$f":"60*(E169/10000/4)^(2/3)","v":11.825602744657866},6.7221071198357469,3.2316520350478277,3.2316520350478277,3.2316520350478277,3.2316520350478277," H＝α万トンのタンクの整備費＝60億円×（α／4）2/3（※３）"]
[null,null," タンク整備費用","（億円）",{"$f":"E170*E171","v":11.825602744657866},{"$f":"F170*F171","v":6.7221071198357469},3.2316520350478277,3.2316520350478277,3.2316520350478277,3.2316520350478277," I ＝G×H"]
[null,null," タンク維持管理費用","（億円）",{"$f":"E172*(0.024+0.011)","v":0.41389609606302535},{"$f":"F172*(0.024+0.011)","v":0.23527374919425117},0.11310782122667398,0.11310782122667398,0.11310782122667398,0.11310782122667398,"修繕費：建設費の2.4％/年、諸経費：建設費の1.1％/年"]
[null,null," 貯蔵費用　合計","（億円）",{"$f":"SUM(E172:J173)","v":32.575919134848903}]
[]
[null,null,"2030年","単位","新潟港※拠点港","直江津港","伏木富山港","金沢港※","七尾港※","敦賀港※","備考"]
[null,null," 年間需要量","（t/年）",{"$f":"①需要!$J$224-①需要!$I$224","v":46150.729053859839},{"$f":"①需要!$J$63-①需要!$I$63","v":14100.395799883885},{"$f":"①需要!$J$95-①需要!$I$95","v":4736.4041333511586},{"$f":"①需要!$J$127-①需要!$I$127","v":455.42305318026979},{"$f":"①需要!$J$159-①需要!$I$159","v":624.37946400924784},{"$f":"①需要!$J$191-①需要!$I$191","v":2335.1847389148384}," A：2030年の需要－実証期の需要（2030年までの需要分※実証期分までは整備済）"]
[null,null," 必要量","（１か月分）",1,1,1,1,1,1," B"]
[null,null," 月換算","（12か月/年）",12,12,12,12,12,12," C"]
[null,null," 需要ピーク係数","－",{"$f":"③輸送・貯蔵入力!$C$18","v":1.1399999999999999},{"$f":"③輸送・貯蔵入力!$C$18","v":1.1399999999999999},{"$f":"③輸送・貯蔵入力!$C$18","v":1.1399999999999999},{"$f":"③輸送・貯蔵入力!$C$18","v":1.1399999999999999},{"$f":"③輸送・貯蔵入力!$C$18","v":1.1399999999999999},{"$f":"③輸送・貯蔵入力!$C$18","v":1.1399999999999999}," D"]
[null,null," 月間需要量（ピーク月）","（t/月）",{"$f":"E177/E179*E180","v":4384.3192601166838},{"$f":"F177/F179*F180","v":1339.537600988969},449.95839266836003,43.265190052125632,59.316049080878543,221.84255019690963," E=A÷C×D"]
[null,null," 備蓄タンク容量","（t/基）",4500,1500,500,500,500,500," F（E：月間需要量（ピーク月）を踏まえ500トン刻みで設定　※最大7,100トン）"]
[null,null," 備蓄タンク基数","（基）",{"$f":"ROUNDUP(E181/E182,0)","v":1},{"$f":"ROUNDUP(F177/F182/F178/F179*F180,0)","v":1},{"$f":"ROUNDUP(G177/G182/G178/G179*G180,0)","v":1},{"$f":"ROUNDUP(H177/H182/H178/H179*H180,0)","v":1},{"$f":"ROUNDUP(I177/I182/I178/I179*I180,0)","v":1},{"$f":"ROUNDUP(J177/J182/J178/J179*J180,0)","v":1}," G=E÷F"]
[null,null," タンク1基あたり整備費用","（億円/基）",{"$f":"60*(E182/10000/4)^(2/3)","v":13.982546276792366},6.7221071198357469,3.2316520350478277,3.2316520350478277,3.2316520350478277,3.2316520350478277," H＝α万トンのタンクの整備費＝60億円×（α／4）2/3（※４）"]
[null,null," タンク整備費用","（億円）",{"$f":"E183*E184","v":13.982546276792366},{"$f":"F183*F184","v":6.7221071198357469},3.2316520350478277,0,0,0," I ＝G×H"]
[null,null," タンク維持管理費用","（億円）",{"$f":"E185*(0.024+0.011)","v":0.48938911968773285},{"$f":"F185*(0.024+0.011)","v":0.23527374919425117},{"$f":"G185*(0.024+0.011)","v":0.11310782122667398},{"$f":"H185*(0.024+0.011)","v":0},{"$f":"I185*(0.024+0.011)","v":0},{"$f":"J185*(0.024+0.011)","v":0},"修繕費：建設費の2.4％/年、諸経費：建設費の1.1％/年"]
[null,null," 貯蔵費用　合計","（億円）",{"$f":"SUM(E185:J186)","v":24.774076121784599}]
[null,null,"※金沢港、七尾港、敦賀港は実証期で2030年の需要を賄える規模のタンクが整備済であるため、整備費用はかからないことを想定する"]
[null,null,"移行期","単位","新潟港※拠点港","直江津港","伏木富山港","金沢港","七尾港","敦賀港","備考"]
[null,null," 年間需要量","（t/年）",{"$f":"①需要!$K$224-①需要!$J$224","v":524080.80240030622},{"$f":"①需要!$K$63-①需要!$J$63","v":158882.12355013093},{"$f":"①需要!$K$95-①需要!$J$95","v":65827.184732704656},{"$f":"①需要!$K$127-①需要!$J$127","v":17635.841329058389},{"$f":"①需要!$K$159-①需要!$J$159","v":19274.096594372964},{"$f":"①需要!$K$191-①需要!$J$191","v":25272.257052694622}," A：移行期の需要－2030年の需要（移行期までの需要分※2030年分までは整備済）"]
[null,null," 必要量","（１か月分）",1,1,1,1,1,1," B"]
[null,null," 月換算","（12か月/年）",12,12,12,12,12,12," C"]
[null,null," 需要ピーク係数","－",{"$f":"③輸送・貯蔵入力!$C$18","v":1.1399999999999999},{"$f":"③輸送・貯蔵入力!$C$18","v":1.1399999999999999},{"$f":"③輸送・貯蔵入力!$C$18","v":1.1399999999999999},{"$f":"③輸送・貯蔵入力!$C$18","v":1.1399999999999999},{"$f":"③輸送・貯蔵入力!$C$18","v":1.1399999999999999},{"$f":"③輸送・貯蔵入力!$C$18","v":1.1399999999999999}," D"]
[null,null," 月間需要量（ピーク月）","（t/月）",{"$f":"E190/E192*E193","v":49787.676228029086},{"$f":"F190/F192*F193","v":15093.801737262436},6253.5825496069419,1675.4049262605467,1831.0391764654316,2400.8644200059889," E=A÷C×D"]
[null,null," 備蓄タンク容量","（t/基）",7100,7100,6500,2000,2000,2500," F（E：月間需要量（ピーク月）を踏まえ500トン刻みで設定　※最大7,100トン）"]
[null,null," 備蓄タンク基数","（基）",{"$f":"ROUNDUP(E194/E195,0)","v":8},{"$f":"ROUNDUP(F190/F195/F191/F192*F193,0)","v":3},{"$f":"ROUNDUP(G190/G195/G191/G192*G193,0)","v":1},{"$f":"ROUNDUP(H190/H195/H191/H192*H193,0)","v":1},{"$f":"ROUNDUP(I190/I195/I191/I192*I193,0)","v":1},{"$f":"ROUNDUP(J190/J195/J191/J192*J193,0)","v":1}," G=E÷F"]
[null,null," タンク1基あたり整備費用","（億円/基）",{"$f":"60*(E195/10000/4)^(2/3)","v":18.950331956043552},18.950331956043552,17.867076377946489,8.1432528497847212,8.1432528497847212,9.4494078742115502," H＝α万トンのタンクの整備費＝60億円×（α／4）2/3（※３）"]
[null,null," タンク整備費用","（億円）",{"$f":"E196*E197","v":151.60265564834842},{"$f":"F196*F197","v":56.850995868130653},17.867076377946489,8.1432528497847212,8.1432528497847212,9.4494078742115502," I ＝G×H"]
[null,null," タンク維持管理費用","（億円）",{"$f":"E198*(0.024+0.011)","v":5.3060929476921954},{"$f":"F198*(0.024+0.011)","v":1.9897848553845729},{"$f":"G198*(0.024+0.011)","v":0.62534767322812723},{"$f":"H198*(0.024+0.011)","v":0.28501384974246524},{"$f":"I198*(0.024+0.011)","v":0.28501384974246524},{"$f":"J198*(0.024+0.011)","v":0.33072927559740428},"修繕費：建設費の2.4％/年、諸経費：建設費の1.1％/年"]
[null,null," 貯蔵費用　合計","（億円）",{"$f":"SUM(E198:J199)","v":260.87862391959379}]
[]
[null,null,"2050年","単位","新潟港※拠点港","直江津港","伏木富山港","金沢港","七尾港","敦賀港","備考"]
[null,null," 年間需要量","（t/年）",{"$f":"①需要!$L$224-①需要!$K$224","v":2567377.5171255567},{"$f":"①需要!$L$63-①需要!$K$63","v":881420.97714462259},{"$f":"①需要!$L$95-①需要!$K$95","v":238989.55390737826},{"$f":"①需要!$L$127-①需要!$K$127","v":6844.8798983201814},{"$f":"①需要!$L$159-①需要!$K$159","v":17898.247983451016},{"$f":"①需要!$L$191-①需要!$K$191","v":23601.288857725169}," A：2050年の需要－移行期の需要（2050年までの需要分※移行期分までは整備済）"]
[null,null," 必要量","（１か月分）",1,1,1,1,1,1," B"]
[null,null," 月換算","（12か月/年）",12,12,12,12,12,12," C"]
[null,null," 需要ピーク係数","－",{"$f":"③輸送・貯蔵入力!$C$18","v":1.1399999999999999},{"$f":"③輸送・貯蔵入力!$C$18","v":1.1399999999999999},{"$f":"③輸送・貯蔵入力!$C$18","v":1.1399999999999999},{"$f":"③輸送・貯蔵入力!$C$18","v":1.1399999999999999},{"$f":"③輸送・貯蔵入力!$C$18","v":1.1399999999999999},{"$f":"③輸送・貯蔵入力!$C$18","v":1.1399999999999999}," D"]
[null,null," 月間需要量（ピーク月）","（t/月）",{"$f":"E203/E205*E206","v":243900.86412692786},{"$f":"F203/F205*F206","v":83734.992828739138},22704.007621200933,650.26359034041718,1700.3335584278464,2242.1224414838907," E=A÷C×D"]
[null,null," 備蓄タンク容量","（t/基）",7100,7100,7100,1000,2000,2500," F（E：月間需要量（ピーク月）を踏まえ500トン刻みで設定　※最大7,100トン）"]
[null,null," 備蓄タンク基数","（基）",{"$f":"ROUNDUP(E207/E208,0)","v":35},{"$f":"ROUNDUP(F203/F208/F204/F205*F206,0)","v":12},{"$f":"ROUNDUP(G203/G208/G204/G205*G206,0)","v":4},{"$f":"ROUNDUP(H203/H208/H204/H205*H206,0)","v":1},{"$f":"ROUNDUP(I203/I208/I204/I205*I206,0)","v":1},{"$f":"ROUNDUP(J203/J208/J204/J205*J206,0)","v":1}," G=E÷F"]
[null,null," タンク1基あたり整備費用","（億円/基）",{"$f":"60*(E208/10000/4)^(2/3)","v":18.950331956043552},18.950331956043552,18.950331956043552,5.1299278400300912,8.1432528497847212,9.4494078742115502," H＝α万トンのタンクの整備費＝60億円×（α／4）2/3（※３）"]
[null,null," タンク整備費用","（億円）",{"$f":"E209*E210","v":663.26161846152434},{"$f":"F209*F210","v":227.40398347252261},75.801327824174209,5.1299278400300912,8.1432528497847212,9.4494078742115502," I ＝G×H"]
[null,null," タンク維持管理費用","（億円）",{"$f":"E211*(0.024+0.011)","v":23.214156646153356},{"$f":"F211*(0.024+0.011)","v":7.9591394215382918},{"$f":"G211*(0.024+0.011)","v":2.6530464738460977},{"$f":"H211*(0.024+0.011)","v":0.1795474744010532},{"$f":"I211*(0.024+0.011)","v":0.28501384974246524},{"$f":"J211*(0.024+0.011)","v":0.33072927559740428},"修繕費：建設費の2.4％/年、諸経費：建設費の1.1％/年"]
[null,null," 貯蔵費用　合計","（億円）",{"$f":"SUM(E211:J212)","v":1023.8111514635261}]
[null,null,"（※３）国土交通省資料より、メーカーで用いられているタンク整備費用の簡易予測式（α万トンのタンクの整備費＝60億円×（α／4）2/3 ）より"]

{"sheet":"拠点方式（新潟港ｼﾅﾘｵ2)","index":40,"n_rows":214,"n_cols":22,"rows_kept":214,"cut":false,"hidden":false,"merged":[[6,16,6,20],[6,21,7,21],[9,2,12,2],[9,13,12,13],[3,2,3,10],[3,13,3,21],[6,2,7,2],[6,3,7,3],[6,5,6,9],[6,10,7,10],[6,13,7,13],[6,14,7,14],[18,16,23,16],[18,17,23,17],[18,18,23,18],[18,19,23,19],[18,20,23,20],[18,2,23,2],[18,3,23,3],[18,5,23,5],[18,6,23,6],[18,7,23,7],[18,8,23,8],[18,9,23,9],[18,13,23,13],[18,14,23,14],[24,19,29,19],[24,20,29,20],[30,2,35,2],[30,3,35,3],[30,5,35,5],[30,6,35,6],[30,7,35,7],[30,8,35,8],[24,9,29,9],[24,13,29,13],[24,14,29,14],[24,16,29,16],[24,17,29,17],[24,18,29,18],[24,2,29,2],[24,3,29,3],[24,5,29,5],[24,6,29,6],[24,7,29,7],[24,8,29,8],[30,19,35,19],[30,20,35,20],[30,14,35,14],[30,16,35,16],[36,2,41,2],[36,3,41,3],[36,5,41,5],[36,6,41,6],[36,7,41,7],[36,8,41,8],[36,9,41,9],[30,9,35,9],[30,13,35,13],[30,17,35,17],[30,18,35,18],[36,20,41,20],[36,13,41,13],[36,14,41,14],[36,16,41,16],[36,17,41,17],[36,18,41,18],[36,19,41,19],[42,4,42,9],[42,15,42,20],[44,2,45,2],[44,3,45,3],[44,5,44,9],[44,10,45,10],[44,13,45,13],[44,14,45,14],[44,16,44,20],[62,8,67,8],[62,9,67,9],[62,13,67,13],[62,14,67,14],[44,21,45,21],[47,2,50,2],[47,13,50,13],[56,2,61,2],[56,3,61,3],[56,5,61,5],[56,6,61,6],[56,7,61,7],[56,8,61,8],[56,9,61,9],[56,20,61,20],[56,13,61,13],[56,14,61,14],[56,16,61,16],[56,17,61,17],[56,18,61,18],[56,19,61,19],[68,8,73,8],[68,9,73,9],[62,16,67,16],[62,17,67,17],[62,18,67,18],[62,19,67,19],[62,20,67,20],[68,2,73,2],[68,3,73,3],[68,5,73,5],[68,6,73,6],[68,7,73,7],[68,18,73,18],[68,19,73,19],[68,20,73,20],[68,13,73,13],[68,14,73,14],[68,16,73,16],[68,17,73,17],[62,2,67,2],[62,3,67,3],[62,5,67,5],[62,6,67,6],[62,7,67,7],[74,20,79,20],[80,4,80,9],[80,15,80,20],[82,2,83,2],[82,3,83,3],[82,5,82,9],[82,10,83,10],[82,13,83,13],[82,14,83,14],[82,16,82,20],[74,13,79,13],[74,14,79,14],[74,16,79,16],[74,17,79,17],[74,18,79,18],[74,19,79,19],[74,2,79,2],[74,3,79,3],[74,5,79,5],[74,6,79,6],[74,7,79,7],[74,8,79,8],[74,9,79,9],[100,8,105,8],[100,9,105,9],[100,13,105,13],[100,14,105,14],[82,21,83,21],[85,2,88,2],[85,13,88,13],[94,2,99,2],[94,3,99,3],[94,5,99,5],[94,6,99,6],[94,7,99,7],[94,8,99,8],[94,9,99,9],[94,20,99,20],[94,13,99,13],[94,14,99,14],[94,16,99,16],[94,17,99,17],[94,18,99,18],[94,19,99,19],[106,8,111,8],[106,9,111,9],[100,16,105,16],[100,17,105,17],[100,18,105,18],[100,19,105,19],[100,20,105,20],[106,2,111,2],[106,3,111,3],[106,5,111,5],[106,6,111,6],[106,7,111,7],[106,18,111,18],[106,19,111,19],[106,20,111,20],[106,13,111,13],[106,14,111,14],[106,16,111,16],[106,17,111,17],[100,2,105,2],[100,3,105,3],[100,5,105,5],[100,6,105,6],[100,7,105,7],[112,20,117,20],[118,4,118,9],[118,15,118,20],[120,2,121,2],[120,3,121,3],[120,5,120,9],[120,10,121,10],[120,13,121,13],[120,14,121,14],[120,16,120,20],[112,13,117,13],[112,14,117,14],[112,16,117,16],[112,17,117,17],[112,18,117,18],[112,19,117,19],[112,2,117,2],[112,3,117,3],[112,5,117,5],[112,6,117,6],[112,7,117,7],[112,8,117,8],[112,9,117,9],[138,7,143,7],[138,8,143,8],[138,9,143,9],[138,13,143,13],[138,14,143,14],[120,21,121,21],[123,2,126,2],[123,13,126,13],[132,2,137,2],[132,3,137,3],[132,5,137,5],[132,6,137,6],[132,7,137,7],[132,8,137,8],[132,9,137,9],[132,20,137,20],[132,13,137,13],[132,14,137,14],[132,16,137,16],[132,17,137,17],[132,18,137,18],[132,19,137,19],[150,9,155,9],[144,8,149,8],[144,9,149,9],[138,16,143,16],[138,17,143,17],[138,18,143,18],[138,19,143,19],[138,20,143,20],[144,2,149,2],[144,3,149,3],[144,5,149,5],[144,6,149,6],[144,7,149,7],[144,18,149,18],[144,19,149,19],[144,20,149,20],[144,13,149,13],[144,14,149,14],[144,16,149,16],[144,17,149,17],[138,2,143,2],[138,3,143,3],[138,5,143,5],[138,6,143,6],[212,4,212,9],[160,2,160,10],[199,4,199,9],[186,4,186,9],[173,4,173,9],[150,20,155,20],[156,4,156,9],[156,15,156,20],[157,2,157,10],[157,13,157,21],[158,2,158,10],[158,13,158,21],[150,13,155,13],[150,14,155,14],[150,16,155,16],[150,17,155,17],[150,18,155,18],[150,19,155,19],[150,2,155,2],[150,3,155,3],[150,5,155,5],[150,6,155,6],[150,7,155,7],[150,8,155,8]]}
[]
[null,null,"入力項目"]
[]
[null,null,"海上輸送費用　シナリオ１（拠点港：新潟港）",null,null,null,null,null,null,null,null,null,null,"海上輸送費用　シナリオ１（拠点港：新潟港）"]
[null,null,"水素（ピーク月　※４か月）",null,null,null,null,null,null,null,null,null,null,"水素（その他月　※８か月）"]
[]
[null,null,"実証期","単位","拠点港","2次輸送先港湾",null,null,null,null,"備考",null,null,{"$f":"C7","v":"実証期"},"単位","拠点港","2次輸送先港湾",null,null,null,null,"備考"]
[null,null,null,null,"新潟港","直江津","伏木富山港","金沢港","七尾港","敦賀港",null,null,null,null,null,"新潟港","直江津港","伏木富山港","金沢港","七尾港","敦賀港"]
[null,null," 密度","（t/m3）",{"$f":"④海上輸送網入力!$E$8","v":7.0811518324607331E-2},{"$f":"④海上輸送網入力!$E$8","v":7.0811518324607331E-2},{"$f":"④海上輸送網入力!$E$8","v":7.0811518324607331E-2},{"$f":"④海上輸送網入力!$E$8","v":7.0811518324607331E-2},{"$f":"④海上輸送網入力!$E$8","v":7.0811518324607331E-2},{"$f":"④海上輸送網入力!$E$8","v":7.0811518324607331E-2}," ①",null,null," 密度","（t/m3）",{"$f":"④海上輸送網入力!$E$8","v":7.0811518324607331E-2},{"$f":"④海上輸送網入力!$E$8","v":7.0811518324607331E-2},{"$f":"④海上輸送網入力!$E$8","v":7.0811518324607331E-2},{"$f":"④海上輸送網入力!$E$8","v":7.0811518324607331E-2},{"$f":"④海上輸送網入力!$E$8","v":7.0811518324607331E-2},{"$f":"④海上輸送網入力!$E$8","v":7.0811518324607331E-2}," ①"]
[null,null," 運搬船積載量\n※内貿の船型の上限は、就航中の「あけぼの丸」とする","（m3/隻）",{"$f":"KEISAN(\"水素\",E17,\"タンク容量\",E8,\"外貿\")","v":64675},{"$f":"KEISAN(\"水素\",F17,\"タンク容量\",F8,\"内貿\")","v":3556},{"$f":"KEISAN(\"水素\",G17,\"タンク容量\",G8,\"内貿\")","v":3556},{"$f":"KEISAN(\"水素\",H17,\"タンク容量\",H8,\"内貿\")","v":3556},{"$f":"KEISAN(\"水素\",I17,\"タンク容量\",I8,\"内貿\")","v":3556},{"$f":"KEISAN(\"水素\",J17,\"タンク容量\",J8,\"内貿\")","v":3556}," ② 港湾施設能力及び対象船舶一覧より、需要量に合わせた船型を設定",null,null," 運搬船積載量\n※内貿の船型の上限は、就航中の「あけぼの丸」とする","（m3/隻）",{"$f":"KEISAN(\"水素\",P17,\"タンク容量\",P8,\"外貿\")","v":64675},{"$f":"KEISAN(\"水素\",Q17,\"タンク容量\",Q8,\"内貿\")","v":3556},{"$f":"KEISAN(\"水素\",R17,\"タンク容量\",R8,\"内貿\")","v":3556},{"$f":"KEISAN(\"水素\",S17,\"タンク容量\",S8,\"内貿\")","v":3556},{"$f":"KEISAN(\"水素\",T17,\"タンク容量\",T8,\"内貿\")","v":3556},{"$f":"KEISAN(\"水素\",U17,\"タンク容量\",U8,\"内貿\")","v":3556}," ② 港湾施設能力及び対象船舶一覧より、需要量に合わせた船型を設定"]
[null,null,null,"（t/隻）",{"$f":"E10*E9","v":4579.7349476439795},251.80575916230367,251.80575916230367,251.80575916230367,251.80575916230367,251.80575916230367," ③=②×①",null,null,null,"（t/隻）",{"$f":"P10*P9","v":4579.7349476439795},{"$f":"Q10*Q9","v":251.80575916230367},251.80575916230367,251.80575916230367,251.80575916230367,251.80575916230367," ③=②×①"]
[null,null,null,"(GT)",{"$f":"KEISAN(\"水素\",E17,\"総トン数\",E8,\"外貿\")","v":50000},{"$f":"KEISAN(\"水素\",F17,\"総トン数\",F8,\"内貿\")","v":4505},{"$f":"KEISAN(\"水素\",G17,\"総トン数\",G8,\"内貿\")","v":4505},{"$f":"KEISAN(\"水素\",H17,\"総トン数\",H8,\"内貿\")","v":4505},{"$f":"KEISAN(\"水素\",I17,\"総トン数\",I8,\"内貿\")","v":4505},{"$f":"KEISAN(\"水素\",J17,\"総トン数\",J8,\"内貿\")","v":4505},"港湾施設能力及び対象船舶一覧より、需要量に合わせた船型を設定",null,null,null,"(GT)",{"$f":"KEISAN(\"水素\",P17,\"総トン数\",P8,\"外貿\")","v":50000},{"$f":"KEISAN(\"水素\",Q17,\"総トン数\",Q8,\"内貿\")","v":4505},{"$f":"KEISAN(\"水素\",R17,\"総トン数\",R8,\"内貿\")","v":4505},{"$f":"KEISAN(\"水素\",S17,\"総トン数\",S8,\"内貿\")","v":4505},{"$f":"KEISAN(\"水素\",T17,\"総トン数\",T8,\"内貿\")","v":4505},{"$f":"KEISAN(\"水素\",U17,\"総トン数\",U8,\"内貿\")","v":4505},"港湾施設能力及び対象船舶一覧より、需要量に合わせた船型を設定"]
[null,null,null,"(DWT)",{"$f":"E12/1.3702","v":36491.023208290761},{"$f":"F12/1.3702","v":3287.8411910669975},3287.8411910669975,3287.8411910669975,3287.8411910669975,3287.8411910669975," LNG船のDWTとGTの関係：DWT=GT/1.3702 より （※１）",null,null,null,"(DWT)",{"$f":"P12/1.3702","v":36491.023208290761},{"$f":"Q12/1.3702","v":3287.8411910669975},3287.8411910669975,3287.8411910669975,3287.8411910669975,3287.8411910669975," LNG船のDWTとGTの関係：DWT=GT/1.3702 より （※１）"]
[null,null," 船速（外航）","（ノット）",14,14,14,14,14,14," ④ 国土交通省検討資料より",null,null," 船速（外航）","（ノット）",14,14,14,14,14,14," ④ 国土交通省検討資料より"]
[null,null," 船速（内航）","（ノット）",12,12,12,12,12,12," ④ 国土交通省検討資料より",null,null," 船速（内航）","（ノット）",12,12,12,12,12,12," ④ 国土交通省検討資料より"]
[null,null," 海上輸送費用原単位","（千円/日･隻）",{"$f":"45.432*E13^(0.4019)","v":3096.7377308647324},{"$f":"45.432*F13^(0.4019)","v":1177.0863381909896},1177.0863381909896,1177.0863381909896,1177.0863381909896,1177.0863381909896," ⑤ 海上輸送費用原単位算定式より （※2）",null,null," 海上輸送費用原単位","（千円/日･隻）",{"$f":"45.432*P13^(0.4019)","v":3096.7377308647324},{"$f":"45.432*Q13^(0.4019)","v":1177.0863381909896},1177.0863381909896,1177.0863381909896,1177.0863381909896,1177.0863381909896," ⑤ 海上輸送費用原単位算定式より （※2）"]
[null,null," 月間需要量","（t/ピーク月）",{"$f":"①需要!$I$224/12*④海上輸送網入力!$C$59","v":3374.0658753353518},{"$f":"①需要!$I$63/12*④海上輸送網入力!$C$59","v":1180.5587579979003},{"$f":"①需要!$I$95/12*④海上輸送網入力!$C$59","v":280.60673873966942},{"$f":"①需要!$I$127/12*④海上輸送網入力!$C$59","v":7.4290000000000009E-2},{"$f":"①需要!$I$159/12*④海上輸送網入力!$C$59","v":15.484550681645471},{"$f":"①需要!$I$191/12*④海上輸送網入力!$C$59","v":1.6573966942148759}," ⑥",null,null," 月間需要量","（t/その他月）",{"$f":"①需要!$I$224/12*④海上輸送網入力!$C$60","v":2752.5274246156823},{"$f":"①需要!$I$63/12*④海上輸送網入力!$C$60","v":963.08740784039242},{"$f":"①需要!$I$95/12*④海上輸送網入力!$C$60","v":228.91602370867773},{"$f":"①需要!$I$127/12*④海上輸送網入力!$C$60","v":6.0605000000000013E-2},{"$f":"①需要!$I$159/12*④海上輸送網入力!$C$60","v":12.632133450816044},{"$f":"①需要!$I$191/12*④海上輸送網入力!$C$60","v":1.3520867768595042}," ⑥"]
[null,null," 月間寄港回数","（回/月）",{"$f":"ROUNDUP(E17/E11,0)","v":1},{"$f":"ROUNDUP(F17/F11,0)","v":5},{"$f":"ROUNDUP(G17/G11,0)","v":2},1,1,1," ⑦＝⑥／③",null,null," 月間寄港回数","（回/月）",{"$f":"ROUNDUP(P17/P11,0)","v":1},{"$f":"ROUNDUP(Q17/Q11,0)","v":4},{"$f":"ROUNDUP(R17/R11,0)","v":1},1,1,1," ⑦＝⑥／③"]
[null,null," 海上輸送距離","（海里）",{"$f":"④海上輸送網入力!$C$17","v":3441},{"$f":"④海上輸送網入力!D$42","v":72},{"$f":"④海上輸送網入力!E$42","v":127},{"$f":"④海上輸送網入力!F$42","v":204},{"$f":"④海上輸送網入力!G$42","v":125},{"$f":"④海上輸送網入力!H$42","v":244}," ⑧　原産国オーストラリア　※二次輸送先は拠点港との距離",null,null," 海上輸送距離","（海里）",{"$f":"E19","v":3441},{"$f":"F19","v":72},127,204,125,244," ⑧　原産国オーストラリア　※二次輸送先は拠点港との距離"]
[null,null,null,null,{"$f":"④海上輸送網入力!$C$21","v":4814},null,null,null,null,null," ⑧　原産国アメリカ　※二次輸送先は拠点港との距離",null,null,null,null,{"$f":"E20","v":4814},null,null,null,null,null," ⑧　原産国アメリカ　※二次輸送先は拠点港との距離"]
[null,null,null,null,{"$f":"④海上輸送網入力!$C$25","v":4092},null,null,null,null,null," ⑧　原産国カナダ　※二次輸送先は拠点港との距離",null,null,null,null,4092,null,null,null,null,null," ⑧　原産国カナダ　※二次輸送先は拠点港との距離"]
[null,null,null,null,{"$f":"④海上輸送網入力!$C$29","v":9420},null,null,null,null,null," ⑧　原産国チリ　※二次輸送先は拠点港との距離",null,null,null,null,9420,null,null,null,null,null," ⑧　原産国チリ　※二次輸送先は拠点港との距離"]
[null,null,null,null,{"$f":"④海上輸送網入力!$C$33","v":6138},null,null,null,null,null," ⑧　原産国オマーン　※二次輸送先は拠点港との距離",null,null,null,null,6138,null,null,null,null,null," ⑧　原産国オマーン　※二次輸送先は拠点港との距離"]
[null,null,null,null,{"$f":"④海上輸送網入力!$C$37","v":9166},null,null,null,null,null," ⑧　原産国ナミビア　※二次輸送先は拠点港との距離",null,null,null,null,9166,null,null,null,null,null," ⑧　原産国ナミビア　※二次輸送先は拠点港との距離"]
[null,null,"シナリオ設定","（％）",1,1,1,1,1,1," ⑨　原産国オーストラリア　※二次輸送先は拠点港との距離",null,null,"シナリオ設定","（％）",{"$f":"E25","v":1},{"$f":"F25","v":1},1,1,1,1," ⑨　原産国オーストラリア　※二次輸送先は拠点港との距離"]
[null,null,null,null,0,null,null,null,null,null," ⑨　原産国アメリカ　※二次輸送先はシナリオ対象外",null,null,null,null,{"$f":"E26","v":0},null,null,null,null,null," ⑨　原産国アメリカ　※二次輸送先はシナリオ対象外"]
[null,null,null,null,0,null,null,null,null,null," ⑨　原産国カナダ　※二次輸送先はシナリオ対象外",null,null,null,null,0,null,null,null,null,null," ⑨　原産国カナダ　※二次輸送先はシナリオ対象外"]
[null,null,null,null,0,null,null,null,null,null," ⑨　原産国チリ　※二次輸送先はシナリオ対象外",null,null,null,null,0,null,null,null,null,null," ⑨　原産国チリ　※二次輸送先はシナリオ対象外"]
[null,null,null,null,0,null,null,null,null,null," ⑨　原産国オマーン　※二次輸送先はシナリオ対象外",null,null,null,null,0,null,null,null,null,null," ⑨　原産国オマーン　※二次輸送先はシナリオ対象外"]
[null,null,null,null,0,null,null,null,null,null," ⑨　原産国ナミビア　※二次輸送先はシナリオ対象外",null,null,null,null,0,null,null,null,null,null," ⑨　原産国ナミビア　※二次輸送先はシナリオ対象外"]
[null,null," 海上輸送日数","（日）",{"$f":"E19/$E$14/24","v":10.241071428571429},{"$f":"F19/F15/24","v":0.25},{"$f":"G19/G15/24","v":0.44097222222222227},0.70833333333333337,0.43402777777777773,0.84722222222222221," ⑩＝⑧／④　原産国オーストラリア　※二次輸送先は拠点港までの日数",null,null," 海上輸送日数","（日）",{"$f":"P19/$P$14/24","v":10.241071428571429},{"$f":"Q19/Q15/24","v":0.25},{"$f":"R19/R15/24","v":0.44097222222222227},0.70833333333333337,0.43402777777777773,0.84722222222222221," ⑩＝⑧／④　原産国オーストラリア　※二次輸送先は拠点港までの日数"]
[null,null,null,null,{"$f":"E20/$E$14/24","v":14.327380952380951},null,null,null,null,null," ⑩＝⑧／④　原産国アメリカ　※二次輸送先は拠点港までの日数",null,null,null,null,{"$f":"P20/$P$14/24","v":14.327380952380951},null,null,null,null,null," ⑩＝⑧／④　原産国アメリカ　※二次輸送先は拠点港までの日数"]
[null,null,null,null,12.178571428571429,null,null,null,null,null," ⑩＝⑧／④　原産国カナダ　※二次輸送先は拠点港までの日数",null,null,null,null,12.178571428571429,null,null,null,null,null," ⑩＝⑧／④　原産国カナダ　※二次輸送先は拠点港までの日数"]
[null,null,null,null,28.035714285714288,null,null,null,null,null," ⑩＝⑧／④　原産国チリ　※二次輸送先は拠点港までの日数",null,null,null,null,28.035714285714288,null,null,null,null,null," ⑩＝⑧／④　原産国チリ　※二次輸送先は拠点港までの日数"]
[null,null,null,null,18.267857142857142,null,null,null,null,null," ⑩＝⑧／④　原産国オマーン　※二次輸送先は拠点港までの日数",null,null,null,null,18.267857142857142,null,null,null,null,null," ⑩＝⑧／④　原産国オマーン　※二次輸送先は拠点港までの日数"]
[null,null,null,null,27.279761904761902,null,null,null,null,null," ⑩＝⑧／④　原産国ナミビア　※二次輸送先は拠点港までの日数",null,null,null,null,27.279761904761902,null,null,null,null,null," ⑩＝⑧／④　原産国ナミビア　※二次輸送先は拠点港までの日数"]
[null,null," 海上輸送費用","（千円/月）",{"$f":"$E$16*E$18*E25*E31","v":31713.912297337931},{"$f":"F$16*F$18*F25*F31","v":1471.357922738737},{"$f":"G$16*G$18*G25*G31","v":1038.1247565989979},{"$f":"H$16*H$18*H25*H31","v":833.76948955195098},{"$f":"I$16*I$18*I25*I31","v":510.888167617617},{"$f":"J$16*J$18*J25*J31","v":997.25370318958846}," ⑪＝⑤×⑦×⑨×⑩　原産国オーストラリア　　※二次輸送先は拠点港間の費用",null,null," 海上輸送費用","（千円/月）",{"$f":"$P$16*P$18*P25*P31","v":31713.912297337931},{"$f":"Q$16*Q$18*Q25*Q31","v":1177.0863381909896},{"$f":"R$16*R$18*R25*R31","v":519.06237829949896},{"$f":"S$16*S$18*S25*S31","v":833.76948955195098},{"$f":"T$16*T$18*T25*T31","v":510.888167617617},{"$f":"U$16*U$18*U25*U31","v":997.25370318958846}," ⑪＝⑤×⑦×⑨×⑩　原産国オーストラリア　　※二次輸送先は拠点港間の費用"]
[null,null,null,null,{"$f":"$E$16*E$18*E26*E32","v":0},null,null,null,null,null," ⑪＝⑤×⑦×⑨×⑩　原産国アメリカ　　　※二次輸送先は拠点港間の費用",null,null,null,null,{"$f":"$P$16*P$18*P26*P32","v":0},null,null,null,null,null," ⑪＝⑤×⑦×⑨×⑩　原産国アメリカ　　　※二次輸送先は拠点港間の費用"]
[null,null,null,null,0,null,null,null,null,null," ⑪＝⑤×⑦×⑨×⑩　原産国カナダ　　　※二次輸送先は拠点港間の費用",null,null,null,null,0,null,null,null,null,null," ⑪＝⑤×⑦×⑨×⑩　原産国カナダ　　　※二次輸送先は拠点港間の費用"]
[null,null,null,null,{"$f":"$E$16*E$18*E28*E34","v":0},null,null,null,null,null," ⑪＝⑤×⑦×⑨×⑩　原産国チリ　　※二次輸送先は拠点港間の費用",null,null,null,null,0,null,null,null,null,null," ⑪＝⑤×⑦×⑨×⑩　原産国チリ　　※二次輸送先は拠点港間の費用"]
[null,null,null,null,0,null,null,null,null,null," ⑪＝⑤×⑦×⑨×⑩　原産国オマーン　　※二次輸送先は拠点港間の費用",null,null,null,null,0,null,null,null,null,null," ⑪＝⑤×⑦×⑨×⑩　原産国オマーン　　※二次輸送先は拠点港間の費用"]
[null,null,null,null,0,null,null,null,null,null," ⑪＝⑤×⑦×⑨×⑩　原産国ナミビア　　※二次輸送先は新潟港間の費用",null,null,null,null,0,null,null,null,null,null," ⑪＝⑤×⑦×⑨×⑩　原産国ナミビア　　※二次輸送先は新潟港間の費用"]
[null,null," 海上輸送費用　合計","（億円/月）",{"$f":"SUM(E37:J42)*1000/100000000","v":0.3656530633703482},null,null,null,null,null,null,null,null," 海上輸送費用　合計","（億円/月）",{"$f":"SUM(P37:U42)*1000/100000000","v":0.35751972374187591}]
[]
[null,null,"2030年","単位","拠点港","2次輸送先港湾",null,null,null,null,"備考",null,null,{"$f":"C45","v":"2030年"},"単位","拠点港","2次輸送先港湾",null,null,null,null,"備考"]
[null,null,null,null,"新潟港","直江津港","伏木富山港","金沢港","七尾港","敦賀港",null,null,null,null,null,"新潟港","直江津港","伏木富山港","金沢港","七尾港","敦賀港"]
[null,null," 密度","（t/m3）",{"$f":"④海上輸送網入力!$E$8","v":7.0811518324607331E-2},{"$f":"④海上輸送網入力!$E$8","v":7.0811518324607331E-2},{"$f":"④海上輸送網入力!$E$8","v":7.0811518324607331E-2},{"$f":"④海上輸送網入力!$E$8","v":7.0811518324607331E-2},{"$f":"④海上輸送網入力!$E$8","v":7.0811518324607331E-2},{"$f":"④海上輸送網入力!$E$8","v":7.0811518324607331E-2}," ①",null,null," 密度","（t/m3）",{"$f":"④海上輸送網入力!$E$8","v":7.0811518324607331E-2},{"$f":"④海上輸送網入力!$E$8","v":7.0811518324607331E-2},{"$f":"④海上輸送網入力!$E$8","v":7.0811518324607331E-2},{"$f":"④海上輸送網入力!$E$8","v":7.0811518324607331E-2},{"$f":"④海上輸送網入力!$E$8","v":7.0811518324607331E-2},{"$f":"④海上輸送網入力!$E$8","v":7.0811518324607331E-2}," ①"]
[null,null," 運搬船積載量\n※内貿の船型の上限は、就航中の「あけぼの丸」とする","（m3/隻）",{"$f":"KEISAN(\"水素\",E55,\"タンク容量\",E46,\"外貿\")","v":129350},{"$f":"KEISAN(\"水素\",F55,\"タンク容量\",F46,\"内貿\")","v":3556},{"$f":"KEISAN(\"水素\",G55,\"タンク容量\",G46,\"内貿\")","v":3556},{"$f":"KEISAN(\"水素\",H55,\"タンク容量\",H46,\"内貿\")","v":3556},{"$f":"KEISAN(\"水素\",I55,\"タンク容量\",I46,\"内貿\")","v":3556},{"$f":"KEISAN(\"水素\",J55,\"タンク容量\",J46,\"内貿\")","v":3556}," ② 港湾施設能力及び対象船舶一覧より、需要量に合わせた船型を設定",null,null," 運搬船積載量\n※内貿の船型の上限は、就航中の「あけぼの丸」とする","（m3/隻）",{"$f":"KEISAN(\"水素\",P55,\"タンク容量\",P46,\"外貿\")","v":103480},{"$f":"KEISAN(\"水素\",Q55,\"タンク容量\",Q46,\"内貿\")","v":3556},{"$f":"KEISAN(\"水素\",R55,\"タンク容量\",R46,\"内貿\")","v":3556},{"$f":"KEISAN(\"水素\",S55,\"タンク容量\",S46,\"内貿\")","v":3556},{"$f":"KEISAN(\"水素\",T55,\"タンク容量\",T46,\"内貿\")","v":3556},{"$f":"KEISAN(\"水素\",U55,\"タンク容量\",U46,\"内貿\")","v":3556}," ② 港湾施設能力及び対象船舶一覧より、需要量に合わせた船型を設定"]
[null,null,null,"（t/隻）",{"$f":"E48*E47","v":9159.4698952879589},251.80575916230367,251.80575916230367,251.80575916230367,251.80575916230367,251.80575916230367," ③=②×①",null,null,null,"（t/隻）",{"$f":"P48*P47","v":7327.5759162303666},{"$f":"Q48*Q47","v":251.80575916230367},251.80575916230367,251.80575916230367,251.80575916230367,251.80575916230367," ③=②×①"]
[null,null,null,"(GT)",{"$f":"KEISAN(\"水素\",E55,\"総トン数\",E46,\"外貿\")","v":100000},{"$f":"KEISAN(\"水素\",F55,\"総トン数\",F46,\"内貿\")","v":4505},{"$f":"KEISAN(\"水素\",G55,\"総トン数\",G46,\"内貿\")","v":4505},{"$f":"KEISAN(\"水素\",H55,\"総トン数\",H46,\"内貿\")","v":4505},{"$f":"KEISAN(\"水素\",I55,\"総トン数\",I46,\"内貿\")","v":4505},{"$f":"KEISAN(\"水素\",J55,\"総トン数\",J46,\"内貿\")","v":4505},"港湾施設能力及び対象船舶一覧より、需要量に合わせた船型を設定",null,null,null,"(GT)",{"$f":"KEISAN(\"水素\",P55,\"総トン数\",P46,\"外貿\")","v":80000},{"$f":"KEISAN(\"水素\",Q55,\"総トン数\",Q46,\"内貿\")","v":4505},{"$f":"KEISAN(\"水素\",R55,\"総トン数\",R46,\"内貿\")","v":4505},{"$f":"KEISAN(\"水素\",S55,\"総トン数\",S46,\"内貿\")","v":4505},{"$f":"KEISAN(\"水素\",T55,\"総トン数\",T46,\"内貿\")","v":4505},{"$f":"KEISAN(\"水素\",U55,\"総トン数\",U46,\"内貿\")","v":4505},"港湾施設能力及び対象船舶一覧より、需要量に合わせた船型を設定"]
[null,null,null,"(DWT)",{"$f":"E50/1.3702","v":72982.046416581521},{"$f":"F50/1.3702","v":3287.8411910669975},3287.8411910669975,3287.8411910669975,3287.8411910669975,3287.8411910669975," LNG船のDWTとGTの関係：DWT=GT/1.3702 より （※１）",null,null,null,"(DWT)",{"$f":"P50/1.3702","v":58385.637133265212},{"$f":"Q50/1.3702","v":3287.8411910669975},3287.8411910669975,3287.8411910669975,3287.8411910669975,3287.8411910669975," LNG船のDWTとGTの関係：DWT=GT/1.3702 より （※１）"]
[null,null," 船速（外航）","（ノット）",14,14,14,14,14,14," ④ 国土交通省検討資料より",null,null," 船速（外航）","（ノット）",14,14,14,14,14,14," ④ 国土交通省検討資料より"]
[null,null," 船速（内航）","（ノット）",12,12,12,12,12,12," ④ 国土交通省検討資料より",null,null," 船速（内航）","（ノット）",12,12,12,12,12,12," ④ 国土交通省検討資料より"]
[null,null," 海上輸送費用原単位","（千円/日･隻）",{"$f":"45.432*E51^(0.4019)","v":4091.5548812403676},{"$f":"45.432*F51^(0.4019)","v":1177.0863381909896},1177.0863381909896,1177.0863381909896,1177.0863381909896,1177.0863381909896," ⑤ 海上輸送費用原単位算定式より （※2）",null,null," 海上輸送費用原単位","（千円/日･隻）",{"$f":"45.432*P51^(0.4019)","v":3740.5911898956647},{"$f":"45.432*Q51^(0.4019)","v":1177.0863381909896},1177.0863381909896,1177.0863381909896,1177.0863381909896,1177.0863381909896," ⑤ 海上輸送費用原単位算定式より （※2）"]
[null,null," 月間需要量","（t/ピーク月）",{"$f":"①需要!$J$224/12*④海上輸送網入力!$C$59","v":7758.3851354520357},{"$f":"①需要!$J$63/12*④海上輸送網入力!$C$59","v":2520.0963589868693},{"$f":"①需要!$J$95/12*④海上輸送網入力!$C$59","v":730.56513140802952},{"$f":"①需要!$J$127/12*④海上輸送網入力!$C$59","v":43.339480052125623},{"$f":"①需要!$J$159/12*④海上輸送網入力!$C$59","v":74.800599762524016},{"$f":"①需要!$J$191/12*④海上輸送網入力!$C$59","v":223.49994689112449}," ⑥",null,null," 月間需要量","（t/その他月）",{"$f":"①需要!$J$224/12*④海上輸送網入力!$C$60","v":6329.2089262898198},{"$f":"①需要!$J$63/12*④海上輸送網入力!$C$60","v":2055.8680823313935},{"$f":"①需要!$J$95/12*④海上輸送網入力!$C$60","v":595.98734404339257},{"$f":"①需要!$J$127/12*④海上輸送網入力!$C$60","v":35.35589162147091},{"$f":"①需要!$J$159/12*④海上輸送網入力!$C$60","v":61.021541911532765},{"$f":"①需要!$J$191/12*④海上輸送網入力!$C$60","v":182.32890404275949}," ⑥"]
[null,null," 月間寄港回数","（回/月）",{"$f":"ROUNDUP(E55/E49,0)","v":1},{"$f":"ROUNDUP(F55/F49,0)","v":11},3,1,1,1," ⑦＝⑥／③",null,null," 月間寄港回数","（回/月）",{"$f":"ROUNDUP(P55/P$49,0)","v":1},{"$f":"ROUNDUP(Q55/Q$49,0)","v":9},3,1,1,1," ⑦＝⑥／③"]
[null,null," 海上輸送距離","（海里）",{"$f":"④海上輸送網入力!$C$17","v":3441},{"$f":"④海上輸送網入力!D$42","v":72},{"$f":"④海上輸送網入力!E$42","v":127},{"$f":"④海上輸送網入力!F$42","v":204},{"$f":"④海上輸送網入力!G$42","v":125},{"$f":"④海上輸送網入力!H$42","v":244}," ⑧　原産国オーストラリア　※二次輸送先は拠点港との距離",null,null," 海上輸送距離","（海里）",{"$f":"E57","v":3441},{"$f":"F57","v":72},127,204,125,244," ⑧　原産国オーストラリア　※二次輸送先は拠点港との距離"]
[null,null,null,null,{"$f":"④海上輸送網入力!$C$21","v":4814},null,null,null,null,null," ⑧　原産国アメリカ　※二次輸送先は拠点港との距離",null,null,null,null,{"$f":"E58","v":4814},null,null,null,null,null," ⑧　原産国アメリカ　※二次輸送先は拠点港との距離"]
[null,null,null,null,{"$f":"④海上輸送網入力!$C$25","v":4092},null,null,null,null,null," ⑧　原産国カナダ　※二次輸送先は拠点港との距離",null,null,null,null,4092,null,null,null,null,null," ⑧　原産国カナダ　※二次輸送先は拠点港との距離"]
[null,null,null,null,{"$f":"④海上輸送網入力!$C$29","v":9420},null,null,null,null,null," ⑧　原産国チリ　※二次輸送先は拠点港との距離",null,null,null,null,9420,null,null,null,null,null," ⑧　原産国チリ　※二次輸送先は拠点港との距離"]
[null,null,null,null,{"$f":"④海上輸送網入力!$C$33","v":6138},null,null,null,null,null," ⑧　原産国オマーン　※二次輸送先は拠点港との距離",null,null,null,null,6138,null,null,null,null,null," ⑧　原産国オマーン　※二次輸送先は拠点港との距離"]
[null,null,null,null,{"$f":"④海上輸送網入力!$C$37","v":9166},null,null,null,null,null," ⑧　原産国ナミビア　※二次輸送先は拠点港との距離",null,null,null,null,9166,null,null,null,null,null," ⑧　原産国ナミビア　※二次輸送先は拠点港との距離"]
[null,null,"シナリオ設定","（％）",1,1,1,1,1,1," ⑨　原産国オーストラリア　※二次輸送先は拠点港との距離",null,null,"シナリオ設定","（％）",{"$f":"E63","v":1},{"$f":"F63","v":1},1,1,1,1," ⑨　原産国オーストラリア　※二次輸送先は拠点港との距離"]
[null,null,null,null,0,null,null,null,null,null," ⑨　原産国アメリカ　※二次輸送先はシナリオ対象外",null,null,null,null,{"$f":"E64","v":0},null,null,null,null,null," ⑨　原産国アメリカ　※二次輸送先はシナリオ対象外"]
[null,null,null,null,0,null,null,null,null,null," ⑨　原産国カナダ　※二次輸送先はシナリオ対象外",null,null,null,null,0,null,null,null,null,null," ⑨　原産国カナダ　※二次輸送先はシナリオ対象外"]
[null,null,null,null,0,null,null,null,null,null," ⑨　原産国チリ　※二次輸送先はシナリオ対象外",null,null,null,null,0,null,null,null,null,null," ⑨　原産国チリ　※二次輸送先はシナリオ対象外"]
[null,null,null,null,0,null,null,null,null,null," ⑨　原産国オマーン　※二次輸送先はシナリオ対象外",null,null,null,null,0,null,null,null,null,null," ⑨　原産国オマーン　※二次輸送先はシナリオ対象外"]
[null,null,null,null,0,null,null,null,null,null," ⑨　原産国ナミビア　※二次輸送先はシナリオ対象外",null,null,null,null,0,null,null,null,null,null," ⑨　原産国ナミビア　※二次輸送先はシナリオ対象外"]
[null,null," 海上輸送日数","（日）",{"$f":"E57/$E$52/24","v":10.241071428571429},{"$f":"F57/F$53/24","v":0.25},{"$f":"G57/G$53/24","v":0.44097222222222227},0.70833333333333337,0.43402777777777773,0.84722222222222221," ⑩＝⑧／④　原産国オーストラリア　※二次輸送先は拠点港までの日数",null,null," 海上輸送日数","（日）",{"$f":"P57/$P$52/24","v":10.241071428571429},{"$f":"Q57/Q$53/24","v":0.25},{"$f":"R57/R$53/24","v":0.44097222222222227},0.70833333333333337,0.43402777777777773,0.84722222222222221," ⑩＝⑧／④　原産国オーストラリア　※二次輸送先は拠点港までの日数"]
[null,null,null,null,{"$f":"E58/$E$52/24","v":14.327380952380951},null,null,null,null,null," ⑩＝⑧／④　原産国アメリカ　※二次輸送先は拠点港までの日数",null,null,null,null,{"$f":"P58/$P$52/24","v":14.327380952380951},null,null,null,null,null," ⑩＝⑧／④　原産国アメリカ　※二次輸送先は拠点港までの日数"]
[null,null,null,null,{"$f":"E59/$E$52/24","v":12.178571428571429},null,null,null,null,null," ⑩＝⑧／④　原産国カナダ　※二次輸送先は拠点港までの日数",null,null,null,null,12.178571428571429,null,null,null,null,null," ⑩＝⑧／④　原産国カナダ　※二次輸送先は拠点港までの日数"]
[null,null,null,null,28.035714285714288,null,null,null,null,null," ⑩＝⑧／④　原産国チリ　※二次輸送先は拠点港までの日数",null,null,null,null,28.035714285714288,null,null,null,null,null," ⑩＝⑧／④　原産国チリ　※二次輸送先は拠点港までの日数"]
[null,null,null,null,18.267857142857142,null,null,null,null,null," ⑩＝⑧／④　原産国オマーン　※二次輸送先は拠点港までの日数",null,null,null,null,18.267857142857142,null,null,null,null,null," ⑩＝⑧／④　原産国オマーン　※二次輸送先は拠点港までの日数"]
[null,null,null,null,27.279761904761902,null,null,null,null,null," ⑩＝⑧／④　原産国ナミビア　※二次輸送先は拠点港までの日数",null,null,null,null,27.279761904761902,null,null,null,null,null," ⑩＝⑧／④　原産国ナミビア　※二次輸送先は拠点港までの日数"]
[null,null," 海上輸送費用","（千円/月）",{"$f":"$E$54*E$56*E63*E69","v":41901.905792702695},{"$f":"F$54*F$56*F63*F69","v":3236.9874300252213},{"$f":"G$54*G$56*G63*G69","v":1557.1871348984969},833.76948955195098,510.888167617617,997.25370318958846," ⑪＝⑤×⑦×⑨×⑩　原産国オーストラリア　　※二次輸送先は拠点港間の費用",null,null," 海上輸送費用","（千円/月）",{"$f":"$P$54*P$56*P63*P69","v":38307.661560806497},{"$f":"Q$54*Q$56*Q63*Q69","v":2648.4442609297266},{"$f":"R$54*R$56*R63*R69","v":1557.1871348984969},833.76948955195098,510.888167617617,997.25370318958846," ⑪＝⑤×⑦×⑨×⑩　原産国オーストラリア　　※二次輸送先は拠点港間の費用"]
[null,null,null,null,{"$f":"$E$54*E$56*E64*E70","v":0},null,null,null,null,null," ⑪＝⑤×⑦×⑨×⑩　原産国アメリカ　　　※二次輸送先は拠点港間の費用",null,null,null,null,{"$f":"$P$54*P$56*P64*P70","v":0},null,null,null,null,null," ⑪＝⑤×⑦×⑨×⑩　原産国アメリカ　　　※二次輸送先は拠点港間の費用"]
[null,null,null,null,0,null,null,null,null,null," ⑪＝⑤×⑦×⑨×⑩　原産国カナダ　　　※二次輸送先は拠点港間の費用",null,null,null,null,0,null,null,null,null,null," ⑪＝⑤×⑦×⑨×⑩　原産国カナダ　　　※二次輸送先は拠点港間の費用"]
[null,null,null,null,0,null,null,null,null,null," ⑪＝⑤×⑦×⑨×⑩　原産国チリ　　※二次輸送先は拠点港間の費用",null,null,null,null,0,null,null,null,null,null," ⑪＝⑤×⑦×⑨×⑩　原産国チリ　　※二次輸送先は拠点港間の費用"]
[null,null,null,null,0,null,null,null,null,null," ⑪＝⑤×⑦×⑨×⑩　原産国オマーン　　※二次輸送先は拠点港間の費用",null,null,null,null,0,null,null,null,null,null," ⑪＝⑤×⑦×⑨×⑩　原産国オマーン　　※二次輸送先は拠点港間の費用"]
[null,null,null,null,0,null,null,null,null,null," ⑪＝⑤×⑦×⑨×⑩　原産国ナミビア　　※二次輸送先は新潟港間の費用",null,null,null,null,0,null,null,null,null,null," ⑪＝⑤×⑦×⑨×⑩　原産国ナミビア　　※二次輸送先は新潟港間の費用"]
[null,null," 海上輸送費用　合計","（億円/月）",{"$f":"SUM(E75:J80)*1000/100000000","v":0.4903799171798558},null,null,null,null,null,null,null,null," 海上輸送費用　合計","（億円/月）",{"$f":"SUM(P75:U80)*1000/100000000","v":0.4485520431699388}]
[]
[null,null,"移行期","単位","拠点港","2次輸送先港湾",null,null,null,null,"備考",null,null,{"$f":"C83","v":"移行期"},"単位","拠点港","2次輸送先港湾",null,null,null,null,"備考"]
[null,null,null,null,"新潟港","直江津港","伏木富山港","金沢港","七尾港","敦賀港",null,null,null,null,null,"新潟港","直江津港","伏木富山港","金沢港","七尾港","敦賀港"]
[null,null," 密度","（t/m3）",{"$f":"④海上輸送網入力!$E$8","v":7.0811518324607331E-2},{"$f":"④海上輸送網入力!$E$8","v":7.0811518324607331E-2},{"$f":"④海上輸送網入力!$E$8","v":7.0811518324607331E-2},{"$f":"④海上輸送網入力!$E$8","v":7.0811518324607331E-2},{"$f":"④海上輸送網入力!$E$8","v":7.0811518324607331E-2},{"$f":"④海上輸送網入力!$E$8","v":7.0811518324607331E-2}," ①",null,null," 密度","（t/m3）",{"$f":"④海上輸送網入力!$E$8","v":7.0811518324607331E-2},{"$f":"④海上輸送網入力!$E$8","v":7.0811518324607331E-2},{"$f":"④海上輸送網入力!$E$8","v":7.0811518324607331E-2},{"$f":"④海上輸送網入力!$E$8","v":7.0811518324607331E-2},{"$f":"④海上輸送網入力!$E$8","v":7.0811518324607331E-2},{"$f":"④海上輸送網入力!$E$8","v":7.0811518324607331E-2}," ①"]
[null,null," 運搬船積載量\n※内貿の船型の上限は、就航中の「あけぼの丸」とする","（m3/隻）",{"$f":"KEISAN(\"水素\",E93,\"タンク容量\",E84,\"外貿\")","v":160000},{"$f":"KEISAN(\"水素\",F93,\"タンク容量\",F84,\"内貿\")","v":3556},{"$f":"KEISAN(\"水素\",G93,\"タンク容量\",G84,\"内貿\")","v":3556},{"$f":"KEISAN(\"水素\",H93,\"タンク容量\",H84,\"内貿\")","v":3556},{"$f":"KEISAN(\"水素\",I93,\"タンク容量\",I84,\"内貿\")","v":3556},{"$f":"KEISAN(\"水素\",J93,\"タンク容量\",J84,\"内貿\")","v":3556}," ② 港湾施設能力及び対象船舶一覧より、需要量に合わせた船型を設定",null,null," 運搬船積載量\n※内貿の船型の上限は、就航中の「あけぼの丸」とする","（m3/隻）",{"$f":"KEISAN(\"水素\",P93,\"タンク容量\",P84,\"外貿\")","v":160000},{"$f":"KEISAN(\"水素\",Q93,\"タンク容量\",Q84,\"内貿\")","v":3556},{"$f":"KEISAN(\"水素\",R93,\"タンク容量\",R84,\"内貿\")","v":3556},{"$f":"KEISAN(\"水素\",S93,\"タンク容量\",S84,\"内貿\")","v":3556},{"$f":"KEISAN(\"水素\",T93,\"タンク容量\",T84,\"内貿\")","v":3556},{"$f":"KEISAN(\"水素\",U93,\"タンク容量\",U84,\"内貿\")","v":3556}," ② 港湾施設能力及び対象船舶一覧より、需要量に合わせた船型を設定"]
[null,null,null,"（t/隻）",{"$f":"E86*E85","v":11329.842931937173},251.80575916230367,251.80575916230367,251.80575916230367,251.80575916230367,251.80575916230367," ③=②×①",null,null,null,"（t/隻）",{"$f":"P86*P85","v":11329.842931937173},251.80575916230367,251.80575916230367,251.80575916230367,251.80575916230367,251.80575916230367," ③=②×①"]
[null,null,null,"(GT)",{"$f":"KEISAN(\"水素\",E93,\"総トン数\",E84,\"外貿\")","v":130000},{"$f":"KEISAN(\"水素\",F93,\"総トン数\",F84,\"内貿\")","v":4505},{"$f":"KEISAN(\"水素\",G93,\"総トン数\",G84,\"内貿\")","v":4505},{"$f":"KEISAN(\"水素\",H93,\"総トン数\",H84,\"内貿\")","v":4505},{"$f":"KEISAN(\"水素\",I93,\"総トン数\",I84,\"内貿\")","v":4505},{"$f":"KEISAN(\"水素\",J93,\"総トン数\",J84,\"内貿\")","v":4505},"港湾施設能力及び対象船舶一覧より、需要量に合わせた船型を設定",null,null,null,"(GT)",{"$f":"KEISAN(\"水素\",P93,\"総トン数\",P84,\"外貿\")","v":130000},{"$f":"KEISAN(\"水素\",Q93,\"総トン数\",Q84,\"内貿\")","v":4505},{"$f":"KEISAN(\"水素\",R93,\"総トン数\",R84,\"内貿\")","v":4505},{"$f":"KEISAN(\"水素\",S93,\"総トン数\",S84,\"内貿\")","v":4505},{"$f":"KEISAN(\"水素\",T93,\"総トン数\",T84,\"内貿\")","v":4505},{"$f":"KEISAN(\"水素\",U93,\"総トン数\",U84,\"内貿\")","v":4505},"港湾施設能力及び対象船舶一覧より、需要量に合わせた船型を設定"]
[null,null,null,"(DWT)",{"$f":"E88/1.3702","v":94876.660341555966},{"$f":"F88/1.3702","v":3287.8411910669975},3287.8411910669975,3287.8411910669975,3287.8411910669975,3287.8411910669975," LNG船のDWTとGTの関係：DWT=GT/1.3702 より （※１）",null,null,null,"(DWT)",{"$f":"P88/1.3702","v":94876.660341555966},{"$f":"Q88/1.3702","v":3287.8411910669975},3287.8411910669975,3287.8411910669975,3287.8411910669975,3287.8411910669975," LNG船のDWTとGTの関係：DWT=GT/1.3702 より （※１）"]
[null,null," 船速（外航）","（ノット）",14,14,14,14,14,14," ④ 国土交通省検討資料より",null,null," 船速（外航）","（ノット）",14,14,14,14,14,14," ④ 国土交通省検討資料より"]
[null,null," 船速（内航）","（ノット）",12,12,12,12,12,12," ④ 国土交通省検討資料より",null,null," 船速（内航）","（ノット）",12,12,12,12,12,12," ④ 国土交通省検討資料より"]
[null,null," 海上輸送費用原単位","（千円/日･隻）",{"$f":"45.432*E89^(0.4019)","v":4546.552540011312},{"$f":"45.432*F89^(0.4019)","v":1177.0863381909896},1177.0863381909896,1177.0863381909896,1177.0863381909896,1177.0863381909896," ⑤ 海上輸送費用原単位算定式より （※2）",null,null," 海上輸送費用原単位","（千円/日･隻）",{"$f":"45.432*P89^(0.4019)","v":4546.552540011312},{"$f":"45.432*Q89^(0.4019)","v":1177.0863381909896},{"$f":"45.432*R89^(0.4019)","v":1177.0863381909896},1177.0863381909896,1177.0863381909896,1177.0863381909896," ⑤ 海上輸送費用原単位算定式より （※2）"]
[null,null," 月間需要量","（t/ピーク月）",{"$f":"①需要!$K$224/12*④海上輸送網入力!$C$59","v":57546.061363481123},{"$f":"①需要!$K$63/12*④海上輸送網入力!$C$59","v":17613.898096249304},{"$f":"①需要!$K$95/12*④海上輸送網入力!$C$59","v":6984.1476810149707},{"$f":"①需要!$K$127/12*④海上輸送網入力!$C$59","v":1718.7444063126725},{"$f":"①需要!$K$159/12*④海上輸送網入力!$C$59","v":1905.8397762279553},{"$f":"①需要!$K$191/12*④海上輸送網入力!$C$59","v":2624.3643668971135}," ⑥",null,null," 月間需要量","（t/その他月）",{"$f":"①需要!$K$224/12*④海上輸送網入力!$C$60","v":46945.471112313557},{"$f":"①需要!$K$63/12*④海上輸送網入力!$C$60","v":14369.23265746654},{"$f":"①需要!$K$95/12*④海上輸送網入力!$C$60","v":5697.5941608280036},{"$f":"①需要!$K$127/12*④海上輸送網入力!$C$60","v":1402.133594623496},{"$f":"①需要!$K$159/12*④海上輸送網入力!$C$60","v":1554.7640279754376},{"$f":"①需要!$K$191/12*④海上輸送網入力!$C$60","v":2140.9288256265927}," ⑥"]
[null,null," 月間寄港回数","（回/月）",{"$f":"ROUNDUP(E93/E$87,0)","v":6},70,28,7,8,11," ⑦＝⑥／③",null,null," 月間寄港回数","（回/月）",{"$f":"ROUNDUP(P93/P$87,0)","v":5},58,23,6,7,9," ⑦＝⑥／③"]
[null,null," 海上輸送距離","（海里）",{"$f":"④海上輸送網入力!$C$17","v":3441},{"$f":"④海上輸送網入力!D$42","v":72},{"$f":"④海上輸送網入力!E$42","v":127},{"$f":"④海上輸送網入力!F$42","v":204},{"$f":"④海上輸送網入力!G$42","v":125},{"$f":"④海上輸送網入力!H$42","v":244}," ⑧　原産国オーストラリア　※二次輸送先は拠点港との距離",null,null," 海上輸送距離","（海里）",{"$f":"E95","v":3441},{"$f":"F95","v":72},127,204,125,244," ⑧　原産国オーストラリア　※二次輸送先は拠点港との距離"]
[null,null,null,null,{"$f":"④海上輸送網入力!$C$21","v":4814},null,null,null,null,null," ⑧　原産国アメリカ　※二次輸送先は拠点港との距離",null,null,null,null,{"$f":"E96","v":4814},null,null,null,null,null," ⑧　原産国アメリカ　※二次輸送先は拠点港との距離"]
[null,null,null,null,{"$f":"④海上輸送網入力!$C$25","v":4092},null,null,null,null,null," ⑧　原産国カナダ　※二次輸送先は拠点港との距離",null,null,null,null,4092,null,null,null,null,null," ⑧　原産国カナダ　※二次輸送先は拠点港との距離"]
[null,null,null,null,{"$f":"④海上輸送網入力!$C$29","v":9420},null,null,null,null,null," ⑧　原産国チリ　※二次輸送先は拠点港との距離",null,null,null,null,9420,null,null,null,null,null," ⑧　原産国チリ　※二次輸送先は拠点港との距離"]
[null,null,null,null,{"$f":"④海上輸送網入力!$C$33","v":6138},null,null,null,null,null," ⑧　原産国オマーン　※二次輸送先は拠点港との距離",null,null,null,null,6138,null,null,null,null,null," ⑧　原産国オマーン　※二次輸送先は拠点港との距離"]
[null,null,null,null,{"$f":"④海上輸送網入力!$C$37","v":9166},null,null,null,null,null," ⑧　原産国ナミビア　※二次輸送先は拠点港との距離",null,null,null,null,9166,null,null,null,null,null," ⑧　原産国ナミビア　※二次輸送先は拠点港との距離"]
[null,null,"シナリオ設定","（％）",1,1,1,1,1,1," ⑨　原産国オーストラリア　※二次輸送先は拠点港との距離",null,null,"シナリオ設定","（％）",{"$f":"E101","v":1},{"$f":"F101","v":1},1,1,1,1," ⑨　原産国オーストラリア　※二次輸送先は拠点港との距離"]
[null,null,null,null,0,null,null,null,null,null," ⑨　原産国アメリカ　※二次輸送先はシナリオ対象外",null,null,null,null,{"$f":"E102","v":0},null,null,null,null,null," ⑨　原産国アメリカ　※二次輸送先はシナリオ対象外"]
[null,null,null,null,0,null,null,null,null,null," ⑨　原産国カナダ　※二次輸送先はシナリオ対象外",null,null,null,null,0,null,null,null,null,null," ⑨　原産国カナダ　※二次輸送先はシナリオ対象外"]
[null,null,null,null,0,null,null,null,null,null," ⑨　原産国チリ　※二次輸送先はシナリオ対象外",null,null,null,null,0,null,null,null,null,null," ⑨　原産国チリ　※二次輸送先はシナリオ対象外"]
[null,null,null,null,0,null,null,null,null,null," ⑨　原産国オマーン　※二次輸送先はシナリオ対象外",null,null,null,null,0,null,null,null,null,null," ⑨　原産国オマーン　※二次輸送先はシナリオ対象外"]
[null,null,null,null,0,null,null,null,null,null," ⑨　原産国ナミビア　※二次輸送先はシナリオ対象外",null,null,null,null,0,null,null,null,null,null," ⑨　原産国ナミビア　※二次輸送先はシナリオ対象外"]
[null,null," 海上輸送日数","（日）",{"$f":"E95/$E$90/24","v":10.241071428571429},{"$f":"F95/F$91/24","v":0.25},{"$f":"G95/G$91/24","v":0.44097222222222227},0.70833333333333337,0.43402777777777773,0.84722222222222221," ⑩＝⑧／④　原産国オーストラリア　※二次輸送先は拠点港までの日数",null,null," 海上輸送日数","（日）",{"$f":"P95/$P$90/24","v":10.241071428571429},{"$f":"Q95/Q$91/24","v":0.25},{"$f":"R95/R$91/24","v":0.44097222222222227},0.70833333333333337,0.43402777777777773,0.84722222222222221," ⑩＝⑧／④　原産国オーストラリア　※二次輸送先は拠点港までの日数"]
[null,null,null,null,{"$f":"E96/$E$90/24","v":14.327380952380951},null,null,null,null,null," ⑩＝⑧／④　原産国アメリカ　※二次輸送先は拠点港までの日数",null,null,null,null,{"$f":"P96/$P$90/24","v":14.327380952380951},null,null,null,null,null," ⑩＝⑧／④　原産国アメリカ　※二次輸送先は拠点港までの日数"]
[null,null,null,null,12.178571428571429,null,null,null,null,null," ⑩＝⑧／④　原産国カナダ　※二次輸送先は拠点港までの日数",null,null,null,null,12.178571428571429,null,null,null,null,null," ⑩＝⑧／④　原産国カナダ　※二次輸送先は拠点港までの日数"]
[null,null,null,null,28.035714285714288,null,null,null,null,null," ⑩＝⑧／④　原産国チリ　※二次輸送先は拠点港までの日数",null,null,null,null,28.035714285714288,null,null,null,null,null," ⑩＝⑧／④　原産国チリ　※二次輸送先は拠点港までの日数"]
[null,null,null,null,18.267857142857142,null,null,null,null,null," ⑩＝⑧／④　原産国オマーン　※二次輸送先は拠点港までの日数",null,null,null,null,18.267857142857142,null,null,null,null,null," ⑩＝⑧／④　原産国オマーン　※二次輸送先は拠点港までの日数"]
[null,null,null,null,27.279761904761902,null,null,null,null,null," ⑩＝⑧／④　原産国ナミビア　※二次輸送先は拠点港までの日数",null,null,null,null,27.279761904761902,null,null,null,null,null," ⑩＝⑧／④　原産国ナミビア　※二次輸送先は拠点港までの日数"]
[null,null," 海上輸送費用","（千円/月）",{"$f":"$E$92*E$94*E101*E107","v":279369.41589605226},{"$f":"F$92*F$94*F101*F107","v":20599.010918342319},{"$f":"G$92*G$94*G101*G107","v":14533.746592385971},5836.3864268636571,4087.105340940936,10969.790735085473," ⑪＝⑤×⑦×⑨×⑩　原産国オーストラリア　　※二次輸送先は拠点港間の費用",null,null," 海上輸送費用","（千円/月）",{"$f":"$P$92*P$94*P101*P107","v":232807.84658004352},{"$f":"Q$92*Q$94*Q101*Q107","v":17067.751903769349},{"$f":"R$92*R$94*R101*R107","v":11938.434700888476},{"$f":"S$92*S$94*S101*S107","v":5002.6169373117064},{"$f":"T$92*T$94*T101*T107","v":3576.217173323319},{"$f":"U$92*U$94*U101*U107","v":8975.2833287062949}," ⑪＝⑤×⑦×⑨×⑩　原産国オーストラリア　　※二次輸送先は拠点港間の費用"]
[null,null,null,null,{"$f":"$E$92*E$94*E102*E108","v":0},null,null,null,null,null," ⑪＝⑤×⑦×⑨×⑩　原産国アメリカ　　　※二次輸送先は拠点港間の費用",null,null,null,null,{"$f":"$P$92*P$94*P102*P108","v":0},null,null,null,null,null," ⑪＝⑤×⑦×⑨×⑩　原産国アメリカ　　　※二次輸送先は拠点港間の費用"]
[null,null,null,null,0,null,null,null,null,null," ⑪＝⑤×⑦×⑨×⑩　原産国カナダ　　　※二次輸送先は拠点港間の費用",null,null,null,null,0,null,null,null,null,null," ⑪＝⑤×⑦×⑨×⑩　原産国カナダ　　　※二次輸送先は拠点港間の費用"]
[null,null,null,null,0,null,null,null,null,null," ⑪＝⑤×⑦×⑨×⑩　原産国チリ　　※二次輸送先は拠点港間の費用",null,null,null,null,0,null,null,null,null,null," ⑪＝⑤×⑦×⑨×⑩　原産国チリ　　※二次輸送先は拠点港間の費用"]
[null,null,null,null,0,null,null,null,null,null," ⑪＝⑤×⑦×⑨×⑩　原産国オマーン　　※二次輸送先は拠点港間の費用",null,null,null,null,0,null,null,null,null,null," ⑪＝⑤×⑦×⑨×⑩　原産国オマーン　　※二次輸送先は拠点港間の費用"]
[null,null,null,null,0,null,null,null,null,null," ⑪＝⑤×⑦×⑨×⑩　原産国ナミビア　　※二次輸送先は新潟港間の費用",null,null,null,null,0,null,null,null,null,null," ⑪＝⑤×⑦×⑨×⑩　原産国ナミビア　　※二次輸送先は新潟港間の費用"]
[null,null," 海上輸送費用　合計","（億円/月）",{"$f":"SUM(E113:J118)*1000/100000000","v":3.3539545590967066},null,null,null,null,null,null,null,null," 海上輸送費用　合計","（億円/月）",{"$f":"SUM(P113:U118)*1000/100000000","v":2.7936815062404268}]
[]
[null,null,"2050年","単位","拠点港","2次輸送先港湾",null,null,null,null,"備考",null,null,{"$f":"C121","v":"2050年"},"単位","拠点港","2次輸送先港湾",null,null,null,null,"備考"]
[null,null,null,null,"新潟港","直江津港","伏木富山港","金沢港","七尾港","敦賀港",null,null,null,null,null,"新潟港","直江津港","伏木富山港","金沢港","七尾港","敦賀港"]
[null,null," 密度","（t/m3）",{"$f":"④海上輸送網入力!$E$8","v":7.0811518324607331E-2},{"$f":"④海上輸送網入力!$E$8","v":7.0811518324607331E-2},{"$f":"④海上輸送網入力!$E$8","v":7.0811518324607331E-2},{"$f":"④海上輸送網入力!$E$8","v":7.0811518324607331E-2},{"$f":"④海上輸送網入力!$E$8","v":7.0811518324607331E-2},{"$f":"④海上輸送網入力!$E$8","v":7.0811518324607331E-2}," ①",null,null," 密度","（t/m3）",{"$f":"④海上輸送網入力!$E$8","v":7.0811518324607331E-2},{"$f":"④海上輸送網入力!$E$8","v":7.0811518324607331E-2},{"$f":"④海上輸送網入力!$E$8","v":7.0811518324607331E-2},{"$f":"④海上輸送網入力!$E$8","v":7.0811518324607331E-2},{"$f":"④海上輸送網入力!$E$8","v":7.0811518324607331E-2},{"$f":"④海上輸送網入力!$E$8","v":7.0811518324607331E-2}," ①"]
[null,null," 運搬船積載量\n※内貿の船型の上限は、就航中の「あけぼの丸」とする","（m3/隻）",{"$f":"KEISAN(\"水素\",E131,\"タンク容量\",E122,\"外貿\")","v":160000},{"$f":"KEISAN(\"水素\",F131,\"タンク容量\",F122,\"内貿\")","v":3556},{"$f":"KEISAN(\"水素\",G131,\"タンク容量\",G122,\"内貿\")","v":3556},{"$f":"KEISAN(\"水素\",H131,\"タンク容量\",H122,\"内貿\")","v":3556},{"$f":"KEISAN(\"水素\",I131,\"タンク容量\",I122,\"内貿\")","v":3556},{"$f":"KEISAN(\"水素\",J131,\"タンク容量\",J122,\"内貿\")","v":3556}," ② 港湾施設能力及び対象船舶一覧より、需要量に合わせた船型を設定",null,null," 運搬船積載量\n※内貿の船型の上限は、就航中の「あけぼの丸」とする","（m3/隻）",{"$f":"KEISAN(\"水素\",P131,\"タンク容量\",P122,\"外貿\")","v":160000},{"$f":"KEISAN(\"水素\",Q131,\"タンク容量\",Q122,\"内貿\")","v":3556},{"$f":"KEISAN(\"水素\",R131,\"タンク容量\",R122,\"内貿\")","v":3556},{"$f":"KEISAN(\"水素\",S131,\"タンク容量\",S122,\"内貿\")","v":3556},{"$f":"KEISAN(\"水素\",T131,\"タンク容量\",T122,\"内貿\")","v":3556},{"$f":"KEISAN(\"水素\",U131,\"タンク容量\",U122,\"内貿\")","v":3556}," ② 港湾施設能力及び対象船舶一覧より、需要量に合わせた船型を設定"]
[null,null,null,"（t/隻）",{"$f":"E124*E123","v":11329.842931937173},251.80575916230367,251.80575916230367,251.80575916230367,251.80575916230367,251.80575916230367," ③=②×①",null,null,null,"（t/隻）",{"$f":"P124*P123","v":11329.842931937173},251.80575916230367,251.80575916230367,251.80575916230367,251.80575916230367,251.80575916230367," ③=②×①"]
[null,null,null,"(GT)",{"$f":"KEISAN(\"水素\",E131,\"総トン数\",E122,\"外貿\")","v":130000},{"$f":"KEISAN(\"水素\",F131,\"総トン数\",F122,\"内貿\")","v":4505},{"$f":"KEISAN(\"水素\",G131,\"総トン数\",G122,\"内貿\")","v":4505},{"$f":"KEISAN(\"水素\",H131,\"総トン数\",H122,\"内貿\")","v":4505},{"$f":"KEISAN(\"水素\",I131,\"総トン数\",I122,\"内貿\")","v":4505},{"$f":"KEISAN(\"水素\",J131,\"総トン数\",J122,\"内貿\")","v":4505},"港湾施設能力及び対象船舶一覧より、需要量に合わせた船型を設定",null,null,null,"(GT)",{"$f":"KEISAN(\"水素\",P131,\"総トン数\",P122,\"外貿\")","v":130000},{"$f":"KEISAN(\"水素\",Q131,\"総トン数\",Q122,\"内貿\")","v":4505},{"$f":"KEISAN(\"水素\",R131,\"総トン数\",R122,\"内貿\")","v":4505},{"$f":"KEISAN(\"水素\",S131,\"総トン数\",S122,\"内貿\")","v":4505},{"$f":"KEISAN(\"水素\",T131,\"総トン数\",T122,\"内貿\")","v":4505},{"$f":"KEISAN(\"水素\",U131,\"総トン数\",U122,\"内貿\")","v":4505},"港湾施設能力及び対象船舶一覧より、需要量に合わせた船型を設定"]
[null,null,null,"(DWT)",{"$f":"E126/1.3702","v":94876.660341555966},{"$f":"F126/1.3702","v":3287.8411910669975},3287.8411910669975,3287.8411910669975,3287.8411910669975,3287.8411910669975," LNG船のDWTとGTの関係：DWT=GT/1.3702 より （※１）",null,null,null,"(DWT)",{"$f":"P126/1.3702","v":94876.660341555966},{"$f":"Q126/1.3702","v":3287.8411910669975},3287.8411910669975,3287.8411910669975,3287.8411910669975,3287.8411910669975," LNG船のDWTとGTの関係：DWT=GT/1.3702 より （※１）"]
[null,null," 船速（外航）","（ノット）",14,14,14,14,14,14," ④ 国土交通省検討資料より",null,null," 船速（外航）","（ノット）",14,14,14,14,14,14," ④ 国土交通省検討資料より"]
[null,null," 船速（内航）","（ノット）",12,12,12,12,12,12," ④ 国土交通省検討資料より",null,null," 船速（内航）","（ノット）",12,12,12,12,12,12," ④ 国土交通省検討資料より"]
[null,null," 海上輸送費用原単位","（千円/日･隻）",{"$f":"45.432*E127^(0.4019)","v":4546.552540011312},{"$f":"45.432*F127^(0.4019)","v":1177.0863381909896},1177.0863381909896,1177.0863381909896,1177.0863381909896,1177.0863381909896," ⑤ 海上輸送費用原単位算定式より （※2）",null,null," 海上輸送費用原単位","（千円/日･隻）",{"$f":"45.432*P127^(0.4019)","v":4546.552540011312},{"$f":"45.432*Q127^(0.4019)","v":1177.0863381909896},{"$f":"45.432*R127^(0.4019)","v":1177.0863381909896},1177.0863381909896,1177.0863381909896,1177.0863381909896," ⑤ 海上輸送費用原単位算定式より （※2）"]
[null,null," 月間需要量","（t/ピーク月）",{"$f":"①需要!$L$224/12*④海上輸送網入力!$C$59","v":301446.92549040896},{"$f":"①需要!$L$63/12*④海上輸送網入力!$C$59","v":101348.89092498845},{"$f":"①需要!$L$95/12*④海上輸送網入力!$C$59","v":29688.155302215906},{"$f":"①需要!$L$127/12*④海上輸送網入力!$C$59","v":2369.0079966530898},{"$f":"①需要!$L$159/12*④海上輸送網入力!$C$59","v":3606.1733346558017},{"$f":"①需要!$L$191/12*④海上輸送網入力!$C$59","v":4866.4868083810043}," ⑥",null,null," 月間需要量","（t/その他月）",{"$f":"①需要!$L$224/12*④海上輸送網入力!$C$60","v":245917.22868954419},{"$f":"①需要!$L$63/12*④海上輸送網入力!$C$60","v":82679.358386174805},{"$f":"①需要!$L$95/12*④海上輸送網入力!$C$60","v":24219.284588649822},{"$f":"①需要!$L$127/12*④海上輸送網入力!$C$60","v":1932.6117867433104},{"$f":"①需要!$L$159/12*④海上輸送網入力!$C$60","v":2941.878246692891},{"$f":"①需要!$L$191/12*④海上輸送網入力!$C$60","v":3970.0287121002939}," ⑥"]
[null,null," 月間寄港回数","（回/月）",{"$f":"ROUNDUP(E131/E125,0)","v":27},{"$f":"ROUNDUP(F131/F125,0)","v":403},{"$f":"ROUNDUP(G131/G125,0)","v":118},10,15,20," ⑦＝⑥／③",null,null," 月間寄港回数","（回/月）",{"$f":"ROUNDUP(P131/P$125,0)","v":22},{"$f":"ROUNDUP(Q131/Q$125,0)","v":329},97,8,12,16," ⑦＝⑥／③"]
[null,null," 海上輸送距離","（海里）",{"$f":"④海上輸送網入力!$C$17","v":3441},{"$f":"④海上輸送網入力!D$42","v":72},{"$f":"④海上輸送網入力!E$42","v":127},{"$f":"④海上輸送網入力!F$42","v":204},{"$f":"④海上輸送網入力!G$42","v":125},{"$f":"④海上輸送網入力!H$42","v":244}," ⑧　原産国オーストラリア　※二次輸送先は拠点港との距離",null,null," 海上輸送距離","（海里）",{"$f":"E133","v":3441},{"$f":"F133","v":72},127,204,125,244," ⑧　原産国オーストラリア　※二次輸送先は拠点港との距離"]
[null,null,null,null,{"$f":"④海上輸送網入力!$C$21","v":4814},null,null,null,null,null," ⑧　原産国アメリカ　※二次輸送先は拠点港との距離",null,null,null,null,{"$f":"E134","v":4814},null,null,null,null,null," ⑧　原産国アメリカ　※二次輸送先は拠点港との距離"]
[null,null,null,null,{"$f":"④海上輸送網入力!$C$25","v":4092},null,null,null,null,null," ⑧　原産国カナダ　※二次輸送先は拠点港との距離",null,null,null,null,4092,null,null,null,null,null," ⑧　原産国カナダ　※二次輸送先は拠点港との距離"]
[null,null,null,null,{"$f":"④海上輸送網入力!$C$29","v":9420},null,null,null,null,null," ⑧　原産国チリ　※二次輸送先は拠点港との距離",null,null,null,null,9420,null,null,null,null,null," ⑧　原産国チリ　※二次輸送先は拠点港との距離"]
[null,null,null,null,{"$f":"④海上輸送網入力!$C$33","v":6138},null,null,null,null,null," ⑧　原産国オマーン　※二次輸送先は拠点港との距離",null,null,null,null,6138,null,null,null,null,null," ⑧　原産国オマーン　※二次輸送先は拠点港との距離"]
[null,null,null,null,{"$f":"④海上輸送網入力!$C$37","v":9166},null,null,null,null,null," ⑧　原産国ナミビア　※二次輸送先は拠点港との距離",null,null,null,null,9166,null,null,null,null,null," ⑧　原産国ナミビア　※二次輸送先は拠点港との距離"]
[null,null,"シナリオ設定","（％）",1,1,1,1,1,1," ⑨　原産国オーストラリア　※二次輸送先は拠点港との距離",null,null,"シナリオ設定","（％）",{"$f":"E139","v":1},{"$f":"F139","v":1},1,1,1,1," ⑨　原産国オーストラリア　※二次輸送先は拠点港との距離"]
[null,null,null,null,0,null,null,null,null,null," ⑨　原産国アメリカ　※二次輸送先はシナリオ対象外",null,null,null,null,{"$f":"E140","v":0},null,null,null,null,null," ⑨　原産国アメリカ　※二次輸送先はシナリオ対象外"]
[null,null,null,null,0,null,null,null,null,null," ⑨　原産国カナダ　※二次輸送先はシナリオ対象外",null,null,null,null,0,null,null,null,null,null," ⑨　原産国カナダ　※二次輸送先はシナリオ対象外"]
[null,null,null,null,0,null,null,null,null,null," ⑨　原産国チリ　※二次輸送先はシナリオ対象外",null,null,null,null,0,null,null,null,null,null," ⑨　原産国チリ　※二次輸送先はシナリオ対象外"]
[null,null,null,null,0,null,null,null,null,null," ⑨　原産国オマーン　※二次輸送先はシナリオ対象外",null,null,null,null,0,null,null,null,null,null," ⑨　原産国オマーン　※二次輸送先はシナリオ対象外"]
[null,null,null,null,0,null,null,null,null,null," ⑨　原産国ナミビア　※二次輸送先はシナリオ対象外",null,null,null,null,0,null,null,null,null,null," ⑨　原産国ナミビア　※二次輸送先はシナリオ対象外"]
[null,null," 海上輸送日数","（日）",{"$f":"E133/$E$128/24","v":10.241071428571429},{"$f":"F133/F$129/24","v":0.25},{"$f":"G133/G$129/24","v":0.44097222222222227},0.70833333333333337,0.43402777777777773,0.84722222222222221," ⑩＝⑧／④　原産国オーストラリア　※二次輸送先は拠点港までの日数",null,null," 海上輸送日数","（日）",{"$f":"P133/$P$128/24","v":10.241071428571429},{"$f":"Q133/Q$129/24","v":0.25},{"$f":"R133/R$129/24","v":0.44097222222222227},0.70833333333333337,0.43402777777777773,0.84722222222222221," ⑩＝⑧／④　原産国オーストラリア　※二次輸送先は拠点港までの日数"]
[null,null,null,null,{"$f":"E134/$E$128/24","v":14.327380952380951},null,null,null,null,null," ⑩＝⑧／④　原産国アメリカ　※二次輸送先は拠点港までの日数",null,null,null,null,{"$f":"P134/$P$128/24","v":14.327380952380951},null,null,null,null,null," ⑩＝⑧／④　原産国アメリカ　※二次輸送先は拠点港までの日数"]
[null,null,null,null,12.178571428571429,null,null,null,null,null," ⑩＝⑧／④　原産国カナダ　※二次輸送先は拠点港までの日数",null,null,null,null,12.178571428571429,null,null,null,null,null," ⑩＝⑧／④　原産国カナダ　※二次輸送先は拠点港までの日数"]
[null,null,null,null,28.035714285714288,null,null,null,null,null," ⑩＝⑧／④　原産国チリ　※二次輸送先は拠点港までの日数",null,null,null,null,28.035714285714288,null,null,null,null,null," ⑩＝⑧／④　原産国チリ　※二次輸送先は拠点港までの日数"]
[null,null,null,null,18.267857142857142,null,null,null,null,null," ⑩＝⑧／④　原産国オマーン　※二次輸送先は拠点港までの日数",null,null,null,null,18.267857142857142,null,null,null,null,null," ⑩＝⑧／④　原産国オマーン　※二次輸送先は拠点港までの日数"]
[null,null,null,null,27.279761904761902,null,null,null,null,null," ⑩＝⑧／④　原産国ナミビア　※二次輸送先は拠点港までの日数",null,null,null,null,27.279761904761902,null,null,null,null,null," ⑩＝⑧／④　原産国ナミビア　※二次輸送先は拠点港までの日数"]
[null,null," 海上輸送費用","（千円/月）",{"$f":"$E$130*E$132*E139*E145","v":1257162.3715322351},{"$f":"F$130*F$132*F139*F145","v":118591.4485727422},{"$f":"G$130*G$132*G139*G145","v":61249.36063934087},8337.6948955195094,7663.3225142642541,19945.074063791766," ⑪＝⑤×⑦×⑨×⑩　原産国オーストラリア　　※二次輸送先は拠点港間の費用",null,null," 海上輸送費用","（千円/月）",{"$f":"$P$130*P$132*P139*P145","v":1024354.5249521915},{"$f":"Q$130*Q$132*Q139*Q145","v":96815.351316208893},{"$f":"R$130*R$132*R139*R145","v":50349.050695051403},6670.1559164156079,6130.658011411404,15956.059251033415," ⑪＝⑤×⑦×⑨×⑩　原産国オーストラリア　　※二次輸送先は拠点港間の費用"]
[null,null,null,null,{"$f":"$E$130*E$132*E140*E146","v":0},null,null,null,null,null," ⑪＝⑤×⑦×⑨×⑩　原産国アメリカ　　　※二次輸送先は拠点港間の費用",null,null,null,null,0,null,null,null,null,null," ⑪＝⑤×⑦×⑨×⑩　原産国アメリカ　　　※二次輸送先は拠点港間の費用"]
[null,null,null,null,0,null,null,null,null,null," ⑪＝⑤×⑦×⑨×⑩　原産国カナダ　　　※二次輸送先は拠点港間の費用",null,null,null,null,0,null,null,null,null,null," ⑪＝⑤×⑦×⑨×⑩　原産国カナダ　　　※二次輸送先は拠点港間の費用"]
[null,null,null,null,0,null,null,null,null,null," ⑪＝⑤×⑦×⑨×⑩　原産国チリ　　※二次輸送先は拠点港間の費用",null,null,null,null,0,null,null,null,null,null," ⑪＝⑤×⑦×⑨×⑩　原産国チリ　　※二次輸送先は拠点港間の費用"]
[null,null,null,null,0,null,null,null,null,null," ⑪＝⑤×⑦×⑨×⑩　原産国オマーン　　※二次輸送先は拠点港間の費用",null,null,null,null,0,null,null,null,null,null," ⑪＝⑤×⑦×⑨×⑩　原産国オマーン　　※二次輸送先は拠点港間の費用"]
[null,null,null,null,0,null,null,null,null,null," ⑪＝⑤×⑦×⑨×⑩　原産国ナミビア　　※二次輸送先は新潟港間の費用",null,null,null,null,0,null,null,null,null,null," ⑪＝⑤×⑦×⑨×⑩　原産国ナミビア　　※二次輸送先は新潟港間の費用"]
[null,null," 海上輸送費用　合計","（億円/月）",{"$f":"SUM(E151:J156)*1000/100000000","v":14.729492722178936},null,null,null,null,null,null,null,null," 海上輸送費用　合計","（億円/月）",{"$f":"SUM(P151:U156)*1000/100000000","v":12.002758001423123}]
[null,null,"（※1）「統計解析による船舶諸元に関する研究－船舶の主要諸元の計画基準（案）－」（国土技術政策総合研究所研究報告、第28号2006年3月）",null,null,null,null,null,null,null,null,null,null,"（※1）「統計解析による船舶諸元に関する研究－船舶の主要諸元の計画基準（案）－」（国土技術政策総合研究所研究報告、第28号2006年3月）"]
[null,null,"（※2）「港湾整備事業の費用対効果分析マニュアル」（令和６年６月、国土交通省港湾局）",null,null,null,null,null,null,null,null,null,null,"（※2）「港湾整備事業の費用対効果分析マニュアル」（令和６年６月、国土交通省港湾局）"]
[]
[null,null,"貯蔵費用"]
[null,null,"液化水素"]
[null,null,"実証期","単位","新潟港※拠点港","直江津港","伏木富山港","金沢港","七尾港","敦賀港","備考"]
[null,null," 年間需要量","（t/年）",{"$f":"①需要!$I$224","v":35516.482898266862},{"$f":"①需要!$I$63","v":12426.934294714742},{"$f":"①需要!$I$95","v":2953.7551446280995},{"$f":"①需要!$I$127","v":0.78200000000000014},{"$f":"①需要!$I$159","v":162.99527033311023},{"$f":"①需要!$I$191","v":17.446280991735538}," A：実証期の需要"]
[null,null," 必要量","（１か月分）",1,1,1,1,1,1," B"]
[null,null," 月換算","（12か月/年）",12,12,12,12,12,12," C"]
[null,null," 需要ピーク係数","－",{"$f":"③輸送・貯蔵入力!$C$18","v":1.1399999999999999},{"$f":"③輸送・貯蔵入力!$C$18","v":1.1399999999999999},{"$f":"③輸送・貯蔵入力!$C$18","v":1.1399999999999999},{"$f":"③輸送・貯蔵入力!$C$18","v":1.1399999999999999},{"$f":"③輸送・貯蔵入力!$C$18","v":1.1399999999999999},{"$f":"③輸送・貯蔵入力!$C$18","v":1.1399999999999999}," D"]
[null,null," 月間需要量（ピーク月）","（t/月）",{"$f":"E164/E166*E167","v":3374.0658753353518},{"$f":"F164/F166*F167","v":1180.5587579979003},280.60673873966942,7.4290000000000009E-2,15.484550681645471,1.6573966942148759," E=A÷C×D"]
[null,null," 備蓄タンク容量","（t/基）",3500,1500,500,500,500,500," F（E：月間需要量（ピーク月）を踏まえり５００トン刻みで設定　※最大7,100トン）"]
[null,null," 備蓄タンク基数","（基）",{"$f":"ROUNDUP(E168/E169,0)","v":1},{"$f":"ROUNDUP(F164/F169/F165/F166*F167,0)","v":1},{"$f":"ROUNDUP(G164/G169/G165/G166*G167,0)","v":1},{"$f":"ROUNDUP(H164/H169/H165/H166*H167,0)","v":1},{"$f":"ROUNDUP(I164/I169/I165/I166*I167,0)","v":1},{"$f":"ROUNDUP(J164/J169/J165/J166*J167,0)","v":1}," G=E÷F"]
[null,null," タンク1基あたり整備費用","（億円/基）",{"$f":"60*(E169/10000/4)^(2/3)","v":11.825602744657866},6.7221071198357469,3.2316520350478277,3.2316520350478277,3.2316520350478277,3.2316520350478277," H＝α万トンのタンクの整備費＝60億円×（α／4）2/3（※３）"]
[null,null," タンク整備費用","（億円）",{"$f":"E170*E171","v":11.825602744657866},{"$f":"F170*F171","v":6.7221071198357469},3.2316520350478277,3.2316520350478277,3.2316520350478277,3.2316520350478277," I ＝G×H"]
[null,null," タンク維持管理費用","（億円）",{"$f":"E172*(0.024+0.011)","v":0.41389609606302535},{"$f":"F172*(0.024+0.011)","v":0.23527374919425117},0.11310782122667398,0.11310782122667398,0.11310782122667398,0.11310782122667398,"修繕費：建設費の2.4％/年、諸経費：建設費の1.1％/年"]
[null,null," 貯蔵費用　合計","（億円）",{"$f":"SUM(E172:J173)","v":32.575919134848903}]
[]
[null,null,"2030年","単位","新潟港※拠点港","直江津港","伏木富山港","金沢港※","七尾港※","敦賀港※","備考"]
[null,null," 年間需要量","（t/年）",{"$f":"①需要!$J$224-①需要!$I$224","v":46150.729053859839},{"$f":"①需要!$J$63-①需要!$I$63","v":14100.395799883885},{"$f":"①需要!$J$95-①需要!$I$95","v":4736.4041333511586},{"$f":"①需要!$J$127-①需要!$I$127","v":455.42305318026979},{"$f":"①需要!$J$159-①需要!$I$159","v":624.37946400924784},{"$f":"①需要!$J$191-①需要!$I$191","v":2335.1847389148384}," A：2030年の需要－実証期の需要（2030年までの需要分※実証期分までは整備済）"]
[null,null," 必要量","（１か月分）",1,1,1,1,1,1," B"]
[null,null," 月換算","（12か月/年）",12,12,12,12,12,12," C"]
[null,null," 需要ピーク係数","－",{"$f":"③輸送・貯蔵入力!$C$18","v":1.1399999999999999},{"$f":"③輸送・貯蔵入力!$C$18","v":1.1399999999999999},{"$f":"③輸送・貯蔵入力!$C$18","v":1.1399999999999999},{"$f":"③輸送・貯蔵入力!$C$18","v":1.1399999999999999},{"$f":"③輸送・貯蔵入力!$C$18","v":1.1399999999999999},{"$f":"③輸送・貯蔵入力!$C$18","v":1.1399999999999999}," D"]
[null,null," 月間需要量（ピーク月）","（t/月）",{"$f":"E177/E179*E180","v":4384.3192601166838},{"$f":"F177/F179*F180","v":1339.537600988969},449.95839266836003,43.265190052125632,59.316049080878543,221.84255019690963," E=A÷C×D"]
[null,null," 備蓄タンク容量","（t/基）",4500,1500,500,500,500,500," F（E：月間需要量（ピーク月）を踏まえり５００トン刻みで設定　※最大7,100トン）"]
[null,null," 備蓄タンク基数","（基）",{"$f":"ROUNDUP(E181/E182,0)","v":1},{"$f":"ROUNDUP(F177/F182/F178/F179*F180,0)","v":1},{"$f":"ROUNDUP(G177/G182/G178/G179*G180,0)","v":1},{"$f":"ROUNDUP(H177/H182/H178/H179*H180,0)","v":1},{"$f":"ROUNDUP(I177/I182/I178/I179*I180,0)","v":1},{"$f":"ROUNDUP(J177/J182/J178/J179*J180,0)","v":1}," G=E÷F"]
[null,null," タンク1基あたり整備費用","（億円/基）",{"$f":"60*(E182/10000/4)^(2/3)","v":13.982546276792366},6.7221071198357469,3.2316520350478277,3.2316520350478277,3.2316520350478277,3.2316520350478277," H＝α万トンのタンクの整備費＝60億円×（α／4）2/3（※４）"]
[null,null," タンク整備費用","（億円）",{"$f":"E183*E184","v":13.982546276792366},{"$f":"F183*F184","v":6.7221071198357469},3.2316520350478277,0,0,0," I ＝G×H"]
[null,null," タンク維持管理費用","（億円）",{"$f":"E185*(0.024+0.011)","v":0.48938911968773285},{"$f":"F185*(0.024+0.011)","v":0.23527374919425117},0.11310782122667398,0,0,0,"修繕費：建設費の2.4％/年、諸経費：建設費の1.1％/年"]
[null,null," 貯蔵費用　合計","（億円）",{"$f":"SUM(E185:J186)","v":24.774076121784599}]
[null,null,"※金沢港、七尾港、敦賀港は実証期で2030年の需要を賄える規模のタンクが整備済であるため、整備費用はかからないことを想定する"]
[null,null,"移行期","単位","新潟港※拠点港","直江津港","伏木富山港","金沢港","七尾港","敦賀港","備考"]
[null,null," 年間需要量","（t/年）",{"$f":"①需要!$K$224-①需要!$J$224","v":524080.80240030622},{"$f":"①需要!$K$63-①需要!$J$63","v":158882.12355013093},{"$f":"①需要!$K$95-①需要!$J$95","v":65827.184732704656},{"$f":"①需要!$K$127-①需要!$J$127","v":17635.841329058389},{"$f":"①需要!$K$159-①需要!$J$159","v":19274.096594372964},{"$f":"①需要!$K$191-①需要!$J$191","v":25272.257052694622}," A：移行期の需要－2030年の需要（移行期までの需要分※2030年分までは整備済）"]
[null,null," 必要量","（１か月分）",1,1,1,1,1,1," B"]
[null,null," 月換算","（12か月/年）",12,12,12,12,12,12," C"]
[null,null," 需要ピーク係数","－",{"$f":"③輸送・貯蔵入力!$C$18","v":1.1399999999999999},{"$f":"③輸送・貯蔵入力!$C$18","v":1.1399999999999999},{"$f":"③輸送・貯蔵入力!$C$18","v":1.1399999999999999},{"$f":"③輸送・貯蔵入力!$C$18","v":1.1399999999999999},{"$f":"③輸送・貯蔵入力!$C$18","v":1.1399999999999999},{"$f":"③輸送・貯蔵入力!$C$18","v":1.1399999999999999}," D"]
[null,null," 月間需要量（ピーク月）","（t/月）",{"$f":"E190/E192*E193","v":49787.676228029086},{"$f":"F190/F192*F193","v":15093.801737262436},6253.5825496069419,1675.4049262605467,1831.0391764654316,2400.8644200059889," E=A÷C×D"]
[null,null," 備蓄タンク容量","（t/基）",7100,7100,6500,2000,2000,2500," F（E：月間需要量（ピーク月）を踏まえり５００トン刻みで設定　※最大7,100トン）"]
[null,null," 備蓄タンク基数","（基）",{"$f":"ROUNDUP(E194/E195,0)","v":8},{"$f":"ROUNDUP(F190/F195/F191/F192*F193,0)","v":3},{"$f":"ROUNDUP(G190/G195/G191/G192*G193,0)","v":1},{"$f":"ROUNDUP(H190/H195/H191/H192*H193,0)","v":1},{"$f":"ROUNDUP(I190/I195/I191/I192*I193,0)","v":1},{"$f":"ROUNDUP(J190/J195/J191/J192*J193,0)","v":1}," G=E÷F"]
[null,null," タンク1基あたり整備費用","（億円/基）",{"$f":"60*(E195/10000/4)^(2/3)","v":18.950331956043552},18.950331956043552,17.867076377946489,8.1432528497847212,8.1432528497847212,9.4494078742115502," H＝α万トンのタンクの整備費＝60億円×（α／4）2/3（※３）"]
[null,null," タンク整備費用","（億円）",{"$f":"E196*E197","v":151.60265564834842},{"$f":"F196*F197","v":56.850995868130653},17.867076377946489,8.1432528497847212,8.1432528497847212,9.4494078742115502," I ＝G×H"]
[null,null," タンク維持管理費用","（億円）",{"$f":"E198*(0.024+0.011)","v":5.3060929476921954},{"$f":"F198*(0.024+0.011)","v":1.9897848553845729},0.62534767322812723,0.28501384974246524,0.28501384974246524,0.33072927559740428,"修繕費：建設費の2.4％/年、諸経費：建設費の1.1％/年"]
[null,null," 貯蔵費用　合計","（億円）",{"$f":"SUM(E198:J199)","v":260.87862391959379}]
[]
[null,null,"2050年","単位","新潟港※拠点港","直江津港","伏木富山港","金沢港","七尾港","敦賀港","備考"]
[null,null," 年間需要量","（t/年）",{"$f":"①需要!$L$224-①需要!$K$224","v":2567377.5171255567},{"$f":"①需要!$L$63-①需要!$K$63","v":881420.97714462259},{"$f":"①需要!$L$95-①需要!$K$95","v":238989.55390737826},{"$f":"①需要!$L$127-①需要!$K$127","v":6844.8798983201814},{"$f":"①需要!$L$159-①需要!$K$159","v":17898.247983451016},{"$f":"①需要!$L$191-①需要!$K$191","v":23601.288857725169}," A：2050年の需要－移行期の需要（2050年までの需要分※移行期分までは整備済）"]
[null,null," 必要量","（１か月分）",1,1,1,1,1,1," B"]
[null,null," 月換算","（12か月/年）",12,12,12,12,12,12," C"]
[null,null," 需要ピーク係数","－",{"$f":"③輸送・貯蔵入力!$C$18","v":1.1399999999999999},{"$f":"③輸送・貯蔵入力!$C$18","v":1.1399999999999999},{"$f":"③輸送・貯蔵入力!$C$18","v":1.1399999999999999},{"$f":"③輸送・貯蔵入力!$C$18","v":1.1399999999999999},{"$f":"③輸送・貯蔵入力!$C$18","v":1.1399999999999999},{"$f":"③輸送・貯蔵入力!$C$18","v":1.1399999999999999}," D"]
[null,null," 月間需要量（ピーク月）","（t/月）",{"$f":"E203/E205*E206","v":243900.86412692786},{"$f":"F203/F205*F206","v":83734.992828739138},22704.007621200933,650.26359034041718,1700.3335584278464,2242.1224414838907," E=A÷C×D"]
[null,null," 備蓄タンク容量","（t/基）",7100,7100,7100,1000,2000,2500," F（E：月間需要量（ピーク月）を踏まえり５００トン刻みで設定　※最大7,100トン）"]
[null,null," 備蓄タンク基数","（基）",{"$f":"ROUNDUP(E207/E208,0)","v":35},{"$f":"ROUNDUP(F203/F208/F204/F205*F206,0)","v":12},{"$f":"ROUNDUP(G203/G208/G204/G205*G206,0)","v":4},{"$f":"ROUNDUP(H203/H208/H204/H205*H206,0)","v":1},{"$f":"ROUNDUP(I203/I208/I204/I205*I206,0)","v":1},{"$f":"ROUNDUP(J203/J208/J204/J205*J206,0)","v":1}," G=E÷F"]
[null,null," タンク1基あたり整備費用","（億円/基）",{"$f":"60*(E208/10000/4)^(2/3)","v":18.950331956043552},18.950331956043552,18.950331956043552,5.1299278400300912,8.1432528497847212,9.4494078742115502," H＝α万トンのタンクの整備費＝60億円×（α／4）2/3（※３）"]
[null,null," タンク整備費用","（億円）",{"$f":"E209*E210","v":663.26161846152434},{"$f":"F209*F210","v":227.40398347252261},75.801327824174209,5.1299278400300912,8.1432528497847212,9.4494078742115502," I ＝G×H"]
[null,null," タンク維持管理費用","（億円）",{"$f":"E211*(0.024+0.011)","v":23.214156646153356},{"$f":"F211*(0.024+0.011)","v":7.9591394215382918},2.6530464738460977,0.1795474744010532,0.28501384974246524,0.33072927559740428,"修繕費：建設費の2.4％/年、諸経費：建設費の1.1％/年"]
[null,null," 貯蔵費用　合計","（億円）",{"$f":"SUM(E211:J212)","v":1023.8111514635261}]
[null,null,"（※３）国土交通省資料より、メーカーで用いられているタンク整備費用の簡易予測式（α万トンのタンクの整備費＝60億円×（α／4）2/3 ）より"]

{"sheet":"拠点方式（新潟港ｼﾅﾘｵ3)","index":41,"n_rows":214,"n_cols":22,"rows_kept":214,"cut":false,"hidden":false,"merged":[[6,16,6,20],[6,21,7,21],[9,2,12,2],[9,13,12,13],[3,2,3,10],[3,13,3,21],[6,2,7,2],[6,3,7,3],[6,5,6,9],[6,10,7,10],[6,13,7,13],[6,14,7,14],[18,16,23,16],[18,17,23,17],[18,18,23,18],[18,19,23,19],[18,20,23,20],[18,2,23,2],[18,3,23,3],[18,5,23,5],[18,6,23,6],[18,7,23,7],[18,8,23,8],[18,9,23,9],[18,13,23,13],[18,14,23,14],[24,19,29,19],[24,20,29,20],[30,2,35,2],[30,3,35,3],[30,5,35,5],[30,6,35,6],[30,7,35,7],[30,8,35,8],[24,9,29,9],[24,13,29,13],[24,14,29,14],[24,16,29,16],[24,17,29,17],[24,18,29,18],[24,2,29,2],[24,3,29,3],[24,5,29,5],[24,6,29,6],[24,7,29,7],[24,8,29,8],[30,19,35,19],[30,20,35,20],[30,14,35,14],[30,16,35,16],[36,2,41,2],[36,3,41,3],[36,5,41,5],[36,6,41,6],[36,7,41,7],[36,8,41,8],[36,9,41,9],[30,9,35,9],[30,13,35,13],[30,17,35,17],[30,18,35,18],[36,20,41,20],[36,13,41,13],[36,14,41,14],[36,16,41,16],[36,17,41,17],[36,18,41,18],[36,19,41,19],[42,4,42,9],[42,15,42,20],[44,2,45,2],[44,3,45,3],[44,5,44,9],[44,10,45,10],[44,13,45,13],[44,14,45,14],[44,16,44,20],[62,8,67,8],[62,9,67,9],[62,13,67,13],[62,14,67,14],[44,21,45,21],[47,2,50,2],[47,13,50,13],[56,2,61,2],[56,3,61,3],[56,5,61,5],[56,6,61,6],[56,7,61,7],[56,8,61,8],[56,9,61,9],[56,20,61,20],[56,13,61,13],[56,14,61,14],[56,16,61,16],[56,17,61,17],[56,18,61,18],[56,19,61,19],[68,8,73,8],[68,9,73,9],[62,16,67,16],[62,17,67,17],[62,18,67,18],[62,19,67,19],[62,20,67,20],[68,2,73,2],[68,3,73,3],[68,5,73,5],[68,6,73,6],[68,7,73,7],[68,18,73,18],[68,19,73,19],[68,20,73,20],[68,13,73,13],[68,14,73,14],[68,16,73,16],[68,17,73,17],[62,2,67,2],[62,3,67,3],[62,5,67,5],[62,6,67,6],[62,7,67,7],[74,20,79,20],[80,4,80,9],[80,15,80,20],[82,2,83,2],[82,3,83,3],[82,5,82,9],[82,10,83,10],[82,13,83,13],[82,14,83,14],[82,16,82,20],[74,13,79,13],[74,14,79,14],[74,16,79,16],[74,17,79,17],[74,18,79,18],[74,19,79,19],[74,2,79,2],[74,3,79,3],[74,5,79,5],[74,6,79,6],[74,7,79,7],[74,8,79,8],[74,9,79,9],[100,8,105,8],[100,9,105,9],[100,13,105,13],[100,14,105,14],[82,21,83,21],[85,2,88,2],[85,13,88,13],[94,2,99,2],[94,3,99,3],[94,5,99,5],[94,6,99,6],[94,7,99,7],[94,8,99,8],[94,9,99,9],[94,20,99,20],[94,13,99,13],[94,14,99,14],[94,16,99,16],[94,17,99,17],[94,18,99,18],[94,19,99,19],[106,8,111,8],[106,9,111,9],[100,16,105,16],[100,17,105,17],[100,18,105,18],[100,19,105,19],[100,20,105,20],[106,2,111,2],[106,3,111,3],[106,5,111,5],[106,6,111,6],[106,7,111,7],[106,18,111,18],[106,19,111,19],[106,20,111,20],[106,13,111,13],[106,14,111,14],[106,16,111,16],[106,17,111,17],[100,2,105,2],[100,3,105,3],[100,5,105,5],[100,6,105,6],[100,7,105,7],[112,20,117,20],[118,4,118,9],[118,15,118,20],[120,2,121,2],[120,3,121,3],[120,5,120,9],[120,10,121,10],[120,13,121,13],[120,14,121,14],[120,16,120,20],[112,13,117,13],[112,14,117,14],[112,16,117,16],[112,17,117,17],[112,18,117,18],[112,19,117,19],[112,2,117,2],[112,3,117,3],[112,5,117,5],[112,6,117,6],[112,7,117,7],[112,8,117,8],[112,9,117,9],[138,7,143,7],[138,8,143,8],[138,9,143,9],[138,13,143,13],[138,14,143,14],[120,21,121,21],[123,2,126,2],[123,13,126,13],[132,2,137,2],[132,3,137,3],[132,5,137,5],[132,6,137,6],[132,7,137,7],[132,8,137,8],[132,9,137,9],[132,20,137,20],[132,13,137,13],[132,14,137,14],[132,16,137,16],[132,17,137,17],[132,18,137,18],[132,19,137,19],[150,9,155,9],[144,8,149,8],[144,9,149,9],[138,16,143,16],[138,17,143,17],[138,18,143,18],[138,19,143,19],[138,20,143,20],[144,2,149,2],[144,3,149,3],[144,5,149,5],[144,6,149,6],[144,7,149,7],[144,18,149,18],[144,19,149,19],[144,20,149,20],[144,13,149,13],[144,14,149,14],[144,16,149,16],[144,17,149,17],[138,2,143,2],[138,3,143,3],[138,5,143,5],[138,6,143,6],[212,4,212,9],[160,2,160,10],[199,4,199,9],[186,4,186,9],[173,4,173,9],[150,20,155,20],[156,4,156,9],[156,15,156,20],[157,2,157,10],[157,13,157,21],[158,2,158,10],[158,13,158,21],[150,13,155,13],[150,14,155,14],[150,16,155,16],[150,17,155,17],[150,18,155,18],[150,19,155,19],[150,2,155,2],[150,3,155,3],[150,5,155,5],[150,6,155,6],[150,7,155,7],[150,8,155,8]]}
[]
[null,null,"入力項目"]
[]
[null,null,"海上輸送費用　シナリオ１（拠点港：新潟港）",null,null,null,null,null,null,null,null,null,null,"海上輸送費用　シナリオ１（拠点港：新潟港）"]
[null,null,"水素（ピーク月　※４か月）",null,null,null,null,null,null,null,null,null,null,"水素（その他月　※８か月）"]
[]
[null,null,"実証期","単位","拠点港","2次輸送先港湾",null,null,null,null,"備考",null,null,{"$f":"C7","v":"実証期"},"単位","拠点港","2次輸送先港湾",null,null,null,null,"備考"]
[null,null,null,null,"新潟港","直江津","伏木富山港","金沢港","七尾港","敦賀港",null,null,null,null,null,"新潟港","直江津港","伏木富山港","金沢港","七尾港","敦賀港"]
[null,null," 密度","（t/m3）",{"$f":"④海上輸送網入力!$E$8","v":7.0811518324607331E-2},{"$f":"④海上輸送網入力!$E$8","v":7.0811518324607331E-2},{"$f":"④海上輸送網入力!$E$8","v":7.0811518324607331E-2},{"$f":"④海上輸送網入力!$E$8","v":7.0811518324607331E-2},{"$f":"④海上輸送網入力!$E$8","v":7.0811518324607331E-2},{"$f":"④海上輸送網入力!$E$8","v":7.0811518324607331E-2}," ①",null,null," 密度","（t/m3）",{"$f":"④海上輸送網入力!$E$8","v":7.0811518324607331E-2},{"$f":"④海上輸送網入力!$E$8","v":7.0811518324607331E-2},{"$f":"④海上輸送網入力!$E$8","v":7.0811518324607331E-2},{"$f":"④海上輸送網入力!$E$8","v":7.0811518324607331E-2},{"$f":"④海上輸送網入力!$E$8","v":7.0811518324607331E-2},{"$f":"④海上輸送網入力!$E$8","v":7.0811518324607331E-2}," ①"]
[null,null," 運搬船積載量\n※内貿の船型の上限は、就航中の「あけぼの丸」とする","（m3/隻）",{"$f":"KEISAN(\"水素\",E17,\"タンク容量\",E8,\"外貿\")","v":64675},{"$f":"KEISAN(\"水素\",F17,\"タンク容量\",F8,\"内貿\")","v":3556},{"$f":"KEISAN(\"水素\",G17,\"タンク容量\",G8,\"内貿\")","v":3556},{"$f":"KEISAN(\"水素\",H17,\"タンク容量\",H8,\"内貿\")","v":3556},{"$f":"KEISAN(\"水素\",I17,\"タンク容量\",I8,\"内貿\")","v":3556},{"$f":"KEISAN(\"水素\",J17,\"タンク容量\",J8,\"内貿\")","v":3556}," ② 港湾施設能力及び対象船舶一覧より、需要量に合わせた船型を設定",null,null," 運搬船積載量\n※内貿の船型の上限は、就航中の「あけぼの丸」とする","（m3/隻）",{"$f":"KEISAN(\"水素\",P17,\"タンク容量\",P8,\"外貿\")","v":64675},{"$f":"KEISAN(\"水素\",Q17,\"タンク容量\",Q8,\"内貿\")","v":3556},{"$f":"KEISAN(\"水素\",R17,\"タンク容量\",R8,\"内貿\")","v":3556},{"$f":"KEISAN(\"水素\",S17,\"タンク容量\",S8,\"内貿\")","v":3556},{"$f":"KEISAN(\"水素\",T17,\"タンク容量\",T8,\"内貿\")","v":3556},{"$f":"KEISAN(\"水素\",U17,\"タンク容量\",U8,\"内貿\")","v":3556}," ② 港湾施設能力及び対象船舶一覧より、需要量に合わせた船型を設定"]
[null,null,null,"（t/隻）",{"$f":"E10*E9","v":4579.7349476439795},251.80575916230367,251.80575916230367,251.80575916230367,251.80575916230367,251.80575916230367," ③=②×①",null,null,null,"（t/隻）",{"$f":"P10*P9","v":4579.7349476439795},251.80575916230367,251.80575916230367,251.80575916230367,251.80575916230367,251.80575916230367," ③=②×①"]
[null,null,null,"(GT)",{"$f":"KEISAN(\"水素\",E17,\"総トン数\",E8,\"外貿\")","v":50000},{"$f":"KEISAN(\"水素\",F17,\"総トン数\",F8,\"内貿\")","v":4505},{"$f":"KEISAN(\"水素\",G17,\"総トン数\",G8,\"内貿\")","v":4505},{"$f":"KEISAN(\"水素\",H17,\"総トン数\",H8,\"内貿\")","v":4505},{"$f":"KEISAN(\"水素\",I17,\"総トン数\",I8,\"内貿\")","v":4505},{"$f":"KEISAN(\"水素\",J17,\"総トン数\",J8,\"内貿\")","v":4505},"港湾施設能力及び対象船舶一覧より、需要量に合わせた船型を設定",null,null,null,"(GT)",{"$f":"KEISAN(\"水素\",P17,\"総トン数\",P8,\"外貿\")","v":50000},{"$f":"KEISAN(\"水素\",Q17,\"総トン数\",Q8,\"内貿\")","v":4505},{"$f":"KEISAN(\"水素\",R17,\"総トン数\",R8,\"内貿\")","v":4505},{"$f":"KEISAN(\"水素\",S17,\"総トン数\",S8,\"内貿\")","v":4505},{"$f":"KEISAN(\"水素\",T17,\"総トン数\",T8,\"内貿\")","v":4505},{"$f":"KEISAN(\"水素\",U17,\"総トン数\",U8,\"内貿\")","v":4505},"港湾施設能力及び対象船舶一覧より、需要量に合わせた船型を設定"]
[null,null,null,"(DWT)",{"$f":"E12/1.3702","v":36491.023208290761},{"$f":"F12/1.3702","v":3287.8411910669975},3287.8411910669975,3287.8411910669975,3287.8411910669975,3287.8411910669975," LNG船のDWTとGTの関係：DWT=GT/1.3702 より （※１）",null,null,null,"(DWT)",{"$f":"P12/1.3702","v":36491.023208290761},{"$f":"Q12/1.3702","v":3287.8411910669975},3287.8411910669975,3287.8411910669975,3287.8411910669975,3287.8411910669975," LNG船のDWTとGTの関係：DWT=GT/1.3702 より （※１）"]
[null,null," 船速（外航）","（ノット）",14,14,14,14,14,14," ④ 国土交通省検討資料より",null,null," 船速（外航）","（ノット）",14,14,14,14,14,14," ④ 国土交通省検討資料より"]
[null,null," 船速（内航）","（ノット）",12,12,12,12,12,12," ④ 国土交通省検討資料より",null,null," 船速（内航）","（ノット）",12,12,12,12,12,12," ④ 国土交通省検討資料より"]
[null,null," 海上輸送費用原単位","（千円/日･隻）",{"$f":"45.432*E13^(0.4019)","v":3096.7377308647324},{"$f":"45.432*F13^(0.4019)","v":1177.0863381909896},1177.0863381909896,1177.0863381909896,1177.0863381909896,1177.0863381909896," ⑤ 海上輸送費用原単位算定式より （※2）",null,null," 海上輸送費用原単位","（千円/日･隻）",{"$f":"45.432*P13^(0.4019)","v":3096.7377308647324},{"$f":"45.432*Q13^(0.4019)","v":1177.0863381909896},1177.0863381909896,1177.0863381909896,1177.0863381909896,1177.0863381909896," ⑤ 海上輸送費用原単位算定式より （※2）"]
[null,null," 月間需要量","（t/ピーク月）",{"$f":"①需要!$I$224/12*④海上輸送網入力!$C$59","v":3374.0658753353518},{"$f":"①需要!$I$63/12*④海上輸送網入力!$C$59","v":1180.5587579979003},{"$f":"①需要!$I$95/12*④海上輸送網入力!$C$59","v":280.60673873966942},{"$f":"①需要!$I$127/12*④海上輸送網入力!$C$59","v":7.4290000000000009E-2},{"$f":"①需要!$I$159/12*④海上輸送網入力!$C$59","v":15.484550681645471},{"$f":"①需要!$I$191/12*④海上輸送網入力!$C$59","v":1.6573966942148759}," ⑥",null,null," 月間需要量","（t/その他月）",{"$f":"①需要!$I$224/12*④海上輸送網入力!$C$60","v":2752.5274246156823},{"$f":"①需要!$I$63/12*④海上輸送網入力!$C$60","v":963.08740784039242},{"$f":"①需要!$I$95/12*④海上輸送網入力!$C$60","v":228.91602370867773},{"$f":"①需要!$I$127/12*④海上輸送網入力!$C$60","v":6.0605000000000013E-2},{"$f":"①需要!$I$159/12*④海上輸送網入力!$C$60","v":12.632133450816044},{"$f":"①需要!$I$191/12*④海上輸送網入力!$C$60","v":1.3520867768595042}," ⑥"]
[null,null," 月間寄港回数","（回/月）",{"$f":"ROUNDUP(E17/E11,0)","v":1},{"$f":"ROUNDUP(F17/F11,0)","v":5},{"$f":"ROUNDUP(G17/G11,0)","v":2},1,1,1," ⑦＝⑥／③",null,null," 月間寄港回数","（回/月）",{"$f":"ROUNDUP(P17/P11,0)","v":1},{"$f":"ROUNDUP(Q17/Q11,0)","v":4},{"$f":"ROUNDUP(R17/R11,0)","v":1},1,1,1," ⑦＝⑥／③"]
[null,null," 海上輸送距離","（海里）",{"$f":"④海上輸送網入力!$C$17","v":3441},{"$f":"④海上輸送網入力!D$42","v":72},{"$f":"④海上輸送網入力!E$42","v":127},{"$f":"④海上輸送網入力!F$42","v":204},{"$f":"④海上輸送網入力!G$42","v":125},{"$f":"④海上輸送網入力!H$42","v":244}," ⑧　原産国オーストラリア　※二次輸送先は拠点港との距離",null,null," 海上輸送距離","（海里）",{"$f":"E19","v":3441},{"$f":"F19","v":72},127,204,125,244," ⑧　原産国オーストラリア　※二次輸送先は拠点港との距離"]
[null,null,null,null,{"$f":"④海上輸送網入力!$C$21","v":4814},null,null,null,null,null," ⑧　原産国アメリカ　※二次輸送先は拠点港との距離",null,null,null,null,{"$f":"E20","v":4814},null,null,null,null,null," ⑧　原産国アメリカ　※二次輸送先は拠点港との距離"]
[null,null,null,null,{"$f":"④海上輸送網入力!$C$25","v":4092},null,null,null,null,null," ⑧　原産国カナダ　※二次輸送先は拠点港との距離",null,null,null,null,4092,null,null,null,null,null," ⑧　原産国カナダ　※二次輸送先は拠点港との距離"]
[null,null,null,null,{"$f":"④海上輸送網入力!$C$29","v":9420},null,null,null,null,null," ⑧　原産国チリ　※二次輸送先は拠点港との距離",null,null,null,null,9420,null,null,null,null,null," ⑧　原産国チリ　※二次輸送先は拠点港との距離"]
[null,null,null,null,{"$f":"④海上輸送網入力!$C$33","v":6138},null,null,null,null,null," ⑧　原産国オマーン　※二次輸送先は拠点港との距離",null,null,null,null,6138,null,null,null,null,null," ⑧　原産国オマーン　※二次輸送先は拠点港との距離"]
[null,null,null,null,{"$f":"④海上輸送網入力!$C$37","v":9166},null,null,null,null,null," ⑧　原産国ナミビア　※二次輸送先は拠点港との距離",null,null,null,null,9166,null,null,null,null,null," ⑧　原産国ナミビア　※二次輸送先は拠点港との距離"]
[null,null,"シナリオ設定","（％）",0.7,1,1,1,1,1," ⑨　原産国オーストラリア　※二次輸送先は拠点港との距離",null,null,"シナリオ設定","（％）",{"$f":"E25","v":0.7},{"$f":"F25","v":1},1,1,1,1," ⑨　原産国オーストラリア　※二次輸送先は拠点港との距離"]
[null,null,null,null,0,null,null,null,null,null," ⑨　原産国アメリカ　※二次輸送先はシナリオ対象外",null,null,null,null,{"$f":"E26","v":0},null,null,null,null,null," ⑨　原産国アメリカ　※二次輸送先はシナリオ対象外"]
[null,null,null,null,0,null,null,null,null,null," ⑨　原産国カナダ　※二次輸送先はシナリオ対象外",null,null,null,null,0,null,null,null,null,null," ⑨　原産国カナダ　※二次輸送先はシナリオ対象外"]
[null,null,null,null,0.3,null,null,null,null,null," ⑨　原産国チリ　※二次輸送先はシナリオ対象外",null,null,null,null,0.3,null,null,null,null,null," ⑨　原産国チリ　※二次輸送先はシナリオ対象外"]
[null,null,null,null,0,null,null,null,null,null," ⑨　原産国オマーン　※二次輸送先はシナリオ対象外",null,null,null,null,0,null,null,null,null,null," ⑨　原産国オマーン　※二次輸送先はシナリオ対象外"]
[null,null,null,null,0,null,null,null,null,null," ⑨　原産国ナミビア　※二次輸送先はシナリオ対象外",null,null,null,null,0,null,null,null,null,null," ⑨　原産国ナミビア　※二次輸送先はシナリオ対象外"]
[null,null," 海上輸送日数","（日）",{"$f":"E19/$E$14/24","v":10.241071428571429},{"$f":"F19/F15/24","v":0.25},{"$f":"G19/G15/24","v":0.44097222222222227},0.70833333333333337,0.43402777777777773,0.84722222222222221," ⑩＝⑧／④　原産国オーストラリア　※二次輸送先は拠点港までの日数",null,null," 海上輸送日数","（日）",{"$f":"P19/$P$14/24","v":10.241071428571429},{"$f":"Q19/Q15/24","v":0.25},{"$f":"R19/R15/24","v":0.44097222222222227},0.70833333333333337,0.43402777777777773,0.84722222222222221," ⑩＝⑧／④　原産国オーストラリア　※二次輸送先は拠点港までの日数"]
[null,null,null,null,{"$f":"E20/$E$14/24","v":14.327380952380951},null,null,null,null,null," ⑩＝⑧／④　原産国アメリカ　※二次輸送先は拠点港までの日数",null,null,null,null,{"$f":"P20/$P$14/24","v":14.327380952380951},null,null,null,null,null," ⑩＝⑧／④　原産国アメリカ　※二次輸送先は拠点港までの日数"]
[null,null,null,null,12.178571428571429,null,null,null,null,null," ⑩＝⑧／④　原産国カナダ　※二次輸送先は拠点港までの日数",null,null,null,null,12.178571428571429,null,null,null,null,null," ⑩＝⑧／④　原産国カナダ　※二次輸送先は拠点港までの日数"]
[null,null,null,null,28.035714285714288,null,null,null,null,null," ⑩＝⑧／④　原産国チリ　※二次輸送先は拠点港までの日数",null,null,null,null,28.035714285714288,null,null,null,null,null," ⑩＝⑧／④　原産国チリ　※二次輸送先は拠点港までの日数"]
[null,null,null,null,18.267857142857142,null,null,null,null,null," ⑩＝⑧／④　原産国オマーン　※二次輸送先は拠点港までの日数",null,null,null,null,18.267857142857142,null,null,null,null,null," ⑩＝⑧／④　原産国オマーン　※二次輸送先は拠点港までの日数"]
[null,null,null,null,27.279761904761902,null,null,null,null,null," ⑩＝⑧／④　原産国ナミビア　※二次輸送先は拠点港までの日数",null,null,null,null,27.279761904761902,null,null,null,null,null," ⑩＝⑧／④　原産国ナミビア　※二次輸送先は拠点港までの日数"]
[null,null," 海上輸送費用","（千円/月）",{"$f":"$E$16*E$18*E25*E31","v":22199.738608136551},{"$f":"F$16*F$18*F25*F31","v":1471.357922738737},{"$f":"G$16*G$18*G25*G31","v":1038.1247565989979},{"$f":"H$16*H$18*H25*H31","v":833.76948955195098},{"$f":"I$16*I$18*I25*I31","v":510.888167617617},{"$f":"J$16*J$18*J25*J31","v":997.25370318958846}," ⑪＝⑤×⑦×⑨×⑩　原産国オーストラリア　　※二次輸送先は拠点港間の費用",null,null," 海上輸送費用","（千円/月）",{"$f":"$P$16*P$18*P25*P31","v":22199.738608136551},{"$f":"Q$16*Q$18*Q25*Q31","v":1177.0863381909896},{"$f":"R$16*R$18*R25*R31","v":519.06237829949896},{"$f":"S$16*S$18*S25*S31","v":833.76948955195098},{"$f":"T$16*T$18*T25*T31","v":510.888167617617},{"$f":"U$16*U$18*U25*U31","v":997.25370318958846}," ⑪＝⑤×⑦×⑨×⑩　原産国オーストラリア　　※二次輸送先は拠点港間の費用"]
[null,null,null,null,{"$f":"$E$16*E$18*E26*E32","v":0},null,null,null,null,null," ⑪＝⑤×⑦×⑨×⑩　原産国アメリカ　　　※二次輸送先は拠点港間の費用",null,null,null,null,{"$f":"$P$16*P$18*P26*P32","v":0},null,null,null,null,null," ⑪＝⑤×⑦×⑨×⑩　原産国アメリカ　　　※二次輸送先は拠点港間の費用"]
[null,null,null,null,0,null,null,null,null,null," ⑪＝⑤×⑦×⑨×⑩　原産国カナダ　　　※二次輸送先は拠点港間の費用",null,null,null,null,0,null,null,null,null,null," ⑪＝⑤×⑦×⑨×⑩　原産国カナダ　　　※二次輸送先は拠点港間の費用"]
[null,null,null,null,{"$f":"$E$16*E$18*E28*E34","v":26045.776272094448},null,null,null,null,null," ⑪＝⑤×⑦×⑨×⑩　原産国チリ　　※二次輸送先は拠点港間の費用",null,null,null,null,26045.776272094448,null,null,null,null,null," ⑪＝⑤×⑦×⑨×⑩　原産国チリ　　※二次輸送先は拠点港間の費用"]
[null,null,null,null,0,null,null,null,null,null," ⑪＝⑤×⑦×⑨×⑩　原産国オマーン　　※二次輸送先は拠点港間の費用",null,null,null,null,0,null,null,null,null,null," ⑪＝⑤×⑦×⑨×⑩　原産国オマーン　　※二次輸送先は拠点港間の費用"]
[null,null,null,null,0,null,null,null,null,null," ⑪＝⑤×⑦×⑨×⑩　原産国ナミビア　　※二次輸送先は新潟港間の費用",null,null,null,null,0,null,null,null,null,null," ⑪＝⑤×⑦×⑨×⑩　原産国ナミビア　　※二次輸送先は新潟港間の費用"]
[null,null," 海上輸送費用　合計","（億円/月）",{"$f":"SUM(E37:J42)*1000/100000000","v":0.53096908919927899},null,null,null,null,null,null,null,null," 海上輸送費用　合計","（億円/月）",{"$f":"SUM(P37:U42)*1000/100000000","v":0.52283574957080647}]
[]
[null,null,"2030年","単位","拠点港","2次輸送先港湾",null,null,null,null,"備考",null,null,{"$f":"C45","v":"2030年"},"単位","拠点港","2次輸送先港湾",null,null,null,null,"備考"]
[null,null,null,null,"新潟港","直江津港","伏木富山港","金沢港","七尾港","敦賀港",null,null,null,null,null,"新潟港","直江津港","伏木富山港","金沢港","七尾港","敦賀港"]
[null,null," 密度","（t/m3）",{"$f":"④海上輸送網入力!$E$8","v":7.0811518324607331E-2},{"$f":"④海上輸送網入力!$E$8","v":7.0811518324607331E-2},{"$f":"④海上輸送網入力!$E$8","v":7.0811518324607331E-2},{"$f":"④海上輸送網入力!$E$8","v":7.0811518324607331E-2},{"$f":"④海上輸送網入力!$E$8","v":7.0811518324607331E-2},{"$f":"④海上輸送網入力!$E$8","v":7.0811518324607331E-2}," ①",null,null," 密度","（t/m3）",{"$f":"④海上輸送網入力!$E$8","v":7.0811518324607331E-2},{"$f":"④海上輸送網入力!$E$8","v":7.0811518324607331E-2},{"$f":"④海上輸送網入力!$E$8","v":7.0811518324607331E-2},{"$f":"④海上輸送網入力!$E$8","v":7.0811518324607331E-2},{"$f":"④海上輸送網入力!$E$8","v":7.0811518324607331E-2},{"$f":"④海上輸送網入力!$E$8","v":7.0811518324607331E-2}," ①"]
[null,null," 運搬船積載量\n※内貿の船型の上限は、就航中の「あけぼの丸」とする","（m3/隻）",{"$f":"KEISAN(\"水素\",E55,\"タンク容量\",E46,\"外貿\")","v":129350},{"$f":"KEISAN(\"水素\",F55,\"タンク容量\",F46,\"内貿\")","v":3556},{"$f":"KEISAN(\"水素\",G55,\"タンク容量\",G46,\"内貿\")","v":3556},{"$f":"KEISAN(\"水素\",H55,\"タンク容量\",H46,\"内貿\")","v":3556},{"$f":"KEISAN(\"水素\",I55,\"タンク容量\",I46,\"内貿\")","v":3556},{"$f":"KEISAN(\"水素\",J55,\"タンク容量\",J46,\"内貿\")","v":3556}," ② 港湾施設能力及び対象船舶一覧より、需要量に合わせた船型を設定",null,null," 運搬船積載量\n※内貿の船型の上限は、就航中の「あけぼの丸」とする","（m3/隻）",{"$f":"KEISAN(\"水素\",P55,\"タンク容量\",P46,\"外貿\")","v":103480},{"$f":"KEISAN(\"水素\",Q55,\"タンク容量\",Q46,\"内貿\")","v":3556},{"$f":"KEISAN(\"水素\",R55,\"タンク容量\",R46,\"内貿\")","v":3556},{"$f":"KEISAN(\"水素\",S55,\"タンク容量\",S46,\"内貿\")","v":3556},{"$f":"KEISAN(\"水素\",T55,\"タンク容量\",T46,\"内貿\")","v":3556},{"$f":"KEISAN(\"水素\",U55,\"タンク容量\",U46,\"内貿\")","v":3556}," ② 港湾施設能力及び対象船舶一覧より、需要量に合わせた船型を設定"]
[null,null,null,"（t/隻）",{"$f":"E48*E47","v":9159.4698952879589},251.80575916230367,251.80575916230367,251.80575916230367,251.80575916230367,251.80575916230367," ③=②×①",null,null,null,"（t/隻）",{"$f":"P48*P47","v":7327.5759162303666},{"$f":"Q48*Q47","v":251.80575916230367},251.80575916230367,251.80575916230367,251.80575916230367,251.80575916230367," ③=②×①"]
[null,null,null,"(GT)",{"$f":"KEISAN(\"水素\",E55,\"総トン数\",E46,\"外貿\")","v":100000},{"$f":"KEISAN(\"水素\",F55,\"総トン数\",F46,\"内貿\")","v":4505},{"$f":"KEISAN(\"水素\",G55,\"総トン数\",G46,\"内貿\")","v":4505},{"$f":"KEISAN(\"水素\",H55,\"総トン数\",H46,\"内貿\")","v":4505},{"$f":"KEISAN(\"水素\",I55,\"総トン数\",I46,\"内貿\")","v":4505},{"$f":"KEISAN(\"水素\",J55,\"総トン数\",J46,\"内貿\")","v":4505},"港湾施設能力及び対象船舶一覧より、需要量に合わせた船型を設定",null,null,null,"(GT)",{"$f":"KEISAN(\"水素\",P55,\"総トン数\",P46,\"外貿\")","v":80000},{"$f":"KEISAN(\"水素\",Q55,\"総トン数\",Q46,\"内貿\")","v":4505},{"$f":"KEISAN(\"水素\",R55,\"総トン数\",R46,\"内貿\")","v":4505},{"$f":"KEISAN(\"水素\",S55,\"総トン数\",S46,\"内貿\")","v":4505},{"$f":"KEISAN(\"水素\",T55,\"総トン数\",T46,\"内貿\")","v":4505},{"$f":"KEISAN(\"水素\",U55,\"総トン数\",U46,\"内貿\")","v":4505},"港湾施設能力及び対象船舶一覧より、需要量に合わせた船型を設定"]
[null,null,null,"(DWT)",{"$f":"E50/1.3702","v":72982.046416581521},{"$f":"F50/1.3702","v":3287.8411910669975},3287.8411910669975,3287.8411910669975,3287.8411910669975,3287.8411910669975," LNG船のDWTとGTの関係：DWT=GT/1.3702 より （※１）",null,null,null,"(DWT)",{"$f":"P50/1.3702","v":58385.637133265212},{"$f":"Q50/1.3702","v":3287.8411910669975},3287.8411910669975,3287.8411910669975,3287.8411910669975,3287.8411910669975," LNG船のDWTとGTの関係：DWT=GT/1.3702 より （※１）"]
[null,null," 船速（外航）","（ノット）",14,14,14,14,14,14," ④ 国土交通省検討資料より",null,null," 船速（外航）","（ノット）",14,14,14,14,14,14," ④ 国土交通省検討資料より"]
[null,null," 船速（内航）","（ノット）",12,12,12,12,12,12," ④ 国土交通省検討資料より",null,null," 船速（内航）","（ノット）",12,12,12,12,12,12," ④ 国土交通省検討資料より"]
[null,null," 海上輸送費用原単位","（千円/日･隻）",{"$f":"45.432*E51^(0.4019)","v":4091.5548812403676},{"$f":"45.432*F51^(0.4019)","v":1177.0863381909896},1177.0863381909896,1177.0863381909896,1177.0863381909896,1177.0863381909896," ⑤ 海上輸送費用原単位算定式より （※2）",null,null," 海上輸送費用原単位","（千円/日･隻）",{"$f":"45.432*P51^(0.4019)","v":3740.5911898956647},{"$f":"45.432*Q51^(0.4019)","v":1177.0863381909896},1177.0863381909896,1177.0863381909896,1177.0863381909896,1177.0863381909896," ⑤ 海上輸送費用原単位算定式より （※2）"]
[null,null," 月間需要量","（t/ピーク月）",{"$f":"①需要!$J$224/12*④海上輸送網入力!$C$59","v":7758.3851354520357},{"$f":"①需要!$J$63/12*④海上輸送網入力!$C$59","v":2520.0963589868693},{"$f":"①需要!$J$95/12*④海上輸送網入力!$C$59","v":730.56513140802952},{"$f":"①需要!$J$127/12*④海上輸送網入力!$C$59","v":43.339480052125623},{"$f":"①需要!$J$159/12*④海上輸送網入力!$C$59","v":74.800599762524016},{"$f":"①需要!$J$191/12*④海上輸送網入力!$C$59","v":223.49994689112449}," ⑥",null,null," 月間需要量","（t/その他月）",{"$f":"①需要!$J$224/12*④海上輸送網入力!$C$60","v":6329.2089262898198},{"$f":"①需要!$J$63/12*④海上輸送網入力!$C$60","v":2055.8680823313935},{"$f":"①需要!$J$95/12*④海上輸送網入力!$C$60","v":595.98734404339257},{"$f":"①需要!$J$127/12*④海上輸送網入力!$C$60","v":35.35589162147091},{"$f":"①需要!$J$159/12*④海上輸送網入力!$C$60","v":61.021541911532765},{"$f":"①需要!$J$191/12*④海上輸送網入力!$C$60","v":182.32890404275949}," ⑥"]
[null,null," 月間寄港回数","（回/月）",{"$f":"ROUNDUP(E55/E49,0)","v":1},{"$f":"ROUNDUP(F55/F49,0)","v":11},3,1,1,1," ⑦＝⑥／③",null,null," 月間寄港回数","（回/月）",{"$f":"ROUNDUP(P55/P$49,0)","v":1},{"$f":"ROUNDUP(Q55/Q$49,0)","v":9},3,1,1,1," ⑦＝⑥／③"]
[null,null," 海上輸送距離","（海里）",{"$f":"④海上輸送網入力!$C$17","v":3441},{"$f":"④海上輸送網入力!D$42","v":72},{"$f":"④海上輸送網入力!E$42","v":127},{"$f":"④海上輸送網入力!F$42","v":204},{"$f":"④海上輸送網入力!G$42","v":125},{"$f":"④海上輸送網入力!H$42","v":244}," ⑧　原産国オーストラリア　※二次輸送先は拠点港との距離",null,null," 海上輸送距離","（海里）",{"$f":"E57","v":3441},{"$f":"F57","v":72},127,204,125,244," ⑧　原産国オーストラリア　※二次輸送先は拠点港との距離"]
[null,null,null,null,{"$f":"④海上輸送網入力!$C$21","v":4814},null,null,null,null,null," ⑧　原産国アメリカ　※二次輸送先は拠点港との距離",null,null,null,null,{"$f":"E58","v":4814},null,null,null,null,null," ⑧　原産国アメリカ　※二次輸送先は拠点港との距離"]
[null,null,null,null,{"$f":"④海上輸送網入力!$C$25","v":4092},null,null,null,null,null," ⑧　原産国カナダ　※二次輸送先は拠点港との距離",null,null,null,null,4092,null,null,null,null,null," ⑧　原産国カナダ　※二次輸送先は拠点港との距離"]
[null,null,null,null,{"$f":"④海上輸送網入力!$C$29","v":9420},null,null,null,null,null," ⑧　原産国チリ　※二次輸送先は拠点港との距離",null,null,null,null,9420,null,null,null,null,null," ⑧　原産国チリ　※二次輸送先は拠点港との距離"]
[null,null,null,null,{"$f":"④海上輸送網入力!$C$33","v":6138},null,null,null,null,null," ⑧　原産国オマーン　※二次輸送先は拠点港との距離",null,null,null,null,6138,null,null,null,null,null," ⑧　原産国オマーン　※二次輸送先は拠点港との距離"]
[null,null,null,null,{"$f":"④海上輸送網入力!$C$37","v":9166},null,null,null,null,null," ⑧　原産国ナミビア　※二次輸送先は拠点港との距離",null,null,null,null,9166,null,null,null,null,null," ⑧　原産国ナミビア　※二次輸送先は拠点港との距離"]
[null,null,"シナリオ設定","（％）",0.7,1,1,1,1,1," ⑨　原産国オーストラリア　※二次輸送先は拠点港との距離",null,null,"シナリオ設定","（％）",{"$f":"E63","v":0.7},{"$f":"F63","v":1},1,1,1,1," ⑨　原産国オーストラリア　※二次輸送先は拠点港との距離"]
[null,null,null,null,0,null,null,null,null,null," ⑨　原産国アメリカ　※二次輸送先はシナリオ対象外",null,null,null,null,{"$f":"E64","v":0},null,null,null,null,null," ⑨　原産国アメリカ　※二次輸送先はシナリオ対象外"]
[null,null,null,null,0.15,null,null,null,null,null," ⑨　原産国カナダ　※二次輸送先はシナリオ対象外",null,null,null,null,0.15,null,null,null,null,null," ⑨　原産国カナダ　※二次輸送先はシナリオ対象外"]
[null,null,null,null,0.15,null,null,null,null,null," ⑨　原産国チリ　※二次輸送先はシナリオ対象外",null,null,null,null,0.15,null,null,null,null,null," ⑨　原産国チリ　※二次輸送先はシナリオ対象外"]
[null,null,null,null,0,null,null,null,null,null," ⑨　原産国オマーン　※二次輸送先はシナリオ対象外",null,null,null,null,0,null,null,null,null,null," ⑨　原産国オマーン　※二次輸送先はシナリオ対象外"]
[null,null,null,null,0,null,null,null,null,null," ⑨　原産国ナミビア　※二次輸送先はシナリオ対象外",null,null,null,null,0,null,null,null,null,null," ⑨　原産国ナミビア　※二次輸送先はシナリオ対象外"]
[null,null," 海上輸送日数","（日）",{"$f":"E57/$E$52/24","v":10.241071428571429},{"$f":"F57/F$53/24","v":0.25},{"$f":"G57/G$53/24","v":0.44097222222222227},0.70833333333333337,0.43402777777777773,0.84722222222222221," ⑩＝⑧／④　原産国オーストラリア　※二次輸送先は拠点港までの日数",null,null," 海上輸送日数","（日）",{"$f":"P57/$P$52/24","v":10.241071428571429},{"$f":"Q57/Q$53/24","v":0.25},{"$f":"R57/R$53/24","v":0.44097222222222227},0.70833333333333337,0.43402777777777773,0.84722222222222221," ⑩＝⑧／④　原産国オーストラリア　※二次輸送先は拠点港までの日数"]
[null,null,null,null,{"$f":"E58/$E$52/24","v":14.327380952380951},null,null,null,null,null," ⑩＝⑧／④　原産国アメリカ　※二次輸送先は拠点港までの日数",null,null,null,null,{"$f":"P58/$P$52/24","v":14.327380952380951},null,null,null,null,null," ⑩＝⑧／④　原産国アメリカ　※二次輸送先は拠点港までの日数"]
[null,null,null,null,{"$f":"E59/$E$52/24","v":12.178571428571429},null,null,null,null,null," ⑩＝⑧／④　原産国カナダ　※二次輸送先は拠点港までの日数",null,null,null,null,12.178571428571429,null,null,null,null,null," ⑩＝⑧／④　原産国カナダ　※二次輸送先は拠点港までの日数"]
[null,null,null,null,28.035714285714288,null,null,null,null,null," ⑩＝⑧／④　原産国チリ　※二次輸送先は拠点港までの日数",null,null,null,null,28.035714285714288,null,null,null,null,null," ⑩＝⑧／④　原産国チリ　※二次輸送先は拠点港までの日数"]
[null,null,null,null,18.267857142857142,null,null,null,null,null," ⑩＝⑧／④　原産国オマーン　※二次輸送先は拠点港までの日数",null,null,null,null,18.267857142857142,null,null,null,null,null," ⑩＝⑧／④　原産国オマーン　※二次輸送先は拠点港までの日数"]
[null,null,null,null,27.279761904761902,null,null,null,null,null," ⑩＝⑧／④　原産国ナミビア　※二次輸送先は拠点港までの日数",null,null,null,null,27.279761904761902,null,null,null,null,null," ⑩＝⑧／④　原産国ナミビア　※二次輸送先は拠点港までの日数"]
[null,null," 海上輸送費用","（千円/月）",{"$f":"$E$54*E$56*E63*E69","v":29331.334054891886},{"$f":"F$54*F$56*F63*F69","v":3236.9874300252213},{"$f":"G$54*G$56*G63*G69","v":1557.1871348984969},833.76948955195098,510.888167617617,997.25370318958846," ⑪＝⑤×⑦×⑨×⑩　原産国オーストラリア　　※二次輸送先は拠点港間の費用",null,null," 海上輸送費用","（千円/月）",{"$f":"$P$54*P$56*P63*P69","v":26815.363092564545},{"$f":"Q$54*Q$56*Q63*Q69","v":2648.4442609297266},{"$f":"R$54*R$56*R63*R69","v":1557.1871348984969},833.76948955195098,510.888167617617,997.25370318958846," ⑪＝⑤×⑦×⑨×⑩　原産国オーストラリア　　※二次輸送先は拠点港間の費用"]
[null,null,null,null,{"$f":"$E$54*E$56*E64*E70","v":0},null,null,null,null,null," ⑪＝⑤×⑦×⑨×⑩　原産国アメリカ　　　※二次輸送先は拠点港間の費用",null,null,null,null,{"$f":"$P$54*P$56*P64*P70","v":0},null,null,null,null,null," ⑪＝⑤×⑦×⑨×⑩　原産国アメリカ　　　※二次輸送先は拠点港間の費用"]
[null,null,null,null,7474.3940062658858,null,null,null,null,null," ⑪＝⑤×⑦×⑨×⑩　原産国カナダ　　　※二次輸送先は拠点港間の費用",null,null,null,null,6833.2585486844009,null,null,null,null,null," ⑪＝⑤×⑦×⑨×⑩　原産国カナダ　　　※二次輸送先は拠点港間の費用"]
[null,null,null,null,17206.44954521619,null,null,null,null,null," ⑪＝⑤×⑦×⑨×⑩　原産国チリ　　※二次輸送先は拠点港間の費用",null,null,null,null,15730.521878936233,null,null,null,null,null," ⑪＝⑤×⑦×⑨×⑩　原産国チリ　　※二次輸送先は拠点港間の費用"]
[null,null,null,null,0,null,null,null,null,null," ⑪＝⑤×⑦×⑨×⑩　原産国オマーン　　※二次輸送先は拠点港間の費用",null,null,null,null,0,null,null,null,null,null," ⑪＝⑤×⑦×⑨×⑩　原産国オマーン　　※二次輸送先は拠点港間の費用"]
[null,null,null,null,0,null,null,null,null,null," ⑪＝⑤×⑦×⑨×⑩　原産国ナミビア　　※二次輸送先は新潟港間の費用",null,null,null,null,0,null,null,null,null,null," ⑪＝⑤×⑦×⑨×⑩　原産国ナミビア　　※二次輸送先は新潟港間の費用"]
[null,null," 海上輸送費用　合計","（億円/月）",{"$f":"SUM(E75:J80)*1000/100000000","v":0.61148263531656843},null,null,null,null,null,null,null,null," 海上輸送費用　合計","（億円/月）",{"$f":"SUM(P75:U80)*1000/100000000","v":0.55926686276372561}]
[]
[null,null,"移行期","単位","拠点港","2次輸送先港湾",null,null,null,null,"備考",null,null,{"$f":"C83","v":"移行期"},"単位","拠点港","2次輸送先港湾",null,null,null,null,"備考"]
[null,null,null,null,"新潟港","直江津港","伏木富山港","金沢港","七尾港","敦賀港",null,null,null,null,null,"新潟港","直江津港","伏木富山港","金沢港","七尾港","敦賀港"]
[null,null," 密度","（t/m3）",{"$f":"④海上輸送網入力!$E$8","v":7.0811518324607331E-2},{"$f":"④海上輸送網入力!$E$8","v":7.0811518324607331E-2},{"$f":"④海上輸送網入力!$E$8","v":7.0811518324607331E-2},{"$f":"④海上輸送網入力!$E$8","v":7.0811518324607331E-2},{"$f":"④海上輸送網入力!$E$8","v":7.0811518324607331E-2},{"$f":"④海上輸送網入力!$E$8","v":7.0811518324607331E-2}," ①",null,null," 密度","（t/m3）",{"$f":"④海上輸送網入力!$E$8","v":7.0811518324607331E-2},{"$f":"④海上輸送網入力!$E$8","v":7.0811518324607331E-2},{"$f":"④海上輸送網入力!$E$8","v":7.0811518324607331E-2},{"$f":"④海上輸送網入力!$E$8","v":7.0811518324607331E-2},{"$f":"④海上輸送網入力!$E$8","v":7.0811518324607331E-2},{"$f":"④海上輸送網入力!$E$8","v":7.0811518324607331E-2}," ①"]
[null,null," 運搬船積載量\n※内貿の船型の上限は、就航中の「あけぼの丸」とする","（m3/隻）",{"$f":"KEISAN(\"水素\",E93,\"タンク容量\",E84,\"外貿\")","v":160000},{"$f":"KEISAN(\"水素\",F93,\"タンク容量\",F84,\"内貿\")","v":3556},{"$f":"KEISAN(\"水素\",G93,\"タンク容量\",G84,\"内貿\")","v":3556},{"$f":"KEISAN(\"水素\",H93,\"タンク容量\",H84,\"内貿\")","v":3556},{"$f":"KEISAN(\"水素\",I93,\"タンク容量\",I84,\"内貿\")","v":3556},{"$f":"KEISAN(\"水素\",J93,\"タンク容量\",J84,\"内貿\")","v":3556}," ② 港湾施設能力及び対象船舶一覧より、需要量に合わせた船型を設定",null,null," 運搬船積載量\n※内貿の船型の上限は、就航中の「あけぼの丸」とする","（m3/隻）",{"$f":"KEISAN(\"水素\",P93,\"タンク容量\",P84,\"外貿\")","v":160000},{"$f":"KEISAN(\"水素\",Q93,\"タンク容量\",Q84,\"内貿\")","v":3556},{"$f":"KEISAN(\"水素\",R93,\"タンク容量\",R84,\"内貿\")","v":3556},{"$f":"KEISAN(\"水素\",S93,\"タンク容量\",S84,\"内貿\")","v":3556},{"$f":"KEISAN(\"水素\",T93,\"タンク容量\",T84,\"内貿\")","v":3556},{"$f":"KEISAN(\"水素\",U93,\"タンク容量\",U84,\"内貿\")","v":3556}," ② 港湾施設能力及び対象船舶一覧より、需要量に合わせた船型を設定"]
[null,null,null,"（t/隻）",{"$f":"E86*E85","v":11329.842931937173},251.80575916230367,251.80575916230367,251.80575916230367,251.80575916230367,251.80575916230367," ③=②×①",null,null,null,"（t/隻）",{"$f":"P86*P85","v":11329.842931937173},251.80575916230367,251.80575916230367,251.80575916230367,251.80575916230367,251.80575916230367," ③=②×①"]
[null,null,null,"(GT)",{"$f":"KEISAN(\"水素\",E93,\"総トン数\",E84,\"外貿\")","v":130000},{"$f":"KEISAN(\"水素\",F93,\"総トン数\",F84,\"内貿\")","v":4505},{"$f":"KEISAN(\"水素\",G93,\"総トン数\",G84,\"内貿\")","v":4505},{"$f":"KEISAN(\"水素\",H93,\"総トン数\",H84,\"内貿\")","v":4505},{"$f":"KEISAN(\"水素\",I93,\"総トン数\",I84,\"内貿\")","v":4505},{"$f":"KEISAN(\"水素\",J93,\"総トン数\",J84,\"内貿\")","v":4505},"港湾施設能力及び対象船舶一覧より、需要量に合わせた船型を設定",null,null,null,"(GT)",{"$f":"KEISAN(\"水素\",P93,\"総トン数\",P84,\"外貿\")","v":130000},{"$f":"KEISAN(\"水素\",Q93,\"総トン数\",Q84,\"内貿\")","v":4505},{"$f":"KEISAN(\"水素\",R93,\"総トン数\",R84,\"内貿\")","v":4505},{"$f":"KEISAN(\"水素\",S93,\"総トン数\",S84,\"内貿\")","v":4505},{"$f":"KEISAN(\"水素\",T93,\"総トン数\",T84,\"内貿\")","v":4505},{"$f":"KEISAN(\"水素\",U93,\"総トン数\",U84,\"内貿\")","v":4505},"港湾施設能力及び対象船舶一覧より、需要量に合わせた船型を設定"]
[null,null,null,"(DWT)",{"$f":"E88/1.3702","v":94876.660341555966},{"$f":"F88/1.3702","v":3287.8411910669975},3287.8411910669975,3287.8411910669975,3287.8411910669975,3287.8411910669975," LNG船のDWTとGTの関係：DWT=GT/1.3702 より （※１）",null,null,null,"(DWT)",{"$f":"P88/1.3702","v":94876.660341555966},{"$f":"Q88/1.3702","v":3287.8411910669975},3287.8411910669975,3287.8411910669975,3287.8411910669975,3287.8411910669975," LNG船のDWTとGTの関係：DWT=GT/1.3702 より （※１）"]
[null,null," 船速（外航）","（ノット）",14,14,14,14,14,14," ④ 国土交通省検討資料より",null,null," 船速（外航）","（ノット）",14,14,14,14,14,14," ④ 国土交通省検討資料より"]
[null,null," 船速（内航）","（ノット）",12,12,12,12,12,12," ④ 国土交通省検討資料より",null,null," 船速（内航）","（ノット）",12,12,12,12,12,12," ④ 国土交通省検討資料より"]
[null,null," 海上輸送費用原単位","（千円/日･隻）",{"$f":"45.432*E89^(0.4019)","v":4546.552540011312},{"$f":"45.432*F89^(0.4019)","v":1177.0863381909896},1177.0863381909896,1177.0863381909896,1177.0863381909896,1177.0863381909896," ⑤ 海上輸送費用原単位算定式より （※2）",null,null," 海上輸送費用原単位","（千円/日･隻）",{"$f":"45.432*P89^(0.4019)","v":4546.552540011312},{"$f":"45.432*Q89^(0.4019)","v":1177.0863381909896},{"$f":"45.432*R89^(0.4019)","v":1177.0863381909896},1177.0863381909896,1177.0863381909896,1177.0863381909896," ⑤ 海上輸送費用原単位算定式より （※2）"]
[null,null," 月間需要量","（t/ピーク月）",{"$f":"①需要!$K$224/12*④海上輸送網入力!$C$59","v":57546.061363481123},{"$f":"①需要!$K$63/12*④海上輸送網入力!$C$59","v":17613.898096249304},{"$f":"①需要!$K$95/12*④海上輸送網入力!$C$59","v":6984.1476810149707},{"$f":"①需要!$K$127/12*④海上輸送網入力!$C$59","v":1718.7444063126725},{"$f":"①需要!$K$159/12*④海上輸送網入力!$C$59","v":1905.8397762279553},{"$f":"①需要!$K$191/12*④海上輸送網入力!$C$59","v":2624.3643668971135}," ⑥",null,null," 月間需要量","（t/その他月）",{"$f":"①需要!$K$224/12*④海上輸送網入力!$C$60","v":46945.471112313557},{"$f":"①需要!$K$63/12*④海上輸送網入力!$C$60","v":14369.23265746654},{"$f":"①需要!$K$95/12*④海上輸送網入力!$C$60","v":5697.5941608280036},{"$f":"①需要!$K$127/12*④海上輸送網入力!$C$60","v":1402.133594623496},{"$f":"①需要!$K$159/12*④海上輸送網入力!$C$60","v":1554.7640279754376},{"$f":"①需要!$K$191/12*④海上輸送網入力!$C$60","v":2140.9288256265927}," ⑥"]
[null,null," 月間寄港回数","（回/月）",{"$f":"ROUNDUP(E93/E$87,0)","v":6},70,28,7,8,11," ⑦＝⑥／③",null,null," 月間寄港回数","（回/月）",{"$f":"ROUNDUP(P93/P$87,0)","v":5},58,23,6,7,9," ⑦＝⑥／③"]
[null,null," 海上輸送距離","（海里）",{"$f":"④海上輸送網入力!$C$17","v":3441},{"$f":"④海上輸送網入力!D$42","v":72},{"$f":"④海上輸送網入力!E$42","v":127},{"$f":"④海上輸送網入力!F$42","v":204},{"$f":"④海上輸送網入力!G$42","v":125},{"$f":"④海上輸送網入力!H$42","v":244}," ⑧　原産国オーストラリア　※二次輸送先は拠点港との距離",null,null," 海上輸送距離","（海里）",{"$f":"E95","v":3441},{"$f":"F95","v":72},127,204,125,244," ⑧　原産国オーストラリア　※二次輸送先は拠点港との距離"]
[null,null,null,null,{"$f":"④海上輸送網入力!$C$21","v":4814},null,null,null,null,null," ⑧　原産国アメリカ　※二次輸送先は拠点港との距離",null,null,null,null,{"$f":"E96","v":4814},null,null,null,null,null," ⑧　原産国アメリカ　※二次輸送先は拠点港との距離"]
[null,null,null,null,{"$f":"④海上輸送網入力!$C$25","v":4092},null,null,null,null,null," ⑧　原産国カナダ　※二次輸送先は拠点港との距離",null,null,null,null,4092,null,null,null,null,null," ⑧　原産国カナダ　※二次輸送先は拠点港との距離"]
[null,null,null,null,{"$f":"④海上輸送網入力!$C$29","v":9420},null,null,null,null,null," ⑧　原産国チリ　※二次輸送先は拠点港との距離",null,null,null,null,9420,null,null,null,null,null," ⑧　原産国チリ　※二次輸送先は拠点港との距離"]
[null,null,null,null,{"$f":"④海上輸送網入力!$C$33","v":6138},null,null,null,null,null," ⑧　原産国オマーン　※二次輸送先は拠点港との距離",null,null,null,null,6138,null,null,null,null,null," ⑧　原産国オマーン　※二次輸送先は拠点港との距離"]
[null,null,null,null,{"$f":"④海上輸送網入力!$C$37","v":9166},null,null,null,null,null," ⑧　原産国ナミビア　※二次輸送先は拠点港との距離",null,null,null,null,9166,null,null,null,null,null," ⑧　原産国ナミビア　※二次輸送先は拠点港との距離"]
[null,null,"シナリオ設定","（％）",0.7,1,1,1,1,1," ⑨　原産国オーストラリア　※二次輸送先は拠点港との距離",null,null,"シナリオ設定","（％）",{"$f":"E101","v":0.7},{"$f":"F101","v":1},1,1,1,1," ⑨　原産国オーストラリア　※二次輸送先は拠点港との距離"]
[null,null,null,null,0.1,null,null,null,null,null," ⑨　原産国アメリカ　※二次輸送先はシナリオ対象外",null,null,null,null,{"$f":"E102","v":0.1},null,null,null,null,null," ⑨　原産国アメリカ　※二次輸送先はシナリオ対象外"]
[null,null,null,null,0.1,null,null,null,null,null," ⑨　原産国カナダ　※二次輸送先はシナリオ対象外",null,null,null,null,0.1,null,null,null,null,null," ⑨　原産国カナダ　※二次輸送先はシナリオ対象外"]
[null,null,null,null,0.1,null,null,null,null,null," ⑨　原産国チリ　※二次輸送先はシナリオ対象外",null,null,null,null,0.1,null,null,null,null,null," ⑨　原産国チリ　※二次輸送先はシナリオ対象外"]
[null,null,null,null,0,null,null,null,null,null," ⑨　原産国オマーン　※二次輸送先はシナリオ対象外",null,null,null,null,0,null,null,null,null,null," ⑨　原産国オマーン　※二次輸送先はシナリオ対象外"]
[null,null,null,null,0,null,null,null,null,null," ⑨　原産国ナミビア　※二次輸送先はシナリオ対象外",null,null,null,null,0,null,null,null,null,null," ⑨　原産国ナミビア　※二次輸送先はシナリオ対象外"]
[null,null," 海上輸送日数","（日）",{"$f":"E95/$E$90/24","v":10.241071428571429},{"$f":"F95/F$91/24","v":0.25},{"$f":"G95/G$91/24","v":0.44097222222222227},0.70833333333333337,0.43402777777777773,0.84722222222222221," ⑩＝⑧／④　原産国オーストラリア　※二次輸送先は拠点港までの日数",null,null," 海上輸送日数","（日）",{"$f":"P95/$P$90/24","v":10.241071428571429},{"$f":"Q95/Q$91/24","v":0.25},{"$f":"R95/R$91/24","v":0.44097222222222227},0.70833333333333337,0.43402777777777773,0.84722222222222221," ⑩＝⑧／④　原産国オーストラリア　※二次輸送先は拠点港までの日数"]
[null,null,null,null,{"$f":"E96/$E$90/24","v":14.327380952380951},null,null,null,null,null," ⑩＝⑧／④　原産国アメリカ　※二次輸送先は拠点港までの日数",null,null,null,null,{"$f":"P96/$P$90/24","v":14.327380952380951},null,null,null,null,null," ⑩＝⑧／④　原産国アメリカ　※二次輸送先は拠点港までの日数"]
[null,null,null,null,12.178571428571429,null,null,null,null,null," ⑩＝⑧／④　原産国カナダ　※二次輸送先は拠点港までの日数",null,null,null,null,12.178571428571429,null,null,null,null,null," ⑩＝⑧／④　原産国カナダ　※二次輸送先は拠点港までの日数"]
[null,null,null,null,28.035714285714288,null,null,null,null,null," ⑩＝⑧／④　原産国チリ　※二次輸送先は拠点港までの日数",null,null,null,null,28.035714285714288,null,null,null,null,null," ⑩＝⑧／④　原産国チリ　※二次輸送先は拠点港までの日数"]
[null,null,null,null,18.267857142857142,null,null,null,null,null," ⑩＝⑧／④　原産国オマーン　※二次輸送先は拠点港までの日数",null,null,null,null,18.267857142857142,null,null,null,null,null," ⑩＝⑧／④　原産国オマーン　※二次輸送先は拠点港までの日数"]
[null,null,null,null,27.279761904761902,null,null,null,null,null," ⑩＝⑧／④　原産国ナミビア　※二次輸送先は拠点港までの日数",null,null,null,null,27.279761904761902,null,null,null,null,null," ⑩＝⑧／④　原産国ナミビア　※二次輸送先は拠点港までの日数"]
[null,null," 海上輸送費用","（千円/月）",{"$f":"$E$92*E$94*E101*E107","v":195558.59112723655},{"$f":"F$92*F$94*F101*F107","v":20599.010918342319},{"$f":"G$92*G$94*G101*G107","v":14533.746592385971},{"$f":"H$92*H$94*H101*H107","v":5836.3864268636571},4087.105340940936,10969.790735085473," ⑪＝⑤×⑦×⑨×⑩　原産国オーストラリア　　※二次輸送先は拠点港間の費用",null,null," 海上輸送費用","（千円/月）",{"$f":"$P$92*P$94*P101*P107","v":162965.49260603046},{"$f":"Q$92*Q$94*Q101*Q107","v":17067.751903769349},{"$f":"R$92*R$94*R101*R107","v":11938.434700888476},{"$f":"S$92*S$94*S101*S107","v":5002.6169373117064},{"$f":"T$92*T$94*T101*T107","v":3576.217173323319},{"$f":"U$92*U$94*U101*U107","v":8975.2833287062949}," ⑪＝⑤×⑦×⑨×⑩　原産国オーストラリア　　※二次輸送先は拠点港間の費用"]
[null,null,null,null,{"$f":"$E$92*E$94*E102*E108","v":39084.114156454387},null,null,null,null,null," ⑪＝⑤×⑦×⑨×⑩　原産国アメリカ　　　※二次輸送先は拠点港間の費用",null,null,null,null,{"$f":"$P$92*P$94*P102*P108","v":32570.09513037865},null,null,null,null,null," ⑪＝⑤×⑦×⑨×⑩　原産国アメリカ　　　※二次輸送先は拠点港間の費用"]
[null,null,null,null,33222.308917368377,null,null,null,null,null," ⑪＝⑤×⑦×⑨×⑩　原産国カナダ　　　※二次輸送先は拠点港間の費用",null,null,null,null,27685.257431140311,null,null,null,null,null," ⑪＝⑤×⑦×⑨×⑩　原産国カナダ　　　※二次輸送先は拠点港間の費用"]
[null,null,null,null,76479.508798047449,null,null,null,null,null," ⑪＝⑤×⑦×⑨×⑩　原産国チリ　　※二次輸送先は拠点港間の費用",null,null,null,null,63732.923998372862,null,null,null,null,null," ⑪＝⑤×⑦×⑨×⑩　原産国チリ　　※二次輸送先は拠点港間の費用"]
[null,null,null,null,0,null,null,null,null,null," ⑪＝⑤×⑦×⑨×⑩　原産国オマーン　　※二次輸送先は拠点港間の費用",null,null,null,null,0,null,null,null,null,null," ⑪＝⑤×⑦×⑨×⑩　原産国オマーン　　※二次輸送先は拠点港間の費用"]
[null,null,null,null,0,null,null,null,null,null," ⑪＝⑤×⑦×⑨×⑩　原産国ナミビア　　※二次輸送先は新潟港間の費用",null,null,null,null,0,null,null,null,null,null," ⑪＝⑤×⑦×⑨×⑩　原産国ナミビア　　※二次輸送先は新潟港間の費用"]
[null,null," 海上輸送費用　合計","（億円/月）",{"$f":"SUM(E113:J118)*1000/100000000","v":4.0037056301272509},null,null,null,null,null,null,null,null," 海上輸送費用　合計","（億円/月）",{"$f":"SUM(P113:U118)*1000/100000000","v":3.3351407320992141}]
[]
[null,null,"2050年","単位","拠点港","2次輸送先港湾",null,null,null,null,"備考",null,null,{"$f":"C121","v":"2050年"},"単位","拠点港","2次輸送先港湾",null,null,null,null,"備考"]
[null,null,null,null,"新潟港","直江津港","伏木富山港","金沢港","七尾港","敦賀港",null,null,null,null,null,"新潟港","直江津港","伏木富山港","金沢港","七尾港","敦賀港"]
[null,null," 密度","（t/m3）",{"$f":"④海上輸送網入力!$E$8","v":7.0811518324607331E-2},{"$f":"④海上輸送網入力!$E$8","v":7.0811518324607331E-2},{"$f":"④海上輸送網入力!$E$8","v":7.0811518324607331E-2},{"$f":"④海上輸送網入力!$E$8","v":7.0811518324607331E-2},{"$f":"④海上輸送網入力!$E$8","v":7.0811518324607331E-2},{"$f":"④海上輸送網入力!$E$8","v":7.0811518324607331E-2}," ①",null,null," 密度","（t/m3）",{"$f":"④海上輸送網入力!$E$8","v":7.0811518324607331E-2},{"$f":"④海上輸送網入力!$E$8","v":7.0811518324607331E-2},{"$f":"④海上輸送網入力!$E$8","v":7.0811518324607331E-2},{"$f":"④海上輸送網入力!$E$8","v":7.0811518324607331E-2},{"$f":"④海上輸送網入力!$E$8","v":7.0811518324607331E-2},{"$f":"④海上輸送網入力!$E$8","v":7.0811518324607331E-2}," ①"]
[null,null," 運搬船積載量\n※内貿の船型の上限は、就航中の「あけぼの丸」とする","（m3/隻）",{"$f":"KEISAN(\"水素\",E131,\"タンク容量\",E122,\"外貿\")","v":160000},{"$f":"KEISAN(\"水素\",F131,\"タンク容量\",F122,\"内貿\")","v":3556},{"$f":"KEISAN(\"水素\",G131,\"タンク容量\",G122,\"内貿\")","v":3556},{"$f":"KEISAN(\"水素\",H131,\"タンク容量\",H122,\"内貿\")","v":3556},{"$f":"KEISAN(\"水素\",I131,\"タンク容量\",I122,\"内貿\")","v":3556},{"$f":"KEISAN(\"水素\",J131,\"タンク容量\",J122,\"内貿\")","v":3556}," ② 港湾施設能力及び対象船舶一覧より、需要量に合わせた船型を設定",null,null," 運搬船積載量\n※内貿の船型の上限は、就航中の「あけぼの丸」とする","（m3/隻）",{"$f":"KEISAN(\"水素\",P131,\"タンク容量\",P122,\"外貿\")","v":160000},{"$f":"KEISAN(\"水素\",Q131,\"タンク容量\",Q122,\"内貿\")","v":3556},{"$f":"KEISAN(\"水素\",R131,\"タンク容量\",R122,\"内貿\")","v":3556},{"$f":"KEISAN(\"水素\",S131,\"タンク容量\",S122,\"内貿\")","v":3556},{"$f":"KEISAN(\"水素\",T131,\"タンク容量\",T122,\"内貿\")","v":3556},{"$f":"KEISAN(\"水素\",U131,\"タンク容量\",U122,\"内貿\")","v":3556}," ② 港湾施設能力及び対象船舶一覧より、需要量に合わせた船型を設定"]
[null,null,null,"（t/隻）",{"$f":"E124*E123","v":11329.842931937173},251.80575916230367,251.80575916230367,251.80575916230367,251.80575916230367,251.80575916230367," ③=②×①",null,null,null,"（t/隻）",{"$f":"P124*P123","v":11329.842931937173},251.80575916230367,251.80575916230367,251.80575916230367,251.80575916230367,251.80575916230367," ③=②×①"]
[null,null,null,"(GT)",{"$f":"KEISAN(\"水素\",E131,\"総トン数\",E122,\"外貿\")","v":130000},{"$f":"KEISAN(\"水素\",F131,\"総トン数\",F122,\"内貿\")","v":4505},{"$f":"KEISAN(\"水素\",G131,\"総トン数\",G122,\"内貿\")","v":4505},{"$f":"KEISAN(\"水素\",H131,\"総トン数\",H122,\"内貿\")","v":4505},{"$f":"KEISAN(\"水素\",I131,\"総トン数\",I122,\"内貿\")","v":4505},4505,"港湾施設能力及び対象船舶一覧より、需要量に合わせた船型を設定",null,null,null,"(GT)",{"$f":"KEISAN(\"水素\",P131,\"総トン数\",P122,\"外貿\")","v":130000},{"$f":"KEISAN(\"水素\",Q131,\"総トン数\",Q122,\"内貿\")","v":4505},{"$f":"KEISAN(\"水素\",R131,\"総トン数\",R122,\"内貿\")","v":4505},{"$f":"KEISAN(\"水素\",S131,\"総トン数\",S122,\"内貿\")","v":4505},{"$f":"KEISAN(\"水素\",T131,\"総トン数\",T122,\"内貿\")","v":4505},{"$f":"KEISAN(\"水素\",U131,\"総トン数\",U122,\"内貿\")","v":4505},"港湾施設能力及び対象船舶一覧より、需要量に合わせた船型を設定"]
[null,null,null,"(DWT)",{"$f":"E126/1.3702","v":94876.660341555966},{"$f":"F126/1.3702","v":3287.8411910669975},3287.8411910669975,3287.8411910669975,3287.8411910669975,3287.8411910669975," LNG船のDWTとGTの関係：DWT=GT/1.3702 より （※１）",null,null,null,"(DWT)",{"$f":"P126/1.3702","v":94876.660341555966},{"$f":"Q126/1.3702","v":3287.8411910669975},3287.8411910669975,3287.8411910669975,3287.8411910669975,3287.8411910669975," LNG船のDWTとGTの関係：DWT=GT/1.3702 より （※１）"]
[null,null," 船速（外航）","（ノット）",14,14,14,14,14,14," ④ 国土交通省検討資料より",null,null," 船速（外航）","（ノット）",14,14,14,14,14,14," ④ 国土交通省検討資料より"]
[null,null," 船速（内航）","（ノット）",12,12,12,12,12,12," ④ 国土交通省検討資料より",null,null," 船速（内航）","（ノット）",12,12,12,12,12,12," ④ 国土交通省検討資料より"]
[null,null," 海上輸送費用原単位","（千円/日･隻）",{"$f":"45.432*E127^(0.4019)","v":4546.552540011312},{"$f":"45.432*F127^(0.4019)","v":1177.0863381909896},1177.0863381909896,1177.0863381909896,1177.0863381909896,1177.0863381909896," ⑤ 海上輸送費用原単位算定式より （※2）",null,null," 海上輸送費用原単位","（千円/日･隻）",{"$f":"45.432*P127^(0.4019)","v":4546.552540011312},{"$f":"45.432*Q127^(0.4019)","v":1177.0863381909896},{"$f":"45.432*R127^(0.4019)","v":1177.0863381909896},1177.0863381909896,1177.0863381909896,1177.0863381909896," ⑤ 海上輸送費用原単位算定式より （※2）"]
[null,null," 月間需要量","（t/ピーク月）",{"$f":"①需要!$L$224/12*④海上輸送網入力!$C$59","v":301446.92549040896},{"$f":"①需要!$L$63/12*④海上輸送網入力!$C$59","v":101348.89092498845},{"$f":"①需要!$L$95/12*④海上輸送網入力!$C$59","v":29688.155302215906},{"$f":"①需要!$L$127/12*④海上輸送網入力!$C$59","v":2369.0079966530898},{"$f":"①需要!$L$159/12*④海上輸送網入力!$C$59","v":3606.1733346558017},{"$f":"①需要!$L$191/12*④海上輸送網入力!$C$59","v":4866.4868083810043}," ⑥",null,null," 月間需要量","（t/その他月）",{"$f":"①需要!$L$224/12*④海上輸送網入力!$C$60","v":245917.22868954419},{"$f":"①需要!$L$63/12*④海上輸送網入力!$C$60","v":82679.358386174805},{"$f":"①需要!$L$95/12*④海上輸送網入力!$C$60","v":24219.284588649822},{"$f":"①需要!$L$127/12*④海上輸送網入力!$C$60","v":1932.6117867433104},{"$f":"①需要!$L$159/12*④海上輸送網入力!$C$60","v":2941.878246692891},{"$f":"①需要!$L$191/12*④海上輸送網入力!$C$60","v":3970.0287121002939}," ⑥"]
[null,null," 月間寄港回数","（回/月）",{"$f":"ROUNDUP(E131/E125,0)","v":27},{"$f":"ROUNDUP(F131/F125,0)","v":403},{"$f":"ROUNDUP(G131/G125,0)","v":118},10,15,20," ⑦＝⑥／③",null,null," 月間寄港回数","（回/月）",{"$f":"ROUNDUP(P131/P$125,0)","v":22},{"$f":"ROUNDUP(Q131/Q$125,0)","v":329},97,8,12,16," ⑦＝⑥／③"]
[null,null," 海上輸送距離","（海里）",{"$f":"④海上輸送網入力!$C$17","v":3441},{"$f":"④海上輸送網入力!D$42","v":72},{"$f":"④海上輸送網入力!E$42","v":127},{"$f":"④海上輸送網入力!F$42","v":204},{"$f":"④海上輸送網入力!G$42","v":125},{"$f":"④海上輸送網入力!H$42","v":244}," ⑧　原産国オーストラリア　※二次輸送先は拠点港との距離",null,null," 海上輸送距離","（海里）",{"$f":"E133","v":3441},{"$f":"F133","v":72},127,204,125,244," ⑧　原産国オーストラリア　※二次輸送先は拠点港との距離"]
[null,null,null,null,{"$f":"④海上輸送網入力!$C$21","v":4814},null,null,null,null,null," ⑧　原産国アメリカ　※二次輸送先は拠点港との距離",null,null,null,null,{"$f":"E134","v":4814},null,null,null,null,null," ⑧　原産国アメリカ　※二次輸送先は拠点港との距離"]
[null,null,null,null,{"$f":"④海上輸送網入力!$C$25","v":4092},null,null,null,null,null," ⑧　原産国カナダ　※二次輸送先は拠点港との距離",null,null,null,null,4092,null,null,null,null,null," ⑧　原産国カナダ　※二次輸送先は拠点港との距離"]
[null,null,null,null,{"$f":"④海上輸送網入力!$C$29","v":9420},null,null,null,null,null," ⑧　原産国チリ　※二次輸送先は拠点港との距離",null,null,null,null,9420,null,null,null,null,null," ⑧　原産国チリ　※二次輸送先は拠点港との距離"]
[null,null,null,null,{"$f":"④海上輸送網入力!$C$33","v":6138},null,null,null,null,null," ⑧　原産国オマーン　※二次輸送先は拠点港との距離",null,null,null,null,6138,null,null,null,null,null," ⑧　原産国オマーン　※二次輸送先は拠点港との距離"]
[null,null,null,null,{"$f":"④海上輸送網入力!$C$37","v":9166},null,null,null,null,null," ⑧　原産国ナミビア　※二次輸送先は拠点港との距離",null,null,null,null,9166,null,null,null,null,null," ⑧　原産国ナミビア　※二次輸送先は拠点港との距離"]
[null,null,"シナリオ設定","（％）",0.7,1,1,1,1,1," ⑨　原産国オーストラリア　※二次輸送先は拠点港との距離",null,null,"シナリオ設定","（％）",{"$f":"E139","v":0.7},{"$f":"F139","v":1},1,1,1,1," ⑨　原産国オーストラリア　※二次輸送先は拠点港との距離"]
[null,null,null,null,0.06,null,null,null,null,null," ⑨　原産国アメリカ　※二次輸送先はシナリオ対象外",null,null,null,null,{"$f":"E140","v":0.06},null,null,null,null,null," ⑨　原産国アメリカ　※二次輸送先はシナリオ対象外"]
[null,null,null,null,0.06,null,null,null,null,null," ⑨　原産国カナダ　※二次輸送先はシナリオ対象外",null,null,null,null,0.06,null,null,null,null,null," ⑨　原産国カナダ　※二次輸送先はシナリオ対象外"]
[null,null,null,null,0.06,null,null,null,null,null," ⑨　原産国チリ　※二次輸送先はシナリオ対象外",null,null,null,null,0.06,null,null,null,null,null," ⑨　原産国チリ　※二次輸送先はシナリオ対象外"]
[null,null,null,null,0.06,null,null,null,null,null," ⑨　原産国オマーン　※二次輸送先はシナリオ対象外",null,null,null,null,0.06,null,null,null,null,null," ⑨　原産国オマーン　※二次輸送先はシナリオ対象外"]
[null,null,null,null,0.06,null,null,null,null,null," ⑨　原産国ナミビア　※二次輸送先はシナリオ対象外",null,null,null,null,0.06,null,null,null,null,null," ⑨　原産国ナミビア　※二次輸送先はシナリオ対象外"]
[null,null," 海上輸送日数","（日）",{"$f":"E133/$E$128/24","v":10.241071428571429},{"$f":"F133/F$129/24","v":0.25},{"$f":"G133/G$129/24","v":0.44097222222222227},0.70833333333333337,0.43402777777777773,0.84722222222222221," ⑩＝⑧／④　原産国オーストラリア　※二次輸送先は拠点港までの日数",null,null," 海上輸送日数","（日）",{"$f":"P133/$P$128/24","v":10.241071428571429},{"$f":"Q133/Q$129/24","v":0.25},{"$f":"R133/R$129/24","v":0.44097222222222227},0.70833333333333337,0.43402777777777773,0.84722222222222221," ⑩＝⑧／④　原産国オーストラリア　※二次輸送先は拠点港までの日数"]
[null,null,null,null,{"$f":"E134/$E$128/24","v":14.327380952380951},null,null,null,null,null," ⑩＝⑧／④　原産国アメリカ　※二次輸送先は拠点港までの日数",null,null,null,null,{"$f":"P134/$P$128/24","v":14.327380952380951},null,null,null,null,null," ⑩＝⑧／④　原産国アメリカ　※二次輸送先は拠点港までの日数"]
[null,null,null,null,12.178571428571429,null,null,null,null,null," ⑩＝⑧／④　原産国カナダ　※二次輸送先は拠点港までの日数",null,null,null,null,12.178571428571429,null,null,null,null,null," ⑩＝⑧／④　原産国カナダ　※二次輸送先は拠点港までの日数"]
[null,null,null,null,28.035714285714288,null,null,null,null,null," ⑩＝⑧／④　原産国チリ　※二次輸送先は拠点港までの日数",null,null,null,null,28.035714285714288,null,null,null,null,null," ⑩＝⑧／④　原産国チリ　※二次輸送先は拠点港までの日数"]
[null,null,null,null,18.267857142857142,null,null,null,null,null," ⑩＝⑧／④　原産国オマーン　※二次輸送先は拠点港までの日数",null,null,null,null,18.267857142857142,null,null,null,null,null," ⑩＝⑧／④　原産国オマーン　※二次輸送先は拠点港までの日数"]
[null,null,null,null,27.279761904761902,null,null,null,null,null," ⑩＝⑧／④　原産国ナミビア　※二次輸送先は拠点港までの日数",null,null,null,null,27.279761904761902,null,null,null,null,null," ⑩＝⑧／④　原産国ナミビア　※二次輸送先は拠点港までの日数"]
[null,null," 海上輸送費用","（千円/月）",{"$f":"$E$130*E$132*E139*E145","v":880013.6600725645},{"$f":"F$130*F$132*F139*F145","v":118591.4485727422},{"$f":"G$130*G$132*G139*G145","v":61249.36063934087},8337.6948955195094,7663.3225142642541,19945.074063791766," ⑪＝⑤×⑦×⑨×⑩　原産国オーストラリア　　※二次輸送先は拠点港間の費用",null,null," 海上輸送費用","（千円/月）",{"$f":"$P$130*P$132*P139*P145","v":717048.16746653395},{"$f":"Q$130*Q$132*Q139*Q145","v":96815.351316208893},{"$f":"R$130*R$132*R139*R145","v":50349.050695051403},6670.1559164156079,6130.658011411404,15956.059251033415," ⑪＝⑤×⑦×⑨×⑩　原産国オーストラリア　　※二次輸送先は拠点港間の費用"]
[null,null,null,null,{"$f":"$E$130*E$132*E140*E146","v":105527.10822242683},null,null,null,null,null," ⑪＝⑤×⑦×⑨×⑩　原産国アメリカ　　　※二次輸送先は拠点港間の費用",null,null,null,null,85985.051144199635,null,null,null,null,null," ⑪＝⑤×⑦×⑨×⑩　原産国アメリカ　　　※二次輸送先は拠点港間の費用"]
[null,null,null,null,89700.234076894616,null,null,null,null,null," ⑪＝⑤×⑦×⑨×⑩　原産国カナダ　　　※二次輸送先は拠点港間の費用",null,null,null,null,73089.07961821041,null,null,null,null,null," ⑪＝⑤×⑦×⑨×⑩　原産国カナダ　　　※二次輸送先は拠点港間の費用"]
[null,null,null,null,206494.67375472808,null,null,null,null,null," ⑪＝⑤×⑦×⑨×⑩　原産国チリ　　※二次輸送先は拠点港間の費用",null,null,null,null,168254.91935570433,null,null,null,null,null," ⑪＝⑤×⑦×⑨×⑩　原産国チリ　　※二次輸送先は拠点港間の費用"]
[null,null,null,null,134550.35111534191,null,null,null,null,null," ⑪＝⑤×⑦×⑨×⑩　原産国オマーン　　※二次輸送先は拠点港間の費用",null,null,null,null,109633.61942731561,null,null,null,null,null," ⑪＝⑤×⑦×⑨×⑩　原産国オマーン　　※二次輸送先は拠点港間の費用"]
[null,null,null,null,200926.77066197846,null,null,null,null,null," ⑪＝⑤×⑦×⑨×⑩　原産国ナミビア　　※二次輸送先は新潟港間の費用",null,null,null,null,163718.10942827872,null,null,null,null,null," ⑪＝⑤×⑦×⑨×⑩　原産国ナミビア　　※二次輸送先は新潟港間の費用"]
[null,null," 海上輸送費用　合計","（億円/月）",{"$f":"SUM(E151:J156)*1000/100000000","v":18.329996985895928},null,null,null,null,null,null,null,null," 海上輸送費用　合計","（億円/月）",{"$f":"SUM(P151:U156)*1000/100000000","v":14.936502216303635}]
[null,null,"（※1）「統計解析による船舶諸元に関する研究－船舶の主要諸元の計画基準（案）－」（国土技術政策総合研究所研究報告、第28号2006年3月）",null,null,null,null,null,null,null,null,null,null,"（※1）「統計解析による船舶諸元に関する研究－船舶の主要諸元の計画基準（案）－」（国土技術政策総合研究所研究報告、第28号2006年3月）"]
[null,null,"（※2）「港湾整備事業の費用対効果分析マニュアル」（令和６年６月、国土交通省港湾局）",null,null,null,null,null,null,null,null,null,null,"（※2）「港湾整備事業の費用対効果分析マニュアル」（令和６年６月、国土交通省港湾局）"]
[]
[null,null,"貯蔵費用"]
[null,null,"液化水素"]
[null,null,"実証期","単位","新潟港※拠点港","直江津港","伏木富山港","金沢港","七尾港","敦賀港","備考"]
[null,null," 年間需要量","（t/年）",{"$f":"①需要!$I$224","v":35516.482898266862},{"$f":"①需要!$I$63","v":12426.934294714742},{"$f":"①需要!$I$95","v":2953.7551446280995},{"$f":"①需要!$I$127","v":0.78200000000000014},{"$f":"①需要!$I$159","v":162.99527033311023},{"$f":"①需要!$I$191","v":17.446280991735538}," A：実証期の需要"]
[null,null," 必要量","（１か月分）",1,1,1,1,1,1," B"]
[null,null," 月換算","（12か月/年）",12,12,12,12,12,12," C"]
[null,null," 需要ピーク係数","－",{"$f":"③輸送・貯蔵入力!$C$18","v":1.1399999999999999},{"$f":"③輸送・貯蔵入力!$C$18","v":1.1399999999999999},{"$f":"③輸送・貯蔵入力!$C$18","v":1.1399999999999999},{"$f":"③輸送・貯蔵入力!$C$18","v":1.1399999999999999},{"$f":"③輸送・貯蔵入力!$C$18","v":1.1399999999999999},{"$f":"③輸送・貯蔵入力!$C$18","v":1.1399999999999999}," D"]
[null,null," 月間需要量（ピーク月）","（t/月）",{"$f":"E164/E166*E167","v":3374.0658753353518},{"$f":"F164/F166*F167","v":1180.5587579979003},280.60673873966942,7.4290000000000009E-2,15.484550681645471,1.6573966942148759," E=A÷C×D"]
[null,null," 備蓄タンク容量","（t/基）",3500,1500,500,500,500,500," F（E：月間需要量（ピーク月）を踏まえり５００トン刻みで設定　※最大7,100トン）"]
[null,null," 備蓄タンク基数","（基）",{"$f":"ROUNDUP(E168/E169,0)","v":1},{"$f":"ROUNDUP(F164/F169/F165/F166*F167,0)","v":1},{"$f":"ROUNDUP(G164/G169/G165/G166*G167,0)","v":1},{"$f":"ROUNDUP(H164/H169/H165/H166*H167,0)","v":1},{"$f":"ROUNDUP(I164/I169/I165/I166*I167,0)","v":1},{"$f":"ROUNDUP(J164/J169/J165/J166*J167,0)","v":1}," G=E÷F"]
[null,null," タンク1基あたり整備費用","（億円/基）",{"$f":"60*(E169/10000/4)^(2/3)","v":11.825602744657866},6.7221071198357469,3.2316520350478277,3.2316520350478277,3.2316520350478277,3.2316520350478277," H＝α万トンのタンクの整備費＝60億円×（α／4）2/3（※３）"]
[null,null," タンク整備費用","（億円）",{"$f":"E170*E171","v":11.825602744657866},{"$f":"F170*F171","v":6.7221071198357469},3.2316520350478277,3.2316520350478277,3.2316520350478277,3.2316520350478277," I ＝G×H"]
[null,null," タンク維持管理費用","（億円）",{"$f":"E172*(0.024+0.011)","v":0.41389609606302535},{"$f":"F172*(0.024+0.011)","v":0.23527374919425117},0.11310782122667398,0.11310782122667398,0.11310782122667398,0.11310782122667398,"修繕費：建設費の2.4％/年、諸経費：建設費の1.1％/年"]
[null,null," 貯蔵費用　合計","（億円）",{"$f":"SUM(E172:J173)","v":32.575919134848903}]
[]
[null,null,"2030年","単位","新潟港※拠点港","直江津港","伏木富山港","金沢港※","七尾港※","敦賀港※","備考"]
[null,null," 年間需要量","（t/年）",{"$f":"①需要!$J$224-①需要!$I$224","v":46150.729053859839},{"$f":"①需要!$J$63-①需要!$I$63","v":14100.395799883885},{"$f":"①需要!$J$95-①需要!$I$95","v":4736.4041333511586},{"$f":"①需要!$J$127-①需要!$I$127","v":455.42305318026979},{"$f":"①需要!$J$159-①需要!$I$159","v":624.37946400924784},{"$f":"①需要!$J$191-①需要!$I$191","v":2335.1847389148384}," A：2030年の需要－実証期の需要（2030年までの需要分※実証期分までは整備済）"]
[null,null," 必要量","（１か月分）",1,1,1,1,1,1," B"]
[null,null," 月換算","（12か月/年）",12,12,12,12,12,12," C"]
[null,null," 需要ピーク係数","－",{"$f":"③輸送・貯蔵入力!$C$18","v":1.1399999999999999},{"$f":"③輸送・貯蔵入力!$C$18","v":1.1399999999999999},{"$f":"③輸送・貯蔵入力!$C$18","v":1.1399999999999999},{"$f":"③輸送・貯蔵入力!$C$18","v":1.1399999999999999},{"$f":"③輸送・貯蔵入力!$C$18","v":1.1399999999999999},{"$f":"③輸送・貯蔵入力!$C$18","v":1.1399999999999999}," D"]
[null,null," 月間需要量（ピーク月）","（t/月）",{"$f":"E177/E179*E180","v":4384.3192601166838},{"$f":"F177/F179*F180","v":1339.537600988969},449.95839266836003,43.265190052125632,59.316049080878543,221.84255019690963," E=A÷C×D"]
[null,null," 備蓄タンク容量","（t/基）",4500,1500,500,500,500,500," F（E：月間需要量（ピーク月）を踏まえり５００トン刻みで設定　※最大7,100トン）"]
[null,null," 備蓄タンク基数","（基）",{"$f":"ROUNDUP(E181/E182,0)","v":1},{"$f":"ROUNDUP(F177/F182/F178/F179*F180,0)","v":1},{"$f":"ROUNDUP(G177/G182/G178/G179*G180,0)","v":1},{"$f":"ROUNDUP(H177/H182/H178/H179*H180,0)","v":1},{"$f":"ROUNDUP(I177/I182/I178/I179*I180,0)","v":1},{"$f":"ROUNDUP(J177/J182/J178/J179*J180,0)","v":1}," G=E÷F"]
[null,null," タンク1基あたり整備費用","（億円/基）",{"$f":"60*(E182/10000/4)^(2/3)","v":13.982546276792366},6.7221071198357469,3.2316520350478277,3.2316520350478277,3.2316520350478277,3.2316520350478277," H＝α万トンのタンクの整備費＝60億円×（α／4）2/3（※４）"]
[null,null," タンク整備費用","（億円）",{"$f":"E183*E184","v":13.982546276792366},{"$f":"F183*F184","v":6.7221071198357469},3.2316520350478277,0,0,0," I ＝G×H"]
[null,null," タンク維持管理費用","（億円）",{"$f":"E185*(0.024+0.011)","v":0.48938911968773285},{"$f":"F185*(0.024+0.011)","v":0.23527374919425117},0.11310782122667398,0,0,0,"修繕費：建設費の2.4％/年、諸経費：建設費の1.1％/年"]
[null,null," 貯蔵費用　合計","（億円）",{"$f":"SUM(E185:J186)","v":24.774076121784599}]
[null,null,"※金沢港、七尾港、敦賀港は実証期で2030年の需要を賄える規模のタンクが整備済であるため、整備費用はかからないことを想定する"]
[null,null,"移行期","単位","新潟港※拠点港","直江津港","伏木富山港","金沢港","七尾港","敦賀港","備考"]
[null,null," 年間需要量","（t/年）",{"$f":"①需要!$K$224-①需要!$J$224","v":524080.80240030622},{"$f":"①需要!$K$63-①需要!$J$63","v":158882.12355013093},{"$f":"①需要!$K$95-①需要!$J$95","v":65827.184732704656},{"$f":"①需要!$K$127-①需要!$J$127","v":17635.841329058389},{"$f":"①需要!$K$159-①需要!$J$159","v":19274.096594372964},{"$f":"①需要!$K$191-①需要!$J$191","v":25272.257052694622}," A：移行期の需要－2030年の需要（移行期までの需要分※2030年分までは整備済）"]
[null,null," 必要量","（１か月分）",1,1,1,1,1,1," B"]
[null,null," 月換算","（12か月/年）",12,12,12,12,12,12," C"]
[null,null," 需要ピーク係数","－",{"$f":"③輸送・貯蔵入力!$C$18","v":1.1399999999999999},{"$f":"③輸送・貯蔵入力!$C$18","v":1.1399999999999999},{"$f":"③輸送・貯蔵入力!$C$18","v":1.1399999999999999},{"$f":"③輸送・貯蔵入力!$C$18","v":1.1399999999999999},{"$f":"③輸送・貯蔵入力!$C$18","v":1.1399999999999999},{"$f":"③輸送・貯蔵入力!$C$18","v":1.1399999999999999}," D"]
[null,null," 月間需要量（ピーク月）","（t/月）",{"$f":"E190/E192*E193","v":49787.676228029086},{"$f":"F190/F192*F193","v":15093.801737262436},6253.5825496069419,1675.4049262605467,1831.0391764654316,2400.8644200059889," E=A÷C×D"]
[null,null," 備蓄タンク容量","（t/基）",7100,7100,6500,2000,2000,2500," F（E：月間需要量（ピーク月）を踏まえり５００トン刻みで設定　※最大7,100トン）"]
[null,null," 備蓄タンク基数","（基）",{"$f":"ROUNDUP(E194/E195,0)","v":8},{"$f":"ROUNDUP(F190/F195/F191/F192*F193,0)","v":3},{"$f":"ROUNDUP(G190/G195/G191/G192*G193,0)","v":1},{"$f":"ROUNDUP(H190/H195/H191/H192*H193,0)","v":1},{"$f":"ROUNDUP(I190/I195/I191/I192*I193,0)","v":1},{"$f":"ROUNDUP(J190/J195/J191/J192*J193,0)","v":1}," G=E÷F"]
[null,null," タンク1基あたり整備費用","（億円/基）",{"$f":"60*(E195/10000/4)^(2/3)","v":18.950331956043552},18.950331956043552,17.867076377946489,8.1432528497847212,8.1432528497847212,9.4494078742115502," H＝α万トンのタンクの整備費＝60億円×（α／4）2/3（※３）"]
[null,null," タンク整備費用","（億円）",{"$f":"E196*E197","v":151.60265564834842},{"$f":"F196*F197","v":56.850995868130653},17.867076377946489,8.1432528497847212,8.1432528497847212,9.4494078742115502," I ＝G×H"]
[null,null," タンク維持管理費用","（億円）",{"$f":"E198*(0.024+0.011)","v":5.3060929476921954},{"$f":"F198*(0.024+0.011)","v":1.9897848553845729},0.62534767322812723,0.28501384974246524,0.28501384974246524,0.33072927559740428,"修繕費：建設費の2.4％/年、諸経費：建設費の1.1％/年"]
[null,null," 貯蔵費用　合計","（億円）",{"$f":"SUM(E198:J199)","v":260.87862391959379}]
[]
[null,null,"2050年","単位","新潟港※拠点港","直江津港","伏木富山港","金沢港","七尾港","敦賀港","備考"]
[null,null," 年間需要量","（t/年）",{"$f":"①需要!$L$224-①需要!$K$224","v":2567377.5171255567},{"$f":"①需要!$L$63-①需要!$K$63","v":881420.97714462259},{"$f":"①需要!$L$95-①需要!$K$95","v":238989.55390737826},{"$f":"①需要!$L$127-①需要!$K$127","v":6844.8798983201814},{"$f":"①需要!$L$159-①需要!$K$159","v":17898.247983451016},{"$f":"①需要!$L$191-①需要!$K$191","v":23601.288857725169}," A：2050年の需要－移行期の需要（2050年までの需要分※移行期分までは整備済）"]
[null,null," 必要量","（１か月分）",1,1,1,1,1,1," B"]
[null,null," 月換算","（12か月/年）",12,12,12,12,12,12," C"]
[null,null," 需要ピーク係数","－",{"$f":"③輸送・貯蔵入力!$C$18","v":1.1399999999999999},{"$f":"③輸送・貯蔵入力!$C$18","v":1.1399999999999999},{"$f":"③輸送・貯蔵入力!$C$18","v":1.1399999999999999},{"$f":"③輸送・貯蔵入力!$C$18","v":1.1399999999999999},{"$f":"③輸送・貯蔵入力!$C$18","v":1.1399999999999999},{"$f":"③輸送・貯蔵入力!$C$18","v":1.1399999999999999}," D"]
[null,null," 月間需要量（ピーク月）","（t/月）",{"$f":"E203/E205*E206","v":243900.86412692786},{"$f":"F203/F205*F206","v":83734.992828739138},22704.007621200933,650.26359034041718,1700.3335584278464,2242.1224414838907," E=A÷C×D"]
[null,null," 備蓄タンク容量","（t/基）",7100,7100,7100,1000,2000,2500," F（E：月間需要量（ピーク月）を踏まえり５００トン刻みで設定　※最大7,100トン）"]
[null,null," 備蓄タンク基数","（基）",{"$f":"ROUNDUP(E207/E208,0)","v":35},{"$f":"ROUNDUP(F203/F208/F204/F205*F206,0)","v":12},{"$f":"ROUNDUP(G203/G208/G204/G205*G206,0)","v":4},{"$f":"ROUNDUP(H203/H208/H204/H205*H206,0)","v":1},{"$f":"ROUNDUP(I203/I208/I204/I205*I206,0)","v":1},{"$f":"ROUNDUP(J203/J208/J204/J205*J206,0)","v":1}," G=E÷F"]
[null,null," タンク1基あたり整備費用","（億円/基）",{"$f":"60*(E208/10000/4)^(2/3)","v":18.950331956043552},18.950331956043552,18.950331956043552,5.1299278400300912,8.1432528497847212,9.4494078742115502," H＝α万トンのタンクの整備費＝60億円×（α／4）2/3（※３）"]
[null,null," タンク整備費用","（億円）",{"$f":"E209*E210","v":663.26161846152434},{"$f":"F209*F210","v":227.40398347252261},75.801327824174209,5.1299278400300912,8.1432528497847212,9.4494078742115502," I ＝G×H"]
[null,null," タンク維持管理費用","（億円）",{"$f":"E211*(0.024+0.011)","v":23.214156646153356},{"$f":"F211*(0.024+0.011)","v":7.9591394215382918},2.6530464738460977,0.1795474744010532,0.28501384974246524,0.33072927559740428,"修繕費：建設費の2.4％/年、諸経費：建設費の1.1％/年"]
[null,null," 貯蔵費用　合計","（億円）",{"$f":"SUM(E211:J212)","v":1023.8111514635261}]
[null,null,"（※３）国土交通省資料より、メーカーで用いられているタンク整備費用の簡易予測式（α万トンのタンクの整備費＝60億円×（α／4）2/3 ）より"]

{"sheet":"拠点方式（新潟港ｼﾅﾘｵ4)","index":42,"n_rows":216,"n_cols":22,"rows_kept":216,"cut":false,"hidden":false,"merged":[[6,16,6,20],[6,21,7,21],[9,2,12,2],[9,13,12,13],[3,2,3,10],[3,13,3,21],[6,2,7,2],[6,3,7,3],[6,5,6,9],[6,10,7,10],[6,13,7,13],[6,14,7,14],[18,16,23,16],[18,17,23,17],[18,18,23,18],[18,19,23,19],[18,20,23,20],[18,2,23,2],[18,3,23,3],[18,5,23,5],[18,6,23,6],[18,7,23,7],[18,8,23,8],[18,9,23,9],[18,13,23,13],[18,14,23,14],[24,19,29,19],[24,20,29,20],[30,2,35,2],[30,3,35,3],[30,5,35,5],[30,6,35,6],[30,7,35,7],[30,8,35,8],[24,9,29,9],[24,13,29,13],[24,14,29,14],[24,16,29,16],[24,17,29,17],[24,18,29,18],[24,2,29,2],[24,3,29,3],[24,5,29,5],[24,6,29,6],[24,7,29,7],[24,8,29,8],[30,19,35,19],[30,20,35,20],[30,14,35,14],[30,16,35,16],[36,2,41,2],[36,3,41,3],[36,5,41,5],[36,6,41,6],[36,7,41,7],[36,8,41,8],[36,9,41,9],[30,9,35,9],[30,13,35,13],[30,17,35,17],[30,18,35,18],[36,20,41,20],[36,13,41,13],[36,14,41,14],[36,16,41,16],[36,17,41,17],[36,18,41,18],[36,19,41,19],[42,4,42,9],[42,15,42,20],[44,2,45,2],[44,3,45,3],[44,5,44,9],[44,10,45,10],[44,13,45,13],[44,14,45,14],[44,16,44,20],[62,8,67,8],[62,9,67,9],[62,13,67,13],[62,14,67,14],[44,21,45,21],[47,2,50,2],[47,13,50,13],[56,2,61,2],[56,3,61,3],[56,5,61,5],[56,6,61,6],[56,7,61,7],[56,8,61,8],[56,9,61,9],[56,20,61,20],[56,13,61,13],[56,14,61,14],[56,16,61,16],[56,17,61,17],[56,18,61,18],[56,19,61,19],[68,8,73,8],[68,9,73,9],[62,16,67,16],[62,17,67,17],[62,18,67,18],[62,19,67,19],[62,20,67,20],[68,2,73,2],[68,3,73,3],[68,5,73,5],[68,6,73,6],[68,7,73,7],[68,18,73,18],[68,19,73,19],[68,20,73,20],[68,13,73,13],[68,14,73,14],[68,16,73,16],[68,17,73,17],[62,2,67,2],[62,3,67,3],[62,5,67,5],[62,6,67,6],[62,7,67,7],[74,20,79,20],[80,4,80,9],[80,15,80,20],[82,2,83,2],[82,3,83,3],[82,5,82,9],[82,10,83,10],[82,13,83,13],[82,14,83,14],[82,16,82,20],[74,13,79,13],[74,14,79,14],[74,16,79,16],[74,17,79,17],[74,18,79,18],[74,19,79,19],[74,2,79,2],[74,3,79,3],[74,5,79,5],[74,6,79,6],[74,7,79,7],[74,8,79,8],[74,9,79,9],[100,8,105,8],[100,9,105,9],[100,13,105,13],[100,14,105,14],[82,21,83,21],[85,2,88,2],[85,13,88,13],[94,2,99,2],[94,3,99,3],[94,5,99,5],[94,6,99,6],[94,7,99,7],[94,8,99,8],[94,9,99,9],[94,20,99,20],[94,13,99,13],[94,14,99,14],[94,16,99,16],[94,17,99,17],[94,18,99,18],[94,19,99,19],[106,8,111,8],[106,9,111,9],[100,16,105,16],[100,17,105,17],[100,18,105,18],[100,19,105,19],[100,20,105,20],[106,2,111,2],[106,3,111,3],[106,5,111,5],[106,6,111,6],[106,7,111,7],[106,18,111,18],[106,19,111,19],[106,20,111,20],[106,13,111,13],[106,14,111,14],[106,16,111,16],[106,17,111,17],[100,2,105,2],[100,3,105,3],[100,5,105,5],[100,6,105,6],[100,7,105,7],[112,20,117,20],[118,4,118,9],[118,15,118,20],[120,2,121,2],[120,3,121,3],[120,5,120,9],[120,10,121,10],[120,13,121,13],[120,14,121,14],[120,16,120,20],[112,13,117,13],[112,14,117,14],[112,16,117,16],[112,17,117,17],[112,18,117,18],[112,19,117,19],[112,2,117,2],[112,3,117,3],[112,5,117,5],[112,6,117,6],[112,7,117,7],[112,8,117,8],[112,9,117,9],[138,7,143,7],[138,8,143,8],[138,9,143,9],[138,13,143,13],[138,14,143,14],[120,21,121,21],[123,2,126,2],[123,13,126,13],[132,2,137,2],[132,3,137,3],[132,5,137,5],[132,6,137,6],[132,7,137,7],[132,8,137,8],[132,9,137,9],[132,20,137,20],[132,13,137,13],[132,14,137,14],[132,16,137,16],[132,17,137,17],[132,18,137,18],[132,19,137,19],[150,9,155,9],[144,8,149,8],[144,9,149,9],[138,16,143,16],[138,17,143,17],[138,18,143,18],[138,19,143,19],[138,20,143,20],[144,2,149,2],[144,3,149,3],[144,5,149,5],[144,6,149,6],[144,7,149,7],[144,18,149,18],[144,19,149,19],[144,20,149,20],[144,13,149,13],[144,14,149,14],[144,16,149,16],[144,17,149,17],[138,2,143,2],[138,3,143,3],[138,5,143,5],[138,6,143,6],[212,4,212,9],[160,2,160,10],[199,4,199,9],[186,4,186,9],[173,4,173,9],[150,20,155,20],[156,4,156,9],[156,15,156,20],[157,2,157,10],[157,13,157,21],[158,2,158,10],[158,13,158,21],[150,13,155,13],[150,14,155,14],[150,16,155,16],[150,17,155,17],[150,18,155,18],[150,19,155,19],[150,2,155,2],[150,3,155,3],[150,5,155,5],[150,6,155,6],[150,7,155,7],[150,8,155,8]]}
[]
[null,null,"入力項目"]
[]
[null,null,"海上輸送費用　シナリオ１（拠点港：新潟港）",null,null,null,null,null,null,null,null,null,null,"海上輸送費用　シナリオ１（拠点港：新潟港）"]
[null,null,"水素（ピーク月　※４か月）",null,null,null,null,null,null,null,null,null,null,"水素（その他月　※８か月）"]
[]
[null,null,"実証期","単位","拠点港","2次輸送先港湾",null,null,null,null,"備考",null,null,{"$f":"C7","v":"実証期"},"単位","拠点港","2次輸送先港湾",null,null,null,null,"備考"]
[null,null,null,null,"新潟港","直江津","伏木富山港","金沢港","七尾港","敦賀港",null,null,null,null,null,"新潟港","直江津港","伏木富山港","金沢港","七尾港","敦賀港"]
[null,null," 密度","（t/m3）",{"$f":"④海上輸送網入力!$E$8","v":7.0811518324607331E-2},{"$f":"④海上輸送網入力!$E$8","v":7.0811518324607331E-2},{"$f":"④海上輸送網入力!$E$8","v":7.0811518324607331E-2},{"$f":"④海上輸送網入力!$E$8","v":7.0811518324607331E-2},{"$f":"④海上輸送網入力!$E$8","v":7.0811518324607331E-2},{"$f":"④海上輸送網入力!$E$8","v":7.0811518324607331E-2}," ①",null,null," 密度","（t/m3）",{"$f":"④海上輸送網入力!$E$8","v":7.0811518324607331E-2},{"$f":"④海上輸送網入力!$E$8","v":7.0811518324607331E-2},{"$f":"④海上輸送網入力!$E$8","v":7.0811518324607331E-2},{"$f":"④海上輸送網入力!$E$8","v":7.0811518324607331E-2},{"$f":"④海上輸送網入力!$E$8","v":7.0811518324607331E-2},{"$f":"④海上輸送網入力!$E$8","v":7.0811518324607331E-2}," ①"]
[null,null," 運搬船積載量\n※内貿の船型の上限は、就航中の「あけぼの丸」とする","（m3/隻）",{"$f":"KEISAN(\"水素\",E17,\"タンク容量\",E8,\"外貿\")","v":64675},{"$f":"KEISAN(\"水素\",F17,\"タンク容量\",F8,\"内貿\")","v":3556},{"$f":"KEISAN(\"水素\",G17,\"タンク容量\",G8,\"内貿\")","v":3556},{"$f":"KEISAN(\"水素\",H17,\"タンク容量\",H8,\"内貿\")","v":3556},{"$f":"KEISAN(\"水素\",I17,\"タンク容量\",I8,\"内貿\")","v":3556},{"$f":"KEISAN(\"水素\",J17,\"タンク容量\",J8,\"内貿\")","v":3556}," ② 港湾施設能力及び対象船舶一覧より、需要量に合わせた船型を設定",null,null," 運搬船積載量\n※内貿の船型の上限は、就航中の「あけぼの丸」とする","（m3/隻）",{"$f":"KEISAN(\"水素\",P17,\"タンク容量\",P8,\"外貿\")","v":64675},{"$f":"KEISAN(\"水素\",Q17,\"タンク容量\",Q8,\"内貿\")","v":3556},{"$f":"KEISAN(\"水素\",R17,\"タンク容量\",R8,\"内貿\")","v":3556},{"$f":"KEISAN(\"水素\",S17,\"タンク容量\",S8,\"内貿\")","v":3556},{"$f":"KEISAN(\"水素\",T17,\"タンク容量\",T8,\"内貿\")","v":3556},{"$f":"KEISAN(\"水素\",U17,\"タンク容量\",U8,\"内貿\")","v":3556}," ② 港湾施設能力及び対象船舶一覧より、需要量に合わせた船型を設定"]
[null,null,null,"（t/隻）",{"$f":"E10*E9","v":4579.7349476439795},251.80575916230367,251.80575916230367,251.80575916230367,251.80575916230367,251.80575916230367," ③=②×①",null,null,null,"（t/隻）",{"$f":"P10*P9","v":4579.7349476439795},251.80575916230367,251.80575916230367,251.80575916230367,251.80575916230367,251.80575916230367," ③=②×①"]
[null,null,null,"(GT)",{"$f":"KEISAN(\"水素\",E17,\"総トン数\",E8,\"外貿\")","v":50000},{"$f":"KEISAN(\"水素\",F17,\"総トン数\",F8,\"内貿\")","v":4505},{"$f":"KEISAN(\"水素\",G17,\"総トン数\",G8,\"内貿\")","v":4505},{"$f":"KEISAN(\"水素\",H17,\"総トン数\",H8,\"内貿\")","v":4505},{"$f":"KEISAN(\"水素\",I17,\"総トン数\",I8,\"内貿\")","v":4505},{"$f":"KEISAN(\"水素\",J17,\"総トン数\",J8,\"内貿\")","v":4505},"港湾施設能力及び対象船舶一覧より、需要量に合わせた船型を設定",null,null,null,"(GT)",{"$f":"KEISAN(\"水素\",P17,\"総トン数\",P8,\"外貿\")","v":50000},{"$f":"KEISAN(\"水素\",Q17,\"総トン数\",Q8,\"内貿\")","v":4505},{"$f":"KEISAN(\"水素\",R17,\"総トン数\",R8,\"内貿\")","v":4505},{"$f":"KEISAN(\"水素\",S17,\"総トン数\",S8,\"内貿\")","v":4505},{"$f":"KEISAN(\"水素\",T17,\"総トン数\",T8,\"内貿\")","v":4505},{"$f":"KEISAN(\"水素\",U17,\"総トン数\",U8,\"内貿\")","v":4505},"港湾施設能力及び対象船舶一覧より、需要量に合わせた船型を設定"]
[null,null,null,"(DWT)",{"$f":"E12/1.3702","v":36491.023208290761},{"$f":"F12/1.3702","v":3287.8411910669975},3287.8411910669975,3287.8411910669975,3287.8411910669975,3287.8411910669975," LNG船のDWTとGTの関係：DWT=GT/1.3702 より （※１）",null,null,null,"(DWT)",{"$f":"P12/1.3702","v":36491.023208290761},{"$f":"Q12/1.3702","v":3287.8411910669975},3287.8411910669975,3287.8411910669975,3287.8411910669975,3287.8411910669975," LNG船のDWTとGTの関係：DWT=GT/1.3702 より （※１）"]
[null,null," 船速（外航）","（ノット）",14,14,14,14,14,14," ④ 国土交通省検討資料より",null,null," 船速（外航）","（ノット）",14,14,14,14,14,14," ④ 国土交通省検討資料より"]
[null,null," 船速（内航）","（ノット）",12,12,12,12,12,12," ④ 国土交通省検討資料より",null,null," 船速（内航）","（ノット）",12,12,12,12,12,12," ④ 国土交通省検討資料より"]
[null,null," 海上輸送費用原単位","（千円/日･隻）",{"$f":"45.432*E13^(0.4019)","v":3096.7377308647324},{"$f":"45.432*F13^(0.4019)","v":1177.0863381909896},1177.0863381909896,1177.0863381909896,1177.0863381909896,1177.0863381909896," ⑤ 海上輸送費用原単位算定式より （※2）",null,null," 海上輸送費用原単位","（千円/日･隻）",{"$f":"45.432*P13^(0.4019)","v":3096.7377308647324},{"$f":"45.432*Q13^(0.4019)","v":1177.0863381909896},1177.0863381909896,1177.0863381909896,1177.0863381909896,1177.0863381909896," ⑤ 海上輸送費用原単位算定式より （※2）"]
[null,null," 月間需要量","（t/ピーク月）",{"$f":"①需要!$I$224/12*④海上輸送網入力!$C$59","v":3374.0658753353518},{"$f":"①需要!$I$63/12*④海上輸送網入力!$C$59","v":1180.5587579979003},{"$f":"①需要!$I$95/12*④海上輸送網入力!$C$59","v":280.60673873966942},{"$f":"①需要!$I$127/12*④海上輸送網入力!$C$59","v":7.4290000000000009E-2},{"$f":"①需要!$I$159/12*④海上輸送網入力!$C$59","v":15.484550681645471},{"$f":"①需要!$I$191/12*④海上輸送網入力!$C$59","v":1.6573966942148759}," ⑥",null,null," 月間需要量","（t/その他月）",{"$f":"①需要!$I$224/12*④海上輸送網入力!$C$60","v":2752.5274246156823},{"$f":"①需要!$I$63/12*④海上輸送網入力!$C$60","v":963.08740784039242},{"$f":"①需要!$I$95/12*④海上輸送網入力!$C$60","v":228.91602370867773},{"$f":"①需要!$I$127/12*④海上輸送網入力!$C$60","v":6.0605000000000013E-2},{"$f":"①需要!$I$159/12*④海上輸送網入力!$C$60","v":12.632133450816044},{"$f":"①需要!$I$191/12*④海上輸送網入力!$C$60","v":1.3520867768595042}," ⑥"]
[null,null," 月間寄港回数","（回/月）",{"$f":"ROUNDUP(E17/E11,0)","v":1},{"$f":"ROUNDUP(F17/F11,0)","v":5},{"$f":"ROUNDUP(G17/G11,0)","v":2},1,1,1," ⑦＝⑥／③",null,null," 月間寄港回数","（回/月）",{"$f":"ROUNDUP(P17/P11,0)","v":1},{"$f":"ROUNDUP(Q17/Q11,0)","v":4},{"$f":"ROUNDUP(R17/R11,0)","v":1},1,1,1," ⑦＝⑥／③"]
[null,null," 海上輸送距離","（海里）",{"$f":"④海上輸送網入力!$C$17","v":3441},{"$f":"④海上輸送網入力!D$42","v":72},{"$f":"④海上輸送網入力!E$42","v":127},{"$f":"④海上輸送網入力!F$42","v":204},{"$f":"④海上輸送網入力!G$42","v":125},{"$f":"④海上輸送網入力!H$42","v":244}," ⑧　原産国オーストラリア　※二次輸送先は拠点港との距離",null,null," 海上輸送距離","（海里）",{"$f":"E19","v":3441},{"$f":"F19","v":72},127,204,125,244," ⑧　原産国オーストラリア　※二次輸送先は拠点港との距離"]
[null,null,null,null,{"$f":"④海上輸送網入力!$C$21","v":4814},null,null,null,null,null," ⑧　原産国アメリカ　※二次輸送先は拠点港との距離",null,null,null,null,{"$f":"E20","v":4814},null,null,null,null,null," ⑧　原産国アメリカ　※二次輸送先は拠点港との距離"]
[null,null,null,null,{"$f":"④海上輸送網入力!$C$25","v":4092},null,null,null,null,null," ⑧　原産国カナダ　※二次輸送先は拠点港との距離",null,null,null,null,4092,null,null,null,null,null," ⑧　原産国カナダ　※二次輸送先は拠点港との距離"]
[null,null,null,null,{"$f":"④海上輸送網入力!$C$29","v":9420},null,null,null,null,null," ⑧　原産国チリ　※二次輸送先は拠点港との距離",null,null,null,null,9420,null,null,null,null,null," ⑧　原産国チリ　※二次輸送先は拠点港との距離"]
[null,null,null,null,{"$f":"④海上輸送網入力!$C$33","v":6138},null,null,null,null,null," ⑧　原産国オマーン　※二次輸送先は拠点港との距離",null,null,null,null,6138,null,null,null,null,null," ⑧　原産国オマーン　※二次輸送先は拠点港との距離"]
[null,null,null,null,{"$f":"④海上輸送網入力!$C$37","v":9166},null,null,null,null,null," ⑧　原産国ナミビア　※二次輸送先は拠点港との距離",null,null,null,null,9166,null,null,null,null,null," ⑧　原産国ナミビア　※二次輸送先は拠点港との距離"]
[null,null,"シナリオ設定","（％）",0.73905168510252928,1,1,1,1,1," ⑨　原産国オーストラリア　※二次輸送先は拠点港との距離",null,null,"シナリオ設定","（％）",{"$f":"E25","v":0.73905168510252928},{"$f":"F25","v":1},1,1,1,1," ⑨　原産国オーストラリア　※二次輸送先は拠点港との距離"]
[null,null,null,null,0,null,null,null,null,null," ⑨　原産国アメリカ　※二次輸送先はシナリオ対象外",null,null,null,null,{"$f":"E26","v":0},null,null,null,null,null," ⑨　原産国アメリカ　※二次輸送先はシナリオ対象外"]
[null,null,null,null,0,null,null,null,null,null," ⑨　原産国カナダ　※二次輸送先はシナリオ対象外",null,null,null,null,0,null,null,null,null,null," ⑨　原産国カナダ　※二次輸送先はシナリオ対象外"]
[null,null,null,null,0.26094831489747072,null,null,null,null,null," ⑨　原産国チリ　※二次輸送先はシナリオ対象外",null,null,null,null,0.26094831489747072,null,null,null,null,null," ⑨　原産国チリ　※二次輸送先はシナリオ対象外"]
[null,null,null,null,0,null,null,null,null,null," ⑨　原産国オマーン　※二次輸送先はシナリオ対象外",null,null,null,null,0,null,null,null,null,null," ⑨　原産国オマーン　※二次輸送先はシナリオ対象外"]
[null,null,null,null,0,null,null,null,null,null," ⑨　原産国ナミビア　※二次輸送先はシナリオ対象外",null,null,null,null,0,null,null,null,null,null," ⑨　原産国ナミビア　※二次輸送先はシナリオ対象外"]
[null,null," 海上輸送日数","（日）",{"$f":"E19/$E$14/24","v":10.241071428571429},{"$f":"F19/F15/24","v":0.25},{"$f":"G19/G15/24","v":0.44097222222222227},0.70833333333333337,0.43402777777777773,0.84722222222222221," ⑩＝⑧／④　原産国オーストラリア　※二次輸送先は拠点港までの日数",null,null," 海上輸送日数","（日）",{"$f":"P19/$P$14/24","v":10.241071428571429},{"$f":"Q19/Q15/24","v":0.25},{"$f":"R19/R15/24","v":0.44097222222222227},0.70833333333333337,0.43402777777777773,0.84722222222222221," ⑩＝⑧／④　原産国オーストラリア　※二次輸送先は拠点港までの日数"]
[null,null,null,null,{"$f":"E20/$E$14/24","v":14.327380952380951},null,null,null,null,null," ⑩＝⑧／④　原産国アメリカ　※二次輸送先は拠点港までの日数",null,null,null,null,{"$f":"P20/$P$14/24","v":14.327380952380951},null,null,null,null,null," ⑩＝⑧／④　原産国アメリカ　※二次輸送先は拠点港までの日数"]
[null,null,null,null,12.178571428571429,null,null,null,null,null," ⑩＝⑧／④　原産国カナダ　※二次輸送先は拠点港までの日数",null,null,null,null,12.178571428571429,null,null,null,null,null," ⑩＝⑧／④　原産国カナダ　※二次輸送先は拠点港までの日数"]
[null,null,null,null,28.035714285714288,null,null,null,null,null," ⑩＝⑧／④　原産国チリ　※二次輸送先は拠点港までの日数",null,null,null,null,28.035714285714288,null,null,null,null,null," ⑩＝⑧／④　原産国チリ　※二次輸送先は拠点港までの日数"]
[null,null,null,null,18.267857142857142,null,null,null,null,null," ⑩＝⑧／④　原産国オマーン　※二次輸送先は拠点港までの日数",null,null,null,null,18.267857142857142,null,null,null,null,null," ⑩＝⑧／④　原産国オマーン　※二次輸送先は拠点港までの日数"]
[null,null,null,null,27.279761904761902,null,null,null,null,null," ⑩＝⑧／④　原産国ナミビア　※二次輸送先は拠点港までの日数",null,null,null,null,27.279761904761902,null,null,null,null,null," ⑩＝⑧／④　原産国ナミビア　※二次輸送先は拠点港までの日数"]
[null,null," 海上輸送費用","（千円/月）",{"$f":"$E$16*E$18*E25*E31","v":23438.22032454142},{"$f":"F$16*F$18*F25*F31","v":1471.357922738737},{"$f":"G$16*G$18*G25*G31","v":1038.1247565989979},{"$f":"H$16*H$18*H25*H31","v":833.76948955195098},{"$f":"I$16*I$18*I25*I31","v":510.888167617617},{"$f":"J$16*J$18*J25*J31","v":997.25370318958846}," ⑪＝⑤×⑦×⑨×⑩　原産国オーストラリア　　※二次輸送先は拠点港間の費用",null,null," 海上輸送費用","（千円/月）",{"$f":"$P$16*P$18*P25*P31","v":23438.22032454142},{"$f":"Q$16*Q$18*Q25*Q31","v":1177.0863381909896},{"$f":"R$16*R$18*R25*R31","v":519.06237829949896},{"$f":"S$16*S$18*S25*S31","v":833.76948955195098},{"$f":"T$16*T$18*T25*T31","v":510.888167617617},{"$f":"U$16*U$18*U25*U31","v":997.25370318958846}," ⑪＝⑤×⑦×⑨×⑩　原産国オーストラリア　　※二次輸送先は拠点港間の費用"]
[null,null,null,null,{"$f":"$E$16*E$18*E26*E32","v":0},null,null,null,null,null," ⑪＝⑤×⑦×⑨×⑩　原産国アメリカ　　　※二次輸送先は拠点港間の費用",null,null,null,null,{"$f":"$P$16*P$18*P26*P32","v":0},null,null,null,null,null," ⑪＝⑤×⑦×⑨×⑩　原産国アメリカ　　　※二次輸送先は拠点港間の費用"]
[null,null,null,null,0,null,null,null,null,null," ⑪＝⑤×⑦×⑨×⑩　原産国カナダ　　　※二次輸送先は拠点港間の費用",null,null,null,null,0,null,null,null,null,null," ⑪＝⑤×⑦×⑨×⑩　原産国カナダ　　　※二次輸送先は拠点港間の費用"]
[null,null,null,null,{"$f":"$E$16*E$18*E28*E34","v":22655.338094665243},null,null,null,null,null," ⑪＝⑤×⑦×⑨×⑩　原産国チリ　　※二次輸送先は拠点港間の費用",null,null,null,null,22655.338094665243,null,null,null,null,null," ⑪＝⑤×⑦×⑨×⑩　原産国チリ　　※二次輸送先は拠点港間の費用"]
[null,null,null,null,0,null,null,null,null,null," ⑪＝⑤×⑦×⑨×⑩　原産国オマーン　　※二次輸送先は拠点港間の費用",null,null,null,null,0,null,null,null,null,null," ⑪＝⑤×⑦×⑨×⑩　原産国オマーン　　※二次輸送先は拠点港間の費用"]
[null,null,null,null,0,null,null,null,null,null," ⑪＝⑤×⑦×⑨×⑩　原産国ナミビア　　※二次輸送先は拠点港間の費用",null,null,null,null,0,null,null,null,null,null," ⑪＝⑤×⑦×⑨×⑩　原産国ナミビア　　※二次輸送先は拠点港間の費用"]
[null,null," 海上輸送費用　合計","（億円/月）",{"$f":"SUM(E37:J42)*1000/100000000","v":0.50944952458903559},null,null,null,null,null,null,null,null," 海上輸送費用　合計","（億円/月）",{"$f":"SUM(P37:U42)*1000/100000000","v":0.50131618496056307}]
[]
[null,null,"2030年","単位","拠点港","2次輸送先港湾",null,null,null,null,"備考",null,null,{"$f":"C45","v":"2030年"},"単位","拠点港","2次輸送先港湾",null,null,null,null,"備考"]
[null,null,null,null,"新潟港","直江津港","伏木富山港","金沢港","七尾港","敦賀港",null,null,null,null,null,"新潟港","直江津港","伏木富山港","金沢港","七尾港","敦賀港"]
[null,null," 密度","（t/m3）",{"$f":"④海上輸送網入力!$E$8","v":7.0811518324607331E-2},{"$f":"④海上輸送網入力!$E$8","v":7.0811518324607331E-2},{"$f":"④海上輸送網入力!$E$8","v":7.0811518324607331E-2},{"$f":"④海上輸送網入力!$E$8","v":7.0811518324607331E-2},{"$f":"④海上輸送網入力!$E$8","v":7.0811518324607331E-2},{"$f":"④海上輸送網入力!$E$8","v":7.0811518324607331E-2}," ①",null,null," 密度","（t/m3）",{"$f":"④海上輸送網入力!$E$8","v":7.0811518324607331E-2},{"$f":"④海上輸送網入力!$E$8","v":7.0811518324607331E-2},{"$f":"④海上輸送網入力!$E$8","v":7.0811518324607331E-2},{"$f":"④海上輸送網入力!$E$8","v":7.0811518324607331E-2},{"$f":"④海上輸送網入力!$E$8","v":7.0811518324607331E-2},{"$f":"④海上輸送網入力!$E$8","v":7.0811518324607331E-2}," ①"]
[null,null," 運搬船積載量\n※内貿の船型の上限は、就航中の「あけぼの丸」とする","（m3/隻）",{"$f":"KEISAN(\"水素\",E55,\"タンク容量\",E46,\"外貿\")","v":129350},{"$f":"KEISAN(\"水素\",F55,\"タンク容量\",F46,\"内貿\")","v":3556},{"$f":"KEISAN(\"水素\",G55,\"タンク容量\",G46,\"内貿\")","v":3556},{"$f":"KEISAN(\"水素\",H55,\"タンク容量\",H46,\"内貿\")","v":3556},{"$f":"KEISAN(\"水素\",I55,\"タンク容量\",I46,\"内貿\")","v":3556},{"$f":"KEISAN(\"水素\",J55,\"タンク容量\",J46,\"内貿\")","v":3556}," ② 港湾施設能力及び対象船舶一覧より、需要量に合わせた船型を設定",null,null," 運搬船積載量\n※内貿の船型の上限は、就航中の「あけぼの丸」とする","（m3/隻）",{"$f":"KEISAN(\"水素\",P55,\"タンク容量\",P46,\"外貿\")","v":103480},{"$f":"KEISAN(\"水素\",Q55,\"タンク容量\",Q46,\"内貿\")","v":3556},{"$f":"KEISAN(\"水素\",R55,\"タンク容量\",R46,\"内貿\")","v":3556},{"$f":"KEISAN(\"水素\",S55,\"タンク容量\",S46,\"内貿\")","v":3556},{"$f":"KEISAN(\"水素\",T55,\"タンク容量\",T46,\"内貿\")","v":3556},{"$f":"KEISAN(\"水素\",U55,\"タンク容量\",U46,\"内貿\")","v":3556}," ② 港湾施設能力及び対象船舶一覧より、需要量に合わせた船型を設定"]
[null,null,null,"（t/隻）",{"$f":"E48*E47","v":9159.4698952879589},251.80575916230367,251.80575916230367,251.80575916230367,251.80575916230367,251.80575916230367," ③=②×①",null,null,null,"（t/隻）",{"$f":"P48*P47","v":7327.5759162303666},{"$f":"Q48*Q47","v":251.80575916230367},251.80575916230367,251.80575916230367,251.80575916230367,251.80575916230367," ③=②×①"]
[null,null,null,"(GT)",{"$f":"KEISAN(\"水素\",E55,\"総トン数\",E46,\"外貿\")","v":100000},{"$f":"KEISAN(\"水素\",F55,\"総トン数\",F46,\"内貿\")","v":4505},{"$f":"KEISAN(\"水素\",G55,\"総トン数\",G46,\"内貿\")","v":4505},{"$f":"KEISAN(\"水素\",H55,\"総トン数\",H46,\"内貿\")","v":4505},{"$f":"KEISAN(\"水素\",I55,\"総トン数\",I46,\"内貿\")","v":4505},{"$f":"KEISAN(\"水素\",J55,\"総トン数\",J46,\"内貿\")","v":4505},"港湾施設能力及び対象船舶一覧より、需要量に合わせた船型を設定",null,null,null,"(GT)",{"$f":"KEISAN(\"水素\",P55,\"総トン数\",P46,\"外貿\")","v":80000},{"$f":"KEISAN(\"水素\",Q55,\"総トン数\",Q46,\"内貿\")","v":4505},{"$f":"KEISAN(\"水素\",R55,\"総トン数\",R46,\"内貿\")","v":4505},{"$f":"KEISAN(\"水素\",S55,\"総トン数\",S46,\"内貿\")","v":4505},{"$f":"KEISAN(\"水素\",T55,\"総トン数\",T46,\"内貿\")","v":4505},{"$f":"KEISAN(\"水素\",U55,\"総トン数\",U46,\"内貿\")","v":4505},"港湾施設能力及び対象船舶一覧より、需要量に合わせた船型を設定"]
[null,null,null,"(DWT)",{"$f":"E50/1.3702","v":72982.046416581521},{"$f":"F50/1.3702","v":3287.8411910669975},3287.8411910669975,3287.8411910669975,3287.8411910669975,3287.8411910669975," LNG船のDWTとGTの関係：DWT=GT/1.3702 より （※１）",null,null,null,"(DWT)",{"$f":"P50/1.3702","v":58385.637133265212},{"$f":"Q50/1.3702","v":3287.8411910669975},3287.8411910669975,3287.8411910669975,3287.8411910669975,3287.8411910669975," LNG船のDWTとGTの関係：DWT=GT/1.3702 より （※１）"]
[null,null," 船速（外航）","（ノット）",14,14,14,14,14,14," ④ 国土交通省検討資料より",null,null," 船速（外航）","（ノット）",14,14,14,14,14,14," ④ 国土交通省検討資料より"]
[null,null," 船速（内航）","（ノット）",12,12,12,12,12,12," ④ 国土交通省検討資料より",null,null," 船速（内航）","（ノット）",12,12,12,12,12,12," ④ 国土交通省検討資料より"]
[null,null," 海上輸送費用原単位","（千円/日･隻）",{"$f":"45.432*E51^(0.4019)","v":4091.5548812403676},{"$f":"45.432*F51^(0.4019)","v":1177.0863381909896},1177.0863381909896,1177.0863381909896,1177.0863381909896,1177.0863381909896," ⑤ 海上輸送費用原単位算定式より （※2）",null,null," 海上輸送費用原単位","（千円/日･隻）",{"$f":"45.432*P51^(0.4019)","v":3740.5911898956647},{"$f":"45.432*Q51^(0.4019)","v":1177.0863381909896},1177.0863381909896,1177.0863381909896,1177.0863381909896,1177.0863381909896," ⑤ 海上輸送費用原単位算定式より （※2）"]
[null,null," 月間需要量","（t/ピーク月）",{"$f":"①需要!$J$224/12*④海上輸送網入力!$C$59","v":7758.3851354520357},{"$f":"①需要!$J$63/12*④海上輸送網入力!$C$59","v":2520.0963589868693},{"$f":"①需要!$J$95/12*④海上輸送網入力!$C$59","v":730.56513140802952},{"$f":"①需要!$J$127/12*④海上輸送網入力!$C$59","v":43.339480052125623},{"$f":"①需要!$J$159/12*④海上輸送網入力!$C$59","v":74.800599762524016},{"$f":"①需要!$J$191/12*④海上輸送網入力!$C$59","v":223.49994689112449}," ⑥",null,null," 月間需要量","（t/その他月）",{"$f":"①需要!$J$224/12*④海上輸送網入力!$C$60","v":6329.2089262898198},{"$f":"①需要!$J$63/12*④海上輸送網入力!$C$60","v":2055.8680823313935},{"$f":"①需要!$J$95/12*④海上輸送網入力!$C$60","v":595.98734404339257},{"$f":"①需要!$J$127/12*④海上輸送網入力!$C$60","v":35.35589162147091},{"$f":"①需要!$J$159/12*④海上輸送網入力!$C$60","v":61.021541911532765},{"$f":"①需要!$J$191/12*④海上輸送網入力!$C$60","v":182.32890404275949}," ⑥"]
[null,null," 月間寄港回数","（回/月）",{"$f":"ROUNDUP(E55/E49,0)","v":1},{"$f":"ROUNDUP(F55/F49,0)","v":11},3,1,1,1," ⑦＝⑥／③",null,null," 月間寄港回数","（回/月）",{"$f":"ROUNDUP(P55/P$49,0)","v":1},{"$f":"ROUNDUP(Q55/Q$49,0)","v":9},3,1,1,1," ⑦＝⑥／③"]
[null,null," 海上輸送距離","（海里）",{"$f":"④海上輸送網入力!$C$17","v":3441},{"$f":"④海上輸送網入力!D$42","v":72},{"$f":"④海上輸送網入力!E$42","v":127},{"$f":"④海上輸送網入力!F$42","v":204},{"$f":"④海上輸送網入力!G$42","v":125},{"$f":"④海上輸送網入力!H$42","v":244}," ⑧　原産国オーストラリア　※二次輸送先は拠点港との距離",null,null," 海上輸送距離","（海里）",{"$f":"E57","v":3441},{"$f":"F57","v":72},127,204,125,244," ⑧　原産国オーストラリア　※二次輸送先は拠点港との距離"]
[null,null,null,null,{"$f":"④海上輸送網入力!$C$21","v":4814},null,null,null,null,null," ⑧　原産国アメリカ　※二次輸送先は拠点港との距離",null,null,null,null,{"$f":"E58","v":4814},null,null,null,null,null," ⑧　原産国アメリカ　※二次輸送先は拠点港との距離"]
[null,null,null,null,{"$f":"④海上輸送網入力!$C$25","v":4092},null,null,null,null,null," ⑧　原産国カナダ　※二次輸送先は拠点港との距離",null,null,null,null,4092,null,null,null,null,null," ⑧　原産国カナダ　※二次輸送先は拠点港との距離"]
[null,null,null,null,{"$f":"④海上輸送網入力!$C$29","v":9420},null,null,null,null,null," ⑧　原産国チリ　※二次輸送先は拠点港との距離",null,null,null,null,9420,null,null,null,null,null," ⑧　原産国チリ　※二次輸送先は拠点港との距離"]
[null,null,null,null,{"$f":"④海上輸送網入力!$C$33","v":6138},null,null,null,null,null," ⑧　原産国オマーン　※二次輸送先は拠点港との距離",null,null,null,null,6138,null,null,null,null,null," ⑧　原産国オマーン　※二次輸送先は拠点港との距離"]
[null,null,null,null,{"$f":"④海上輸送網入力!$C$37","v":9166},null,null,null,null,null," ⑧　原産国ナミビア　※二次輸送先は拠点港との距離",null,null,null,null,9166,null,null,null,null,null," ⑧　原産国ナミビア　※二次輸送先は拠点港との距離"]
[null,null,"シナリオ設定","（％）",0.46391141554112497,1,1,1,1,1," ⑨　原産国オーストラリア　※二次輸送先は拠点港との距離",null,null,"シナリオ設定","（％）",{"$f":"E63","v":0.46391141554112497},{"$f":"F63","v":1},1,1,1,1," ⑨　原産国オーストラリア　※二次輸送先は拠点港との距離"]
[null,null,null,null,0,null,null,null,null,null," ⑨　原産国アメリカ　※二次輸送先はシナリオ対象外",null,null,null,null,{"$f":"E64","v":0},null,null,null,null,null," ⑨　原産国アメリカ　※二次輸送先はシナリオ対象外"]
[null,null,null,null,0.37228826495840261,null,null,null,null,null," ⑨　原産国カナダ　※二次輸送先はシナリオ対象外",null,null,null,null,0.37228826495840261,null,null,null,null,null," ⑨　原産国カナダ　※二次輸送先はシナリオ対象外"]
[null,null,null,null,0.16380031950047247,null,null,null,null,null," ⑨　原産国チリ　※二次輸送先はシナリオ対象外",null,null,null,null,0.16380031950047247,null,null,null,null,null," ⑨　原産国チリ　※二次輸送先はシナリオ対象外"]
[null,null,null,null,0,null,null,null,null,null," ⑨　原産国オマーン　※二次輸送先はシナリオ対象外",null,null,null,null,0,null,null,null,null,null," ⑨　原産国オマーン　※二次輸送先はシナリオ対象外"]
[null,null,null,null,0,null,null,null,null,null," ⑨　原産国ナミビア　※二次輸送先はシナリオ対象外",null,null,null,null,0,null,null,null,null,null," ⑨　原産国ナミビア　※二次輸送先はシナリオ対象外"]
[null,null," 海上輸送日数","（日）",{"$f":"E57/$E$52/24","v":10.241071428571429},{"$f":"F57/F$53/24","v":0.25},{"$f":"G57/G$53/24","v":0.44097222222222227},0.70833333333333337,0.43402777777777773,0.84722222222222221," ⑩＝⑧／④　原産国オーストラリア　※二次輸送先は拠点港までの日数",null,null," 海上輸送日数","（日）",{"$f":"P57/$P$52/24","v":10.241071428571429},{"$f":"Q57/Q$53/24","v":0.25},{"$f":"R57/R$53/24","v":0.44097222222222227},0.70833333333333337,0.43402777777777773,0.84722222222222221," ⑩＝⑧／④　原産国オーストラリア　※二次輸送先は拠点港までの日数"]
[null,null,null,null,{"$f":"E58/$E$52/24","v":14.327380952380951},null,null,null,null,null," ⑩＝⑧／④　原産国アメリカ　※二次輸送先は拠点港までの日数",null,null,null,null,{"$f":"P58/$P$52/24","v":14.327380952380951},null,null,null,null,null," ⑩＝⑧／④　原産国アメリカ　※二次輸送先は拠点港までの日数"]
[null,null,null,null,{"$f":"E59/$E$52/24","v":12.178571428571429},null,null,null,null,null," ⑩＝⑧／④　原産国カナダ　※二次輸送先は拠点港までの日数",null,null,null,null,12.178571428571429,null,null,null,null,null," ⑩＝⑧／④　原産国カナダ　※二次輸送先は拠点港までの日数"]
[null,null,null,null,28.035714285714288,null,null,null,null,null," ⑩＝⑧／④　原産国チリ　※二次輸送先は拠点港までの日数",null,null,null,null,28.035714285714288,null,null,null,null,null," ⑩＝⑧／④　原産国チリ　※二次輸送先は拠点港までの日数"]
[null,null,null,null,18.267857142857142,null,null,null,null,null," ⑩＝⑧／④　原産国オマーン　※二次輸送先は拠点港までの日数",null,null,null,null,18.267857142857142,null,null,null,null,null," ⑩＝⑧／④　原産国オマーン　※二次輸送先は拠点港までの日数"]
[null,null,null,null,27.279761904761902,null,null,null,null,null," ⑩＝⑧／④　原産国ナミビア　※二次輸送先は拠点港までの日数",null,null,null,null,27.279761904761902,null,null,null,null,null," ⑩＝⑧／④　原産国ナミビア　※二次輸送先は拠点港までの日数"]
[null,null," 海上輸送費用","（千円/月）",{"$f":"$E$54*E$56*E63*E69","v":19438.772430163572},{"$f":"F$54*F$56*F63*F69","v":3236.9874300252213},{"$f":"G$54*G$56*G63*G69","v":1557.1871348984969},833.76948955195098,510.888167617617,997.25370318958846," ⑪＝⑤×⑦×⑨×⑩　原産国オーストラリア　　※二次輸送先は拠点港間の費用",null,null," 海上輸送費用","（千円/月）",{"$f":"$P$54*P$56*P63*P69","v":17771.361500744082},{"$f":"Q$54*Q$56*Q63*Q69","v":2648.4442609297266},{"$f":"R$54*R$56*R63*R69","v":1557.1871348984969},833.76948955195098,510.888167617617,997.25370318958846," ⑪＝⑤×⑦×⑨×⑩　原産国オーストラリア　　※二次輸送先は拠点港間の費用"]
[null,null,null,null,{"$f":"$E$54*E$56*E64*E70","v":0},null,null,null,null,null," ⑪＝⑤×⑦×⑨×⑩　原産国アメリカ　　　※二次輸送先は拠点港間の費用",null,null,null,null,{"$f":"$P$54*P$56*P64*P70","v":0},null,null,null,null,null," ⑪＝⑤×⑦×⑨×⑩　原産国アメリカ　　　※二次輸送先は拠点港間の費用"]
[null,null,null,null,18550.861174721405,null,null,null,null,null," ⑪＝⑤×⑦×⑨×⑩　原産国カナダ　　　※二次輸送先は拠点港間の費用",null,null,null,null,16959.613127345921,null,null,null,null,null," ⑪＝⑤×⑦×⑨×⑩　原産国カナダ　　　※二次輸送先は拠点港間の費用"]
[null,null,null,null,18789.479553167806,null,null,null,null,null," ⑪＝⑤×⑦×⑨×⑩　原産国チリ　　※二次輸送先は拠点港間の費用",null,null,null,null,17177.763397859519,null,null,null,null,null," ⑪＝⑤×⑦×⑨×⑩　原産国チリ　　※二次輸送先は拠点港間の費用"]
[null,null,null,null,0,null,null,null,null,null," ⑪＝⑤×⑦×⑨×⑩　原産国オマーン　　※二次輸送先は拠点港間の費用",null,null,null,null,0,null,null,null,null,null," ⑪＝⑤×⑦×⑨×⑩　原産国オマーン　　※二次輸送先は拠点港間の費用"]
[null,null,null,null,0,null,null,null,null,null," ⑪＝⑤×⑦×⑨×⑩　原産国ナミビア　　※二次輸送先は拠点港間の費用",null,null,null,null,0,null,null,null,null,null," ⑪＝⑤×⑦×⑨×⑩　原産国ナミビア　　※二次輸送先は拠点港間の費用"]
[null,null," 海上輸送費用　合計","（億円/月）",{"$f":"SUM(E75:J80)*1000/100000000","v":0.63915199083335672},null,null,null,null,null,null,null,null," 海上輸送費用　合計","（億円/月）",{"$f":"SUM(P75:U80)*1000/100000000","v":0.58456280782136905}]
[]
[null,null,"移行期","単位","拠点港","2次輸送先港湾",null,null,null,null,"備考",null,null,{"$f":"C83","v":"移行期"},"単位","拠点港","2次輸送先港湾",null,null,null,null,"備考"]
[null,null,null,null,"新潟港","直江津港","伏木富山港","金沢港","七尾港","敦賀港",null,null,null,null,null,"新潟港","直江津港","伏木富山港","金沢港","七尾港","敦賀港"]
[null,null," 密度","（t/m3）",{"$f":"④海上輸送網入力!$E$8","v":7.0811518324607331E-2},{"$f":"④海上輸送網入力!$E$8","v":7.0811518324607331E-2},{"$f":"④海上輸送網入力!$E$8","v":7.0811518324607331E-2},{"$f":"④海上輸送網入力!$E$8","v":7.0811518324607331E-2},{"$f":"④海上輸送網入力!$E$8","v":7.0811518324607331E-2},{"$f":"④海上輸送網入力!$E$8","v":7.0811518324607331E-2}," ①",null,null," 密度","（t/m3）",{"$f":"④海上輸送網入力!$E$8","v":7.0811518324607331E-2},{"$f":"④海上輸送網入力!$E$8","v":7.0811518324607331E-2},{"$f":"④海上輸送網入力!$E$8","v":7.0811518324607331E-2},{"$f":"④海上輸送網入力!$E$8","v":7.0811518324607331E-2},{"$f":"④海上輸送網入力!$E$8","v":7.0811518324607331E-2},{"$f":"④海上輸送網入力!$E$8","v":7.0811518324607331E-2}," ①"]
[null,null," 運搬船積載量\n※内貿の船型の上限は、就航中の「あけぼの丸」とする","（m3/隻）",{"$f":"KEISAN(\"水素\",E93,\"タンク容量\",E84,\"外貿\")","v":160000},{"$f":"KEISAN(\"水素\",F93,\"タンク容量\",F84,\"内貿\")","v":3556},{"$f":"KEISAN(\"水素\",G93,\"タンク容量\",G84,\"内貿\")","v":3556},{"$f":"KEISAN(\"水素\",H93,\"タンク容量\",H84,\"内貿\")","v":3556},{"$f":"KEISAN(\"水素\",I93,\"タンク容量\",I84,\"内貿\")","v":3556},{"$f":"KEISAN(\"水素\",J93,\"タンク容量\",J84,\"内貿\")","v":3556}," ② 港湾施設能力及び対象船舶一覧より、需要量に合わせた船型を設定",null,null," 運搬船積載量\n※内貿の船型の上限は、就航中の「あけぼの丸」とする","（m3/隻）",{"$f":"KEISAN(\"水素\",P93,\"タンク容量\",P84,\"外貿\")","v":160000},{"$f":"KEISAN(\"水素\",Q93,\"タンク容量\",Q84,\"内貿\")","v":3556},{"$f":"KEISAN(\"水素\",R93,\"タンク容量\",R84,\"内貿\")","v":3556},{"$f":"KEISAN(\"水素\",S93,\"タンク容量\",S84,\"内貿\")","v":3556},{"$f":"KEISAN(\"水素\",T93,\"タンク容量\",T84,\"内貿\")","v":3556},{"$f":"KEISAN(\"水素\",U93,\"タンク容量\",U84,\"内貿\")","v":3556}," ② 港湾施設能力及び対象船舶一覧より、需要量に合わせた船型を設定"]
[null,null,null,"（t/隻）",{"$f":"E86*E85","v":11329.842931937173},251.80575916230367,251.80575916230367,251.80575916230367,251.80575916230367,251.80575916230367," ③=②×①",null,null,null,"（t/隻）",{"$f":"P86*P85","v":11329.842931937173},251.80575916230367,251.80575916230367,251.80575916230367,251.80575916230367,251.80575916230367," ③=②×①"]
[null,null,null,"(GT)",{"$f":"KEISAN(\"水素\",E93,\"総トン数\",E84,\"外貿\")","v":130000},{"$f":"KEISAN(\"水素\",F93,\"総トン数\",F84,\"内貿\")","v":4505},{"$f":"KEISAN(\"水素\",G93,\"総トン数\",G84,\"内貿\")","v":4505},{"$f":"KEISAN(\"水素\",H93,\"総トン数\",H84,\"内貿\")","v":4505},{"$f":"KEISAN(\"水素\",I93,\"総トン数\",I84,\"内貿\")","v":4505},{"$f":"KEISAN(\"水素\",J93,\"総トン数\",J84,\"内貿\")","v":4505},"港湾施設能力及び対象船舶一覧より、需要量に合わせた船型を設定",null,null,null,"(GT)",{"$f":"KEISAN(\"水素\",P93,\"総トン数\",P84,\"外貿\")","v":130000},{"$f":"KEISAN(\"水素\",Q93,\"総トン数\",Q84,\"内貿\")","v":4505},{"$f":"KEISAN(\"水素\",R93,\"総トン数\",R84,\"内貿\")","v":4505},{"$f":"KEISAN(\"水素\",S93,\"総トン数\",S84,\"内貿\")","v":4505},{"$f":"KEISAN(\"水素\",T93,\"総トン数\",T84,\"内貿\")","v":4505},{"$f":"KEISAN(\"水素\",U93,\"総トン数\",U84,\"内貿\")","v":4505},"港湾施設能力及び対象船舶一覧より、需要量に合わせた船型を設定"]
[null,null,null,"(DWT)",{"$f":"E88/1.3702","v":94876.660341555966},{"$f":"F88/1.3702","v":3287.8411910669975},3287.8411910669975,3287.8411910669975,3287.8411910669975,3287.8411910669975," LNG船のDWTとGTの関係：DWT=GT/1.3702 より （※１）",null,null,null,"(DWT)",{"$f":"P88/1.3702","v":94876.660341555966},{"$f":"Q88/1.3702","v":3287.8411910669975},3287.8411910669975,3287.8411910669975,3287.8411910669975,3287.8411910669975," LNG船のDWTとGTの関係：DWT=GT/1.3702 より （※１）"]
[null,null," 船速（外航）","（ノット）",14,14,14,14,14,14," ④ 国土交通省検討資料より",null,null," 船速（外航）","（ノット）",14,14,14,14,14,14," ④ 国土交通省検討資料より"]
[null,null," 船速（内航）","（ノット）",12,12,12,12,12,12," ④ 国土交通省検討資料より",null,null," 船速（内航）","（ノット）",12,12,12,12,12,12," ④ 国土交通省検討資料より"]
[null,null," 海上輸送費用原単位","（千円/日･隻）",{"$f":"45.432*E89^(0.4019)","v":4546.552540011312},{"$f":"45.432*F89^(0.4019)","v":1177.0863381909896},1177.0863381909896,1177.0863381909896,1177.0863381909896,1177.0863381909896," ⑤ 海上輸送費用原単位算定式より （※2）",null,null," 海上輸送費用原単位","（千円/日･隻）",{"$f":"45.432*P89^(0.4019)","v":4546.552540011312},{"$f":"45.432*Q89^(0.4019)","v":1177.0863381909896},{"$f":"45.432*R89^(0.4019)","v":1177.0863381909896},1177.0863381909896,1177.0863381909896,1177.0863381909896," ⑤ 海上輸送費用原単位算定式より （※2）"]
[null,null," 月間需要量","（t/ピーク月）",{"$f":"①需要!$K$224/12*④海上輸送網入力!$C$59","v":57546.061363481123},{"$f":"①需要!$K$63/12*④海上輸送網入力!$C$59","v":17613.898096249304},{"$f":"①需要!$K$95/12*④海上輸送網入力!$C$59","v":6984.1476810149707},{"$f":"①需要!$K$127/12*④海上輸送網入力!$C$59","v":1718.7444063126725},{"$f":"①需要!$K$159/12*④海上輸送網入力!$C$59","v":1905.8397762279553},{"$f":"①需要!$K$191/12*④海上輸送網入力!$C$59","v":2624.3643668971135}," ⑥",null,null," 月間需要量","（t/その他月）",{"$f":"①需要!$K$224/12*④海上輸送網入力!$C$60","v":46945.471112313557},{"$f":"①需要!$K$63/12*④海上輸送網入力!$C$60","v":14369.23265746654},{"$f":"①需要!$K$95/12*④海上輸送網入力!$C$60","v":5697.5941608280036},{"$f":"①需要!$K$127/12*④海上輸送網入力!$C$60","v":1402.133594623496},{"$f":"①需要!$K$159/12*④海上輸送網入力!$C$60","v":1554.7640279754376},{"$f":"①需要!$K$191/12*④海上輸送網入力!$C$60","v":2140.9288256265927}," ⑥"]
[null,null," 月間寄港回数","（回/月）",{"$f":"ROUNDUP(E93/E$87,0)","v":6},70,28,7,8,11," ⑦＝⑥／③",null,null," 月間寄港回数","（回/月）",{"$f":"ROUNDUP(P93/P$87,0)","v":5},58,23,6,7,9," ⑦＝⑥／③"]
[null,null," 海上輸送距離","（海里）",{"$f":"④海上輸送網入力!$C$17","v":3441},{"$f":"④海上輸送網入力!D$42","v":72},{"$f":"④海上輸送網入力!E$42","v":127},{"$f":"④海上輸送網入力!F$42","v":204},{"$f":"④海上輸送網入力!G$42","v":125},{"$f":"④海上輸送網入力!H$42","v":244}," ⑧　原産国オーストラリア　※二次輸送先は拠点港との距離",null,null," 海上輸送距離","（海里）",{"$f":"E95","v":3441},{"$f":"F95","v":72},127,204,125,244," ⑧　原産国オーストラリア　※二次輸送先は拠点港との距離"]
[null,null,null,null,{"$f":"④海上輸送網入力!$C$21","v":4814},null,null,null,null,null," ⑧　原産国アメリカ　※二次輸送先は拠点港との距離",null,null,null,null,{"$f":"E96","v":4814},null,null,null,null,null," ⑧　原産国アメリカ　※二次輸送先は拠点港との距離"]
[null,null,null,null,{"$f":"④海上輸送網入力!$C$25","v":4092},null,null,null,null,null," ⑧　原産国カナダ　※二次輸送先は拠点港との距離",null,null,null,null,4092,null,null,null,null,null," ⑧　原産国カナダ　※二次輸送先は拠点港との距離"]
[null,null,null,null,{"$f":"④海上輸送網入力!$C$29","v":9420},null,null,null,null,null," ⑧　原産国チリ　※二次輸送先は拠点港との距離",null,null,null,null,9420,null,null,null,null,null," ⑧　原産国チリ　※二次輸送先は拠点港との距離"]
[null,null,null,null,{"$f":"④海上輸送網入力!$C$33","v":6138},null,null,null,null,null," ⑧　原産国オマーン　※二次輸送先は拠点港との距離",null,null,null,null,6138,null,null,null,null,null," ⑧　原産国オマーン　※二次輸送先は拠点港との距離"]
[null,null,null,null,{"$f":"④海上輸送網入力!$C$37","v":9166},null,null,null,null,null," ⑧　原産国ナミビア　※二次輸送先は拠点港との距離",null,null,null,null,9166,null,null,null,null,null," ⑧　原産国ナミビア　※二次輸送先は拠点港との距離"]
[null,null,"シナリオ設定","（％）",0.35206261508833558,1,1,1,1,1," ⑨　原産国オーストラリア　※二次輸送先は拠点港との距離",null,null,"シナリオ設定","（％）",{"$f":"E101","v":0.35206261508833558},{"$f":"F101","v":1},1,1,1,1," ⑨　原産国オーストラリア　※二次輸送先は拠点港との距離"]
[null,null,null,null,0.24109947870613277,null,null,null,null,null," ⑨　原産国アメリカ　※二次輸送先はシナリオ対象外",null,null,null,null,{"$f":"E102","v":0.24109947870613277},null,null,null,null,null," ⑨　原産国アメリカ　※二次輸送先はシナリオ対象外"]
[null,null,null,null,0.28252975834852107,null,null,null,null,null," ⑨　原産国カナダ　※二次輸送先はシナリオ対象外",null,null,null,null,0.28252975834852107,null,null,null,null,null," ⑨　原産国カナダ　※二次輸送先はシナリオ対象外"]
[null,null,null,null,0.12430814785701055,null,null,null,null,null," ⑨　原産国チリ　※二次輸送先はシナリオ対象外",null,null,null,null,0.12430814785701055,null,null,null,null,null," ⑨　原産国チリ　※二次輸送先はシナリオ対象外"]
[null,null,null,null,0,null,null,null,null,null," ⑨　原産国オマーン　※二次輸送先はシナリオ対象外",null,null,null,null,0,null,null,null,null,null," ⑨　原産国オマーン　※二次輸送先はシナリオ対象外"]
[null,null,null,null,0,null,null,null,null,null," ⑨　原産国ナミビア　※二次輸送先はシナリオ対象外",null,null,null,null,0,null,null,null,null,null," ⑨　原産国ナミビア　※二次輸送先はシナリオ対象外"]
[null,null," 海上輸送日数","（日）",{"$f":"E95/$E$90/24","v":10.241071428571429},{"$f":"F95/F$91/24","v":0.25},{"$f":"G95/G$91/24","v":0.44097222222222227},0.70833333333333337,0.43402777777777773,0.84722222222222221," ⑩＝⑧／④　原産国オーストラリア　※二次輸送先は拠点港までの日数",null,null," 海上輸送日数","（日）",{"$f":"P95/$P$90/24","v":10.241071428571429},{"$f":"Q95/Q$91/24","v":0.25},{"$f":"R95/R$91/24","v":0.44097222222222227},0.70833333333333337,0.43402777777777773,0.84722222222222221," ⑩＝⑧／④　原産国オーストラリア　※二次輸送先は拠点港までの日数"]
[null,null,null,null,{"$f":"E96/$E$90/24","v":14.327380952380951},null,null,null,null,null," ⑩＝⑧／④　原産国アメリカ　※二次輸送先は拠点港までの日数",null,null,null,null,{"$f":"P96/$P$90/24","v":14.327380952380951},null,null,null,null,null," ⑩＝⑧／④　原産国アメリカ　※二次輸送先は拠点港までの日数"]
[null,null,null,null,12.178571428571429,null,null,null,null,null," ⑩＝⑧／④　原産国カナダ　※二次輸送先は拠点港までの日数",null,null,null,null,12.178571428571429,null,null,null,null,null," ⑩＝⑧／④　原産国カナダ　※二次輸送先は拠点港までの日数"]
[null,null,null,null,28.035714285714288,null,null,null,null,null," ⑩＝⑧／④　原産国チリ　※二次輸送先は拠点港までの日数",null,null,null,null,28.035714285714288,null,null,null,null,null," ⑩＝⑧／④　原産国チリ　※二次輸送先は拠点港までの日数"]
[null,null,null,null,18.267857142857142,null,null,null,null,null," ⑩＝⑧／④　原産国オマーン　※二次輸送先は拠点港までの日数",null,null,null,null,18.267857142857142,null,null,null,null,null," ⑩＝⑧／④　原産国オマーン　※二次輸送先は拠点港までの日数"]
[null,null,null,null,27.279761904761902,null,null,null,null,null," ⑩＝⑧／④　原産国ナミビア　※二次輸送先は拠点港までの日数",null,null,null,null,27.279761904761902,null,null,null,null,null," ⑩＝⑧／④　原産国ナミビア　※二次輸送先は拠点港までの日数"]
[null,null," 海上輸送費用","（千円/月）",{"$f":"$E$92*E$94*E101*E107","v":98355.527136064979},{"$f":"F$92*F$94*F101*F107","v":20599.010918342319},{"$f":"G$92*G$94*G101*G107","v":14533.746592385971},5836.3864268636571,4087.105340940936,10969.790735085473," ⑪＝⑤×⑦×⑨×⑩　原産国オーストラリア　　※二次輸送先は拠点港間の費用",null,null," 海上輸送費用","（千円/月）",{"$f":"$P$92*P$94*P101*P107","v":81962.939280054154},{"$f":"Q$92*Q$94*Q101*Q107","v":17067.751903769349},{"$f":"R$92*R$94*R101*R107","v":11938.434700888476},{"$f":"S$92*S$94*S101*S107","v":5002.6169373117064},{"$f":"T$92*T$94*T101*T107","v":3576.217173323319},{"$f":"U$92*U$94*U101*U107","v":8975.2833287062949}," ⑪＝⑤×⑦×⑨×⑩　原産国オーストラリア　　※二次輸送先は拠点港間の費用"]
[null,null,null,null,{"$f":"$E$92*E$94*E102*E108","v":94231.595488121355},null,null,null,null,null," ⑪＝⑤×⑦×⑨×⑩　原産国アメリカ　　　※二次輸送先は拠点港間の費用",null,null,null,null,{"$f":"$P$92*P$94*P102*P108","v":78526.329573434457},null,null,null,null,null," ⑪＝⑤×⑦×⑨×⑩　原産国アメリカ　　　※二次輸送先は拠点港間の費用"]
[null,null,null,null,93862.909102040037,null,null,null,null,null," ⑪＝⑤×⑦×⑨×⑩　原産国カナダ　　　※二次輸送先は拠点港間の費用",null,null,null,null,78219.090918366681,null,null,null,null,null," ⑪＝⑤×⑦×⑨×⑩　原産国カナダ　　　※二次輸送先は拠点港間の費用"]
[null,null,null,null,95070.260876992208,null,null,null,null,null," ⑪＝⑤×⑦×⑨×⑩　原産国チリ　　※二次輸送先は拠点港間の費用",null,null,null,null,79225.217397493485,null,null,null,null,null," ⑪＝⑤×⑦×⑨×⑩　原産国チリ　　※二次輸送先は拠点港間の費用"]
[null,null,null,null,0,null,null,null,null,null," ⑪＝⑤×⑦×⑨×⑩　原産国オマーン　　※二次輸送先は拠点港間の費用",null,null,null,null,0,null,null,null,null,null," ⑪＝⑤×⑦×⑨×⑩　原産国オマーン　　※二次輸送先は拠点港間の費用"]
[null,null,null,null,0,null,null,null,null,null," ⑪＝⑤×⑦×⑨×⑩　原産国ナミビア　　※二次輸送先は拠点港間の費用",null,null,null,null,0,null,null,null,null,null," ⑪＝⑤×⑦×⑨×⑩　原産国ナミビア　　※二次輸送先は拠点港間の費用"]
[null,null," 海上輸送費用　合計","（億円/月）",{"$f":"SUM(E113:J118)*1000/100000000","v":4.3754633261683695},null,null,null,null,null,null,null,null," 海上輸送費用　合計","（億円/月）",{"$f":"SUM(P113:U118)*1000/100000000","v":3.6449388121334798}]
[]
[null,null,"2050年","単位","拠点港","2次輸送先港湾",null,null,null,null,"備考",null,null,{"$f":"C121","v":"2050年"},"単位","拠点港","2次輸送先港湾",null,null,null,null,"備考"]
[null,null,null,null,"新潟港","直江津港","伏木富山港","金沢港","七尾港","敦賀港",null,null,null,null,null,"新潟港","直江津港","伏木富山港","金沢港","七尾港","敦賀港"]
[null,null," 密度","（t/m3）",{"$f":"④海上輸送網入力!$E$8","v":7.0811518324607331E-2},{"$f":"④海上輸送網入力!$E$8","v":7.0811518324607331E-2},{"$f":"④海上輸送網入力!$E$8","v":7.0811518324607331E-2},{"$f":"④海上輸送網入力!$E$8","v":7.0811518324607331E-2},{"$f":"④海上輸送網入力!$E$8","v":7.0811518324607331E-2},{"$f":"④海上輸送網入力!$E$8","v":7.0811518324607331E-2}," ①",null,null," 密度","（t/m3）",{"$f":"④海上輸送網入力!$E$8","v":7.0811518324607331E-2},{"$f":"④海上輸送網入力!$E$8","v":7.0811518324607331E-2},{"$f":"④海上輸送網入力!$E$8","v":7.0811518324607331E-2},{"$f":"④海上輸送網入力!$E$8","v":7.0811518324607331E-2},{"$f":"④海上輸送網入力!$E$8","v":7.0811518324607331E-2},{"$f":"④海上輸送網入力!$E$8","v":7.0811518324607331E-2}," ①"]
[null,null," 運搬船積載量\n※内貿の船型の上限は、就航中の「あけぼの丸」とする","（m3/隻）",{"$f":"KEISAN(\"水素\",E131,\"タンク容量\",E122,\"外貿\")","v":160000},{"$f":"KEISAN(\"水素\",F131,\"タンク容量\",F122,\"内貿\")","v":3556},{"$f":"KEISAN(\"水素\",G131,\"タンク容量\",G122,\"内貿\")","v":3556},{"$f":"KEISAN(\"水素\",H131,\"タンク容量\",H122,\"内貿\")","v":3556},{"$f":"KEISAN(\"水素\",I131,\"タンク容量\",I122,\"内貿\")","v":3556},{"$f":"KEISAN(\"水素\",J131,\"タンク容量\",J122,\"内貿\")","v":3556}," ② 港湾施設能力及び対象船舶一覧より、需要量に合わせた船型を設定",null,null," 運搬船積載量\n※内貿の船型の上限は、就航中の「あけぼの丸」とする","（m3/隻）",{"$f":"KEISAN(\"水素\",P131,\"タンク容量\",P122,\"外貿\")","v":160000},{"$f":"KEISAN(\"水素\",Q131,\"タンク容量\",Q122,\"内貿\")","v":3556},{"$f":"KEISAN(\"水素\",R131,\"タンク容量\",R122,\"内貿\")","v":3556},{"$f":"KEISAN(\"水素\",S131,\"タンク容量\",S122,\"内貿\")","v":3556},{"$f":"KEISAN(\"水素\",T131,\"タンク容量\",T122,\"内貿\")","v":3556},{"$f":"KEISAN(\"水素\",U131,\"タンク容量\",U122,\"内貿\")","v":3556}," ② 港湾施設能力及び対象船舶一覧より、需要量に合わせた船型を設定"]
[null,null,null,"（t/隻）",{"$f":"E124*E123","v":11329.842931937173},251.80575916230367,251.80575916230367,251.80575916230367,251.80575916230367,251.80575916230367," ③=②×①",null,null,null,"（t/隻）",{"$f":"P124*P123","v":11329.842931937173},251.80575916230367,251.80575916230367,251.80575916230367,251.80575916230367,251.80575916230367," ③=②×①"]
[null,null,null,"(GT)",{"$f":"KEISAN(\"水素\",E131,\"総トン数\",E122,\"外貿\")","v":130000},{"$f":"KEISAN(\"水素\",F131,\"総トン数\",F122,\"内貿\")","v":4505},{"$f":"KEISAN(\"水素\",G131,\"総トン数\",G122,\"内貿\")","v":4505},{"$f":"KEISAN(\"水素\",H131,\"総トン数\",H122,\"内貿\")","v":4505},{"$f":"KEISAN(\"水素\",I131,\"総トン数\",I122,\"内貿\")","v":4505},{"$f":"KEISAN(\"水素\",J131,\"総トン数\",J122,\"内貿\")","v":4505},"港湾施設能力及び対象船舶一覧より、需要量に合わせた船型を設定",null,null,null,"(GT)",{"$f":"KEISAN(\"水素\",P131,\"総トン数\",P122,\"外貿\")","v":130000},{"$f":"KEISAN(\"水素\",Q131,\"総トン数\",Q122,\"内貿\")","v":4505},{"$f":"KEISAN(\"水素\",R131,\"総トン数\",R122,\"内貿\")","v":4505},{"$f":"KEISAN(\"水素\",S131,\"総トン数\",S122,\"内貿\")","v":4505},{"$f":"KEISAN(\"水素\",T131,\"総トン数\",T122,\"内貿\")","v":4505},{"$f":"KEISAN(\"水素\",U131,\"総トン数\",U122,\"内貿\")","v":4505},"港湾施設能力及び対象船舶一覧より、需要量に合わせた船型を設定"]
[null,null,null,"(DWT)",{"$f":"E126/1.3702","v":94876.660341555966},{"$f":"F126/1.3702","v":3287.8411910669975},3287.8411910669975,3287.8411910669975,3287.8411910669975,3287.8411910669975," LNG船のDWTとGTの関係：DWT=GT/1.3702 より （※１）",null,null,null,"(DWT)",{"$f":"P126/1.3702","v":94876.660341555966},{"$f":"Q126/1.3702","v":3287.8411910669975},3287.8411910669975,3287.8411910669975,3287.8411910669975,3287.8411910669975," LNG船のDWTとGTの関係：DWT=GT/1.3702 より （※１）"]
[null,null," 船速（外航）","（ノット）",14,14,14,14,14,14," ④ 国土交通省検討資料より",null,null," 船速（外航）","（ノット）",14,14,14,14,14,14," ④ 国土交通省検討資料より"]
[null,null," 船速（内航）","（ノット）",12,12,12,12,12,12," ④ 国土交通省検討資料より",null,null," 船速（内航）","（ノット）",12,12,12,12,12,12," ④ 国土交通省検討資料より"]
[null,null," 海上輸送費用原単位","（千円/日･隻）",{"$f":"45.432*E127^(0.4019)","v":4546.552540011312},{"$f":"45.432*F127^(0.4019)","v":1177.0863381909896},1177.0863381909896,1177.0863381909896,1177.0863381909896,1177.0863381909896," ⑤ 海上輸送費用原単位算定式より （※2）",null,null," 海上輸送費用原単位","（千円/日･隻）",{"$f":"45.432*P127^(0.4019)","v":4546.552540011312},{"$f":"45.432*Q127^(0.4019)","v":1177.0863381909896},{"$f":"45.432*R127^(0.4019)","v":1177.0863381909896},1177.0863381909896,1177.0863381909896,1177.0863381909896," ⑤ 海上輸送費用原単位算定式より （※2）"]
[null,null," 月間需要量","（t/ピーク月）",{"$f":"①需要!$L$224/12*④海上輸送網入力!$C$59","v":301446.92549040896},{"$f":"①需要!$L$63/12*④海上輸送網入力!$C$59","v":101348.89092498845},{"$f":"①需要!$L$95/12*④海上輸送網入力!$C$59","v":29688.155302215906},{"$f":"①需要!$L$127/12*④海上輸送網入力!$C$59","v":2369.0079966530898},{"$f":"①需要!$L$159/12*④海上輸送網入力!$C$59","v":3606.1733346558017},{"$f":"①需要!$L$191/12*④海上輸送網入力!$C$59","v":4866.4868083810043}," ⑥",null,null," 月間需要量","（t/その他月）",{"$f":"①需要!$L$224/12*④海上輸送網入力!$C$60","v":245917.22868954419},{"$f":"①需要!$L$63/12*④海上輸送網入力!$C$60","v":82679.358386174805},{"$f":"①需要!$L$95/12*④海上輸送網入力!$C$60","v":24219.284588649822},{"$f":"①需要!$L$127/12*④海上輸送網入力!$C$60","v":1932.6117867433104},{"$f":"①需要!$L$159/12*④海上輸送網入力!$C$60","v":2941.878246692891},{"$f":"①需要!$L$191/12*④海上輸送網入力!$C$60","v":3970.0287121002939}," ⑥"]
[null,null," 月間寄港回数","（回/月）",{"$f":"ROUNDUP(E131/E125,0)","v":27},{"$f":"ROUNDUP(F131/F125,0)","v":403},{"$f":"ROUNDUP(G131/G125,0)","v":118},10,15,20," ⑦＝⑥／③",null,null," 月間寄港回数","（回/月）",{"$f":"ROUNDUP(P131/P$125,0)","v":22},{"$f":"ROUNDUP(Q131/Q$125,0)","v":329},97,8,12,16," ⑦＝⑥／③"]
[null,null," 海上輸送距離","（海里）",{"$f":"④海上輸送網入力!$C$17","v":3441},{"$f":"④海上輸送網入力!D$42","v":72},{"$f":"④海上輸送網入力!E$42","v":127},{"$f":"④海上輸送網入力!F$42","v":204},{"$f":"④海上輸送網入力!G$42","v":125},{"$f":"④海上輸送網入力!H$42","v":244}," ⑧　原産国オーストラリア　※二次輸送先は拠点港との距離",null,null," 海上輸送距離","（海里）",{"$f":"E133","v":3441},{"$f":"F133","v":72},127,204,125,244," ⑧　原産国オーストラリア　※二次輸送先は拠点港との距離"]
[null,null,null,null,{"$f":"④海上輸送網入力!$C$21","v":4814},null,null,null,null,null," ⑧　原産国アメリカ　※二次輸送先は拠点港との距離",null,null,null,null,{"$f":"E134","v":4814},null,null,null,null,null," ⑧　原産国アメリカ　※二次輸送先は拠点港との距離"]
[null,null,null,null,{"$f":"④海上輸送網入力!$C$25","v":4092},null,null,null,null,null," ⑧　原産国カナダ　※二次輸送先は拠点港との距離",null,null,null,null,4092,null,null,null,null,null," ⑧　原産国カナダ　※二次輸送先は拠点港との距離"]
[null,null,null,null,{"$f":"④海上輸送網入力!$C$29","v":9420},null,null,null,null,null," ⑧　原産国チリ　※二次輸送先は拠点港との距離",null,null,null,null,9420,null,null,null,null,null," ⑧　原産国チリ　※二次輸送先は拠点港との距離"]
[null,null,null,null,{"$f":"④海上輸送網入力!$C$33","v":6138},null,null,null,null,null," ⑧　原産国オマーン　※二次輸送先は拠点港との距離",null,null,null,null,6138,null,null,null,null,null," ⑧　原産国オマーン　※二次輸送先は拠点港との距離"]
[null,null,null,null,{"$f":"④海上輸送網入力!$C$37","v":9166},null,null,null,null,null," ⑧　原産国ナミビア　※二次輸送先は拠点港との距離",null,null,null,null,9166,null,null,null,null,null," ⑧　原産国ナミビア　※二次輸送先は拠点港との距離"]
[null,null,"シナリオ設定","（％）",0.26555283191264989,1,1,1,1,1," ⑨　原産国オーストラリア　※二次輸送先は拠点港との距離",null,null,"シナリオ設定","（％）",{"$f":"E139","v":0.26555283191264989},{"$f":"F139","v":1},1,1,1,1," ⑨　原産国オーストラリア　※二次輸送先は拠点港との距離"]
[null,null,null,null,0.1818558591545224,null,null,null,null,null," ⑨　原産国アメリカ　※二次輸送先はシナリオ対象外",null,null,null,null,{"$f":"E140","v":0.1818558591545224},null,null,null,null,null," ⑨　原産国アメリカ　※二次輸送先はシナリオ対象外"]
[null,null,null,null,0.21310577781802134,null,null,null,null,null," ⑨　原産国カナダ　※二次輸送先はシナリオ対象外",null,null,null,null,0.21310577781802134,null,null,null,null,null," ⑨　原産国カナダ　※二次輸送先はシナリオ対象外"]
[null,null,null,null,9.3762811723031039E-2,null,null,null,null,null," ⑨　原産国チリ　※二次輸送先はシナリオ対象外",null,null,null,null,9.3762811723031039E-2,null,null,null,null,null," ⑨　原産国チリ　※二次輸送先はシナリオ対象外"]
[null,null,null,null,0.14732645559682442,null,null,null,null,null," ⑨　原産国オマーン　※二次輸送先はシナリオ対象外",null,null,null,null,0.14732645559682442,null,null,null,null,null," ⑨　原産国オマーン　※二次輸送先はシナリオ対象外"]
[null,null,null,null,9.8396263794950839E-2,null,null,null,null,null," ⑨　原産国ナミビア　※二次輸送先はシナリオ対象外",null,null,null,null,9.8396263794950839E-2,null,null,null,null,null," ⑨　原産国ナミビア　※二次輸送先はシナリオ対象外"]
[null,null," 海上輸送日数","（日）",{"$f":"E133/$E$128/24","v":10.241071428571429},{"$f":"F133/F$129/24","v":0.25},{"$f":"G133/G$129/24","v":0.44097222222222227},0.70833333333333337,0.43402777777777773,0.84722222222222221," ⑩＝⑧／④　原産国オーストラリア　※二次輸送先は拠点港までの日数",null,null," 海上輸送日数","（日）",{"$f":"P133/$P$128/24","v":10.241071428571429},{"$f":"Q133/Q$129/24","v":0.25},{"$f":"R133/R$129/24","v":0.44097222222222227},0.70833333333333337,0.43402777777777773,0.84722222222222221," ⑩＝⑧／④　原産国オーストラリア　※二次輸送先は拠点港までの日数"]
[null,null,null,null,{"$f":"E134/$E$128/24","v":14.327380952380951},null,null,null,null,null," ⑩＝⑧／④　原産国アメリカ　※二次輸送先は拠点港までの日数",null,null,null,null,{"$f":"P134/$P$128/24","v":14.327380952380951},null,null,null,null,null," ⑩＝⑧／④　原産国アメリカ　※二次輸送先は拠点港までの日数"]
[null,null,null,null,12.178571428571429,null,null,null,null,null," ⑩＝⑧／④　原産国カナダ　※二次輸送先は拠点港までの日数",null,null,null,null,12.178571428571429,null,null,null,null,null," ⑩＝⑧／④　原産国カナダ　※二次輸送先は拠点港までの日数"]
[null,null,null,null,28.035714285714288,null,null,null,null,null," ⑩＝⑧／④　原産国チリ　※二次輸送先は拠点港までの日数",null,null,null,null,28.035714285714288,null,null,null,null,null," ⑩＝⑧／④　原産国チリ　※二次輸送先は拠点港までの日数"]
[null,null,null,null,18.267857142857142,null,null,null,null,null," ⑩＝⑧／④　原産国オマーン　※二次輸送先は拠点港までの日数",null,null,null,null,18.267857142857142,null,null,null,null,null," ⑩＝⑧／④　原産国オマーン　※二次輸送先は拠点港までの日数"]
[null,null,null,null,27.279761904761902,null,null,null,null,null," ⑩＝⑧／④　原産国ナミビア　※二次輸送先は拠点港までの日数",null,null,null,null,27.279761904761902,null,null,null,null,null," ⑩＝⑧／④　原産国ナミビア　※二次輸送先は拠点港までの日数"]
[null,null," 海上輸送費用","（千円/月）",{"$f":"$E$130*E$132*E139*E145","v":333843.02793440793},{"$f":"F$130*F$132*F139*F145","v":118591.4485727422},{"$f":"G$130*G$132*G139*G145","v":61249.36063934087},8337.6948955195094,7663.3225142642541,19945.074063791766," ⑪＝⑤×⑦×⑨×⑩　原産国オーストラリア　　※二次輸送先は拠点港間の費用",null,null," 海上輸送費用","（千円/月）",{"$f":"$P$130*P$132*P139*P145","v":272020.2449835916},{"$f":"Q$130*Q$132*Q139*Q145","v":96815.351316208893},{"$f":"R$130*R$132*R139*R145","v":50349.050695051403},6670.1559164156079,6130.658011411404,15956.059251033415," ⑪＝⑤×⑦×⑨×⑩　原産国オーストラリア　　※二次輸送先は拠点港間の費用"]
[null,null,null,null,{"$f":"$E$130*E$132*E140*E146","v":319845.38216469495},null,null,null,null,null," ⑪＝⑤×⑦×⑨×⑩　原産国アメリカ　　　※二次輸送先は拠点港間の費用",null,null,null,null,260614.75583789957,null,null,null,null,null," ⑪＝⑤×⑦×⑨×⑩　原産国アメリカ　　　※二次輸送先は拠点港間の費用"]
[null,null,null,null,318593.96922358684,null,null,null,null,null," ⑪＝⑤×⑦×⑨×⑩　原産国カナダ　　　※二次輸送先は拠点港間の費用",null,null,null,null,259595.08603403371,null,null,null,null,null," ⑪＝⑤×⑦×⑨×⑩　原産国カナダ　　　※二次輸送先は拠点港間の費用"]
[null,null,null,null,322692.0202845548,null,null,null,null,null," ⑪＝⑤×⑦×⑨×⑩　原産国チリ　　※二次輸送先は拠点港間の費用",null,null,null,null,262934.23875037796,null,null,null,null,null," ⑪＝⑤×⑦×⑨×⑩　原産国チリ　　※二次輸送先は拠点港間の費用"]
[null,null,null,null,330380.43881885923,null,null,null,null,null," ⑪＝⑤×⑦×⑨×⑩　原産国オマーン　　※二次輸送先は拠点港間の費用",null,null,null,null,269198.87607462599,null,null,null,null,null," ⑪＝⑤×⑦×⑨×⑩　原産国オマーン　　※二次輸送先は拠点港間の費用"]
[null,null,null,null,329507.39215872705,null,null,null,null,null," ⑪＝⑤×⑦×⑨×⑩　原産国ナミビア　　※二次輸送先は拠点港間の費用",null,null,null,null,268487.50472192571,null,null,null,null,null," ⑪＝⑤×⑦×⑨×⑩　原産国ナミビア　　※二次輸送先は拠点港間の費用"]
[null,null," 海上輸送費用　合計","（億円/月）",{"$f":"SUM(E151:J156)*1000/100000000","v":21.706491312704891},null,null,null,null,null,null,null,null," 海上輸送費用　合計","（億円/月）",{"$f":"SUM(P151:U156)*1000/100000000","v":17.68771981592575}]
[null,null,"（※1）「統計解析による船舶諸元に関する研究－船舶の主要諸元の計画基準（案）－」（国土技術政策総合研究所研究報告、第28号2006年3月）",null,null,null,null,null,null,null,null,null,null,"（※1）「統計解析による船舶諸元に関する研究－船舶の主要諸元の計画基準（案）－」（国土技術政策総合研究所研究報告、第28号2006年3月）"]
[null,null,"（※2）「港湾整備事業の費用対効果分析マニュアル」（令和６年６月、国土交通省港湾局）",null,null,null,null,null,null,null,null,null,null,"（※2）「港湾整備事業の費用対効果分析マニュアル」（令和６年６月、国土交通省港湾局）"]
[]
[null,null,"貯蔵費用"]
[null,null,"液化水素"]
[null,null,"実証期","単位","新潟港※拠点港","直江津港","伏木富山港","金沢港","七尾港","敦賀港","備考"]
[null,null," 年間需要量","（t/年）",{"$f":"①需要!$I$224","v":35516.482898266862},{"$f":"①需要!$I$63","v":12426.934294714742},{"$f":"①需要!$I$95","v":2953.7551446280995},{"$f":"①需要!$I$127","v":0.78200000000000014},{"$f":"①需要!$I$159","v":162.99527033311023},{"$f":"①需要!$I$191","v":17.446280991735538}," A：実証期の需要"]
[null,null," 必要量","（１か月分）",1,1,1,1,1,1," B"]
[null,null," 月換算","（12か月/年）",12,12,12,12,12,12," C"]
[null,null," 需要ピーク係数","－",{"$f":"③輸送・貯蔵入力!$C$18","v":1.1399999999999999},{"$f":"③輸送・貯蔵入力!$C$18","v":1.1399999999999999},{"$f":"③輸送・貯蔵入力!$C$18","v":1.1399999999999999},{"$f":"③輸送・貯蔵入力!$C$18","v":1.1399999999999999},{"$f":"③輸送・貯蔵入力!$C$18","v":1.1399999999999999},{"$f":"③輸送・貯蔵入力!$C$18","v":1.1399999999999999}," D"]
[null,null," 月間需要量（ピーク月）","（t/月）",{"$f":"E164/E166*E167","v":3374.0658753353518},{"$f":"F164/F166*F167","v":1180.5587579979003},280.60673873966942,7.4290000000000009E-2,15.484550681645471,1.6573966942148759," E=A÷C×D"]
[null,null," 備蓄タンク容量","（t/基）",3500,1500,500,500,500,500," F（E：月間需要量（ピーク月）を踏まえり５００トン刻みで設定　※最大7,100トン）"]
[null,null," 備蓄タンク基数","（基）",{"$f":"ROUNDUP(E168/E169,0)","v":1},{"$f":"ROUNDUP(F164/F169/F165/F166*F167,0)","v":1},{"$f":"ROUNDUP(G164/G169/G165/G166*G167,0)","v":1},{"$f":"ROUNDUP(H164/H169/H165/H166*H167,0)","v":1},{"$f":"ROUNDUP(I164/I169/I165/I166*I167,0)","v":1},{"$f":"ROUNDUP(J164/J169/J165/J166*J167,0)","v":1}," G=E÷F"]
[null,null," タンク1基あたり整備費用","（億円/基）",{"$f":"60*(E169/10000/4)^(2/3)","v":11.825602744657866},6.7221071198357469,3.2316520350478277,3.2316520350478277,3.2316520350478277,3.2316520350478277," H＝α万トンのタンクの整備費＝60億円×（α／4）2/3（※３）"]
[null,null," タンク整備費用","（億円）",{"$f":"E170*E171","v":11.825602744657866},{"$f":"F170*F171","v":6.7221071198357469},3.2316520350478277,3.2316520350478277,3.2316520350478277,3.2316520350478277," I ＝G×H"]
[null,null," タンク維持管理費用","（億円）",{"$f":"E172*(0.024+0.011)","v":0.41389609606302535},{"$f":"F172*(0.024+0.011)","v":0.23527374919425117},0.11310782122667398,0.11310782122667398,0.11310782122667398,0.11310782122667398,"修繕費：建設費の2.4％/年、諸経費：建設費の1.1％/年"]
[null,null," 貯蔵費用　合計","（億円）",{"$f":"SUM(E172:J173)","v":32.575919134848903}]
[]
[null,null,"2030年","単位","新潟港※拠点港","直江津港","伏木富山港","金沢港※","七尾港※","敦賀港※","備考"]
[null,null," 年間需要量","（t/年）",{"$f":"①需要!$J$224-①需要!$I$224","v":46150.729053859839},{"$f":"①需要!$J$63-①需要!$I$63","v":14100.395799883885},{"$f":"①需要!$J$95-①需要!$I$95","v":4736.4041333511586},{"$f":"①需要!$J$127-①需要!$I$127","v":455.42305318026979},{"$f":"①需要!$J$159-①需要!$I$159","v":624.37946400924784},{"$f":"①需要!$J$191-①需要!$I$191","v":2335.1847389148384}," A：2030年の需要－実証期の需要（2030年までの需要分※実証期分までは整備済）"]
[null,null," 必要量","（１か月分）",1,1,1,1,1,1," B"]
[null,null," 月換算","（12か月/年）",12,12,12,12,12,12," C"]
[null,null," 需要ピーク係数","－",{"$f":"③輸送・貯蔵入力!$C$18","v":1.1399999999999999},{"$f":"③輸送・貯蔵入力!$C$18","v":1.1399999999999999},{"$f":"③輸送・貯蔵入力!$C$18","v":1.1399999999999999},{"$f":"③輸送・貯蔵入力!$C$18","v":1.1399999999999999},{"$f":"③輸送・貯蔵入力!$C$18","v":1.1399999999999999},{"$f":"③輸送・貯蔵入力!$C$18","v":1.1399999999999999}," D"]
[null,null," 月間需要量（ピーク月）","（t/月）",{"$f":"E177/E179*E180","v":4384.3192601166838},{"$f":"F177/F179*F180","v":1339.537600988969},449.95839266836003,43.265190052125632,59.316049080878543,221.84255019690963," E=A÷C×D"]
[null,null," 備蓄タンク容量","（t/基）",4500,1500,500,500,500,500," F（E：月間需要量（ピーク月）を踏まえり５００トン刻みで設定　※最大7,100トン）"]
[null,null," 備蓄タンク基数","（基）",{"$f":"ROUNDUP(E181/E182,0)","v":1},{"$f":"ROUNDUP(F177/F182/F178/F179*F180,0)","v":1},{"$f":"ROUNDUP(G177/G182/G178/G179*G180,0)","v":1},{"$f":"ROUNDUP(H177/H182/H178/H179*H180,0)","v":1},{"$f":"ROUNDUP(I177/I182/I178/I179*I180,0)","v":1},{"$f":"ROUNDUP(J177/J182/J178/J179*J180,0)","v":1}," G=E÷F"]
[null,null," タンク1基あたり整備費用","（億円/基）",{"$f":"60*(E182/10000/4)^(2/3)","v":13.982546276792366},6.7221071198357469,3.2316520350478277,3.2316520350478277,3.2316520350478277,3.2316520350478277," H＝α万トンのタンクの整備費＝60億円×（α／4）2/3（※４）"]
[null,null," タンク整備費用","（億円）",{"$f":"E183*E184","v":13.982546276792366},{"$f":"F183*F184","v":6.7221071198357469},3.2316520350478277,0,0,0," I ＝G×H"]
[null,null," タンク維持管理費用","（億円）",{"$f":"E185*(0.024+0.011)","v":0.48938911968773285},{"$f":"F185*(0.024+0.011)","v":0.23527374919425117},0.11310782122667398,0,0,0,"修繕費：建設費の2.4％/年、諸経費：建設費の1.1％/年"]
[null,null," 貯蔵費用　合計","（億円）",{"$f":"SUM(E185:J186)","v":24.774076121784599}]
[null,null,"※金沢港、七尾港、敦賀港は実証期で2030年の需要を賄える規模のタンクが整備済であるため、整備費用はかからないことを想定する"]
[null,null,"移行期","単位","新潟港※拠点港","直江津港","伏木富山港","金沢港","七尾港","敦賀港","備考"]
[null,null," 年間需要量","（t/年）",{"$f":"①需要!$K$224-①需要!$J$224","v":524080.80240030622},{"$f":"①需要!$K$63-①需要!$J$63","v":158882.12355013093},{"$f":"①需要!$K$95-①需要!$J$95","v":65827.184732704656},{"$f":"①需要!$K$127-①需要!$J$127","v":17635.841329058389},{"$f":"①需要!$K$159-①需要!$J$159","v":19274.096594372964},{"$f":"①需要!$K$191-①需要!$J$191","v":25272.257052694622}," A：移行期の需要－2030年の需要（移行期までの需要分※2030年分までは整備済）"]
[null,null," 必要量","（１か月分）",1,1,1,1,1,1," B"]
[null,null," 月換算","（12か月/年）",12,12,12,12,12,12," C"]
[null,null," 需要ピーク係数","－",{"$f":"③輸送・貯蔵入力!$C$18","v":1.1399999999999999},{"$f":"③輸送・貯蔵入力!$C$18","v":1.1399999999999999},{"$f":"③輸送・貯蔵入力!$C$18","v":1.1399999999999999},{"$f":"③輸送・貯蔵入力!$C$18","v":1.1399999999999999},{"$f":"③輸送・貯蔵入力!$C$18","v":1.1399999999999999},{"$f":"③輸送・貯蔵入力!$C$18","v":1.1399999999999999}," D"]
[null,null," 月間需要量（ピーク月）","（t/月）",{"$f":"E190/E192*E193","v":49787.676228029086},{"$f":"F190/F192*F193","v":15093.801737262436},6253.5825496069419,1675.4049262605467,1831.0391764654316,2400.8644200059889," E=A÷C×D"]
[null,null," 備蓄タンク容量","（t/基）",7100,7100,6500,2000,2000,2500," F（E：月間需要量（ピーク月）を踏まえり５００トン刻みで設定　※最大7,100トン）"]
[null,null," 備蓄タンク基数","（基）",{"$f":"ROUNDUP(E194/E195,0)","v":8},{"$f":"ROUNDUP(F190/F195/F191/F192*F193,0)","v":3},{"$f":"ROUNDUP(G190/G195/G191/G192*G193,0)","v":1},{"$f":"ROUNDUP(H190/H195/H191/H192*H193,0)","v":1},{"$f":"ROUNDUP(I190/I195/I191/I192*I193,0)","v":1},{"$f":"ROUNDUP(J190/J195/J191/J192*J193,0)","v":1}," G=E÷F"]
[null,null," タンク1基あたり整備費用","（億円/基）",{"$f":"60*(E195/10000/4)^(2/3)","v":18.950331956043552},18.950331956043552,17.867076377946489,8.1432528497847212,8.1432528497847212,9.4494078742115502," H＝α万トンのタンクの整備費＝60億円×（α／4）2/3（※３）"]
[null,null," タンク整備費用","（億円）",{"$f":"E196*E197","v":151.60265564834842},{"$f":"F196*F197","v":56.850995868130653},17.867076377946489,8.1432528497847212,8.1432528497847212,9.4494078742115502," I ＝G×H"]
[null,null," タンク維持管理費用","（億円）",{"$f":"E198*(0.024+0.011)","v":5.3060929476921954},{"$f":"F198*(0.024+0.011)","v":1.9897848553845729},0.62534767322812723,0.28501384974246524,0.28501384974246524,0.33072927559740428,"修繕費：建設費の2.4％/年、諸経費：建設費の1.1％/年"]
[null,null," 貯蔵費用　合計","（億円）",{"$f":"SUM(E198:J199)","v":260.87862391959379}]
[]
[null,null,"2050年","単位","新潟港※拠点港","直江津港","伏木富山港","金沢港","七尾港","敦賀港","備考"]
[null,null," 年間需要量","（t/年）",{"$f":"①需要!$L$224-①需要!$K$224","v":2567377.5171255567},{"$f":"①需要!$L$63-①需要!$K$63","v":881420.97714462259},{"$f":"①需要!$L$95-①需要!$K$95","v":238989.55390737826},{"$f":"①需要!$L$127-①需要!$K$127","v":6844.8798983201814},{"$f":"①需要!$L$159-①需要!$K$159","v":17898.247983451016},{"$f":"①需要!$L$191-①需要!$K$191","v":23601.288857725169}," A：2050年の需要－移行期の需要（2050年までの需要分※移行期分までは整備済）"]
[null,null," 必要量","（１か月分）",1,1,1,1,1,1," B"]
[null,null," 月換算","（12か月/年）",12,12,12,12,12,12," C"]
[null,null," 需要ピーク係数","－",{"$f":"③輸送・貯蔵入力!$C$18","v":1.1399999999999999},{"$f":"③輸送・貯蔵入力!$C$18","v":1.1399999999999999},{"$f":"③輸送・貯蔵入力!$C$18","v":1.1399999999999999},{"$f":"③輸送・貯蔵入力!$C$18","v":1.1399999999999999},{"$f":"③輸送・貯蔵入力!$C$18","v":1.1399999999999999},{"$f":"③輸送・貯蔵入力!$C$18","v":1.1399999999999999}," D"]
[null,null," 月間需要量（ピーク月）","（t/月）",{"$f":"E203/E205*E206","v":243900.86412692786},{"$f":"F203/F205*F206","v":83734.992828739138},22704.007621200933,650.26359034041718,1700.3335584278464,2242.1224414838907," E=A÷C×D"]
[null,null," 備蓄タンク容量","（t/基）",7100,7100,7100,1000,2000,2500," F（E：月間需要量（ピーク月）を踏まえり５００トン刻みで設定　※最大7,100トン）"]
[null,null," 備蓄タンク基数","（基）",{"$f":"ROUNDUP(E207/E208,0)","v":35},{"$f":"ROUNDUP(F203/F208/F204/F205*F206,0)","v":12},{"$f":"ROUNDUP(G203/G208/G204/G205*G206,0)","v":4},{"$f":"ROUNDUP(H203/H208/H204/H205*H206,0)","v":1},{"$f":"ROUNDUP(I203/I208/I204/I205*I206,0)","v":1},{"$f":"ROUNDUP(J203/J208/J204/J205*J206,0)","v":1}," G=E÷F"]
[null,null," タンク1基あたり整備費用","（億円/基）",{"$f":"60*(E208/10000/4)^(2/3)","v":18.950331956043552},18.950331956043552,18.950331956043552,5.1299278400300912,8.1432528497847212,9.4494078742115502," H＝α万トンのタンクの整備費＝60億円×（α／4）2/3（※３）"]
[null,null," タンク整備費用","（億円）",{"$f":"E209*E210","v":663.26161846152434},{"$f":"F209*F210","v":227.40398347252261},75.801327824174209,5.1299278400300912,8.1432528497847212,9.4494078742115502," I ＝G×H"]
[null,null," タンク維持管理費用","（億円）",{"$f":"E211*(0.024+0.011)","v":23.214156646153356},{"$f":"F211*(0.024+0.011)","v":7.9591394215382918},2.6530464738460977,0.1795474744010532,0.28501384974246524,0.33072927559740428,"修繕費：建設費の2.4％/年、諸経費：建設費の1.1％/年"]
[null,null," 貯蔵費用　合計","（億円）",{"$f":"SUM(E211:J212)","v":1023.8111514635261}]
[null,null,"（※３）国土交通省資料より、メーカーで用いられているタンク整備費用の簡易予測式（α万トンのタンクの整備費＝60億円×（α／4）2/3 ）より"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"P1７"]

{"sheet":"拠点方式（直江津港ｼﾅﾘｵ1)","index":43,"n_rows":219,"n_cols":35,"rows_kept":219,"cut":false,"hidden":true,"merged":[[12,16,12,20],[12,21,13,21],[12,24,12,30],[13,25,13,30],[15,2,18,2],[15,13,18,13],[17,25,17,30],[2,2,3,2],[6,2,6,5],[9,2,9,10],[9,13,9,21],[12,2,13,2],[12,3,13,3],[12,5,12,9],[12,10,13,10],[12,13,13,13],[12,14,13,14],[24,16,29,16],[24,17,29,17],[24,18,29,18],[24,19,29,19],[24,20,29,20],[26,25,26,30],[22,25,22,30],[24,2,29,2],[24,3,29,3],[24,5,29,5],[24,6,29,6],[24,7,29,7],[24,8,29,8],[24,9,29,9],[24,13,29,13],[24,14,29,14],[30,19,35,19],[30,20,35,20],[30,25,30,30],[34,25,34,30],[36,2,41,2],[36,3,41,3],[36,5,41,5],[36,6,41,6],[36,7,41,7],[36,8,41,8],[30,9,35,9],[30,13,35,13],[30,14,35,14],[30,16,35,16],[30,17,35,17],[30,18,35,18],[30,2,35,2],[30,3,35,3],[30,5,35,5],[30,6,35,6],[30,7,35,7],[30,8,35,8],[36,19,41,19],[36,20,41,20],[38,25,38,30],[42,2,47,2],[42,3,47,3],[42,5,47,5],[42,6,47,6],[42,7,47,7],[42,8,47,8],[42,9,47,9],[36,9,41,9],[36,13,41,13],[36,14,41,14],[36,16,41,16],[36,17,41,17],[36,18,41,18],[42,20,47,20],[42,13,47,13],[42,14,47,14],[42,16,47,16],[42,17,47,17],[42,18,47,18],[42,19,47,19],[48,4,48,9],[48,15,48,20],[50,2,51,2],[50,3,51,3],[50,5,50,9],[50,10,51,10],[50,13,51,13],[50,14,51,14],[50,16,50,20],[68,8,73,8],[68,9,73,9],[68,13,73,13],[68,14,73,14],[50,21,51,21],[53,2,56,2],[53,13,56,13],[62,2,67,2],[62,3,67,3],[62,5,67,5],[62,6,67,6],[62,7,67,7],[62,8,67,8],[62,9,67,9],[62,20,67,20],[62,13,67,13],[62,14,67,14],[62,16,67,16],[62,17,67,17],[62,18,67,18],[62,19,67,19],[74,8,79,8],[74,9,79,9],[68,16,73,16],[68,17,73,17],[68,18,73,18],[68,19,73,19],[68,20,73,20],[74,2,79,2],[74,3,79,3],[74,5,79,5],[74,6,79,6],[74,7,79,7],[74,18,79,18],[74,19,79,19],[74,20,79,20],[74,13,79,13],[74,14,79,14],[74,16,79,16],[74,17,79,17],[68,2,73,2],[68,3,73,3],[68,5,73,5],[68,6,73,6],[68,7,73,7],[80,20,85,20],[86,4,86,9],[86,15,86,20],[88,2,89,2],[88,3,89,3],[88,5,88,9],[88,10,89,10],[88,13,89,13],[88,14,89,14],[88,16,88,20],[80,13,85,13],[80,14,85,14],[80,16,85,16],[80,17,85,17],[80,18,85,18],[80,19,85,19],[80,2,85,2],[80,3,85,3],[80,5,85,5],[80,6,85,6],[80,7,85,7],[80,8,85,8],[80,9,85,9],[106,8,111,8],[106,9,111,9],[106,13,111,13],[106,14,111,14],[88,21,89,21],[91,2,94,2],[91,13,94,13],[100,2,105,2],[100,3,105,3],[100,5,105,5],[100,6,105,6],[100,7,105,7],[100,8,105,8],[100,9,105,9],[100,20,105,20],[100,13,105,13],[100,14,105,14],[100,16,105,16],[100,17,105,17],[100,18,105,18],[100,19,105,19],[112,8,117,8],[112,9,117,9],[106,16,111,16],[106,17,111,17],[106,18,111,18],[106,19,111,19],[106,20,111,20],[112,2,117,2],[112,3,117,3],[112,5,117,5],[112,6,117,6],[112,7,117,7],[112,18,117,18],[112,19,117,19],[112,20,117,20],[112,13,117,13],[112,14,117,14],[112,16,117,16],[112,17,117,17],[106,2,111,2],[106,3,111,3],[106,5,111,5],[106,6,111,6],[106,7,111,7],[118,20,123,20],[124,4,124,9],[124,15,124,20],[126,2,127,2],[126,3,127,3],[126,5,126,9],[126,10,127,10],[126,13,127,13],[126,14,127,14],[126,16,126,20],[118,13,123,13],[118,14,123,14],[118,16,123,16],[118,17,123,17],[118,18,123,18],[118,19,123,19],[118,2,123,2],[118,3,123,3],[118,5,123,5],[118,6,123,6],[118,7,123,7],[118,8,123,8],[118,9,123,9],[144,7,149,7],[144,8,149,8],[144,9,149,9],[144,13,149,13],[144,14,149,14],[126,21,127,21],[129,2,132,2],[129,13,132,13],[138,2,143,2],[138,3,143,3],[138,5,143,5],[138,6,143,6],[138,7,143,7],[138,8,143,8],[138,9,143,9],[138,20,143,20],[138,13,143,13],[138,14,143,14],[138,16,143,16],[138,17,143,17],[138,18,143,18],[138,19,143,19],[156,9,161,9],[150,8,155,8],[150,9,155,9],[144,16,149,16],[144,17,149,17],[144,18,149,18],[144,19,149,19],[144,20,149,20],[150,2,155,2],[150,3,155,3],[150,5,155,5],[150,6,155,6],[150,7,155,7],[150,18,155,18],[150,19,155,19],[150,20,155,20],[150,13,155,13],[150,14,155,14],[150,16,155,16],[150,17,155,17],[144,2,149,2],[144,3,149,3],[144,5,149,5],[144,6,149,6],[165,2,165,10],[178,4,178,9],[191,4,191,9],[204,4,204,9],[217,4,217,9],[156,20,161,20],[162,4,162,9],[162,15,162,20],[163,2,163,10],[163,13,163,21],[164,2,164,10],[164,13,164,21],[156,13,161,13],[156,14,161,14],[156,16,161,16],[156,17,161,17],[156,18,161,18],[156,19,161,19],[156,2,161,2],[156,3,161,3],[156,5,161,5],[156,6,161,6],[156,7,161,7],[156,8,161,8]]}
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"係数","月数","年需要（120と仮定）","月平均",null,null,null,null,null,"船速","https://www.mol-service.com/ja/blog/vessel-speed-and-sailing-days",null,null,null,null,null,null,null,null,14,"ノット"]
[null,null,null,"重量（kg）","体積（m3）","密度（t/m3）",null,null,null,null,null,null,null,"ピーク月",1.1299999999999999,4,{"$f":"R5*P3*O3","v":45.199999999999996},"－",null,null,null,null,null,null,"https://eneken.ieej.or.jp/data/pdf/1359.pdf",null,null,null,null,null,null,null,"ｐ23",19,"ノット"]
[null,null,null,null,"※液体",null,null,null,null,null,null,null,null,"その他月",{"$f":"(Q4/P4)/R5","v":0.93500000000000016},8,{"$f":"Q5-Q3","v":74.800000000000011},"－",null,null,null,null,null,null,"https://www.mhi.co.jp/technology/review/pdf/473/473020.pdf",null,null,null,null,null,null,null,"ｐ22","15～17","ノット"]
[null,null," 液化水素",54.1,0.76400000000000001,{"$f":"D5/1000/E5","v":7.0811518324607331E-2}," ② 現在開発中の運搬船　16万GT （L=346m、B=57m、d=9.5m） を想定 （※1）",null,null,null,null,null,null,"合計",1,12,120,10,null,null,null,null,null,null,"https://nippon.zaidan.info/seikabutsu/1998/00651/contents/079.htm",null,null,null,null,null,null,null,null,13,"ノット"]
[null,null," 液化アンモニア",352,0.51600000000000001,{"$f":"D6/1000/E6","v":0.68217054263565891}," ② 現在開発中の運搬船　5万GT （L=230m、B=36.6m、d=12.0m） を想定 （※1）",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"04広域連携輸送を前提とした必要な施設や用地の整理\\【一例】アンモニアの最適な海上輸送網に関する検討結果.pdf",null,null,null,null,null,null,null,"P15",14,"ノット"]
[null,null,"出典：「港湾脱炭素化推進計画」作成マニュアル（2023年3月、国土交通省港湾局）"]
[]
[]
[null,null,"海上輸送費用　シナリオ１（拠点港：直江津港）",null,null,null,null,null,null,null,null,null,null,"海上輸送費用　シナリオ１（拠点港：直江津港）"]
[null,null,"水素（ピーク月　※４か月）",null,null,null,null,null,null,null,null,null,null,"水素（その他月　※８か月）"]
[]
[null,null,"実証期","単位","拠点港","2次輸送先港湾",null,null,null,null,"備考",null,null,{"$f":"C13","v":"実証期"},"単位","拠点港","2次輸送先港湾",null,null,null,null,"備考",null,null,"海上輸送距離（海里）"]
[null,null,null,null,"直江津港","新潟港","伏木富山港","金沢港","七尾港","敦賀港",null,null,null,null,null,"直江津港","新潟港","伏木富山港","金沢港","七尾港","敦賀港",null,null,null,"出発港","ダーウィン港（オーストラリア）"]
[null,null," 密度","（t/m3）",{"$f":"$F$5","v":7.0811518324607331E-2},{"$f":"$F$5","v":7.0811518324607331E-2},7.0811518324607331E-2,7.0811518324607331E-2,7.0811518324607331E-2,7.0811518324607331E-2," ①",null,null," 密度","（t/m3）",{"$f":"$F$5","v":7.0811518324607331E-2},{"$f":"$F$5","v":7.0811518324607331E-2},7.0811518324607331E-2,7.0811518324607331E-2,7.0811518324607331E-2,7.0811518324607331E-2," ①",null,null,"到着港","新潟港","直江津港","伏木富山港","金沢港","七尾港","敦賀港"]
[null,null," 運搬船積載量\n※内貿の船型の上限は、就航中の「あけぼの丸」とする","（m3/隻）",64675.000000000007,3556,3556,3556,3556,3556," ② 港湾施設能力及び対象船舶一覧sheetより設定",null,null," 運搬船積載量\n※内貿の船型の上限は、就航中の「あけぼの丸」とする","（m3/隻）",64675.000000000007,3556,3556,3556,3556,3556," ② 港湾施設能力及び対象船舶一覧sheetより設定",null,null,"距離",3441,3406,3399,3283,3386,3255]
[null,null,null,"（t/隻）",{"$f":"E16*E15","v":4579.7349476439795},251.80575916230367,251.80575916230367,251.80575916230367,251.80575916230367,251.80575916230367," ③=②×①",null,null,null,"（t/隻）",{"$f":"P16*P15","v":4579.7349476439795},251.80575916230367,251.80575916230367,251.80575916230367,251.80575916230367,251.80575916230367," ③=②×①"]
[null,null,null,"(GT)",50000,4505,4505,4505,4505,4505,"港湾施設能力及び対象船舶一覧sheetより設定",null,null,null,"(GT)",50000,4505,4505,4505,4505,4505,"港湾施設能力及び対象船舶一覧sheetより設定",null,null,"出発港","ロサンゼルス港（アメリカ）"]
[null,null,null,"(DWT)",{"$f":"E18/1.3702","v":36491.023208290761},{"$f":"F18/1.3702","v":3287.8411910669975},3287.8411910669975,3287.8411910669975,3287.8411910669975,3287.8411910669975," LNG船のDWTとGTの関係：DWT=GT/1.3702 より （※１）",null,null,null,"(DWT)",{"$f":"P18/1.3702","v":36491.023208290761},{"$f":"Q18/1.3702","v":3287.8411910669975},3287.8411910669975,3287.8411910669975,3287.8411910669975,3287.8411910669975," LNG船のDWTとGTの関係：DWT=GT/1.3702 より （※１）",null,null,"到着港","新潟港","直江津港","伏木富山港","金沢港","七尾港","敦賀港"]
[null,null," 船速（外航）","（ノット）",14,14,14,14,14,14," ④ 国土交通省検討資料より",null,null," 船速（外航）","（ノット）",14,14,14,14,14,14," ④ 国土交通省検討資料より"]
[null,null," 船速（内航）","（ノット）",12,12,12,12,12,12," ④ 国土交通省検討資料より",null,null," 船速（内航）","（ノット）",12,12,12,12,12,12," ④ 国土交通省検討資料より",null,null,"距離",4814,4876,4911,4942,4900,5010]
[null,null," 海上輸送費用原単位","（千円/日･隻）",{"$f":"45.432*E19^(0.4019)","v":3096.7377308647324},{"$f":"45.432*F19^(0.4019)","v":1177.0863381909896},1177.0863381909896,1177.0863381909896,1177.0863381909896,1177.0863381909896," ⑤ 海上輸送費用原単位算定式より （※2）",null,null," 海上輸送費用原単位","（千円/日･隻）",{"$f":"45.432*P19^(0.4019)","v":3096.7377308647324},{"$f":"45.432*Q19^(0.4019)","v":1177.0863381909896},1177.0863381909896,1177.0863381909896,1177.0863381909896,1177.0863381909896," ⑤ 海上輸送費用原単位算定式より （※2）"]
[null,null," 月間需要量","（t/ピーク月）",{"$f":"①需要!$I$224/12*$O$3","v":3344.4688062534628},{"$f":"①需要!$I$31/12*$O$3","v":1879.0553329655891},{"$f":"①需要!$I$95/12*$O$3","v":278.14527611914599},{"$f":"①需要!$I$127/12*$O$3","v":7.3638333333333333E-2},{"$f":"①需要!$I$159/12*$O$3","v":15.348721289701212},{"$f":"①需要!$I$191/12*$O$3","v":1.642858126721763}," ⑥",null,null," 月間需要量","（t/その他月）",{"$f":"①需要!$I$224/12*$O$4","v":2767.3259591566271},{"$f":"①需要!$I$31/12*$O$4","v":1554.7935719671027},{"$f":"①需要!$I$95/12*$O$4","v":230.14675501893947},{"$f":"①需要!$I$127/12*$O$4","v":6.0930833333333358E-2},{"$f":"①需要!$I$159/12*$O$4","v":12.700048146788175},{"$f":"①需要!$I$191/12*$O$4","v":1.3593560606060608}," ⑥",null,null,"出発港","バンクーバー港（カナダ）"]
[null,null," 月間寄港回数","（回/月）",{"$f":"ROUNDUP(E23/E17,0)","v":1},{"$f":"ROUNDUP(F23/F17,0)","v":8},{"$f":"ROUNDUP(G23/G17,0)","v":2},1,1,1," ⑦＝⑥／③",null,null," 月間寄港回数","（回/月）",{"$f":"ROUNDUP(P23/P17,0)","v":1},{"$f":"ROUNDUP(Q23/Q17,0)","v":7},{"$f":"ROUNDUP(R23/R17,0)","v":1},1,1,1," ⑦＝⑥／③",null,null,"到着港","新潟港","直江津港","伏木富山港","金沢港","七尾港","敦賀港"]
[null,null," 海上輸送距離","（海里）",{"$f":"AA$16","v":3406},{"$f":"Z$41","v":72},{"$f":"AB$41","v":120},{"$f":"AC$41","v":151},{"$f":"AD$41","v":107},{"$f":"AE$41","v":215}," ⑧　原産国オーストラリア　※二次輸送先は拠点港との距離",null,null," 海上輸送距離","（海里）",{"$f":"E25","v":3406},{"$f":"F25","v":72},120,151,107,215," ⑧　原産国オーストラリア　※二次輸送先は拠点港との距離",null,null,"距離",4092,4157,4193,4223,4181,4288]
[null,null,null,null,{"$f":"AA$21","v":4876},null,null,null,null,null," ⑧　原産国アメリカ　※二次輸送先は拠点港との距離",null,null,null,null,{"$f":"E26","v":4876},null,null,null,null,null," ⑧　原産国アメリカ　※二次輸送先は拠点港との距離"]
[null,null,null,null,{"$f":"AA$25","v":4157},null,null,null,null,null," ⑧　原産国カナダ　※二次輸送先は拠点港との距離",null,null,null,null,4157,null,null,null,null,null," ⑧　原産国カナダ　※二次輸送先は拠点港との距離",null,null,"出発港","バルパライソ港（チリ）"]
[null,null,null,null,{"$f":"AA$29","v":9491},null,null,null,null,null," ⑧　原産国チリ　※二次輸送先は拠点港との距離",null,null,null,null,9491,null,null,null,null,null," ⑧　原産国チリ　※二次輸送先は拠点港との距離",null,null,"到着港","新潟港","直江津港","伏木富山港","金沢港","七尾港","敦賀港"]
[null,null,null,null,{"$f":"AA$33","v":6104},null,null,null,null,null," ⑧　原産国オマーン　※二次輸送先は拠点港との距離",null,null,null,null,6104,null,null,null,null,null," ⑧　原産国オマーン　※二次輸送先は拠点港との距離",null,null,"距離",9420,9491,9526,9557,9515,9616]
[null,null,null,null,{"$f":"AA$37","v":9132},null,null,null,null,null," ⑧　原産国ナミビア　※二次輸送先は拠点港との距離",null,null,null,null,9132,null,null,null,null,null," ⑧　原産国ナミビア　※二次輸送先は拠点港との距離"]
[null,null,"シナリオ設定","（％）",0.5,1,1,1,1,1," ⑨　原産国オーストラリア　※二次輸送先は拠点港との距離",null,null,"シナリオ設定","（％）",{"$f":"E31","v":0.5},{"$f":"F31","v":1},1,1,1,1," ⑨　原産国オーストラリア　※二次輸送先は拠点港との距離",null,null,"出発港","スルタンカブース港（オマーン）"]
[null,null,null,null,0,null,null,null,null,null," ⑨　原産国アメリカ　※二次輸送先はシナリオ対象外",null,null,null,null,{"$f":"E32","v":0},null,null,null,null,null," ⑨　原産国アメリカ　※二次輸送先はシナリオ対象外",null,null,"到着港","新潟港","直江津港","伏木富山港","金沢港","七尾港","敦賀港"]
[null,null,null,null,0,null,null,null,null,null," ⑨　原産国カナダ　※二次輸送先はシナリオ対象外",null,null,null,null,0,null,null,null,null,null," ⑨　原産国カナダ　※二次輸送先はシナリオ対象外",null,null,"距離",6138,6104,6096,5981,6084,5953]
[null,null,null,null,0.5,null,null,null,null,null," ⑨　原産国チリ　※二次輸送先はシナリオ対象外",null,null,null,null,0.5,null,null,null,null,null," ⑨　原産国チリ　※二次輸送先はシナリオ対象外"]
[null,null,null,null,0,null,null,null,null,null," ⑨　原産国オマーン　※二次輸送先はシナリオ対象外",null,null,null,null,0,null,null,null,null,null," ⑨　原産国オマーン　※二次輸送先はシナリオ対象外",null,null,"出発港","ウォルビスベイ港（ナミビア）"]
[null,null,null,null,0,null,null,null,null,null," ⑨　原産国ナミビア　※二次輸送先はシナリオ対象外",null,null,null,null,0,null,null,null,null,null," ⑨　原産国ナミビア　※二次輸送先はシナリオ対象外",null,null,"到着港","新潟港","直江津港","伏木富山港","金沢港","七尾港","敦賀港"]
[null,null," 海上輸送日数","（日）",{"$f":"E25/$E$20/24","v":10.136904761904761},{"$f":"F25/F21/24","v":0.25},{"$f":"G25/G21/24","v":0.41666666666666669},0.52430555555555558,0.37152777777777773,0.74652777777777779," ⑩＝⑧／④　原産国オーストラリア　※二次輸送先は拠点港までの日数",null,null," 海上輸送日数","（日）",{"$f":"P25/$P$20/24","v":10.136904761904761},{"$f":"Q25/Q21/24","v":0.25},{"$f":"R25/R21/24","v":0.41666666666666669},0.52430555555555558,0.37152777777777773,0.74652777777777779," ⑩＝⑧／④　原産国オーストラリア　※二次輸送先は拠点港までの日数",null,null,"距離",9166,9132,9124,9009,9112,8892]
[null,null,null,null,{"$f":"E26/$E$20/24","v":14.511904761904761},null,null,null,null,null," ⑩＝⑧／④　原産国アメリカ　※二次輸送先は拠点港までの日数",null,null,null,null,{"$f":"P26/$P$20/24","v":14.511904761904761},null,null,null,null,null," ⑩＝⑧／④　原産国アメリカ　※二次輸送先は拠点港までの日数"]
[null,null,null,null,12.37202380952381,null,null,null,null,null," ⑩＝⑧／④　原産国カナダ　※二次輸送先は拠点港までの日数",null,null,null,null,12.37202380952381,null,null,null,null,null," ⑩＝⑧／④　原産国カナダ　※二次輸送先は拠点港までの日数",null,null,"拠点港","直江津港"]
[null,null,null,null,28.24702380952381,null,null,null,null,null," ⑩＝⑧／④　原産国チリ　※二次輸送先は拠点港までの日数",null,null,null,null,28.24702380952381,null,null,null,null,null," ⑩＝⑧／④　原産国チリ　※二次輸送先は拠点港までの日数",null,null,"二次輸送港","新潟港","直江津港","伏木富山港","金沢港","七尾港","敦賀港"]
[null,null,null,null,18.166666666666668,null,null,null,null,null," ⑩＝⑧／④　原産国オマーン　※二次輸送先は拠点港までの日数",null,null,null,null,18.166666666666668,null,null,null,null,null," ⑩＝⑧／④　原産国オマーン　※二次輸送先は拠点港までの日数",null,null,"距離",72,0,120,151,107,215]
[null,null,null,null,27.178571428571431,null,null,null,null,null," ⑩＝⑧／④　原産国ナミビア　※二次輸送先は拠点港までの日数",null,null,null,null,27.178571428571431,null,null,null,null,null," ⑩＝⑧／④　原産国ナミビア　※二次輸送先は拠点港までの日数",null,null,"出典：IHS Fairplay「distance table」"]
[null,null," 海上輸送費用","（千円/月）",{"$f":"$E$22*E$24*E31*E37","v":15695.667725186426},{"$f":"F$22*F$24*F31*F37","v":2354.1726763819793},{"$f":"G$22*G$24*G31*G37","v":980.90528182582477},{"$f":"H$22*H$24*H31*H37","v":617.15290648208145},{"$f":"I$22*I$24*I31*I37","v":437.32027148068011},{"$f":"J$22*J$24*J31*J37","v":878.7276483023013}," ⑪＝⑤×⑦×⑨×⑩　原産国オーストラリア　　※二次輸送先は拠点港間の費用",null,null," 海上輸送費用","（千円/月）",{"$f":"$P$22*P$24*P31*P37","v":15695.667725186426},{"$f":"Q$22*Q$24*Q31*Q37","v":2059.9010918342319},{"$f":"R$22*R$24*R31*R37","v":490.45264091291239},{"$f":"S$22*S$24*S31*S37","v":617.15290648208145},{"$f":"T$22*T$24*T31*T37","v":437.32027148068011},{"$f":"U$22*U$24*U31*U37","v":878.7276483023013}," ⑪＝⑤×⑦×⑨×⑩　原産国オーストラリア　　※二次輸送先は拠点港間の費用"]
[null,null,null,null,{"$f":"$E$22*E$24*E32*E38","v":0},null,null,null,null,null," ⑪＝⑤×⑦×⑨×⑩　原産国アメリカ　　　※二次輸送先は拠点港間の費用",null,null,null,null,{"$f":"$P$22*P$24*P32*P38","v":0},null,null,null,null,null," ⑪＝⑤×⑦×⑨×⑩　原産国アメリカ　　　※二次輸送先は拠点港間の費用"]
[null,null,null,null,0,null,null,null,null,null," ⑪＝⑤×⑦×⑨×⑩　原産国カナダ　　　※二次輸送先は拠点港間の費用",null,null,null,null,0,null,null,null,null,null," ⑪＝⑤×⑦×⑨×⑩　原産国カナダ　　　※二次輸送先は拠点港間の費用"]
[null,null,null,null,{"$f":"$E$22*E$24*E34*E40","v":43736.812207793417},null,null,null,null,null," ⑪＝⑤×⑦×⑨×⑩　原産国チリ　　※二次輸送先は拠点港間の費用",null,null,null,null,43736.812207793417,null,null,null,null,null," ⑪＝⑤×⑦×⑨×⑩　原産国チリ　　※二次輸送先は拠点港間の費用"]
[null,null,null,null,0,null,null,null,null,null," ⑪＝⑤×⑦×⑨×⑩　原産国オマーン　　※二次輸送先は拠点港間の費用",null,null,null,null,0,null,null,null,null,null," ⑪＝⑤×⑦×⑨×⑩　原産国オマーン　　※二次輸送先は拠点港間の費用"]
[null,null,null,null,0,null,null,null,null,null," ⑪＝⑤×⑦×⑨×⑩　原産国ナミビア　　※二次輸送先は新潟港間の費用",null,null,null,null,0,null,null,null,null,null," ⑪＝⑤×⑦×⑨×⑩　原産国ナミビア　　※二次輸送先は新潟港間の費用"]
[null,null," 海上輸送費用　合計","（億円/月）",{"$f":"SUM(E43:J48)*1000/100000000","v":0.64700758717452711},null,null,null,null,null,null,null,null," 海上輸送費用　合計","（億円/月）",{"$f":"SUM(P43:U48)*1000/100000000","v":0.63916034491992046}]
[]
[null,null,"実証期","単位","拠点港","2次輸送先港湾",null,null,null,null,"備考",null,null,{"$f":"C51","v":"実証期"},"単位","拠点港","2次輸送先港湾",null,null,null,null,"備考"]
[null,null,null,null,"直江津港","新潟港","伏木富山港","金沢港","七尾港","敦賀港",null,null,null,null,null,"直江津港","新潟港","伏木富山港","金沢港","七尾港","敦賀港"]
[null,null," 密度","（t/m3）",{"$f":"$F$5","v":7.0811518324607331E-2},{"$f":"$F$5","v":7.0811518324607331E-2},7.0811518324607331E-2,7.0811518324607331E-2,7.0811518324607331E-2,7.0811518324607331E-2," ①",null,null," 密度","（t/m3）",{"$f":"$F$5","v":7.0811518324607331E-2},{"$f":"$F$5","v":7.0811518324607331E-2},7.0811518324607331E-2,7.0811518324607331E-2,7.0811518324607331E-2,7.0811518324607331E-2," ①"]
[null,null," 運搬船積載量\n※内貿の船型の上限は、就航中の「あけぼの丸」とする","（m3/隻）",129350.00000000001,3556,3556,3556,3556,3556," ② 港湾施設能力及び対象船舶一覧sheetより設定",null,null," 運搬船積載量\n※内貿の船型の上限は、就航中の「あけぼの丸」とする","（m3/隻）",103480.00000000001,3556,3556,3556,3556,3556," ② 港湾施設能力及び対象船舶一覧sheetより設定"]
[null,null,null,"（t/隻）",{"$f":"E54*E53","v":9159.4698952879589},251.80575916230367,251.80575916230367,251.80575916230367,251.80575916230367,251.80575916230367," ③=②×①",null,null,null,"（t/隻）",{"$f":"P54*P53","v":7327.5759162303675},251.80575916230367,251.80575916230367,251.80575916230367,251.80575916230367,251.80575916230367," ③=②×①"]
[null,null,null,"(GT)",100000,4505,4505,4505,4505,4505,"港湾施設能力及び対象船舶一覧sheetより設定",null,null,null,"(GT)",80000,4505,4505,4505,4505,4505,"港湾施設能力及び対象船舶一覧sheetより設定"]
[null,null,null,"(DWT)",{"$f":"E56/1.3702","v":72982.046416581521},{"$f":"F56/1.3702","v":3287.8411910669975},3287.8411910669975,3287.8411910669975,3287.8411910669975,3287.8411910669975," LNG船のDWTとGTの関係：DWT=GT/1.3702 より （※１）",null,null,null,"(DWT)",{"$f":"P56/1.3702","v":58385.637133265212},{"$f":"Q56/1.3702","v":3287.8411910669975},3287.8411910669975,3287.8411910669975,3287.8411910669975,3287.8411910669975," LNG船のDWTとGTの関係：DWT=GT/1.3702 より （※１）"]
[null,null," 船速（外航）","（ノット）",14,14,14,14,14,14," ④ 国土交通省検討資料より",null,null," 船速（外航）","（ノット）",14,14,14,14,14,14," ④ 国土交通省検討資料より"]
[null,null," 船速（内航）","（ノット）",12,12,12,12,12,12," ④ 国土交通省検討資料より",null,null," 船速（内航）","（ノット）",12,12,12,12,12,12," ④ 国土交通省検討資料より"]
[null,null," 海上輸送費用原単位","（千円/日･隻）",{"$f":"45.432*E57^(0.4019)","v":4091.5548812403676},{"$f":"45.432*F57^(0.4019)","v":1177.0863381909896},1177.0863381909896,1177.0863381909896,1177.0863381909896,1177.0863381909896," ⑤ 海上輸送費用原単位算定式より （※2）",null,null," 海上輸送費用原単位","（千円/日･隻）",{"$f":"45.432*P57^(0.4019)","v":3740.5911898956647},{"$f":"45.432*Q57^(0.4019)","v":1177.0863381909896},1177.0863381909896,1177.0863381909896,1177.0863381909896,1177.0863381909896," ⑤ 海上輸送費用原単位算定式より （※2）"]
[null,null," 月間需要量","（t/ピーク月）",{"$f":"①需要!$J$224/12*$O$3","v":7690.3291254919304},{"$f":"①需要!$J$31/12*$O$3","v":4129.5390252079296},{"$f":"①需要!$J$95/12*$O$3","v":724.15666534304671},{"$f":"①需要!$J$127/12*$O$3","v":42.959309174475401},{"$f":"①需要!$J$159/12*$O$3","v":74.144454150572059},{"$f":"①需要!$J$191/12*$O$3","v":221.53942104120236}," ⑥",null,null," 月間需要量","（t/その他月）",{"$f":"①需要!$J$224/12*$O$4","v":6363.2369312698729},{"$f":"①需要!$J$31/12*$O$4","v":3416.919458910987},{"$f":"①需要!$J$95/12*$O$4","v":599.19157707588397},{"$f":"①需要!$J$127/12*$O$4","v":35.545977060296025},{"$f":"①需要!$J$159/12*$O$4","v":61.34961471750875},{"$f":"①需要!$J$191/12*$O$4","v":183.30916696772059}," ⑥"]
[null,null," 月間寄港回数","（回/月）",{"$f":"ROUNDUP(E61/E55,0)","v":1},{"$f":"ROUNDUP(F61/F55,0)","v":17},3,1,1,1," ⑦＝⑥／③",null,null," 月間寄港回数","（回/月）",{"$f":"ROUNDUP(P61/P$55,0)","v":1},{"$f":"ROUNDUP(Q61/Q$55,0)","v":14},3,1,1,1," ⑦＝⑥／③"]
[null,null," 海上輸送距離","（海里）",{"$f":"AA$16","v":3406},{"$f":"Z$41","v":72},{"$f":"AB$41","v":120},{"$f":"AC$41","v":151},{"$f":"AD$41","v":107},{"$f":"AE$41","v":215}," ⑧　原産国オーストラリア　※二次輸送先は拠点港との距離",null,null," 海上輸送距離","（海里）",{"$f":"E63","v":3406},{"$f":"F63","v":72},120,151,107,215," ⑧　原産国オーストラリア　※二次輸送先は拠点港との距離"]
[null,null,null,null,{"$f":"AA$21","v":4876},null,null,null,null,null," ⑧　原産国アメリカ　※二次輸送先は拠点港との距離",null,null,null,null,{"$f":"E64","v":4876},null,null,null,null,null," ⑧　原産国アメリカ　※二次輸送先は拠点港との距離"]
[null,null,null,null,{"$f":"AA$25","v":4157},null,null,null,null,null," ⑧　原産国カナダ　※二次輸送先は拠点港との距離",null,null,null,null,4157,null,null,null,null,null," ⑧　原産国カナダ　※二次輸送先は拠点港との距離"]
[null,null,null,null,{"$f":"AA$29","v":9491},null,null,null,null,null," ⑧　原産国チリ　※二次輸送先は拠点港との距離",null,null,null,null,9491,null,null,null,null,null," ⑧　原産国チリ　※二次輸送先は拠点港との距離"]
[null,null,null,null,{"$f":"AA$33","v":6104},null,null,null,null,null," ⑧　原産国オマーン　※二次輸送先は拠点港との距離",null,null,null,null,6104,null,null,null,null,null," ⑧　原産国オマーン　※二次輸送先は拠点港との距離"]
[null,null,null,null,{"$f":"AA$37","v":9132},null,null,null,null,null," ⑧　原産国ナミビア　※二次輸送先は拠点港との距離",null,null,null,null,9132,null,null,null,null,null," ⑧　原産国ナミビア　※二次輸送先は拠点港との距離"]
[null,null,"シナリオ設定","（％）",{"$f":"1/3","v":0.33333333333333331},1,1,1,1,1," ⑨　原産国オーストラリア　※二次輸送先は拠点港との距離",null,null,"シナリオ設定","（％）",{"$f":"E69","v":0.33333333333333331},{"$f":"F69","v":1},1,1,1,1," ⑨　原産国オーストラリア　※二次輸送先は拠点港との距離"]
[null,null,null,null,0,null,null,null,null,null," ⑨　原産国アメリカ　※二次輸送先はシナリオ対象外",null,null,null,null,{"$f":"E70","v":0},null,null,null,null,null," ⑨　原産国アメリカ　※二次輸送先はシナリオ対象外"]
[null,null,null,null,{"$f":"1/3","v":0.33333333333333331},null,null,null,null,null," ⑨　原産国カナダ　※二次輸送先はシナリオ対象外",null,null,null,null,0.33333333333333331,null,null,null,null,null," ⑨　原産国カナダ　※二次輸送先はシナリオ対象外"]
[null,null,null,null,0.33333333333333331,null,null,null,null,null," ⑨　原産国チリ　※二次輸送先はシナリオ対象外",null,null,null,null,0.33333333333333331,null,null,null,null,null," ⑨　原産国チリ　※二次輸送先はシナリオ対象外"]
[null,null,null,null,0,null,null,null,null,null," ⑨　原産国オマーン　※二次輸送先はシナリオ対象外",null,null,null,null,0,null,null,null,null,null," ⑨　原産国オマーン　※二次輸送先はシナリオ対象外"]
[null,null,null,null,0,null,null,null,null,null," ⑨　原産国ナミビア　※二次輸送先はシナリオ対象外",null,null,null,null,0,null,null,null,null,null," ⑨　原産国ナミビア　※二次輸送先はシナリオ対象外"]
[null,null," 海上輸送日数","（日）",{"$f":"E63/$E$58/24","v":10.136904761904761},{"$f":"F63/F$59/24","v":0.25},{"$f":"G63/G$59/24","v":0.41666666666666669},0.52430555555555558,0.37152777777777773,0.74652777777777779," ⑩＝⑧／④　原産国オーストラリア　※二次輸送先は拠点港までの日数",null,null," 海上輸送日数","（日）",{"$f":"P63/$P$58/24","v":10.136904761904761},{"$f":"Q63/Q$59/24","v":0.25},{"$f":"R63/R$59/24","v":0.41666666666666669},0.52430555555555558,0.37152777777777773,0.74652777777777779," ⑩＝⑧／④　原産国オーストラリア　※二次輸送先は拠点港までの日数"]
[null,null,null,null,{"$f":"E64/$E$58/24","v":14.511904761904761},null,null,null,null,null," ⑩＝⑧／④　原産国アメリカ　※二次輸送先は拠点港までの日数",null,null,null,null,{"$f":"P64/$P$58/24","v":14.511904761904761},null,null,null,null,null," ⑩＝⑧／④　原産国アメリカ　※二次輸送先は拠点港までの日数"]
[null,null,null,null,{"$f":"E65/$E$58/24","v":12.37202380952381},null,null,null,null,null," ⑩＝⑧／④　原産国カナダ　※二次輸送先は拠点港までの日数",null,null,null,null,12.37202380952381,null,null,null,null,null," ⑩＝⑧／④　原産国カナダ　※二次輸送先は拠点港までの日数"]
[null,null,null,null,28.24702380952381,null,null,null,null,null," ⑩＝⑧／④　原産国チリ　※二次輸送先は拠点港までの日数",null,null,null,null,28.24702380952381,null,null,null,null,null," ⑩＝⑧／④　原産国チリ　※二次輸送先は拠点港までの日数"]
[null,null,null,null,18.166666666666668,null,null,null,null,null," ⑩＝⑧／④　原産国オマーン　※二次輸送先は拠点港までの日数",null,null,null,null,18.166666666666668,null,null,null,null,null," ⑩＝⑧／④　原産国オマーン　※二次輸送先は拠点港までの日数"]
[null,null,null,null,27.178571428571431,null,null,null,null,null," ⑩＝⑧／④　原産国ナミビア　※二次輸送先は拠点港までの日数",null,null,null,null,27.178571428571431,null,null,null,null,null," ⑩＝⑧／④　原産国ナミビア　※二次輸送先は拠点港までの日数"]
[null,null," 海上輸送費用","（千円/月）",{"$f":"$E$60*E$62*E69*E75","v":13825.234053080048},{"$f":"F$60*F$62*F69*F75","v":5002.6169373117064},{"$f":"G$60*G$62*G69*G75","v":1471.3579227387372},617.15290648208145,437.32027148068011,878.7276483023013," ⑪＝⑤×⑦×⑨×⑩　原産国オーストラリア　　※二次輸送先は拠点港間の費用",null,null," 海上輸送費用","（千円/月）",{"$f":"$P$60*P$62*P69*P75","v":12639.338881730784},{"$f":"Q$60*Q$62*Q69*Q75","v":4119.8021836684638},{"$f":"R$60*R$62*R69*R75","v":1471.3579227387372},617.15290648208145,437.32027148068011,878.7276483023013," ⑪＝⑤×⑦×⑨×⑩　原産国オーストラリア　　※二次輸送先は拠点港間の費用"]
[null,null,null,null,{"$f":"$E$60*E$62*E70*E76","v":0},null,null,null,null,null," ⑪＝⑤×⑦×⑨×⑩　原産国アメリカ　　　※二次輸送先は拠点港間の費用",null,null,null,null,{"$f":"$P$60*P$62*P70*P76","v":0},null,null,null,null,null," ⑪＝⑤×⑦×⑨×⑩　原産国アメリカ　　　※二次輸送先は拠点港間の費用"]
[null,null,null,null,16873.604802893064,null,null,null,null,null," ⑪＝⑤×⑦×⑨×⑩　原産国カナダ　　　※二次輸送先は拠点港間の費用",null,null,null,null,15426.227754361385,null,null,null,null,null," ⑪＝⑤×⑦×⑨×⑩　原産国カナダ　　　※二次輸送先は拠点港間の費用"]
[null,null,null,null,38524.749382790003,null,null,null,null,null," ⑪＝⑤×⑦×⑨×⑩　原産国チリ　　※二次輸送先は拠点港間の費用",null,null,null,null,35220.189467559278,null,null,null,null,null," ⑪＝⑤×⑦×⑨×⑩　原産国チリ　　※二次輸送先は拠点港間の費用"]
[null,null,null,null,0,null,null,null,null,null," ⑪＝⑤×⑦×⑨×⑩　原産国オマーン　　※二次輸送先は拠点港間の費用",null,null,null,null,0,null,null,null,null,null," ⑪＝⑤×⑦×⑨×⑩　原産国オマーン　　※二次輸送先は拠点港間の費用"]
[null,null,null,null,0,null,null,null,null,null," ⑪＝⑤×⑦×⑨×⑩　原産国ナミビア　　※二次輸送先は新潟港間の費用",null,null,null,null,0,null,null,null,null,null," ⑪＝⑤×⑦×⑨×⑩　原産国ナミビア　　※二次輸送先は新潟港間の費用"]
[null,null," 海上輸送費用　合計","（億円/月）",{"$f":"SUM(E81:J86)*1000/100000000","v":0.77630763925078616},null,null,null,null,null,null,null,null," 海上輸送費用　合計","（億円/月）",{"$f":"SUM(P81:U86)*1000/100000000","v":0.70810117036323716}]
[]
[null,null,"実証期","単位","拠点港","2次輸送先港湾",null,null,null,null,"備考",null,null,{"$f":"C89","v":"実証期"},"単位","拠点港","2次輸送先港湾",null,null,null,null,"備考"]
[null,null,null,null,"直江津港","新潟港","伏木富山港","金沢港","七尾港","敦賀港",null,null,null,null,null,"直江津港","新潟港","伏木富山港","金沢港","七尾港","敦賀港"]
[null,null," 密度","（t/m3）",{"$f":"$F$5","v":7.0811518324607331E-2},{"$f":"$F$5","v":7.0811518324607331E-2},7.0811518324607331E-2,7.0811518324607331E-2,7.0811518324607331E-2,7.0811518324607331E-2," ①",null,null," 密度","（t/m3）",{"$f":"$F$5","v":7.0811518324607331E-2},{"$f":"$F$5","v":7.0811518324607331E-2},7.0811518324607331E-2,7.0811518324607331E-2,7.0811518324607331E-2,7.0811518324607331E-2," ①"]
[null,null," 運搬船積載量\n※内貿の船型の上限は、就航中の「あけぼの丸」とする","（m3/隻）",160000,3556,3556,3556,3556,3556," ② 港湾施設能力及び対象船舶一覧sheetより設定",null,null," 運搬船積載量\n※内貿の船型の上限は、就航中の「あけぼの丸」とする","（m3/隻）",160000,3556,3556,3556,3556,3556," ② 港湾施設能力及び対象船舶一覧sheetより設定"]
[null,null,null,"（t/隻）",{"$f":"E92*E91","v":11329.842931937173},251.80575916230367,251.80575916230367,251.80575916230367,251.80575916230367,251.80575916230367," ③=②×①",null,null,null,"（t/隻）",{"$f":"P92*P91","v":11329.842931937173},251.80575916230367,251.80575916230367,251.80575916230367,251.80575916230367,251.80575916230367," ③=②×①"]
[null,null,null,"(GT)",130000,4505,4505,4505,4505,4505,"港湾施設能力及び対象船舶一覧sheetより設定",null,null,null,"(GT)",130000,4505,4505,4505,4505,4505,"港湾施設能力及び対象船舶一覧sheetより設定"]
[null,null,null,"(DWT)",{"$f":"E94/1.3702","v":94876.660341555966},{"$f":"F94/1.3702","v":3287.8411910669975},3287.8411910669975,3287.8411910669975,3287.8411910669975,3287.8411910669975," LNG船のDWTとGTの関係：DWT=GT/1.3702 より （※１）",null,null,null,"(DWT)",{"$f":"P94/1.3702","v":94876.660341555966},{"$f":"Q94/1.3702","v":3287.8411910669975},3287.8411910669975,3287.8411910669975,3287.8411910669975,3287.8411910669975," LNG船のDWTとGTの関係：DWT=GT/1.3702 より （※１）"]
[null,null," 船速（外航）","（ノット）",14,14,14,14,14,14," ④ 国土交通省検討資料より",null,null," 船速（外航）","（ノット）",14,14,14,14,14,14," ④ 国土交通省検討資料より"]
[null,null," 船速（内航）","（ノット）",12,12,12,12,12,12," ④ 国土交通省検討資料より",null,null," 船速（内航）","（ノット）",12,12,12,12,12,12," ④ 国土交通省検討資料より"]
[null,null," 海上輸送費用原単位","（千円/日･隻）",{"$f":"45.432*E95^(0.4019)","v":4546.552540011312},{"$f":"45.432*F95^(0.4019)","v":1177.0863381909896},1177.0863381909896,1177.0863381909896,1177.0863381909896,1177.0863381909896," ⑤ 海上輸送費用原単位算定式より （※2）",null,null," 海上輸送費用原単位","（千円/日･隻）",{"$f":"45.432*P95^(0.4019)","v":4546.552540011312},{"$f":"45.432*Q95^(0.4019)","v":1177.0863381909896},{"$f":"45.432*R95^(0.4019)","v":1177.0863381909896},1177.0863381909896,1177.0863381909896,1177.0863381909896," ⑤ 海上輸送費用原単位算定式より （※2）"]
[null,null," 月間需要量","（t/ピーク月）",{"$f":"①需要!$K$224/12*$O$3","v":57041.271351520765},{"$f":"①需要!$K$31/12*$O$3","v":26464.864694351221},{"$f":"①需要!$K$95/12*$O$3","v":6922.8832276727344},{"$f":"①需要!$K$127/12*$O$3","v":1703.6677009941402},{"$f":"①需要!$K$159/12*$O$3","v":1889.1218834540259},{"$f":"①需要!$K$191/12*$O$3","v":2601.3436268366127}," ⑥",null,null," 月間需要量","（t/その他月）",{"$f":"①需要!$K$224/12*$O$4","v":47197.866118293743},{"$f":"①需要!$K$31/12*$O$4","v":21897.919017007433},{"$f":"①需要!$K$95/12*$O$4","v":5728.2263874991222},{"$f":"①需要!$K$127/12*$O$4","v":1409.6719472827624},{"$f":"①需要!$K$159/12*$O$4","v":1563.1229743624024},{"$f":"①需要!$K$191/12*$O$4","v":2152.4391956568438}," ⑥"]
[null,null," 月間寄港回数","（回/月）",{"$f":"ROUNDUP(E99/E$93,0)","v":6},106,28,7,8,11," ⑦＝⑥／③",null,null," 月間寄港回数","（回/月）",{"$f":"ROUNDUP(P99/P$93,0)","v":5},87,23,6,7,9," ⑦＝⑥／③"]
[null,null," 海上輸送距離","（海里）",{"$f":"AA$16","v":3406},{"$f":"Z$41","v":72},{"$f":"AB$41","v":120},{"$f":"AC$41","v":151},{"$f":"AD$41","v":107},{"$f":"AE$41","v":215}," ⑧　原産国オーストラリア　※二次輸送先は拠点港との距離",null,null," 海上輸送距離","（海里）",{"$f":"E101","v":3406},{"$f":"F101","v":72},120,151,107,215," ⑧　原産国オーストラリア　※二次輸送先は拠点港との距離"]
[null,null,null,null,{"$f":"AA$21","v":4876},null,null,null,null,null," ⑧　原産国アメリカ　※二次輸送先は拠点港との距離",null,null,null,null,{"$f":"E102","v":4876},null,null,null,null,null," ⑧　原産国アメリカ　※二次輸送先は拠点港との距離"]
[null,null,null,null,{"$f":"AA$25","v":4157},null,null,null,null,null," ⑧　原産国カナダ　※二次輸送先は拠点港との距離",null,null,null,null,4157,null,null,null,null,null," ⑧　原産国カナダ　※二次輸送先は拠点港との距離"]
[null,null,null,null,{"$f":"AA$29","v":9491},null,null,null,null,null," ⑧　原産国チリ　※二次輸送先は拠点港との距離",null,null,null,null,9491,null,null,null,null,null," ⑧　原産国チリ　※二次輸送先は拠点港との距離"]
[null,null,null,null,{"$f":"AA$33","v":6104},null,null,null,null,null," ⑧　原産国オマーン　※二次輸送先は拠点港との距離",null,null,null,null,6104,null,null,null,null,null," ⑧　原産国オマーン　※二次輸送先は拠点港との距離"]
[null,null,null,null,{"$f":"AA$37","v":9132},null,null,null,null,null," ⑧　原産国ナミビア　※二次輸送先は拠点港との距離",null,null,null,null,9132,null,null,null,null,null," ⑧　原産国ナミビア　※二次輸送先は拠点港との距離"]
[null,null,"シナリオ設定","（％）",0.25,1,1,1,1,1," ⑨　原産国オーストラリア　※二次輸送先は拠点港との距離",null,null,"シナリオ設定","（％）",{"$f":"E107","v":0.25},{"$f":"F107","v":1},1,1,1,1," ⑨　原産国オーストラリア　※二次輸送先は拠点港との距離"]
[null,null,null,null,0.25,null,null,null,null,null," ⑨　原産国アメリカ　※二次輸送先はシナリオ対象外",null,null,null,null,{"$f":"E108","v":0.25},null,null,null,null,null," ⑨　原産国アメリカ　※二次輸送先はシナリオ対象外"]
[null,null,null,null,0.25,null,null,null,null,null," ⑨　原産国カナダ　※二次輸送先はシナリオ対象外",null,null,null,null,0.25,null,null,null,null,null," ⑨　原産国カナダ　※二次輸送先はシナリオ対象外"]
[null,null,null,null,0.25,null,null,null,null,null," ⑨　原産国チリ　※二次輸送先はシナリオ対象外",null,null,null,null,0.25,null,null,null,null,null," ⑨　原産国チリ　※二次輸送先はシナリオ対象外"]
[null,null,null,null,0,null,null,null,null,null," ⑨　原産国オマーン　※二次輸送先はシナリオ対象外",null,null,null,null,0,null,null,null,null,null," ⑨　原産国オマーン　※二次輸送先はシナリオ対象外"]
[null,null,null,null,0,null,null,null,null,null," ⑨　原産国ナミビア　※二次輸送先はシナリオ対象外",null,null,null,null,0,null,null,null,null,null," ⑨　原産国ナミビア　※二次輸送先はシナリオ対象外"]
[null,null," 海上輸送日数","（日）",{"$f":"E101/$E$96/24","v":10.136904761904761},{"$f":"F101/F$97/24","v":0.25},{"$f":"G101/G$97/24","v":0.41666666666666669},0.52430555555555558,0.37152777777777773,0.74652777777777779," ⑩＝⑧／④　原産国オーストラリア　※二次輸送先は拠点港までの日数",null,null," 海上輸送日数","（日）",{"$f":"P101/$P$96/24","v":10.136904761904761},{"$f":"Q101/Q$97/24","v":0.25},{"$f":"R101/R$97/24","v":0.41666666666666669},0.52430555555555558,0.37152777777777773,0.74652777777777779," ⑩＝⑧／④　原産国オーストラリア　※二次輸送先は拠点港までの日数"]
[null,null,null,null,{"$f":"E102/$E$96/24","v":14.511904761904761},null,null,null,null,null," ⑩＝⑧／④　原産国アメリカ　※二次輸送先は拠点港までの日数",null,null,null,null,{"$f":"P102/$P$96/24","v":14.511904761904761},null,null,null,null,null," ⑩＝⑧／④　原産国アメリカ　※二次輸送先は拠点港までの日数"]
[null,null,null,null,12.37202380952381,null,null,null,null,null," ⑩＝⑧／④　原産国カナダ　※二次輸送先は拠点港までの日数",null,null,null,null,12.37202380952381,null,null,null,null,null," ⑩＝⑧／④　原産国カナダ　※二次輸送先は拠点港までの日数"]
[null,null,null,null,28.24702380952381,null,null,null,null,null," ⑩＝⑧／④　原産国チリ　※二次輸送先は拠点港までの日数",null,null,null,null,28.24702380952381,null,null,null,null,null," ⑩＝⑧／④　原産国チリ　※二次輸送先は拠点港までの日数"]
[null,null,null,null,18.166666666666668,null,null,null,null,null," ⑩＝⑧／④　原産国オマーン　※二次輸送先は拠点港までの日数",null,null,null,null,18.166666666666668,null,null,null,null,null," ⑩＝⑧／④　原産国オマーン　※二次輸送先は拠点港までの日数"]
[null,null,null,null,27.178571428571431,null,null,null,null,null," ⑩＝⑧／④　原産国ナミビア　※二次輸送先は拠点港までの日数",null,null,null,null,27.178571428571431,null,null,null,null,null," ⑩＝⑧／④　原産国ナミビア　※二次輸送先は拠点港までの日数"]
[null,null," 海上輸送費用","（千円/月）",{"$f":"$E$98*E$100*E107*E113","v":69131.95513963628},{"$f":"F$98*F$100*F107*F113","v":31192.787962061226},{"$f":"G$98*G$100*G107*G113","v":13732.673945561546},4320.07034537457,3498.5621718454408,9666.0041313253132," ⑪＝⑤×⑦×⑨×⑩　原産国オーストラリア　　※二次輸送先は拠点港間の費用",null,null," 海上輸送費用","（千円/月）",{"$f":"$P$98*P$100*P107*P113","v":57609.962616363569},{"$f":"Q$98*Q$100*Q107*Q113","v":25601.627855654024},{"$f":"R$98*R$100*R107*R113","v":11280.410740996984},{"$f":"S$98*S$100*S107*S113","v":3702.9174388924885},{"$f":"T$98*T$100*T107*T113","v":3061.241900364761},{"$f":"U$98*U$100*U107*U113","v":7908.548834720712}," ⑪＝⑤×⑦×⑨×⑩　原産国オーストラリア　　※二次輸送先は拠点港間の費用"]
[null,null,null,null,{"$f":"$E$98*E$100*E108*E114","v":98968.706183460527},null,null,null,null,null," ⑪＝⑤×⑦×⑨×⑩　原産国アメリカ　　　※二次輸送先は拠点港間の費用",null,null,null,null,{"$f":"$P$98*P$100*P108*P114","v":82473.921819550422},null,null,null,null,null," ⑪＝⑤×⑦×⑨×⑩　原産国アメリカ　　　※二次輸送先は拠点港間の費用"]
[null,null,null,null,84375.084414406374,null,null,null,null,null," ⑪＝⑤×⑦×⑨×⑩　原産国カナダ　　　※二次輸送先は拠点港間の費用",null,null,null,null,70312.570345338638,null,null,null,null,null," ⑪＝⑤×⑦×⑨×⑩　原産国カナダ　　　※二次輸送先は拠点港間の費用"]
[null,null,null,null,192639.86677342575,null,null,null,null,null," ⑪＝⑤×⑦×⑨×⑩　原産国チリ　　※二次輸送先は拠点港間の費用",null,null,null,null,160533.22231118809,null,null,null,null,null," ⑪＝⑤×⑦×⑨×⑩　原産国チリ　　※二次輸送先は拠点港間の費用"]
[null,null,null,null,0,null,null,null,null,null," ⑪＝⑤×⑦×⑨×⑩　原産国オマーン　　※二次輸送先は拠点港間の費用",null,null,null,null,0,null,null,null,null,null," ⑪＝⑤×⑦×⑨×⑩　原産国オマーン　　※二次輸送先は拠点港間の費用"]
[null,null,null,null,0,null,null,null,null,null," ⑪＝⑤×⑦×⑨×⑩　原産国ナミビア　　※二次輸送先は新潟港間の費用",null,null,null,null,0,null,null,null,null,null," ⑪＝⑤×⑦×⑨×⑩　原産国ナミビア　　※二次輸送先は新潟港間の費用"]
[null,null," 海上輸送費用　合計","（億円/月）",{"$f":"SUM(E119:J124)*1000/100000000","v":5.0752571106709699},null,null,null,null,null,null,null,null," 海上輸送費用　合計","（億円/月）",{"$f":"SUM(P119:U124)*1000/100000000","v":4.2248442386306966}]
[]
[null,null,"実証期","単位","拠点港","2次輸送先港湾",null,null,null,null,"備考",null,null,{"$f":"C127","v":"実証期"},"単位","拠点港","2次輸送先港湾",null,null,null,null,"備考"]
[null,null,null,null,"直江津港","新潟港","伏木富山港","金沢港","七尾港","敦賀港",null,null,null,null,null,"直江津港","新潟港","伏木富山港","金沢港","七尾港","敦賀港"]
[null,null," 密度","（t/m3）",{"$f":"$F$5","v":7.0811518324607331E-2},{"$f":"$F$5","v":7.0811518324607331E-2},7.0811518324607331E-2,7.0811518324607331E-2,7.0811518324607331E-2,7.0811518324607331E-2," ①",null,null," 密度","（t/m3）",{"$f":"$F$5","v":7.0811518324607331E-2},{"$f":"$F$5","v":7.0811518324607331E-2},7.0811518324607331E-2,7.0811518324607331E-2,7.0811518324607331E-2,7.0811518324607331E-2," ①"]
[null,null," 運搬船積載量\n※内貿の船型の上限は、就航中の「あけぼの丸」とする","（m3/隻）",160000,3556,3556,3556,3556,3556," ② 港湾施設能力及び対象船舶一覧sheetより設定",null,null," 運搬船積載量\n※内貿の船型の上限は、就航中の「あけぼの丸」とする","（m3/隻）",160000,3556,3556,3556,3556,3556," ② 港湾施設能力及び対象船舶一覧sheetより設定"]
[null,null,null,"（t/隻）",{"$f":"E130*E129","v":11329.842931937173},251.80575916230367,251.80575916230367,251.80575916230367,251.80575916230367,251.80575916230367," ③=②×①",null,null,null,"（t/隻）",{"$f":"P130*P129","v":11329.842931937173},251.80575916230367,251.80575916230367,251.80575916230367,251.80575916230367,251.80575916230367," ③=②×①"]
[null,null,null,"(GT)",130000,4505,4505,4505,4505,4505,"港湾施設能力及び対象船舶一覧sheetより設定",null,null,null,"(GT)",130000,4505,4505,4505,4505,4505,"港湾施設能力及び対象船舶一覧sheetより設定"]
[null,null,null,"(DWT)",{"$f":"E132/1.3702","v":94876.660341555966},{"$f":"F132/1.3702","v":3287.8411910669975},3287.8411910669975,3287.8411910669975,3287.8411910669975,3287.8411910669975," LNG船のDWTとGTの関係：DWT=GT/1.3702 より （※１）",null,null,null,"(DWT)",{"$f":"P132/1.3702","v":94876.660341555966},{"$f":"Q132/1.3702","v":3287.8411910669975},3287.8411910669975,3287.8411910669975,3287.8411910669975,3287.8411910669975," LNG船のDWTとGTの関係：DWT=GT/1.3702 より （※１）"]
[null,null," 船速（外航）","（ノット）",14,14,14,14,14,14," ④ 国土交通省検討資料より",null,null," 船速（外航）","（ノット）",14,14,14,14,14,14," ④ 国土交通省検討資料より"]
[null,null," 船速（内航）","（ノット）",12,12,12,12,12,12," ④ 国土交通省検討資料より",null,null," 船速（内航）","（ノット）",12,12,12,12,12,12," ④ 国土交通省検討資料より"]
[null,null," 海上輸送費用原単位","（千円/日･隻）",{"$f":"45.432*E133^(0.4019)","v":4546.552540011312},{"$f":"45.432*F133^(0.4019)","v":1177.0863381909896},1177.0863381909896,1177.0863381909896,1177.0863381909896,1177.0863381909896," ⑤ 海上輸送費用原単位算定式より （※2）",null,null," 海上輸送費用原単位","（千円/日･隻）",{"$f":"45.432*P133^(0.4019)","v":4546.552540011312},{"$f":"45.432*Q133^(0.4019)","v":1177.0863381909896},{"$f":"45.432*R133^(0.4019)","v":1177.0863381909896},1177.0863381909896,1177.0863381909896,1177.0863381909896," ⑤ 海上輸送費用原単位算定式より （※2）"]
[null,null," 月間需要量","（t/ピーク月）",{"$f":"①需要!$L$224/12*$O$3","v":298802.65421417728},{"$f":"①需要!$L$31/12*$O$3","v":158168.48997330852},{"$f":"①需要!$L$95/12*$O$3","v":29427.732887284186},{"$f":"①需要!$L$127/12*$O$3","v":2348.2272247526239},{"$f":"①需要!$L$159/12*$O$3","v":3574.5402352289962},{"$f":"①需要!$L$191/12*$O$3","v":4823.798327605733}," ⑥",null,null," 月間需要量","（t/その他月）",{"$f":"①需要!$L$224/12*$O$4","v":247239.36432766006},{"$f":"①需要!$L$31/12*$O$4","v":130873.92754428627},{"$f":"①需要!$L$95/12*$O$4","v":24349.495796115683},{"$f":"①需要!$L$127/12*$O$4","v":1943.0021726935436},{"$f":"①需要!$L$159/12*$O$4","v":2957.6947964062942},{"$f":"①需要!$L$191/12*$O$4","v":3991.3729524879304}," ⑥"]
[null,null," 月間寄港回数","（回/月）",{"$f":"ROUNDUP(E137/E131,0)","v":27},{"$f":"ROUNDUP(F137/F131,0)","v":629},{"$f":"ROUNDUP(G137/G131,0)","v":117},10,15,20," ⑦＝⑥／③",null,null," 月間寄港回数","（回/月）",{"$f":"ROUNDUP(P137/P$131,0)","v":22},{"$f":"ROUNDUP(Q137/Q$131,0)","v":520},97,8,12,16," ⑦＝⑥／③"]
[null,null," 海上輸送距離","（海里）",{"$f":"AA$16","v":3406},{"$f":"Z$41","v":72},{"$f":"AB$41","v":120},{"$f":"AC$41","v":151},{"$f":"AD$41","v":107},{"$f":"AE$41","v":215}," ⑧　原産国オーストラリア　※二次輸送先は拠点港との距離",null,null," 海上輸送距離","（海里）",{"$f":"E139","v":3406},{"$f":"F139","v":72},120,151,107,215," ⑧　原産国オーストラリア　※二次輸送先は拠点港との距離"]
[null,null,null,null,{"$f":"AA$21","v":4876},null,null,null,null,null," ⑧　原産国アメリカ　※二次輸送先は拠点港との距離",null,null,null,null,{"$f":"E140","v":4876},null,null,null,null,null," ⑧　原産国アメリカ　※二次輸送先は拠点港との距離"]
[null,null,null,null,{"$f":"AA$25","v":4157},null,null,null,null,null," ⑧　原産国カナダ　※二次輸送先は拠点港との距離",null,null,null,null,4157,null,null,null,null,null," ⑧　原産国カナダ　※二次輸送先は拠点港との距離"]
[null,null,null,null,{"$f":"AA$29","v":9491},null,null,null,null,null," ⑧　原産国チリ　※二次輸送先は拠点港との距離",null,null,null,null,9491,null,null,null,null,null," ⑧　原産国チリ　※二次輸送先は拠点港との距離"]
[null,null,null,null,{"$f":"AA$33","v":6104},null,null,null,null,null," ⑧　原産国オマーン　※二次輸送先は拠点港との距離",null,null,null,null,6104,null,null,null,null,null," ⑧　原産国オマーン　※二次輸送先は拠点港との距離"]
[null,null,null,null,{"$f":"AA$37","v":9132},null,null,null,null,null," ⑧　原産国ナミビア　※二次輸送先は拠点港との距離",null,null,null,null,9132,null,null,null,null,null," ⑧　原産国ナミビア　※二次輸送先は拠点港との距離"]
[null,null,"シナリオ設定","（％）",{"$f":"1/6","v":0.16666666666666666},1,1,1,1,1," ⑨　原産国オーストラリア　※二次輸送先は拠点港との距離",null,null,"シナリオ設定","（％）",{"$f":"E145","v":0.16666666666666666},{"$f":"F145","v":1},1,1,1,1," ⑨　原産国オーストラリア　※二次輸送先は拠点港との距離"]
[null,null,null,null,{"$f":"1/6","v":0.16666666666666666},null,null,null,null,null," ⑨　原産国アメリカ　※二次輸送先はシナリオ対象外",null,null,null,null,{"$f":"E146","v":0.16666666666666666},null,null,null,null,null," ⑨　原産国アメリカ　※二次輸送先はシナリオ対象外"]
[null,null,null,null,0.16666666666666666,null,null,null,null,null," ⑨　原産国カナダ　※二次輸送先はシナリオ対象外",null,null,null,null,0.16666666666666666,null,null,null,null,null," ⑨　原産国カナダ　※二次輸送先はシナリオ対象外"]
[null,null,null,null,0.16666666666666666,null,null,null,null,null," ⑨　原産国チリ　※二次輸送先はシナリオ対象外",null,null,null,null,0.16666666666666666,null,null,null,null,null," ⑨　原産国チリ　※二次輸送先はシナリオ対象外"]
[null,null,null,null,0.16666666666666666,null,null,null,null,null," ⑨　原産国オマーン　※二次輸送先はシナリオ対象外",null,null,null,null,0.16666666666666666,null,null,null,null,null," ⑨　原産国オマーン　※二次輸送先はシナリオ対象外"]
[null,null,null,null,0.16666666666666666,null,null,null,null,null," ⑨　原産国ナミビア　※二次輸送先はシナリオ対象外",null,null,null,null,0.16666666666666666,null,null,null,null,null," ⑨　原産国ナミビア　※二次輸送先はシナリオ対象外"]
[null,null," 海上輸送日数","（日）",{"$f":"E139/$E$134/24","v":10.136904761904761},{"$f":"F139/F$135/24","v":0.25},{"$f":"G139/G$135/24","v":0.41666666666666669},0.52430555555555558,0.37152777777777773,0.74652777777777779," ⑩＝⑧／④　原産国オーストラリア　※二次輸送先は拠点港までの日数",null,null," 海上輸送日数","（日）",{"$f":"P139/$P$134/24","v":10.136904761904761},{"$f":"Q139/Q$135/24","v":0.25},{"$f":"R139/R$135/24","v":0.41666666666666669},0.52430555555555558,0.37152777777777773,0.74652777777777779," ⑩＝⑧／④　原産国オーストラリア　※二次輸送先は拠点港までの日数"]
[null,null,null,null,{"$f":"E140/$E$134/24","v":14.511904761904761},null,null,null,null,null," ⑩＝⑧／④　原産国アメリカ　※二次輸送先は拠点港までの日数",null,null,null,null,{"$f":"P140/$P$134/24","v":14.511904761904761},null,null,null,null,null," ⑩＝⑧／④　原産国アメリカ　※二次輸送先は拠点港までの日数"]
[null,null,null,null,12.37202380952381,null,null,null,null,null," ⑩＝⑧／④　原産国カナダ　※二次輸送先は拠点港までの日数",null,null,null,null,12.37202380952381,null,null,null,null,null," ⑩＝⑧／④　原産国カナダ　※二次輸送先は拠点港までの日数"]
[null,null,null,null,28.24702380952381,null,null,null,null,null," ⑩＝⑧／④　原産国チリ　※二次輸送先は拠点港までの日数",null,null,null,null,28.24702380952381,null,null,null,null,null," ⑩＝⑧／④　原産国チリ　※二次輸送先は拠点港までの日数"]
[null,null,null,null,18.166666666666668,null,null,null,null,null," ⑩＝⑧／④　原産国オマーン　※二次輸送先は拠点港までの日数",null,null,null,null,18.166666666666668,null,null,null,null,null," ⑩＝⑧／④　原産国オマーン　※二次輸送先は拠点港までの日数"]
[null,null,null,null,27.178571428571431,null,null,null,null,null," ⑩＝⑧／④　原産国ナミビア　※二次輸送先は拠点港までの日数",null,null,null,null,27.178571428571431,null,null,null,null,null," ⑩＝⑧／④　原産国ナミビア　※二次輸送先は拠点港までの日数"]
[null,null," 海上輸送費用","（千円/月）",{"$f":"$E$136*E$138*E145*E151","v":207395.86541890886},{"$f":"F$136*F$138*F145*F151","v":185096.82668053312},{"$f":"G$136*G$138*G145*G151","v":57382.958986810751},6171.5290648208138,6559.8040722102014,17574.552966046027," ⑪＝⑤×⑦×⑨×⑩　原産国オーストラリア　　※二次輸送先は拠点港間の費用",null,null," 海上輸送費用","（千円/月）",{"$f":"$P$136*P$138*P145*P151","v":168989.22367466646},{"$f":"Q$136*Q$138*Q145*Q151","v":153021.22396482865},{"$f":"R$136*R$138*R145*R151","v":47573.906168552501},4937.2232518566516,5247.8432577681615,14059.642372836821," ⑪＝⑤×⑦×⑨×⑩　原産国オーストラリア　　※二次輸送先は拠点港間の費用"]
[null,null,null,null,{"$f":"$E$136*E$138*E146*E152","v":296906.11855038157},null,null,null,null,null," ⑪＝⑤×⑦×⑨×⑩　原産国アメリカ　　　※二次輸送先は拠点港間の費用",null,null,null,null,241923.5040040146,null,null,null,null,null," ⑪＝⑤×⑦×⑨×⑩　原産国アメリカ　　　※二次輸送先は拠点港間の費用"]
[null,null,null,null,253125.25324321908,null,null,null,null,null," ⑪＝⑤×⑦×⑨×⑩　原産国カナダ　　　※二次輸送先は拠点港間の費用",null,null,null,null,206250.20634632665,null,null,null,null,null," ⑪＝⑤×⑦×⑨×⑩　原産国カナダ　　　※二次輸送先は拠点港間の費用"]
[null,null,null,null,577919.60032027715,null,null,null,null,null," ⑪＝⑤×⑦×⑨×⑩　原産国チリ　　※二次輸送先は拠点港間の費用",null,null,null,null,470897.45211281843,null,null,null,null,null," ⑪＝⑤×⑦×⑨×⑩　原産国チリ　　※二次輸送先は拠点港間の費用"]
[null,null,null,null,371680.67014592479,null,null,null,null,null," ⑪＝⑤×⑦×⑨×⑩　原産国オマーン　　※二次輸送先は拠点港間の費用",null,null,null,null,302850.91641519795,null,null,null,null,null," ⑪＝⑤×⑦×⑨×⑩　原産国オマーン　　※二次輸送先は拠点港間の費用"]
[null,null,null,null,556059.6133310264,null,null,null,null,null," ⑪＝⑤×⑦×⑨×⑩　原産国ナミビア　　※二次輸送先は新潟港間の費用",null,null,null,null,453085.61086231779,null,null,null,null,null," ⑪＝⑤×⑦×⑨×⑩　原産国ナミビア　　※二次輸送先は新潟港間の費用"]
[null,null," 海上輸送費用　合計","（億円/月）",{"$f":"SUM(E157:J162)*1000/100000000","v":25.358727927801585},null,null,null,null,null,null,null,null," 海上輸送費用　合計","（億円/月）",{"$f":"SUM(P157:U162)*1000/100000000","v":20.688367524311847}]
[null,null,"（※1）「統計解析による船舶諸元に関する研究－船舶の主要諸元の計画基準（案）－」（国土技術政策総合研究所研究報告、第28号2006年3月）",null,null,null,null,null,null,null,null,null,null,"（※1）「統計解析による船舶諸元に関する研究－船舶の主要諸元の計画基準（案）－」（国土技術政策総合研究所研究報告、第28号2006年3月）"]
[null,null,"（※2）「港湾整備事業の費用対効果分析マニュアル」（平成29年3月、国土交通省港湾局）",null,null,null,null,null,null,null,null,null,null,"（※2）「港湾整備事業の費用対効果分析マニュアル」（平成29年3月、国土交通省港湾局）"]
[null,null,"貯蔵費用"]
[null,null,"液化水素"]
[null,null,"実証期","単位","新潟港","直江津港※拠点港","伏木富山港","金沢港","七尾港","敦賀港","備考"]
[null,null," 年間需要量","（t/年）",{"$f":"①需要!$I$31","v":19954.569907599176},{"$f":"①需要!$I$224","v":35516.482898266862},{"$f":"①需要!$I$95","v":2953.7551446280995},{"$f":"①需要!$I$127","v":0.78200000000000014},{"$f":"①需要!$I$159","v":162.99527033311023},{"$f":"①需要!$I$191","v":17.446280991735538}," A：実証期の需要"]
[null,null," 必要量","（１か月分）",1,1,1,1,1,1," B"]
[null,null," 月換算","（12か月/年）",12,12,12,12,12,12," C"]
[null,null," 需要ピーク係数","－",{"$f":"③輸送・貯蔵入力!$C$18","v":1.1399999999999999},{"$f":"③輸送・貯蔵入力!$C$18","v":1.1399999999999999},{"$f":"③輸送・貯蔵入力!$C$18","v":1.1399999999999999},{"$f":"③輸送・貯蔵入力!$C$18","v":1.1399999999999999},{"$f":"③輸送・貯蔵入力!$C$18","v":1.1399999999999999},{"$f":"③輸送・貯蔵入力!$C$18","v":1.1399999999999999}," D"]
[null,null," 月間需要量（ピーク月）","（t/月）",{"$f":"E169/E171*E172","v":1895.6841412219217},{"$f":"F169/F171*F172","v":3374.0658753353518},280.60673873966942,7.4290000000000009E-2,15.484550681645471,1.6573966942148759," E=A÷C×D"]
[null,null," 備蓄タンク容量","（t/基）",{"$f":"_xlfn.LET(_xlpm.tank,ROUNDDOWN(E173/500,0),_xlpm.tankcapa,IF(MOD(E173,500)=0,IF(_xlpm.tank=0,500,_xlpm.tank*500),(_xlpm.tank+1)*500),IF(_xlpm.tankcapa>=③輸送・貯蔵入力!$D$7,③輸送・貯蔵入力!$D$7,_xlpm.tankcapa))","v":{"$error":"#NAME?"}},{"$f":"_xlfn.LET(_xlpm.tank,ROUNDDOWN(F173/500,0),_xlpm.tankcapa,IF(MOD(F173,500)=0,IF(_xlpm.tank=0,500,_xlpm.tank*500),(_xlpm.tank+1)*500),IF(_xlpm.tankcapa>=③輸送・貯蔵入力!$D$7,③輸送・貯蔵入力!$D$7,_xlpm.tankcapa))","v":{"$error":"#NAME?"}},{"$f":"_xlfn.LET(_xlpm.tank,ROUNDDOWN(G173/500,0),_xlpm.tankcapa,IF(MOD(G173,500)=0,IF(_xlpm.tank=0,500,_xlpm.tank*500),(_xlpm.tank+1)*500),IF(_xlpm.tankcapa>=③輸送・貯蔵入力!$D$7,③輸送・貯蔵入力!$D$7,_xlpm.tankcapa))","v":{"$error":"#NAME?"}},{"$f":"_xlfn.LET(_xlpm.tank,ROUNDDOWN(H173/500,0),_xlpm.tankcapa,IF(MOD(H173,500)=0,IF(_xlpm.tank=0,500,_xlpm.tank*500),(_xlpm.tank+1)*500),IF(_xlpm.tankcapa>=③輸送・貯蔵入力!$D$7,③輸送・貯蔵入力!$D$7,_xlpm.tankcapa))","v":{"$error":"#NAME?"}},{"$f":"_xlfn.LET(_xlpm.tank,ROUNDDOWN(I173/500,0),_xlpm.tankcapa,IF(MOD(I173,500)=0,IF(_xlpm.tank=0,500,_xlpm.tank*500),(_xlpm.tank+1)*500),IF(_xlpm.tankcapa>=③輸送・貯蔵入力!$D$7,③輸送・貯蔵入力!$D$7,_xlpm.tankcapa))","v":{"$error":"#NAME?"}},{"$f":"_xlfn.LET(_xlpm.tank,ROUNDDOWN(J173/500,0),_xlpm.tankcapa,IF(MOD(J173,500)=0,IF(_xlpm.tank=0,500,_xlpm.tank*500),(_xlpm.tank+1)*500),IF(_xlpm.tankcapa>=③輸送・貯蔵入力!$D$7,③輸送・貯蔵入力!$D$7,_xlpm.tankcapa))","v":{"$error":"#NAME?"}}," F（E：月間需要量（ピーク月）を踏まえり５００トン刻みで設定　※最大7,100トン）"]
[null,null," 備蓄タンク基数","（基）",{"$f":"ROUNDUP(E173/E174,0)","v":{"$error":"#NAME?"}},{"$f":"ROUNDUP(F169/F174/F170/F171*F172,0)","v":{"$error":"#NAME?"}},{"$f":"ROUNDUP(G169/G174/G170/G171*G172,0)","v":{"$error":"#NAME?"}},{"$f":"ROUNDUP(H169/H174/H170/H171*H172,0)","v":{"$error":"#NAME?"}},{"$f":"ROUNDUP(I169/I174/I170/I171*I172,0)","v":{"$error":"#NAME?"}},{"$f":"ROUNDUP(J169/J174/J170/J171*J172,0)","v":{"$error":"#NAME?"}}," G=E÷F"]
[null,null," タンク1基あたり整備費用","（億円/基）",{"$f":"60*(E174/10000/4)^(2/3)","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"}," H＝α万トンのタンクの整備費＝60億円×（α／4）2/3（※３）"]
[null,null," タンク整備費用","（億円）",{"$f":"E175*E176","v":{"$error":"#NAME?"}},{"$f":"F175*F176","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"}," I ＝G×H"]
[null,null," タンク維持管理費用","（億円）",{"$f":"E177*(0.024+0.011)","v":{"$error":"#NAME?"}},{"$f":"F177*(0.024+0.011)","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},"修繕費：建設費の2.4％/年、諸経費：建設費の1.1％/年"]
[null,null," 貯蔵費用　合計","（億円）",{"$f":"SUM(E177:J178)","v":{"$error":"#NAME?"}}]
[]
[null,null,"2030年","単位","新潟港","直江津港※拠点港","伏木富山港","金沢港※","七尾港","敦賀港※","備考"]
[null,null," 年間需要量","（t/年）",{"$f":"①需要!$J$31-①需要!$I$31","v":23898.941864520431},{"$f":"①需要!$J$224-①需要!$I$224","v":46150.729053859839},{"$f":"①需要!$J$95-①需要!$I$95","v":4736.4041333511586},{"$f":"①需要!$J$127-①需要!$I$127","v":455.42305318026979},{"$f":"①需要!$J$159-①需要!$I$159","v":624.37946400924784},{"$f":"①需要!$J$191-①需要!$I$191","v":2335.1847389148384}," A：2030年の需要－実証期の需要（2030年までの需要分※実証期分までは整備済）"]
[null,null," 必要量","（１か月分）",1,1,1,1,1,1," B"]
[null,null," 月換算","（12か月/年）",12,12,12,12,12,12," C"]
[null,null," 需要ピーク係数","－",{"$f":"③輸送・貯蔵入力!$C$18","v":1.1399999999999999},{"$f":"③輸送・貯蔵入力!$C$18","v":1.1399999999999999},{"$f":"③輸送・貯蔵入力!$C$18","v":1.1399999999999999},{"$f":"③輸送・貯蔵入力!$C$18","v":1.1399999999999999},{"$f":"③輸送・貯蔵入力!$C$18","v":1.1399999999999999},{"$f":"③輸送・貯蔵入力!$C$18","v":1.1399999999999999}," D"]
[null,null," 月間需要量（ピーク月）","（t/月）",{"$f":"E182/E184*E185","v":2270.399477129441},{"$f":"F182/F184*F185","v":4384.3192601166838},449.95839266836003,43.265190052125632,59.316049080878543,221.84255019690963," E=A÷C×D"]
[null,null," 備蓄タンク容量","（t/基）",{"$f":"_xlfn.LET(_xlpm.tank,ROUNDDOWN(E186/500,0),_xlpm.tankcapa,IF(MOD(E186,500)=0,IF(_xlpm.tank=0,500,_xlpm.tank*500),(_xlpm.tank+1)*500),IF(_xlpm.tankcapa>=③輸送・貯蔵入力!$D$7,③輸送・貯蔵入力!$D$7,_xlpm.tankcapa))","v":{"$error":"#NAME?"}},{"$f":"_xlfn.LET(_xlpm.tank,ROUNDDOWN(F186/500,0),_xlpm.tankcapa,IF(MOD(F186,500)=0,IF(_xlpm.tank=0,500,_xlpm.tank*500),(_xlpm.tank+1)*500),IF(_xlpm.tankcapa>=③輸送・貯蔵入力!$D$7,③輸送・貯蔵入力!$D$7,_xlpm.tankcapa))","v":{"$error":"#NAME?"}},{"$f":"_xlfn.LET(_xlpm.tank,ROUNDDOWN(G186/500,0),_xlpm.tankcapa,IF(MOD(G186,500)=0,IF(_xlpm.tank=0,500,_xlpm.tank*500),(_xlpm.tank+1)*500),IF(_xlpm.tankcapa>=③輸送・貯蔵入力!$D$7,③輸送・貯蔵入力!$D$7,_xlpm.tankcapa))","v":{"$error":"#NAME?"}},{"$f":"_xlfn.LET(_xlpm.tank,ROUNDDOWN(H186/500,0),_xlpm.tankcapa,IF(MOD(H186,500)=0,IF(_xlpm.tank=0,500,_xlpm.tank*500),(_xlpm.tank+1)*500),IF(_xlpm.tankcapa>=③輸送・貯蔵入力!$D$7,③輸送・貯蔵入力!$D$7,_xlpm.tankcapa))","v":{"$error":"#NAME?"}},{"$f":"_xlfn.LET(_xlpm.tank,ROUNDDOWN(I186/500,0),_xlpm.tankcapa,IF(MOD(I186,500)=0,IF(_xlpm.tank=0,500,_xlpm.tank*500),(_xlpm.tank+1)*500),IF(_xlpm.tankcapa>=③輸送・貯蔵入力!$D$7,③輸送・貯蔵入力!$D$7,_xlpm.tankcapa))","v":{"$error":"#NAME?"}},{"$f":"_xlfn.LET(_xlpm.tank,ROUNDDOWN(J186/500,0),_xlpm.tankcapa,IF(MOD(J186,500)=0,IF(_xlpm.tank=0,500,_xlpm.tank*500),(_xlpm.tank+1)*500),IF(_xlpm.tankcapa>=③輸送・貯蔵入力!$D$7,③輸送・貯蔵入力!$D$7,_xlpm.tankcapa))","v":{"$error":"#NAME?"}}," F（E：月間需要量（ピーク月）を踏まえり５００トン刻みで設定　※最大7,100トン）"]
[null,null," 備蓄タンク基数","（基）",{"$f":"ROUNDUP(E186/E187,0)","v":{"$error":"#NAME?"}},{"$f":"ROUNDUP(F182/F187/F183/F184*F185,0)","v":{"$error":"#NAME?"}},{"$f":"ROUNDUP(G182/G187/G183/G184*G185,0)","v":{"$error":"#NAME?"}},{"$f":"ROUNDUP(H182/H187/H183/H184*H185,0)","v":{"$error":"#NAME?"}},{"$f":"ROUNDUP(I182/I187/I183/I184*I185,0)","v":{"$error":"#NAME?"}},{"$f":"ROUNDUP(J182/J187/J183/J184*J185,0)","v":{"$error":"#NAME?"}}," G=E÷F"]
[null,null," タンク1基あたり整備費用","（億円/基）",{"$f":"60*(E187/10000/4)^(2/3)","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"}," H＝α万トンのタンクの整備費＝60億円×（α／4）2/3（※４）"]
[null,null," タンク整備費用","（億円）",{"$f":"E188*E189","v":{"$error":"#NAME?"}},{"$f":"F188*F189","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},0,{"$error":"#NAME?"},0," I ＝G×H"]
[null,null," タンク維持管理費用","（億円）",{"$f":"E190*(0.024+0.011)","v":{"$error":"#NAME?"}},{"$f":"F190*(0.024+0.011)","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},0,{"$error":"#NAME?"},0,"修繕費：建設費の2.4％/年、諸経費：建設費の1.1％/年"]
[null,null," 貯蔵費用　合計","（億円）",{"$f":"SUM(E190:J191)","v":{"$error":"#NAME?"}}]
[null,null,"※金沢港及び敦賀港は実証期で2030年の需要を賄える規模のタンクが整備済であるため、整備費用はかからないことを想定する"]
[null,null,"移行期","単位","新潟港","直江津港※拠点港","伏木富山港","金沢港","七尾港","敦賀港","備考"]
[null,null," 年間需要量","（t/年）",{"$f":"①需要!$K$31-①需要!$J$31","v":237189.29914134473},{"$f":"①需要!$K$224-①需要!$J$224","v":524080.80240030622},{"$f":"①需要!$K$95-①需要!$J$95","v":65827.184732704656},{"$f":"①需要!$K$127-①需要!$J$127","v":17635.841329058389},{"$f":"①需要!$K$159-①需要!$J$159","v":19274.096594372964},{"$f":"①需要!$K$191-①需要!$J$191","v":25272.257052694622}," A：移行期の需要－2030年の需要（移行期までの需要分※2030年分までは整備済）"]
[null,null," 必要量","（１か月分）",1,1,1,1,1,1," B"]
[null,null," 月換算","（12か月/年）",12,12,12,12,12,12," C"]
[null,null," 需要ピーク係数","－",{"$f":"③輸送・貯蔵入力!$C$18","v":1.1399999999999999},{"$f":"③輸送・貯蔵入力!$C$18","v":1.1399999999999999},{"$f":"③輸送・貯蔵入力!$C$18","v":1.1399999999999999},{"$f":"③輸送・貯蔵入力!$C$18","v":1.1399999999999999},{"$f":"③輸送・貯蔵入力!$C$18","v":1.1399999999999999},{"$f":"③輸送・貯蔵入力!$C$18","v":1.1399999999999999}," D"]
[null,null," 月間需要量（ピーク月）","（t/月）",{"$f":"E195/E197*E198","v":22532.983418427746},{"$f":"F195/F197*F198","v":49787.676228029086},6253.5825496069419,1675.4049262605467,1831.0391764654316,2400.8644200059889," E=A÷C×D"]
[null,null," 備蓄タンク容量","（t/基）",{"$f":"_xlfn.LET(_xlpm.tank,ROUNDDOWN(E199/500,0),_xlpm.tankcapa,IF(MOD(E199,500)=0,IF(_xlpm.tank=0,500,_xlpm.tank*500),(_xlpm.tank+1)*500),IF(_xlpm.tankcapa>=③輸送・貯蔵入力!$D$7,③輸送・貯蔵入力!$D$7,_xlpm.tankcapa))","v":{"$error":"#NAME?"}},{"$f":"_xlfn.LET(_xlpm.tank,ROUNDDOWN(F199/500,0),_xlpm.tankcapa,IF(MOD(F199,500)=0,IF(_xlpm.tank=0,500,_xlpm.tank*500),(_xlpm.tank+1)*500),IF(_xlpm.tankcapa>=③輸送・貯蔵入力!$D$7,③輸送・貯蔵入力!$D$7,_xlpm.tankcapa))","v":{"$error":"#NAME?"}},{"$f":"_xlfn.LET(_xlpm.tank,ROUNDDOWN(G199/500,0),_xlpm.tankcapa,IF(MOD(G199,500)=0,IF(_xlpm.tank=0,500,_xlpm.tank*500),(_xlpm.tank+1)*500),IF(_xlpm.tankcapa>=③輸送・貯蔵入力!$D$7,③輸送・貯蔵入力!$D$7,_xlpm.tankcapa))","v":{"$error":"#NAME?"}},{"$f":"_xlfn.LET(_xlpm.tank,ROUNDDOWN(H199/500,0),_xlpm.tankcapa,IF(MOD(H199,500)=0,IF(_xlpm.tank=0,500,_xlpm.tank*500),(_xlpm.tank+1)*500),IF(_xlpm.tankcapa>=③輸送・貯蔵入力!$D$7,③輸送・貯蔵入力!$D$7,_xlpm.tankcapa))","v":{"$error":"#NAME?"}},{"$f":"_xlfn.LET(_xlpm.tank,ROUNDDOWN(I199/500,0),_xlpm.tankcapa,IF(MOD(I199,500)=0,IF(_xlpm.tank=0,500,_xlpm.tank*500),(_xlpm.tank+1)*500),IF(_xlpm.tankcapa>=③輸送・貯蔵入力!$D$7,③輸送・貯蔵入力!$D$7,_xlpm.tankcapa))","v":{"$error":"#NAME?"}},{"$f":"_xlfn.LET(_xlpm.tank,ROUNDDOWN(J199/500,0),_xlpm.tankcapa,IF(MOD(J199,500)=0,IF(_xlpm.tank=0,500,_xlpm.tank*500),(_xlpm.tank+1)*500),IF(_xlpm.tankcapa>=③輸送・貯蔵入力!$D$7,③輸送・貯蔵入力!$D$7,_xlpm.tankcapa))","v":{"$error":"#NAME?"}}," F（E：月間需要量（ピーク月）を踏まえり５００トン刻みで設定　※最大7,100トン）"]
[null,null," 備蓄タンク基数","（基）",{"$f":"ROUNDUP(E199/E200,0)","v":{"$error":"#NAME?"}},{"$f":"ROUNDUP(F195/F200/F196/F197*F198,0)","v":{"$error":"#NAME?"}},{"$f":"ROUNDUP(G195/G200/G196/G197*G198,0)","v":{"$error":"#NAME?"}},{"$f":"ROUNDUP(H195/H200/H196/H197*H198,0)","v":{"$error":"#NAME?"}},{"$f":"ROUNDUP(I195/I200/I196/I197*I198,0)","v":{"$error":"#NAME?"}},{"$f":"ROUNDUP(J195/J200/J196/J197*J198,0)","v":{"$error":"#NAME?"}}," G=E÷F"]
[null,null," タンク1基あたり整備費用","（億円/基）",{"$f":"60*(E200/10000/4)^(2/3)","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"}," H＝α万トンのタンクの整備費＝60億円×（α／4）2/3（※３）"]
[null,null," タンク整備費用","（億円）",{"$f":"E201*E202","v":{"$error":"#NAME?"}},{"$f":"F201*F202","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"}," I ＝G×H"]
[null,null," タンク維持管理費用","（億円）",{"$f":"E203*(0.024+0.011)","v":{"$error":"#NAME?"}},{"$f":"F203*(0.024+0.011)","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},"修繕費：建設費の2.4％/年、諸経費：建設費の1.1％/年"]
[null,null," 貯蔵費用　合計","（億円）",{"$f":"SUM(E203:J204)","v":{"$error":"#NAME?"}}]
[]
[null,null,"2050年","単位","新潟港","直江津港※拠点港","伏木富山港","金沢港","七尾港","敦賀港","備考"]
[null,null," 年間需要量","（t/年）",{"$f":"①需要!$L$31-①需要!$K$31","v":1398622.5693340597},{"$f":"①需要!$L$224-①需要!$K$224","v":2567377.5171255567},{"$f":"①需要!$L$95-①需要!$K$95","v":238989.55390737826},{"$f":"①需要!$L$127-①需要!$K$127","v":6844.8798983201814},{"$f":"①需要!$L$159-①需要!$K$159","v":17898.247983451016},{"$f":"①需要!$L$191-①需要!$K$191","v":23601.288857725169}," A：2050年の需要－移行期の需要（2050年までの需要分※移行期分までは整備済）"]
[null,null," 必要量","（１か月分）",1,1,1,1,1,1," B"]
[null,null," 月換算","（12か月/年）",12,12,12,12,12,12," C"]
[null,null," 需要ピーク係数","－",{"$f":"③輸送・貯蔵入力!$C$18","v":1.1399999999999999},{"$f":"③輸送・貯蔵入力!$C$18","v":1.1399999999999999},{"$f":"③輸送・貯蔵入力!$C$18","v":1.1399999999999999},{"$f":"③輸送・貯蔵入力!$C$18","v":1.1399999999999999},{"$f":"③輸送・貯蔵入力!$C$18","v":1.1399999999999999},{"$f":"③輸送・貯蔵入力!$C$18","v":1.1399999999999999}," D"]
[null,null," 月間需要量（ピーク月）","（t/月）",{"$f":"E208/E210*E211","v":132869.14408673564},{"$f":"F208/F210*F211","v":243900.86412692786},{"$f":"G208/G210*G211","v":22704.007621200933},650.26359034041718,1700.3335584278464,2242.1224414838907," E=A÷C×D"]
[null,null," 備蓄タンク容量","（t/基）",{"$f":"_xlfn.LET(_xlpm.tank,ROUNDDOWN(E212/500,0),_xlpm.tankcapa,IF(MOD(E212,500)=0,IF(_xlpm.tank=0,500,_xlpm.tank*500),(_xlpm.tank+1)*500),IF(_xlpm.tankcapa>=③輸送・貯蔵入力!$D$7,③輸送・貯蔵入力!$D$7,_xlpm.tankcapa))","v":{"$error":"#NAME?"}},{"$f":"_xlfn.LET(_xlpm.tank,ROUNDDOWN(F212/500,0),_xlpm.tankcapa,IF(MOD(F212,500)=0,IF(_xlpm.tank=0,500,_xlpm.tank*500),(_xlpm.tank+1)*500),IF(_xlpm.tankcapa>=③輸送・貯蔵入力!$D$7,③輸送・貯蔵入力!$D$7,_xlpm.tankcapa))","v":{"$error":"#NAME?"}},{"$f":"_xlfn.LET(_xlpm.tank,ROUNDDOWN(G212/500,0),_xlpm.tankcapa,IF(MOD(G212,500)=0,IF(_xlpm.tank=0,500,_xlpm.tank*500),(_xlpm.tank+1)*500),IF(_xlpm.tankcapa>=③輸送・貯蔵入力!$D$7,③輸送・貯蔵入力!$D$7,_xlpm.tankcapa))","v":{"$error":"#NAME?"}},{"$f":"_xlfn.LET(_xlpm.tank,ROUNDDOWN(H212/500,0),_xlpm.tankcapa,IF(MOD(H212,500)=0,IF(_xlpm.tank=0,500,_xlpm.tank*500),(_xlpm.tank+1)*500),IF(_xlpm.tankcapa>=③輸送・貯蔵入力!$D$7,③輸送・貯蔵入力!$D$7,_xlpm.tankcapa))","v":{"$error":"#NAME?"}},{"$f":"_xlfn.LET(_xlpm.tank,ROUNDDOWN(I212/500,0),_xlpm.tankcapa,IF(MOD(I212,500)=0,IF(_xlpm.tank=0,500,_xlpm.tank*500),(_xlpm.tank+1)*500),IF(_xlpm.tankcapa>=③輸送・貯蔵入力!$D$7,③輸送・貯蔵入力!$D$7,_xlpm.tankcapa))","v":{"$error":"#NAME?"}},{"$f":"_xlfn.LET(_xlpm.tank,ROUNDDOWN(J212/500,0),_xlpm.tankcapa,IF(MOD(J212,500)=0,IF(_xlpm.tank=0,500,_xlpm.tank*500),(_xlpm.tank+1)*500),IF(_xlpm.tankcapa>=③輸送・貯蔵入力!$D$7,③輸送・貯蔵入力!$D$7,_xlpm.tankcapa))","v":{"$error":"#NAME?"}}," F（E：月間需要量（ピーク月）を踏まえり５００トン刻みで設定　※最大7,100トン）"]
[null,null," 備蓄タンク基数","（基）",{"$f":"ROUNDUP(E212/E213,0)","v":{"$error":"#NAME?"}},{"$f":"ROUNDUP(F208/F213/F209/F210*F211,0)","v":{"$error":"#NAME?"}},{"$f":"ROUNDUP(G208/G213/G209/G210*G211,0)","v":{"$error":"#NAME?"}},{"$f":"ROUNDUP(H208/H213/H209/H210*H211,0)","v":{"$error":"#NAME?"}},{"$f":"ROUNDUP(I208/I213/I209/I210*I211,0)","v":{"$error":"#NAME?"}},{"$f":"ROUNDUP(J208/J213/J209/J210*J211,0)","v":{"$error":"#NAME?"}}," G=E÷F"]
[null,null," タンク1基あたり整備費用","（億円/基）",{"$f":"60*(E213/10000/4)^(2/3)","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"}," H＝α万トンのタンクの整備費＝60億円×（α／4）2/3（※３）"]
[null,null," タンク整備費用","（億円）",{"$f":"E214*E215","v":{"$error":"#NAME?"}},{"$f":"F214*F215","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"}," I ＝G×H"]
[null,null," タンク維持管理費用","（億円）",{"$f":"E216*(0.024+0.011)","v":{"$error":"#NAME?"}},{"$f":"F216*(0.024+0.011)","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},"修繕費：建設費の2.4％/年、諸経費：建設費の1.1％/年"]
[null,null," 貯蔵費用　合計","（億円）",{"$f":"SUM(E216:J217)","v":{"$error":"#NAME?"}}]
[null,null,"（※３）国土交通省資料より、メーカーで用いられているタンク整備費用の簡易予測式（α万トンのタンクの整備費＝60億円×（α／4）2/3 ）より"]

{"sheet":"拠点方式（直江津港ｼﾅﾘｵ2)","index":44,"n_rows":219,"n_cols":35,"rows_kept":219,"cut":false,"hidden":true,"merged":[[12,16,12,20],[12,21,13,21],[12,24,12,30],[13,25,13,30],[15,2,18,2],[15,13,18,13],[17,25,17,30],[2,2,3,2],[6,2,6,5],[9,2,9,10],[9,13,9,21],[12,2,13,2],[12,3,13,3],[12,5,12,9],[12,10,13,10],[12,13,13,13],[12,14,13,14],[24,16,29,16],[24,17,29,17],[24,18,29,18],[24,19,29,19],[24,20,29,20],[26,25,26,30],[22,25,22,30],[24,2,29,2],[24,3,29,3],[24,5,29,5],[24,6,29,6],[24,7,29,7],[24,8,29,8],[24,9,29,9],[24,13,29,13],[24,14,29,14],[30,19,35,19],[30,20,35,20],[30,25,30,30],[34,25,34,30],[36,2,41,2],[36,3,41,3],[36,5,41,5],[36,6,41,6],[36,7,41,7],[36,8,41,8],[30,9,35,9],[30,13,35,13],[30,14,35,14],[30,16,35,16],[30,17,35,17],[30,18,35,18],[30,2,35,2],[30,3,35,3],[30,5,35,5],[30,6,35,6],[30,7,35,7],[30,8,35,8],[36,19,41,19],[36,20,41,20],[38,25,38,30],[42,2,47,2],[42,3,47,3],[42,5,47,5],[42,6,47,6],[42,7,47,7],[42,8,47,8],[42,9,47,9],[36,9,41,9],[36,13,41,13],[36,14,41,14],[36,16,41,16],[36,17,41,17],[36,18,41,18],[42,20,47,20],[42,13,47,13],[42,14,47,14],[42,16,47,16],[42,17,47,17],[42,18,47,18],[42,19,47,19],[48,4,48,9],[48,15,48,20],[50,2,51,2],[50,3,51,3],[50,5,50,9],[50,10,51,10],[50,13,51,13],[50,14,51,14],[50,16,50,20],[68,8,73,8],[68,9,73,9],[68,13,73,13],[68,14,73,14],[50,21,51,21],[53,2,56,2],[53,13,56,13],[62,2,67,2],[62,3,67,3],[62,5,67,5],[62,6,67,6],[62,7,67,7],[62,8,67,8],[62,9,67,9],[62,20,67,20],[62,13,67,13],[62,14,67,14],[62,16,67,16],[62,17,67,17],[62,18,67,18],[62,19,67,19],[74,8,79,8],[74,9,79,9],[68,16,73,16],[68,17,73,17],[68,18,73,18],[68,19,73,19],[68,20,73,20],[74,2,79,2],[74,3,79,3],[74,5,79,5],[74,6,79,6],[74,7,79,7],[74,18,79,18],[74,19,79,19],[74,20,79,20],[74,13,79,13],[74,14,79,14],[74,16,79,16],[74,17,79,17],[68,2,73,2],[68,3,73,3],[68,5,73,5],[68,6,73,6],[68,7,73,7],[80,20,85,20],[86,4,86,9],[86,15,86,20],[88,2,89,2],[88,3,89,3],[88,5,88,9],[88,10,89,10],[88,13,89,13],[88,14,89,14],[88,16,88,20],[80,13,85,13],[80,14,85,14],[80,16,85,16],[80,17,85,17],[80,18,85,18],[80,19,85,19],[80,2,85,2],[80,3,85,3],[80,5,85,5],[80,6,85,6],[80,7,85,7],[80,8,85,8],[80,9,85,9],[106,8,111,8],[106,9,111,9],[106,13,111,13],[106,14,111,14],[88,21,89,21],[91,2,94,2],[91,13,94,13],[100,2,105,2],[100,3,105,3],[100,5,105,5],[100,6,105,6],[100,7,105,7],[100,8,105,8],[100,9,105,9],[100,20,105,20],[100,13,105,13],[100,14,105,14],[100,16,105,16],[100,17,105,17],[100,18,105,18],[100,19,105,19],[112,8,117,8],[112,9,117,9],[106,16,111,16],[106,17,111,17],[106,18,111,18],[106,19,111,19],[106,20,111,20],[112,2,117,2],[112,3,117,3],[112,5,117,5],[112,6,117,6],[112,7,117,7],[112,18,117,18],[112,19,117,19],[112,20,117,20],[112,13,117,13],[112,14,117,14],[112,16,117,16],[112,17,117,17],[106,2,111,2],[106,3,111,3],[106,5,111,5],[106,6,111,6],[106,7,111,7],[118,20,123,20],[124,4,124,9],[124,15,124,20],[126,2,127,2],[126,3,127,3],[126,5,126,9],[126,10,127,10],[126,13,127,13],[126,14,127,14],[126,16,126,20],[118,13,123,13],[118,14,123,14],[118,16,123,16],[118,17,123,17],[118,18,123,18],[118,19,123,19],[118,2,123,2],[118,3,123,3],[118,5,123,5],[118,6,123,6],[118,7,123,7],[118,8,123,8],[118,9,123,9],[144,7,149,7],[144,8,149,8],[144,9,149,9],[144,13,149,13],[144,14,149,14],[126,21,127,21],[129,2,132,2],[129,13,132,13],[138,2,143,2],[138,3,143,3],[138,5,143,5],[138,6,143,6],[138,7,143,7],[138,8,143,8],[138,9,143,9],[138,20,143,20],[138,13,143,13],[138,14,143,14],[138,16,143,16],[138,17,143,17],[138,18,143,18],[138,19,143,19],[156,9,161,9],[150,8,155,8],[150,9,155,9],[144,16,149,16],[144,17,149,17],[144,18,149,18],[144,19,149,19],[144,20,149,20],[150,2,155,2],[150,3,155,3],[150,5,155,5],[150,6,155,6],[150,7,155,7],[150,18,155,18],[150,19,155,19],[150,20,155,20],[150,13,155,13],[150,14,155,14],[150,16,155,16],[150,17,155,17],[144,2,149,2],[144,3,149,3],[144,5,149,5],[144,6,149,6],[165,2,165,10],[178,4,178,9],[191,4,191,9],[204,4,204,9],[217,4,217,9],[156,20,161,20],[162,4,162,9],[162,15,162,20],[163,2,163,10],[163,13,163,21],[164,2,164,10],[164,13,164,21],[156,13,161,13],[156,14,161,14],[156,16,161,16],[156,17,161,17],[156,18,161,18],[156,19,161,19],[156,2,161,2],[156,3,161,3],[156,5,161,5],[156,6,161,6],[156,7,161,7],[156,8,161,8]]}
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"係数","月数","年需要（120と仮定）","月平均",null,null,null,null,null,"船速","https://www.mol-service.com/ja/blog/vessel-speed-and-sailing-days",null,null,null,null,null,null,null,null,14,"ノット"]
[null,null,null,"重量（kg）","体積（m3）","密度（t/m3）",null,null,null,null,null,null,null,"ピーク月",1.1299999999999999,4,{"$f":"R5*P3*O3","v":45.199999999999996},"－",null,null,null,null,null,null,"https://eneken.ieej.or.jp/data/pdf/1359.pdf",null,null,null,null,null,null,null,"ｐ23",19,"ノット"]
[null,null,null,null,"※液体",null,null,null,null,null,null,null,null,"その他月",{"$f":"(Q4/P4)/R5","v":0.93500000000000016},8,{"$f":"Q5-Q3","v":74.800000000000011},"－",null,null,null,null,null,null,"https://www.mhi.co.jp/technology/review/pdf/473/473020.pdf",null,null,null,null,null,null,null,"ｐ22","15～17","ノット"]
[null,null," 液化水素",54.1,0.76400000000000001,{"$f":"D5/1000/E5","v":7.0811518324607331E-2}," ② 現在開発中の運搬船　16万GT （L=346m、B=57m、d=9.5m） を想定 （※1）",null,null,null,null,null,null,"合計",1,12,120,10,null,null,null,null,null,null,"https://nippon.zaidan.info/seikabutsu/1998/00651/contents/079.htm",null,null,null,null,null,null,null,null,13,"ノット"]
[null,null," 液化アンモニア",352,0.51600000000000001,{"$f":"D6/1000/E6","v":0.68217054263565891}," ② 現在開発中の運搬船　5万GT （L=230m、B=36.6m、d=12.0m） を想定 （※1）",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"04広域連携輸送を前提とした必要な施設や用地の整理\\【一例】アンモニアの最適な海上輸送網に関する検討結果.pdf",null,null,null,null,null,null,null,"P15",14,"ノット"]
[null,null,"出典：「港湾脱炭素化推進計画」作成マニュアル（2023年3月、国土交通省港湾局）"]
[]
[]
[null,null,"海上輸送費用　シナリオ２（拠点港：直江津港）",null,null,null,null,null,null,null,null,null,null,"海上輸送費用　シナリオ２（拠点港：直江津港）"]
[null,null,"水素（ピーク月　※４か月）",null,null,null,null,null,null,null,null,null,null,"水素（その他月　※８か月）"]
[]
[null,null,"実証期","単位","拠点港","2次輸送先港湾",null,null,null,null,"備考",null,null,{"$f":"C13","v":"実証期"},"単位","拠点港","2次輸送先港湾",null,null,null,null,"備考",null,null,"海上輸送距離（海里）"]
[null,null,null,null,"直江津港","新潟港","伏木富山港","金沢港","七尾港","敦賀港",null,null,null,null,null,"直江津港","新潟港","伏木富山港","金沢港","七尾港","敦賀港",null,null,null,"出発港","ダーウィン港（オーストラリア）"]
[null,null," 密度","（t/m3）",{"$f":"$F$5","v":7.0811518324607331E-2},{"$f":"$F$5","v":7.0811518324607331E-2},7.0811518324607331E-2,7.0811518324607331E-2,7.0811518324607331E-2,7.0811518324607331E-2," ①",null,null," 密度","（t/m3）",{"$f":"$F$5","v":7.0811518324607331E-2},{"$f":"$F$5","v":7.0811518324607331E-2},7.0811518324607331E-2,7.0811518324607331E-2,7.0811518324607331E-2,7.0811518324607331E-2," ①",null,null,"到着港","新潟港","直江津港","伏木富山港","金沢港","七尾港","敦賀港"]
[null,null," 運搬船積載量\n※内貿の船型の上限は、就航中の「あけぼの丸」とする","（m3/隻）",64675.000000000007,3556,3556,3556,3556,3556," ② 港湾施設能力及び対象船舶一覧sheetより設定",null,null," 運搬船積載量\n※内貿の船型の上限は、就航中の「あけぼの丸」とする","（m3/隻）",64675.000000000007,3556,3556,3556,3556,3556," ② 港湾施設能力及び対象船舶一覧sheetより設定",null,null,"距離",3441,3406,3399,3283,3386,3255]
[null,null,null,"（t/隻）",{"$f":"E16*E15","v":4579.7349476439795},251.80575916230367,251.80575916230367,251.80575916230367,251.80575916230367,251.80575916230367," ③=②×①",null,null,null,"（t/隻）",{"$f":"P16*P15","v":4579.7349476439795},251.80575916230367,251.80575916230367,251.80575916230367,251.80575916230367,251.80575916230367," ③=②×①"]
[null,null,null,"(GT)",50000,4505,4505,4505,4505,4505,"港湾施設能力及び対象船舶一覧sheetより設定",null,null,null,"(GT)",50000,4505,4505,4505,4505,4505,"港湾施設能力及び対象船舶一覧sheetより設定",null,null,"出発港","ロサンゼルス港（アメリカ）"]
[null,null,null,"(DWT)",{"$f":"E18/1.3702","v":36491.023208290761},{"$f":"F18/1.3702","v":3287.8411910669975},3287.8411910669975,3287.8411910669975,3287.8411910669975,3287.8411910669975," LNG船のDWTとGTの関係：DWT=GT/1.3702 より （※１）",null,null,null,"(DWT)",{"$f":"P18/1.3702","v":36491.023208290761},{"$f":"Q18/1.3702","v":3287.8411910669975},3287.8411910669975,3287.8411910669975,3287.8411910669975,3287.8411910669975," LNG船のDWTとGTの関係：DWT=GT/1.3702 より （※１）",null,null,"到着港","新潟港","直江津港","伏木富山港","金沢港","七尾港","敦賀港"]
[null,null," 船速（外航）","（ノット）",14,14,14,14,14,14," ④ 国土交通省検討資料より",null,null," 船速（外航）","（ノット）",14,14,14,14,14,14," ④ 国土交通省検討資料より"]
[null,null," 船速（内航）","（ノット）",12,12,12,12,12,12," ④ 国土交通省検討資料より",null,null," 船速（内航）","（ノット）",12,12,12,12,12,12," ④ 国土交通省検討資料より",null,null,"距離",4814,4876,4911,4942,4900,5010]
[null,null," 海上輸送費用原単位","（千円/日･隻）",{"$f":"45.432*E19^(0.4019)","v":3096.7377308647324},{"$f":"45.432*F19^(0.4019)","v":1177.0863381909896},1177.0863381909896,1177.0863381909896,1177.0863381909896,1177.0863381909896," ⑤ 海上輸送費用原単位算定式より （※2）",null,null," 海上輸送費用原単位","（千円/日･隻）",{"$f":"45.432*P19^(0.4019)","v":3096.7377308647324},{"$f":"45.432*Q19^(0.4019)","v":1177.0863381909896},1177.0863381909896,1177.0863381909896,1177.0863381909896,1177.0863381909896," ⑤ 海上輸送費用原単位算定式より （※2）"]
[null,null," 月間需要量","（t/ピーク月）",{"$f":"①需要!$I$224/12*$O$3","v":3344.4688062534628},{"$f":"①需要!$I$31/12*$O$3","v":1879.0553329655891},{"$f":"①需要!$I$95/12*$O$3","v":278.14527611914599},{"$f":"①需要!$I$127/12*$O$3","v":7.3638333333333333E-2},{"$f":"①需要!$I$159/12*$O$3","v":15.348721289701212},{"$f":"①需要!$I$191/12*$O$3","v":1.642858126721763}," ⑥",null,null," 月間需要量","（t/その他月）",{"$f":"①需要!$I$224/12*$O$4","v":2767.3259591566271},{"$f":"①需要!$I$31/12*$O$4","v":1554.7935719671027},{"$f":"①需要!$I$95/12*$O$4","v":230.14675501893947},{"$f":"①需要!$I$127/12*$O$4","v":6.0930833333333358E-2},{"$f":"①需要!$I$159/12*$O$4","v":12.700048146788175},{"$f":"①需要!$I$191/12*$O$4","v":1.3593560606060608}," ⑥",null,null,"出発港","バンクーバー港（カナダ）"]
[null,null," 月間寄港回数","（回/月）",{"$f":"ROUNDUP(E23/E17,0)","v":1},{"$f":"ROUNDUP(F23/F17,0)","v":8},{"$f":"ROUNDUP(G23/G17,0)","v":2},1,1,1," ⑦＝⑥／③",null,null," 月間寄港回数","（回/月）",{"$f":"ROUNDUP(P23/P17,0)","v":1},{"$f":"ROUNDUP(Q23/Q17,0)","v":7},{"$f":"ROUNDUP(R23/R17,0)","v":1},1,1,1," ⑦＝⑥／③",null,null,"到着港","新潟港","直江津港","伏木富山港","金沢港","七尾港","敦賀港"]
[null,null," 海上輸送距離","（海里）",{"$f":"AA$16","v":3406},{"$f":"Z$41","v":72},{"$f":"AB$41","v":120},{"$f":"AC$41","v":151},{"$f":"AD$41","v":107},{"$f":"AE$41","v":215}," ⑧　原産国オーストラリア　※二次輸送先は拠点港との距離",null,null," 海上輸送距離","（海里）",{"$f":"E25","v":3406},{"$f":"F25","v":72},120,151,107,215," ⑧　原産国オーストラリア　※二次輸送先は拠点港との距離",null,null,"距離",4092,4157,4193,4223,4181,4288]
[null,null,null,null,{"$f":"AA$21","v":4876},null,null,null,null,null," ⑧　原産国アメリカ　※二次輸送先は拠点港との距離",null,null,null,null,{"$f":"E26","v":4876},null,null,null,null,null," ⑧　原産国アメリカ　※二次輸送先は拠点港との距離"]
[null,null,null,null,{"$f":"AA$25","v":4157},null,null,null,null,null," ⑧　原産国カナダ　※二次輸送先は拠点港との距離",null,null,null,null,4157,null,null,null,null,null," ⑧　原産国カナダ　※二次輸送先は拠点港との距離",null,null,"出発港","バルパライソ港（チリ）"]
[null,null,null,null,{"$f":"AA$29","v":9491},null,null,null,null,null," ⑧　原産国チリ　※二次輸送先は拠点港との距離",null,null,null,null,9491,null,null,null,null,null," ⑧　原産国チリ　※二次輸送先は拠点港との距離",null,null,"到着港","新潟港","直江津港","伏木富山港","金沢港","七尾港","敦賀港"]
[null,null,null,null,{"$f":"AA$33","v":6104},null,null,null,null,null," ⑧　原産国オマーン　※二次輸送先は拠点港との距離",null,null,null,null,6104,null,null,null,null,null," ⑧　原産国オマーン　※二次輸送先は拠点港との距離",null,null,"距離",9420,9491,9526,9557,9515,9616]
[null,null,null,null,{"$f":"AA$37","v":9132},null,null,null,null,null," ⑧　原産国ナミビア　※二次輸送先は拠点港との距離",null,null,null,null,9132,null,null,null,null,null," ⑧　原産国ナミビア　※二次輸送先は拠点港との距離"]
[null,null,"シナリオ設定","（％）",1,1,1,1,1,1," ⑨　原産国オーストラリア　※二次輸送先は拠点港との距離",null,null,"シナリオ設定","（％）",{"$f":"E31","v":1},{"$f":"F31","v":1},1,1,1,1," ⑨　原産国オーストラリア　※二次輸送先は拠点港との距離",null,null,"出発港","スルタンカブース港（オマーン）"]
[null,null,null,null,0,null,null,null,null,null," ⑨　原産国アメリカ　※二次輸送先はシナリオ対象外",null,null,null,null,{"$f":"E32","v":0},null,null,null,null,null," ⑨　原産国アメリカ　※二次輸送先はシナリオ対象外",null,null,"到着港","新潟港","直江津港","伏木富山港","金沢港","七尾港","敦賀港"]
[null,null,null,null,0,null,null,null,null,null," ⑨　原産国カナダ　※二次輸送先はシナリオ対象外",null,null,null,null,0,null,null,null,null,null," ⑨　原産国カナダ　※二次輸送先はシナリオ対象外",null,null,"距離",6138,6104,6096,5981,6084,5953]
[null,null,null,null,0,null,null,null,null,null," ⑨　原産国チリ　※二次輸送先はシナリオ対象外",null,null,null,null,0,null,null,null,null,null," ⑨　原産国チリ　※二次輸送先はシナリオ対象外"]
[null,null,null,null,0,null,null,null,null,null," ⑨　原産国オマーン　※二次輸送先はシナリオ対象外",null,null,null,null,0,null,null,null,null,null," ⑨　原産国オマーン　※二次輸送先はシナリオ対象外",null,null,"出発港","ウォルビスベイ港（ナミビア）"]
[null,null,null,null,0,null,null,null,null,null," ⑨　原産国ナミビア　※二次輸送先はシナリオ対象外",null,null,null,null,0,null,null,null,null,null," ⑨　原産国ナミビア　※二次輸送先はシナリオ対象外",null,null,"到着港","新潟港","直江津港","伏木富山港","金沢港","七尾港","敦賀港"]
[null,null," 海上輸送日数","（日）",{"$f":"E25/$E$20/24","v":10.136904761904761},{"$f":"F25/F21/24","v":0.25},{"$f":"G25/G21/24","v":0.41666666666666669},0.52430555555555558,0.37152777777777773,0.74652777777777779," ⑩＝⑧／④　原産国オーストラリア　※二次輸送先は拠点港までの日数",null,null," 海上輸送日数","（日）",{"$f":"P25/$P$20/24","v":10.136904761904761},{"$f":"Q25/Q21/24","v":0.25},{"$f":"R25/R21/24","v":0.41666666666666669},0.52430555555555558,0.37152777777777773,0.74652777777777779," ⑩＝⑧／④　原産国オーストラリア　※二次輸送先は拠点港までの日数",null,null,"距離",9166,9132,9124,9009,9112,8892]
[null,null,null,null,{"$f":"E26/$E$20/24","v":14.511904761904761},null,null,null,null,null," ⑩＝⑧／④　原産国アメリカ　※二次輸送先は拠点港までの日数",null,null,null,null,{"$f":"P26/$P$20/24","v":14.511904761904761},null,null,null,null,null," ⑩＝⑧／④　原産国アメリカ　※二次輸送先は拠点港までの日数"]
[null,null,null,null,12.37202380952381,null,null,null,null,null," ⑩＝⑧／④　原産国カナダ　※二次輸送先は拠点港までの日数",null,null,null,null,12.37202380952381,null,null,null,null,null," ⑩＝⑧／④　原産国カナダ　※二次輸送先は拠点港までの日数",null,null,"拠点港","直江津港"]
[null,null,null,null,28.24702380952381,null,null,null,null,null," ⑩＝⑧／④　原産国チリ　※二次輸送先は拠点港までの日数",null,null,null,null,28.24702380952381,null,null,null,null,null," ⑩＝⑧／④　原産国チリ　※二次輸送先は拠点港までの日数",null,null,"二次輸送港","新潟港","直江津港","伏木富山港","金沢港","七尾港","敦賀港"]
[null,null,null,null,18.166666666666668,null,null,null,null,null," ⑩＝⑧／④　原産国オマーン　※二次輸送先は拠点港までの日数",null,null,null,null,18.166666666666668,null,null,null,null,null," ⑩＝⑧／④　原産国オマーン　※二次輸送先は拠点港までの日数",null,null,"距離",72,0,120,151,107,215]
[null,null,null,null,27.178571428571431,null,null,null,null,null," ⑩＝⑧／④　原産国ナミビア　※二次輸送先は拠点港までの日数",null,null,null,null,27.178571428571431,null,null,null,null,null," ⑩＝⑧／④　原産国ナミビア　※二次輸送先は拠点港までの日数",null,null,"出典：IHS Fairplay「distance table」"]
[null,null," 海上輸送費用","（千円/月）",{"$f":"$E$22*E$24*E31*E37","v":31391.335450372851},{"$f":"F$22*F$24*F31*F37","v":2354.1726763819793},{"$f":"G$22*G$24*G31*G37","v":980.90528182582477},{"$f":"H$22*H$24*H31*H37","v":617.15290648208145},{"$f":"I$22*I$24*I31*I37","v":437.32027148068011},{"$f":"J$22*J$24*J31*J37","v":878.7276483023013}," ⑪＝⑤×⑦×⑨×⑩　原産国オーストラリア　　※二次輸送先は拠点港間の費用",null,null," 海上輸送費用","（千円/月）",{"$f":"$P$22*P$24*P31*P37","v":31391.335450372851},{"$f":"Q$22*Q$24*Q31*Q37","v":2059.9010918342319},{"$f":"R$22*R$24*R31*R37","v":490.45264091291239},{"$f":"S$22*S$24*S31*S37","v":617.15290648208145},{"$f":"T$22*T$24*T31*T37","v":437.32027148068011},{"$f":"U$22*U$24*U31*U37","v":878.7276483023013}," ⑪＝⑤×⑦×⑨×⑩　原産国オーストラリア　　※二次輸送先は拠点港間の費用"]
[null,null,null,null,{"$f":"$E$22*E$24*E32*E38","v":0},null,null,null,null,null," ⑪＝⑤×⑦×⑨×⑩　原産国アメリカ　　　※二次輸送先は拠点港間の費用",null,null,null,null,{"$f":"$P$22*P$24*P32*P38","v":0},null,null,null,null,null," ⑪＝⑤×⑦×⑨×⑩　原産国アメリカ　　　※二次輸送先は拠点港間の費用"]
[null,null,null,null,0,null,null,null,null,null," ⑪＝⑤×⑦×⑨×⑩　原産国カナダ　　　※二次輸送先は拠点港間の費用",null,null,null,null,0,null,null,null,null,null," ⑪＝⑤×⑦×⑨×⑩　原産国カナダ　　　※二次輸送先は拠点港間の費用"]
[null,null,null,null,{"$f":"$E$22*E$24*E34*E40","v":0},null,null,null,null,null," ⑪＝⑤×⑦×⑨×⑩　原産国チリ　　※二次輸送先は拠点港間の費用",null,null,null,null,0,null,null,null,null,null," ⑪＝⑤×⑦×⑨×⑩　原産国チリ　　※二次輸送先は拠点港間の費用"]
[null,null,null,null,0,null,null,null,null,null," ⑪＝⑤×⑦×⑨×⑩　原産国オマーン　　※二次輸送先は拠点港間の費用",null,null,null,null,0,null,null,null,null,null," ⑪＝⑤×⑦×⑨×⑩　原産国オマーン　　※二次輸送先は拠点港間の費用"]
[null,null,null,null,0,null,null,null,null,null," ⑪＝⑤×⑦×⑨×⑩　原産国ナミビア　　※二次輸送先は新潟港間の費用",null,null,null,null,0,null,null,null,null,null," ⑪＝⑤×⑦×⑨×⑩　原産国ナミビア　　※二次輸送先は新潟港間の費用"]
[null,null," 海上輸送費用　合計","（億円/月）",{"$f":"SUM(E43:J48)*1000/100000000","v":0.36659614234845722},null,null,null,null,null,null,null,null," 海上輸送費用　合計","（億円/月）",{"$f":"SUM(P43:U48)*1000/100000000","v":0.35874890009385063}]
[]
[null,null,"実証期","単位","拠点港","2次輸送先港湾",null,null,null,null,"備考",null,null,{"$f":"C51","v":"実証期"},"単位","拠点港","2次輸送先港湾",null,null,null,null,"備考"]
[null,null,null,null,"直江津港","新潟港","伏木富山港","金沢港","七尾港","敦賀港",null,null,null,null,null,"直江津港","新潟港","伏木富山港","金沢港","七尾港","敦賀港"]
[null,null," 密度","（t/m3）",{"$f":"$F$5","v":7.0811518324607331E-2},{"$f":"$F$5","v":7.0811518324607331E-2},7.0811518324607331E-2,7.0811518324607331E-2,7.0811518324607331E-2,7.0811518324607331E-2," ①",null,null," 密度","（t/m3）",{"$f":"$F$5","v":7.0811518324607331E-2},{"$f":"$F$5","v":7.0811518324607331E-2},7.0811518324607331E-2,7.0811518324607331E-2,7.0811518324607331E-2,7.0811518324607331E-2," ①"]
[null,null," 運搬船積載量\n※内貿の船型の上限は、就航中の「あけぼの丸」とする","（m3/隻）",129350.00000000001,3556,3556,3556,3556,3556," ② 港湾施設能力及び対象船舶一覧sheetより設定",null,null," 運搬船積載量\n※内貿の船型の上限は、就航中の「あけぼの丸」とする","（m3/隻）",103480.00000000001,3556,3556,3556,3556,3556," ② 港湾施設能力及び対象船舶一覧sheetより設定"]
[null,null,null,"（t/隻）",{"$f":"E54*E53","v":9159.4698952879589},251.80575916230367,251.80575916230367,251.80575916230367,251.80575916230367,251.80575916230367," ③=②×①",null,null,null,"（t/隻）",{"$f":"P54*P53","v":7327.5759162303675},251.80575916230367,251.80575916230367,251.80575916230367,251.80575916230367,251.80575916230367," ③=②×①"]
[null,null,null,"(GT)",100000,4505,4505,4505,4505,4505,"港湾施設能力及び対象船舶一覧sheetより設定",null,null,null,"(GT)",80000,4505,4505,4505,4505,4505,"港湾施設能力及び対象船舶一覧sheetより設定"]
[null,null,null,"(DWT)",{"$f":"E56/1.3702","v":72982.046416581521},{"$f":"F56/1.3702","v":3287.8411910669975},3287.8411910669975,3287.8411910669975,3287.8411910669975,3287.8411910669975," LNG船のDWTとGTの関係：DWT=GT/1.3702 より （※１）",null,null,null,"(DWT)",{"$f":"P56/1.3702","v":58385.637133265212},{"$f":"Q56/1.3702","v":3287.8411910669975},3287.8411910669975,3287.8411910669975,3287.8411910669975,3287.8411910669975," LNG船のDWTとGTの関係：DWT=GT/1.3702 より （※１）"]
[null,null," 船速（外航）","（ノット）",14,14,14,14,14,14," ④ 国土交通省検討資料より",null,null," 船速（外航）","（ノット）",14,14,14,14,14,14," ④ 国土交通省検討資料より"]
[null,null," 船速（内航）","（ノット）",12,12,12,12,12,12," ④ 国土交通省検討資料より",null,null," 船速（内航）","（ノット）",12,12,12,12,12,12," ④ 国土交通省検討資料より"]
[null,null," 海上輸送費用原単位","（千円/日･隻）",{"$f":"45.432*E57^(0.4019)","v":4091.5548812403676},{"$f":"45.432*F57^(0.4019)","v":1177.0863381909896},1177.0863381909896,1177.0863381909896,1177.0863381909896,1177.0863381909896," ⑤ 海上輸送費用原単位算定式より （※2）",null,null," 海上輸送費用原単位","（千円/日･隻）",{"$f":"45.432*P57^(0.4019)","v":3740.5911898956647},{"$f":"45.432*Q57^(0.4019)","v":1177.0863381909896},1177.0863381909896,1177.0863381909896,1177.0863381909896,1177.0863381909896," ⑤ 海上輸送費用原単位算定式より （※2）"]
[null,null," 月間需要量","（t/ピーク月）",{"$f":"①需要!$J$224/12*$O$3","v":7690.3291254919304},{"$f":"①需要!$J$31/12*$O$3","v":4129.5390252079296},{"$f":"①需要!$J$95/12*$O$3","v":724.15666534304671},{"$f":"①需要!$J$127/12*$O$3","v":42.959309174475401},{"$f":"①需要!$J$159/12*$O$3","v":74.144454150572059},{"$f":"①需要!$J$191/12*$O$3","v":221.53942104120236}," ⑥",null,null," 月間需要量","（t/その他月）",{"$f":"①需要!$J$224/12*$O$4","v":6363.2369312698729},{"$f":"①需要!$J$31/12*$O$4","v":3416.919458910987},{"$f":"①需要!$J$95/12*$O$4","v":599.19157707588397},{"$f":"①需要!$J$127/12*$O$4","v":35.545977060296025},{"$f":"①需要!$J$159/12*$O$4","v":61.34961471750875},{"$f":"①需要!$J$191/12*$O$4","v":183.30916696772059}," ⑥"]
[null,null," 月間寄港回数","（回/月）",{"$f":"ROUNDUP(E61/E55,0)","v":1},{"$f":"ROUNDUP(F61/F55,0)","v":17},3,1,1,1," ⑦＝⑥／③",null,null," 月間寄港回数","（回/月）",{"$f":"ROUNDUP(P61/P$55,0)","v":1},{"$f":"ROUNDUP(Q61/Q$55,0)","v":14},3,1,1,1," ⑦＝⑥／③"]
[null,null," 海上輸送距離","（海里）",{"$f":"AA$16","v":3406},{"$f":"Z$41","v":72},{"$f":"AB$41","v":120},{"$f":"AC$41","v":151},{"$f":"AD$41","v":107},{"$f":"AE$41","v":215}," ⑧　原産国オーストラリア　※二次輸送先は拠点港との距離",null,null," 海上輸送距離","（海里）",{"$f":"E63","v":3406},{"$f":"F63","v":72},120,151,107,215," ⑧　原産国オーストラリア　※二次輸送先は拠点港との距離"]
[null,null,null,null,{"$f":"AA$21","v":4876},null,null,null,null,null," ⑧　原産国アメリカ　※二次輸送先は拠点港との距離",null,null,null,null,{"$f":"E64","v":4876},null,null,null,null,null," ⑧　原産国アメリカ　※二次輸送先は拠点港との距離"]
[null,null,null,null,{"$f":"AA$25","v":4157},null,null,null,null,null," ⑧　原産国カナダ　※二次輸送先は拠点港との距離",null,null,null,null,4157,null,null,null,null,null," ⑧　原産国カナダ　※二次輸送先は拠点港との距離"]
[null,null,null,null,{"$f":"AA$29","v":9491},null,null,null,null,null," ⑧　原産国チリ　※二次輸送先は拠点港との距離",null,null,null,null,9491,null,null,null,null,null," ⑧　原産国チリ　※二次輸送先は拠点港との距離"]
[null,null,null,null,{"$f":"AA$33","v":6104},null,null,null,null,null," ⑧　原産国オマーン　※二次輸送先は拠点港との距離",null,null,null,null,6104,null,null,null,null,null," ⑧　原産国オマーン　※二次輸送先は拠点港との距離"]
[null,null,null,null,{"$f":"AA$37","v":9132},null,null,null,null,null," ⑧　原産国ナミビア　※二次輸送先は拠点港との距離",null,null,null,null,9132,null,null,null,null,null," ⑧　原産国ナミビア　※二次輸送先は拠点港との距離"]
[null,null,"シナリオ設定","（％）",1,1,1,1,1,1," ⑨　原産国オーストラリア　※二次輸送先は拠点港との距離",null,null,"シナリオ設定","（％）",{"$f":"E69","v":1},{"$f":"F69","v":1},1,1,1,1," ⑨　原産国オーストラリア　※二次輸送先は拠点港との距離"]
[null,null,null,null,0,null,null,null,null,null," ⑨　原産国アメリカ　※二次輸送先はシナリオ対象外",null,null,null,null,{"$f":"E70","v":0},null,null,null,null,null," ⑨　原産国アメリカ　※二次輸送先はシナリオ対象外"]
[null,null,null,null,0,null,null,null,null,null," ⑨　原産国カナダ　※二次輸送先はシナリオ対象外",null,null,null,null,0,null,null,null,null,null," ⑨　原産国カナダ　※二次輸送先はシナリオ対象外"]
[null,null,null,null,0,null,null,null,null,null," ⑨　原産国チリ　※二次輸送先はシナリオ対象外",null,null,null,null,0,null,null,null,null,null," ⑨　原産国チリ　※二次輸送先はシナリオ対象外"]
[null,null,null,null,0,null,null,null,null,null," ⑨　原産国オマーン　※二次輸送先はシナリオ対象外",null,null,null,null,0,null,null,null,null,null," ⑨　原産国オマーン　※二次輸送先はシナリオ対象外"]
[null,null,null,null,0,null,null,null,null,null," ⑨　原産国ナミビア　※二次輸送先はシナリオ対象外",null,null,null,null,0,null,null,null,null,null," ⑨　原産国ナミビア　※二次輸送先はシナリオ対象外"]
[null,null," 海上輸送日数","（日）",{"$f":"E63/$E$58/24","v":10.136904761904761},{"$f":"F63/F$59/24","v":0.25},{"$f":"G63/G$59/24","v":0.41666666666666669},0.52430555555555558,0.37152777777777773,0.74652777777777779," ⑩＝⑧／④　原産国オーストラリア　※二次輸送先は拠点港までの日数",null,null," 海上輸送日数","（日）",{"$f":"P63/$P$58/24","v":10.136904761904761},{"$f":"Q63/Q$59/24","v":0.25},{"$f":"R63/R$59/24","v":0.41666666666666669},0.52430555555555558,0.37152777777777773,0.74652777777777779," ⑩＝⑧／④　原産国オーストラリア　※二次輸送先は拠点港までの日数"]
[null,null,null,null,{"$f":"E64/$E$58/24","v":14.511904761904761},null,null,null,null,null," ⑩＝⑧／④　原産国アメリカ　※二次輸送先は拠点港までの日数",null,null,null,null,{"$f":"P64/$P$58/24","v":14.511904761904761},null,null,null,null,null," ⑩＝⑧／④　原産国アメリカ　※二次輸送先は拠点港までの日数"]
[null,null,null,null,{"$f":"E65/$E$58/24","v":12.37202380952381},null,null,null,null,null," ⑩＝⑧／④　原産国カナダ　※二次輸送先は拠点港までの日数",null,null,null,null,12.37202380952381,null,null,null,null,null," ⑩＝⑧／④　原産国カナダ　※二次輸送先は拠点港までの日数"]
[null,null,null,null,28.24702380952381,null,null,null,null,null," ⑩＝⑧／④　原産国チリ　※二次輸送先は拠点港までの日数",null,null,null,null,28.24702380952381,null,null,null,null,null," ⑩＝⑧／④　原産国チリ　※二次輸送先は拠点港までの日数"]
[null,null,null,null,18.166666666666668,null,null,null,null,null," ⑩＝⑧／④　原産国オマーン　※二次輸送先は拠点港までの日数",null,null,null,null,18.166666666666668,null,null,null,null,null," ⑩＝⑧／④　原産国オマーン　※二次輸送先は拠点港までの日数"]
[null,null,null,null,27.178571428571431,null,null,null,null,null," ⑩＝⑧／④　原産国ナミビア　※二次輸送先は拠点港までの日数",null,null,null,null,27.178571428571431,null,null,null,null,null," ⑩＝⑧／④　原産国ナミビア　※二次輸送先は拠点港までの日数"]
[null,null," 海上輸送費用","（千円/月）",{"$f":"$E$60*E$62*E69*E75","v":41475.702159240151},{"$f":"F$60*F$62*F69*F75","v":5002.6169373117064},{"$f":"G$60*G$62*G69*G75","v":1471.3579227387372},617.15290648208145,437.32027148068011,878.7276483023013," ⑪＝⑤×⑦×⑨×⑩　原産国オーストラリア　　※二次輸送先は拠点港間の費用",null,null," 海上輸送費用","（千円/月）",{"$f":"$P$60*P$62*P69*P75","v":37918.016645192358},{"$f":"Q$60*Q$62*Q69*Q75","v":4119.8021836684638},{"$f":"R$60*R$62*R69*R75","v":1471.3579227387372},617.15290648208145,437.32027148068011,878.7276483023013," ⑪＝⑤×⑦×⑨×⑩　原産国オーストラリア　　※二次輸送先は拠点港間の費用"]
[null,null,null,null,{"$f":"$E$60*E$62*E70*E76","v":0},null,null,null,null,null," ⑪＝⑤×⑦×⑨×⑩　原産国アメリカ　　　※二次輸送先は拠点港間の費用",null,null,null,null,{"$f":"$P$60*P$62*P70*P76","v":0},null,null,null,null,null," ⑪＝⑤×⑦×⑨×⑩　原産国アメリカ　　　※二次輸送先は拠点港間の費用"]
[null,null,null,null,0,null,null,null,null,null," ⑪＝⑤×⑦×⑨×⑩　原産国カナダ　　　※二次輸送先は拠点港間の費用",null,null,null,null,0,null,null,null,null,null," ⑪＝⑤×⑦×⑨×⑩　原産国カナダ　　　※二次輸送先は拠点港間の費用"]
[null,null,null,null,0,null,null,null,null,null," ⑪＝⑤×⑦×⑨×⑩　原産国チリ　　※二次輸送先は拠点港間の費用",null,null,null,null,0,null,null,null,null,null," ⑪＝⑤×⑦×⑨×⑩　原産国チリ　　※二次輸送先は拠点港間の費用"]
[null,null,null,null,0,null,null,null,null,null," ⑪＝⑤×⑦×⑨×⑩　原産国オマーン　　※二次輸送先は拠点港間の費用",null,null,null,null,0,null,null,null,null,null," ⑪＝⑤×⑦×⑨×⑩　原産国オマーン　　※二次輸送先は拠点港間の費用"]
[null,null,null,null,0,null,null,null,null,null," ⑪＝⑤×⑦×⑨×⑩　原産国ナミビア　　※二次輸送先は新潟港間の費用",null,null,null,null,0,null,null,null,null,null," ⑪＝⑤×⑦×⑨×⑩　原産国ナミビア　　※二次輸送先は新潟港間の費用"]
[null,null," 海上輸送費用　合計","（億円/月）",{"$f":"SUM(E81:J86)*1000/100000000","v":0.49882877845555662},null,null,null,null,null,null,null,null," 海上輸送費用　合計","（億円/月）",{"$f":"SUM(P81:U86)*1000/100000000","v":0.45442377577864623}]
[]
[null,null,"実証期","単位","拠点港","2次輸送先港湾",null,null,null,null,"備考",null,null,{"$f":"C89","v":"実証期"},"単位","拠点港","2次輸送先港湾",null,null,null,null,"備考"]
[null,null,null,null,"直江津港","新潟港","伏木富山港","金沢港","七尾港","敦賀港",null,null,null,null,null,"直江津港","新潟港","伏木富山港","金沢港","七尾港","敦賀港"]
[null,null," 密度","（t/m3）",{"$f":"$F$5","v":7.0811518324607331E-2},{"$f":"$F$5","v":7.0811518324607331E-2},7.0811518324607331E-2,7.0811518324607331E-2,7.0811518324607331E-2,7.0811518324607331E-2," ①",null,null," 密度","（t/m3）",{"$f":"$F$5","v":7.0811518324607331E-2},{"$f":"$F$5","v":7.0811518324607331E-2},7.0811518324607331E-2,7.0811518324607331E-2,7.0811518324607331E-2,7.0811518324607331E-2," ①"]
[null,null," 運搬船積載量\n※内貿の船型の上限は、就航中の「あけぼの丸」とする","（m3/隻）",160000,3556,3556,3556,3556,3556," ② 港湾施設能力及び対象船舶一覧sheetより設定",null,null," 運搬船積載量\n※内貿の船型の上限は、就航中の「あけぼの丸」とする","（m3/隻）",160000,3556,3556,3556,3556,3556," ② 港湾施設能力及び対象船舶一覧sheetより設定"]
[null,null,null,"（t/隻）",{"$f":"E92*E91","v":11329.842931937173},251.80575916230367,251.80575916230367,251.80575916230367,251.80575916230367,251.80575916230367," ③=②×①",null,null,null,"（t/隻）",{"$f":"P92*P91","v":11329.842931937173},251.80575916230367,251.80575916230367,251.80575916230367,251.80575916230367,251.80575916230367," ③=②×①"]
[null,null,null,"(GT)",130000,4505,4505,4505,4505,4505,"港湾施設能力及び対象船舶一覧sheetより設定",null,null,null,"(GT)",130000,4505,4505,4505,4505,4505,"港湾施設能力及び対象船舶一覧sheetより設定"]
[null,null,null,"(DWT)",{"$f":"E94/1.3702","v":94876.660341555966},{"$f":"F94/1.3702","v":3287.8411910669975},3287.8411910669975,3287.8411910669975,3287.8411910669975,3287.8411910669975," LNG船のDWTとGTの関係：DWT=GT/1.3702 より （※１）",null,null,null,"(DWT)",{"$f":"P94/1.3702","v":94876.660341555966},{"$f":"Q94/1.3702","v":3287.8411910669975},3287.8411910669975,3287.8411910669975,3287.8411910669975,3287.8411910669975," LNG船のDWTとGTの関係：DWT=GT/1.3702 より （※１）"]
[null,null," 船速（外航）","（ノット）",14,14,14,14,14,14," ④ 国土交通省検討資料より",null,null," 船速（外航）","（ノット）",14,14,14,14,14,14," ④ 国土交通省検討資料より"]
[null,null," 船速（内航）","（ノット）",12,12,12,12,12,12," ④ 国土交通省検討資料より",null,null," 船速（内航）","（ノット）",12,12,12,12,12,12," ④ 国土交通省検討資料より"]
[null,null," 海上輸送費用原単位","（千円/日･隻）",{"$f":"45.432*E95^(0.4019)","v":4546.552540011312},{"$f":"45.432*F95^(0.4019)","v":1177.0863381909896},1177.0863381909896,1177.0863381909896,1177.0863381909896,1177.0863381909896," ⑤ 海上輸送費用原単位算定式より （※2）",null,null," 海上輸送費用原単位","（千円/日･隻）",{"$f":"45.432*P95^(0.4019)","v":4546.552540011312},{"$f":"45.432*Q95^(0.4019)","v":1177.0863381909896},{"$f":"45.432*R95^(0.4019)","v":1177.0863381909896},1177.0863381909896,1177.0863381909896,1177.0863381909896," ⑤ 海上輸送費用原単位算定式より （※2）"]
[null,null," 月間需要量","（t/ピーク月）",{"$f":"①需要!$K$224/12*$O$3","v":57041.271351520765},{"$f":"①需要!$K$31/12*$O$3","v":26464.864694351221},{"$f":"①需要!$K$95/12*$O$3","v":6922.8832276727344},{"$f":"①需要!$K$127/12*$O$3","v":1703.6677009941402},{"$f":"①需要!$K$159/12*$O$3","v":1889.1218834540259},{"$f":"①需要!$K$191/12*$O$3","v":2601.3436268366127}," ⑥",null,null," 月間需要量","（t/その他月）",{"$f":"①需要!$K$224/12*$O$4","v":47197.866118293743},{"$f":"①需要!$K$31/12*$O$4","v":21897.919017007433},{"$f":"①需要!$K$95/12*$O$4","v":5728.2263874991222},{"$f":"①需要!$K$127/12*$O$4","v":1409.6719472827624},{"$f":"①需要!$K$159/12*$O$4","v":1563.1229743624024},{"$f":"①需要!$K$191/12*$O$4","v":2152.4391956568438}," ⑥"]
[null,null," 月間寄港回数","（回/月）",{"$f":"ROUNDUP(E99/E$93,0)","v":6},106,28,7,8,11," ⑦＝⑥／③",null,null," 月間寄港回数","（回/月）",{"$f":"ROUNDUP(P99/P$93,0)","v":5},87,23,6,7,9," ⑦＝⑥／③"]
[null,null," 海上輸送距離","（海里）",{"$f":"AA$16","v":3406},{"$f":"Z$41","v":72},{"$f":"AB$41","v":120},{"$f":"AC$41","v":151},{"$f":"AD$41","v":107},{"$f":"AE$41","v":215}," ⑧　原産国オーストラリア　※二次輸送先は拠点港との距離",null,null," 海上輸送距離","（海里）",{"$f":"E101","v":3406},{"$f":"F101","v":72},120,151,107,215," ⑧　原産国オーストラリア　※二次輸送先は拠点港との距離"]
[null,null,null,null,{"$f":"AA$21","v":4876},null,null,null,null,null," ⑧　原産国アメリカ　※二次輸送先は拠点港との距離",null,null,null,null,{"$f":"E102","v":4876},null,null,null,null,null," ⑧　原産国アメリカ　※二次輸送先は拠点港との距離"]
[null,null,null,null,{"$f":"AA$25","v":4157},null,null,null,null,null," ⑧　原産国カナダ　※二次輸送先は拠点港との距離",null,null,null,null,4157,null,null,null,null,null," ⑧　原産国カナダ　※二次輸送先は拠点港との距離"]
[null,null,null,null,{"$f":"AA$29","v":9491},null,null,null,null,null," ⑧　原産国チリ　※二次輸送先は拠点港との距離",null,null,null,null,9491,null,null,null,null,null," ⑧　原産国チリ　※二次輸送先は拠点港との距離"]
[null,null,null,null,{"$f":"AA$33","v":6104},null,null,null,null,null," ⑧　原産国オマーン　※二次輸送先は拠点港との距離",null,null,null,null,6104,null,null,null,null,null," ⑧　原産国オマーン　※二次輸送先は拠点港との距離"]
[null,null,null,null,{"$f":"AA$37","v":9132},null,null,null,null,null," ⑧　原産国ナミビア　※二次輸送先は拠点港との距離",null,null,null,null,9132,null,null,null,null,null," ⑧　原産国ナミビア　※二次輸送先は拠点港との距離"]
[null,null,"シナリオ設定","（％）",1,1,1,1,1,1," ⑨　原産国オーストラリア　※二次輸送先は拠点港との距離",null,null,"シナリオ設定","（％）",{"$f":"E107","v":1},{"$f":"F107","v":1},1,1,1,1," ⑨　原産国オーストラリア　※二次輸送先は拠点港との距離"]
[null,null,null,null,0,null,null,null,null,null," ⑨　原産国アメリカ　※二次輸送先はシナリオ対象外",null,null,null,null,{"$f":"E108","v":0},null,null,null,null,null," ⑨　原産国アメリカ　※二次輸送先はシナリオ対象外"]
[null,null,null,null,0,null,null,null,null,null," ⑨　原産国カナダ　※二次輸送先はシナリオ対象外",null,null,null,null,0,null,null,null,null,null," ⑨　原産国カナダ　※二次輸送先はシナリオ対象外"]
[null,null,null,null,0,null,null,null,null,null," ⑨　原産国チリ　※二次輸送先はシナリオ対象外",null,null,null,null,0,null,null,null,null,null," ⑨　原産国チリ　※二次輸送先はシナリオ対象外"]
[null,null,null,null,0,null,null,null,null,null," ⑨　原産国オマーン　※二次輸送先はシナリオ対象外",null,null,null,null,0,null,null,null,null,null," ⑨　原産国オマーン　※二次輸送先はシナリオ対象外"]
[null,null,null,null,0,null,null,null,null,null," ⑨　原産国ナミビア　※二次輸送先はシナリオ対象外",null,null,null,null,0,null,null,null,null,null," ⑨　原産国ナミビア　※二次輸送先はシナリオ対象外"]
[null,null," 海上輸送日数","（日）",{"$f":"E101/$E$96/24","v":10.136904761904761},{"$f":"F101/F$97/24","v":0.25},{"$f":"G101/G$97/24","v":0.41666666666666669},0.52430555555555558,0.37152777777777773,0.74652777777777779," ⑩＝⑧／④　原産国オーストラリア　※二次輸送先は拠点港までの日数",null,null," 海上輸送日数","（日）",{"$f":"P101/$P$96/24","v":10.136904761904761},{"$f":"Q101/Q$97/24","v":0.25},{"$f":"R101/R$97/24","v":0.41666666666666669},0.52430555555555558,0.37152777777777773,0.74652777777777779," ⑩＝⑧／④　原産国オーストラリア　※二次輸送先は拠点港までの日数"]
[null,null,null,null,{"$f":"E102/$E$96/24","v":14.511904761904761},null,null,null,null,null," ⑩＝⑧／④　原産国アメリカ　※二次輸送先は拠点港までの日数",null,null,null,null,{"$f":"P102/$P$96/24","v":14.511904761904761},null,null,null,null,null," ⑩＝⑧／④　原産国アメリカ　※二次輸送先は拠点港までの日数"]
[null,null,null,null,12.37202380952381,null,null,null,null,null," ⑩＝⑧／④　原産国カナダ　※二次輸送先は拠点港までの日数",null,null,null,null,12.37202380952381,null,null,null,null,null," ⑩＝⑧／④　原産国カナダ　※二次輸送先は拠点港までの日数"]
[null,null,null,null,28.24702380952381,null,null,null,null,null," ⑩＝⑧／④　原産国チリ　※二次輸送先は拠点港までの日数",null,null,null,null,28.24702380952381,null,null,null,null,null," ⑩＝⑧／④　原産国チリ　※二次輸送先は拠点港までの日数"]
[null,null,null,null,18.166666666666668,null,null,null,null,null," ⑩＝⑧／④　原産国オマーン　※二次輸送先は拠点港までの日数",null,null,null,null,18.166666666666668,null,null,null,null,null," ⑩＝⑧／④　原産国オマーン　※二次輸送先は拠点港までの日数"]
[null,null,null,null,27.178571428571431,null,null,null,null,null," ⑩＝⑧／④　原産国ナミビア　※二次輸送先は拠点港までの日数",null,null,null,null,27.178571428571431,null,null,null,null,null," ⑩＝⑧／④　原産国ナミビア　※二次輸送先は拠点港までの日数"]
[null,null," 海上輸送費用","（千円/月）",{"$f":"$E$98*E$100*E107*E113","v":276527.82055854512},{"$f":"F$98*F$100*F107*F113","v":31192.787962061226},{"$f":"G$98*G$100*G107*G113","v":13732.673945561546},4320.07034537457,3498.5621718454408,9666.0041313253132," ⑪＝⑤×⑦×⑨×⑩　原産国オーストラリア　　※二次輸送先は拠点港間の費用",null,null," 海上輸送費用","（千円/月）",{"$f":"$P$98*P$100*P107*P113","v":230439.85046545428},{"$f":"Q$98*Q$100*Q107*Q113","v":25601.627855654024},{"$f":"R$98*R$100*R107*R113","v":11280.410740996984},{"$f":"S$98*S$100*S107*S113","v":3702.9174388924885},{"$f":"T$98*T$100*T107*T113","v":3061.241900364761},{"$f":"U$98*U$100*U107*U113","v":7908.548834720712}," ⑪＝⑤×⑦×⑨×⑩　原産国オーストラリア　　※二次輸送先は拠点港間の費用"]
[null,null,null,null,{"$f":"$E$98*E$100*E108*E114","v":0},null,null,null,null,null," ⑪＝⑤×⑦×⑨×⑩　原産国アメリカ　　　※二次輸送先は拠点港間の費用",null,null,null,null,{"$f":"$P$98*P$100*P108*P114","v":0},null,null,null,null,null," ⑪＝⑤×⑦×⑨×⑩　原産国アメリカ　　　※二次輸送先は拠点港間の費用"]
[null,null,null,null,0,null,null,null,null,null," ⑪＝⑤×⑦×⑨×⑩　原産国カナダ　　　※二次輸送先は拠点港間の費用",null,null,null,null,0,null,null,null,null,null," ⑪＝⑤×⑦×⑨×⑩　原産国カナダ　　　※二次輸送先は拠点港間の費用"]
[null,null,null,null,0,null,null,null,null,null," ⑪＝⑤×⑦×⑨×⑩　原産国チリ　　※二次輸送先は拠点港間の費用",null,null,null,null,0,null,null,null,null,null," ⑪＝⑤×⑦×⑨×⑩　原産国チリ　　※二次輸送先は拠点港間の費用"]
[null,null,null,null,0,null,null,null,null,null," ⑪＝⑤×⑦×⑨×⑩　原産国オマーン　　※二次輸送先は拠点港間の費用",null,null,null,null,0,null,null,null,null,null," ⑪＝⑤×⑦×⑨×⑩　原産国オマーン　　※二次輸送先は拠点港間の費用"]
[null,null,null,null,0,null,null,null,null,null," ⑪＝⑤×⑦×⑨×⑩　原産国ナミビア　　※二次輸送先は新潟港間の費用",null,null,null,null,0,null,null,null,null,null," ⑪＝⑤×⑦×⑨×⑩　原産国ナミビア　　※二次輸送先は新潟港間の費用"]
[null,null," 海上輸送費用　合計","（億円/月）",{"$f":"SUM(E119:J124)*1000/100000000","v":3.3893791911471327},null,null,null,null,null,null,null,null," 海上輸送費用　合計","（億円/月）",{"$f":"SUM(P119:U124)*1000/100000000","v":2.819945972360832}]
[]
[null,null,"実証期","単位","拠点港","2次輸送先港湾",null,null,null,null,"備考",null,null,{"$f":"C127","v":"実証期"},"単位","拠点港","2次輸送先港湾",null,null,null,null,"備考"]
[null,null,null,null,"直江津港","新潟港","伏木富山港","金沢港","七尾港","敦賀港",null,null,null,null,null,"直江津港","新潟港","伏木富山港","金沢港","七尾港","敦賀港"]
[null,null," 密度","（t/m3）",{"$f":"$F$5","v":7.0811518324607331E-2},{"$f":"$F$5","v":7.0811518324607331E-2},7.0811518324607331E-2,7.0811518324607331E-2,7.0811518324607331E-2,7.0811518324607331E-2," ①",null,null," 密度","（t/m3）",{"$f":"$F$5","v":7.0811518324607331E-2},{"$f":"$F$5","v":7.0811518324607331E-2},7.0811518324607331E-2,7.0811518324607331E-2,7.0811518324607331E-2,7.0811518324607331E-2," ①"]
[null,null," 運搬船積載量\n※内貿の船型の上限は、就航中の「あけぼの丸」とする","（m3/隻）",160000,3556,3556,3556,3556,3556," ② 港湾施設能力及び対象船舶一覧sheetより設定",null,null," 運搬船積載量\n※内貿の船型の上限は、就航中の「あけぼの丸」とする","（m3/隻）",160000,3556,3556,3556,3556,3556," ② 港湾施設能力及び対象船舶一覧sheetより設定"]
[null,null,null,"（t/隻）",{"$f":"E130*E129","v":11329.842931937173},251.80575916230367,251.80575916230367,251.80575916230367,251.80575916230367,251.80575916230367," ③=②×①",null,null,null,"（t/隻）",{"$f":"P130*P129","v":11329.842931937173},251.80575916230367,251.80575916230367,251.80575916230367,251.80575916230367,251.80575916230367," ③=②×①"]
[null,null,null,"(GT)",130000,4505,4505,4505,4505,4505,"港湾施設能力及び対象船舶一覧sheetより設定",null,null,null,"(GT)",130000,4505,4505,4505,4505,4505,"港湾施設能力及び対象船舶一覧sheetより設定"]
[null,null,null,"(DWT)",{"$f":"E132/1.3702","v":94876.660341555966},{"$f":"F132/1.3702","v":3287.8411910669975},3287.8411910669975,3287.8411910669975,3287.8411910669975,3287.8411910669975," LNG船のDWTとGTの関係：DWT=GT/1.3702 より （※１）",null,null,null,"(DWT)",{"$f":"P132/1.3702","v":94876.660341555966},{"$f":"Q132/1.3702","v":3287.8411910669975},3287.8411910669975,3287.8411910669975,3287.8411910669975,3287.8411910669975," LNG船のDWTとGTの関係：DWT=GT/1.3702 より （※１）"]
[null,null," 船速（外航）","（ノット）",14,14,14,14,14,14," ④ 国土交通省検討資料より",null,null," 船速（外航）","（ノット）",14,14,14,14,14,14," ④ 国土交通省検討資料より"]
[null,null," 船速（内航）","（ノット）",12,12,12,12,12,12," ④ 国土交通省検討資料より",null,null," 船速（内航）","（ノット）",12,12,12,12,12,12," ④ 国土交通省検討資料より"]
[null,null," 海上輸送費用原単位","（千円/日･隻）",{"$f":"45.432*E133^(0.4019)","v":4546.552540011312},{"$f":"45.432*F133^(0.4019)","v":1177.0863381909896},1177.0863381909896,1177.0863381909896,1177.0863381909896,1177.0863381909896," ⑤ 海上輸送費用原単位算定式より （※2）",null,null," 海上輸送費用原単位","（千円/日･隻）",{"$f":"45.432*P133^(0.4019)","v":4546.552540011312},{"$f":"45.432*Q133^(0.4019)","v":1177.0863381909896},{"$f":"45.432*R133^(0.4019)","v":1177.0863381909896},1177.0863381909896,1177.0863381909896,1177.0863381909896," ⑤ 海上輸送費用原単位算定式より （※2）"]
[null,null," 月間需要量","（t/ピーク月）",{"$f":"①需要!$L$224/12*$O$3","v":298802.65421417728},{"$f":"①需要!$L$31/12*$O$3","v":158168.48997330852},{"$f":"①需要!$L$95/12*$O$3","v":29427.732887284186},{"$f":"①需要!$L$127/12*$O$3","v":2348.2272247526239},{"$f":"①需要!$L$159/12*$O$3","v":3574.5402352289962},{"$f":"①需要!$L$191/12*$O$3","v":4823.798327605733}," ⑥",null,null," 月間需要量","（t/その他月）",{"$f":"①需要!$L$224/12*$O$4","v":247239.36432766006},{"$f":"①需要!$L$31/12*$O$4","v":130873.92754428627},{"$f":"①需要!$L$95/12*$O$4","v":24349.495796115683},{"$f":"①需要!$L$127/12*$O$4","v":1943.0021726935436},{"$f":"①需要!$L$159/12*$O$4","v":2957.6947964062942},{"$f":"①需要!$L$191/12*$O$4","v":3991.3729524879304}," ⑥"]
[null,null," 月間寄港回数","（回/月）",{"$f":"ROUNDUP(E137/E131,0)","v":27},{"$f":"ROUNDUP(F137/F131,0)","v":629},{"$f":"ROUNDUP(G137/G131,0)","v":117},10,15,20," ⑦＝⑥／③",null,null," 月間寄港回数","（回/月）",{"$f":"ROUNDUP(P137/P$131,0)","v":22},{"$f":"ROUNDUP(Q137/Q$131,0)","v":520},97,8,12,16," ⑦＝⑥／③"]
[null,null," 海上輸送距離","（海里）",{"$f":"AA$16","v":3406},{"$f":"Z$41","v":72},{"$f":"AB$41","v":120},{"$f":"AC$41","v":151},{"$f":"AD$41","v":107},{"$f":"AE$41","v":215}," ⑧　原産国オーストラリア　※二次輸送先は拠点港との距離",null,null," 海上輸送距離","（海里）",{"$f":"E139","v":3406},{"$f":"F139","v":72},120,151,107,215," ⑧　原産国オーストラリア　※二次輸送先は拠点港との距離"]
[null,null,null,null,{"$f":"AA$21","v":4876},null,null,null,null,null," ⑧　原産国アメリカ　※二次輸送先は拠点港との距離",null,null,null,null,{"$f":"E140","v":4876},null,null,null,null,null," ⑧　原産国アメリカ　※二次輸送先は拠点港との距離"]
[null,null,null,null,{"$f":"AA$25","v":4157},null,null,null,null,null," ⑧　原産国カナダ　※二次輸送先は拠点港との距離",null,null,null,null,4157,null,null,null,null,null," ⑧　原産国カナダ　※二次輸送先は拠点港との距離"]
[null,null,null,null,{"$f":"AA$29","v":9491},null,null,null,null,null," ⑧　原産国チリ　※二次輸送先は拠点港との距離",null,null,null,null,9491,null,null,null,null,null," ⑧　原産国チリ　※二次輸送先は拠点港との距離"]
[null,null,null,null,{"$f":"AA$33","v":6104},null,null,null,null,null," ⑧　原産国オマーン　※二次輸送先は拠点港との距離",null,null,null,null,6104,null,null,null,null,null," ⑧　原産国オマーン　※二次輸送先は拠点港との距離"]
[null,null,null,null,{"$f":"AA$37","v":9132},null,null,null,null,null," ⑧　原産国ナミビア　※二次輸送先は拠点港との距離",null,null,null,null,9132,null,null,null,null,null," ⑧　原産国ナミビア　※二次輸送先は拠点港との距離"]
[null,null,"シナリオ設定","（％）",1,1,1,1,1,1," ⑨　原産国オーストラリア　※二次輸送先は拠点港との距離",null,null,"シナリオ設定","（％）",{"$f":"E145","v":1},{"$f":"F145","v":1},1,1,1,1," ⑨　原産国オーストラリア　※二次輸送先は拠点港との距離"]
[null,null,null,null,0,null,null,null,null,null," ⑨　原産国アメリカ　※二次輸送先はシナリオ対象外",null,null,null,null,{"$f":"E146","v":0},null,null,null,null,null," ⑨　原産国アメリカ　※二次輸送先はシナリオ対象外"]
[null,null,null,null,0,null,null,null,null,null," ⑨　原産国カナダ　※二次輸送先はシナリオ対象外",null,null,null,null,0,null,null,null,null,null," ⑨　原産国カナダ　※二次輸送先はシナリオ対象外"]
[null,null,null,null,0,null,null,null,null,null," ⑨　原産国チリ　※二次輸送先はシナリオ対象外",null,null,null,null,0,null,null,null,null,null," ⑨　原産国チリ　※二次輸送先はシナリオ対象外"]
[null,null,null,null,0,null,null,null,null,null," ⑨　原産国オマーン　※二次輸送先はシナリオ対象外",null,null,null,null,0,null,null,null,null,null," ⑨　原産国オマーン　※二次輸送先はシナリオ対象外"]
[null,null,null,null,0,null,null,null,null,null," ⑨　原産国ナミビア　※二次輸送先はシナリオ対象外",null,null,null,null,0,null,null,null,null,null," ⑨　原産国ナミビア　※二次輸送先はシナリオ対象外"]
[null,null," 海上輸送日数","（日）",{"$f":"E139/$E$134/24","v":10.136904761904761},{"$f":"F139/F$135/24","v":0.25},{"$f":"G139/G$135/24","v":0.41666666666666669},0.52430555555555558,0.37152777777777773,0.74652777777777779," ⑩＝⑧／④　原産国オーストラリア　※二次輸送先は拠点港までの日数",null,null," 海上輸送日数","（日）",{"$f":"P139/$P$134/24","v":10.136904761904761},{"$f":"Q139/Q$135/24","v":0.25},{"$f":"R139/R$135/24","v":0.41666666666666669},0.52430555555555558,0.37152777777777773,0.74652777777777779," ⑩＝⑧／④　原産国オーストラリア　※二次輸送先は拠点港までの日数"]
[null,null,null,null,{"$f":"E140/$E$134/24","v":14.511904761904761},null,null,null,null,null," ⑩＝⑧／④　原産国アメリカ　※二次輸送先は拠点港までの日数",null,null,null,null,{"$f":"P140/$P$134/24","v":14.511904761904761},null,null,null,null,null," ⑩＝⑧／④　原産国アメリカ　※二次輸送先は拠点港までの日数"]
[null,null,null,null,12.37202380952381,null,null,null,null,null," ⑩＝⑧／④　原産国カナダ　※二次輸送先は拠点港までの日数",null,null,null,null,12.37202380952381,null,null,null,null,null," ⑩＝⑧／④　原産国カナダ　※二次輸送先は拠点港までの日数"]
[null,null,null,null,28.24702380952381,null,null,null,null,null," ⑩＝⑧／④　原産国チリ　※二次輸送先は拠点港までの日数",null,null,null,null,28.24702380952381,null,null,null,null,null," ⑩＝⑧／④　原産国チリ　※二次輸送先は拠点港までの日数"]
[null,null,null,null,18.166666666666668,null,null,null,null,null," ⑩＝⑧／④　原産国オマーン　※二次輸送先は拠点港までの日数",null,null,null,null,18.166666666666668,null,null,null,null,null," ⑩＝⑧／④　原産国オマーン　※二次輸送先は拠点港までの日数"]
[null,null,null,null,27.178571428571431,null,null,null,null,null," ⑩＝⑧／④　原産国ナミビア　※二次輸送先は拠点港までの日数",null,null,null,null,27.178571428571431,null,null,null,null,null," ⑩＝⑧／④　原産国ナミビア　※二次輸送先は拠点港までの日数"]
[null,null," 海上輸送費用","（千円/月）",{"$f":"$E$136*E$138*E145*E151","v":1244375.1925134531},{"$f":"F$136*F$138*F145*F151","v":185096.82668053312},{"$f":"G$136*G$138*G145*G151","v":57382.958986810751},6171.5290648208138,6559.8040722102014,17574.552966046027," ⑪＝⑤×⑦×⑨×⑩　原産国オーストラリア　　※二次輸送先は拠点港間の費用",null,null," 海上輸送費用","（千円/月）",{"$f":"$P$136*P$138*P145*P151","v":1013935.3420479988},{"$f":"Q$136*Q$138*Q145*Q151","v":153021.22396482865},{"$f":"R$136*R$138*R145*R151","v":47573.906168552501},4937.2232518566516,5247.8432577681615,14059.642372836821," ⑪＝⑤×⑦×⑨×⑩　原産国オーストラリア　　※二次輸送先は拠点港間の費用"]
[null,null,null,null,{"$f":"$E$136*E$138*E146*E152","v":0},null,null,null,null,null," ⑪＝⑤×⑦×⑨×⑩　原産国アメリカ　　　※二次輸送先は拠点港間の費用",null,null,null,null,0,null,null,null,null,null," ⑪＝⑤×⑦×⑨×⑩　原産国アメリカ　　　※二次輸送先は拠点港間の費用"]
[null,null,null,null,0,null,null,null,null,null," ⑪＝⑤×⑦×⑨×⑩　原産国カナダ　　　※二次輸送先は拠点港間の費用",null,null,null,null,0,null,null,null,null,null," ⑪＝⑤×⑦×⑨×⑩　原産国カナダ　　　※二次輸送先は拠点港間の費用"]
[null,null,null,null,0,null,null,null,null,null," ⑪＝⑤×⑦×⑨×⑩　原産国チリ　　※二次輸送先は拠点港間の費用",null,null,null,null,0,null,null,null,null,null," ⑪＝⑤×⑦×⑨×⑩　原産国チリ　　※二次輸送先は拠点港間の費用"]
[null,null,null,null,0,null,null,null,null,null," ⑪＝⑤×⑦×⑨×⑩　原産国オマーン　　※二次輸送先は拠点港間の費用",null,null,null,null,0,null,null,null,null,null," ⑪＝⑤×⑦×⑨×⑩　原産国オマーン　　※二次輸送先は拠点港間の費用"]
[null,null,null,null,0,null,null,null,null,null," ⑪＝⑤×⑦×⑨×⑩　原産国ナミビア　　※二次輸送先は新潟港間の費用",null,null,null,null,0,null,null,null,null,null," ⑪＝⑤×⑦×⑨×⑩　原産国ナミビア　　※二次輸送先は新潟港間の費用"]
[null,null," 海上輸送費用　合計","（億円/月）",{"$f":"SUM(E157:J162)*1000/100000000","v":15.171608642838738},null,null,null,null,null,null,null,null," 海上輸送費用　合計","（億円/月）",{"$f":"SUM(P157:U162)*1000/100000000","v":12.387751810638417}]
[null,null,"（※1）「統計解析による船舶諸元に関する研究－船舶の主要諸元の計画基準（案）－」（国土技術政策総合研究所研究報告、第28号2006年3月）",null,null,null,null,null,null,null,null,null,null,"（※1）「統計解析による船舶諸元に関する研究－船舶の主要諸元の計画基準（案）－」（国土技術政策総合研究所研究報告、第28号2006年3月）"]
[null,null,"（※2）「港湾整備事業の費用対効果分析マニュアル」（平成29年3月、国土交通省港湾局）",null,null,null,null,null,null,null,null,null,null,"（※2）「港湾整備事業の費用対効果分析マニュアル」（平成29年3月、国土交通省港湾局）"]
[null,null,"貯蔵費用"]
[null,null,"液化水素"]
[null,null,"実証期","単位","新潟港","直江津港※拠点港","伏木富山港","金沢港","七尾港","敦賀港","備考"]
[null,null," 年間需要量","（t/年）",{"$f":"①需要!$I$31","v":19954.569907599176},{"$f":"①需要!$I$224","v":35516.482898266862},{"$f":"①需要!$I$95","v":2953.7551446280995},{"$f":"①需要!$I$127","v":0.78200000000000014},{"$f":"①需要!$I$159","v":162.99527033311023},{"$f":"①需要!$I$191","v":17.446280991735538}," A：実証期の需要"]
[null,null," 必要量","（１か月分）",1,1,1,1,1,1," B"]
[null,null," 月換算","（12か月/年）",12,12,12,12,12,12," C"]
[null,null," 需要ピーク係数","－",{"$f":"③輸送・貯蔵入力!$C$18","v":1.1399999999999999},{"$f":"③輸送・貯蔵入力!$C$18","v":1.1399999999999999},{"$f":"③輸送・貯蔵入力!$C$18","v":1.1399999999999999},{"$f":"③輸送・貯蔵入力!$C$18","v":1.1399999999999999},{"$f":"③輸送・貯蔵入力!$C$18","v":1.1399999999999999},{"$f":"③輸送・貯蔵入力!$C$18","v":1.1399999999999999}," D"]
[null,null," 月間需要量（ピーク月）","（t/月）",{"$f":"E169/E171*E172","v":1895.6841412219217},{"$f":"F169/F171*F172","v":3374.0658753353518},280.60673873966942,7.4290000000000009E-2,15.484550681645471,1.6573966942148759," E=A÷C×D"]
[null,null," 備蓄タンク容量","（t/基）",{"$f":"_xlfn.LET(_xlpm.tank,ROUNDDOWN(E173/500,0),_xlpm.tankcapa,IF(MOD(E173,500)=0,IF(_xlpm.tank=0,500,_xlpm.tank*500),(_xlpm.tank+1)*500),IF(_xlpm.tankcapa>=③輸送・貯蔵入力!$D$7,③輸送・貯蔵入力!$D$7,_xlpm.tankcapa))","v":{"$error":"#NAME?"}},{"$f":"_xlfn.LET(_xlpm.tank,ROUNDDOWN(F173/500,0),_xlpm.tankcapa,IF(MOD(F173,500)=0,IF(_xlpm.tank=0,500,_xlpm.tank*500),(_xlpm.tank+1)*500),IF(_xlpm.tankcapa>=③輸送・貯蔵入力!$D$7,③輸送・貯蔵入力!$D$7,_xlpm.tankcapa))","v":{"$error":"#NAME?"}},{"$f":"_xlfn.LET(_xlpm.tank,ROUNDDOWN(G173/500,0),_xlpm.tankcapa,IF(MOD(G173,500)=0,IF(_xlpm.tank=0,500,_xlpm.tank*500),(_xlpm.tank+1)*500),IF(_xlpm.tankcapa>=③輸送・貯蔵入力!$D$7,③輸送・貯蔵入力!$D$7,_xlpm.tankcapa))","v":{"$error":"#NAME?"}},{"$f":"_xlfn.LET(_xlpm.tank,ROUNDDOWN(H173/500,0),_xlpm.tankcapa,IF(MOD(H173,500)=0,IF(_xlpm.tank=0,500,_xlpm.tank*500),(_xlpm.tank+1)*500),IF(_xlpm.tankcapa>=③輸送・貯蔵入力!$D$7,③輸送・貯蔵入力!$D$7,_xlpm.tankcapa))","v":{"$error":"#NAME?"}},{"$f":"_xlfn.LET(_xlpm.tank,ROUNDDOWN(I173/500,0),_xlpm.tankcapa,IF(MOD(I173,500)=0,IF(_xlpm.tank=0,500,_xlpm.tank*500),(_xlpm.tank+1)*500),IF(_xlpm.tankcapa>=③輸送・貯蔵入力!$D$7,③輸送・貯蔵入力!$D$7,_xlpm.tankcapa))","v":{"$error":"#NAME?"}},{"$f":"_xlfn.LET(_xlpm.tank,ROUNDDOWN(J173/500,0),_xlpm.tankcapa,IF(MOD(J173,500)=0,IF(_xlpm.tank=0,500,_xlpm.tank*500),(_xlpm.tank+1)*500),IF(_xlpm.tankcapa>=③輸送・貯蔵入力!$D$7,③輸送・貯蔵入力!$D$7,_xlpm.tankcapa))","v":{"$error":"#NAME?"}}," F（E：月間需要量（ピーク月）を踏まえり５００トン刻みで設定　※最大7,100トン）"]
[null,null," 備蓄タンク基数","（基）",{"$f":"ROUNDUP(E173/E174,0)","v":{"$error":"#NAME?"}},{"$f":"ROUNDUP(F169/F174/F170/F171*F172,0)","v":{"$error":"#NAME?"}},{"$f":"ROUNDUP(G169/G174/G170/G171*G172,0)","v":{"$error":"#NAME?"}},{"$f":"ROUNDUP(H169/H174/H170/H171*H172,0)","v":{"$error":"#NAME?"}},{"$f":"ROUNDUP(I169/I174/I170/I171*I172,0)","v":{"$error":"#NAME?"}},{"$f":"ROUNDUP(J169/J174/J170/J171*J172,0)","v":{"$error":"#NAME?"}}," G=E÷F"]
[null,null," タンク1基あたり整備費用","（億円/基）",{"$f":"60*(E174/10000/4)^(2/3)","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"}," H＝α万トンのタンクの整備費＝60億円×（α／4）2/3（※３）"]
[null,null," タンク整備費用","（億円）",{"$f":"E175*E176","v":{"$error":"#NAME?"}},{"$f":"F175*F176","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"}," I ＝G×H"]
[null,null," タンク維持管理費用","（億円）",{"$f":"E177*(0.024+0.011)","v":{"$error":"#NAME?"}},{"$f":"F177*(0.024+0.011)","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},"修繕費：建設費の2.4％/年、諸経費：建設費の1.1％/年"]
[null,null," 貯蔵費用　合計","（億円）",{"$f":"SUM(E177:J178)","v":{"$error":"#NAME?"}}]
[]
[null,null,"2030年","単位","新潟港","直江津港※拠点港","伏木富山港","金沢港※","七尾港","敦賀港※","備考"]
[null,null," 年間需要量","（t/年）",{"$f":"①需要!$J$31-①需要!$I$31","v":23898.941864520431},{"$f":"①需要!$J$224-①需要!$I$224","v":46150.729053859839},{"$f":"①需要!$J$95-①需要!$I$95","v":4736.4041333511586},{"$f":"①需要!$J$127-①需要!$I$127","v":455.42305318026979},{"$f":"①需要!$J$159-①需要!$I$159","v":624.37946400924784},{"$f":"①需要!$J$191-①需要!$I$191","v":2335.1847389148384}," A：2030年の需要－実証期の需要（2030年までの需要分※実証期分までは整備済）"]
[null,null," 必要量","（１か月分）",1,1,1,1,1,1," B"]
[null,null," 月換算","（12か月/年）",12,12,12,12,12,12," C"]
[null,null," 需要ピーク係数","－",{"$f":"③輸送・貯蔵入力!$C$18","v":1.1399999999999999},{"$f":"③輸送・貯蔵入力!$C$18","v":1.1399999999999999},{"$f":"③輸送・貯蔵入力!$C$18","v":1.1399999999999999},{"$f":"③輸送・貯蔵入力!$C$18","v":1.1399999999999999},{"$f":"③輸送・貯蔵入力!$C$18","v":1.1399999999999999},{"$f":"③輸送・貯蔵入力!$C$18","v":1.1399999999999999}," D"]
[null,null," 月間需要量（ピーク月）","（t/月）",{"$f":"E182/E184*E185","v":2270.399477129441},{"$f":"F182/F184*F185","v":4384.3192601166838},449.95839266836003,43.265190052125632,59.316049080878543,221.84255019690963," E=A÷C×D"]
[null,null," 備蓄タンク容量","（t/基）",{"$f":"_xlfn.LET(_xlpm.tank,ROUNDDOWN(E186/500,0),_xlpm.tankcapa,IF(MOD(E186,500)=0,IF(_xlpm.tank=0,500,_xlpm.tank*500),(_xlpm.tank+1)*500),IF(_xlpm.tankcapa>=③輸送・貯蔵入力!$D$7,③輸送・貯蔵入力!$D$7,_xlpm.tankcapa))","v":{"$error":"#NAME?"}},{"$f":"_xlfn.LET(_xlpm.tank,ROUNDDOWN(F186/500,0),_xlpm.tankcapa,IF(MOD(F186,500)=0,IF(_xlpm.tank=0,500,_xlpm.tank*500),(_xlpm.tank+1)*500),IF(_xlpm.tankcapa>=③輸送・貯蔵入力!$D$7,③輸送・貯蔵入力!$D$7,_xlpm.tankcapa))","v":{"$error":"#NAME?"}},{"$f":"_xlfn.LET(_xlpm.tank,ROUNDDOWN(G186/500,0),_xlpm.tankcapa,IF(MOD(G186,500)=0,IF(_xlpm.tank=0,500,_xlpm.tank*500),(_xlpm.tank+1)*500),IF(_xlpm.tankcapa>=③輸送・貯蔵入力!$D$7,③輸送・貯蔵入力!$D$7,_xlpm.tankcapa))","v":{"$error":"#NAME?"}},{"$f":"_xlfn.LET(_xlpm.tank,ROUNDDOWN(H186/500,0),_xlpm.tankcapa,IF(MOD(H186,500)=0,IF(_xlpm.tank=0,500,_xlpm.tank*500),(_xlpm.tank+1)*500),IF(_xlpm.tankcapa>=③輸送・貯蔵入力!$D$7,③輸送・貯蔵入力!$D$7,_xlpm.tankcapa))","v":{"$error":"#NAME?"}},{"$f":"_xlfn.LET(_xlpm.tank,ROUNDDOWN(I186/500,0),_xlpm.tankcapa,IF(MOD(I186,500)=0,IF(_xlpm.tank=0,500,_xlpm.tank*500),(_xlpm.tank+1)*500),IF(_xlpm.tankcapa>=③輸送・貯蔵入力!$D$7,③輸送・貯蔵入力!$D$7,_xlpm.tankcapa))","v":{"$error":"#NAME?"}},{"$f":"_xlfn.LET(_xlpm.tank,ROUNDDOWN(J186/500,0),_xlpm.tankcapa,IF(MOD(J186,500)=0,IF(_xlpm.tank=0,500,_xlpm.tank*500),(_xlpm.tank+1)*500),IF(_xlpm.tankcapa>=③輸送・貯蔵入力!$D$7,③輸送・貯蔵入力!$D$7,_xlpm.tankcapa))","v":{"$error":"#NAME?"}}," F（E：月間需要量（ピーク月）を踏まえり５００トン刻みで設定　※最大7,100トン）"]
[null,null," 備蓄タンク基数","（基）",{"$f":"ROUNDUP(E186/E187,0)","v":{"$error":"#NAME?"}},{"$f":"ROUNDUP(F182/F187/F183/F184*F185,0)","v":{"$error":"#NAME?"}},{"$f":"ROUNDUP(G182/G187/G183/G184*G185,0)","v":{"$error":"#NAME?"}},{"$f":"ROUNDUP(H182/H187/H183/H184*H185,0)","v":{"$error":"#NAME?"}},{"$f":"ROUNDUP(I182/I187/I183/I184*I185,0)","v":{"$error":"#NAME?"}},{"$f":"ROUNDUP(J182/J187/J183/J184*J185,0)","v":{"$error":"#NAME?"}}," G=E÷F"]
[null,null," タンク1基あたり整備費用","（億円/基）",{"$f":"60*(E187/10000/4)^(2/3)","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"}," H＝α万トンのタンクの整備費＝60億円×（α／4）2/3（※４）"]
[null,null," タンク整備費用","（億円）",{"$f":"E188*E189","v":{"$error":"#NAME?"}},{"$f":"F188*F189","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},0,{"$error":"#NAME?"},0," I ＝G×H"]
[null,null," タンク維持管理費用","（億円）",{"$f":"E190*(0.024+0.011)","v":{"$error":"#NAME?"}},{"$f":"F190*(0.024+0.011)","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},0,{"$error":"#NAME?"},0,"修繕費：建設費の2.4％/年、諸経費：建設費の1.1％/年"]
[null,null," 貯蔵費用　合計","（億円）",{"$f":"SUM(E190:J191)","v":{"$error":"#NAME?"}}]
[null,null,"※金沢港及び敦賀港は実証期で2030年の需要を賄える規模のタンクが整備済であるため、整備費用はかからないことを想定する"]
[null,null,"移行期","単位","新潟港","直江津港※拠点港","伏木富山港","金沢港","七尾港","敦賀港","備考"]
[null,null," 年間需要量","（t/年）",{"$f":"①需要!$K$31-①需要!$J$31","v":237189.29914134473},{"$f":"①需要!$K$224-①需要!$J$224","v":524080.80240030622},{"$f":"①需要!$K$95-①需要!$J$95","v":65827.184732704656},{"$f":"①需要!$K$127-①需要!$J$127","v":17635.841329058389},{"$f":"①需要!$K$159-①需要!$J$159","v":19274.096594372964},{"$f":"①需要!$K$191-①需要!$J$191","v":25272.257052694622}," A：移行期の需要－2030年の需要（移行期までの需要分※2030年分までは整備済）"]
[null,null," 必要量","（１か月分）",1,1,1,1,1,1," B"]
[null,null," 月換算","（12か月/年）",12,12,12,12,12,12," C"]
[null,null," 需要ピーク係数","－",{"$f":"③輸送・貯蔵入力!$C$18","v":1.1399999999999999},{"$f":"③輸送・貯蔵入力!$C$18","v":1.1399999999999999},{"$f":"③輸送・貯蔵入力!$C$18","v":1.1399999999999999},{"$f":"③輸送・貯蔵入力!$C$18","v":1.1399999999999999},{"$f":"③輸送・貯蔵入力!$C$18","v":1.1399999999999999},{"$f":"③輸送・貯蔵入力!$C$18","v":1.1399999999999999}," D"]
[null,null," 月間需要量（ピーク月）","（t/月）",{"$f":"E195/E197*E198","v":22532.983418427746},{"$f":"F195/F197*F198","v":49787.676228029086},6253.5825496069419,1675.4049262605467,1831.0391764654316,2400.8644200059889," E=A÷C×D"]
[null,null," 備蓄タンク容量","（t/基）",{"$f":"_xlfn.LET(_xlpm.tank,ROUNDDOWN(E199/500,0),_xlpm.tankcapa,IF(MOD(E199,500)=0,IF(_xlpm.tank=0,500,_xlpm.tank*500),(_xlpm.tank+1)*500),IF(_xlpm.tankcapa>=③輸送・貯蔵入力!$D$7,③輸送・貯蔵入力!$D$7,_xlpm.tankcapa))","v":{"$error":"#NAME?"}},{"$f":"_xlfn.LET(_xlpm.tank,ROUNDDOWN(F199/500,0),_xlpm.tankcapa,IF(MOD(F199,500)=0,IF(_xlpm.tank=0,500,_xlpm.tank*500),(_xlpm.tank+1)*500),IF(_xlpm.tankcapa>=③輸送・貯蔵入力!$D$7,③輸送・貯蔵入力!$D$7,_xlpm.tankcapa))","v":{"$error":"#NAME?"}},{"$f":"_xlfn.LET(_xlpm.tank,ROUNDDOWN(G199/500,0),_xlpm.tankcapa,IF(MOD(G199,500)=0,IF(_xlpm.tank=0,500,_xlpm.tank*500),(_xlpm.tank+1)*500),IF(_xlpm.tankcapa>=③輸送・貯蔵入力!$D$7,③輸送・貯蔵入力!$D$7,_xlpm.tankcapa))","v":{"$error":"#NAME?"}},{"$f":"_xlfn.LET(_xlpm.tank,ROUNDDOWN(H199/500,0),_xlpm.tankcapa,IF(MOD(H199,500)=0,IF(_xlpm.tank=0,500,_xlpm.tank*500),(_xlpm.tank+1)*500),IF(_xlpm.tankcapa>=③輸送・貯蔵入力!$D$7,③輸送・貯蔵入力!$D$7,_xlpm.tankcapa))","v":{"$error":"#NAME?"}},{"$f":"_xlfn.LET(_xlpm.tank,ROUNDDOWN(I199/500,0),_xlpm.tankcapa,IF(MOD(I199,500)=0,IF(_xlpm.tank=0,500,_xlpm.tank*500),(_xlpm.tank+1)*500),IF(_xlpm.tankcapa>=③輸送・貯蔵入力!$D$7,③輸送・貯蔵入力!$D$7,_xlpm.tankcapa))","v":{"$error":"#NAME?"}},{"$f":"_xlfn.LET(_xlpm.tank,ROUNDDOWN(J199/500,0),_xlpm.tankcapa,IF(MOD(J199,500)=0,IF(_xlpm.tank=0,500,_xlpm.tank*500),(_xlpm.tank+1)*500),IF(_xlpm.tankcapa>=③輸送・貯蔵入力!$D$7,③輸送・貯蔵入力!$D$7,_xlpm.tankcapa))","v":{"$error":"#NAME?"}}," F（E：月間需要量（ピーク月）を踏まえり５００トン刻みで設定　※最大7,100トン）"]
[null,null," 備蓄タンク基数","（基）",{"$f":"ROUNDUP(E199/E200,0)","v":{"$error":"#NAME?"}},{"$f":"ROUNDUP(F195/F200/F196/F197*F198,0)","v":{"$error":"#NAME?"}},{"$f":"ROUNDUP(G195/G200/G196/G197*G198,0)","v":{"$error":"#NAME?"}},{"$f":"ROUNDUP(H195/H200/H196/H197*H198,0)","v":{"$error":"#NAME?"}},{"$f":"ROUNDUP(I195/I200/I196/I197*I198,0)","v":{"$error":"#NAME?"}},{"$f":"ROUNDUP(J195/J200/J196/J197*J198,0)","v":{"$error":"#NAME?"}}," G=E÷F"]
[null,null," タンク1基あたり整備費用","（億円/基）",{"$f":"60*(E200/10000/4)^(2/3)","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"}," H＝α万トンのタンクの整備費＝60億円×（α／4）2/3（※３）"]
[null,null," タンク整備費用","（億円）",{"$f":"E201*E202","v":{"$error":"#NAME?"}},{"$f":"F201*F202","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"}," I ＝G×H"]
[null,null," タンク維持管理費用","（億円）",{"$f":"E203*(0.024+0.011)","v":{"$error":"#NAME?"}},{"$f":"F203*(0.024+0.011)","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},"修繕費：建設費の2.4％/年、諸経費：建設費の1.1％/年"]
[null,null," 貯蔵費用　合計","（億円）",{"$f":"SUM(E203:J204)","v":{"$error":"#NAME?"}}]
[]
[null,null,"2050年","単位","新潟港","直江津港※拠点港","伏木富山港","金沢港","七尾港","敦賀港","備考"]
[null,null," 年間需要量","（t/年）",{"$f":"①需要!$L$31-①需要!$K$31","v":1398622.5693340597},{"$f":"①需要!$L$224-①需要!$K$224","v":2567377.5171255567},{"$f":"①需要!$L$95-①需要!$K$95","v":238989.55390737826},{"$f":"①需要!$L$127-①需要!$K$127","v":6844.8798983201814},{"$f":"①需要!$L$159-①需要!$K$159","v":17898.247983451016},{"$f":"①需要!$L$191-①需要!$K$191","v":23601.288857725169}," A：2050年の需要－移行期の需要（2050年までの需要分※移行期分までは整備済）"]
[null,null," 必要量","（１か月分）",1,1,1,1,1,1," B"]
[null,null," 月換算","（12か月/年）",12,12,12,12,12,12," C"]
[null,null," 需要ピーク係数","－",{"$f":"③輸送・貯蔵入力!$C$18","v":1.1399999999999999},{"$f":"③輸送・貯蔵入力!$C$18","v":1.1399999999999999},{"$f":"③輸送・貯蔵入力!$C$18","v":1.1399999999999999},{"$f":"③輸送・貯蔵入力!$C$18","v":1.1399999999999999},{"$f":"③輸送・貯蔵入力!$C$18","v":1.1399999999999999},{"$f":"③輸送・貯蔵入力!$C$18","v":1.1399999999999999}," D"]
[null,null," 月間需要量（ピーク月）","（t/月）",{"$f":"E208/E210*E211","v":132869.14408673564},{"$f":"F208/F210*F211","v":243900.86412692786},{"$f":"G208/G210*G211","v":22704.007621200933},650.26359034041718,1700.3335584278464,2242.1224414838907," E=A÷C×D"]
[null,null," 備蓄タンク容量","（t/基）",{"$f":"_xlfn.LET(_xlpm.tank,ROUNDDOWN(E212/500,0),_xlpm.tankcapa,IF(MOD(E212,500)=0,IF(_xlpm.tank=0,500,_xlpm.tank*500),(_xlpm.tank+1)*500),IF(_xlpm.tankcapa>=③輸送・貯蔵入力!$D$7,③輸送・貯蔵入力!$D$7,_xlpm.tankcapa))","v":{"$error":"#NAME?"}},{"$f":"_xlfn.LET(_xlpm.tank,ROUNDDOWN(F212/500,0),_xlpm.tankcapa,IF(MOD(F212,500)=0,IF(_xlpm.tank=0,500,_xlpm.tank*500),(_xlpm.tank+1)*500),IF(_xlpm.tankcapa>=③輸送・貯蔵入力!$D$7,③輸送・貯蔵入力!$D$7,_xlpm.tankcapa))","v":{"$error":"#NAME?"}},{"$f":"_xlfn.LET(_xlpm.tank,ROUNDDOWN(G212/500,0),_xlpm.tankcapa,IF(MOD(G212,500)=0,IF(_xlpm.tank=0,500,_xlpm.tank*500),(_xlpm.tank+1)*500),IF(_xlpm.tankcapa>=③輸送・貯蔵入力!$D$7,③輸送・貯蔵入力!$D$7,_xlpm.tankcapa))","v":{"$error":"#NAME?"}},{"$f":"_xlfn.LET(_xlpm.tank,ROUNDDOWN(H212/500,0),_xlpm.tankcapa,IF(MOD(H212,500)=0,IF(_xlpm.tank=0,500,_xlpm.tank*500),(_xlpm.tank+1)*500),IF(_xlpm.tankcapa>=③輸送・貯蔵入力!$D$7,③輸送・貯蔵入力!$D$7,_xlpm.tankcapa))","v":{"$error":"#NAME?"}},{"$f":"_xlfn.LET(_xlpm.tank,ROUNDDOWN(I212/500,0),_xlpm.tankcapa,IF(MOD(I212,500)=0,IF(_xlpm.tank=0,500,_xlpm.tank*500),(_xlpm.tank+1)*500),IF(_xlpm.tankcapa>=③輸送・貯蔵入力!$D$7,③輸送・貯蔵入力!$D$7,_xlpm.tankcapa))","v":{"$error":"#NAME?"}},{"$f":"_xlfn.LET(_xlpm.tank,ROUNDDOWN(J212/500,0),_xlpm.tankcapa,IF(MOD(J212,500)=0,IF(_xlpm.tank=0,500,_xlpm.tank*500),(_xlpm.tank+1)*500),IF(_xlpm.tankcapa>=③輸送・貯蔵入力!$D$7,③輸送・貯蔵入力!$D$7,_xlpm.tankcapa))","v":{"$error":"#NAME?"}}," F（E：月間需要量（ピーク月）を踏まえり５００トン刻みで設定　※最大7,100トン）"]
[null,null," 備蓄タンク基数","（基）",{"$f":"ROUNDUP(E212/E213,0)","v":{"$error":"#NAME?"}},{"$f":"ROUNDUP(F208/F213/F209/F210*F211,0)","v":{"$error":"#NAME?"}},{"$f":"ROUNDUP(G208/G213/G209/G210*G211,0)","v":{"$error":"#NAME?"}},{"$f":"ROUNDUP(H208/H213/H209/H210*H211,0)","v":{"$error":"#NAME?"}},{"$f":"ROUNDUP(I208/I213/I209/I210*I211,0)","v":{"$error":"#NAME?"}},{"$f":"ROUNDUP(J208/J213/J209/J210*J211,0)","v":{"$error":"#NAME?"}}," G=E÷F"]
[null,null," タンク1基あたり整備費用","（億円/基）",{"$f":"60*(E213/10000/4)^(2/3)","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"}," H＝α万トンのタンクの整備費＝60億円×（α／4）2/3（※３）"]
[null,null," タンク整備費用","（億円）",{"$f":"E214*E215","v":{"$error":"#NAME?"}},{"$f":"F214*F215","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"}," I ＝G×H"]
[null,null," タンク維持管理費用","（億円）",{"$f":"E216*(0.024+0.011)","v":{"$error":"#NAME?"}},{"$f":"F216*(0.024+0.011)","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},"修繕費：建設費の2.4％/年、諸経費：建設費の1.1％/年"]
[null,null," 貯蔵費用　合計","（億円）",{"$f":"SUM(E216:J217)","v":{"$error":"#NAME?"}}]
[null,null,"（※３）国土交通省資料より、メーカーで用いられているタンク整備費用の簡易予測式（α万トンのタンクの整備費＝60億円×（α／4）2/3 ）より"]

{"sheet":"拠点方式（直江津港ｼﾅﾘｵ3)","index":45,"n_rows":219,"n_cols":35,"rows_kept":219,"cut":false,"hidden":true,"merged":[[12,16,12,20],[12,21,13,21],[12,24,12,30],[13,25,13,30],[15,2,18,2],[15,13,18,13],[17,25,17,30],[2,2,3,2],[6,2,6,5],[9,2,9,10],[9,13,9,21],[12,2,13,2],[12,3,13,3],[12,5,12,9],[12,10,13,10],[12,13,13,13],[12,14,13,14],[24,16,29,16],[24,17,29,17],[24,18,29,18],[24,19,29,19],[24,20,29,20],[26,25,26,30],[22,25,22,30],[24,2,29,2],[24,3,29,3],[24,5,29,5],[24,6,29,6],[24,7,29,7],[24,8,29,8],[24,9,29,9],[24,13,29,13],[24,14,29,14],[30,19,35,19],[30,20,35,20],[30,25,30,30],[34,25,34,30],[36,2,41,2],[36,3,41,3],[36,5,41,5],[36,6,41,6],[36,7,41,7],[36,8,41,8],[30,9,35,9],[30,13,35,13],[30,14,35,14],[30,16,35,16],[30,17,35,17],[30,18,35,18],[30,2,35,2],[30,3,35,3],[30,5,35,5],[30,6,35,6],[30,7,35,7],[30,8,35,8],[36,19,41,19],[36,20,41,20],[38,25,38,30],[42,2,47,2],[42,3,47,3],[42,5,47,5],[42,6,47,6],[42,7,47,7],[42,8,47,8],[42,9,47,9],[36,9,41,9],[36,13,41,13],[36,14,41,14],[36,16,41,16],[36,17,41,17],[36,18,41,18],[42,20,47,20],[42,13,47,13],[42,14,47,14],[42,16,47,16],[42,17,47,17],[42,18,47,18],[42,19,47,19],[48,4,48,9],[48,15,48,20],[50,2,51,2],[50,3,51,3],[50,5,50,9],[50,10,51,10],[50,13,51,13],[50,14,51,14],[50,16,50,20],[68,8,73,8],[68,9,73,9],[68,13,73,13],[68,14,73,14],[50,21,51,21],[53,2,56,2],[53,13,56,13],[62,2,67,2],[62,3,67,3],[62,5,67,5],[62,6,67,6],[62,7,67,7],[62,8,67,8],[62,9,67,9],[62,20,67,20],[62,13,67,13],[62,14,67,14],[62,16,67,16],[62,17,67,17],[62,18,67,18],[62,19,67,19],[74,8,79,8],[74,9,79,9],[68,16,73,16],[68,17,73,17],[68,18,73,18],[68,19,73,19],[68,20,73,20],[74,2,79,2],[74,3,79,3],[74,5,79,5],[74,6,79,6],[74,7,79,7],[74,18,79,18],[74,19,79,19],[74,20,79,20],[74,13,79,13],[74,14,79,14],[74,16,79,16],[74,17,79,17],[68,2,73,2],[68,3,73,3],[68,5,73,5],[68,6,73,6],[68,7,73,7],[80,20,85,20],[86,4,86,9],[86,15,86,20],[88,2,89,2],[88,3,89,3],[88,5,88,9],[88,10,89,10],[88,13,89,13],[88,14,89,14],[88,16,88,20],[80,13,85,13],[80,14,85,14],[80,16,85,16],[80,17,85,17],[80,18,85,18],[80,19,85,19],[80,2,85,2],[80,3,85,3],[80,5,85,5],[80,6,85,6],[80,7,85,7],[80,8,85,8],[80,9,85,9],[106,8,111,8],[106,9,111,9],[106,13,111,13],[106,14,111,14],[88,21,89,21],[91,2,94,2],[91,13,94,13],[100,2,105,2],[100,3,105,3],[100,5,105,5],[100,6,105,6],[100,7,105,7],[100,8,105,8],[100,9,105,9],[100,20,105,20],[100,13,105,13],[100,14,105,14],[100,16,105,16],[100,17,105,17],[100,18,105,18],[100,19,105,19],[112,8,117,8],[112,9,117,9],[106,16,111,16],[106,17,111,17],[106,18,111,18],[106,19,111,19],[106,20,111,20],[112,2,117,2],[112,3,117,3],[112,5,117,5],[112,6,117,6],[112,7,117,7],[112,18,117,18],[112,19,117,19],[112,20,117,20],[112,13,117,13],[112,14,117,14],[112,16,117,16],[112,17,117,17],[106,2,111,2],[106,3,111,3],[106,5,111,5],[106,6,111,6],[106,7,111,7],[118,20,123,20],[124,4,124,9],[124,15,124,20],[126,2,127,2],[126,3,127,3],[126,5,126,9],[126,10,127,10],[126,13,127,13],[126,14,127,14],[126,16,126,20],[118,13,123,13],[118,14,123,14],[118,16,123,16],[118,17,123,17],[118,18,123,18],[118,19,123,19],[118,2,123,2],[118,3,123,3],[118,5,123,5],[118,6,123,6],[118,7,123,7],[118,8,123,8],[118,9,123,9],[144,7,149,7],[144,8,149,8],[144,9,149,9],[144,13,149,13],[144,14,149,14],[126,21,127,21],[129,2,132,2],[129,13,132,13],[138,2,143,2],[138,3,143,3],[138,5,143,5],[138,6,143,6],[138,7,143,7],[138,8,143,8],[138,9,143,9],[138,20,143,20],[138,13,143,13],[138,14,143,14],[138,16,143,16],[138,17,143,17],[138,18,143,18],[138,19,143,19],[156,9,161,9],[150,8,155,8],[150,9,155,9],[144,16,149,16],[144,17,149,17],[144,18,149,18],[144,19,149,19],[144,20,149,20],[150,2,155,2],[150,3,155,3],[150,5,155,5],[150,6,155,6],[150,7,155,7],[150,18,155,18],[150,19,155,19],[150,20,155,20],[150,13,155,13],[150,14,155,14],[150,16,155,16],[150,17,155,17],[144,2,149,2],[144,3,149,3],[144,5,149,5],[144,6,149,6],[165,2,165,10],[178,4,178,9],[191,4,191,9],[204,4,204,9],[217,4,217,9],[156,20,161,20],[162,4,162,9],[162,15,162,20],[163,2,163,10],[163,13,163,21],[164,2,164,10],[164,13,164,21],[156,13,161,13],[156,14,161,14],[156,16,161,16],[156,17,161,17],[156,18,161,18],[156,19,161,19],[156,2,161,2],[156,3,161,3],[156,5,161,5],[156,6,161,6],[156,7,161,7],[156,8,161,8]]}
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"係数","月数","年需要（120と仮定）","月平均",null,null,null,null,null,"船速","https://www.mol-service.com/ja/blog/vessel-speed-and-sailing-days",null,null,null,null,null,null,null,null,14,"ノット"]
[null,null,null,"重量（kg）","体積（m3）","密度（t/m3）",null,null,null,null,null,null,null,"ピーク月",1.1299999999999999,4,{"$f":"R5*P3*O3","v":45.199999999999996},"－",null,null,null,null,null,null,"https://eneken.ieej.or.jp/data/pdf/1359.pdf",null,null,null,null,null,null,null,"ｐ23",19,"ノット"]
[null,null,null,null,"※液体",null,null,null,null,null,null,null,null,"その他月",{"$f":"(Q4/P4)/R5","v":0.93500000000000016},8,{"$f":"Q5-Q3","v":74.800000000000011},"－",null,null,null,null,null,null,"https://www.mhi.co.jp/technology/review/pdf/473/473020.pdf",null,null,null,null,null,null,null,"ｐ22","15～17","ノット"]
[null,null," 液化水素",54.1,0.76400000000000001,{"$f":"D5/1000/E5","v":7.0811518324607331E-2}," ② 現在開発中の運搬船　16万GT （L=346m、B=57m、d=9.5m） を想定 （※1）",null,null,null,null,null,null,"合計",1,12,120,10,null,null,null,null,null,null,"https://nippon.zaidan.info/seikabutsu/1998/00651/contents/079.htm",null,null,null,null,null,null,null,null,13,"ノット"]
[null,null," 液化アンモニア",352,0.51600000000000001,{"$f":"D6/1000/E6","v":0.68217054263565891}," ② 現在開発中の運搬船　5万GT （L=230m、B=36.6m、d=12.0m） を想定 （※1）",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"04広域連携輸送を前提とした必要な施設や用地の整理\\【一例】アンモニアの最適な海上輸送網に関する検討結果.pdf",null,null,null,null,null,null,null,"P15",14,"ノット"]
[null,null,"出典：「港湾脱炭素化推進計画」作成マニュアル（2023年3月、国土交通省港湾局）"]
[]
[]
[null,null,"海上輸送費用　シナリオ３（拠点港：直江津港）",null,null,null,null,null,null,null,null,null,null,"海上輸送費用　シナリオ３（拠点港：直江津港）"]
[null,null,"水素（ピーク月　※４か月）",null,null,null,null,null,null,null,null,null,null,"水素（その他月　※８か月）"]
[]
[null,null,"実証期","単位","拠点港","2次輸送先港湾",null,null,null,null,"備考",null,null,{"$f":"C13","v":"実証期"},"単位","拠点港","2次輸送先港湾",null,null,null,null,"備考",null,null,"海上輸送距離（海里）"]
[null,null,null,null,"直江津港","新潟港","伏木富山港","金沢港","七尾港","敦賀港",null,null,null,null,null,"直江津港","新潟港","伏木富山港","金沢港","七尾港","敦賀港",null,null,null,"出発港","ダーウィン港（オーストラリア）"]
[null,null," 密度","（t/m3）",{"$f":"$F$5","v":7.0811518324607331E-2},{"$f":"$F$5","v":7.0811518324607331E-2},7.0811518324607331E-2,7.0811518324607331E-2,7.0811518324607331E-2,7.0811518324607331E-2," ①",null,null," 密度","（t/m3）",{"$f":"$F$5","v":7.0811518324607331E-2},{"$f":"$F$5","v":7.0811518324607331E-2},7.0811518324607331E-2,7.0811518324607331E-2,7.0811518324607331E-2,7.0811518324607331E-2," ①",null,null,"到着港","新潟港","直江津港","伏木富山港","金沢港","七尾港","敦賀港"]
[null,null," 運搬船積載量\n※内貿の船型の上限は、就航中の「あけぼの丸」とする","（m3/隻）",64675.000000000007,3556,3556,3556,3556,3556," ② 港湾施設能力及び対象船舶一覧sheetより設定",null,null," 運搬船積載量\n※内貿の船型の上限は、就航中の「あけぼの丸」とする","（m3/隻）",64675.000000000007,3556,3556,3556,3556,3556," ② 港湾施設能力及び対象船舶一覧sheetより設定",null,null,"距離",3441,3406,3399,3283,3386,3255]
[null,null,null,"（t/隻）",{"$f":"E16*E15","v":4579.7349476439795},251.80575916230367,251.80575916230367,251.80575916230367,251.80575916230367,251.80575916230367," ③=②×①",null,null,null,"（t/隻）",{"$f":"P16*P15","v":4579.7349476439795},251.80575916230367,251.80575916230367,251.80575916230367,251.80575916230367,251.80575916230367," ③=②×①"]
[null,null,null,"(GT)",50000,4505,4505,4505,4505,4505,"港湾施設能力及び対象船舶一覧sheetより設定",null,null,null,"(GT)",50000,4505,4505,4505,4505,4505,"港湾施設能力及び対象船舶一覧sheetより設定",null,null,"出発港","ロサンゼルス港（アメリカ）"]
[null,null,null,"(DWT)",{"$f":"E18/1.3702","v":36491.023208290761},{"$f":"F18/1.3702","v":3287.8411910669975},3287.8411910669975,3287.8411910669975,3287.8411910669975,3287.8411910669975," LNG船のDWTとGTの関係：DWT=GT/1.3702 より （※１）",null,null,null,"(DWT)",{"$f":"P18/1.3702","v":36491.023208290761},{"$f":"Q18/1.3702","v":3287.8411910669975},3287.8411910669975,3287.8411910669975,3287.8411910669975,3287.8411910669975," LNG船のDWTとGTの関係：DWT=GT/1.3702 より （※１）",null,null,"到着港","新潟港","直江津港","伏木富山港","金沢港","七尾港","敦賀港"]
[null,null," 船速（外航）","（ノット）",14,14,14,14,14,14," ④ 国土交通省検討資料より",null,null," 船速（外航）","（ノット）",14,14,14,14,14,14," ④ 国土交通省検討資料より"]
[null,null," 船速（内航）","（ノット）",12,12,12,12,12,12," ④ 国土交通省検討資料より",null,null," 船速（内航）","（ノット）",12,12,12,12,12,12," ④ 国土交通省検討資料より",null,null,"距離",4814,4876,4911,4942,4900,5010]
[null,null," 海上輸送費用原単位","（千円/日･隻）",{"$f":"45.432*E19^(0.4019)","v":3096.7377308647324},{"$f":"45.432*F19^(0.4019)","v":1177.0863381909896},1177.0863381909896,1177.0863381909896,1177.0863381909896,1177.0863381909896," ⑤ 海上輸送費用原単位算定式より （※2）",null,null," 海上輸送費用原単位","（千円/日･隻）",{"$f":"45.432*P19^(0.4019)","v":3096.7377308647324},{"$f":"45.432*Q19^(0.4019)","v":1177.0863381909896},1177.0863381909896,1177.0863381909896,1177.0863381909896,1177.0863381909896," ⑤ 海上輸送費用原単位算定式より （※2）"]
[null,null," 月間需要量","（t/ピーク月）",{"$f":"①需要!$I$224/12*$O$3","v":3344.4688062534628},{"$f":"①需要!$I$31/12*$O$3","v":1879.0553329655891},{"$f":"①需要!$I$95/12*$O$3","v":278.14527611914599},{"$f":"①需要!$I$127/12*$O$3","v":7.3638333333333333E-2},{"$f":"①需要!$I$159/12*$O$3","v":15.348721289701212},{"$f":"①需要!$I$191/12*$O$3","v":1.642858126721763}," ⑥",null,null," 月間需要量","（t/その他月）",{"$f":"①需要!$I$224/12*$O$4","v":2767.3259591566271},{"$f":"①需要!$I$31/12*$O$4","v":1554.7935719671027},{"$f":"①需要!$I$95/12*$O$4","v":230.14675501893947},{"$f":"①需要!$I$127/12*$O$4","v":6.0930833333333358E-2},{"$f":"①需要!$I$159/12*$O$4","v":12.700048146788175},{"$f":"①需要!$I$191/12*$O$4","v":1.3593560606060608}," ⑥",null,null,"出発港","バンクーバー港（カナダ）"]
[null,null," 月間寄港回数","（回/月）",{"$f":"ROUNDUP(E23/E17,0)","v":1},{"$f":"ROUNDUP(F23/F17,0)","v":8},{"$f":"ROUNDUP(G23/G17,0)","v":2},1,1,1," ⑦＝⑥／③",null,null," 月間寄港回数","（回/月）",{"$f":"ROUNDUP(P23/P17,0)","v":1},{"$f":"ROUNDUP(Q23/Q17,0)","v":7},{"$f":"ROUNDUP(R23/R17,0)","v":1},1,1,1," ⑦＝⑥／③",null,null,"到着港","新潟港","直江津港","伏木富山港","金沢港","七尾港","敦賀港"]
[null,null," 海上輸送距離","（海里）",{"$f":"AA$16","v":3406},{"$f":"Z$41","v":72},{"$f":"AB$41","v":120},{"$f":"AC$41","v":151},{"$f":"AD$41","v":107},{"$f":"AE$41","v":215}," ⑧　原産国オーストラリア　※二次輸送先は拠点港との距離",null,null," 海上輸送距離","（海里）",{"$f":"E25","v":3406},{"$f":"F25","v":72},120,151,107,215," ⑧　原産国オーストラリア　※二次輸送先は拠点港との距離",null,null,"距離",4092,4157,4193,4223,4181,4288]
[null,null,null,null,{"$f":"AA$21","v":4876},null,null,null,null,null," ⑧　原産国アメリカ　※二次輸送先は拠点港との距離",null,null,null,null,{"$f":"E26","v":4876},null,null,null,null,null," ⑧　原産国アメリカ　※二次輸送先は拠点港との距離"]
[null,null,null,null,{"$f":"AA$25","v":4157},null,null,null,null,null," ⑧　原産国カナダ　※二次輸送先は拠点港との距離",null,null,null,null,4157,null,null,null,null,null," ⑧　原産国カナダ　※二次輸送先は拠点港との距離",null,null,"出発港","バルパライソ港（チリ）"]
[null,null,null,null,{"$f":"AA$29","v":9491},null,null,null,null,null," ⑧　原産国チリ　※二次輸送先は拠点港との距離",null,null,null,null,9491,null,null,null,null,null," ⑧　原産国チリ　※二次輸送先は拠点港との距離",null,null,"到着港","新潟港","直江津港","伏木富山港","金沢港","七尾港","敦賀港"]
[null,null,null,null,{"$f":"AA$33","v":6104},null,null,null,null,null," ⑧　原産国オマーン　※二次輸送先は拠点港との距離",null,null,null,null,6104,null,null,null,null,null," ⑧　原産国オマーン　※二次輸送先は拠点港との距離",null,null,"距離",9420,9491,9526,9557,9515,9616]
[null,null,null,null,{"$f":"AA$37","v":9132},null,null,null,null,null," ⑧　原産国ナミビア　※二次輸送先は拠点港との距離",null,null,null,null,9132,null,null,null,null,null," ⑧　原産国ナミビア　※二次輸送先は拠点港との距離"]
[null,null,"シナリオ設定","（％）",0.7,1,1,1,1,1," ⑨　原産国オーストラリア　※二次輸送先は拠点港との距離",null,null,"シナリオ設定","（％）",{"$f":"E31","v":0.7},{"$f":"F31","v":1},1,1,1,1," ⑨　原産国オーストラリア　※二次輸送先は拠点港との距離",null,null,"出発港","スルタンカブース港（オマーン）"]
[null,null,null,null,0,null,null,null,null,null," ⑨　原産国アメリカ　※二次輸送先はシナリオ対象外",null,null,null,null,{"$f":"E32","v":0},null,null,null,null,null," ⑨　原産国アメリカ　※二次輸送先はシナリオ対象外",null,null,"到着港","新潟港","直江津港","伏木富山港","金沢港","七尾港","敦賀港"]
[null,null,null,null,0,null,null,null,null,null," ⑨　原産国カナダ　※二次輸送先はシナリオ対象外",null,null,null,null,0,null,null,null,null,null," ⑨　原産国カナダ　※二次輸送先はシナリオ対象外",null,null,"距離",6138,6104,6096,5981,6084,5953]
[null,null,null,null,0.3,null,null,null,null,null," ⑨　原産国チリ　※二次輸送先はシナリオ対象外",null,null,null,null,0.3,null,null,null,null,null," ⑨　原産国チリ　※二次輸送先はシナリオ対象外"]
[null,null,null,null,0,null,null,null,null,null," ⑨　原産国オマーン　※二次輸送先はシナリオ対象外",null,null,null,null,0,null,null,null,null,null," ⑨　原産国オマーン　※二次輸送先はシナリオ対象外",null,null,"出発港","ウォルビスベイ港（ナミビア）"]
[null,null,null,null,0,null,null,null,null,null," ⑨　原産国ナミビア　※二次輸送先はシナリオ対象外",null,null,null,null,0,null,null,null,null,null," ⑨　原産国ナミビア　※二次輸送先はシナリオ対象外",null,null,"到着港","新潟港","直江津港","伏木富山港","金沢港","七尾港","敦賀港"]
[null,null," 海上輸送日数","（日）",{"$f":"E25/$E$20/24","v":10.136904761904761},{"$f":"F25/F21/24","v":0.25},{"$f":"G25/G21/24","v":0.41666666666666669},0.52430555555555558,0.37152777777777773,0.74652777777777779," ⑩＝⑧／④　原産国オーストラリア　※二次輸送先は拠点港までの日数",null,null," 海上輸送日数","（日）",{"$f":"P25/$P$20/24","v":10.136904761904761},{"$f":"Q25/Q21/24","v":0.25},{"$f":"R25/R21/24","v":0.41666666666666669},0.52430555555555558,0.37152777777777773,0.74652777777777779," ⑩＝⑧／④　原産国オーストラリア　※二次輸送先は拠点港までの日数",null,null,"距離",9166,9132,9124,9009,9112,8892]
[null,null,null,null,{"$f":"E26/$E$20/24","v":14.511904761904761},null,null,null,null,null," ⑩＝⑧／④　原産国アメリカ　※二次輸送先は拠点港までの日数",null,null,null,null,{"$f":"P26/$P$20/24","v":14.511904761904761},null,null,null,null,null," ⑩＝⑧／④　原産国アメリカ　※二次輸送先は拠点港までの日数"]
[null,null,null,null,12.37202380952381,null,null,null,null,null," ⑩＝⑧／④　原産国カナダ　※二次輸送先は拠点港までの日数",null,null,null,null,12.37202380952381,null,null,null,null,null," ⑩＝⑧／④　原産国カナダ　※二次輸送先は拠点港までの日数",null,null,"拠点港","直江津港"]
[null,null,null,null,28.24702380952381,null,null,null,null,null," ⑩＝⑧／④　原産国チリ　※二次輸送先は拠点港までの日数",null,null,null,null,28.24702380952381,null,null,null,null,null," ⑩＝⑧／④　原産国チリ　※二次輸送先は拠点港までの日数",null,null,"二次輸送港","新潟港","直江津港","伏木富山港","金沢港","七尾港","敦賀港"]
[null,null,null,null,18.166666666666668,null,null,null,null,null," ⑩＝⑧／④　原産国オマーン　※二次輸送先は拠点港までの日数",null,null,null,null,18.166666666666668,null,null,null,null,null," ⑩＝⑧／④　原産国オマーン　※二次輸送先は拠点港までの日数",null,null,"距離",72,0,120,151,107,215]
[null,null,null,null,27.178571428571431,null,null,null,null,null," ⑩＝⑧／④　原産国ナミビア　※二次輸送先は拠点港までの日数",null,null,null,null,27.178571428571431,null,null,null,null,null," ⑩＝⑧／④　原産国ナミビア　※二次輸送先は拠点港までの日数",null,null,"出典：IHS Fairplay「distance table」"]
[null,null," 海上輸送費用","（千円/月）",{"$f":"$E$22*E$24*E31*E37","v":21973.934815260996},{"$f":"F$22*F$24*F31*F37","v":2354.1726763819793},{"$f":"G$22*G$24*G31*G37","v":980.90528182582477},{"$f":"H$22*H$24*H31*H37","v":617.15290648208145},{"$f":"I$22*I$24*I31*I37","v":437.32027148068011},{"$f":"J$22*J$24*J31*J37","v":878.7276483023013}," ⑪＝⑤×⑦×⑨×⑩　原産国オーストラリア　　※二次輸送先は拠点港間の費用",null,null," 海上輸送費用","（千円/月）",{"$f":"$P$22*P$24*P31*P37","v":21973.934815260996},{"$f":"Q$22*Q$24*Q31*Q37","v":2059.9010918342319},{"$f":"R$22*R$24*R31*R37","v":490.45264091291239},{"$f":"S$22*S$24*S31*S37","v":617.15290648208145},{"$f":"T$22*T$24*T31*T37","v":437.32027148068011},{"$f":"U$22*U$24*U31*U37","v":878.7276483023013}," ⑪＝⑤×⑦×⑨×⑩　原産国オーストラリア　　※二次輸送先は拠点港間の費用"]
[null,null,null,null,{"$f":"$E$22*E$24*E32*E38","v":0},null,null,null,null,null," ⑪＝⑤×⑦×⑨×⑩　原産国アメリカ　　　※二次輸送先は拠点港間の費用",null,null,null,null,{"$f":"$P$22*P$24*P32*P38","v":0},null,null,null,null,null," ⑪＝⑤×⑦×⑨×⑩　原産国アメリカ　　　※二次輸送先は拠点港間の費用"]
[null,null,null,null,0,null,null,null,null,null," ⑪＝⑤×⑦×⑨×⑩　原産国カナダ　　　※二次輸送先は拠点港間の費用",null,null,null,null,0,null,null,null,null,null," ⑪＝⑤×⑦×⑨×⑩　原産国カナダ　　　※二次輸送先は拠点港間の費用"]
[null,null,null,null,{"$f":"$E$22*E$24*E34*E40","v":26242.087324676049},null,null,null,null,null," ⑪＝⑤×⑦×⑨×⑩　原産国チリ　　※二次輸送先は拠点港間の費用",null,null,null,null,26242.087324676049,null,null,null,null,null," ⑪＝⑤×⑦×⑨×⑩　原産国チリ　　※二次輸送先は拠点港間の費用"]
[null,null,null,null,0,null,null,null,null,null," ⑪＝⑤×⑦×⑨×⑩　原産国オマーン　　※二次輸送先は拠点港間の費用",null,null,null,null,0,null,null,null,null,null," ⑪＝⑤×⑦×⑨×⑩　原産国オマーン　　※二次輸送先は拠点港間の費用"]
[null,null,null,null,0,null,null,null,null,null," ⑪＝⑤×⑦×⑨×⑩　原産国ナミビア　　※二次輸送先は新潟港間の費用",null,null,null,null,0,null,null,null,null,null," ⑪＝⑤×⑦×⑨×⑩　原産国ナミビア　　※二次輸送先は新潟港間の費用"]
[null,null," 海上輸送費用　合計","（億円/月）",{"$f":"SUM(E43:J48)*1000/100000000","v":0.53484300924409911},null,null,null,null,null,null,null,null," 海上輸送費用　合計","（億円/月）",{"$f":"SUM(P43:U48)*1000/100000000","v":0.52699576698949258}]
[]
[null,null,"実証期","単位","拠点港","2次輸送先港湾",null,null,null,null,"備考",null,null,{"$f":"C51","v":"実証期"},"単位","拠点港","2次輸送先港湾",null,null,null,null,"備考"]
[null,null,null,null,"直江津港","新潟港","伏木富山港","金沢港","七尾港","敦賀港",null,null,null,null,null,"直江津港","新潟港","伏木富山港","金沢港","七尾港","敦賀港"]
[null,null," 密度","（t/m3）",{"$f":"$F$5","v":7.0811518324607331E-2},{"$f":"$F$5","v":7.0811518324607331E-2},7.0811518324607331E-2,7.0811518324607331E-2,7.0811518324607331E-2,7.0811518324607331E-2," ①",null,null," 密度","（t/m3）",{"$f":"$F$5","v":7.0811518324607331E-2},{"$f":"$F$5","v":7.0811518324607331E-2},7.0811518324607331E-2,7.0811518324607331E-2,7.0811518324607331E-2,7.0811518324607331E-2," ①"]
[null,null," 運搬船積載量\n※内貿の船型の上限は、就航中の「あけぼの丸」とする","（m3/隻）",129350.00000000001,3556,3556,3556,3556,3556," ② 港湾施設能力及び対象船舶一覧sheetより設定",null,null," 運搬船積載量\n※内貿の船型の上限は、就航中の「あけぼの丸」とする","（m3/隻）",103480.00000000001,3556,3556,3556,3556,3556," ② 港湾施設能力及び対象船舶一覧sheetより設定"]
[null,null,null,"（t/隻）",{"$f":"E54*E53","v":9159.4698952879589},251.80575916230367,251.80575916230367,251.80575916230367,251.80575916230367,251.80575916230367," ③=②×①",null,null,null,"（t/隻）",{"$f":"P54*P53","v":7327.5759162303675},251.80575916230367,251.80575916230367,251.80575916230367,251.80575916230367,251.80575916230367," ③=②×①"]
[null,null,null,"(GT)",100000,4505,4505,4505,4505,4505,"港湾施設能力及び対象船舶一覧sheetより設定",null,null,null,"(GT)",80000,4505,4505,4505,4505,4505,"港湾施設能力及び対象船舶一覧sheetより設定"]
[null,null,null,"(DWT)",{"$f":"E56/1.3702","v":72982.046416581521},{"$f":"F56/1.3702","v":3287.8411910669975},3287.8411910669975,3287.8411910669975,3287.8411910669975,3287.8411910669975," LNG船のDWTとGTの関係：DWT=GT/1.3702 より （※１）",null,null,null,"(DWT)",{"$f":"P56/1.3702","v":58385.637133265212},{"$f":"Q56/1.3702","v":3287.8411910669975},3287.8411910669975,3287.8411910669975,3287.8411910669975,3287.8411910669975," LNG船のDWTとGTの関係：DWT=GT/1.3702 より （※１）"]
[null,null," 船速（外航）","（ノット）",14,14,14,14,14,14," ④ 国土交通省検討資料より",null,null," 船速（外航）","（ノット）",14,14,14,14,14,14," ④ 国土交通省検討資料より"]
[null,null," 船速（内航）","（ノット）",12,12,12,12,12,12," ④ 国土交通省検討資料より",null,null," 船速（内航）","（ノット）",12,12,12,12,12,12," ④ 国土交通省検討資料より"]
[null,null," 海上輸送費用原単位","（千円/日･隻）",{"$f":"45.432*E57^(0.4019)","v":4091.5548812403676},{"$f":"45.432*F57^(0.4019)","v":1177.0863381909896},1177.0863381909896,1177.0863381909896,1177.0863381909896,1177.0863381909896," ⑤ 海上輸送費用原単位算定式より （※2）",null,null," 海上輸送費用原単位","（千円/日･隻）",{"$f":"45.432*P57^(0.4019)","v":3740.5911898956647},{"$f":"45.432*Q57^(0.4019)","v":1177.0863381909896},1177.0863381909896,1177.0863381909896,1177.0863381909896,1177.0863381909896," ⑤ 海上輸送費用原単位算定式より （※2）"]
[null,null," 月間需要量","（t/ピーク月）",{"$f":"①需要!$J$224/12*$O$3","v":7690.3291254919304},{"$f":"①需要!$J$31/12*$O$3","v":4129.5390252079296},{"$f":"①需要!$J$95/12*$O$3","v":724.15666534304671},{"$f":"①需要!$J$127/12*$O$3","v":42.959309174475401},{"$f":"①需要!$J$159/12*$O$3","v":74.144454150572059},{"$f":"①需要!$J$191/12*$O$3","v":221.53942104120236}," ⑥",null,null," 月間需要量","（t/その他月）",{"$f":"①需要!$J$224/12*$O$4","v":6363.2369312698729},{"$f":"①需要!$J$31/12*$O$4","v":3416.919458910987},{"$f":"①需要!$J$95/12*$O$4","v":599.19157707588397},{"$f":"①需要!$J$127/12*$O$4","v":35.545977060296025},{"$f":"①需要!$J$159/12*$O$4","v":61.34961471750875},{"$f":"①需要!$J$191/12*$O$4","v":183.30916696772059}," ⑥"]
[null,null," 月間寄港回数","（回/月）",{"$f":"ROUNDUP(E61/E55,0)","v":1},{"$f":"ROUNDUP(F61/F55,0)","v":17},3,1,1,1," ⑦＝⑥／③",null,null," 月間寄港回数","（回/月）",{"$f":"ROUNDUP(P61/P$55,0)","v":1},{"$f":"ROUNDUP(Q61/Q$55,0)","v":14},3,1,1,1," ⑦＝⑥／③"]
[null,null," 海上輸送距離","（海里）",{"$f":"AA$16","v":3406},{"$f":"Z$41","v":72},{"$f":"AB$41","v":120},{"$f":"AC$41","v":151},{"$f":"AD$41","v":107},{"$f":"AE$41","v":215}," ⑧　原産国オーストラリア　※二次輸送先は拠点港との距離",null,null," 海上輸送距離","（海里）",{"$f":"E63","v":3406},{"$f":"F63","v":72},120,151,107,215," ⑧　原産国オーストラリア　※二次輸送先は拠点港との距離"]
[null,null,null,null,{"$f":"AA$21","v":4876},null,null,null,null,null," ⑧　原産国アメリカ　※二次輸送先は拠点港との距離",null,null,null,null,{"$f":"E64","v":4876},null,null,null,null,null," ⑧　原産国アメリカ　※二次輸送先は拠点港との距離"]
[null,null,null,null,{"$f":"AA$25","v":4157},null,null,null,null,null," ⑧　原産国カナダ　※二次輸送先は拠点港との距離",null,null,null,null,4157,null,null,null,null,null," ⑧　原産国カナダ　※二次輸送先は拠点港との距離"]
[null,null,null,null,{"$f":"AA$29","v":9491},null,null,null,null,null," ⑧　原産国チリ　※二次輸送先は拠点港との距離",null,null,null,null,9491,null,null,null,null,null," ⑧　原産国チリ　※二次輸送先は拠点港との距離"]
[null,null,null,null,{"$f":"AA$33","v":6104},null,null,null,null,null," ⑧　原産国オマーン　※二次輸送先は拠点港との距離",null,null,null,null,6104,null,null,null,null,null," ⑧　原産国オマーン　※二次輸送先は拠点港との距離"]
[null,null,null,null,{"$f":"AA$37","v":9132},null,null,null,null,null," ⑧　原産国ナミビア　※二次輸送先は拠点港との距離",null,null,null,null,9132,null,null,null,null,null," ⑧　原産国ナミビア　※二次輸送先は拠点港との距離"]
[null,null,"シナリオ設定","（％）",0.7,1,1,1,1,1," ⑨　原産国オーストラリア　※二次輸送先は拠点港との距離",null,null,"シナリオ設定","（％）",{"$f":"E69","v":0.7},{"$f":"F69","v":1},1,1,1,1," ⑨　原産国オーストラリア　※二次輸送先は拠点港との距離"]
[null,null,null,null,0,null,null,null,null,null," ⑨　原産国アメリカ　※二次輸送先はシナリオ対象外",null,null,null,null,{"$f":"E70","v":0},null,null,null,null,null," ⑨　原産国アメリカ　※二次輸送先はシナリオ対象外"]
[null,null,null,null,0.15,null,null,null,null,null," ⑨　原産国カナダ　※二次輸送先はシナリオ対象外",null,null,null,null,0.15,null,null,null,null,null," ⑨　原産国カナダ　※二次輸送先はシナリオ対象外"]
[null,null,null,null,0.15,null,null,null,null,null," ⑨　原産国チリ　※二次輸送先はシナリオ対象外",null,null,null,null,0.15,null,null,null,null,null," ⑨　原産国チリ　※二次輸送先はシナリオ対象外"]
[null,null,null,null,0,null,null,null,null,null," ⑨　原産国オマーン　※二次輸送先はシナリオ対象外",null,null,null,null,0,null,null,null,null,null," ⑨　原産国オマーン　※二次輸送先はシナリオ対象外"]
[null,null,null,null,0,null,null,null,null,null," ⑨　原産国ナミビア　※二次輸送先はシナリオ対象外",null,null,null,null,0,null,null,null,null,null," ⑨　原産国ナミビア　※二次輸送先はシナリオ対象外"]
[null,null," 海上輸送日数","（日）",{"$f":"E63/$E$58/24","v":10.136904761904761},{"$f":"F63/F$59/24","v":0.25},{"$f":"G63/G$59/24","v":0.41666666666666669},0.52430555555555558,0.37152777777777773,0.74652777777777779," ⑩＝⑧／④　原産国オーストラリア　※二次輸送先は拠点港までの日数",null,null," 海上輸送日数","（日）",{"$f":"P63/$P$58/24","v":10.136904761904761},{"$f":"Q63/Q$59/24","v":0.25},{"$f":"R63/R$59/24","v":0.41666666666666669},0.52430555555555558,0.37152777777777773,0.74652777777777779," ⑩＝⑧／④　原産国オーストラリア　※二次輸送先は拠点港までの日数"]
[null,null,null,null,{"$f":"E64/$E$58/24","v":14.511904761904761},null,null,null,null,null," ⑩＝⑧／④　原産国アメリカ　※二次輸送先は拠点港までの日数",null,null,null,null,{"$f":"P64/$P$58/24","v":14.511904761904761},null,null,null,null,null," ⑩＝⑧／④　原産国アメリカ　※二次輸送先は拠点港までの日数"]
[null,null,null,null,{"$f":"E65/$E$58/24","v":12.37202380952381},null,null,null,null,null," ⑩＝⑧／④　原産国カナダ　※二次輸送先は拠点港までの日数",null,null,null,null,12.37202380952381,null,null,null,null,null," ⑩＝⑧／④　原産国カナダ　※二次輸送先は拠点港までの日数"]
[null,null,null,null,28.24702380952381,null,null,null,null,null," ⑩＝⑧／④　原産国チリ　※二次輸送先は拠点港までの日数",null,null,null,null,28.24702380952381,null,null,null,null,null," ⑩＝⑧／④　原産国チリ　※二次輸送先は拠点港までの日数"]
[null,null,null,null,18.166666666666668,null,null,null,null,null," ⑩＝⑧／④　原産国オマーン　※二次輸送先は拠点港までの日数",null,null,null,null,18.166666666666668,null,null,null,null,null," ⑩＝⑧／④　原産国オマーン　※二次輸送先は拠点港までの日数"]
[null,null,null,null,27.178571428571431,null,null,null,null,null," ⑩＝⑧／④　原産国ナミビア　※二次輸送先は拠点港までの日数",null,null,null,null,27.178571428571431,null,null,null,null,null," ⑩＝⑧／④　原産国ナミビア　※二次輸送先は拠点港までの日数"]
[null,null," 海上輸送費用","（千円/月）",{"$f":"$E$60*E$62*E69*E75","v":29032.991511468106},{"$f":"F$60*F$62*F69*F75","v":5002.6169373117064},{"$f":"G$60*G$62*G69*G75","v":1471.3579227387372},617.15290648208145,437.32027148068011,878.7276483023013," ⑪＝⑤×⑦×⑨×⑩　原産国オーストラリア　　※二次輸送先は拠点港間の費用",null,null," 海上輸送費用","（千円/月）",{"$f":"$P$60*P$62*P69*P75","v":26542.611651634648},{"$f":"Q$60*Q$62*Q69*Q75","v":4119.8021836684638},{"$f":"R$60*R$62*R69*R75","v":1471.3579227387372},617.15290648208145,437.32027148068011,878.7276483023013," ⑪＝⑤×⑦×⑨×⑩　原産国オーストラリア　　※二次輸送先は拠点港間の費用"]
[null,null,null,null,{"$f":"$E$60*E$62*E70*E76","v":0},null,null,null,null,null," ⑪＝⑤×⑦×⑨×⑩　原産国アメリカ　　　※二次輸送先は拠点港間の費用",null,null,null,null,{"$f":"$P$60*P$62*P70*P76","v":0},null,null,null,null,null," ⑪＝⑤×⑦×⑨×⑩　原産国アメリカ　　　※二次輸送先は拠点港間の費用"]
[null,null,null,null,7593.1221613018788,null,null,null,null,null," ⑪＝⑤×⑦×⑨×⑩　原産国カナダ　　　※二次輸送先は拠点港間の費用",null,null,null,null,6941.8024894626242,null,null,null,null,null," ⑪＝⑤×⑦×⑨×⑩　原産国カナダ　　　※二次輸送先は拠点港間の費用"]
[null,null,null,null,17336.137222255504,null,null,null,null,null," ⑪＝⑤×⑦×⑨×⑩　原産国チリ　　※二次輸送先は拠点港間の費用",null,null,null,null,15849.085260401675,null,null,null,null,null," ⑪＝⑤×⑦×⑨×⑩　原産国チリ　　※二次輸送先は拠点港間の費用"]
[null,null,null,null,0,null,null,null,null,null," ⑪＝⑤×⑦×⑨×⑩　原産国オマーン　　※二次輸送先は拠点港間の費用",null,null,null,null,0,null,null,null,null,null," ⑪＝⑤×⑦×⑨×⑩　原産国オマーン　　※二次輸送先は拠点港間の費用"]
[null,null,null,null,0,null,null,null,null,null," ⑪＝⑤×⑦×⑨×⑩　原産国ナミビア　　※二次輸送先は新潟港間の費用",null,null,null,null,0,null,null,null,null,null," ⑪＝⑤×⑦×⑨×⑩　原産国ナミビア　　※二次輸送先は新潟港間の費用"]
[null,null," 海上輸送費用　合計","（億円/月）",{"$f":"SUM(E81:J86)*1000/100000000","v":0.62369426581341003},null,null,null,null,null,null,null,null," 海上輸送費用　合計","（億円/月）",{"$f":"SUM(P81:U86)*1000/100000000","v":0.56857860334171217}]
[]
[null,null,"実証期","単位","拠点港","2次輸送先港湾",null,null,null,null,"備考",null,null,{"$f":"C89","v":"実証期"},"単位","拠点港","2次輸送先港湾",null,null,null,null,"備考"]
[null,null,null,null,"直江津港","新潟港","伏木富山港","金沢港","七尾港","敦賀港",null,null,null,null,null,"直江津港","新潟港","伏木富山港","金沢港","七尾港","敦賀港"]
[null,null," 密度","（t/m3）",{"$f":"$F$5","v":7.0811518324607331E-2},{"$f":"$F$5","v":7.0811518324607331E-2},7.0811518324607331E-2,7.0811518324607331E-2,7.0811518324607331E-2,7.0811518324607331E-2," ①",null,null," 密度","（t/m3）",{"$f":"$F$5","v":7.0811518324607331E-2},{"$f":"$F$5","v":7.0811518324607331E-2},7.0811518324607331E-2,7.0811518324607331E-2,7.0811518324607331E-2,7.0811518324607331E-2," ①"]
[null,null," 運搬船積載量\n※内貿の船型の上限は、就航中の「あけぼの丸」とする","（m3/隻）",160000,3556,3556,3556,3556,3556," ② 港湾施設能力及び対象船舶一覧sheetより設定",null,null," 運搬船積載量\n※内貿の船型の上限は、就航中の「あけぼの丸」とする","（m3/隻）",160000,3556,3556,3556,3556,3556," ② 港湾施設能力及び対象船舶一覧sheetより設定"]
[null,null,null,"（t/隻）",{"$f":"E92*E91","v":11329.842931937173},251.80575916230367,251.80575916230367,251.80575916230367,251.80575916230367,251.80575916230367," ③=②×①",null,null,null,"（t/隻）",{"$f":"P92*P91","v":11329.842931937173},251.80575916230367,251.80575916230367,251.80575916230367,251.80575916230367,251.80575916230367," ③=②×①"]
[null,null,null,"(GT)",130000,4505,4505,4505,4505,4505,"港湾施設能力及び対象船舶一覧sheetより設定",null,null,null,"(GT)",130000,4505,4505,4505,4505,4505,"港湾施設能力及び対象船舶一覧sheetより設定"]
[null,null,null,"(DWT)",{"$f":"E94/1.3702","v":94876.660341555966},{"$f":"F94/1.3702","v":3287.8411910669975},3287.8411910669975,3287.8411910669975,3287.8411910669975,3287.8411910669975," LNG船のDWTとGTの関係：DWT=GT/1.3702 より （※１）",null,null,null,"(DWT)",{"$f":"P94/1.3702","v":94876.660341555966},{"$f":"Q94/1.3702","v":3287.8411910669975},3287.8411910669975,3287.8411910669975,3287.8411910669975,3287.8411910669975," LNG船のDWTとGTの関係：DWT=GT/1.3702 より （※１）"]
[null,null," 船速（外航）","（ノット）",14,14,14,14,14,14," ④ 国土交通省検討資料より",null,null," 船速（外航）","（ノット）",14,14,14,14,14,14," ④ 国土交通省検討資料より"]
[null,null," 船速（内航）","（ノット）",12,12,12,12,12,12," ④ 国土交通省検討資料より",null,null," 船速（内航）","（ノット）",12,12,12,12,12,12," ④ 国土交通省検討資料より"]
[null,null," 海上輸送費用原単位","（千円/日･隻）",{"$f":"45.432*E95^(0.4019)","v":4546.552540011312},{"$f":"45.432*F95^(0.4019)","v":1177.0863381909896},1177.0863381909896,1177.0863381909896,1177.0863381909896,1177.0863381909896," ⑤ 海上輸送費用原単位算定式より （※2）",null,null," 海上輸送費用原単位","（千円/日･隻）",{"$f":"45.432*P95^(0.4019)","v":4546.552540011312},{"$f":"45.432*Q95^(0.4019)","v":1177.0863381909896},{"$f":"45.432*R95^(0.4019)","v":1177.0863381909896},1177.0863381909896,1177.0863381909896,1177.0863381909896," ⑤ 海上輸送費用原単位算定式より （※2）"]
[null,null," 月間需要量","（t/ピーク月）",{"$f":"①需要!$K$224/12*$O$3","v":57041.271351520765},{"$f":"①需要!$K$31/12*$O$3","v":26464.864694351221},{"$f":"①需要!$K$95/12*$O$3","v":6922.8832276727344},{"$f":"①需要!$K$127/12*$O$3","v":1703.6677009941402},{"$f":"①需要!$K$159/12*$O$3","v":1889.1218834540259},{"$f":"①需要!$K$191/12*$O$3","v":2601.3436268366127}," ⑥",null,null," 月間需要量","（t/その他月）",{"$f":"①需要!$K$224/12*$O$4","v":47197.866118293743},{"$f":"①需要!$K$31/12*$O$4","v":21897.919017007433},{"$f":"①需要!$K$95/12*$O$4","v":5728.2263874991222},{"$f":"①需要!$K$127/12*$O$4","v":1409.6719472827624},{"$f":"①需要!$K$159/12*$O$4","v":1563.1229743624024},{"$f":"①需要!$K$191/12*$O$4","v":2152.4391956568438}," ⑥"]
[null,null," 月間寄港回数","（回/月）",{"$f":"ROUNDUP(E99/E$93,0)","v":6},106,28,7,8,11," ⑦＝⑥／③",null,null," 月間寄港回数","（回/月）",{"$f":"ROUNDUP(P99/P$93,0)","v":5},87,23,6,7,9," ⑦＝⑥／③"]
[null,null," 海上輸送距離","（海里）",{"$f":"AA$16","v":3406},{"$f":"Z$41","v":72},{"$f":"AB$41","v":120},{"$f":"AC$41","v":151},{"$f":"AD$41","v":107},{"$f":"AE$41","v":215}," ⑧　原産国オーストラリア　※二次輸送先は拠点港との距離",null,null," 海上輸送距離","（海里）",{"$f":"E101","v":3406},{"$f":"F101","v":72},120,151,107,215," ⑧　原産国オーストラリア　※二次輸送先は拠点港との距離"]
[null,null,null,null,{"$f":"AA$21","v":4876},null,null,null,null,null," ⑧　原産国アメリカ　※二次輸送先は拠点港との距離",null,null,null,null,{"$f":"E102","v":4876},null,null,null,null,null," ⑧　原産国アメリカ　※二次輸送先は拠点港との距離"]
[null,null,null,null,{"$f":"AA$25","v":4157},null,null,null,null,null," ⑧　原産国カナダ　※二次輸送先は拠点港との距離",null,null,null,null,4157,null,null,null,null,null," ⑧　原産国カナダ　※二次輸送先は拠点港との距離"]
[null,null,null,null,{"$f":"AA$29","v":9491},null,null,null,null,null," ⑧　原産国チリ　※二次輸送先は拠点港との距離",null,null,null,null,9491,null,null,null,null,null," ⑧　原産国チリ　※二次輸送先は拠点港との距離"]
[null,null,null,null,{"$f":"AA$33","v":6104},null,null,null,null,null," ⑧　原産国オマーン　※二次輸送先は拠点港との距離",null,null,null,null,6104,null,null,null,null,null," ⑧　原産国オマーン　※二次輸送先は拠点港との距離"]
[null,null,null,null,{"$f":"AA$37","v":9132},null,null,null,null,null," ⑧　原産国ナミビア　※二次輸送先は拠点港との距離",null,null,null,null,9132,null,null,null,null,null," ⑧　原産国ナミビア　※二次輸送先は拠点港との距離"]
[null,null,"シナリオ設定","（％）",0.7,1,1,1,1,1," ⑨　原産国オーストラリア　※二次輸送先は拠点港との距離",null,null,"シナリオ設定","（％）",{"$f":"E107","v":0.7},{"$f":"F107","v":1},1,1,1,1," ⑨　原産国オーストラリア　※二次輸送先は拠点港との距離"]
[null,null,null,null,0.1,null,null,null,null,null," ⑨　原産国アメリカ　※二次輸送先はシナリオ対象外",null,null,null,null,{"$f":"E108","v":0.1},null,null,null,null,null," ⑨　原産国アメリカ　※二次輸送先はシナリオ対象外"]
[null,null,null,null,0.1,null,null,null,null,null," ⑨　原産国カナダ　※二次輸送先はシナリオ対象外",null,null,null,null,0.1,null,null,null,null,null," ⑨　原産国カナダ　※二次輸送先はシナリオ対象外"]
[null,null,null,null,0.1,null,null,null,null,null," ⑨　原産国チリ　※二次輸送先はシナリオ対象外",null,null,null,null,0.1,null,null,null,null,null," ⑨　原産国チリ　※二次輸送先はシナリオ対象外"]
[null,null,null,null,0,null,null,null,null,null," ⑨　原産国オマーン　※二次輸送先はシナリオ対象外",null,null,null,null,0,null,null,null,null,null," ⑨　原産国オマーン　※二次輸送先はシナリオ対象外"]
[null,null,null,null,0,null,null,null,null,null," ⑨　原産国ナミビア　※二次輸送先はシナリオ対象外",null,null,null,null,0,null,null,null,null,null," ⑨　原産国ナミビア　※二次輸送先はシナリオ対象外"]
[null,null," 海上輸送日数","（日）",{"$f":"E101/$E$96/24","v":10.136904761904761},{"$f":"F101/F$97/24","v":0.25},{"$f":"G101/G$97/24","v":0.41666666666666669},0.52430555555555558,0.37152777777777773,0.74652777777777779," ⑩＝⑧／④　原産国オーストラリア　※二次輸送先は拠点港までの日数",null,null," 海上輸送日数","（日）",{"$f":"P101/$P$96/24","v":10.136904761904761},{"$f":"Q101/Q$97/24","v":0.25},{"$f":"R101/R$97/24","v":0.41666666666666669},0.52430555555555558,0.37152777777777773,0.74652777777777779," ⑩＝⑧／④　原産国オーストラリア　※二次輸送先は拠点港までの日数"]
[null,null,null,null,{"$f":"E102/$E$96/24","v":14.511904761904761},null,null,null,null,null," ⑩＝⑧／④　原産国アメリカ　※二次輸送先は拠点港までの日数",null,null,null,null,{"$f":"P102/$P$96/24","v":14.511904761904761},null,null,null,null,null," ⑩＝⑧／④　原産国アメリカ　※二次輸送先は拠点港までの日数"]
[null,null,null,null,12.37202380952381,null,null,null,null,null," ⑩＝⑧／④　原産国カナダ　※二次輸送先は拠点港までの日数",null,null,null,null,12.37202380952381,null,null,null,null,null," ⑩＝⑧／④　原産国カナダ　※二次輸送先は拠点港までの日数"]
[null,null,null,null,28.24702380952381,null,null,null,null,null," ⑩＝⑧／④　原産国チリ　※二次輸送先は拠点港までの日数",null,null,null,null,28.24702380952381,null,null,null,null,null," ⑩＝⑧／④　原産国チリ　※二次輸送先は拠点港までの日数"]
[null,null,null,null,18.166666666666668,null,null,null,null,null," ⑩＝⑧／④　原産国オマーン　※二次輸送先は拠点港までの日数",null,null,null,null,18.166666666666668,null,null,null,null,null," ⑩＝⑧／④　原産国オマーン　※二次輸送先は拠点港までの日数"]
[null,null,null,null,27.178571428571431,null,null,null,null,null," ⑩＝⑧／④　原産国ナミビア　※二次輸送先は拠点港までの日数",null,null,null,null,27.178571428571431,null,null,null,null,null," ⑩＝⑧／④　原産国ナミビア　※二次輸送先は拠点港までの日数"]
[null,null," 海上輸送費用","（千円/月）",{"$f":"$E$98*E$100*E107*E113","v":193569.47439098157},{"$f":"F$98*F$100*F107*F113","v":31192.787962061226},{"$f":"G$98*G$100*G107*G113","v":13732.673945561546},{"$f":"H$98*H$100*H107*H113","v":4320.07034537457},3498.5621718454408,9666.0041313253132," ⑪＝⑤×⑦×⑨×⑩　原産国オーストラリア　　※二次輸送先は拠点港間の費用",null,null," 海上輸送費用","（千円/月）",{"$f":"$P$98*P$100*P107*P113","v":161307.89532581798},{"$f":"Q$98*Q$100*Q107*Q113","v":25601.627855654024},{"$f":"R$98*R$100*R107*R113","v":11280.410740996984},{"$f":"S$98*S$100*S107*S113","v":3702.9174388924885},{"$f":"T$98*T$100*T107*T113","v":3061.241900364761},{"$f":"U$98*U$100*U107*U113","v":7908.548834720712}," ⑪＝⑤×⑦×⑨×⑩　原産国オーストラリア　　※二次輸送先は拠点港間の費用"]
[null,null,null,null,{"$f":"$E$98*E$100*E108*E114","v":39587.482473384211},null,null,null,null,null," ⑪＝⑤×⑦×⑨×⑩　原産国アメリカ　　　※二次輸送先は拠点港間の費用",null,null,null,null,{"$f":"$P$98*P$100*P108*P114","v":32989.568727820173},null,null,null,null,null," ⑪＝⑤×⑦×⑨×⑩　原産国アメリカ　　　※二次輸送先は拠点港間の費用"]
[null,null,null,null,33750.03376576255,null,null,null,null,null," ⑪＝⑤×⑦×⑨×⑩　原産国カナダ　　　※二次輸送先は拠点港間の費用",null,null,null,null,28125.028138135454,null,null,null,null,null," ⑪＝⑤×⑦×⑨×⑩　原産国カナダ　　　※二次輸送先は拠点港間の費用"]
[null,null,null,null,77055.946709370299,null,null,null,null,null," ⑪＝⑤×⑦×⑨×⑩　原産国チリ　　※二次輸送先は拠点港間の費用",null,null,null,null,64213.288924475244,null,null,null,null,null," ⑪＝⑤×⑦×⑨×⑩　原産国チリ　　※二次輸送先は拠点港間の費用"]
[null,null,null,null,0,null,null,null,null,null," ⑪＝⑤×⑦×⑨×⑩　原産国オマーン　　※二次輸送先は拠点港間の費用",null,null,null,null,0,null,null,null,null,null," ⑪＝⑤×⑦×⑨×⑩　原産国オマーン　　※二次輸送先は拠点港間の費用"]
[null,null,null,null,0,null,null,null,null,null," ⑪＝⑤×⑦×⑨×⑩　原産国ナミビア　　※二次輸送先は新潟港間の費用",null,null,null,null,0,null,null,null,null,null," ⑪＝⑤×⑦×⑨×⑩　原産国ナミビア　　※二次輸送先は新潟港間の費用"]
[null,null," 海上輸送費用　合計","（億円/月）",{"$f":"SUM(E119:J124)*1000/100000000","v":4.0637303589566676},null,null,null,null,null,null,null,null," 海上輸送費用　合計","（億円/月）",{"$f":"SUM(P119:U124)*1000/100000000","v":3.3819052788687785}]
[]
[null,null,"実証期","単位","拠点港","2次輸送先港湾",null,null,null,null,"備考",null,null,{"$f":"C127","v":"実証期"},"単位","拠点港","2次輸送先港湾",null,null,null,null,"備考"]
[null,null,null,null,"直江津港","新潟港","伏木富山港","金沢港","七尾港","敦賀港",null,null,null,null,null,"直江津港","新潟港","伏木富山港","金沢港","七尾港","敦賀港"]
[null,null," 密度","（t/m3）",{"$f":"$F$5","v":7.0811518324607331E-2},{"$f":"$F$5","v":7.0811518324607331E-2},7.0811518324607331E-2,7.0811518324607331E-2,7.0811518324607331E-2,7.0811518324607331E-2," ①",null,null," 密度","（t/m3）",{"$f":"$F$5","v":7.0811518324607331E-2},{"$f":"$F$5","v":7.0811518324607331E-2},7.0811518324607331E-2,7.0811518324607331E-2,7.0811518324607331E-2,7.0811518324607331E-2," ①"]
[null,null," 運搬船積載量\n※内貿の船型の上限は、就航中の「あけぼの丸」とする","（m3/隻）",160000,3556,3556,3556,3556,3556," ② 港湾施設能力及び対象船舶一覧sheetより設定",null,null," 運搬船積載量\n※内貿の船型の上限は、就航中の「あけぼの丸」とする","（m3/隻）",160000,3556,3556,3556,3556,3556," ② 港湾施設能力及び対象船舶一覧sheetより設定"]
[null,null,null,"（t/隻）",{"$f":"E130*E129","v":11329.842931937173},251.80575916230367,251.80575916230367,251.80575916230367,251.80575916230367,251.80575916230367," ③=②×①",null,null,null,"（t/隻）",{"$f":"P130*P129","v":11329.842931937173},251.80575916230367,251.80575916230367,251.80575916230367,251.80575916230367,251.80575916230367," ③=②×①"]
[null,null,null,"(GT)",130000,4505,4505,4505,4505,4505,"港湾施設能力及び対象船舶一覧sheetより設定",null,null,null,"(GT)",130000,4505,4505,4505,4505,4505,"港湾施設能力及び対象船舶一覧sheetより設定"]
[null,null,null,"(DWT)",{"$f":"E132/1.3702","v":94876.660341555966},{"$f":"F132/1.3702","v":3287.8411910669975},3287.8411910669975,3287.8411910669975,3287.8411910669975,3287.8411910669975," LNG船のDWTとGTの関係：DWT=GT/1.3702 より （※１）",null,null,null,"(DWT)",{"$f":"P132/1.3702","v":94876.660341555966},{"$f":"Q132/1.3702","v":3287.8411910669975},3287.8411910669975,3287.8411910669975,3287.8411910669975,3287.8411910669975," LNG船のDWTとGTの関係：DWT=GT/1.3702 より （※１）"]
[null,null," 船速（外航）","（ノット）",14,14,14,14,14,14," ④ 国土交通省検討資料より",null,null," 船速（外航）","（ノット）",14,14,14,14,14,14," ④ 国土交通省検討資料より"]
[null,null," 船速（内航）","（ノット）",12,12,12,12,12,12," ④ 国土交通省検討資料より",null,null," 船速（内航）","（ノット）",12,12,12,12,12,12," ④ 国土交通省検討資料より"]
[null,null," 海上輸送費用原単位","（千円/日･隻）",{"$f":"45.432*E133^(0.4019)","v":4546.552540011312},{"$f":"45.432*F133^(0.4019)","v":1177.0863381909896},1177.0863381909896,1177.0863381909896,1177.0863381909896,1177.0863381909896," ⑤ 海上輸送費用原単位算定式より （※2）",null,null," 海上輸送費用原単位","（千円/日･隻）",{"$f":"45.432*P133^(0.4019)","v":4546.552540011312},{"$f":"45.432*Q133^(0.4019)","v":1177.0863381909896},{"$f":"45.432*R133^(0.4019)","v":1177.0863381909896},1177.0863381909896,1177.0863381909896,1177.0863381909896," ⑤ 海上輸送費用原単位算定式より （※2）"]
[null,null," 月間需要量","（t/ピーク月）",{"$f":"①需要!$L$224/12*$O$3","v":298802.65421417728},{"$f":"①需要!$L$31/12*$O$3","v":158168.48997330852},{"$f":"①需要!$L$95/12*$O$3","v":29427.732887284186},{"$f":"①需要!$L$127/12*$O$3","v":2348.2272247526239},{"$f":"①需要!$L$159/12*$O$3","v":3574.5402352289962},{"$f":"①需要!$L$191/12*$O$3","v":4823.798327605733}," ⑥",null,null," 月間需要量","（t/その他月）",{"$f":"①需要!$L$224/12*$O$4","v":247239.36432766006},{"$f":"①需要!$L$31/12*$O$4","v":130873.92754428627},{"$f":"①需要!$L$95/12*$O$4","v":24349.495796115683},{"$f":"①需要!$L$127/12*$O$4","v":1943.0021726935436},{"$f":"①需要!$L$159/12*$O$4","v":2957.6947964062942},{"$f":"①需要!$L$191/12*$O$4","v":3991.3729524879304}," ⑥"]
[null,null," 月間寄港回数","（回/月）",{"$f":"ROUNDUP(E137/E131,0)","v":27},{"$f":"ROUNDUP(F137/F131,0)","v":629},{"$f":"ROUNDUP(G137/G131,0)","v":117},10,15,20," ⑦＝⑥／③",null,null," 月間寄港回数","（回/月）",{"$f":"ROUNDUP(P137/P$131,0)","v":22},{"$f":"ROUNDUP(Q137/Q$131,0)","v":520},97,8,12,16," ⑦＝⑥／③"]
[null,null," 海上輸送距離","（海里）",{"$f":"AA$16","v":3406},{"$f":"Z$41","v":72},{"$f":"AB$41","v":120},{"$f":"AC$41","v":151},{"$f":"AD$41","v":107},{"$f":"AE$41","v":215}," ⑧　原産国オーストラリア　※二次輸送先は拠点港との距離",null,null," 海上輸送距離","（海里）",{"$f":"E139","v":3406},{"$f":"F139","v":72},120,151,107,215," ⑧　原産国オーストラリア　※二次輸送先は拠点港との距離"]
[null,null,null,null,{"$f":"AA$21","v":4876},null,null,null,null,null," ⑧　原産国アメリカ　※二次輸送先は拠点港との距離",null,null,null,null,{"$f":"E140","v":4876},null,null,null,null,null," ⑧　原産国アメリカ　※二次輸送先は拠点港との距離"]
[null,null,null,null,{"$f":"AA$25","v":4157},null,null,null,null,null," ⑧　原産国カナダ　※二次輸送先は拠点港との距離",null,null,null,null,4157,null,null,null,null,null," ⑧　原産国カナダ　※二次輸送先は拠点港との距離"]
[null,null,null,null,{"$f":"AA$29","v":9491},null,null,null,null,null," ⑧　原産国チリ　※二次輸送先は拠点港との距離",null,null,null,null,9491,null,null,null,null,null," ⑧　原産国チリ　※二次輸送先は拠点港との距離"]
[null,null,null,null,{"$f":"AA$33","v":6104},null,null,null,null,null," ⑧　原産国オマーン　※二次輸送先は拠点港との距離",null,null,null,null,6104,null,null,null,null,null," ⑧　原産国オマーン　※二次輸送先は拠点港との距離"]
[null,null,null,null,{"$f":"AA$37","v":9132},null,null,null,null,null," ⑧　原産国ナミビア　※二次輸送先は拠点港との距離",null,null,null,null,9132,null,null,null,null,null," ⑧　原産国ナミビア　※二次輸送先は拠点港との距離"]
[null,null,"シナリオ設定","（％）",0.7,1,1,1,1,1," ⑨　原産国オーストラリア　※二次輸送先は拠点港との距離",null,null,"シナリオ設定","（％）",{"$f":"E145","v":0.7},{"$f":"F145","v":1},1,1,1,1," ⑨　原産国オーストラリア　※二次輸送先は拠点港との距離"]
[null,null,null,null,0.06,null,null,null,null,null," ⑨　原産国アメリカ　※二次輸送先はシナリオ対象外",null,null,null,null,{"$f":"E146","v":0.06},null,null,null,null,null," ⑨　原産国アメリカ　※二次輸送先はシナリオ対象外"]
[null,null,null,null,0.06,null,null,null,null,null," ⑨　原産国カナダ　※二次輸送先はシナリオ対象外",null,null,null,null,0.06,null,null,null,null,null," ⑨　原産国カナダ　※二次輸送先はシナリオ対象外"]
[null,null,null,null,0.06,null,null,null,null,null," ⑨　原産国チリ　※二次輸送先はシナリオ対象外",null,null,null,null,0.06,null,null,null,null,null," ⑨　原産国チリ　※二次輸送先はシナリオ対象外"]
[null,null,null,null,0.06,null,null,null,null,null," ⑨　原産国オマーン　※二次輸送先はシナリオ対象外",null,null,null,null,0.06,null,null,null,null,null," ⑨　原産国オマーン　※二次輸送先はシナリオ対象外"]
[null,null,null,null,0.06,null,null,null,null,null," ⑨　原産国ナミビア　※二次輸送先はシナリオ対象外",null,null,null,null,0.06,null,null,null,null,null," ⑨　原産国ナミビア　※二次輸送先はシナリオ対象外"]
[null,null," 海上輸送日数","（日）",{"$f":"E139/$E$134/24","v":10.136904761904761},{"$f":"F139/F$135/24","v":0.25},{"$f":"G139/G$135/24","v":0.41666666666666669},0.52430555555555558,0.37152777777777773,0.74652777777777779," ⑩＝⑧／④　原産国オーストラリア　※二次輸送先は拠点港までの日数",null,null," 海上輸送日数","（日）",{"$f":"P139/$P$134/24","v":10.136904761904761},{"$f":"Q139/Q$135/24","v":0.25},{"$f":"R139/R$135/24","v":0.41666666666666669},0.52430555555555558,0.37152777777777773,0.74652777777777779," ⑩＝⑧／④　原産国オーストラリア　※二次輸送先は拠点港までの日数"]
[null,null,null,null,{"$f":"E140/$E$134/24","v":14.511904761904761},null,null,null,null,null," ⑩＝⑧／④　原産国アメリカ　※二次輸送先は拠点港までの日数",null,null,null,null,{"$f":"P140/$P$134/24","v":14.511904761904761},null,null,null,null,null," ⑩＝⑧／④　原産国アメリカ　※二次輸送先は拠点港までの日数"]
[null,null,null,null,12.37202380952381,null,null,null,null,null," ⑩＝⑧／④　原産国カナダ　※二次輸送先は拠点港までの日数",null,null,null,null,12.37202380952381,null,null,null,null,null," ⑩＝⑧／④　原産国カナダ　※二次輸送先は拠点港までの日数"]
[null,null,null,null,28.24702380952381,null,null,null,null,null," ⑩＝⑧／④　原産国チリ　※二次輸送先は拠点港までの日数",null,null,null,null,28.24702380952381,null,null,null,null,null," ⑩＝⑧／④　原産国チリ　※二次輸送先は拠点港までの日数"]
[null,null,null,null,18.166666666666668,null,null,null,null,null," ⑩＝⑧／④　原産国オマーン　※二次輸送先は拠点港までの日数",null,null,null,null,18.166666666666668,null,null,null,null,null," ⑩＝⑧／④　原産国オマーン　※二次輸送先は拠点港までの日数"]
[null,null,null,null,27.178571428571431,null,null,null,null,null," ⑩＝⑧／④　原産国ナミビア　※二次輸送先は拠点港までの日数",null,null,null,null,27.178571428571431,null,null,null,null,null," ⑩＝⑧／④　原産国ナミビア　※二次輸送先は拠点港までの日数"]
[null,null," 海上輸送費用","（千円/月）",{"$f":"$E$136*E$138*E145*E151","v":871062.63475941715},{"$f":"F$136*F$138*F145*F151","v":185096.82668053312},{"$f":"G$136*G$138*G145*G151","v":57382.958986810751},6171.5290648208138,6559.8040722102014,17574.552966046027," ⑪＝⑤×⑦×⑨×⑩　原産国オーストラリア　　※二次輸送先は拠点港間の費用",null,null," 海上輸送費用","（千円/月）",{"$f":"$P$136*P$138*P145*P151","v":709754.73943359905},{"$f":"Q$136*Q$138*Q145*Q151","v":153021.22396482865},{"$f":"R$136*R$138*R145*R151","v":47573.906168552501},4937.2232518566516,5247.8432577681615,14059.642372836821," ⑪＝⑤×⑦×⑨×⑩　原産国オーストラリア　　※二次輸送先は拠点港間の費用"]
[null,null,null,null,{"$f":"$E$136*E$138*E146*E152","v":106886.20267813736},null,null,null,null,null," ⑪＝⑤×⑦×⑨×⑩　原産国アメリカ　　　※二次輸送先は拠点港間の費用",null,null,null,null,87092.461441445252,null,null,null,null,null," ⑪＝⑤×⑦×⑨×⑩　原産国アメリカ　　　※二次輸送先は拠点港間の費用"]
[null,null,null,null,91125.091167558872,null,null,null,null,null," ⑪＝⑤×⑦×⑨×⑩　原産国カナダ　　　※二次輸送先は拠点港間の費用",null,null,null,null,74250.074284677597,null,null,null,null,null," ⑪＝⑤×⑦×⑨×⑩　原産国カナダ　　　※二次輸送先は拠点港間の費用"]
[null,null,null,null,208051.05611529978,null,null,null,null,null," ⑪＝⑤×⑦×⑨×⑩　原産国チリ　　※二次輸送先は拠点港間の費用",null,null,null,null,169523.08276061463,null,null,null,null,null," ⑪＝⑤×⑦×⑨×⑩　原産国チリ　　※二次輸送先は拠点港間の費用"]
[null,null,null,null,133805.04125253292,null,null,null,null,null," ⑪＝⑤×⑦×⑨×⑩　原産国オマーン　　※二次輸送先は拠点港間の費用",null,null,null,null,109026.32990947126,null,null,null,null,null," ⑪＝⑤×⑦×⑨×⑩　原産国オマーン　　※二次輸送先は拠点港間の費用"]
[null,null,null,null,200181.46079916949,null,null,null,null,null," ⑪＝⑤×⑦×⑨×⑩　原産国ナミビア　　※二次輸送先は新潟港間の費用",null,null,null,null,163110.81991043439,null,null,null,null,null," ⑪＝⑤×⑦×⑨×⑩　原産国ナミビア　　※二次輸送先は新潟港間の費用"]
[null,null," 海上輸送費用　合計","（億円/月）",{"$f":"SUM(E157:J162)*1000/100000000","v":18.838971585425366},null,null,null,null,null,null,null,null," 海上輸送費用　合計","（億円/月）",{"$f":"SUM(P157:U162)*1000/100000000","v":15.375973467560849}]
[null,null,"（※1）「統計解析による船舶諸元に関する研究－船舶の主要諸元の計画基準（案）－」（国土技術政策総合研究所研究報告、第28号2006年3月）",null,null,null,null,null,null,null,null,null,null,"（※1）「統計解析による船舶諸元に関する研究－船舶の主要諸元の計画基準（案）－」（国土技術政策総合研究所研究報告、第28号2006年3月）"]
[null,null,"（※2）「港湾整備事業の費用対効果分析マニュアル」（平成29年3月、国土交通省港湾局）",null,null,null,null,null,null,null,null,null,null,"（※2）「港湾整備事業の費用対効果分析マニュアル」（平成29年3月、国土交通省港湾局）"]
[null,null,"貯蔵費用"]
[null,null,"液化水素"]
[null,null,"実証期","単位","新潟港","直江津港※拠点港","伏木富山港","金沢港","七尾港","敦賀港","備考"]
[null,null," 年間需要量","（t/年）",{"$f":"①需要!$I$31","v":19954.569907599176},{"$f":"①需要!$I$224","v":35516.482898266862},{"$f":"①需要!$I$95","v":2953.7551446280995},{"$f":"①需要!$I$127","v":0.78200000000000014},{"$f":"①需要!$I$159","v":162.99527033311023},{"$f":"①需要!$I$191","v":17.446280991735538}," A：実証期の需要"]
[null,null," 必要量","（１か月分）",1,1,1,1,1,1," B"]
[null,null," 月換算","（12か月/年）",12,12,12,12,12,12," C"]
[null,null," 需要ピーク係数","－",{"$f":"③輸送・貯蔵入力!$C$18","v":1.1399999999999999},{"$f":"③輸送・貯蔵入力!$C$18","v":1.1399999999999999},{"$f":"③輸送・貯蔵入力!$C$18","v":1.1399999999999999},{"$f":"③輸送・貯蔵入力!$C$18","v":1.1399999999999999},{"$f":"③輸送・貯蔵入力!$C$18","v":1.1399999999999999},{"$f":"③輸送・貯蔵入力!$C$18","v":1.1399999999999999}," D"]
[null,null," 月間需要量（ピーク月）","（t/月）",{"$f":"E169/E171*E172","v":1895.6841412219217},{"$f":"F169/F171*F172","v":3374.0658753353518},280.60673873966942,7.4290000000000009E-2,15.484550681645471,1.6573966942148759," E=A÷C×D"]
[null,null," 備蓄タンク容量","（t/基）",{"$f":"_xlfn.LET(_xlpm.tank,ROUNDDOWN(E173/500,0),_xlpm.tankcapa,IF(MOD(E173,500)=0,IF(_xlpm.tank=0,500,_xlpm.tank*500),(_xlpm.tank+1)*500),IF(_xlpm.tankcapa>=③輸送・貯蔵入力!$D$7,③輸送・貯蔵入力!$D$7,_xlpm.tankcapa))","v":{"$error":"#NAME?"}},{"$f":"_xlfn.LET(_xlpm.tank,ROUNDDOWN(F173/500,0),_xlpm.tankcapa,IF(MOD(F173,500)=0,IF(_xlpm.tank=0,500,_xlpm.tank*500),(_xlpm.tank+1)*500),IF(_xlpm.tankcapa>=③輸送・貯蔵入力!$D$7,③輸送・貯蔵入力!$D$7,_xlpm.tankcapa))","v":{"$error":"#NAME?"}},{"$f":"_xlfn.LET(_xlpm.tank,ROUNDDOWN(G173/500,0),_xlpm.tankcapa,IF(MOD(G173,500)=0,IF(_xlpm.tank=0,500,_xlpm.tank*500),(_xlpm.tank+1)*500),IF(_xlpm.tankcapa>=③輸送・貯蔵入力!$D$7,③輸送・貯蔵入力!$D$7,_xlpm.tankcapa))","v":{"$error":"#NAME?"}},{"$f":"_xlfn.LET(_xlpm.tank,ROUNDDOWN(H173/500,0),_xlpm.tankcapa,IF(MOD(H173,500)=0,IF(_xlpm.tank=0,500,_xlpm.tank*500),(_xlpm.tank+1)*500),IF(_xlpm.tankcapa>=③輸送・貯蔵入力!$D$7,③輸送・貯蔵入力!$D$7,_xlpm.tankcapa))","v":{"$error":"#NAME?"}},{"$f":"_xlfn.LET(_xlpm.tank,ROUNDDOWN(I173/500,0),_xlpm.tankcapa,IF(MOD(I173,500)=0,IF(_xlpm.tank=0,500,_xlpm.tank*500),(_xlpm.tank+1)*500),IF(_xlpm.tankcapa>=③輸送・貯蔵入力!$D$7,③輸送・貯蔵入力!$D$7,_xlpm.tankcapa))","v":{"$error":"#NAME?"}},{"$f":"_xlfn.LET(_xlpm.tank,ROUNDDOWN(J173/500,0),_xlpm.tankcapa,IF(MOD(J173,500)=0,IF(_xlpm.tank=0,500,_xlpm.tank*500),(_xlpm.tank+1)*500),IF(_xlpm.tankcapa>=③輸送・貯蔵入力!$D$7,③輸送・貯蔵入力!$D$7,_xlpm.tankcapa))","v":{"$error":"#NAME?"}}," F（E：月間需要量（ピーク月）を踏まえり５００トン刻みで設定　※最大7,100トン）"]
[null,null," 備蓄タンク基数","（基）",{"$f":"ROUNDUP(E173/E174,0)","v":{"$error":"#NAME?"}},{"$f":"ROUNDUP(F169/F174/F170/F171*F172,0)","v":{"$error":"#NAME?"}},{"$f":"ROUNDUP(G169/G174/G170/G171*G172,0)","v":{"$error":"#NAME?"}},{"$f":"ROUNDUP(H169/H174/H170/H171*H172,0)","v":{"$error":"#NAME?"}},{"$f":"ROUNDUP(I169/I174/I170/I171*I172,0)","v":{"$error":"#NAME?"}},{"$f":"ROUNDUP(J169/J174/J170/J171*J172,0)","v":{"$error":"#NAME?"}}," G=E÷F"]
[null,null," タンク1基あたり整備費用","（億円/基）",{"$f":"60*(E174/10000/4)^(2/3)","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"}," H＝α万トンのタンクの整備費＝60億円×（α／4）2/3（※３）"]
[null,null," タンク整備費用","（億円）",{"$f":"E175*E176","v":{"$error":"#NAME?"}},{"$f":"F175*F176","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"}," I ＝G×H"]
[null,null," タンク維持管理費用","（億円）",{"$f":"E177*(0.024+0.011)","v":{"$error":"#NAME?"}},{"$f":"F177*(0.024+0.011)","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},"修繕費：建設費の2.4％/年、諸経費：建設費の1.1％/年"]
[null,null," 貯蔵費用　合計","（億円）",{"$f":"SUM(E177:J178)","v":{"$error":"#NAME?"}}]
[]
[null,null,"2030年","単位","新潟港","直江津港※拠点港","伏木富山港","金沢港※","七尾港","敦賀港※","備考"]
[null,null," 年間需要量","（t/年）",{"$f":"①需要!$J$31-①需要!$I$31","v":23898.941864520431},{"$f":"①需要!$J$224-①需要!$I$224","v":46150.729053859839},{"$f":"①需要!$J$95-①需要!$I$95","v":4736.4041333511586},{"$f":"①需要!$J$127-①需要!$I$127","v":455.42305318026979},{"$f":"①需要!$J$159-①需要!$I$159","v":624.37946400924784},{"$f":"①需要!$J$191-①需要!$I$191","v":2335.1847389148384}," A：2030年の需要－実証期の需要（2030年までの需要分※実証期分までは整備済）"]
[null,null," 必要量","（１か月分）",1,1,1,1,1,1," B"]
[null,null," 月換算","（12か月/年）",12,12,12,12,12,12," C"]
[null,null," 需要ピーク係数","－",{"$f":"③輸送・貯蔵入力!$C$18","v":1.1399999999999999},{"$f":"③輸送・貯蔵入力!$C$18","v":1.1399999999999999},{"$f":"③輸送・貯蔵入力!$C$18","v":1.1399999999999999},{"$f":"③輸送・貯蔵入力!$C$18","v":1.1399999999999999},{"$f":"③輸送・貯蔵入力!$C$18","v":1.1399999999999999},{"$f":"③輸送・貯蔵入力!$C$18","v":1.1399999999999999}," D"]
[null,null," 月間需要量（ピーク月）","（t/月）",{"$f":"E182/E184*E185","v":2270.399477129441},{"$f":"F182/F184*F185","v":4384.3192601166838},449.95839266836003,43.265190052125632,59.316049080878543,221.84255019690963," E=A÷C×D"]
[null,null," 備蓄タンク容量","（t/基）",{"$f":"_xlfn.LET(_xlpm.tank,ROUNDDOWN(E186/500,0),_xlpm.tankcapa,IF(MOD(E186,500)=0,IF(_xlpm.tank=0,500,_xlpm.tank*500),(_xlpm.tank+1)*500),IF(_xlpm.tankcapa>=③輸送・貯蔵入力!$D$7,③輸送・貯蔵入力!$D$7,_xlpm.tankcapa))","v":{"$error":"#NAME?"}},{"$f":"_xlfn.LET(_xlpm.tank,ROUNDDOWN(F186/500,0),_xlpm.tankcapa,IF(MOD(F186,500)=0,IF(_xlpm.tank=0,500,_xlpm.tank*500),(_xlpm.tank+1)*500),IF(_xlpm.tankcapa>=③輸送・貯蔵入力!$D$7,③輸送・貯蔵入力!$D$7,_xlpm.tankcapa))","v":{"$error":"#NAME?"}},{"$f":"_xlfn.LET(_xlpm.tank,ROUNDDOWN(G186/500,0),_xlpm.tankcapa,IF(MOD(G186,500)=0,IF(_xlpm.tank=0,500,_xlpm.tank*500),(_xlpm.tank+1)*500),IF(_xlpm.tankcapa>=③輸送・貯蔵入力!$D$7,③輸送・貯蔵入力!$D$7,_xlpm.tankcapa))","v":{"$error":"#NAME?"}},{"$f":"_xlfn.LET(_xlpm.tank,ROUNDDOWN(H186/500,0),_xlpm.tankcapa,IF(MOD(H186,500)=0,IF(_xlpm.tank=0,500,_xlpm.tank*500),(_xlpm.tank+1)*500),IF(_xlpm.tankcapa>=③輸送・貯蔵入力!$D$7,③輸送・貯蔵入力!$D$7,_xlpm.tankcapa))","v":{"$error":"#NAME?"}},{"$f":"_xlfn.LET(_xlpm.tank,ROUNDDOWN(I186/500,0),_xlpm.tankcapa,IF(MOD(I186,500)=0,IF(_xlpm.tank=0,500,_xlpm.tank*500),(_xlpm.tank+1)*500),IF(_xlpm.tankcapa>=③輸送・貯蔵入力!$D$7,③輸送・貯蔵入力!$D$7,_xlpm.tankcapa))","v":{"$error":"#NAME?"}},{"$f":"_xlfn.LET(_xlpm.tank,ROUNDDOWN(J186/500,0),_xlpm.tankcapa,IF(MOD(J186,500)=0,IF(_xlpm.tank=0,500,_xlpm.tank*500),(_xlpm.tank+1)*500),IF(_xlpm.tankcapa>=③輸送・貯蔵入力!$D$7,③輸送・貯蔵入力!$D$7,_xlpm.tankcapa))","v":{"$error":"#NAME?"}}," F（E：月間需要量（ピーク月）を踏まえり５００トン刻みで設定　※最大7,100トン）"]
[null,null," 備蓄タンク基数","（基）",{"$f":"ROUNDUP(E186/E187,0)","v":{"$error":"#NAME?"}},{"$f":"ROUNDUP(F182/F187/F183/F184*F185,0)","v":{"$error":"#NAME?"}},{"$f":"ROUNDUP(G182/G187/G183/G184*G185,0)","v":{"$error":"#NAME?"}},{"$f":"ROUNDUP(H182/H187/H183/H184*H185,0)","v":{"$error":"#NAME?"}},{"$f":"ROUNDUP(I182/I187/I183/I184*I185,0)","v":{"$error":"#NAME?"}},{"$f":"ROUNDUP(J182/J187/J183/J184*J185,0)","v":{"$error":"#NAME?"}}," G=E÷F"]
[null,null," タンク1基あたり整備費用","（億円/基）",{"$f":"60*(E187/10000/4)^(2/3)","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"}," H＝α万トンのタンクの整備費＝60億円×（α／4）2/3（※４）"]
[null,null," タンク整備費用","（億円）",{"$f":"E188*E189","v":{"$error":"#NAME?"}},{"$f":"F188*F189","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},0,{"$error":"#NAME?"},0," I ＝G×H"]
[null,null," タンク維持管理費用","（億円）",{"$f":"E190*(0.024+0.011)","v":{"$error":"#NAME?"}},{"$f":"F190*(0.024+0.011)","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},0,{"$error":"#NAME?"},0,"修繕費：建設費の2.4％/年、諸経費：建設費の1.1％/年"]
[null,null," 貯蔵費用　合計","（億円）",{"$f":"SUM(E190:J191)","v":{"$error":"#NAME?"}}]
[null,null,"※金沢港及び敦賀港は実証期で2030年の需要を賄える規模のタンクが整備済であるため、整備費用はかからないことを想定する"]
[null,null,"移行期","単位","新潟港","直江津港※拠点港","伏木富山港","金沢港","七尾港","敦賀港","備考"]
[null,null," 年間需要量","（t/年）",{"$f":"①需要!$K$31-①需要!$J$31","v":237189.29914134473},{"$f":"①需要!$K$224-①需要!$J$224","v":524080.80240030622},{"$f":"①需要!$K$95-①需要!$J$95","v":65827.184732704656},{"$f":"①需要!$K$127-①需要!$J$127","v":17635.841329058389},{"$f":"①需要!$K$159-①需要!$J$159","v":19274.096594372964},{"$f":"①需要!$K$191-①需要!$J$191","v":25272.257052694622}," A：移行期の需要－2030年の需要（移行期までの需要分※2030年分までは整備済）"]
[null,null," 必要量","（１か月分）",1,1,1,1,1,1," B"]
[null,null," 月換算","（12か月/年）",12,12,12,12,12,12," C"]
[null,null," 需要ピーク係数","－",{"$f":"③輸送・貯蔵入力!$C$18","v":1.1399999999999999},{"$f":"③輸送・貯蔵入力!$C$18","v":1.1399999999999999},{"$f":"③輸送・貯蔵入力!$C$18","v":1.1399999999999999},{"$f":"③輸送・貯蔵入力!$C$18","v":1.1399999999999999},{"$f":"③輸送・貯蔵入力!$C$18","v":1.1399999999999999},{"$f":"③輸送・貯蔵入力!$C$18","v":1.1399999999999999}," D"]
[null,null," 月間需要量（ピーク月）","（t/月）",{"$f":"E195/E197*E198","v":22532.983418427746},{"$f":"F195/F197*F198","v":49787.676228029086},6253.5825496069419,1675.4049262605467,1831.0391764654316,2400.8644200059889," E=A÷C×D"]
[null,null," 備蓄タンク容量","（t/基）",{"$f":"_xlfn.LET(_xlpm.tank,ROUNDDOWN(E199/500,0),_xlpm.tankcapa,IF(MOD(E199,500)=0,IF(_xlpm.tank=0,500,_xlpm.tank*500),(_xlpm.tank+1)*500),IF(_xlpm.tankcapa>=③輸送・貯蔵入力!$D$7,③輸送・貯蔵入力!$D$7,_xlpm.tankcapa))","v":{"$error":"#NAME?"}},{"$f":"_xlfn.LET(_xlpm.tank,ROUNDDOWN(F199/500,0),_xlpm.tankcapa,IF(MOD(F199,500)=0,IF(_xlpm.tank=0,500,_xlpm.tank*500),(_xlpm.tank+1)*500),IF(_xlpm.tankcapa>=③輸送・貯蔵入力!$D$7,③輸送・貯蔵入力!$D$7,_xlpm.tankcapa))","v":{"$error":"#NAME?"}},{"$f":"_xlfn.LET(_xlpm.tank,ROUNDDOWN(G199/500,0),_xlpm.tankcapa,IF(MOD(G199,500)=0,IF(_xlpm.tank=0,500,_xlpm.tank*500),(_xlpm.tank+1)*500),IF(_xlpm.tankcapa>=③輸送・貯蔵入力!$D$7,③輸送・貯蔵入力!$D$7,_xlpm.tankcapa))","v":{"$error":"#NAME?"}},{"$f":"_xlfn.LET(_xlpm.tank,ROUNDDOWN(H199/500,0),_xlpm.tankcapa,IF(MOD(H199,500)=0,IF(_xlpm.tank=0,500,_xlpm.tank*500),(_xlpm.tank+1)*500),IF(_xlpm.tankcapa>=③輸送・貯蔵入力!$D$7,③輸送・貯蔵入力!$D$7,_xlpm.tankcapa))","v":{"$error":"#NAME?"}},{"$f":"_xlfn.LET(_xlpm.tank,ROUNDDOWN(I199/500,0),_xlpm.tankcapa,IF(MOD(I199,500)=0,IF(_xlpm.tank=0,500,_xlpm.tank*500),(_xlpm.tank+1)*500),IF(_xlpm.tankcapa>=③輸送・貯蔵入力!$D$7,③輸送・貯蔵入力!$D$7,_xlpm.tankcapa))","v":{"$error":"#NAME?"}},{"$f":"_xlfn.LET(_xlpm.tank,ROUNDDOWN(J199/500,0),_xlpm.tankcapa,IF(MOD(J199,500)=0,IF(_xlpm.tank=0,500,_xlpm.tank*500),(_xlpm.tank+1)*500),IF(_xlpm.tankcapa>=③輸送・貯蔵入力!$D$7,③輸送・貯蔵入力!$D$7,_xlpm.tankcapa))","v":{"$error":"#NAME?"}}," F（E：月間需要量（ピーク月）を踏まえり５００トン刻みで設定　※最大7,100トン）"]
[null,null," 備蓄タンク基数","（基）",{"$f":"ROUNDUP(E199/E200,0)","v":{"$error":"#NAME?"}},{"$f":"ROUNDUP(F195/F200/F196/F197*F198,0)","v":{"$error":"#NAME?"}},{"$f":"ROUNDUP(G195/G200/G196/G197*G198,0)","v":{"$error":"#NAME?"}},{"$f":"ROUNDUP(H195/H200/H196/H197*H198,0)","v":{"$error":"#NAME?"}},{"$f":"ROUNDUP(I195/I200/I196/I197*I198,0)","v":{"$error":"#NAME?"}},{"$f":"ROUNDUP(J195/J200/J196/J197*J198,0)","v":{"$error":"#NAME?"}}," G=E÷F"]
[null,null," タンク1基あたり整備費用","（億円/基）",{"$f":"60*(E200/10000/4)^(2/3)","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"}," H＝α万トンのタンクの整備費＝60億円×（α／4）2/3（※３）"]
[null,null," タンク整備費用","（億円）",{"$f":"E201*E202","v":{"$error":"#NAME?"}},{"$f":"F201*F202","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"}," I ＝G×H"]
[null,null," タンク維持管理費用","（億円）",{"$f":"E203*(0.024+0.011)","v":{"$error":"#NAME?"}},{"$f":"F203*(0.024+0.011)","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},"修繕費：建設費の2.4％/年、諸経費：建設費の1.1％/年"]
[null,null," 貯蔵費用　合計","（億円）",{"$f":"SUM(E203:J204)","v":{"$error":"#NAME?"}}]
[]
[null,null,"2050年","単位","新潟港","直江津港※拠点港","伏木富山港","金沢港","七尾港","敦賀港","備考"]
[null,null," 年間需要量","（t/年）",{"$f":"①需要!$L$31-①需要!$K$31","v":1398622.5693340597},{"$f":"①需要!$L$224-①需要!$K$224","v":2567377.5171255567},{"$f":"①需要!$L$95-①需要!$K$95","v":238989.55390737826},{"$f":"①需要!$L$127-①需要!$K$127","v":6844.8798983201814},{"$f":"①需要!$L$159-①需要!$K$159","v":17898.247983451016},{"$f":"①需要!$L$191-①需要!$K$191","v":23601.288857725169}," A：2050年の需要－移行期の需要（2050年までの需要分※移行期分までは整備済）"]
[null,null," 必要量","（１か月分）",1,1,1,1,1,1," B"]
[null,null," 月換算","（12か月/年）",12,12,12,12,12,12," C"]
[null,null," 需要ピーク係数","－",{"$f":"③輸送・貯蔵入力!$C$18","v":1.1399999999999999},{"$f":"③輸送・貯蔵入力!$C$18","v":1.1399999999999999},{"$f":"③輸送・貯蔵入力!$C$18","v":1.1399999999999999},{"$f":"③輸送・貯蔵入力!$C$18","v":1.1399999999999999},{"$f":"③輸送・貯蔵入力!$C$18","v":1.1399999999999999},{"$f":"③輸送・貯蔵入力!$C$18","v":1.1399999999999999}," D"]
[null,null," 月間需要量（ピーク月）","（t/月）",{"$f":"E208/E210*E211","v":132869.14408673564},{"$f":"F208/F210*F211","v":243900.86412692786},{"$f":"G208/G210*G211","v":22704.007621200933},650.26359034041718,1700.3335584278464,2242.1224414838907," E=A÷C×D"]
[null,null," 備蓄タンク容量","（t/基）",{"$f":"_xlfn.LET(_xlpm.tank,ROUNDDOWN(E212/500,0),_xlpm.tankcapa,IF(MOD(E212,500)=0,IF(_xlpm.tank=0,500,_xlpm.tank*500),(_xlpm.tank+1)*500),IF(_xlpm.tankcapa>=③輸送・貯蔵入力!$D$7,③輸送・貯蔵入力!$D$7,_xlpm.tankcapa))","v":{"$error":"#NAME?"}},{"$f":"_xlfn.LET(_xlpm.tank,ROUNDDOWN(F212/500,0),_xlpm.tankcapa,IF(MOD(F212,500)=0,IF(_xlpm.tank=0,500,_xlpm.tank*500),(_xlpm.tank+1)*500),IF(_xlpm.tankcapa>=③輸送・貯蔵入力!$D$7,③輸送・貯蔵入力!$D$7,_xlpm.tankcapa))","v":{"$error":"#NAME?"}},{"$f":"_xlfn.LET(_xlpm.tank,ROUNDDOWN(G212/500,0),_xlpm.tankcapa,IF(MOD(G212,500)=0,IF(_xlpm.tank=0,500,_xlpm.tank*500),(_xlpm.tank+1)*500),IF(_xlpm.tankcapa>=③輸送・貯蔵入力!$D$7,③輸送・貯蔵入力!$D$7,_xlpm.tankcapa))","v":{"$error":"#NAME?"}},{"$f":"_xlfn.LET(_xlpm.tank,ROUNDDOWN(H212/500,0),_xlpm.tankcapa,IF(MOD(H212,500)=0,IF(_xlpm.tank=0,500,_xlpm.tank*500),(_xlpm.tank+1)*500),IF(_xlpm.tankcapa>=③輸送・貯蔵入力!$D$7,③輸送・貯蔵入力!$D$7,_xlpm.tankcapa))","v":{"$error":"#NAME?"}},{"$f":"_xlfn.LET(_xlpm.tank,ROUNDDOWN(I212/500,0),_xlpm.tankcapa,IF(MOD(I212,500)=0,IF(_xlpm.tank=0,500,_xlpm.tank*500),(_xlpm.tank+1)*500),IF(_xlpm.tankcapa>=③輸送・貯蔵入力!$D$7,③輸送・貯蔵入力!$D$7,_xlpm.tankcapa))","v":{"$error":"#NAME?"}},{"$f":"_xlfn.LET(_xlpm.tank,ROUNDDOWN(J212/500,0),_xlpm.tankcapa,IF(MOD(J212,500)=0,IF(_xlpm.tank=0,500,_xlpm.tank*500),(_xlpm.tank+1)*500),IF(_xlpm.tankcapa>=③輸送・貯蔵入力!$D$7,③輸送・貯蔵入力!$D$7,_xlpm.tankcapa))","v":{"$error":"#NAME?"}}," F（E：月間需要量（ピーク月）を踏まえり５００トン刻みで設定　※最大7,100トン）"]
[null,null," 備蓄タンク基数","（基）",{"$f":"ROUNDUP(E212/E213,0)","v":{"$error":"#NAME?"}},{"$f":"ROUNDUP(F208/F213/F209/F210*F211,0)","v":{"$error":"#NAME?"}},{"$f":"ROUNDUP(G208/G213/G209/G210*G211,0)","v":{"$error":"#NAME?"}},{"$f":"ROUNDUP(H208/H213/H209/H210*H211,0)","v":{"$error":"#NAME?"}},{"$f":"ROUNDUP(I208/I213/I209/I210*I211,0)","v":{"$error":"#NAME?"}},{"$f":"ROUNDUP(J208/J213/J209/J210*J211,0)","v":{"$error":"#NAME?"}}," G=E÷F"]
[null,null," タンク1基あたり整備費用","（億円/基）",{"$f":"60*(E213/10000/4)^(2/3)","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"}," H＝α万トンのタンクの整備費＝60億円×（α／4）2/3（※３）"]
[null,null," タンク整備費用","（億円）",{"$f":"E214*E215","v":{"$error":"#NAME?"}},{"$f":"F214*F215","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"}," I ＝G×H"]
[null,null," タンク維持管理費用","（億円）",{"$f":"E216*(0.024+0.011)","v":{"$error":"#NAME?"}},{"$f":"F216*(0.024+0.011)","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},"修繕費：建設費の2.4％/年、諸経費：建設費の1.1％/年"]
[null,null," 貯蔵費用　合計","（億円）",{"$f":"SUM(E216:J217)","v":{"$error":"#NAME?"}}]
[null,null,"（※３）国土交通省資料より、メーカーで用いられているタンク整備費用の簡易予測式（α万トンのタンクの整備費＝60億円×（α／4）2/3 ）より"]

{"sheet":"拠点方式（直江津港ｼﾅﾘｵ4)","index":46,"n_rows":219,"n_cols":35,"rows_kept":219,"cut":false,"hidden":true,"merged":[[12,16,12,20],[12,21,13,21],[12,24,12,30],[13,25,13,30],[15,2,18,2],[15,13,18,13],[17,25,17,30],[2,2,3,2],[6,2,6,5],[9,2,9,10],[9,13,9,21],[12,2,13,2],[12,3,13,3],[12,5,12,9],[12,10,13,10],[12,13,13,13],[12,14,13,14],[24,16,29,16],[24,17,29,17],[24,18,29,18],[24,19,29,19],[24,20,29,20],[26,25,26,30],[22,25,22,30],[24,2,29,2],[24,3,29,3],[24,5,29,5],[24,6,29,6],[24,7,29,7],[24,8,29,8],[24,9,29,9],[24,13,29,13],[24,14,29,14],[30,19,35,19],[30,20,35,20],[30,25,30,30],[34,25,34,30],[36,2,41,2],[36,3,41,3],[36,5,41,5],[36,6,41,6],[36,7,41,7],[36,8,41,8],[30,9,35,9],[30,13,35,13],[30,14,35,14],[30,16,35,16],[30,17,35,17],[30,18,35,18],[30,2,35,2],[30,3,35,3],[30,5,35,5],[30,6,35,6],[30,7,35,7],[30,8,35,8],[36,19,41,19],[36,20,41,20],[38,25,38,30],[42,2,47,2],[42,3,47,3],[42,5,47,5],[42,6,47,6],[42,7,47,7],[42,8,47,8],[42,9,47,9],[36,9,41,9],[36,13,41,13],[36,14,41,14],[36,16,41,16],[36,17,41,17],[36,18,41,18],[42,20,47,20],[42,13,47,13],[42,14,47,14],[42,16,47,16],[42,17,47,17],[42,18,47,18],[42,19,47,19],[48,4,48,9],[48,15,48,20],[50,2,51,2],[50,3,51,3],[50,5,50,9],[50,10,51,10],[50,13,51,13],[50,14,51,14],[50,16,50,20],[68,8,73,8],[68,9,73,9],[68,13,73,13],[68,14,73,14],[50,21,51,21],[53,2,56,2],[53,13,56,13],[62,2,67,2],[62,3,67,3],[62,5,67,5],[62,6,67,6],[62,7,67,7],[62,8,67,8],[62,9,67,9],[62,20,67,20],[62,13,67,13],[62,14,67,14],[62,16,67,16],[62,17,67,17],[62,18,67,18],[62,19,67,19],[74,8,79,8],[74,9,79,9],[68,16,73,16],[68,17,73,17],[68,18,73,18],[68,19,73,19],[68,20,73,20],[74,2,79,2],[74,3,79,3],[74,5,79,5],[74,6,79,6],[74,7,79,7],[74,18,79,18],[74,19,79,19],[74,20,79,20],[74,13,79,13],[74,14,79,14],[74,16,79,16],[74,17,79,17],[68,2,73,2],[68,3,73,3],[68,5,73,5],[68,6,73,6],[68,7,73,7],[80,20,85,20],[86,4,86,9],[86,15,86,20],[88,2,89,2],[88,3,89,3],[88,5,88,9],[88,10,89,10],[88,13,89,13],[88,14,89,14],[88,16,88,20],[80,13,85,13],[80,14,85,14],[80,16,85,16],[80,17,85,17],[80,18,85,18],[80,19,85,19],[80,2,85,2],[80,3,85,3],[80,5,85,5],[80,6,85,6],[80,7,85,7],[80,8,85,8],[80,9,85,9],[106,8,111,8],[106,9,111,9],[106,13,111,13],[106,14,111,14],[88,21,89,21],[91,2,94,2],[91,13,94,13],[100,2,105,2],[100,3,105,3],[100,5,105,5],[100,6,105,6],[100,7,105,7],[100,8,105,8],[100,9,105,9],[100,20,105,20],[100,13,105,13],[100,14,105,14],[100,16,105,16],[100,17,105,17],[100,18,105,18],[100,19,105,19],[112,8,117,8],[112,9,117,9],[106,16,111,16],[106,17,111,17],[106,18,111,18],[106,19,111,19],[106,20,111,20],[112,2,117,2],[112,3,117,3],[112,5,117,5],[112,6,117,6],[112,7,117,7],[112,18,117,18],[112,19,117,19],[112,20,117,20],[112,13,117,13],[112,14,117,14],[112,16,117,16],[112,17,117,17],[106,2,111,2],[106,3,111,3],[106,5,111,5],[106,6,111,6],[106,7,111,7],[118,20,123,20],[124,4,124,9],[124,15,124,20],[126,2,127,2],[126,3,127,3],[126,5,126,9],[126,10,127,10],[126,13,127,13],[126,14,127,14],[126,16,126,20],[118,13,123,13],[118,14,123,14],[118,16,123,16],[118,17,123,17],[118,18,123,18],[118,19,123,19],[118,2,123,2],[118,3,123,3],[118,5,123,5],[118,6,123,6],[118,7,123,7],[118,8,123,8],[118,9,123,9],[144,7,149,7],[144,8,149,8],[144,9,149,9],[144,13,149,13],[144,14,149,14],[126,21,127,21],[129,2,132,2],[129,13,132,13],[138,2,143,2],[138,3,143,3],[138,5,143,5],[138,6,143,6],[138,7,143,7],[138,8,143,8],[138,9,143,9],[138,20,143,20],[138,13,143,13],[138,14,143,14],[138,16,143,16],[138,17,143,17],[138,18,143,18],[138,19,143,19],[156,9,161,9],[150,8,155,8],[150,9,155,9],[144,16,149,16],[144,17,149,17],[144,18,149,18],[144,19,149,19],[144,20,149,20],[150,2,155,2],[150,3,155,3],[150,5,155,5],[150,6,155,6],[150,7,155,7],[150,18,155,18],[150,19,155,19],[150,20,155,20],[150,13,155,13],[150,14,155,14],[150,16,155,16],[150,17,155,17],[144,2,149,2],[144,3,149,3],[144,5,149,5],[144,6,149,6],[165,2,165,10],[178,4,178,9],[191,4,191,9],[204,4,204,9],[217,4,217,9],[156,20,161,20],[162,4,162,9],[162,15,162,20],[163,2,163,10],[163,13,163,21],[164,2,164,10],[164,13,164,21],[156,13,161,13],[156,14,161,14],[156,16,161,16],[156,17,161,17],[156,18,161,18],[156,19,161,19],[156,2,161,2],[156,3,161,3],[156,5,161,5],[156,6,161,6],[156,7,161,7],[156,8,161,8]]}
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"係数","月数","年需要（120と仮定）","月平均",null,null,null,null,null,"船速","https://www.mol-service.com/ja/blog/vessel-speed-and-sailing-days",null,null,null,null,null,null,null,null,14,"ノット"]
[null,null,null,"重量（kg）","体積（m3）","密度（t/m3）",null,null,null,null,null,null,null,"ピーク月",1.1299999999999999,4,{"$f":"R5*P3*O3","v":45.199999999999996},"－",null,null,null,null,null,null,"https://eneken.ieej.or.jp/data/pdf/1359.pdf",null,null,null,null,null,null,null,"ｐ23",19,"ノット"]
[null,null,null,null,"※液体",null,null,null,null,null,null,null,null,"その他月",{"$f":"(Q4/P4)/R5","v":0.93500000000000016},8,{"$f":"Q5-Q3","v":74.800000000000011},"－",null,null,null,null,null,null,"https://www.mhi.co.jp/technology/review/pdf/473/473020.pdf",null,null,null,null,null,null,null,"ｐ22","15～17","ノット"]
[null,null," 液化水素",54.1,0.76400000000000001,{"$f":"D5/1000/E5","v":7.0811518324607331E-2}," ② 現在開発中の運搬船　16万GT （L=346m、B=57m、d=9.5m） を想定 （※1）",null,null,null,null,null,null,"合計",1,12,120,10,null,null,null,null,null,null,"https://nippon.zaidan.info/seikabutsu/1998/00651/contents/079.htm",null,null,null,null,null,null,null,null,13,"ノット"]
[null,null," 液化アンモニア",352,0.51600000000000001,{"$f":"D6/1000/E6","v":0.68217054263565891}," ② 現在開発中の運搬船　5万GT （L=230m、B=36.6m、d=12.0m） を想定 （※1）",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"04広域連携輸送を前提とした必要な施設や用地の整理\\【一例】アンモニアの最適な海上輸送網に関する検討結果.pdf",null,null,null,null,null,null,null,"P15",14,"ノット"]
[null,null,"出典：「港湾脱炭素化推進計画」作成マニュアル（2023年3月、国土交通省港湾局）"]
[]
[]
[null,null,"海上輸送費用　シナリオ４（拠点港：直江津港）",null,null,null,null,null,null,null,null,null,null,"海上輸送費用　シナリオ４（拠点港：直江津港）"]
[null,null,"水素（ピーク月　※４か月）",null,null,null,null,null,null,null,null,null,null,"水素（その他月　※８か月）"]
[]
[null,null,"実証期","単位","拠点港","2次輸送先港湾",null,null,null,null,"備考",null,null,{"$f":"C13","v":"実証期"},"単位","拠点港","2次輸送先港湾",null,null,null,null,"備考",null,null,"海上輸送距離（海里）"]
[null,null,null,null,"直江津港","新潟港","伏木富山港","金沢港","七尾港","敦賀港",null,null,null,null,null,"直江津港","新潟港","伏木富山港","金沢港","七尾港","敦賀港",null,null,null,"出発港","ダーウィン港（オーストラリア）"]
[null,null," 密度","（t/m3）",{"$f":"$F$5","v":7.0811518324607331E-2},{"$f":"$F$5","v":7.0811518324607331E-2},7.0811518324607331E-2,7.0811518324607331E-2,7.0811518324607331E-2,7.0811518324607331E-2," ①",null,null," 密度","（t/m3）",{"$f":"$F$5","v":7.0811518324607331E-2},{"$f":"$F$5","v":7.0811518324607331E-2},7.0811518324607331E-2,7.0811518324607331E-2,7.0811518324607331E-2,7.0811518324607331E-2," ①",null,null,"到着港","新潟港","直江津港","伏木富山港","金沢港","七尾港","敦賀港"]
[null,null," 運搬船積載量\n※内貿の船型の上限は、就航中の「あけぼの丸」とする","（m3/隻）",64675.000000000007,3556,3556,3556,3556,3556," ② 港湾施設能力及び対象船舶一覧sheetより設定",null,null," 運搬船積載量\n※内貿の船型の上限は、就航中の「あけぼの丸」とする","（m3/隻）",64675.000000000007,3556,3556,3556,3556,3556," ② 港湾施設能力及び対象船舶一覧sheetより設定",null,null,"距離",3441,3406,3399,3283,3386,3255]
[null,null,null,"（t/隻）",{"$f":"E16*E15","v":4579.7349476439795},251.80575916230367,251.80575916230367,251.80575916230367,251.80575916230367,251.80575916230367," ③=②×①",null,null,null,"（t/隻）",{"$f":"P16*P15","v":4579.7349476439795},251.80575916230367,251.80575916230367,251.80575916230367,251.80575916230367,251.80575916230367," ③=②×①"]
[null,null,null,"(GT)",50000,4505,4505,4505,4505,4505,"港湾施設能力及び対象船舶一覧sheetより設定",null,null,null,"(GT)",50000,4505,4505,4505,4505,4505,"港湾施設能力及び対象船舶一覧sheetより設定",null,null,"出発港","ロサンゼルス港（アメリカ）"]
[null,null,null,"(DWT)",{"$f":"E18/1.3702","v":36491.023208290761},{"$f":"F18/1.3702","v":3287.8411910669975},3287.8411910669975,3287.8411910669975,3287.8411910669975,3287.8411910669975," LNG船のDWTとGTの関係：DWT=GT/1.3702 より （※１）",null,null,null,"(DWT)",{"$f":"P18/1.3702","v":36491.023208290761},{"$f":"Q18/1.3702","v":3287.8411910669975},3287.8411910669975,3287.8411910669975,3287.8411910669975,3287.8411910669975," LNG船のDWTとGTの関係：DWT=GT/1.3702 より （※１）",null,null,"到着港","新潟港","直江津港","伏木富山港","金沢港","七尾港","敦賀港"]
[null,null," 船速（外航）","（ノット）",14,14,14,14,14,14," ④ 国土交通省検討資料より",null,null," 船速（外航）","（ノット）",14,14,14,14,14,14," ④ 国土交通省検討資料より"]
[null,null," 船速（内航）","（ノット）",12,12,12,12,12,12," ④ 国土交通省検討資料より",null,null," 船速（内航）","（ノット）",12,12,12,12,12,12," ④ 国土交通省検討資料より",null,null,"距離",4814,4876,4911,4942,4900,5010]
[null,null," 海上輸送費用原単位","（千円/日･隻）",{"$f":"45.432*E19^(0.4019)","v":3096.7377308647324},{"$f":"45.432*F19^(0.4019)","v":1177.0863381909896},1177.0863381909896,1177.0863381909896,1177.0863381909896,1177.0863381909896," ⑤ 海上輸送費用原単位算定式より （※2）",null,null," 海上輸送費用原単位","（千円/日･隻）",{"$f":"45.432*P19^(0.4019)","v":3096.7377308647324},{"$f":"45.432*Q19^(0.4019)","v":1177.0863381909896},1177.0863381909896,1177.0863381909896,1177.0863381909896,1177.0863381909896," ⑤ 海上輸送費用原単位算定式より （※2）"]
[null,null," 月間需要量","（t/ピーク月）",{"$f":"①需要!$I$224/12*$O$3","v":3344.4688062534628},{"$f":"①需要!$I$31/12*$O$3","v":1879.0553329655891},{"$f":"①需要!$I$95/12*$O$3","v":278.14527611914599},{"$f":"①需要!$I$127/12*$O$3","v":7.3638333333333333E-2},{"$f":"①需要!$I$159/12*$O$3","v":15.348721289701212},{"$f":"①需要!$I$191/12*$O$3","v":1.642858126721763}," ⑥",null,null," 月間需要量","（t/その他月）",{"$f":"①需要!$I$224/12*$O$4","v":2767.3259591566271},{"$f":"①需要!$I$31/12*$O$4","v":1554.7935719671027},{"$f":"①需要!$I$95/12*$O$4","v":230.14675501893947},{"$f":"①需要!$I$127/12*$O$4","v":6.0930833333333358E-2},{"$f":"①需要!$I$159/12*$O$4","v":12.700048146788175},{"$f":"①需要!$I$191/12*$O$4","v":1.3593560606060608}," ⑥",null,null,"出発港","バンクーバー港（カナダ）"]
[null,null," 月間寄港回数","（回/月）",{"$f":"ROUNDUP(E23/E17,0)","v":1},{"$f":"ROUNDUP(F23/F17,0)","v":8},{"$f":"ROUNDUP(G23/G17,0)","v":2},1,1,1," ⑦＝⑥／③",null,null," 月間寄港回数","（回/月）",{"$f":"ROUNDUP(P23/P17,0)","v":1},{"$f":"ROUNDUP(Q23/Q17,0)","v":7},{"$f":"ROUNDUP(R23/R17,0)","v":1},1,1,1," ⑦＝⑥／③",null,null,"到着港","新潟港","直江津港","伏木富山港","金沢港","七尾港","敦賀港"]
[null,null," 海上輸送距離","（海里）",{"$f":"AA$16","v":3406},{"$f":"Z$41","v":72},{"$f":"AB$41","v":120},{"$f":"AC$41","v":151},{"$f":"AD$41","v":107},{"$f":"AE$41","v":215}," ⑧　原産国オーストラリア　※二次輸送先は拠点港との距離",null,null," 海上輸送距離","（海里）",{"$f":"E25","v":3406},{"$f":"F25","v":72},120,151,107,215," ⑧　原産国オーストラリア　※二次輸送先は拠点港との距離",null,null,"距離",4092,4157,4193,4223,4181,4288]
[null,null,null,null,{"$f":"AA$21","v":4876},null,null,null,null,null," ⑧　原産国アメリカ　※二次輸送先は拠点港との距離",null,null,null,null,{"$f":"E26","v":4876},null,null,null,null,null," ⑧　原産国アメリカ　※二次輸送先は拠点港との距離"]
[null,null,null,null,{"$f":"AA$25","v":4157},null,null,null,null,null," ⑧　原産国カナダ　※二次輸送先は拠点港との距離",null,null,null,null,4157,null,null,null,null,null," ⑧　原産国カナダ　※二次輸送先は拠点港との距離",null,null,"出発港","バルパライソ港（チリ）"]
[null,null,null,null,{"$f":"AA$29","v":9491},null,null,null,null,null," ⑧　原産国チリ　※二次輸送先は拠点港との距離",null,null,null,null,9491,null,null,null,null,null," ⑧　原産国チリ　※二次輸送先は拠点港との距離",null,null,"到着港","新潟港","直江津港","伏木富山港","金沢港","七尾港","敦賀港"]
[null,null,null,null,{"$f":"AA$33","v":6104},null,null,null,null,null," ⑧　原産国オマーン　※二次輸送先は拠点港との距離",null,null,null,null,6104,null,null,null,null,null," ⑧　原産国オマーン　※二次輸送先は拠点港との距離",null,null,"距離",9420,9491,9526,9557,9515,9616]
[null,null,null,null,{"$f":"AA$37","v":9132},null,null,null,null,null," ⑧　原産国ナミビア　※二次輸送先は拠点港との距離",null,null,null,null,9132,null,null,null,null,null," ⑧　原産国ナミビア　※二次輸送先は拠点港との距離"]
[null,null,"シナリオ設定","（％）",0.73905168510252928,1,1,1,1,1," ⑨　原産国オーストラリア　※二次輸送先は拠点港との距離",null,null,"シナリオ設定","（％）",{"$f":"E31","v":0.73905168510252928},{"$f":"F31","v":1},1,1,1,1," ⑨　原産国オーストラリア　※二次輸送先は拠点港との距離",null,null,"出発港","スルタンカブース港（オマーン）"]
[null,null,null,null,0,null,null,null,null,null," ⑨　原産国アメリカ　※二次輸送先はシナリオ対象外",null,null,null,null,{"$f":"E32","v":0},null,null,null,null,null," ⑨　原産国アメリカ　※二次輸送先はシナリオ対象外",null,null,"到着港","新潟港","直江津港","伏木富山港","金沢港","七尾港","敦賀港"]
[null,null,null,null,0,null,null,null,null,null," ⑨　原産国カナダ　※二次輸送先はシナリオ対象外",null,null,null,null,0,null,null,null,null,null," ⑨　原産国カナダ　※二次輸送先はシナリオ対象外",null,null,"距離",6138,6104,6096,5981,6084,5953]
[null,null,null,null,0.26094831489747072,null,null,null,null,null," ⑨　原産国チリ　※二次輸送先はシナリオ対象外",null,null,null,null,0.26094831489747072,null,null,null,null,null," ⑨　原産国チリ　※二次輸送先はシナリオ対象外"]
[null,null,null,null,0,null,null,null,null,null," ⑨　原産国オマーン　※二次輸送先はシナリオ対象外",null,null,null,null,0,null,null,null,null,null," ⑨　原産国オマーン　※二次輸送先はシナリオ対象外",null,null,"出発港","ウォルビスベイ港（ナミビア）"]
[null,null,null,null,0,null,null,null,null,null," ⑨　原産国ナミビア　※二次輸送先はシナリオ対象外",null,null,null,null,0,null,null,null,null,null," ⑨　原産国ナミビア　※二次輸送先はシナリオ対象外",null,null,"到着港","新潟港","直江津港","伏木富山港","金沢港","七尾港","敦賀港"]
[null,null," 海上輸送日数","（日）",{"$f":"E25/$E$20/24","v":10.136904761904761},{"$f":"F25/F21/24","v":0.25},{"$f":"G25/G21/24","v":0.41666666666666669},0.52430555555555558,0.37152777777777773,0.74652777777777779," ⑩＝⑧／④　原産国オーストラリア　※二次輸送先は拠点港までの日数",null,null," 海上輸送日数","（日）",{"$f":"P25/$P$20/24","v":10.136904761904761},{"$f":"Q25/Q21/24","v":0.25},{"$f":"R25/R21/24","v":0.41666666666666669},0.52430555555555558,0.37152777777777773,0.74652777777777779," ⑩＝⑧／④　原産国オーストラリア　※二次輸送先は拠点港までの日数",null,null,"距離",9166,9132,9124,9009,9112,8892]
[null,null,null,null,{"$f":"E26/$E$20/24","v":14.511904761904761},null,null,null,null,null," ⑩＝⑧／④　原産国アメリカ　※二次輸送先は拠点港までの日数",null,null,null,null,{"$f":"P26/$P$20/24","v":14.511904761904761},null,null,null,null,null," ⑩＝⑧／④　原産国アメリカ　※二次輸送先は拠点港までの日数"]
[null,null,null,null,12.37202380952381,null,null,null,null,null," ⑩＝⑧／④　原産国カナダ　※二次輸送先は拠点港までの日数",null,null,null,null,12.37202380952381,null,null,null,null,null," ⑩＝⑧／④　原産国カナダ　※二次輸送先は拠点港までの日数",null,null,"拠点港","直江津港"]
[null,null,null,null,28.24702380952381,null,null,null,null,null," ⑩＝⑧／④　原産国チリ　※二次輸送先は拠点港までの日数",null,null,null,null,28.24702380952381,null,null,null,null,null," ⑩＝⑧／④　原産国チリ　※二次輸送先は拠点港までの日数",null,null,"二次輸送港","新潟港","直江津港","伏木富山港","金沢港","七尾港","敦賀港"]
[null,null,null,null,18.166666666666668,null,null,null,null,null," ⑩＝⑧／④　原産国オマーン　※二次輸送先は拠点港までの日数",null,null,null,null,18.166666666666668,null,null,null,null,null," ⑩＝⑧／④　原産国オマーン　※二次輸送先は拠点港までの日数",null,null,"距離",72,0,120,151,107,215]
[null,null,null,null,27.178571428571431,null,null,null,null,null," ⑩＝⑧／④　原産国ナミビア　※二次輸送先は拠点港までの日数",null,null,null,null,27.178571428571431,null,null,null,null,null," ⑩＝⑧／④　原産国ナミビア　※二次輸送先は拠点港までの日数",null,null,"出典：IHS Fairplay「distance table」"]
[null,null," 海上輸送費用","（千円/月）",{"$f":"$E$22*E$24*E31*E37","v":23199.819362216818},{"$f":"F$22*F$24*F31*F37","v":2354.1726763819793},{"$f":"G$22*G$24*G31*G37","v":980.90528182582477},{"$f":"H$22*H$24*H31*H37","v":617.15290648208145},{"$f":"I$22*I$24*I31*I37","v":437.32027148068011},{"$f":"J$22*J$24*J31*J37","v":878.7276483023013}," ⑪＝⑤×⑦×⑨×⑩　原産国オーストラリア　　※二次輸送先は拠点港間の費用",null,null," 海上輸送費用","（千円/月）",{"$f":"$P$22*P$24*P31*P37","v":23199.819362216818},{"$f":"Q$22*Q$24*Q31*Q37","v":2059.9010918342319},{"$f":"R$22*R$24*R31*R37","v":490.45264091291239},{"$f":"S$22*S$24*S31*S37","v":617.15290648208145},{"$f":"T$22*T$24*T31*T37","v":437.32027148068011},{"$f":"U$22*U$24*U31*U37","v":878.7276483023013}," ⑪＝⑤×⑦×⑨×⑩　原産国オーストラリア　　※二次輸送先は拠点港間の費用"]
[null,null,null,null,{"$f":"$E$22*E$24*E32*E38","v":0},null,null,null,null,null," ⑪＝⑤×⑦×⑨×⑩　原産国アメリカ　　　※二次輸送先は拠点港間の費用",null,null,null,null,{"$f":"$P$22*P$24*P32*P38","v":0},null,null,null,null,null," ⑪＝⑤×⑦×⑨×⑩　原産国アメリカ　　　※二次輸送先は拠点港間の費用"]
[null,null,null,null,0,null,null,null,null,null," ⑪＝⑤×⑦×⑨×⑩　原産国カナダ　　　※二次輸送先は拠点港間の費用",null,null,null,null,0,null,null,null,null,null," ⑪＝⑤×⑦×⑨×⑩　原産国カナダ　　　※二次輸送先は拠点港間の費用"]
[null,null,null,null,{"$f":"$E$22*E$24*E34*E40","v":22826.094889221637},null,null,null,null,null," ⑪＝⑤×⑦×⑨×⑩　原産国チリ　　※二次輸送先は拠点港間の費用",null,null,null,null,22826.094889221637,null,null,null,null,null," ⑪＝⑤×⑦×⑨×⑩　原産国チリ　　※二次輸送先は拠点港間の費用"]
[null,null,null,null,0,null,null,null,null,null," ⑪＝⑤×⑦×⑨×⑩　原産国オマーン　　※二次輸送先は拠点港間の費用",null,null,null,null,0,null,null,null,null,null," ⑪＝⑤×⑦×⑨×⑩　原産国オマーン　　※二次輸送先は拠点港間の費用"]
[null,null,null,null,0,null,null,null,null,null," ⑪＝⑤×⑦×⑨×⑩　原産国ナミビア　　※二次輸送先は新潟港間の費用",null,null,null,null,0,null,null,null,null,null," ⑪＝⑤×⑦×⑨×⑩　原産国ナミビア　　※二次輸送先は新潟港間の費用"]
[null,null," 海上輸送費用　合計","（億円/月）",{"$f":"SUM(E43:J48)*1000/100000000","v":0.51294193035911317},null,null,null,null,null,null,null,null," 海上輸送費用　合計","（億円/月）",{"$f":"SUM(P43:U48)*1000/100000000","v":0.50509468810450664}]
[]
[null,null,"実証期","単位","拠点港","2次輸送先港湾",null,null,null,null,"備考",null,null,{"$f":"C51","v":"実証期"},"単位","拠点港","2次輸送先港湾",null,null,null,null,"備考"]
[null,null,null,null,"直江津港","新潟港","伏木富山港","金沢港","七尾港","敦賀港",null,null,null,null,null,"直江津港","新潟港","伏木富山港","金沢港","七尾港","敦賀港"]
[null,null," 密度","（t/m3）",{"$f":"$F$5","v":7.0811518324607331E-2},{"$f":"$F$5","v":7.0811518324607331E-2},7.0811518324607331E-2,7.0811518324607331E-2,7.0811518324607331E-2,7.0811518324607331E-2," ①",null,null," 密度","（t/m3）",{"$f":"$F$5","v":7.0811518324607331E-2},{"$f":"$F$5","v":7.0811518324607331E-2},7.0811518324607331E-2,7.0811518324607331E-2,7.0811518324607331E-2,7.0811518324607331E-2," ①"]
[null,null," 運搬船積載量\n※内貿の船型の上限は、就航中の「あけぼの丸」とする","（m3/隻）",129350.00000000001,3556,3556,3556,3556,3556," ② 港湾施設能力及び対象船舶一覧sheetより設定",null,null," 運搬船積載量\n※内貿の船型の上限は、就航中の「あけぼの丸」とする","（m3/隻）",103480.00000000001,3556,3556,3556,3556,3556," ② 港湾施設能力及び対象船舶一覧sheetより設定"]
[null,null,null,"（t/隻）",{"$f":"E54*E53","v":9159.4698952879589},251.80575916230367,251.80575916230367,251.80575916230367,251.80575916230367,251.80575916230367," ③=②×①",null,null,null,"（t/隻）",{"$f":"P54*P53","v":7327.5759162303675},251.80575916230367,251.80575916230367,251.80575916230367,251.80575916230367,251.80575916230367," ③=②×①"]
[null,null,null,"(GT)",100000,4505,4505,4505,4505,4505,"港湾施設能力及び対象船舶一覧sheetより設定",null,null,null,"(GT)",80000,4505,4505,4505,4505,4505,"港湾施設能力及び対象船舶一覧sheetより設定"]
[null,null,null,"(DWT)",{"$f":"E56/1.3702","v":72982.046416581521},{"$f":"F56/1.3702","v":3287.8411910669975},3287.8411910669975,3287.8411910669975,3287.8411910669975,3287.8411910669975," LNG船のDWTとGTの関係：DWT=GT/1.3702 より （※１）",null,null,null,"(DWT)",{"$f":"P56/1.3702","v":58385.637133265212},{"$f":"Q56/1.3702","v":3287.8411910669975},3287.8411910669975,3287.8411910669975,3287.8411910669975,3287.8411910669975," LNG船のDWTとGTの関係：DWT=GT/1.3702 より （※１）"]
[null,null," 船速（外航）","（ノット）",14,14,14,14,14,14," ④ 国土交通省検討資料より",null,null," 船速（外航）","（ノット）",14,14,14,14,14,14," ④ 国土交通省検討資料より"]
[null,null," 船速（内航）","（ノット）",12,12,12,12,12,12," ④ 国土交通省検討資料より",null,null," 船速（内航）","（ノット）",12,12,12,12,12,12," ④ 国土交通省検討資料より"]
[null,null," 海上輸送費用原単位","（千円/日･隻）",{"$f":"45.432*E57^(0.4019)","v":4091.5548812403676},{"$f":"45.432*F57^(0.4019)","v":1177.0863381909896},1177.0863381909896,1177.0863381909896,1177.0863381909896,1177.0863381909896," ⑤ 海上輸送費用原単位算定式より （※2）",null,null," 海上輸送費用原単位","（千円/日･隻）",{"$f":"45.432*P57^(0.4019)","v":3740.5911898956647},{"$f":"45.432*Q57^(0.4019)","v":1177.0863381909896},1177.0863381909896,1177.0863381909896,1177.0863381909896,1177.0863381909896," ⑤ 海上輸送費用原単位算定式より （※2）"]
[null,null," 月間需要量","（t/ピーク月）",{"$f":"①需要!$J$224/12*$O$3","v":7690.3291254919304},{"$f":"①需要!$J$31/12*$O$3","v":4129.5390252079296},{"$f":"①需要!$J$95/12*$O$3","v":724.15666534304671},{"$f":"①需要!$J$127/12*$O$3","v":42.959309174475401},{"$f":"①需要!$J$159/12*$O$3","v":74.144454150572059},{"$f":"①需要!$J$191/12*$O$3","v":221.53942104120236}," ⑥",null,null," 月間需要量","（t/その他月）",{"$f":"①需要!$J$224/12*$O$4","v":6363.2369312698729},{"$f":"①需要!$J$31/12*$O$4","v":3416.919458910987},{"$f":"①需要!$J$95/12*$O$4","v":599.19157707588397},{"$f":"①需要!$J$127/12*$O$4","v":35.545977060296025},{"$f":"①需要!$J$159/12*$O$4","v":61.34961471750875},{"$f":"①需要!$J$191/12*$O$4","v":183.30916696772059}," ⑥"]
[null,null," 月間寄港回数","（回/月）",{"$f":"ROUNDUP(E61/E55,0)","v":1},{"$f":"ROUNDUP(F61/F55,0)","v":17},3,1,1,1," ⑦＝⑥／③",null,null," 月間寄港回数","（回/月）",{"$f":"ROUNDUP(P61/P$55,0)","v":1},{"$f":"ROUNDUP(Q61/Q$55,0)","v":14},3,1,1,1," ⑦＝⑥／③"]
[null,null," 海上輸送距離","（海里）",{"$f":"AA$16","v":3406},{"$f":"Z$41","v":72},{"$f":"AB$41","v":120},{"$f":"AC$41","v":151},{"$f":"AD$41","v":107},{"$f":"AE$41","v":215}," ⑧　原産国オーストラリア　※二次輸送先は拠点港との距離",null,null," 海上輸送距離","（海里）",{"$f":"E63","v":3406},{"$f":"F63","v":72},120,151,107,215," ⑧　原産国オーストラリア　※二次輸送先は拠点港との距離"]
[null,null,null,null,{"$f":"AA$21","v":4876},null,null,null,null,null," ⑧　原産国アメリカ　※二次輸送先は拠点港との距離",null,null,null,null,{"$f":"E64","v":4876},null,null,null,null,null," ⑧　原産国アメリカ　※二次輸送先は拠点港との距離"]
[null,null,null,null,{"$f":"AA$25","v":4157},null,null,null,null,null," ⑧　原産国カナダ　※二次輸送先は拠点港との距離",null,null,null,null,4157,null,null,null,null,null," ⑧　原産国カナダ　※二次輸送先は拠点港との距離"]
[null,null,null,null,{"$f":"AA$29","v":9491},null,null,null,null,null," ⑧　原産国チリ　※二次輸送先は拠点港との距離",null,null,null,null,9491,null,null,null,null,null," ⑧　原産国チリ　※二次輸送先は拠点港との距離"]
[null,null,null,null,{"$f":"AA$33","v":6104},null,null,null,null,null," ⑧　原産国オマーン　※二次輸送先は拠点港との距離",null,null,null,null,6104,null,null,null,null,null," ⑧　原産国オマーン　※二次輸送先は拠点港との距離"]
[null,null,null,null,{"$f":"AA$37","v":9132},null,null,null,null,null," ⑧　原産国ナミビア　※二次輸送先は拠点港との距離",null,null,null,null,9132,null,null,null,null,null," ⑧　原産国ナミビア　※二次輸送先は拠点港との距離"]
[null,null,"シナリオ設定","（％）",0.46391141554112497,1,1,1,1,1," ⑨　原産国オーストラリア　※二次輸送先は拠点港との距離",null,null,"シナリオ設定","（％）",{"$f":"E69","v":0.46391141554112497},{"$f":"F69","v":1},1,1,1,1," ⑨　原産国オーストラリア　※二次輸送先は拠点港との距離"]
[null,null,null,null,0,null,null,null,null,null," ⑨　原産国アメリカ　※二次輸送先はシナリオ対象外",null,null,null,null,{"$f":"E70","v":0},null,null,null,null,null," ⑨　原産国アメリカ　※二次輸送先はシナリオ対象外"]
[null,null,null,null,0.37228826495840261,null,null,null,null,null," ⑨　原産国カナダ　※二次輸送先はシナリオ対象外",null,null,null,null,0.37228826495840261,null,null,null,null,null," ⑨　原産国カナダ　※二次輸送先はシナリオ対象外"]
[null,null,null,null,0.16380031950047247,null,null,null,null,null," ⑨　原産国チリ　※二次輸送先はシナリオ対象外",null,null,null,null,0.16380031950047247,null,null,null,null,null," ⑨　原産国チリ　※二次輸送先はシナリオ対象外"]
[null,null,null,null,0,null,null,null,null,null," ⑨　原産国オマーン　※二次輸送先はシナリオ対象外",null,null,null,null,0,null,null,null,null,null," ⑨　原産国オマーン　※二次輸送先はシナリオ対象外"]
[null,null,null,null,0,null,null,null,null,null," ⑨　原産国ナミビア　※二次輸送先はシナリオ対象外",null,null,null,null,0,null,null,null,null,null," ⑨　原産国ナミビア　※二次輸送先はシナリオ対象外"]
[null,null," 海上輸送日数","（日）",{"$f":"E63/$E$58/24","v":10.136904761904761},{"$f":"F63/F$59/24","v":0.25},{"$f":"G63/G$59/24","v":0.41666666666666669},0.52430555555555558,0.37152777777777773,0.74652777777777779," ⑩＝⑧／④　原産国オーストラリア　※二次輸送先は拠点港までの日数",null,null," 海上輸送日数","（日）",{"$f":"P63/$P$58/24","v":10.136904761904761},{"$f":"Q63/Q$59/24","v":0.25},{"$f":"R63/R$59/24","v":0.41666666666666669},0.52430555555555558,0.37152777777777773,0.74652777777777779," ⑩＝⑧／④　原産国オーストラリア　※二次輸送先は拠点港までの日数"]
[null,null,null,null,{"$f":"E64/$E$58/24","v":14.511904761904761},null,null,null,null,null," ⑩＝⑧／④　原産国アメリカ　※二次輸送先は拠点港までの日数",null,null,null,null,{"$f":"P64/$P$58/24","v":14.511904761904761},null,null,null,null,null," ⑩＝⑧／④　原産国アメリカ　※二次輸送先は拠点港までの日数"]
[null,null,null,null,{"$f":"E65/$E$58/24","v":12.37202380952381},null,null,null,null,null," ⑩＝⑧／④　原産国カナダ　※二次輸送先は拠点港までの日数",null,null,null,null,12.37202380952381,null,null,null,null,null," ⑩＝⑧／④　原産国カナダ　※二次輸送先は拠点港までの日数"]
[null,null,null,null,28.24702380952381,null,null,null,null,null," ⑩＝⑧／④　原産国チリ　※二次輸送先は拠点港までの日数",null,null,null,null,28.24702380952381,null,null,null,null,null," ⑩＝⑧／④　原産国チリ　※二次輸送先は拠点港までの日数"]
[null,null,null,null,18.166666666666668,null,null,null,null,null," ⑩＝⑧／④　原産国オマーン　※二次輸送先は拠点港までの日数",null,null,null,null,18.166666666666668,null,null,null,null,null," ⑩＝⑧／④　原産国オマーン　※二次輸送先は拠点港までの日数"]
[null,null,null,null,27.178571428571431,null,null,null,null,null," ⑩＝⑧／④　原産国ナミビア　※二次輸送先は拠点港までの日数",null,null,null,null,27.178571428571431,null,null,null,null,null," ⑩＝⑧／④　原産国ナミビア　※二次輸送先は拠点港までの日数"]
[null,null," 海上輸送費用","（千円/月）",{"$f":"$E$60*E$62*E69*E75","v":19241.051699255193},{"$f":"F$60*F$62*F69*F75","v":5002.6169373117064},{"$f":"G$60*G$62*G69*G75","v":1471.3579227387372},617.15290648208145,437.32027148068011,878.7276483023013," ⑪＝⑤×⑦×⑨×⑩　原産国オーストラリア　　※二次輸送先は拠点港間の費用",null,null," 海上輸送費用","（千円/月）",{"$f":"$P$60*P$62*P69*P75","v":17590.600776383126},{"$f":"Q$60*Q$62*Q69*Q75","v":4119.8021836684638},{"$f":"R$60*R$62*R69*R75","v":1471.3579227387372},617.15290648208145,437.32027148068011,878.7276483023013," ⑪＝⑤×⑦×⑨×⑩　原産国オーストラリア　　※二次輸送先は拠点港間の費用"]
[null,null,null,null,{"$f":"$E$60*E$62*E70*E76","v":0},null,null,null,null,null," ⑪＝⑤×⑦×⑨×⑩　原産国アメリカ　　　※二次輸送先は拠点港間の費用",null,null,null,null,{"$f":"$P$60*P$62*P70*P76","v":0},null,null,null,null,null," ⑪＝⑤×⑦×⑨×⑩　原産国アメリカ　　　※二次輸送先は拠点港間の費用"]
[null,null,null,null,18845.535166988484,null,null,null,null,null," ⑪＝⑤×⑦×⑨×⑩　原産国カナダ　　　※二次輸送先は拠点港間の費用",null,null,null,null,17229.01069657307,null,null,null,null,null," ⑪＝⑤×⑦×⑨×⑩　原産国カナダ　　　※二次輸送先は拠点港間の費用"]
[null,null,null,null,18931.0987727299,null,null,null,null,null," ⑪＝⑤×⑦×⑨×⑩　原産国チリ　　※二次輸送先は拠点港間の費用",null,null,null,null,17307.234862960155,null,null,null,null,null," ⑪＝⑤×⑦×⑨×⑩　原産国チリ　　※二次輸送先は拠点港間の費用"]
[null,null,null,null,0,null,null,null,null,null," ⑪＝⑤×⑦×⑨×⑩　原産国オマーン　　※二次輸送先は拠点港間の費用",null,null,null,null,0,null,null,null,null,null," ⑪＝⑤×⑦×⑨×⑩　原産国オマーン　　※二次輸送先は拠点港間の費用"]
[null,null,null,null,0,null,null,null,null,null," ⑪＝⑤×⑦×⑨×⑩　原産国ナミビア　　※二次輸送先は新潟港間の費用",null,null,null,null,0,null,null,null,null,null," ⑪＝⑤×⑦×⑨×⑩　原産国ナミビア　　※二次輸送先は新潟港間の費用"]
[null,null," 海上輸送費用　合計","（億円/月）",{"$f":"SUM(E81:J86)*1000/100000000","v":0.65424861325289085},null,null,null,null,null,null,null,null," 海上輸送費用　合計","（億円/月）",{"$f":"SUM(P81:U86)*1000/100000000","v":0.59651207268588613}]
[]
[null,null,"実証期","単位","拠点港","2次輸送先港湾",null,null,null,null,"備考",null,null,{"$f":"C89","v":"実証期"},"単位","拠点港","2次輸送先港湾",null,null,null,null,"備考"]
[null,null,null,null,"直江津港","新潟港","伏木富山港","金沢港","七尾港","敦賀港",null,null,null,null,null,"直江津港","新潟港","伏木富山港","金沢港","七尾港","敦賀港"]
[null,null," 密度","（t/m3）",{"$f":"$F$5","v":7.0811518324607331E-2},{"$f":"$F$5","v":7.0811518324607331E-2},7.0811518324607331E-2,7.0811518324607331E-2,7.0811518324607331E-2,7.0811518324607331E-2," ①",null,null," 密度","（t/m3）",{"$f":"$F$5","v":7.0811518324607331E-2},{"$f":"$F$5","v":7.0811518324607331E-2},7.0811518324607331E-2,7.0811518324607331E-2,7.0811518324607331E-2,7.0811518324607331E-2," ①"]
[null,null," 運搬船積載量\n※内貿の船型の上限は、就航中の「あけぼの丸」とする","（m3/隻）",160000,3556,3556,3556,3556,3556," ② 港湾施設能力及び対象船舶一覧sheetより設定",null,null," 運搬船積載量\n※内貿の船型の上限は、就航中の「あけぼの丸」とする","（m3/隻）",160000,3556,3556,3556,3556,3556," ② 港湾施設能力及び対象船舶一覧sheetより設定"]
[null,null,null,"（t/隻）",{"$f":"E92*E91","v":11329.842931937173},251.80575916230367,251.80575916230367,251.80575916230367,251.80575916230367,251.80575916230367," ③=②×①",null,null,null,"（t/隻）",{"$f":"P92*P91","v":11329.842931937173},251.80575916230367,251.80575916230367,251.80575916230367,251.80575916230367,251.80575916230367," ③=②×①"]
[null,null,null,"(GT)",130000,4505,4505,4505,4505,4505,"港湾施設能力及び対象船舶一覧sheetより設定",null,null,null,"(GT)",130000,4505,4505,4505,4505,4505,"港湾施設能力及び対象船舶一覧sheetより設定"]
[null,null,null,"(DWT)",{"$f":"E94/1.3702","v":94876.660341555966},{"$f":"F94/1.3702","v":3287.8411910669975},3287.8411910669975,3287.8411910669975,3287.8411910669975,3287.8411910669975," LNG船のDWTとGTの関係：DWT=GT/1.3702 より （※１）",null,null,null,"(DWT)",{"$f":"P94/1.3702","v":94876.660341555966},{"$f":"Q94/1.3702","v":3287.8411910669975},3287.8411910669975,3287.8411910669975,3287.8411910669975,3287.8411910669975," LNG船のDWTとGTの関係：DWT=GT/1.3702 より （※１）"]
[null,null," 船速（外航）","（ノット）",14,14,14,14,14,14," ④ 国土交通省検討資料より",null,null," 船速（外航）","（ノット）",14,14,14,14,14,14," ④ 国土交通省検討資料より"]
[null,null," 船速（内航）","（ノット）",12,12,12,12,12,12," ④ 国土交通省検討資料より",null,null," 船速（内航）","（ノット）",12,12,12,12,12,12," ④ 国土交通省検討資料より"]
[null,null," 海上輸送費用原単位","（千円/日･隻）",{"$f":"45.432*E95^(0.4019)","v":4546.552540011312},{"$f":"45.432*F95^(0.4019)","v":1177.0863381909896},1177.0863381909896,1177.0863381909896,1177.0863381909896,1177.0863381909896," ⑤ 海上輸送費用原単位算定式より （※2）",null,null," 海上輸送費用原単位","（千円/日･隻）",{"$f":"45.432*P95^(0.4019)","v":4546.552540011312},{"$f":"45.432*Q95^(0.4019)","v":1177.0863381909896},{"$f":"45.432*R95^(0.4019)","v":1177.0863381909896},1177.0863381909896,1177.0863381909896,1177.0863381909896," ⑤ 海上輸送費用原単位算定式より （※2）"]
[null,null," 月間需要量","（t/ピーク月）",{"$f":"①需要!$K$224/12*$O$3","v":57041.271351520765},{"$f":"①需要!$K$31/12*$O$3","v":26464.864694351221},{"$f":"①需要!$K$95/12*$O$3","v":6922.8832276727344},{"$f":"①需要!$K$127/12*$O$3","v":1703.6677009941402},{"$f":"①需要!$K$159/12*$O$3","v":1889.1218834540259},{"$f":"①需要!$K$191/12*$O$3","v":2601.3436268366127}," ⑥",null,null," 月間需要量","（t/その他月）",{"$f":"①需要!$K$224/12*$O$4","v":47197.866118293743},{"$f":"①需要!$K$31/12*$O$4","v":21897.919017007433},{"$f":"①需要!$K$95/12*$O$4","v":5728.2263874991222},{"$f":"①需要!$K$127/12*$O$4","v":1409.6719472827624},{"$f":"①需要!$K$159/12*$O$4","v":1563.1229743624024},{"$f":"①需要!$K$191/12*$O$4","v":2152.4391956568438}," ⑥"]
[null,null," 月間寄港回数","（回/月）",{"$f":"ROUNDUP(E99/E$93,0)","v":6},106,28,7,8,11," ⑦＝⑥／③",null,null," 月間寄港回数","（回/月）",{"$f":"ROUNDUP(P99/P$93,0)","v":5},87,23,6,7,9," ⑦＝⑥／③"]
[null,null," 海上輸送距離","（海里）",{"$f":"AA$16","v":3406},{"$f":"Z$41","v":72},{"$f":"AB$41","v":120},{"$f":"AC$41","v":151},{"$f":"AD$41","v":107},{"$f":"AE$41","v":215}," ⑧　原産国オーストラリア　※二次輸送先は拠点港との距離",null,null," 海上輸送距離","（海里）",{"$f":"E101","v":3406},{"$f":"F101","v":72},120,151,107,215," ⑧　原産国オーストラリア　※二次輸送先は拠点港との距離"]
[null,null,null,null,{"$f":"AA$21","v":4876},null,null,null,null,null," ⑧　原産国アメリカ　※二次輸送先は拠点港との距離",null,null,null,null,{"$f":"E102","v":4876},null,null,null,null,null," ⑧　原産国アメリカ　※二次輸送先は拠点港との距離"]
[null,null,null,null,{"$f":"AA$25","v":4157},null,null,null,null,null," ⑧　原産国カナダ　※二次輸送先は拠点港との距離",null,null,null,null,4157,null,null,null,null,null," ⑧　原産国カナダ　※二次輸送先は拠点港との距離"]
[null,null,null,null,{"$f":"AA$29","v":9491},null,null,null,null,null," ⑧　原産国チリ　※二次輸送先は拠点港との距離",null,null,null,null,9491,null,null,null,null,null," ⑧　原産国チリ　※二次輸送先は拠点港との距離"]
[null,null,null,null,{"$f":"AA$33","v":6104},null,null,null,null,null," ⑧　原産国オマーン　※二次輸送先は拠点港との距離",null,null,null,null,6104,null,null,null,null,null," ⑧　原産国オマーン　※二次輸送先は拠点港との距離"]
[null,null,null,null,{"$f":"AA$37","v":9132},null,null,null,null,null," ⑧　原産国ナミビア　※二次輸送先は拠点港との距離",null,null,null,null,9132,null,null,null,null,null," ⑧　原産国ナミビア　※二次輸送先は拠点港との距離"]
[null,null,"シナリオ設定","（％）",0.35206261508833558,1,1,1,1,1," ⑨　原産国オーストラリア　※二次輸送先は拠点港との距離",null,null,"シナリオ設定","（％）",{"$f":"E107","v":0.35206261508833558},{"$f":"F107","v":1},1,1,1,1," ⑨　原産国オーストラリア　※二次輸送先は拠点港との距離"]
[null,null,null,null,0.24109947870613277,null,null,null,null,null," ⑨　原産国アメリカ　※二次輸送先はシナリオ対象外",null,null,null,null,{"$f":"E108","v":0.24109947870613277},null,null,null,null,null," ⑨　原産国アメリカ　※二次輸送先はシナリオ対象外"]
[null,null,null,null,0.28252975834852107,null,null,null,null,null," ⑨　原産国カナダ　※二次輸送先はシナリオ対象外",null,null,null,null,0.28252975834852107,null,null,null,null,null," ⑨　原産国カナダ　※二次輸送先はシナリオ対象外"]
[null,null,null,null,0.12430814785701055,null,null,null,null,null," ⑨　原産国チリ　※二次輸送先はシナリオ対象外",null,null,null,null,0.12430814785701055,null,null,null,null,null," ⑨　原産国チリ　※二次輸送先はシナリオ対象外"]
[null,null,null,null,0,null,null,null,null,null," ⑨　原産国オマーン　※二次輸送先はシナリオ対象外",null,null,null,null,0,null,null,null,null,null," ⑨　原産国オマーン　※二次輸送先はシナリオ対象外"]
[null,null,null,null,0,null,null,null,null,null," ⑨　原産国ナミビア　※二次輸送先はシナリオ対象外",null,null,null,null,0,null,null,null,null,null," ⑨　原産国ナミビア　※二次輸送先はシナリオ対象外"]
[null,null," 海上輸送日数","（日）",{"$f":"E101/$E$96/24","v":10.136904761904761},{"$f":"F101/F$97/24","v":0.25},{"$f":"G101/G$97/24","v":0.41666666666666669},0.52430555555555558,0.37152777777777773,0.74652777777777779," ⑩＝⑧／④　原産国オーストラリア　※二次輸送先は拠点港までの日数",null,null," 海上輸送日数","（日）",{"$f":"P101/$P$96/24","v":10.136904761904761},{"$f":"Q101/Q$97/24","v":0.25},{"$f":"R101/R$97/24","v":0.41666666666666669},0.52430555555555558,0.37152777777777773,0.74652777777777779," ⑩＝⑧／④　原産国オーストラリア　※二次輸送先は拠点港までの日数"]
[null,null,null,null,{"$f":"E102/$E$96/24","v":14.511904761904761},null,null,null,null,null," ⑩＝⑧／④　原産国アメリカ　※二次輸送先は拠点港までの日数",null,null,null,null,{"$f":"P102/$P$96/24","v":14.511904761904761},null,null,null,null,null," ⑩＝⑧／④　原産国アメリカ　※二次輸送先は拠点港までの日数"]
[null,null,null,null,12.37202380952381,null,null,null,null,null," ⑩＝⑧／④　原産国カナダ　※二次輸送先は拠点港までの日数",null,null,null,null,12.37202380952381,null,null,null,null,null," ⑩＝⑧／④　原産国カナダ　※二次輸送先は拠点港までの日数"]
[null,null,null,null,28.24702380952381,null,null,null,null,null," ⑩＝⑧／④　原産国チリ　※二次輸送先は拠点港までの日数",null,null,null,null,28.24702380952381,null,null,null,null,null," ⑩＝⑧／④　原産国チリ　※二次輸送先は拠点港までの日数"]
[null,null,null,null,18.166666666666668,null,null,null,null,null," ⑩＝⑧／④　原産国オマーン　※二次輸送先は拠点港までの日数",null,null,null,null,18.166666666666668,null,null,null,null,null," ⑩＝⑧／④　原産国オマーン　※二次輸送先は拠点港までの日数"]
[null,null,null,null,27.178571428571431,null,null,null,null,null," ⑩＝⑧／④　原産国ナミビア　※二次輸送先は拠点港までの日数",null,null,null,null,27.178571428571431,null,null,null,null,null," ⑩＝⑧／④　原産国ナミビア　※二次輸送先は拠点港までの日数"]
[null,null," 海上輸送費用","（千円/月）",{"$f":"$E$98*E$100*E107*E113","v":97355.107650519407},{"$f":"F$98*F$100*F107*F113","v":31192.787962061226},{"$f":"G$98*G$100*G107*G113","v":13732.673945561546},4320.07034537457,3498.5621718454408,9666.0041313253132," ⑪＝⑤×⑦×⑨×⑩　原産国オーストラリア　　※二次輸送先は拠点港間の費用",null,null," 海上輸送費用","（千円/月）",{"$f":"$P$98*P$100*P107*P113","v":81129.256375432844},{"$f":"Q$98*Q$100*Q107*Q113","v":25601.627855654024},{"$f":"R$98*R$100*R107*R113","v":11280.410740996984},{"$f":"S$98*S$100*S107*S113","v":3702.9174388924885},{"$f":"T$98*T$100*T107*T113","v":3061.241900364761},{"$f":"U$98*U$100*U107*U113","v":7908.548834720712}," ⑪＝⑤×⑦×⑨×⑩　原産国オーストラリア　　※二次輸送先は拠点港間の費用"]
[null,null,null,null,{"$f":"$E$98*E$100*E108*E114","v":95445.213876210997},null,null,null,null,null," ⑪＝⑤×⑦×⑨×⑩　原産国アメリカ　　　※二次輸送先は拠点港間の費用",null,null,null,null,{"$f":"$P$98*P$100*P108*P114","v":79537.678230175836},null,null,null,null,null," ⑪＝⑤×⑦×⑨×⑩　原産国アメリカ　　　※二次輸送先は拠点港間の費用"]
[null,null,null,null,95353.888840953194,null,null,null,null,null," ⑪＝⑤×⑦×⑨×⑩　原産国カナダ　　　※二次輸送先は拠点港間の費用",null,null,null,null,79461.57403412764,null,null,null,null,null," ⑪＝⑤×⑦×⑨×⑩　原産国カナダ　　　※二次輸送先は拠点港間の費用"]
[null,null,null,null,95786.820168103281,null,null,null,null,null," ⑪＝⑤×⑦×⑨×⑩　原産国チリ　　※二次輸送先は拠点港間の費用",null,null,null,null,79822.350140086055,null,null,null,null,null," ⑪＝⑤×⑦×⑨×⑩　原産国チリ　　※二次輸送先は拠点港間の費用"]
[null,null,null,null,0,null,null,null,null,null," ⑪＝⑤×⑦×⑨×⑩　原産国オマーン　　※二次輸送先は拠点港間の費用",null,null,null,null,0,null,null,null,null,null," ⑪＝⑤×⑦×⑨×⑩　原産国オマーン　　※二次輸送先は拠点港間の費用"]
[null,null,null,null,0,null,null,null,null,null," ⑪＝⑤×⑦×⑨×⑩　原産国ナミビア　　※二次輸送先は新潟港間の費用",null,null,null,null,0,null,null,null,null,null," ⑪＝⑤×⑦×⑨×⑩　原産国ナミビア　　※二次輸送先は新潟港間の費用"]
[null,null," 海上輸送費用　合計","（億円/月）",{"$f":"SUM(E119:J124)*1000/100000000","v":4.4635112909195493},null,null,null,null,null,null,null,null," 海上輸送費用　合計","（億円/月）",{"$f":"SUM(P119:U124)*1000/100000000","v":3.7150560555045136}]
[]
[null,null,"実証期","単位","拠点港","2次輸送先港湾",null,null,null,null,"備考",null,null,{"$f":"C127","v":"実証期"},"単位","拠点港","2次輸送先港湾",null,null,null,null,"備考"]
[null,null,null,null,"直江津港","新潟港","伏木富山港","金沢港","七尾港","敦賀港",null,null,null,null,null,"直江津港","新潟港","伏木富山港","金沢港","七尾港","敦賀港"]
[null,null," 密度","（t/m3）",{"$f":"$F$5","v":7.0811518324607331E-2},{"$f":"$F$5","v":7.0811518324607331E-2},7.0811518324607331E-2,7.0811518324607331E-2,7.0811518324607331E-2,7.0811518324607331E-2," ①",null,null," 密度","（t/m3）",{"$f":"$F$5","v":7.0811518324607331E-2},{"$f":"$F$5","v":7.0811518324607331E-2},7.0811518324607331E-2,7.0811518324607331E-2,7.0811518324607331E-2,7.0811518324607331E-2," ①"]
[null,null," 運搬船積載量\n※内貿の船型の上限は、就航中の「あけぼの丸」とする","（m3/隻）",160000,3556,3556,3556,3556,3556," ② 港湾施設能力及び対象船舶一覧sheetより設定",null,null," 運搬船積載量\n※内貿の船型の上限は、就航中の「あけぼの丸」とする","（m3/隻）",160000,3556,3556,3556,3556,3556," ② 港湾施設能力及び対象船舶一覧sheetより設定"]
[null,null,null,"（t/隻）",{"$f":"E130*E129","v":11329.842931937173},251.80575916230367,251.80575916230367,251.80575916230367,251.80575916230367,251.80575916230367," ③=②×①",null,null,null,"（t/隻）",{"$f":"P130*P129","v":11329.842931937173},251.80575916230367,251.80575916230367,251.80575916230367,251.80575916230367,251.80575916230367," ③=②×①"]
[null,null,null,"(GT)",130000,4505,4505,4505,4505,4505,"港湾施設能力及び対象船舶一覧sheetより設定",null,null,null,"(GT)",130000,4505,4505,4505,4505,4505,"港湾施設能力及び対象船舶一覧sheetより設定"]
[null,null,null,"(DWT)",{"$f":"E132/1.3702","v":94876.660341555966},{"$f":"F132/1.3702","v":3287.8411910669975},3287.8411910669975,3287.8411910669975,3287.8411910669975,3287.8411910669975," LNG船のDWTとGTの関係：DWT=GT/1.3702 より （※１）",null,null,null,"(DWT)",{"$f":"P132/1.3702","v":94876.660341555966},{"$f":"Q132/1.3702","v":3287.8411910669975},3287.8411910669975,3287.8411910669975,3287.8411910669975,3287.8411910669975," LNG船のDWTとGTの関係：DWT=GT/1.3702 より （※１）"]
[null,null," 船速（外航）","（ノット）",14,14,14,14,14,14," ④ 国土交通省検討資料より",null,null," 船速（外航）","（ノット）",14,14,14,14,14,14," ④ 国土交通省検討資料より"]
[null,null," 船速（内航）","（ノット）",12,12,12,12,12,12," ④ 国土交通省検討資料より",null,null," 船速（内航）","（ノット）",12,12,12,12,12,12," ④ 国土交通省検討資料より"]
[null,null," 海上輸送費用原単位","（千円/日･隻）",{"$f":"45.432*E133^(0.4019)","v":4546.552540011312},{"$f":"45.432*F133^(0.4019)","v":1177.0863381909896},1177.0863381909896,1177.0863381909896,1177.0863381909896,1177.0863381909896," ⑤ 海上輸送費用原単位算定式より （※2）",null,null," 海上輸送費用原単位","（千円/日･隻）",{"$f":"45.432*P133^(0.4019)","v":4546.552540011312},{"$f":"45.432*Q133^(0.4019)","v":1177.0863381909896},{"$f":"45.432*R133^(0.4019)","v":1177.0863381909896},1177.0863381909896,1177.0863381909896,1177.0863381909896," ⑤ 海上輸送費用原単位算定式より （※2）"]
[null,null," 月間需要量","（t/ピーク月）",{"$f":"①需要!$L$224/12*$O$3","v":298802.65421417728},{"$f":"①需要!$L$31/12*$O$3","v":158168.48997330852},{"$f":"①需要!$L$95/12*$O$3","v":29427.732887284186},{"$f":"①需要!$L$127/12*$O$3","v":2348.2272247526239},{"$f":"①需要!$L$159/12*$O$3","v":3574.5402352289962},{"$f":"①需要!$L$191/12*$O$3","v":4823.798327605733}," ⑥",null,null," 月間需要量","（t/その他月）",{"$f":"①需要!$L$224/12*$O$4","v":247239.36432766006},{"$f":"①需要!$L$31/12*$O$4","v":130873.92754428627},{"$f":"①需要!$L$95/12*$O$4","v":24349.495796115683},{"$f":"①需要!$L$127/12*$O$4","v":1943.0021726935436},{"$f":"①需要!$L$159/12*$O$4","v":2957.6947964062942},{"$f":"①需要!$L$191/12*$O$4","v":3991.3729524879304}," ⑥"]
[null,null," 月間寄港回数","（回/月）",{"$f":"ROUNDUP(E137/E131,0)","v":27},{"$f":"ROUNDUP(F137/F131,0)","v":629},{"$f":"ROUNDUP(G137/G131,0)","v":117},10,15,20," ⑦＝⑥／③",null,null," 月間寄港回数","（回/月）",{"$f":"ROUNDUP(P137/P$131,0)","v":22},{"$f":"ROUNDUP(Q137/Q$131,0)","v":520},97,8,12,16," ⑦＝⑥／③"]
[null,null," 海上輸送距離","（海里）",{"$f":"AA$16","v":3406},{"$f":"Z$41","v":72},{"$f":"AB$41","v":120},{"$f":"AC$41","v":151},{"$f":"AD$41","v":107},{"$f":"AE$41","v":215}," ⑧　原産国オーストラリア　※二次輸送先は拠点港との距離",null,null," 海上輸送距離","（海里）",{"$f":"E139","v":3406},{"$f":"F139","v":72},120,151,107,215," ⑧　原産国オーストラリア　※二次輸送先は拠点港との距離"]
[null,null,null,null,{"$f":"AA$21","v":4876},null,null,null,null,null," ⑧　原産国アメリカ　※二次輸送先は拠点港との距離",null,null,null,null,{"$f":"E140","v":4876},null,null,null,null,null," ⑧　原産国アメリカ　※二次輸送先は拠点港との距離"]
[null,null,null,null,{"$f":"AA$25","v":4157},null,null,null,null,null," ⑧　原産国カナダ　※二次輸送先は拠点港との距離",null,null,null,null,4157,null,null,null,null,null," ⑧　原産国カナダ　※二次輸送先は拠点港との距離"]
[null,null,null,null,{"$f":"AA$29","v":9491},null,null,null,null,null," ⑧　原産国チリ　※二次輸送先は拠点港との距離",null,null,null,null,9491,null,null,null,null,null," ⑧　原産国チリ　※二次輸送先は拠点港との距離"]
[null,null,null,null,{"$f":"AA$33","v":6104},null,null,null,null,null," ⑧　原産国オマーン　※二次輸送先は拠点港との距離",null,null,null,null,6104,null,null,null,null,null," ⑧　原産国オマーン　※二次輸送先は拠点港との距離"]
[null,null,null,null,{"$f":"AA$37","v":9132},null,null,null,null,null," ⑧　原産国ナミビア　※二次輸送先は拠点港との距離",null,null,null,null,9132,null,null,null,null,null," ⑧　原産国ナミビア　※二次輸送先は拠点港との距離"]
[null,null,"シナリオ設定","（％）",0.26555283191264989,1,1,1,1,1," ⑨　原産国オーストラリア　※二次輸送先は拠点港との距離",null,null,"シナリオ設定","（％）",{"$f":"E145","v":0.26555283191264989},{"$f":"F145","v":1},1,1,1,1," ⑨　原産国オーストラリア　※二次輸送先は拠点港との距離"]
[null,null,null,null,0.1818558591545224,null,null,null,null,null," ⑨　原産国アメリカ　※二次輸送先はシナリオ対象外",null,null,null,null,{"$f":"E146","v":0.1818558591545224},null,null,null,null,null," ⑨　原産国アメリカ　※二次輸送先はシナリオ対象外"]
[null,null,null,null,0.21310577781802134,null,null,null,null,null," ⑨　原産国カナダ　※二次輸送先はシナリオ対象外",null,null,null,null,0.21310577781802134,null,null,null,null,null," ⑨　原産国カナダ　※二次輸送先はシナリオ対象外"]
[null,null,null,null,9.3762811723031039E-2,null,null,null,null,null," ⑨　原産国チリ　※二次輸送先はシナリオ対象外",null,null,null,null,9.3762811723031039E-2,null,null,null,null,null," ⑨　原産国チリ　※二次輸送先はシナリオ対象外"]
[null,null,null,null,0.14732645559682442,null,null,null,null,null," ⑨　原産国オマーン　※二次輸送先はシナリオ対象外",null,null,null,null,0.14732645559682442,null,null,null,null,null," ⑨　原産国オマーン　※二次輸送先はシナリオ対象外"]
[null,null,null,null,9.8396263794950839E-2,null,null,null,null,null," ⑨　原産国ナミビア　※二次輸送先はシナリオ対象外",null,null,null,null,9.8396263794950839E-2,null,null,null,null,null," ⑨　原産国ナミビア　※二次輸送先はシナリオ対象外"]
[null,null," 海上輸送日数","（日）",{"$f":"E139/$E$134/24","v":10.136904761904761},{"$f":"F139/F$135/24","v":0.25},{"$f":"G139/G$135/24","v":0.41666666666666669},0.52430555555555558,0.37152777777777773,0.74652777777777779," ⑩＝⑧／④　原産国オーストラリア　※二次輸送先は拠点港までの日数",null,null," 海上輸送日数","（日）",{"$f":"P139/$P$134/24","v":10.136904761904761},{"$f":"Q139/Q$135/24","v":0.25},{"$f":"R139/R$135/24","v":0.41666666666666669},0.52430555555555558,0.37152777777777773,0.74652777777777779," ⑩＝⑧／④　原産国オーストラリア　※二次輸送先は拠点港までの日数"]
[null,null,null,null,{"$f":"E140/$E$134/24","v":14.511904761904761},null,null,null,null,null," ⑩＝⑧／④　原産国アメリカ　※二次輸送先は拠点港までの日数",null,null,null,null,{"$f":"P140/$P$134/24","v":14.511904761904761},null,null,null,null,null," ⑩＝⑧／④　原産国アメリカ　※二次輸送先は拠点港までの日数"]
[null,null,null,null,12.37202380952381,null,null,null,null,null," ⑩＝⑧／④　原産国カナダ　※二次輸送先は拠点港までの日数",null,null,null,null,12.37202380952381,null,null,null,null,null," ⑩＝⑧／④　原産国カナダ　※二次輸送先は拠点港までの日数"]
[null,null,null,null,28.24702380952381,null,null,null,null,null," ⑩＝⑧／④　原産国チリ　※二次輸送先は拠点港までの日数",null,null,null,null,28.24702380952381,null,null,null,null,null," ⑩＝⑧／④　原産国チリ　※二次輸送先は拠点港までの日数"]
[null,null,null,null,18.166666666666668,null,null,null,null,null," ⑩＝⑧／④　原産国オマーン　※二次輸送先は拠点港までの日数",null,null,null,null,18.166666666666668,null,null,null,null,null," ⑩＝⑧／④　原産国オマーン　※二次輸送先は拠点港までの日数"]
[null,null,null,null,27.178571428571431,null,null,null,null,null," ⑩＝⑧／④　原産国ナミビア　※二次輸送先は拠点港までの日数",null,null,null,null,27.178571428571431,null,null,null,null,null," ⑩＝⑧／④　原産国ナミビア　※二次輸送先は拠点港までの日数"]
[null,null," 海上輸送費用","（千円/月）",{"$f":"$E$136*E$138*E145*E151","v":330447.35633379634},{"$f":"F$136*F$138*F145*F151","v":185096.82668053312},{"$f":"G$136*G$138*G145*G151","v":57382.958986810751},6171.5290648208138,6559.8040722102014,17574.552966046027," ⑪＝⑤×⑦×⑨×⑩　原産国オーストラリア　　※二次輸送先は拠点港間の費用",null,null," 海上輸送費用","（千円/月）",{"$f":"$P$136*P$138*P145*P151","v":269253.40145716741},{"$f":"Q$136*Q$138*Q145*Q151","v":153021.22396482865},{"$f":"R$136*R$138*R145*R151","v":47573.906168552501},4937.2232518566516,5247.8432577681615,14059.642372836821," ⑪＝⑤×⑦×⑨×⑩　原産国オーストラリア　　※二次輸送先は拠点港間の費用"]
[null,null,null,null,{"$f":"$E$136*E$138*E146*E152","v":323964.70366328472},null,null,null,null,null," ⑪＝⑤×⑦×⑨×⑩　原産国アメリカ　　　※二次輸送先は拠点港間の費用",null,null,null,null,263971.24002193572,null,null,null,null,null," ⑪＝⑤×⑦×⑨×⑩　原産国アメリカ　　　※二次輸送先は拠点港間の費用"]
[null,null,null,null,323654.72386667901,null,null,null,null,null," ⑪＝⑤×⑦×⑨×⑩　原産国カナダ　　　※二次輸送先は拠点港間の費用",null,null,null,null,263718.66389136808,null,null,null,null,null," ⑪＝⑤×⑦×⑨×⑩　原産国カナダ　　　※二次輸送先は拠点港間の費用"]
[null,null,null,null,325124.20005527698,null,null,null,null,null," ⑪＝⑤×⑦×⑨×⑩　原産国チリ　　※二次輸送先は拠点港間の費用",null,null,null,null,264916.01485985535,null,null,null,null,null," ⑪＝⑤×⑦×⑨×⑩　原産国チリ　　※二次輸送先は拠点港間の費用"]
[null,null,null,null,328550.37447870919,null,null,null,null,null," ⑪＝⑤×⑦×⑨×⑩　原産国オマーン　　※二次輸送先は拠点港間の費用",null,null,null,null,267707.71253820747,null,null,null,null,null," ⑪＝⑤×⑦×⑨×⑩　原産国オマーン　　※二次輸送先は拠点港間の費用"]
[null,null,null,null,328285.13039422821,null,null,null,null,null," ⑪＝⑤×⑦×⑨×⑩　原産国ナミビア　　※二次輸送先は新潟港間の費用",null,null,null,null,267491.5877286304,null,null,null,null,null," ⑪＝⑤×⑦×⑨×⑩　原産国ナミビア　　※二次輸送先は新潟港間の費用"]
[null,null," 海上輸送費用　合計","（億円/月）",{"$f":"SUM(E157:J162)*1000/100000000","v":22.328121605623952},null,null,null,null,null,null,null,null," 海上輸送費用　合計","（億円/月）",{"$f":"SUM(P157:U162)*1000/100000000","v":18.21898459513007}]
[null,null,"（※1）「統計解析による船舶諸元に関する研究－船舶の主要諸元の計画基準（案）－」（国土技術政策総合研究所研究報告、第28号2006年3月）",null,null,null,null,null,null,null,null,null,null,"（※1）「統計解析による船舶諸元に関する研究－船舶の主要諸元の計画基準（案）－」（国土技術政策総合研究所研究報告、第28号2006年3月）"]
[null,null,"（※2）「港湾整備事業の費用対効果分析マニュアル」（平成29年3月、国土交通省港湾局）",null,null,null,null,null,null,null,null,null,null,"（※2）「港湾整備事業の費用対効果分析マニュアル」（平成29年3月、国土交通省港湾局）"]
[null,null,"貯蔵費用"]
[null,null,"液化水素"]
[null,null,"実証期","単位","新潟港","直江津港※拠点港","伏木富山港","金沢港","七尾港","敦賀港","備考"]
[null,null," 年間需要量","（t/年）",{"$f":"①需要!$I$31","v":19954.569907599176},{"$f":"①需要!$I$224","v":35516.482898266862},{"$f":"①需要!$I$95","v":2953.7551446280995},{"$f":"①需要!$I$127","v":0.78200000000000014},{"$f":"①需要!$I$159","v":162.99527033311023},{"$f":"①需要!$I$191","v":17.446280991735538}," A：実証期の需要"]
[null,null," 必要量","（１か月分）",1,1,1,1,1,1," B"]
[null,null," 月換算","（12か月/年）",12,12,12,12,12,12," C"]
[null,null," 需要ピーク係数","－",{"$f":"③輸送・貯蔵入力!$C$18","v":1.1399999999999999},{"$f":"③輸送・貯蔵入力!$C$18","v":1.1399999999999999},{"$f":"③輸送・貯蔵入力!$C$18","v":1.1399999999999999},{"$f":"③輸送・貯蔵入力!$C$18","v":1.1399999999999999},{"$f":"③輸送・貯蔵入力!$C$18","v":1.1399999999999999},{"$f":"③輸送・貯蔵入力!$C$18","v":1.1399999999999999}," D"]
[null,null," 月間需要量（ピーク月）","（t/月）",{"$f":"E169/E171*E172","v":1895.6841412219217},{"$f":"F169/F171*F172","v":3374.0658753353518},280.60673873966942,7.4290000000000009E-2,15.484550681645471,1.6573966942148759," E=A÷C×D"]
[null,null," 備蓄タンク容量","（t/基）",{"$f":"_xlfn.LET(_xlpm.tank,ROUNDDOWN(E173/500,0),_xlpm.tankcapa,IF(MOD(E173,500)=0,IF(_xlpm.tank=0,500,_xlpm.tank*500),(_xlpm.tank+1)*500),IF(_xlpm.tankcapa>=③輸送・貯蔵入力!$D$7,③輸送・貯蔵入力!$D$7,_xlpm.tankcapa))","v":{"$error":"#NAME?"}},{"$f":"_xlfn.LET(_xlpm.tank,ROUNDDOWN(F173/500,0),_xlpm.tankcapa,IF(MOD(F173,500)=0,IF(_xlpm.tank=0,500,_xlpm.tank*500),(_xlpm.tank+1)*500),IF(_xlpm.tankcapa>=③輸送・貯蔵入力!$D$7,③輸送・貯蔵入力!$D$7,_xlpm.tankcapa))","v":{"$error":"#NAME?"}},{"$f":"_xlfn.LET(_xlpm.tank,ROUNDDOWN(G173/500,0),_xlpm.tankcapa,IF(MOD(G173,500)=0,IF(_xlpm.tank=0,500,_xlpm.tank*500),(_xlpm.tank+1)*500),IF(_xlpm.tankcapa>=③輸送・貯蔵入力!$D$7,③輸送・貯蔵入力!$D$7,_xlpm.tankcapa))","v":{"$error":"#NAME?"}},{"$f":"_xlfn.LET(_xlpm.tank,ROUNDDOWN(H173/500,0),_xlpm.tankcapa,IF(MOD(H173,500)=0,IF(_xlpm.tank=0,500,_xlpm.tank*500),(_xlpm.tank+1)*500),IF(_xlpm.tankcapa>=③輸送・貯蔵入力!$D$7,③輸送・貯蔵入力!$D$7,_xlpm.tankcapa))","v":{"$error":"#NAME?"}},{"$f":"_xlfn.LET(_xlpm.tank,ROUNDDOWN(I173/500,0),_xlpm.tankcapa,IF(MOD(I173,500)=0,IF(_xlpm.tank=0,500,_xlpm.tank*500),(_xlpm.tank+1)*500),IF(_xlpm.tankcapa>=③輸送・貯蔵入力!$D$7,③輸送・貯蔵入力!$D$7,_xlpm.tankcapa))","v":{"$error":"#NAME?"}},{"$f":"_xlfn.LET(_xlpm.tank,ROUNDDOWN(J173/500,0),_xlpm.tankcapa,IF(MOD(J173,500)=0,IF(_xlpm.tank=0,500,_xlpm.tank*500),(_xlpm.tank+1)*500),IF(_xlpm.tankcapa>=③輸送・貯蔵入力!$D$7,③輸送・貯蔵入力!$D$7,_xlpm.tankcapa))","v":{"$error":"#NAME?"}}," F（E：月間需要量（ピーク月）を踏まえり５００トン刻みで設定　※最大7,100トン）"]
[null,null," 備蓄タンク基数","（基）",{"$f":"ROUNDUP(E173/E174,0)","v":{"$error":"#NAME?"}},{"$f":"ROUNDUP(F169/F174/F170/F171*F172,0)","v":{"$error":"#NAME?"}},{"$f":"ROUNDUP(G169/G174/G170/G171*G172,0)","v":{"$error":"#NAME?"}},{"$f":"ROUNDUP(H169/H174/H170/H171*H172,0)","v":{"$error":"#NAME?"}},{"$f":"ROUNDUP(I169/I174/I170/I171*I172,0)","v":{"$error":"#NAME?"}},{"$f":"ROUNDUP(J169/J174/J170/J171*J172,0)","v":{"$error":"#NAME?"}}," G=E÷F"]
[null,null," タンク1基あたり整備費用","（億円/基）",{"$f":"60*(E174/10000/4)^(2/3)","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"}," H＝α万トンのタンクの整備費＝60億円×（α／4）2/3（※３）"]
[null,null," タンク整備費用","（億円）",{"$f":"E175*E176","v":{"$error":"#NAME?"}},{"$f":"F175*F176","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"}," I ＝G×H"]
[null,null," タンク維持管理費用","（億円）",{"$f":"E177*(0.024+0.011)","v":{"$error":"#NAME?"}},{"$f":"F177*(0.024+0.011)","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},"修繕費：建設費の2.4％/年、諸経費：建設費の1.1％/年"]
[null,null," 貯蔵費用　合計","（億円）",{"$f":"SUM(E177:J178)","v":{"$error":"#NAME?"}}]
[]
[null,null,"2030年","単位","新潟港","直江津港※拠点港","伏木富山港","金沢港※","七尾港","敦賀港※","備考"]
[null,null," 年間需要量","（t/年）",{"$f":"①需要!$J$31-①需要!$I$31","v":23898.941864520431},{"$f":"①需要!$J$224-①需要!$I$224","v":46150.729053859839},{"$f":"①需要!$J$95-①需要!$I$95","v":4736.4041333511586},{"$f":"①需要!$J$127-①需要!$I$127","v":455.42305318026979},{"$f":"①需要!$J$159-①需要!$I$159","v":624.37946400924784},{"$f":"①需要!$J$191-①需要!$I$191","v":2335.1847389148384}," A：2030年の需要－実証期の需要（2030年までの需要分※実証期分までは整備済）"]
[null,null," 必要量","（１か月分）",1,1,1,1,1,1," B"]
[null,null," 月換算","（12か月/年）",12,12,12,12,12,12," C"]
[null,null," 需要ピーク係数","－",{"$f":"③輸送・貯蔵入力!$C$18","v":1.1399999999999999},{"$f":"③輸送・貯蔵入力!$C$18","v":1.1399999999999999},{"$f":"③輸送・貯蔵入力!$C$18","v":1.1399999999999999},{"$f":"③輸送・貯蔵入力!$C$18","v":1.1399999999999999},{"$f":"③輸送・貯蔵入力!$C$18","v":1.1399999999999999},{"$f":"③輸送・貯蔵入力!$C$18","v":1.1399999999999999}," D"]
[null,null," 月間需要量（ピーク月）","（t/月）",{"$f":"E182/E184*E185","v":2270.399477129441},{"$f":"F182/F184*F185","v":4384.3192601166838},449.95839266836003,43.265190052125632,59.316049080878543,221.84255019690963," E=A÷C×D"]
[null,null," 備蓄タンク容量","（t/基）",{"$f":"_xlfn.LET(_xlpm.tank,ROUNDDOWN(E186/500,0),_xlpm.tankcapa,IF(MOD(E186,500)=0,IF(_xlpm.tank=0,500,_xlpm.tank*500),(_xlpm.tank+1)*500),IF(_xlpm.tankcapa>=③輸送・貯蔵入力!$D$7,③輸送・貯蔵入力!$D$7,_xlpm.tankcapa))","v":{"$error":"#NAME?"}},{"$f":"_xlfn.LET(_xlpm.tank,ROUNDDOWN(F186/500,0),_xlpm.tankcapa,IF(MOD(F186,500)=0,IF(_xlpm.tank=0,500,_xlpm.tank*500),(_xlpm.tank+1)*500),IF(_xlpm.tankcapa>=③輸送・貯蔵入力!$D$7,③輸送・貯蔵入力!$D$7,_xlpm.tankcapa))","v":{"$error":"#NAME?"}},{"$f":"_xlfn.LET(_xlpm.tank,ROUNDDOWN(G186/500,0),_xlpm.tankcapa,IF(MOD(G186,500)=0,IF(_xlpm.tank=0,500,_xlpm.tank*500),(_xlpm.tank+1)*500),IF(_xlpm.tankcapa>=③輸送・貯蔵入力!$D$7,③輸送・貯蔵入力!$D$7,_xlpm.tankcapa))","v":{"$error":"#NAME?"}},{"$f":"_xlfn.LET(_xlpm.tank,ROUNDDOWN(H186/500,0),_xlpm.tankcapa,IF(MOD(H186,500)=0,IF(_xlpm.tank=0,500,_xlpm.tank*500),(_xlpm.tank+1)*500),IF(_xlpm.tankcapa>=③輸送・貯蔵入力!$D$7,③輸送・貯蔵入力!$D$7,_xlpm.tankcapa))","v":{"$error":"#NAME?"}},{"$f":"_xlfn.LET(_xlpm.tank,ROUNDDOWN(I186/500,0),_xlpm.tankcapa,IF(MOD(I186,500)=0,IF(_xlpm.tank=0,500,_xlpm.tank*500),(_xlpm.tank+1)*500),IF(_xlpm.tankcapa>=③輸送・貯蔵入力!$D$7,③輸送・貯蔵入力!$D$7,_xlpm.tankcapa))","v":{"$error":"#NAME?"}},{"$f":"_xlfn.LET(_xlpm.tank,ROUNDDOWN(J186/500,0),_xlpm.tankcapa,IF(MOD(J186,500)=0,IF(_xlpm.tank=0,500,_xlpm.tank*500),(_xlpm.tank+1)*500),IF(_xlpm.tankcapa>=③輸送・貯蔵入力!$D$7,③輸送・貯蔵入力!$D$7,_xlpm.tankcapa))","v":{"$error":"#NAME?"}}," F（E：月間需要量（ピーク月）を踏まえり５００トン刻みで設定　※最大7,100トン）"]
[null,null," 備蓄タンク基数","（基）",{"$f":"ROUNDUP(E186/E187,0)","v":{"$error":"#NAME?"}},{"$f":"ROUNDUP(F182/F187/F183/F184*F185,0)","v":{"$error":"#NAME?"}},{"$f":"ROUNDUP(G182/G187/G183/G184*G185,0)","v":{"$error":"#NAME?"}},{"$f":"ROUNDUP(H182/H187/H183/H184*H185,0)","v":{"$error":"#NAME?"}},{"$f":"ROUNDUP(I182/I187/I183/I184*I185,0)","v":{"$error":"#NAME?"}},{"$f":"ROUNDUP(J182/J187/J183/J184*J185,0)","v":{"$error":"#NAME?"}}," G=E÷F"]
[null,null," タンク1基あたり整備費用","（億円/基）",{"$f":"60*(E187/10000/4)^(2/3)","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"}," H＝α万トンのタンクの整備費＝60億円×（α／4）2/3（※４）"]
[null,null," タンク整備費用","（億円）",{"$f":"E188*E189","v":{"$error":"#NAME?"}},{"$f":"F188*F189","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},0,{"$error":"#NAME?"},0," I ＝G×H"]
[null,null," タンク維持管理費用","（億円）",{"$f":"E190*(0.024+0.011)","v":{"$error":"#NAME?"}},{"$f":"F190*(0.024+0.011)","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},0,{"$error":"#NAME?"},0,"修繕費：建設費の2.4％/年、諸経費：建設費の1.1％/年"]
[null,null," 貯蔵費用　合計","（億円）",{"$f":"SUM(E190:J191)","v":{"$error":"#NAME?"}}]
[null,null,"※金沢港及び敦賀港は実証期で2030年の需要を賄える規模のタンクが整備済であるため、整備費用はかからないことを想定する"]
[null,null,"移行期","単位","新潟港","直江津港※拠点港","伏木富山港","金沢港","七尾港","敦賀港","備考"]
[null,null," 年間需要量","（t/年）",{"$f":"①需要!$K$31-①需要!$J$31","v":237189.29914134473},{"$f":"①需要!$K$224-①需要!$J$224","v":524080.80240030622},{"$f":"①需要!$K$95-①需要!$J$95","v":65827.184732704656},{"$f":"①需要!$K$127-①需要!$J$127","v":17635.841329058389},{"$f":"①需要!$K$159-①需要!$J$159","v":19274.096594372964},{"$f":"①需要!$K$191-①需要!$J$191","v":25272.257052694622}," A：移行期の需要－2030年の需要（移行期までの需要分※2030年分までは整備済）"]
[null,null," 必要量","（１か月分）",1,1,1,1,1,1," B"]
[null,null," 月換算","（12か月/年）",12,12,12,12,12,12," C"]
[null,null," 需要ピーク係数","－",{"$f":"③輸送・貯蔵入力!$C$18","v":1.1399999999999999},{"$f":"③輸送・貯蔵入力!$C$18","v":1.1399999999999999},{"$f":"③輸送・貯蔵入力!$C$18","v":1.1399999999999999},{"$f":"③輸送・貯蔵入力!$C$18","v":1.1399999999999999},{"$f":"③輸送・貯蔵入力!$C$18","v":1.1399999999999999},{"$f":"③輸送・貯蔵入力!$C$18","v":1.1399999999999999}," D"]
[null,null," 月間需要量（ピーク月）","（t/月）",{"$f":"E195/E197*E198","v":22532.983418427746},{"$f":"F195/F197*F198","v":49787.676228029086},6253.5825496069419,1675.4049262605467,1831.0391764654316,2400.8644200059889," E=A÷C×D"]
[null,null," 備蓄タンク容量","（t/基）",{"$f":"_xlfn.LET(_xlpm.tank,ROUNDDOWN(E199/500,0),_xlpm.tankcapa,IF(MOD(E199,500)=0,IF(_xlpm.tank=0,500,_xlpm.tank*500),(_xlpm.tank+1)*500),IF(_xlpm.tankcapa>=③輸送・貯蔵入力!$D$7,③輸送・貯蔵入力!$D$7,_xlpm.tankcapa))","v":{"$error":"#NAME?"}},{"$f":"_xlfn.LET(_xlpm.tank,ROUNDDOWN(F199/500,0),_xlpm.tankcapa,IF(MOD(F199,500)=0,IF(_xlpm.tank=0,500,_xlpm.tank*500),(_xlpm.tank+1)*500),IF(_xlpm.tankcapa>=③輸送・貯蔵入力!$D$7,③輸送・貯蔵入力!$D$7,_xlpm.tankcapa))","v":{"$error":"#NAME?"}},{"$f":"_xlfn.LET(_xlpm.tank,ROUNDDOWN(G199/500,0),_xlpm.tankcapa,IF(MOD(G199,500)=0,IF(_xlpm.tank=0,500,_xlpm.tank*500),(_xlpm.tank+1)*500),IF(_xlpm.tankcapa>=③輸送・貯蔵入力!$D$7,③輸送・貯蔵入力!$D$7,_xlpm.tankcapa))","v":{"$error":"#NAME?"}},{"$f":"_xlfn.LET(_xlpm.tank,ROUNDDOWN(H199/500,0),_xlpm.tankcapa,IF(MOD(H199,500)=0,IF(_xlpm.tank=0,500,_xlpm.tank*500),(_xlpm.tank+1)*500),IF(_xlpm.tankcapa>=③輸送・貯蔵入力!$D$7,③輸送・貯蔵入力!$D$7,_xlpm.tankcapa))","v":{"$error":"#NAME?"}},{"$f":"_xlfn.LET(_xlpm.tank,ROUNDDOWN(I199/500,0),_xlpm.tankcapa,IF(MOD(I199,500)=0,IF(_xlpm.tank=0,500,_xlpm.tank*500),(_xlpm.tank+1)*500),IF(_xlpm.tankcapa>=③輸送・貯蔵入力!$D$7,③輸送・貯蔵入力!$D$7,_xlpm.tankcapa))","v":{"$error":"#NAME?"}},{"$f":"_xlfn.LET(_xlpm.tank,ROUNDDOWN(J199/500,0),_xlpm.tankcapa,IF(MOD(J199,500)=0,IF(_xlpm.tank=0,500,_xlpm.tank*500),(_xlpm.tank+1)*500),IF(_xlpm.tankcapa>=③輸送・貯蔵入力!$D$7,③輸送・貯蔵入力!$D$7,_xlpm.tankcapa))","v":{"$error":"#NAME?"}}," F（E：月間需要量（ピーク月）を踏まえり５００トン刻みで設定　※最大7,100トン）"]
[null,null," 備蓄タンク基数","（基）",{"$f":"ROUNDUP(E199/E200,0)","v":{"$error":"#NAME?"}},{"$f":"ROUNDUP(F195/F200/F196/F197*F198,0)","v":{"$error":"#NAME?"}},{"$f":"ROUNDUP(G195/G200/G196/G197*G198,0)","v":{"$error":"#NAME?"}},{"$f":"ROUNDUP(H195/H200/H196/H197*H198,0)","v":{"$error":"#NAME?"}},{"$f":"ROUNDUP(I195/I200/I196/I197*I198,0)","v":{"$error":"#NAME?"}},{"$f":"ROUNDUP(J195/J200/J196/J197*J198,0)","v":{"$error":"#NAME?"}}," G=E÷F"]
[null,null," タンク1基あたり整備費用","（億円/基）",{"$f":"60*(E200/10000/4)^(2/3)","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"}," H＝α万トンのタンクの整備費＝60億円×（α／4）2/3（※３）"]
[null,null," タンク整備費用","（億円）",{"$f":"E201*E202","v":{"$error":"#NAME?"}},{"$f":"F201*F202","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"}," I ＝G×H"]
[null,null," タンク維持管理費用","（億円）",{"$f":"E203*(0.024+0.011)","v":{"$error":"#NAME?"}},{"$f":"F203*(0.024+0.011)","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},"修繕費：建設費の2.4％/年、諸経費：建設費の1.1％/年"]
[null,null," 貯蔵費用　合計","（億円）",{"$f":"SUM(E203:J204)","v":{"$error":"#NAME?"}}]
[]
[null,null,"2050年","単位","新潟港","直江津港※拠点港","伏木富山港","金沢港","七尾港","敦賀港","備考"]
[null,null," 年間需要量","（t/年）",{"$f":"①需要!$L$31-①需要!$K$31","v":1398622.5693340597},{"$f":"①需要!$L$224-①需要!$K$224","v":2567377.5171255567},{"$f":"①需要!$L$95-①需要!$K$95","v":238989.55390737826},{"$f":"①需要!$L$127-①需要!$K$127","v":6844.8798983201814},{"$f":"①需要!$L$159-①需要!$K$159","v":17898.247983451016},{"$f":"①需要!$L$191-①需要!$K$191","v":23601.288857725169}," A：2050年の需要－移行期の需要（2050年までの需要分※移行期分までは整備済）"]
[null,null," 必要量","（１か月分）",1,1,1,1,1,1," B"]
[null,null," 月換算","（12か月/年）",12,12,12,12,12,12," C"]
[null,null," 需要ピーク係数","－",{"$f":"③輸送・貯蔵入力!$C$18","v":1.1399999999999999},{"$f":"③輸送・貯蔵入力!$C$18","v":1.1399999999999999},{"$f":"③輸送・貯蔵入力!$C$18","v":1.1399999999999999},{"$f":"③輸送・貯蔵入力!$C$18","v":1.1399999999999999},{"$f":"③輸送・貯蔵入力!$C$18","v":1.1399999999999999},{"$f":"③輸送・貯蔵入力!$C$18","v":1.1399999999999999}," D"]
[null,null," 月間需要量（ピーク月）","（t/月）",{"$f":"E208/E210*E211","v":132869.14408673564},{"$f":"F208/F210*F211","v":243900.86412692786},{"$f":"G208/G210*G211","v":22704.007621200933},650.26359034041718,1700.3335584278464,2242.1224414838907," E=A÷C×D"]
[null,null," 備蓄タンク容量","（t/基）",{"$f":"_xlfn.LET(_xlpm.tank,ROUNDDOWN(E212/500,0),_xlpm.tankcapa,IF(MOD(E212,500)=0,IF(_xlpm.tank=0,500,_xlpm.tank*500),(_xlpm.tank+1)*500),IF(_xlpm.tankcapa>=③輸送・貯蔵入力!$D$7,③輸送・貯蔵入力!$D$7,_xlpm.tankcapa))","v":{"$error":"#NAME?"}},{"$f":"_xlfn.LET(_xlpm.tank,ROUNDDOWN(F212/500,0),_xlpm.tankcapa,IF(MOD(F212,500)=0,IF(_xlpm.tank=0,500,_xlpm.tank*500),(_xlpm.tank+1)*500),IF(_xlpm.tankcapa>=③輸送・貯蔵入力!$D$7,③輸送・貯蔵入力!$D$7,_xlpm.tankcapa))","v":{"$error":"#NAME?"}},{"$f":"_xlfn.LET(_xlpm.tank,ROUNDDOWN(G212/500,0),_xlpm.tankcapa,IF(MOD(G212,500)=0,IF(_xlpm.tank=0,500,_xlpm.tank*500),(_xlpm.tank+1)*500),IF(_xlpm.tankcapa>=③輸送・貯蔵入力!$D$7,③輸送・貯蔵入力!$D$7,_xlpm.tankcapa))","v":{"$error":"#NAME?"}},{"$f":"_xlfn.LET(_xlpm.tank,ROUNDDOWN(H212/500,0),_xlpm.tankcapa,IF(MOD(H212,500)=0,IF(_xlpm.tank=0,500,_xlpm.tank*500),(_xlpm.tank+1)*500),IF(_xlpm.tankcapa>=③輸送・貯蔵入力!$D$7,③輸送・貯蔵入力!$D$7,_xlpm.tankcapa))","v":{"$error":"#NAME?"}},{"$f":"_xlfn.LET(_xlpm.tank,ROUNDDOWN(I212/500,0),_xlpm.tankcapa,IF(MOD(I212,500)=0,IF(_xlpm.tank=0,500,_xlpm.tank*500),(_xlpm.tank+1)*500),IF(_xlpm.tankcapa>=③輸送・貯蔵入力!$D$7,③輸送・貯蔵入力!$D$7,_xlpm.tankcapa))","v":{"$error":"#NAME?"}},{"$f":"_xlfn.LET(_xlpm.tank,ROUNDDOWN(J212/500,0),_xlpm.tankcapa,IF(MOD(J212,500)=0,IF(_xlpm.tank=0,500,_xlpm.tank*500),(_xlpm.tank+1)*500),IF(_xlpm.tankcapa>=③輸送・貯蔵入力!$D$7,③輸送・貯蔵入力!$D$7,_xlpm.tankcapa))","v":{"$error":"#NAME?"}}," F（E：月間需要量（ピーク月）を踏まえり５００トン刻みで設定　※最大7,100トン）"]
[null,null," 備蓄タンク基数","（基）",{"$f":"ROUNDUP(E212/E213,0)","v":{"$error":"#NAME?"}},{"$f":"ROUNDUP(F208/F213/F209/F210*F211,0)","v":{"$error":"#NAME?"}},{"$f":"ROUNDUP(G208/G213/G209/G210*G211,0)","v":{"$error":"#NAME?"}},{"$f":"ROUNDUP(H208/H213/H209/H210*H211,0)","v":{"$error":"#NAME?"}},{"$f":"ROUNDUP(I208/I213/I209/I210*I211,0)","v":{"$error":"#NAME?"}},{"$f":"ROUNDUP(J208/J213/J209/J210*J211,0)","v":{"$error":"#NAME?"}}," G=E÷F"]
[null,null," タンク1基あたり整備費用","（億円/基）",{"$f":"60*(E213/10000/4)^(2/3)","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"}," H＝α万トンのタンクの整備費＝60億円×（α／4）2/3（※３）"]
[null,null," タンク整備費用","（億円）",{"$f":"E214*E215","v":{"$error":"#NAME?"}},{"$f":"F214*F215","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"}," I ＝G×H"]
[null,null," タンク維持管理費用","（億円）",{"$f":"E216*(0.024+0.011)","v":{"$error":"#NAME?"}},{"$f":"F216*(0.024+0.011)","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},"修繕費：建設費の2.4％/年、諸経費：建設費の1.1％/年"]
[null,null," 貯蔵費用　合計","（億円）",{"$f":"SUM(E216:J217)","v":{"$error":"#NAME?"}}]
[null,null,"（※３）国土交通省資料より、メーカーで用いられているタンク整備費用の簡易予測式（α万トンのタンクの整備費＝60億円×（α／4）2/3 ）より"]

{"sheet":"アンモニア拠点","index":47,"n_rows":0,"n_cols":0,"rows_kept":0,"cut":false,"hidden":false,"merged":[]}

{"sheet":"拠点方式（伏木富山港ｼﾅﾘｵ1)","index":48,"n_rows":214,"n_cols":22,"rows_kept":214,"cut":false,"hidden":false,"merged":[[6,16,6,20],[6,21,7,21],[9,2,12,2],[9,13,12,13],[3,2,3,10],[3,13,3,21],[6,2,7,2],[6,3,7,3],[6,5,6,9],[6,10,7,10],[6,13,7,13],[6,14,7,14],[18,2,23,2],[18,3,23,3],[18,5,23,5],[18,6,23,6],[18,7,23,7],[18,8,23,8],[18,13,23,13],[18,14,23,14],[18,20,23,20],[18,9,23,9],[30,17,35,17],[30,18,35,18],[24,9,29,9],[18,16,23,16],[18,17,23,17],[18,18,23,18],[18,19,23,19],[30,13,35,13],[30,14,35,14],[30,9,35,9],[24,18,29,18],[24,19,29,19],[24,16,29,16],[24,17,29,17],[30,19,35,19],[30,16,35,16],[30,2,35,2],[30,3,35,3],[30,5,35,5],[30,6,35,6],[30,7,35,7],[30,8,35,8],[24,8,29,8],[24,13,29,13],[24,14,29,14],[24,2,29,2],[24,3,29,3],[24,5,29,5],[24,6,29,6],[42,15,42,20],[44,2,45,2],[44,3,45,3],[44,5,44,9],[44,10,45,10],[44,13,45,13],[44,14,45,14],[44,16,44,20],[36,14,41,14],[36,16,41,16],[36,17,41,17],[36,18,41,18],[36,19,41,19],[36,9,41,9],[42,4,42,9],[36,2,41,2],[36,3,41,3],[36,5,41,5],[36,6,41,6],[36,7,41,7],[36,8,41,8],[36,13,41,13],[44,21,45,21],[47,2,50,2],[47,13,50,13],[56,2,61,2],[56,3,61,3],[56,5,61,5],[56,6,61,6],[56,7,61,7],[56,8,61,8],[62,16,67,16],[62,17,67,17],[62,18,67,18],[62,19,67,19],[68,2,73,2],[68,3,73,3],[68,5,73,5],[68,6,73,6],[56,19,61,19],[62,2,67,2],[62,3,67,3],[62,5,67,5],[62,6,67,6],[62,7,67,7],[62,8,67,8],[62,13,67,13],[62,14,67,14],[56,13,61,13],[56,14,61,14],[56,16,61,16],[56,17,61,17],[56,18,61,18],[56,9,61,9],[62,9,67,9],[74,16,79,16],[74,17,79,17],[74,18,79,18],[68,18,73,18],[68,19,73,19],[74,2,79,2],[74,3,79,3],[74,5,79,5],[74,6,79,6],[74,7,79,7],[74,8,79,8],[68,7,73,7],[68,8,73,8],[68,13,73,13],[68,14,73,14],[68,16,73,16],[68,17,73,17],[74,14,79,14],[68,9,73,9],[74,9,79,9],[82,21,83,21],[85,2,88,2],[85,13,88,13],[94,2,99,2],[94,3,99,3],[94,5,99,5],[94,6,99,6],[94,7,99,7],[94,8,99,8],[82,2,83,2],[82,3,83,3],[82,5,82,9],[82,10,83,10],[82,13,83,13],[82,14,83,14],[82,16,82,20],[100,2,105,2],[100,3,105,3],[100,5,105,5],[100,6,105,6],[100,7,105,7],[100,8,105,8],[100,13,105,13],[100,14,105,14],[94,13,99,13],[94,14,99,14],[106,18,111,18],[106,19,111,19],[112,2,117,2],[112,3,117,3],[112,5,117,5],[112,6,117,6],[112,7,117,7],[112,8,117,8],[106,7,111,7],[106,8,111,8],[106,13,111,13],[106,14,111,14],[106,16,111,16],[106,17,111,17],[106,2,111,2],[106,3,111,3],[106,5,111,5],[106,6,111,6],[120,21,121,21],[123,2,126,2],[123,13,126,13],[132,2,137,2],[132,3,137,3],[132,5,137,5],[132,6,137,6],[132,7,137,7],[132,8,137,8],[120,2,121,2],[120,3,121,3],[120,5,120,9],[120,10,121,10],[120,13,121,13],[120,14,121,14],[120,16,120,20],[132,9,137,9],[144,2,149,2],[144,3,149,3],[144,5,149,5],[144,6,149,6],[132,19,137,19],[138,2,143,2],[138,3,143,3],[138,5,143,5],[138,6,143,6],[138,7,143,7],[138,8,143,8],[138,13,143,13],[138,14,143,14],[132,13,137,13],[132,14,137,14],[132,16,137,16],[132,17,137,17],[132,18,137,18],[144,7,149,7],[144,8,149,8],[144,13,149,13],[144,14,149,14],[144,16,149,16],[144,17,149,17],[138,16,143,16],[138,17,143,17],[138,18,143,18],[160,2,160,10],[173,4,173,9],[186,4,186,9],[199,4,199,9],[212,4,212,9],[150,19,155,19],[156,4,156,9],[156,15,156,20],[157,2,157,10],[157,13,157,21],[158,2,158,10],[158,13,158,21],[150,13,155,13],[150,14,155,14],[150,16,155,16],[150,17,155,17],[150,18,155,18],[150,2,155,2],[150,3,155,3],[150,5,155,5],[150,6,155,6],[150,7,155,7],[150,8,155,8],[56,20,61,20],[62,20,67,20],[68,20,73,20],[74,20,79,20],[94,20,99,20],[100,20,105,20],[24,7,29,7],[24,20,29,20],[30,20,35,20],[36,20,41,20],[100,16,105,16],[100,17,105,17],[100,18,105,18],[100,19,105,19],[94,19,99,19],[94,16,99,16],[94,17,99,17],[94,18,99,18],[74,19,79,19],[80,4,80,9],[80,15,80,20],[74,13,79,13],[138,9,143,9],[144,9,149,9],[150,9,155,9],[94,9,99,9],[100,9,105,9],[106,9,111,9],[112,9,117,9],[106,20,111,20],[112,20,117,20],[132,20,137,20],[138,20,143,20],[144,20,149,20],[150,20,155,20],[144,18,149,18],[144,19,149,19],[138,19,143,19],[112,19,117,19],[118,4,118,9],[118,15,118,20],[112,13,117,13],[112,14,117,14],[112,16,117,16],[112,17,117,17],[112,18,117,18]]}
[]
[null,null,"入力項目"]
[]
[null,null,"海上輸送費用　シナリオ１（拠点港：伏木富山港）",null,null,null,null,null,null,null,null,null,null,"海上輸送費用　シナリオ１（拠点港：伏木富山港）"]
[null,null,"液化アンモ二ア（ピーク月　※４か月）",null,null,null,null,null,null,null,null,null,null,"液化アンモ二ア（その他月　※８か月）"]
[]
[null,null,"実証期","単位","拠点港(外航)","2次輸送先港湾（内航）",null,null,null,null,"備考",null,null,"実証期","単位","拠点港","2次輸送先港湾",null,null,null,null,"備考"]
[null,null,null,null,"伏木富山港","新潟港","直江津港","金沢港","七尾港","敦賀港",null,null,null,null,null,"伏木富山港","新潟港","直江津港","金沢港","七尾港","敦賀港"]
[null,null," 密度","（t/m3）",0.68217054263565891,0.68217054263565891,0.68217054263565891,0.68217054263565891,0.68217054263565891,0.68217054263565891," ①",null,null," 密度","（t/m3）",0.68217054263565891,0.68217054263565891,0.68217054263565891,0.68217054263565891,0.68217054263565891,0.68217054263565891," ①"]
[null,null," 運搬船積載量\n※内貿の船型の上限は、就航中の「Hourai Maru」とする","（m3/隻）",{"$f":"KEISAN(\"アンモニア\",E17,\"タンク容量\",E8,\"外貿\")","v":68396},{"$f":"KEISAN(\"アンモニア\",F17,\"タンク容量\",F8,\"内貿\")","v":0},{"$f":"KEISAN(\"アンモニア\",G17,\"タンク容量\",G8,\"内貿\")","v":0},{"$f":"KEISAN(\"アンモニア\",H17,\"タンク容量\",H8,\"内貿\")","v":0},{"$f":"KEISAN(\"アンモニア\",I17,\"タンク容量\",I8,\"内貿\")","v":34198},{"$f":"KEISAN(\"アンモニア\",J17,\"タンク容量\",J8,\"内貿\")","v":34198}," ②港湾施設能力及び対象船舶一覧より、需要量に合わせた船型を設定",null,null," 運搬船積載量\n※内貿の船型の上限は、就航中の「Hourai Maru」とする","（m3/隻）",{"$f":"KEISAN(\"アンモニア\",P17,\"タンク容量\",P8,\"外貿\")","v":68396},{"$f":"KEISAN(\"アンモニア\",Q17,\"タンク容量\",Q8,\"内貿\")","v":0},{"$f":"KEISAN(\"アンモニア\",R17,\"タンク容量\",R8,\"内貿\")","v":0},{"$f":"KEISAN(\"アンモニア\",S17,\"タンク容量\",S8,\"内貿\")","v":0},{"$f":"KEISAN(\"アンモニア\",T17,\"タンク容量\",T8,\"内貿\")","v":34198},{"$f":"KEISAN(\"アンモニア\",U17,\"タンク容量\",U8,\"内貿\")","v":34198}," ②港湾施設能力及び対象船舶一覧より、需要量に合わせた船型を設定"]
[null,null,null,"（t/隻）",{"$f":"E10*E9","v":46657.736434108527},{"$f":"F10*F9","v":0},0,{"$f":"H10*H9","v":0},{"$f":"I10*I9","v":23328.868217054263},23328.868217054263," ③=②×①",null,null,null,"（t/隻）",{"$f":"P10*P9","v":46657.736434108527},{"$f":"Q10*Q9","v":0},0,{"$f":"S10*S9","v":0},{"$f":"T10*T9","v":23328.868217054263},23328.868217054263," ③=②×①"]
[null,null,null,"(GT)",{"$f":"KEISAN(\"アンモニア\",E17,\"総トン数\",E8,\"外貿\")","v":40000},{"$f":"KEISAN(\"アンモニア\",F17,\"総トン数\",F8,\"内貿\")","v":0},{"$f":"KEISAN(\"アンモニア\",G17,\"総トン数\",G8,\"内貿\")","v":0},{"$f":"KEISAN(\"アンモニア\",H17,\"総トン数\",H8,\"内貿\")","v":0},{"$f":"KEISAN(\"アンモニア\",I17,\"総トン数\",I8,\"内貿\")","v":20000},{"$f":"KEISAN(\"アンモニア\",J17,\"総トン数\",J8,\"内貿\")","v":20000},"　港湾施設能力及び対象船舶一覧より、需要量に合わせた船型を設定",null,null,null,"(GT)",{"$f":"KEISAN(\"アンモニア\",P17,\"総トン数\",P8,\"外貿\")","v":40000},{"$f":"KEISAN(\"アンモニア\",Q17,\"総トン数\",Q8,\"内貿\")","v":0},{"$f":"KEISAN(\"アンモニア\",R17,\"総トン数\",R8,\"内貿\")","v":0},{"$f":"KEISAN(\"アンモニア\",S17,\"総トン数\",S8,\"内貿\")","v":0},{"$f":"KEISAN(\"アンモニア\",T17,\"総トン数\",T8,\"内貿\")","v":20000},{"$f":"KEISAN(\"アンモニア\",U17,\"総トン数\",U8,\"内貿\")","v":20000},"　港湾施設能力及び対象船舶一覧より、需要量に合わせた船型を設定"]
[null,null,null,"(DWT)",{"$f":"E12/0.8447","v":47354.09020954185},{"$f":"F12/0.8447","v":0},0,{"$f":"H12/0.8447","v":0},{"$f":"I12/0.8447","v":23677.045104770925},23677.045104770925,"　LPG船のDWTとGTの関係：DWT=GT/0.8447 より （※1）",null,null,null,"(DWT)",{"$f":"P12/0.8447","v":47354.09020954185},{"$f":"Q12/0.8447","v":0},0,{"$f":"S12/0.8447","v":0},{"$f":"T12/0.8447","v":23677.045104770925},23677.045104770925,"　LPG船のDWTとGTの関係：DWT=GT/0.8447 より （※1）"]
[null,null," 船速（外航）","（ノット）",14,14,14,14,14,14," ④ 国土交通省検討資料より",null,null," 船速（外航）","（ノット）",14,14,14,14,14,14," ④ 国土交通省検討資料より"]
[null,null," 船速（内航）","（ノット）",12,12,12,12,12,12," ④ 国土交通省検討資料より",null,null," 船速（内航）","（ノット）",12,12,12,12,12,12," ④ 国土交通省検討資料より"]
[null,null," 海上輸送費用原単位","（千円/日･隻）",{"$f":"45.432*E13^(0.4019)","v":3438.650475009887},{"$f":"45.432*F13^(0.4019)","v":0},0,{"$f":"45.432*H13^(0.4019)","v":0},{"$f":"45.432*I13^(0.4019)","v":2602.5799429069089},{"$f":"45.432*J13^(0.4019)","v":2602.5799429069089}," ⑤ 海上輸送費用原単位算定式より （※2）",null,null," 海上輸送費用原単位","（千円/日･隻）",{"$f":"45.432*P13^(0.4019)","v":3438.650475009887},{"$f":"45.432*Q13^(0.4019)","v":0},0,{"$f":"45.432*S13^(0.4019)","v":0},{"$f":"45.432*T13^(0.4019)","v":2602.5799429069089},{"$f":"45.432*U13^(0.4019)","v":2602.5799429069089}," ⑤ 海上輸送費用原単位算定式より （※2）"]
[null,null," 月間需要量","（t/ピーク月）",{"$f":"①需要!$I$223/12*④海上輸送網入力!$C$59","v":40973.730133535399},{"$f":"①需要!$I$30/12*④海上輸送網入力!$C$59","v":0},{"$f":"①需要!$I$62/12*④海上輸送網入力!$C$59","v":0},{"$f":"①需要!$I$126/12*④海上輸送網入力!$C$59","v":0},{"$f":"①需要!$I$158/12*④海上輸送網入力!$C$59","v":16256.433220165782},{"$f":"①需要!$I$190/12*④海上輸送網入力!$C$59","v":16748.404517670697}," ⑥",null,null," 月間需要量","（t/その他月）",{"$f":"①需要!$I$223/12*④海上輸送網入力!$C$60","v":33425.937740515728},{"$f":"①需要!$I$30/12*④海上輸送網入力!$C$60","v":0},{"$f":"①需要!$I$62/12*④海上輸送網入力!$C$60","v":0},{"$f":"①需要!$I$126/12*④海上輸送網入力!$C$60","v":0},{"$f":"①需要!$I$158/12*④海上輸送網入力!$C$60","v":13261.827100661561},{"$f":"①需要!$I$190/12*④海上輸送網入力!$C$60","v":13663.172106520833}," ⑥"]
[null,null," 月間寄港回数","（回/月）",{"$f":"IFERROR(ROUNDUP(E17/E11,0),0)","v":1},{"$f":"IFERROR(ROUNDUP(F17/F11,0),0)","v":0},0,{"$f":"IFERROR(ROUNDUP(H17/H11,0),0)","v":0},{"$f":"IFERROR(ROUNDUP(I17/I11,0),0)","v":1},{"$f":"IFERROR(ROUNDUP(J17/J11,0),0)","v":1}," ⑦＝⑥／③",null,null," 月間寄港回数","（回/月）",{"$f":"IFERROR(ROUNDUP(P17/P11,0),0)","v":1},{"$f":"IFERROR(ROUNDUP(Q17/Q11,0),0)","v":0},0,{"$f":"IFERROR(ROUNDUP(S17/S11,0),0)","v":0},{"$f":"IFERROR(ROUNDUP(T17/T11,0),0)","v":1},{"$f":"IFERROR(ROUNDUP(U17/U11,0),0)","v":1}," ⑦＝⑥／③"]
[null,null," 海上輸送距離","（海里）",{"$f":"④海上輸送網入力!$E$17","v":3399},{"$f":"④海上輸送網入力!$C$46","v":127},{"$f":"④海上輸送網入力!$D$46","v":120},{"$f":"④海上輸送網入力!$F$46","v":143},{"$f":"④海上輸送網入力!$G$46","v":75},{"$f":"④海上輸送網入力!$H$46","v":208}," ⑧　原産国オーストラリア　※二次輸送先は拠点港との距離",null,null," 海上輸送距離","（海里）",{"$f":"E19","v":3399},{"$f":"F19","v":127},{"$f":"G19","v":120},143,75,208," ⑧　原産国オーストラリア　※二次輸送先は拠点港との距離"]
[null,null,null,null,{"$f":"④海上輸送網入力!$E$21","v":4911},null,null,null,null,null," ⑧　原産国アメリカ　※二次輸送先は拠点港との距離",null,null,null,null,{"$f":"E20","v":4911},null,null,null,null,null," ⑧　原産国アメリカ　※二次輸送先は拠点港との距離"]
[null,null,null,null,{"$f":"④海上輸送網入力!$E$25","v":4193},null,null,null,null,null," ⑧　原産国カナダ　※二次輸送先は拠点港との距離",null,null,null,null,4193,null,null,null,null,null," ⑧　原産国カナダ　※二次輸送先は拠点港との距離"]
[null,null,null,null,{"$f":"④海上輸送網入力!$E$29","v":9526},null,null,null,null,null," ⑧　原産国チリ　※二次輸送先は拠点港との距離",null,null,null,null,9526,null,null,null,null,null," ⑧　原産国チリ　※二次輸送先は拠点港との距離"]
[null,null,null,null,{"$f":"④海上輸送網入力!$E$33","v":6096},null,null,null,null,null," ⑧　原産国オマーン　※二次輸送先は拠点港との距離",null,null,null,null,6096,null,null,null,null,null," ⑧　原産国オマーン　※二次輸送先は拠点港との距離"]
[null,null,null,null,{"$f":"④海上輸送網入力!$E$37","v":9124},null,null,null,null,null," ⑧　原産国ナミビア　※二次輸送先は拠点港との距離",null,null,null,null,9124,null,null,null,null,null," ⑧　原産国ナミビア　※二次輸送先は拠点港との距離"]
[null,null,"シナリオ設定","（％）",0.5,1,1,1,1,1," ⑨　原産国オーストラリア　※二次輸送先は拠点港との距離",null,null,"シナリオ設定","（％）",{"$f":"E25","v":0.5},1,1,1,1,1," ⑨　原産国オーストラリア　※二次輸送先は拠点港との距離"]
[null,null,null,null,0,null,null,null,null,null," ⑨　原産国アメリカ　※二次輸送先はシナリオ対象外",null,null,null,null,{"$f":"E26","v":0},null,null,null,null,null," ⑨　原産国アメリカ　※二次輸送先はシナリオ対象外"]
[null,null,null,null,0,null,null,null,null,null," ⑨　原産国カナダ　※二次輸送先はシナリオ対象外",null,null,null,null,0,null,null,null,null,null," ⑨　原産国カナダ　※二次輸送先はシナリオ対象外"]
[null,null,null,null,0.5,null,null,null,null,null," ⑨　原産国チリ　※二次輸送先はシナリオ対象外",null,null,null,null,0.5,null,null,null,null,null," ⑨　原産国チリ　※二次輸送先はシナリオ対象外"]
[null,null,null,null,0,null,null,null,null,null," ⑨　原産国オマーン　※二次輸送先はシナリオ対象外",null,null,null,null,0,null,null,null,null,null," ⑨　原産国オマーン　※二次輸送先はシナリオ対象外"]
[null,null,null,null,0,null,null,null,null,null," ⑨　原産国ナミビア　※二次輸送先はシナリオ対象外",null,null,null,null,0,null,null,null,null,null," ⑨　原産国ナミビア　※二次輸送先はシナリオ対象外"]
[null,null," 海上輸送日数","（日）",{"$f":"E19/E$14/24","v":10.116071428571429},{"$f":"F19/F$15/24","v":0.44097222222222227},{"$f":"G19/G$15/24","v":0.41666666666666669},{"$f":"H19/H$15/24","v":0.49652777777777773},{"$f":"I19/I$15/24","v":0.26041666666666669},{"$f":"J19/J$15/24","v":0.72222222222222221}," ⑩＝⑧／④　原産国オーストラリア　※二次輸送先は拠点港までの日数",null,null," 海上輸送日数","（日）",{"$f":"P19/P$14/24","v":10.116071428571429},{"$f":"Q19/Q$15/24","v":0.44097222222222227},{"$f":"R19/R$15/24","v":0.41666666666666669},{"$f":"S19/S$15/24","v":0.49652777777777773},{"$f":"T19/T$15/24","v":0.26041666666666669},{"$f":"U19/U$15/24","v":0.72222222222222221}," ⑩＝⑧／④　原産国オーストラリア　※二次輸送先は拠点港までの日数"]
[null,null,null,null,{"$f":"E20/E$14/24","v":14.616071428571429},null,null,null,null,null," ⑩＝⑧／④　原産国アメリカ　※二次輸送先は拠点港までの日数",null,null,null,null,{"$f":"P20/P$14/24","v":14.616071428571429},null,null,null,null,null," ⑩＝⑧／④　原産国アメリカ　※二次輸送先は拠点港までの日数"]
[null,null,null,null,12.479166666666666,null,null,null,null,null," ⑩＝⑧／④　原産国カナダ　※二次輸送先は拠点港までの日数",null,null,null,null,12.479166666666666,null,null,null,null,null," ⑩＝⑧／④　原産国カナダ　※二次輸送先は拠点港までの日数"]
[null,null,null,null,28.351190476190478,null,null,null,null,null," ⑩＝⑧／④　原産国チリ　※二次輸送先は拠点港までの日数",null,null,null,null,{"$f":"P22/P$14/24","v":28.351190476190478},null,null,null,null,null," ⑩＝⑧／④　原産国チリ　※二次輸送先は拠点港までの日数"]
[null,null,null,null,18.142857142857142,null,null,null,null,null," ⑩＝⑧／④　原産国オマーン　※二次輸送先は拠点港までの日数",null,null,null,null,{"$f":"P23/P$14/24","v":18.142857142857142},null,null,null,null,null," ⑩＝⑧／④　原産国オマーン　※二次輸送先は拠点港までの日数"]
[null,null,null,null,27.154761904761902,null,null,null,null,null," ⑩＝⑧／④　原産国ナミビア　※二次輸送先は拠点港までの日数",null,null,null,null,27.154761904761902,null,null,null,null,null," ⑩＝⑧／④　原産国ナミビア　※二次輸送先は拠点港までの日数"]
[null,null," 海上輸送費用","（千円/月）",{"$f":"E$16*E$18*E25*E31","v":17392.816911545546},{"$f":"F$16*F$18*F25*F31","v":0},{"$f":"G$16*G$18*G25*G31","v":0},{"$f":"H$16*H$18*H25*H31","v":0},{"$f":"I$16*I$18*I25*I31","v":677.75519346534088},{"$f":"J$16*J$18*J25*J31","v":1879.641069877212}," ⑪＝⑤×⑦×⑨×⑩　原産国オーストラリア　　※二次輸送先は拠点港間の費用",null,null," 海上輸送費用","（千円/月）",{"$f":"P$16*P$18*P25*P31","v":17392.816911545546},{"$f":"Q$16*Q$18*Q25*Q31","v":0},{"$f":"R$16*R$18*R25*R31","v":0},{"$f":"S$16*S$18*S25*S31","v":0},{"$f":"T$16*T$18*T25*T31","v":677.75519346534088},{"$f":"U$16*U$18*U25*U31","v":1879.641069877212}," ⑪＝⑤×⑦×⑨×⑩　原産国オーストラリア　　※二次輸送先は拠点港間の費用"]
[null,null,null,null,{"$f":"E$16*E$18*E26*E32","v":0},null,null,null,null,null," ⑪＝⑤×⑦×⑨×⑩　原産国アメリカ　　　※二次輸送先は拠点港間の費用",null,null,null,null,{"$f":"P$16*P$18*P26*P32","v":0},null,null,null,null,null," ⑪＝⑤×⑦×⑨×⑩　原産国アメリカ　　　※二次輸送先は拠点港間の費用"]
[null,null,null,null,0,null,null,null,null,null," ⑪＝⑤×⑦×⑨×⑩　原産国カナダ　　　※二次輸送先は拠点港間の費用",null,null,null,null,0,null,null,null,null,null," ⑪＝⑤×⑦×⑨×⑩　原産国カナダ　　　※二次輸送先は拠点港間の費用"]
[null,null,null,null,48744.917299024084,null,null,null,null,null," ⑪＝⑤×⑦×⑨×⑩　原産国チリ　　※二次輸送先は拠点港間の費用",null,null,null,null,48744.917299024084,null,null,null,null,null," ⑪＝⑤×⑦×⑨×⑩　原産国チリ　　※二次輸送先は拠点港間の費用"]
[null,null,null,null,0,null,null,null,null,null," ⑪＝⑤×⑦×⑨×⑩　原産国オマーン　　※二次輸送先は拠点港間の費用",null,null,null,null,0,null,null,null,null,null," ⑪＝⑤×⑦×⑨×⑩　原産国オマーン　　※二次輸送先は拠点港間の費用"]
[null,null,null,null,0,null,null,null,null,null," ⑪＝⑤×⑦×⑨×⑩　原産国ナミビア　　※二次輸送先は新潟港間の費用",null,null,null,null,0,null,null,null,null,null," ⑪＝⑤×⑦×⑨×⑩　原産国ナミビア　　※二次輸送先は新潟港間の費用"]
[null,null," 海上輸送費用　合計","（億円/月）",{"$f":"SUM(E37:J42)*1000/100000000","v":0.6869513047391218},null,null,null,null,null,null,null,null," 海上輸送費用　合計","（億円/月）",{"$f":"SUM(P37:U42)*1000/100000000","v":0.6869513047391218}]
[]
[null,null,"203０年","単位","拠点港","2次輸送先港湾",null,null,null,null,"備考",null,null,"203０年","単位","拠点港","2次輸送先港湾",null,null,null,null,"備考"]
[null,null,null,null,"伏木富山港","新潟港","直江津港","金沢港","七尾港","敦賀港",null,null,null,null,null,"伏木富山港","新潟港","直江津港","金沢港","七尾港","敦賀港"]
[null,null," 密度","（t/m3）",0.68217054263565891,0.68217054263565891,0.68217054263565891,0.68217054263565891,0.68217054263565891,0.68217054263565891," ①",null,null," 密度","（t/m3）",0.68217054263565891,0.68217054263565891,0.68217054263565891,0.68217054263565891,0.68217054263565891,0.68217054263565891," ①"]
[null,null," 運搬船積載量\n※内貿の船型の上限は、就航中の「Hourai Maru」とする","（m3/隻）",{"$f":"KEISAN(\"アンモニア\",E55,\"タンク容量\",E46,\"外貿\")","v":87000},{"$f":"KEISAN(\"アンモニア\",F55,\"タンク容量\",F46,\"内貿\")","v":5130},{"$f":"KEISAN(\"アンモニア\",G55,\"タンク容量\",G46,\"内貿\")","v":1714},{"$f":"KEISAN(\"アンモニア\",H55,\"タンク容量\",H46,\"内貿\")","v":1714},{"$f":"KEISAN(\"アンモニア\",I55,\"タンク容量\",I46,\"内貿\")","v":38000},{"$f":"KEISAN(\"アンモニア\",J55,\"タンク容量\",J46,\"内貿\")","v":38000}," ②港湾施設能力及び対象船舶一覧より、需要量に合わせた船型を設定",null,null," 運搬船積載量\n※内貿の船型の上限は、就航中の「Hourai Maru」とする","（m3/隻）",{"$f":"KEISAN(\"アンモニア\",P55,\"タンク容量\",P46,\"外貿\")","v":87000},{"$f":"KEISAN(\"アンモニア\",Q55,\"タンク容量\",Q46,\"内貿\")","v":5130},{"$f":"KEISAN(\"アンモニア\",R55,\"タンク容量\",R46,\"内貿\")","v":1714},{"$f":"KEISAN(\"アンモニア\",S55,\"タンク容量\",S46,\"内貿\")","v":1714},{"$f":"KEISAN(\"アンモニア\",T55,\"タンク容量\",T46,\"内貿\")","v":38000},{"$f":"KEISAN(\"アンモニア\",U55,\"タンク容量\",U46,\"内貿\")","v":38000}," ②港湾施設能力及び対象船舶一覧より、需要量に合わせた船型を設定"]
[null,null,null,"（t/隻）",{"$f":"E48*E47","v":59348.837209302328},{"$f":"F48*F47","v":3499.5348837209303},{"$f":"G48*G47","v":1169.2403100775193},{"$f":"H48*H47","v":1169.2403100775193},{"$f":"I48*I47","v":25922.480620155038},{"$f":"J48*J47","v":25922.480620155038}," ③=②×①",null,null,null,"（t/隻）",{"$f":"P48*P47","v":59348.837209302328},{"$f":"Q48*Q47","v":3499.5348837209303},{"$f":"R48*R47","v":1169.2403100775193},{"$f":"S48*S47","v":1169.2403100775193},{"$f":"T48*T47","v":25922.480620155038},{"$f":"U48*U47","v":25922.480620155038}," ③=②×①"]
[null,null,null,"(GT)",{"$f":"KEISAN(\"アンモニア\",E55,\"総トン数\",E46,\"外貿\")","v":50000},{"$f":"KEISAN(\"アンモニア\",F55,\"総トン数\",F46,\"内貿\")","v":3000},{"$f":"KEISAN(\"アンモニア\",G55,\"総トン数\",G46,\"内貿\")","v":999},{"$f":"KEISAN(\"アンモニア\",H55,\"総トン数\",H46,\"内貿\")","v":999},{"$f":"KEISAN(\"アンモニア\",I55,\"総トン数\",I46,\"内貿\")","v":25458},{"$f":"KEISAN(\"アンモニア\",J55,\"総トン数\",J46,\"内貿\")","v":25458},"　港湾施設能力及び対象船舶一覧より、需要量に合わせた船型を設定",null,null,null,"(GT)",{"$f":"KEISAN(\"アンモニア\",P55,\"総トン数\",P46,\"外貿\")","v":50000},{"$f":"KEISAN(\"アンモニア\",Q55,\"総トン数\",Q46,\"内貿\")","v":3000},{"$f":"KEISAN(\"アンモニア\",R55,\"総トン数\",R46,\"内貿\")","v":999},{"$f":"KEISAN(\"アンモニア\",S55,\"総トン数\",S46,\"内貿\")","v":999},{"$f":"KEISAN(\"アンモニア\",T55,\"総トン数\",T46,\"内貿\")","v":25458},{"$f":"KEISAN(\"アンモニア\",U55,\"総トン数\",U46,\"内貿\")","v":25458},"　港湾施設能力及び対象船舶一覧より、需要量に合わせた船型を設定"]
[null,null,null,"(DWT)",{"$f":"E50/0.8447","v":59192.61276192731},{"$f":"F50/0.8447","v":3551.5567657156384},1182.6684029833077,{"$f":"H50/0.8447","v":1182.6684029833077},{"$f":"I50/0.8447","v":30138.51071386291},{"$f":"J50/0.8447","v":30138.51071386291},"　LPG船のDWTとGTの関係：DWT=GT/0.8447 より （※1）",null,null,null,"(DWT)",{"$f":"P50/0.8447","v":59192.61276192731},{"$f":"Q50/0.8447","v":3551.5567657156384},1182.6684029833077,{"$f":"S50/0.8447","v":1182.6684029833077},{"$f":"T50/0.8447","v":30138.51071386291},{"$f":"U50/0.8447","v":30138.51071386291},"　LPG船のDWTとGTの関係：DWT=GT/0.8447 より （※1）"]
[null,null," 船速（外航）","（ノット）",14,14,14,14,14,14," ④ 国土交通省検討資料より",null,null," 船速（外航）","（ノット）",14,14,14,14,14,14," ④ 国土交通省検討資料より"]
[null,null," 船速（内航）","（ノット）",12,12,12,12,12,12," ④ 国土交通省検討資料より",null,null," 船速（内航）","（ノット）",12,12,12,12,12,12," ④ 国土交通省検討資料より"]
[null,null," 海上輸送費用原単位","（千円/日･隻）",{"$f":"45.432*E51^(0.4019)","v":3761.284358983542},{"$f":"45.432*F51^(0.4019)","v":1214.1578596509185},780.45073325115527,{"$f":"45.432*H51^(0.4019)","v":780.45073325115527},{"$f":"45.432*I51^(0.4019)","v":2867.6153883844731},{"$f":"45.432*J51^(0.4019)","v":2867.6153883844731}," ⑤ 海上輸送費用原単位算定式より （※2）",null,null," 海上輸送費用原単位","（千円/日･隻）",{"$f":"45.432*P51^(0.4019)","v":3761.284358983542},{"$f":"45.432*Q51^(0.4019)","v":1214.1578596509185},780.45073325115527,{"$f":"45.432*S51^(0.4019)","v":780.45073325115527},{"$f":"45.432*T51^(0.4019)","v":2867.6153883844731},{"$f":"45.432*U51^(0.4019)","v":2867.6153883844731}," ⑤ 海上輸送費用原単位算定式より （※2）"]
[null,null," 月間需要量","（t/ピーク月）",{"$f":"①需要!$J$223/12*④海上輸送網入力!$C$59","v":170496.63342106025},{"$f":"①需要!$J$30/12*④海上輸送網入力!$C$59","v":2379.8771707218475},{"$f":"①需要!$J$62/12*④海上輸送網入力!$C$59","v":976.43009314708388},{"$f":"①需要!$J$126/12*④海上輸送網入力!$C$59","v":397.39927145408245},{"$f":"①需要!$J$158/12*④海上輸送網入力!$C$59","v":65427.299485450552},{"$f":"①需要!$J$190/12*④海上輸送網入力!$C$59","v":68399.038041011474}," ⑥",null,null," 月間需要量","（t/その他月）",{"$f":"①需要!$J$223/12*④海上輸送網入力!$C$60","v":139089.35884349653},{"$f":"①需要!$J$30/12*④海上輸送網入力!$C$60","v":1941.4787445362442},{"$f":"①需要!$J$62/12*④海上輸送網入力!$C$60","v":796.5613917778843},{"$f":"①需要!$J$126/12*④海上輸送網入力!$C$60","v":324.19414250201464},{"$f":"①需要!$J$158/12*④海上輸送網入力!$C$60","v":53374.90221181493},{"$f":"①需要!$J$190/12*④海上輸送網入力!$C$60","v":55799.215243983053}," ⑥"]
[null,null," 月間寄港回数","（回/月）",{"$f":"IFERROR(ROUNDUP(E55/E49,0),0)","v":3},{"$f":"IFERROR(ROUNDUP(F55/F49,0),0)","v":1},1,{"$f":"IFERROR(ROUNDUP(H55/H49,0),0)","v":1},{"$f":"IFERROR(ROUNDUP(I55/I49,0),0)","v":3},{"$f":"IFERROR(ROUNDUP(J55/J49,0),0)","v":3}," ⑦＝⑥／③",null,null," 月間寄港回数","（回/月）",{"$f":"IFERROR(ROUNDUP(P55/P49,0),0)","v":3},{"$f":"IFERROR(ROUNDUP(Q55/Q49,0),0)","v":1},1,{"$f":"IFERROR(ROUNDUP(S55/S49,0),0)","v":1},{"$f":"IFERROR(ROUNDUP(T55/T49,0),0)","v":3},{"$f":"IFERROR(ROUNDUP(U55/U49,0),0)","v":3}," ⑦＝⑥／③"]
[null,null," 海上輸送距離","（海里）",{"$f":"④海上輸送網入力!$E$17","v":3399},{"$f":"④海上輸送網入力!$C$46","v":127},{"$f":"④海上輸送網入力!$D$46","v":120},{"$f":"④海上輸送網入力!$F$46","v":143},{"$f":"④海上輸送網入力!$G$46","v":75},{"$f":"④海上輸送網入力!$H$46","v":208}," ⑧　原産国オーストラリア　※二次輸送先は拠点港との距離",null,null," 海上輸送距離","（海里）",{"$f":"E57","v":3399},{"$f":"F57","v":127},{"$f":"G57","v":120},{"$f":"H57","v":143},{"$f":"I57","v":75},{"$f":"J57","v":208}," ⑧　原産国オーストラリア　※二次輸送先は拠点港との距離"]
[null,null,null,null,{"$f":"④海上輸送網入力!$E$21","v":4911},null,null,null,null,null," ⑧　原産国アメリカ　※二次輸送先は拠点港との距離",null,null,null,null,{"$f":"E58","v":4911},null,null,null,null,null," ⑧　原産国アメリカ　※二次輸送先は拠点港との距離"]
[null,null,null,null,{"$f":"④海上輸送網入力!$E$25","v":4193},null,null,null,null,null," ⑧　原産国カナダ　※二次輸送先は拠点港との距離",null,null,null,null,4193,null,null,null,null,null," ⑧　原産国カナダ　※二次輸送先は拠点港との距離"]
[null,null,null,null,{"$f":"④海上輸送網入力!$E$29","v":9526},null,null,null,null,null," ⑧　原産国チリ　※二次輸送先は拠点港との距離",null,null,null,null,9526,null,null,null,null,null," ⑧　原産国チリ　※二次輸送先は拠点港との距離"]
[null,null,null,null,{"$f":"④海上輸送網入力!$E$33","v":6096},null,null,null,null,null," ⑧　原産国オマーン　※二次輸送先は拠点港との距離",null,null,null,null,6096,null,null,null,null,null," ⑧　原産国オマーン　※二次輸送先は拠点港との距離"]
[null,null,null,null,{"$f":"④海上輸送網入力!$E$37","v":9124},null,null,null,null,null," ⑧　原産国ナミビア　※二次輸送先は拠点港との距離",null,null,null,null,9124,null,null,null,null,null," ⑧　原産国ナミビア　※二次輸送先は拠点港との距離"]
[null,null,"シナリオ設定","（％）",0.33333333333333331,1,1,1,1,1," ⑨　原産国オーストラリア　※二次輸送先は拠点港との距離",null,null,"シナリオ設定","（％）",{"$f":"E63","v":0.33333333333333331},1,1,1,1,1," ⑨　原産国オーストラリア　※二次輸送先は拠点港との距離"]
[null,null,null,null,0,null,null,null,null,null," ⑨　原産国アメリカ　※二次輸送先はシナリオ対象外",null,null,null,null,{"$f":"E64","v":0},null,null,null,null,null," ⑨　原産国アメリカ　※二次輸送先はシナリオ対象外"]
[null,null,null,null,0.33333333333333331,null,null,null,null,null," ⑨　原産国カナダ　※二次輸送先はシナリオ対象外",null,null,null,null,0.33333333333333331,null,null,null,null,null," ⑨　原産国カナダ　※二次輸送先はシナリオ対象外"]
[null,null,null,null,0.33333333333333331,null,null,null,null,null," ⑨　原産国チリ　※二次輸送先はシナリオ対象外",null,null,null,null,0.33333333333333331,null,null,null,null,null," ⑨　原産国チリ　※二次輸送先はシナリオ対象外"]
[null,null,null,null,0,null,null,null,null,null," ⑨　原産国オマーン　※二次輸送先はシナリオ対象外",null,null,null,null,0,null,null,null,null,null," ⑨　原産国オマーン　※二次輸送先はシナリオ対象外"]
[null,null,null,null,0,null,null,null,null,null," ⑨　原産国ナミビア　※二次輸送先はシナリオ対象外",null,null,null,null,0,null,null,null,null,null," ⑨　原産国ナミビア　※二次輸送先はシナリオ対象外"]
[null,null," 海上輸送日数","（日）",{"$f":"E57/E$52/24","v":10.116071428571429},{"$f":"F57/F$53/24","v":0.44097222222222227},{"$f":"G57/G$53/24","v":0.41666666666666669},{"$f":"H57/H$53/24","v":0.49652777777777773},{"$f":"I57/I$53/24","v":0.26041666666666669},{"$f":"J57/J$53/24","v":0.72222222222222221}," ⑩＝⑧／④　原産国オーストラリア　※二次輸送先は拠点港までの日数",null,null," 海上輸送日数","（日）",{"$f":"P57/P$52/24","v":10.116071428571429},{"$f":"Q57/Q$53/24","v":0.44097222222222227},{"$f":"R57/R$53/24","v":0.41666666666666669},{"$f":"S57/S$53/24","v":0.49652777777777773},{"$f":"T57/T$53/24","v":0.26041666666666669},{"$f":"U57/U$53/24","v":0.72222222222222221}," ⑩＝⑧／④　原産国オーストラリア　※二次輸送先は拠点港までの日数"]
[null,null,null,null,{"$f":"E58/E$52/24","v":14.616071428571429},null,null,null,null,null," ⑩＝⑧／④　原産国アメリカ　※二次輸送先は拠点港までの日数",null,null,null,null,{"$f":"P58/P$52/24","v":14.616071428571429},null,null,null,null,null," ⑩＝⑧／④　原産国アメリカ　※二次輸送先は拠点港までの日数"]
[null,null,null,null,12.479166666666666,null,null,null,null,null," ⑩＝⑧／④　原産国カナダ　※二次輸送先は拠点港までの日数",null,null,null,null,12.479166666666666,null,null,null,null,null," ⑩＝⑧／④　原産国カナダ　※二次輸送先は拠点港までの日数"]
[null,null,null,null,28.351190476190478,null,null,null,null,null," ⑩＝⑧／④　原産国チリ　※二次輸送先は拠点港までの日数",null,null,null,null,28.351190476190478,null,null,null,null,null," ⑩＝⑧／④　原産国チリ　※二次輸送先は拠点港までの日数"]
[null,null,null,null,18.142857142857142,null,null,null,null,null," ⑩＝⑧／④　原産国オマーン　※二次輸送先は拠点港までの日数",null,null,null,null,18.142857142857142,null,null,null,null,null," ⑩＝⑧／④　原産国オマーン　※二次輸送先は拠点港までの日数"]
[null,null,null,null,27.154761904761902,null,null,null,null,null," ⑩＝⑧／④　原産国ナミビア　※二次輸送先は拠点港までの日数",null,null,null,null,27.154761904761902,null,null,null,null,null," ⑩＝⑧／④　原産国ナミビア　※二次輸送先は拠点港までの日数"]
[null,null," 海上輸送費用","（千円/月）",{"$f":"E$54*E$56*E63*E69","v":38049.421238646006},{"$f":"F$54*F$56*F63*F69","v":535.40988949884252},{"$f":"G$54*G$56*G63*G69","v":325.18780552131471},{"$f":"H$54*H$56*H63*H69","v":387.5154682462333},{"$f":"I$54*I$56*I63*I69","v":2240.32452217537},{"$f":"J$54*J$56*J63*J69","v":6213.1666748330254}," ⑪＝⑤×⑦×⑨×⑩　原産国オーストラリア　　※二次輸送先は拠点港間の費用",null,null," 海上輸送費用","（千円/月）",{"$f":"P$54*P$56*P63*P69","v":38049.421238646006},{"$f":"Q$54*Q$56*Q63*Q69","v":535.40988949884252},{"$f":"R$54*R$56*R63*R69","v":325.18780552131471},{"$f":"S$54*S$56*S63*S69","v":387.5154682462333},{"$f":"T$54*T$56*T63*T69","v":2240.32452217537},{"$f":"U$54*U$56*U63*U69","v":6213.1666748330254}," ⑪＝⑤×⑦×⑨×⑩　原産国オーストラリア　　※二次輸送先は拠点港間の費用"]
[null,null,null,null,{"$f":"E$54*E$56*E64*E70","v":0},null,null,null,null,null," ⑪＝⑤×⑦×⑨×⑩　原産国アメリカ　　　※二次輸送先は拠点港間の費用",null,null,null,null,{"$f":"P$54*P$56*P64*P70","v":0},null,null,null,null,null," ⑪＝⑤×⑦×⑨×⑩　原産国アメリカ　　　※二次輸送先は拠点港間の費用"]
[null,null,null,null,46937.694396482111,null,null,null,null,null," ⑪＝⑤×⑦×⑨×⑩　原産国カナダ　　　※二次輸送先は拠点港間の費用",null,null,null,null,46937.694396482111,null,null,null,null,null," ⑪＝⑤×⑦×⑨×⑩　原産国カナダ　　　※二次輸送先は拠点港間の費用"]
[null,null,null,null,106636.8892966584,null,null,null,null,null," ⑪＝⑤×⑦×⑨×⑩　原産国チリ　　※二次輸送先は拠点港間の費用",null,null,null,null,106636.8892966584,null,null,null,null,null," ⑪＝⑤×⑦×⑨×⑩　原産国チリ　　※二次輸送先は拠点港間の費用"]
[null,null,null,null,0,null,null,null,null,null," ⑪＝⑤×⑦×⑨×⑩　原産国オマーン　　※二次輸送先は拠点港間の費用",null,null,null,null,0,null,null,null,null,null," ⑪＝⑤×⑦×⑨×⑩　原産国オマーン　　※二次輸送先は拠点港間の費用"]
[null,null,null,null,0,null,null,null,null,null," ⑪＝⑤×⑦×⑨×⑩　原産国ナミビア　　※二次輸送先は新潟港間の費用",null,null,null,null,0,null,null,null,null,null," ⑪＝⑤×⑦×⑨×⑩　原産国ナミビア　　※二次輸送先は新潟港間の費用"]
[null,null," 海上輸送費用　合計","（億円/月）",{"$f":"SUM(E75:J80)*1000/100000000","v":2.0132560929206131},null,null,null,null,null,null,null,null," 海上輸送費用　合計","（億円/月）",{"$f":"SUM(P75:U80)*1000/100000000","v":2.0132560929206131}]
[]
[null,null,"移行期","単位","拠点港","2次輸送先港湾",null,null,null,null,"備考",null,null,"移行期","単位","拠点港","2次輸送先港湾",null,null,null,null,"備考"]
[null,null,null,null,"伏木富山港","新潟港","直江津港","金沢港","七尾港","敦賀港",null,null,null,null,null,"伏木富山港","新潟港","直江津港","金沢港","七尾港","敦賀港"]
[null,null," 密度","（t/m3）",0.68217054263565891,0.68217054263565891,0.68217054263565891,0.68217054263565891,0.68217054263565891,0.68217054263565891," ①",null,null," 密度","（t/m3）",0.68217054263565891,0.68217054263565891,0.68217054263565891,0.68217054263565891,0.68217054263565891,0.68217054263565891," ①"]
[null,null," 運搬船積載量\n※内貿の船型の上限は、就航中の「Hourai Maru」とする","（m3/隻）",{"$f":"KEISAN(\"アンモニア\",E93,\"タンク容量\",E84,\"外貿\")","v":87000},{"$f":"KEISAN(\"アンモニア\",F93,\"タンク容量\",F84,\"内貿\")","v":34198},{"$f":"KEISAN(\"アンモニア\",G93,\"タンク容量\",G84,\"内貿\")","v":34198},{"$f":"KEISAN(\"アンモニア\",H93,\"タンク容量\",H84,\"内貿\")","v":34198},{"$f":"KEISAN(\"アンモニア\",I93,\"タンク容量\",I84,\"内貿\")","v":38000},{"$f":"KEISAN(\"アンモニア\",J93,\"タンク容量\",J84,\"内貿\")","v":38000}," ②港湾施設能力及び対象船舶一覧より、需要量に合わせた船型を設定",null,null," 運搬船積載量\n※内貿の船型の上限は、就航中の「Hourai Maru」とする","（m3/隻）",{"$f":"KEISAN(\"アンモニア\",P93,\"タンク容量\",P84,\"外貿\")","v":87000},{"$f":"KEISAN(\"アンモニア\",Q93,\"タンク容量\",Q84,\"内貿\")","v":34198},{"$f":"KEISAN(\"アンモニア\",R93,\"タンク容量\",R84,\"内貿\")","v":34198},{"$f":"KEISAN(\"アンモニア\",S93,\"タンク容量\",S84,\"内貿\")","v":17099},{"$f":"KEISAN(\"アンモニア\",T93,\"タンク容量\",T84,\"内貿\")","v":38000},{"$f":"KEISAN(\"アンモニア\",U93,\"タンク容量\",U84,\"内貿\")","v":38000}," ②港湾施設能力及び対象船舶一覧より、需要量に合わせた船型を設定"]
[null,null,null,"（t/隻）",{"$f":"E86*E85","v":59348.837209302328},{"$f":"F86*F85","v":23328.868217054263},23328.868217054263,{"$f":"H86*H85","v":23328.868217054263},{"$f":"I86*I85","v":25922.480620155038},{"$f":"J86*J85","v":25922.480620155038}," ③=②×①",null,null,null,"（t/隻）",{"$f":"P86*P85","v":59348.837209302328},{"$f":"Q86*Q85","v":23328.868217054263},23328.868217054263,{"$f":"S86*S85","v":11664.434108527132},{"$f":"T86*T85","v":25922.480620155038},{"$f":"U86*U85","v":25922.480620155038}," ③=②×①"]
[null,null,null,"(GT)",{"$f":"KEISAN(\"アンモニア\",E93,\"総トン数\",E84,\"外貿\")","v":50000},{"$f":"KEISAN(\"アンモニア\",F93,\"総トン数\",F84,\"内貿\")","v":20000},{"$f":"KEISAN(\"アンモニア\",G93,\"総トン数\",G84,\"内貿\")","v":20000},{"$f":"KEISAN(\"アンモニア\",H93,\"総トン数\",H84,\"内貿\")","v":20000},{"$f":"KEISAN(\"アンモニア\",I93,\"総トン数\",I84,\"内貿\")","v":25458},{"$f":"KEISAN(\"アンモニア\",J93,\"総トン数\",J84,\"内貿\")","v":25458},"　港湾施設能力及び対象船舶一覧より、需要量に合わせた船型を設定",null,null,null,"(GT)",{"$f":"KEISAN(\"アンモニア\",P93,\"総トン数\",P84,\"外貿\")","v":50000},{"$f":"KEISAN(\"アンモニア\",Q93,\"総トン数\",Q84,\"内貿\")","v":20000},{"$f":"KEISAN(\"アンモニア\",R93,\"総トン数\",R84,\"内貿\")","v":20000},{"$f":"KEISAN(\"アンモニア\",S93,\"総トン数\",S84,\"内貿\")","v":10000},{"$f":"KEISAN(\"アンモニア\",T93,\"総トン数\",T84,\"内貿\")","v":25458},{"$f":"KEISAN(\"アンモニア\",U93,\"総トン数\",U84,\"内貿\")","v":25458},"　港湾施設能力及び対象船舶一覧より、需要量に合わせた船型を設定"]
[null,null,null,"(DWT)",{"$f":"E88/0.8447","v":59192.61276192731},{"$f":"F88/0.8447","v":23677.045104770925},23677.045104770925,{"$f":"H88/0.8447","v":23677.045104770925},{"$f":"I88/0.8447","v":30138.51071386291},{"$f":"J88/0.8447","v":30138.51071386291},"　LPG船のDWTとGTの関係：DWT=GT/0.8447 より （※1）",null,null,null,"(DWT)",{"$f":"P88/0.8447","v":59192.61276192731},{"$f":"Q88/0.8447","v":23677.045104770925},23677.045104770925,{"$f":"S88/0.8447","v":11838.522552385462},{"$f":"T88/0.8447","v":30138.51071386291},{"$f":"U88/0.8447","v":30138.51071386291},"　LPG船のDWTとGTの関係：DWT=GT/0.8447 より （※1）"]
[null,null," 船速（外航）","（ノット）",14,14,14,14,14,14," ④ 国土交通省検討資料より",null,null," 船速（外航）","（ノット）",14,14,14,14,14,14," ④ 国土交通省検討資料より"]
[null,null," 船速（内航）","（ノット）",12,12,12,12,12,12," ④ 国土交通省検討資料より",null,null," 船速（内航）","（ノット）",12,12,12,12,12,12," ④ 国土交通省検討資料より"]
[null,null," 海上輸送費用原単位","（千円/日･隻）",{"$f":"45.432*E89^(0.4019)","v":3761.284358983542},{"$f":"45.432*F89^(0.4019)","v":2602.5799429069089},2602.5799429069089,{"$f":"45.432*H89^(0.4019)","v":2602.5799429069089},{"$f":"45.432*I89^(0.4019)","v":2867.6153883844731},{"$f":"45.432*J89^(0.4019)","v":2867.6153883844731}," ⑤ 海上輸送費用原単位算定式より （※2）",null,null," 海上輸送費用原単位","（千円/日･隻）",{"$f":"45.432*P89^(0.4019)","v":3761.284358983542},{"$f":"45.432*Q89^(0.4019)","v":2602.5799429069089},2602.5799429069089,{"$f":"45.432*S89^(0.4019)","v":1969.7908840827624},{"$f":"45.432*T89^(0.4019)","v":2867.6153883844731},{"$f":"45.432*U89^(0.4019)","v":2867.6153883844731}," ⑤ 海上輸送費用原単位算定式より （※2）"]
[null,null," 月間需要量","（t/ピーク月）",{"$f":"①需要!$K$223/12*④海上輸送網入力!$C$59","v":412659.95942655206},{"$f":"①需要!$K$30/12*④海上輸送網入力!$C$59","v":22978.71093123261},{"$f":"①需要!$K$62/12*④海上輸送網入力!$C$59","v":19702.184836456901},{"$f":"①需要!$K$126/12*④海上輸送網入力!$C$59","v":13159.911036556032},{"$f":"①需要!$K$158/12*④海上輸送網入力!$C$59","v":135097.2914377994},{"$f":"①需要!$K$190/12*④海上輸送網入力!$C$59","v":141285.34650042426}," ⑥",null,null," 月間需要量","（t/その他月）",{"$f":"①需要!$K$223/12*④海上輸送網入力!$C$60","v":336643.65111113462},{"$f":"①需要!$K$30/12*④海上輸送網入力!$C$60","v":18745.79049653187},{"$f":"①需要!$K$62/12*④海上輸送網入力!$C$60","v":16072.83499816221},{"$f":"①需要!$K$126/12*④海上輸送網入力!$C$60","v":10735.716898243081},{"$f":"①需要!$K$158/12*④海上輸送網入力!$C$60","v":110210.94827820479},{"$f":"①需要!$K$190/12*④海上輸送網入力!$C$60","v":115259.09846087244}," ⑥"]
[null,null," 月間寄港回数","（回/月）",{"$f":"IFERROR(ROUNDUP(E93/E87,0),0)","v":7},{"$f":"IFERROR(ROUNDUP(F93/F87,0),0)","v":1},1,{"$f":"IFERROR(ROUNDUP(H93/H87,0),0)","v":1},{"$f":"IFERROR(ROUNDUP(I93/I87,0),0)","v":6},{"$f":"IFERROR(ROUNDUP(J93/J87,0),0)","v":6}," ⑦＝⑥／③",null,null," 月間寄港回数","（回/月）",{"$f":"IFERROR(ROUNDUP(P93/P87,0),0)","v":6},{"$f":"IFERROR(ROUNDUP(Q93/Q87,0),0)","v":1},1,{"$f":"IFERROR(ROUNDUP(S93/S87,0),0)","v":1},{"$f":"IFERROR(ROUNDUP(T93/T87,0),0)","v":5},{"$f":"IFERROR(ROUNDUP(U93/U87,0),0)","v":5}," ⑦＝⑥／③"]
[null,null," 海上輸送距離","（海里）",{"$f":"④海上輸送網入力!$E$17","v":3399},{"$f":"④海上輸送網入力!$C$46","v":127},{"$f":"④海上輸送網入力!$D$46","v":120},{"$f":"④海上輸送網入力!$F$46","v":143},{"$f":"④海上輸送網入力!$G$46","v":75},{"$f":"④海上輸送網入力!$H$46","v":208}," ⑧　原産国オーストラリア　※二次輸送先は拠点港との距離",null,null," 海上輸送距離","（海里）",{"$f":"E95","v":3399},{"$f":"F95","v":127},{"$f":"G95","v":120},{"$f":"H95","v":143},{"$f":"I95","v":75},{"$f":"J95","v":208}," ⑧　原産国オーストラリア　※二次輸送先は拠点港との距離"]
[null,null,null,null,{"$f":"④海上輸送網入力!$E$21","v":4911},null,null,null,null,null," ⑧　原産国アメリカ　※二次輸送先は拠点港との距離",null,null,null,null,{"$f":"E96","v":4911},null,null,null,null,null," ⑧　原産国アメリカ　※二次輸送先は拠点港との距離"]
[null,null,null,null,{"$f":"④海上輸送網入力!$E$25","v":4193},null,null,null,null,null," ⑧　原産国カナダ　※二次輸送先は拠点港との距離",null,null,null,null,4193,null,null,null,null,null," ⑧　原産国カナダ　※二次輸送先は拠点港との距離"]
[null,null,null,null,{"$f":"④海上輸送網入力!$E$29","v":9526},null,null,null,null,null," ⑧　原産国チリ　※二次輸送先は拠点港との距離",null,null,null,null,9526,null,null,null,null,null," ⑧　原産国チリ　※二次輸送先は拠点港との距離"]
[null,null,null,null,{"$f":"④海上輸送網入力!$E$33","v":6096},null,null,null,null,null," ⑧　原産国オマーン　※二次輸送先は拠点港との距離",null,null,null,null,6096,null,null,null,null,null," ⑧　原産国オマーン　※二次輸送先は拠点港との距離"]
[null,null,null,null,{"$f":"④海上輸送網入力!$E$37","v":9124},null,null,null,null,null," ⑧　原産国ナミビア　※二次輸送先は拠点港との距離",null,null,null,null,9124,null,null,null,null,null," ⑧　原産国ナミビア　※二次輸送先は拠点港との距離"]
[null,null,"シナリオ設定","（％）",0.25,1,1,1,1,1," ⑨　原産国オーストラリア　※二次輸送先は拠点港との距離",null,null,"シナリオ設定","（％）",{"$f":"E101","v":0.25},1,1,1,1,1," ⑨　原産国オーストラリア　※二次輸送先は拠点港との距離"]
[null,null,null,null,0.25,null,null,null,null,null," ⑨　原産国アメリカ　※二次輸送先はシナリオ対象外",null,null,null,null,{"$f":"E102","v":0.25},null,null,null,null,null," ⑨　原産国アメリカ　※二次輸送先はシナリオ対象外"]
[null,null,null,null,0.25,null,null,null,null,null," ⑨　原産国カナダ　※二次輸送先はシナリオ対象外",null,null,null,null,0.25,null,null,null,null,null," ⑨　原産国カナダ　※二次輸送先はシナリオ対象外"]
[null,null,null,null,0.25,null,null,null,null,null," ⑨　原産国チリ　※二次輸送先はシナリオ対象外",null,null,null,null,0.25,null,null,null,null,null," ⑨　原産国チリ　※二次輸送先はシナリオ対象外"]
[null,null,null,null,0,null,null,null,null,null," ⑨　原産国オマーン　※二次輸送先はシナリオ対象外",null,null,null,null,0,null,null,null,null,null," ⑨　原産国オマーン　※二次輸送先はシナリオ対象外"]
[null,null,null,null,0,null,null,null,null,null," ⑨　原産国ナミビア　※二次輸送先はシナリオ対象外",null,null,null,null,0,null,null,null,null,null," ⑨　原産国ナミビア　※二次輸送先はシナリオ対象外"]
[null,null," 海上輸送日数","（日）",{"$f":"E95/E$90/24","v":10.116071428571429},{"$f":"F95/F$91/24","v":0.44097222222222227},{"$f":"G95/G$91/24","v":0.41666666666666669},{"$f":"H95/H$91/24","v":0.49652777777777773},{"$f":"I95/I$91/24","v":0.26041666666666669},{"$f":"J95/J$91/24","v":0.72222222222222221}," ⑩＝⑧／④　原産国オーストラリア　※二次輸送先は拠点港までの日数",null,null," 海上輸送日数","（日）",{"$f":"P95/P$90/24","v":10.116071428571429},{"$f":"Q95/Q$91/24","v":0.44097222222222227},{"$f":"R95/R$91/24","v":0.41666666666666669},{"$f":"S95/S$91/24","v":0.49652777777777773},{"$f":"T95/T$91/24","v":0.26041666666666669},{"$f":"U95/U$91/24","v":0.72222222222222221}," ⑩＝⑧／④　原産国オーストラリア　※二次輸送先は拠点港までの日数"]
[null,null,null,null,{"$f":"E96/E$90/24","v":14.616071428571429},null,null,null,null,null," ⑩＝⑧／④　原産国アメリカ　※二次輸送先は拠点港までの日数",null,null,null,null,{"$f":"P96/P$90/24","v":14.616071428571429},null,null,null,null,null," ⑩＝⑧／④　原産国アメリカ　※二次輸送先は拠点港までの日数"]
[null,null,null,null,{"$f":"E97/E$90/24","v":12.479166666666666},null,null,null,null,null," ⑩＝⑧／④　原産国カナダ　※二次輸送先は拠点港までの日数",null,null,null,null,{"$f":"P97/P$90/24","v":12.479166666666666},null,null,null,null,null," ⑩＝⑧／④　原産国カナダ　※二次輸送先は拠点港までの日数"]
[null,null,null,null,28.351190476190478,null,null,null,null,null," ⑩＝⑧／④　原産国チリ　※二次輸送先は拠点港までの日数",null,null,null,null,28.351190476190478,null,null,null,null,null," ⑩＝⑧／④　原産国チリ　※二次輸送先は拠点港までの日数"]
[null,null,null,null,18.142857142857142,null,null,null,null,null," ⑩＝⑧／④　原産国オマーン　※二次輸送先は拠点港までの日数",null,null,null,null,{"$f":"P99/P$90/24","v":18.142857142857142},null,null,null,null,null," ⑩＝⑧／④　原産国オマーン　※二次輸送先は拠点港までの日数"]
[null,null,null,null,27.154761904761902,null,null,null,null,null," ⑩＝⑧／④　原産国ナミビア　※二次輸送先は拠点港までの日数",null,null,null,null,27.154761904761902,null,null,null,null,null," ⑩＝⑧／④　原産国ナミビア　※二次輸送先は拠点港までの日数"]
[null,null," 海上輸送費用","（千円/月）",{"$f":"E$92*E$94*E101*E107","v":66586.487167630519},{"$f":"F$92*F$94*F101*F107","v":1147.665460934644},{"$f":"G$92*G$94*G101*G107","v":1084.4083095445453},{"$f":"H$92*H$94*H101*H107","v":1292.2532355405831},{"$f":"I$92*I$94*I101*I107","v":4480.64904435074},{"$f":"J$92*J$94*J101*J107","v":12426.333349666051}," ⑪＝⑤×⑦×⑨×⑩　原産国オーストラリア　　※二次輸送先は拠点港間の費用",null,null," 海上輸送費用","（千円/月）",{"$f":"P$92*P$94*P101*P107","v":57074.131857969012},{"$f":"Q$92*Q$94*Q101*Q107","v":1147.665460934644},{"$f":"R$92*R$94*R101*R107","v":1084.4083095445453},{"$f":"S$92*S$94*S101*S107","v":978.05589036053823},{"$f":"T$92*T$94*T101*T107","v":3733.8742036256162},{"$f":"U$92*U$94*U101*U107","v":10355.277791388375}," ⑪＝⑤×⑦×⑨×⑩　原産国オーストラリア　　※二次輸送先は拠点港間の費用"]
[null,null,null,null,{"$f":"E$92*E$94*E102*E108","v":96206.601494625909},null,null,null,null,null," ⑪＝⑤×⑦×⑨×⑩　原産国アメリカ　　　※二次輸送先は拠点港間の費用",null,null,null,null,{"$f":"P$92*P$94*P102*P108","v":82462.801281107924},null,null,null,null,null," ⑪＝⑤×⑦×⑨×⑩　原産国アメリカ　　　※二次輸送先は拠点港間の費用"]
[null,null,null,null,82140.965193843702,null,null,null,null,null," ⑪＝⑤×⑦×⑨×⑩　原産国カナダ　　　※二次輸送先は拠点港間の費用",null,null,null,null,70406.541594723167,null,null,null,null,null," ⑪＝⑤×⑦×⑨×⑩　原産国カナダ　　　※二次輸送先は拠点港間の費用"]
[null,null,null,null,186614.55626915221,null,null,null,null,null," ⑪＝⑤×⑦×⑨×⑩　原産国チリ　　※二次輸送先は拠点港間の費用",null,null,null,null,{"$f":"P$92*P$94*P104*P110","v":159955.33394498759},null,null,null,null,null," ⑪＝⑤×⑦×⑨×⑩　原産国チリ　　※二次輸送先は拠点港間の費用"]
[null,null,null,null,0,null,null,null,null,null," ⑪＝⑤×⑦×⑨×⑩　原産国オマーン　　※二次輸送先は拠点港間の費用",null,null,null,null,0,null,null,null,null,null," ⑪＝⑤×⑦×⑨×⑩　原産国オマーン　　※二次輸送先は拠点港間の費用"]
[null,null,null,null,0,null,null,null,null,null," ⑪＝⑤×⑦×⑨×⑩　原産国ナミビア　　※二次輸送先は新潟港間の費用",null,null,null,null,0,null,null,null,null,null," ⑪＝⑤×⑦×⑨×⑩　原産国ナミビア　　※二次輸送先は新潟港間の費用"]
[null,null," 海上輸送費用　合計","（億円/月）",{"$f":"SUM(E113:J118)*1000/100000000","v":4.5197991952528884},null,null,null,null,null,null,null,null," 海上輸送費用　合計","（億円/月）",{"$f":"SUM(P113:U118)*1000/100000000","v":3.8719809033464139}]
[]
[null,null,"2050年","単位","拠点港","2次輸送先港湾",null,null,null,null,"備考",null,null,"2050年","単位","拠点港","2次輸送先港湾",null,null,null,null,"備考"]
[null,null,null,null,"伏木富山港","新潟港","直江津港","金沢港","七尾港","敦賀港",null,null,null,null,null,"伏木富山港","新潟港","直江津港","金沢港","七尾港","敦賀港"]
[null,null," 密度","（t/m3）",0.68217054263565891,0.68217054263565891,0.68217054263565891,0.68217054263565891,0.68217054263565891,0.68217054263565891," ①",null,null," 密度","（t/m3）",0.68217054263565891,0.68217054263565891,0.68217054263565891,0.68217054263565891,0.68217054263565891,0.68217054263565891," ①"]
[null,null," 運搬船積載量\n※内貿の船型の上限は、就航中の「Hourai Maru」とする","（m3/隻）",{"$f":"KEISAN(\"アンモニア\",E131,\"タンク容量\",E122,\"外貿\")","v":87000},{"$f":"KEISAN(\"アンモニア\",F131,\"タンク容量\",F122,\"内貿\")","v":38000},{"$f":"KEISAN(\"アンモニア\",G131,\"タンク容量\",G122,\"内貿\")","v":38000},{"$f":"KEISAN(\"アンモニア\",H131,\"タンク容量\",H122,\"内貿\")","v":38000},{"$f":"KEISAN(\"アンモニア\",I131,\"タンク容量\",I122,\"内貿\")","v":38000},{"$f":"KEISAN(\"アンモニア\",J131,\"タンク容量\",J122,\"内貿\")","v":38000}," ②港湾施設能力及び対象船舶一覧より、需要量に合わせた船型を設定",null,null," 運搬船積載量\n※内貿の船型の上限は、就航中の「Hourai Maru」とする","（m3/隻）",{"$f":"KEISAN(\"アンモニア\",P131,\"タンク容量\",P122,\"外貿\")","v":87000},{"$f":"KEISAN(\"アンモニア\",Q131,\"タンク容量\",Q122,\"内貿\")","v":38000},{"$f":"KEISAN(\"アンモニア\",R131,\"タンク容量\",R122,\"内貿\")","v":38000},{"$f":"KEISAN(\"アンモニア\",S131,\"タンク容量\",S122,\"内貿\")","v":34198},{"$f":"KEISAN(\"アンモニア\",T131,\"タンク容量\",T122,\"内貿\")","v":38000},{"$f":"KEISAN(\"アンモニア\",U131,\"タンク容量\",U122,\"内貿\")","v":38000}," ②港湾施設能力及び対象船舶一覧より、需要量に合わせた船型を設定"]
[null,null,null,"（t/隻）",{"$f":"E124*E123","v":59348.837209302328},{"$f":"F124*F123","v":25922.480620155038},25922.480620155038,{"$f":"H124*H123","v":25922.480620155038},{"$f":"I124*I123","v":25922.480620155038},{"$f":"J124*J123","v":25922.480620155038}," ③=②×①",null,null,null,"（t/隻）",{"$f":"P124*P123","v":59348.837209302328},{"$f":"Q124*Q123","v":25922.480620155038},{"$f":"R124*R123","v":25922.480620155038},{"$f":"S124*S123","v":23328.868217054263},{"$f":"T124*T123","v":25922.480620155038},{"$f":"U124*U123","v":25922.480620155038}," ③=②×①"]
[null,null,null,"(GT)",{"$f":"KEISAN(\"アンモニア\",E131,\"総トン数\",E122,\"外貿\")","v":50000},{"$f":"KEISAN(\"アンモニア\",F131,\"総トン数\",F122,\"内貿\")","v":25458},{"$f":"KEISAN(\"アンモニア\",G131,\"総トン数\",G122,\"内貿\")","v":25458},{"$f":"KEISAN(\"アンモニア\",H131,\"総トン数\",H122,\"内貿\")","v":25458},{"$f":"KEISAN(\"アンモニア\",I131,\"総トン数\",I122,\"内貿\")","v":25458},{"$f":"KEISAN(\"アンモニア\",J131,\"総トン数\",J122,\"内貿\")","v":25458},"　港湾施設能力及び対象船舶一覧より、需要量に合わせた船型を設定",null,null,null,"(GT)",{"$f":"KEISAN(\"アンモニア\",P131,\"総トン数\",P122,\"外貿\")","v":50000},{"$f":"KEISAN(\"アンモニア\",Q131,\"総トン数\",Q122,\"内貿\")","v":25458},{"$f":"KEISAN(\"アンモニア\",R131,\"総トン数\",R122,\"内貿\")","v":25458},{"$f":"KEISAN(\"アンモニア\",S131,\"総トン数\",S122,\"内貿\")","v":20000},{"$f":"KEISAN(\"アンモニア\",T131,\"総トン数\",T122,\"内貿\")","v":25458},{"$f":"KEISAN(\"アンモニア\",U131,\"総トン数\",U122,\"内貿\")","v":25458},"　港湾施設能力及び対象船舶一覧より、需要量に合わせた船型を設定"]
[null,null,null,"(DWT)",{"$f":"E126/0.8447","v":59192.61276192731},{"$f":"F126/0.8447","v":30138.51071386291},30138.51071386291,{"$f":"H126/0.8447","v":30138.51071386291},{"$f":"I126/0.8447","v":30138.51071386291},{"$f":"J126/0.8447","v":30138.51071386291},"　LPG船のDWTとGTの関係：DWT=GT/0.8447 より （※1）",null,null,null,"(DWT)",{"$f":"P126/0.8447","v":59192.61276192731},{"$f":"Q126/0.8447","v":30138.51071386291},30138.51071386291,{"$f":"S126/0.8447","v":23677.045104770925},{"$f":"T126/0.8447","v":30138.51071386291},{"$f":"U126/0.8447","v":30138.51071386291},"　LPG船のDWTとGTの関係：DWT=GT/0.8447 より （※1）"]
[null,null," 船速（外航）","（ノット）",14,14,14,14,14,14," ④ 国土交通省検討資料より",null,null," 船速（外航）","（ノット）",14,14,14,14,14,14," ④ 国土交通省検討資料より"]
[null,null," 船速（内航）","（ノット）",12,12,12,12,12,12," ④ 国土交通省検討資料より",null,null," 船速（内航）","（ノット）",12,12,12,12,12,12," ④ 国土交通省検討資料より"]
[null,null," 海上輸送費用原単位","（千円/日･隻）",{"$f":"45.432*E127^(0.4019)","v":3761.284358983542},{"$f":"45.432*F127^(0.4019)","v":2867.6153883844731},2867.6153883844731,{"$f":"45.432*H127^(0.4019)","v":2867.6153883844731},{"$f":"45.432*I127^(0.4019)","v":2867.6153883844731},{"$f":"45.432*J127^(0.4019)","v":2867.6153883844731}," ⑤ 海上輸送費用原単位算定式より （※2）",null,null," 海上輸送費用原単位","（千円/日･隻）",{"$f":"45.432*P127^(0.4019)","v":3761.284358983542},{"$f":"45.432*Q127^(0.4019)","v":2867.6153883844731},2867.6153883844731,{"$f":"45.432*S127^(0.4019)","v":2602.5799429069089},{"$f":"45.432*T127^(0.4019)","v":2867.6153883844731},{"$f":"45.432*U127^(0.4019)","v":2867.6153883844731}," ⑤ 海上輸送費用原単位算定式より （※2）"]
[null,null," 月間需要量","（t/ピーク月）",{"$f":"①需要!$L$223/12*④海上輸送網入力!$C$59","v":1027327.7605637916},{"$f":"①需要!$L$30/12*④海上輸送網入力!$C$59","v":46033.958535852311},{"$f":"①需要!$L$62/12*④海上輸送網入力!$C$59","v":39468.150234069712},{"$f":"①需要!$L$126/12*④海上輸送網入力!$C$59","v":26345.334297574434},{"$f":"①需要!$L$158/12*④海上輸送網入力!$C$59","v":351502.26120089012},{"$f":"①需要!$L$190/12*④海上輸送網入力!$C$59","v":363222.29661205149}," ⑥",null,null," 月間需要量","（t/その他月）",{"$f":"①需要!$L$223/12*④海上輸送網入力!$C$60","v":838083.17309151439},{"$f":"①需要!$L$30/12*④海上輸送網入力!$C$60","v":37554.018805563734},{"$f":"①需要!$L$62/12*④海上輸送網入力!$C$60","v":32197.701506741087},{"$f":"①需要!$L$126/12*④海上輸送網入力!$C$60","v":21492.246400652832},{"$f":"①需要!$L$158/12*④海上輸送網入力!$C$60","v":286751.84466388408},{"$f":"①需要!$L$190/12*④海上輸送網入力!$C$60","v":296312.92618351575}," ⑥"]
[null,null," 月間寄港回数","（回/月）",{"$f":"IFERROR(ROUNDUP(E131/E125,0),0)","v":18},{"$f":"IFERROR(ROUNDUP(F131/F125,0),0)","v":2},2,{"$f":"IFERROR(ROUNDUP(H131/H125,0),0)","v":2},{"$f":"IFERROR(ROUNDUP(I131/I125,0),0)","v":14},{"$f":"IFERROR(ROUNDUP(J131/J125,0),0)","v":15}," ⑦＝⑥／③",null,null," 月間寄港回数","（回/月）",{"$f":"IFERROR(ROUNDUP(P131/P125,0),0)","v":15},{"$f":"IFERROR(ROUNDUP(Q131/Q125,0),0)","v":2},2,{"$f":"IFERROR(ROUNDUP(S131/S125,0),0)","v":1},{"$f":"IFERROR(ROUNDUP(T131/T125,0),0)","v":12},{"$f":"IFERROR(ROUNDUP(U131/U125,0),0)","v":12}," ⑦＝⑥／③"]
[null,null," 海上輸送距離","（海里）",{"$f":"④海上輸送網入力!$E$17","v":3399},{"$f":"④海上輸送網入力!$C$46","v":127},{"$f":"④海上輸送網入力!$D$46","v":120},{"$f":"④海上輸送網入力!$F$46","v":143},{"$f":"④海上輸送網入力!$G$46","v":75},{"$f":"④海上輸送網入力!$H$46","v":208}," ⑧　原産国オーストラリア　※二次輸送先は拠点港との距離",null,null," 海上輸送距離","（海里）",{"$f":"E133","v":3399},{"$f":"F133","v":127},{"$f":"G133","v":120},{"$f":"H133","v":143},{"$f":"I133","v":75},{"$f":"J133","v":208}," ⑧　原産国オーストラリア　※二次輸送先は拠点港との距離"]
[null,null,null,null,{"$f":"④海上輸送網入力!$E$21","v":4911},null,null,null,null,null," ⑧　原産国アメリカ　※二次輸送先は拠点港との距離",null,null,null,null,{"$f":"E134","v":4911},null,null,null,null,null," ⑧　原産国アメリカ　※二次輸送先は拠点港との距離"]
[null,null,null,null,{"$f":"④海上輸送網入力!$E$25","v":4193},null,null,null,null,null," ⑧　原産国カナダ　※二次輸送先は拠点港との距離",null,null,null,null,4193,null,null,null,null,null," ⑧　原産国カナダ　※二次輸送先は拠点港との距離"]
[null,null,null,null,{"$f":"④海上輸送網入力!$E$29","v":9526},null,null,null,null,null," ⑧　原産国チリ　※二次輸送先は拠点港との距離",null,null,null,null,9526,null,null,null,null,null," ⑧　原産国チリ　※二次輸送先は拠点港との距離"]
[null,null,null,null,{"$f":"④海上輸送網入力!$E$33","v":6096},null,null,null,null,null," ⑧　原産国オマーン　※二次輸送先は拠点港との距離",null,null,null,null,6096,null,null,null,null,null," ⑧　原産国オマーン　※二次輸送先は拠点港との距離"]
[null,null,null,null,{"$f":"④海上輸送網入力!$E$37","v":9124},null,null,null,null,null," ⑧　原産国ナミビア　※二次輸送先は拠点港との距離",null,null,null,null,9124,null,null,null,null,null," ⑧　原産国ナミビア　※二次輸送先は拠点港との距離"]
[null,null,"シナリオ設定","（％）",0.16666666666666666,1,1,1,1,1," ⑨　原産国オーストラリア　※二次輸送先は拠点港との距離",null,null,"シナリオ設定","（％）",{"$f":"E139","v":0.16666666666666666},1,1,1,1,1," ⑨　原産国オーストラリア　※二次輸送先は拠点港との距離"]
[null,null,null,null,0.16666666666666666,null,null,null,null,null," ⑨　原産国アメリカ　※二次輸送先はシナリオ対象外",null,null,null,null,{"$f":"E140","v":0.16666666666666666},null,null,null,null,null," ⑨　原産国アメリカ　※二次輸送先はシナリオ対象外"]
[null,null,null,null,0.16666666666666666,null,null,null,null,null," ⑨　原産国カナダ　※二次輸送先はシナリオ対象外",null,null,null,null,0.16666666666666666,null,null,null,null,null," ⑨　原産国カナダ　※二次輸送先はシナリオ対象外"]
[null,null,null,null,0.16666666666666666,null,null,null,null,null," ⑨　原産国チリ　※二次輸送先はシナリオ対象外",null,null,null,null,0.16666666666666666,null,null,null,null,null," ⑨　原産国チリ　※二次輸送先はシナリオ対象外"]
[null,null,null,null,0.16666666666666666,null,null,null,null,null," ⑨　原産国オマーン　※二次輸送先はシナリオ対象外",null,null,null,null,0.16666666666666666,null,null,null,null,null," ⑨　原産国オマーン　※二次輸送先はシナリオ対象外"]
[null,null,null,null,0.16666666666666666,null,null,null,null,null," ⑨　原産国ナミビア　※二次輸送先はシナリオ対象外",null,null,null,null,0.16666666666666666,null,null,null,null,null," ⑨　原産国ナミビア　※二次輸送先はシナリオ対象外"]
[null,null," 海上輸送日数","（日）",{"$f":"E133/E$128/24","v":10.116071428571429},{"$f":"F133/F$129/24","v":0.44097222222222227},{"$f":"G133/G$129/24","v":0.41666666666666669},{"$f":"H133/H$129/24","v":0.49652777777777773},{"$f":"I133/I$129/24","v":0.26041666666666669},{"$f":"J133/J$129/24","v":0.72222222222222221}," ⑩＝⑧／④　原産国オーストラリア　※二次輸送先は拠点港までの日数",null,null," 海上輸送日数","（日）",{"$f":"P133/P$128/24","v":10.116071428571429},{"$f":"Q133/Q$129/24","v":0.44097222222222227},{"$f":"R133/R$129/24","v":0.41666666666666669},{"$f":"S133/S$129/24","v":0.49652777777777773},{"$f":"T133/T$129/24","v":0.26041666666666669},{"$f":"U133/U$129/24","v":0.72222222222222221}," ⑩＝⑧／④　原産国オーストラリア　※二次輸送先は拠点港までの日数"]
[null,null,null,null,{"$f":"E134/E$128/24","v":14.616071428571429},null,null,null,null,null," ⑩＝⑧／④　原産国アメリカ　※二次輸送先は拠点港までの日数",null,null,null,null,{"$f":"P134/P$128/24","v":14.616071428571429},null,null,null,null,null," ⑩＝⑧／④　原産国アメリカ　※二次輸送先は拠点港までの日数"]
[null,null,null,null,12.479166666666666,null,null,null,null,null," ⑩＝⑧／④　原産国カナダ　※二次輸送先は拠点港までの日数",null,null,null,null,12.479166666666666,null,null,null,null,null," ⑩＝⑧／④　原産国カナダ　※二次輸送先は拠点港までの日数"]
[null,null,null,null,28.351190476190478,null,null,null,null,null," ⑩＝⑧／④　原産国チリ　※二次輸送先は拠点港までの日数",null,null,null,null,28.351190476190478,null,null,null,null,null," ⑩＝⑧／④　原産国チリ　※二次輸送先は拠点港までの日数"]
[null,null,null,null,18.142857142857142,null,null,null,null,null," ⑩＝⑧／④　原産国オマーン　※二次輸送先は拠点港までの日数",null,null,null,null,18.142857142857142,null,null,null,null,null," ⑩＝⑧／④　原産国オマーン　※二次輸送先は拠点港までの日数"]
[null,null,null,null,27.154761904761902,null,null,null,null,null," ⑩＝⑧／④　原産国ナミビア　※二次輸送先は拠点港までの日数",null,null,null,null,27.154761904761902,null,null,null,null,null," ⑩＝⑧／④　原産国ナミビア　※二次輸送先は拠点港までの日数"]
[null,null," 海上輸送費用","（千円/月）",{"$f":"E$130*E$132*E139*E145","v":114148.26371593802},{"$f":"F$130*F$132*F139*F145","v":2529.0774605890842},{"$f":"G$130*G$132*G139*G145","v":2389.6794903203945},{"$f":"H$130*H$132*H139*H145","v":2847.7013926318027},{"$f":"I$130*I$132*I139*I145","v":10454.847770151726},{"$f":"J$130*J$132*J139*J145","v":31065.833374165126}," ⑪＝⑤×⑦×⑨×⑩　原産国オーストラリア　　※二次輸送先は拠点港間の費用",null,null," 海上輸送費用","（千円/月）",{"$f":"P$130*P$132*P139*P145","v":95123.553096615025},{"$f":"Q$130*Q$132*Q139*Q145","v":2529.0774605890842},{"$f":"R$130*R$132*R139*R145","v":2389.6794903203945},{"$f":"S$130*S$132*S139*S145","v":1292.2532355405831},{"$f":"T$130*T$132*T139*T145","v":8961.2980887014801},{"$f":"U$130*U$132*U139*U145","v":24852.666699332101}," ⑪＝⑤×⑦×⑨×⑩　原産国オーストラリア　　※二次輸送先は拠点港間の費用"]
[null,null,null,null,{"$f":"E$130*E$132*E140*E146","v":164925.60256221585},null,null,null,null,null," ⑪＝⑤×⑦×⑨×⑩　原産国アメリカ　　　※二次輸送先は拠点港間の費用",null,null,null,null,{"$f":"P$130*P$132*P140*P146","v":137438.00213517988},null,null,null,null,null," ⑪＝⑤×⑦×⑨×⑩　原産国アメリカ　　　※二次輸送先は拠点港間の費用"]
[null,null,null,null,140813.08318944633,null,null,null,null,null," ⑪＝⑤×⑦×⑨×⑩　原産国カナダ　　　※二次輸送先は拠点港間の費用",null,null,null,null,117344.23599120529,null,null,null,null,null," ⑪＝⑤×⑦×⑨×⑩　原産国カナダ　　　※二次輸送先は拠点港間の費用"]
[null,null,null,null,319910.66788997519,null,null,null,null,null," ⑪＝⑤×⑦×⑨×⑩　原産国チリ　　※二次輸送先は拠点港間の費用",null,null,null,null,266592.22324164602,null,null,null,null,null," ⑪＝⑤×⑦×⑨×⑩　原産国チリ　　※二次輸送先は拠点港間の費用"]
[null,null,null,null,204721.33439610418,null,null,null,null,null," ⑪＝⑤×⑦×⑨×⑩　原産国オマーン　　※二次輸送先は拠点港間の費用",null,null,null,null,170601.11199675352,null,null,null,null,null," ⑪＝⑤×⑦×⑨×⑩　原産国オマーン　　※二次輸送先は拠点港間の費用"]
[null,null,null,null,306410.34367290919,null,null,null,null,null," ⑪＝⑤×⑦×⑨×⑩　原産国ナミビア　　※二次輸送先は新潟港間の費用",null,null,null,null,255341.95306075769,null,null,null,null,null," ⑪＝⑤×⑦×⑨×⑩　原産国ナミビア　　※二次輸送先は新潟港間の費用"]
[null,null," 海上輸送費用　合計","（億円/月）",{"$f":"SUM(E151:J156)*1000/100000000","v":13.002164349144469},null,null,null,null,null,null,null,null," 海上輸送費用　合計","（億円/月）",{"$f":"SUM(P151:U156)*1000/100000000","v":10.82466054496641}]
[null,null,"（※1）「統計解析による船舶諸元に関する研究－船舶の主要諸元の計画基準（案）－」（国土技術政策総合研究所研究報告、第28号2006年3月）",null,null,null,null,null,null,null,null,null,null,"（※1）「統計解析による船舶諸元に関する研究－船舶の主要諸元の計画基準（案）－」（国土技術政策総合研究所研究報告、第28号2006年3月）"]
[null,null,"（※2）「港湾整備事業の費用対効果分析マニュアル」（令和６年６月、国土交通省港湾局）",null,null,null,null,null,null,null,null,null,null,"（※2）「港湾整備事業の費用対効果分析マニュアル」（令和６年６月、国土交通省港湾局）"]
[]
[null,null,"貯蔵費用"]
[null,null,"液化アンモ二ア"]
[null,null,"実証期","単位","新潟港","直江津港","伏木富山港※拠点港","金沢港","七尾港","敦賀港","備考"]
[null,null," 年間需要量","（t/年）",{"$f":"①需要!$I$30","v":0},{"$f":"①需要!$I$62","v":0},{"$f":"①需要!$I$223","v":431302.42245826742},{"$f":"①需要!$I$126","v":0},{"$f":"①需要!$I$158","v":171120.34968595562},{"$f":"①需要!$I$190","v":176298.99492284944}," A：実証期の需要"]
[null,null," 必要量","（１か月分）",1,1,1,1,1,1," B"]
[null,null," 月換算","（12か月/年）",12,12,12,12,12,12," C"]
[null,null," 需要ピーク係数","－",{"$f":"③輸送・貯蔵入力!$C$18","v":1.1399999999999999},{"$f":"③輸送・貯蔵入力!$C$18","v":1.1399999999999999},{"$f":"③輸送・貯蔵入力!$C$18","v":1.1399999999999999},{"$f":"③輸送・貯蔵入力!$C$18","v":1.1399999999999999},{"$f":"③輸送・貯蔵入力!$C$18","v":1.1399999999999999},{"$f":"③輸送・貯蔵入力!$C$18","v":1.1399999999999999}," D"]
[null,null," 月間需要量（ピーク月）","（t/月）",{"$f":"E164/E166*E167","v":0},{"$f":"F164/F166*F167","v":0},40973.730133535399,0,16256.433220165782,16748.404517670697," E=A÷C×D"]
[null,null," 備蓄タンク容量","（t/基）",1000,1000,41000,1000,17000,17000," F（E：月間需要量（ピーク月）を踏まえ1,000トン刻みで設定　※最大110,000トン）"]
[null,null," 備蓄タンク基数","（基）",{"$f":"ROUNDUP(E168/E169,0)","v":0},{"$f":"ROUNDUP(F164/F169/F165/F166*F167,0)","v":0},{"$f":"ROUNDUP(G164/G169/G165/G166*G167,0)","v":1},{"$f":"ROUNDUP(H164/H169/H165/H166*H167,0)","v":0},{"$f":"ROUNDUP(I164/I169/I165/I166*I167,0)","v":1},{"$f":"ROUNDUP(J164/J169/J165/J166*J167,0)","v":1}," G=E÷F"]
[null,null," タンク1基あたり整備費用","（億円/基）",{"$f":"60*(E169/10000/4)^(2/3)","v":5.1299278400300912},5.1299278400300912,60.995878965528497,5.1299278400300912,33.916461579840629,33.916461579840629," H＝α万トンのタンクの整備費＝60億円×（α／4）2/3（※３）"]
[null,null," タンク整備費用","（億円）",{"$f":"E170*E171","v":0},{"$f":"F170*F171","v":0},60.995878965528497,0,33.916461579840629,33.916461579840629," I ＝G×H"]
[null,null," タンク維持管理費用","（億円）",{"$f":"E172*(0.024+0.022)","v":0},{"$f":"F172*(0.024+0.022)","v":0},2.8058104324143107,0,1.5601572326726689,1.5601572326726689,"修繕費：建設費の2.4％/年、諸経費：建設費の２.２％/年"]
[null,null," 貯蔵費用　合計","（億円）",{"$f":"SUM(E172:J173)","v":134.75492702296941}]
[]
[null,null,"2030年","単位","新潟港","直江津港","伏木富山港※拠点港","金沢港","七尾港","敦賀港","備考"]
[null,null," 年間需要量","（t/年）",{"$f":"①需要!$J$30-①需要!$I$30","v":25051.338639177342},{"$f":"①需要!$J$62-①需要!$I$62","v":10278.211506811411},{"$f":"①需要!$J$223-①需要!$I$223","v":1363398.9819739456},{"$f":"①需要!$J$126-①需要!$I$126","v":4183.1502258324472},{"$f":"①需要!$J$158-①需要!$I$158","v":517588.06595036603},{"$f":"①需要!$J$190-①需要!$I$190","v":543690.8791930608}," A：2030年の需要－実証期の需要（2030年までの需要分※実証期分までは整備済）"]
[null,null," 必要量","（１か月分）",1,1,1,1,1,1," B"]
[null,null," 月換算","（12か月/年）",12,12,12,12,12,12," C"]
[null,null," 需要ピーク係数","－",{"$f":"③輸送・貯蔵入力!$C$18","v":1.1399999999999999},{"$f":"③輸送・貯蔵入力!$C$18","v":1.1399999999999999},{"$f":"③輸送・貯蔵入力!$C$18","v":1.1399999999999999},{"$f":"③輸送・貯蔵入力!$C$18","v":1.1399999999999999},{"$f":"③輸送・貯蔵入力!$C$18","v":1.1399999999999999},{"$f":"③輸送・貯蔵入力!$C$18","v":1.1399999999999999}," D"]
[null,null," 月間需要量（ピーク月）","（t/月）",{"$f":"E177/E179*E180","v":2379.8771707218475},{"$f":"F177/F179*F180","v":976.43009314708388},129522.90328752482,397.39927145408245,49170.866265284771,51650.633523340774," E=A÷C×D"]
[null,null," 備蓄タンク容量","（t/基）",3000,1000,65000,1000,50000,52000," F（E：月間需要量（ピーク月）を踏まえ1,000トン刻みで設定　※最大110,000トン）"]
[null,null," 備蓄タンク基数","（基）",{"$f":"ROUNDUP(E181/E182,0)","v":1},{"$f":"ROUNDUP(F177/F182/F178/F179*F180,0)","v":1},{"$f":"ROUNDUP(G177/G182/G178/G179*G180,0)","v":2},{"$f":"ROUNDUP(H177/H182/H178/H179*H180,0)","v":1},{"$f":"ROUNDUP(I177/I182/I178/I179*I180,0)","v":1},{"$f":"ROUNDUP(J177/J182/J178/J179*J180,0)","v":1}," G=E÷F"]
[null,null," タンク1基あたり整備費用","（億円/基）",{"$f":"60*(E182/10000/4)^(2/3)","v":10.670679913470188},5.1299278400300912,82.931622205183089,5.1299278400300912,69.623832504191682,71.468305511785957," H＝α万トンのタンクの整備費＝60億円×（α／4）2/3（※３）"]
[null,null," タンク整備費用","（億円）",{"$f":"E183*E184","v":10.670679913470188},{"$f":"F183*F184","v":5.1299278400300912},165.86324441036618,5.1299278400300912,69.623832504191682,71.468305511785957," I ＝G×H"]
[null,null," タンク維持管理費用","（億円）",{"$f":"E185*(0.024+0.022)","v":0.49085127601962864},{"$f":"F185*(0.024+0.022)","v":0.23597668064138419},{"$f":"G185*(0.024+0.022)","v":7.629709242876844},{"$f":"H185*(0.024+0.022)","v":0.23597668064138419},{"$f":"I185*(0.024+0.022)","v":3.2026962951928173},{"$f":"J185*(0.024+0.022)","v":3.287542053542154},"修繕費：建設費の2.4％/年、諸経費：建設費の２.２％/年"]
[null,null," 貯蔵費用　合計","（億円）",{"$f":"SUM(E185:J186)","v":342.96867024878844}]
[]
[null,null,"移行期","単位","新潟港","直江津港","伏木富山港※拠点港","金沢港","七尾港","敦賀港","備考"]
[null,null," 年間需要量","（t/年）",{"$f":"①需要!$K$30-①需要!$J$30","v":216829.82905800804},{"$f":"①需要!$K$62-①需要!$J$62","v":197113.20782431387},{"$f":"①需要!$K$223-①需要!$J$223","v":2549087.6421630718},{"$f":"①需要!$K$126-①需要!$J$126","v":134342.22910633634},{"$f":"①需要!$K$158-①需要!$J$158","v":733368.33634051413},{"$f":"①需要!$K$190-①需要!$J$190","v":767224.29957276641}," A：移行期の需要－2030年の需要（移行期までの需要分※2030年分までは整備済）"]
[null,null," 必要量","（１か月分）",1,1,1,1,1,1," B"]
[null,null," 月換算","（12か月/年）",12,12,12,12,12,12," C"]
[null,null," 需要ピーク係数","－",{"$f":"③輸送・貯蔵入力!$C$18","v":1.1399999999999999},{"$f":"③輸送・貯蔵入力!$C$18","v":1.1399999999999999},{"$f":"③輸送・貯蔵入力!$C$18","v":1.1399999999999999},{"$f":"③輸送・貯蔵入力!$C$18","v":1.1399999999999999},{"$f":"③輸送・貯蔵入力!$C$18","v":1.1399999999999999},{"$f":"③輸送・貯蔵入力!$C$18","v":1.1399999999999999}," D"]
[null,null," 月間需要量（ピーク月）","（t/月）",{"$f":"E190/E192*E193","v":20598.833760510759},{"$f":"F190/F192*F193","v":18725.754743309815},242163.32600549178,12762.511765101952,69669.991952348835,72886.308459412801," E=A÷C×D"]
[null,null," 備蓄タンク容量","（t/基）",21000,19000,81000,13000,70000,73000," F（E：月間需要量（ピーク月）を踏まえ1,000トン刻みで設定　※最大110,000トン）"]
[null,null," 備蓄タンク基数","（基）",{"$f":"ROUNDUP(E194/E195,0)","v":1},{"$f":"ROUNDUP(F190/F195/F191/F192*F193,0)","v":1},{"$f":"ROUNDUP(G190/G195/G191/G192*G193,0)","v":3},{"$f":"ROUNDUP(H190/H195/H191/H192*H193,0)","v":1},{"$f":"ROUNDUP(I190/I195/I191/I192*I193,0)","v":1},{"$f":"ROUNDUP(J190/J195/J191/J192*J193,0)","v":1}," G=E÷F"]
[null,null," タンク1基あたり整備費用","（億円/基）",{"$f":"60*(E195/10000/4)^(2/3)","v":39.04727993718889},36.52697074567287,96.036119221231687,28.362215837948426,87.131786003455559,89.603814078180591," H＝α万トンのタンクの整備費＝60億円×（α／4）2/3（※３）"]
[null,null," タンク整備費用","（億円）",{"$f":"E196*E197","v":39.04727993718889},{"$f":"F196*F197","v":36.52697074567287},288.10835766369507,28.362215837948426,87.131786003455559,89.603814078180591," I ＝G×H"]
[null,null," タンク維持管理費用","（億円）",{"$f":"E198*(0.024+0.022)","v":1.7961748771106889},{"$f":"F198*(0.024+0.022)","v":1.680240654300952},{"$f":"G198*(0.024+0.022)","v":13.252984452529974},{"$f":"H198*(0.024+0.022)","v":1.3046619285456276},{"$f":"I198*(0.024+0.022)","v":4.0080621561589558},{"$f":"J198*(0.024+0.022)","v":4.1217754475963071},"修繕費：建設費の2.4％/年、諸経費：建設費の２.２％/年"]
[null,null," 貯蔵費用　合計","（億円）",{"$f":"SUM(E198:J199)","v":594.944323782384}]
[]
[null,null,"2050年","単位","新潟港","直江津港","伏木富山港※拠点港","金沢港","七尾港","敦賀港","備考"]
[null,null," 年間需要量","（t/年）",{"$f":"①需要!$L$30-①需要!$K$30","v":242686.81689073375},{"$f":"①需要!$L$62-①需要!$K$62","v":208062.79365908226},{"$f":"①需要!$L$223-①需要!$K$223","v":6470187.3803919964},{"$f":"①需要!$L$126-①需要!$K$126","v":138793.92906335159},{"$f":"①需要!$L$158-①需要!$K$158","v":2277947.0501377974},{"$f":"①需要!$L$190-①需要!$K$190","v":2336178.4222276551}," A：2050年の需要－移行期の需要（2050年までの需要分※移行期分までは整備済）"]
[null,null," 必要量","（１か月分）",1,1,1,1,1,1," B"]
[null,null," 月換算","（12か月/年）",12,12,12,12,12,12," C"]
[null,null," 需要ピーク係数","－",{"$f":"③輸送・貯蔵入力!$C$18","v":1.1399999999999999},{"$f":"③輸送・貯蔵入力!$C$18","v":1.1399999999999999},{"$f":"③輸送・貯蔵入力!$C$18","v":1.1399999999999999},{"$f":"③輸送・貯蔵入力!$C$18","v":1.1399999999999999},{"$f":"③輸送・貯蔵入力!$C$18","v":1.1399999999999999},{"$f":"③輸送・貯蔵入力!$C$18","v":1.1399999999999999}," D"]
[null,null," 月間需要量（ピーク月）","（t/月）",{"$f":"E203/E205*E206","v":23055.247604619704},{"$f":"F203/F205*F206","v":19765.965397612814},614667.80113723956,13185.423261018401,216404.96976309075,221936.9501116272," E=A÷C×D"]
[null,null," 備蓄タンク容量","（t/基）",24000,20000,103000,14000,73000,74000," F（E：月間需要量（ピーク月）を踏まえ1,000トン刻みで設定　※最大110,000トン）"]
[null,null," 備蓄タンク基数","（基）",{"$f":"ROUNDUP(E207/E208,0)","v":1},{"$f":"ROUNDUP(F203/F208/F204/F205*F206,0)","v":1},{"$f":"ROUNDUP(G203/G208/G204/G205*G206,0)","v":6},{"$f":"ROUNDUP(H203/H208/H204/H205*H206,0)","v":1},{"$f":"ROUNDUP(I203/I208/I204/I205*I206,0)","v":3},{"$f":"ROUNDUP(J203/J208/J204/J205*J206,0)","v":3}," G=E÷F"]
[null,null," タンク1基あたり整備費用","（億円/基）",{"$f":"60*(E208/10000/4)^(2/3)","v":42.682719653880753},37.797631496846193,112.72045659682171,29.798651651378059,89.603814078180591,90.420256770480961," H＝α万トンのタンクの整備費＝60億円×（α／4）2/3（※３）"]
[null,null," タンク整備費用","（億円）",{"$f":"E209*E210","v":42.682719653880753},{"$f":"F209*F210","v":37.797631496846193},676.32273958093026,29.798651651378059,268.8114422345418,271.26077031144291," I ＝G×H"]
[null,null," タンク維持管理費用","（億円）",{"$f":"E211*(0.024+0.022)","v":1.9634051040785145},{"$f":"F211*(0.024+0.022)","v":1.738691048854925},{"$f":"G211*(0.024+0.022)","v":31.110846020722793},{"$f":"H211*(0.024+0.022)","v":1.3707379759633906},{"$f":"I211*(0.024+0.022)","v":12.365326342788922},{"$f":"J211*(0.024+0.022)","v":12.477995434326374},"修繕費：建設費の2.4％/年、諸経費：建設費の２.２％/年"]
[null,null," 貯蔵費用　合計","（億円）",{"$f":"SUM(E211:J212)","v":1387.7009568557548}]
[null,null,"（※３）国土交通省資料より、メーカーで用いられているタンク整備費用の簡易予測式（α万トンのタンクの整備費＝60億円×（α／4）2/3 ）より"]

{"sheet":"拠点方式（伏木富山港ｼﾅﾘｵ2)","index":49,"n_rows":214,"n_cols":22,"rows_kept":214,"cut":false,"hidden":false,"merged":[[6,16,6,20],[6,21,7,21],[9,2,12,2],[9,13,12,13],[3,2,3,10],[3,13,3,21],[6,2,7,2],[6,3,7,3],[6,5,6,9],[6,10,7,10],[6,13,7,13],[6,14,7,14],[18,16,23,16],[18,17,23,17],[18,18,23,18],[18,19,23,19],[18,20,23,20],[18,2,23,2],[18,3,23,3],[18,5,23,5],[18,6,23,6],[18,7,23,7],[18,8,23,8],[18,9,23,9],[18,13,23,13],[18,14,23,14],[24,19,29,19],[24,20,29,20],[30,2,35,2],[30,3,35,3],[30,5,35,5],[30,6,35,6],[30,7,35,7],[30,8,35,8],[30,9,35,9],[24,9,29,9],[24,13,29,13],[24,14,29,14],[24,16,29,16],[24,17,29,17],[24,18,29,18],[24,2,29,2],[24,3,29,3],[24,5,29,5],[24,6,29,6],[24,7,29,7],[24,8,29,8],[36,14,41,14],[36,16,41,16],[36,17,41,17],[36,18,41,18],[36,19,41,19],[36,20,41,20],[30,20,35,20],[36,2,41,2],[36,3,41,3],[36,5,41,5],[36,6,41,6],[36,7,41,7],[36,8,41,8],[36,9,41,9],[36,13,41,13],[30,13,35,13],[30,14,35,14],[30,16,35,16],[30,17,35,17],[30,18,35,18],[30,19,35,19],[42,4,42,9],[42,15,42,20],[44,2,45,2],[44,3,45,3],[44,5,44,9],[44,10,45,10],[44,13,45,13],[44,14,45,14],[44,16,44,20],[62,8,67,8],[62,9,67,9],[62,13,67,13],[62,14,67,14],[44,21,45,21],[47,2,50,2],[47,13,50,13],[56,2,61,2],[56,3,61,3],[56,5,61,5],[56,6,61,6],[56,7,61,7],[56,8,61,8],[56,9,61,9],[56,20,61,20],[56,13,61,13],[56,14,61,14],[56,16,61,16],[56,17,61,17],[56,18,61,18],[56,19,61,19],[68,8,73,8],[68,9,73,9],[62,16,67,16],[62,17,67,17],[62,18,67,18],[62,19,67,19],[62,20,67,20],[68,2,73,2],[68,3,73,3],[68,5,73,5],[68,6,73,6],[68,7,73,7],[68,18,73,18],[68,19,73,19],[68,20,73,20],[68,13,73,13],[68,14,73,14],[68,16,73,16],[68,17,73,17],[62,2,67,2],[62,3,67,3],[62,5,67,5],[62,6,67,6],[62,7,67,7],[74,20,79,20],[80,4,80,9],[80,15,80,20],[82,2,83,2],[82,3,83,3],[82,5,82,9],[82,10,83,10],[82,13,83,13],[82,14,83,14],[82,16,82,20],[74,13,79,13],[74,14,79,14],[74,16,79,16],[74,17,79,17],[74,18,79,18],[74,19,79,19],[74,2,79,2],[74,3,79,3],[74,5,79,5],[74,6,79,6],[74,7,79,7],[74,8,79,8],[74,9,79,9],[100,8,105,8],[100,9,105,9],[100,13,105,13],[100,14,105,14],[82,21,83,21],[85,2,88,2],[85,13,88,13],[94,2,99,2],[94,3,99,3],[94,5,99,5],[94,6,99,6],[94,7,99,7],[94,8,99,8],[94,9,99,9],[94,20,99,20],[94,13,99,13],[94,14,99,14],[94,16,99,16],[94,17,99,17],[94,18,99,18],[94,19,99,19],[106,8,111,8],[106,9,111,9],[100,16,105,16],[100,17,105,17],[100,18,105,18],[100,19,105,19],[100,20,105,20],[106,2,111,2],[106,3,111,3],[106,5,111,5],[106,6,111,6],[106,7,111,7],[106,18,111,18],[106,19,111,19],[106,20,111,20],[106,13,111,13],[106,14,111,14],[106,16,111,16],[106,17,111,17],[100,2,105,2],[100,3,105,3],[100,5,105,5],[100,6,105,6],[100,7,105,7],[112,20,117,20],[118,4,118,9],[118,15,118,20],[120,2,121,2],[120,3,121,3],[120,5,120,9],[120,10,121,10],[120,13,121,13],[120,14,121,14],[120,16,120,20],[112,13,117,13],[112,14,117,14],[112,16,117,16],[112,17,117,17],[112,18,117,18],[112,19,117,19],[112,2,117,2],[112,3,117,3],[112,5,117,5],[112,6,117,6],[112,7,117,7],[112,8,117,8],[112,9,117,9],[138,7,143,7],[138,8,143,8],[138,9,143,9],[138,13,143,13],[138,14,143,14],[120,21,121,21],[123,2,126,2],[123,13,126,13],[132,2,137,2],[132,3,137,3],[132,5,137,5],[132,6,137,6],[132,7,137,7],[132,8,137,8],[132,9,137,9],[132,20,137,20],[132,13,137,13],[132,14,137,14],[132,16,137,16],[132,17,137,17],[132,18,137,18],[132,19,137,19],[150,9,155,9],[144,8,149,8],[144,9,149,9],[138,16,143,16],[138,17,143,17],[138,18,143,18],[138,19,143,19],[138,20,143,20],[144,2,149,2],[144,3,149,3],[144,5,149,5],[144,6,149,6],[144,7,149,7],[144,18,149,18],[144,19,149,19],[144,20,149,20],[144,13,149,13],[144,14,149,14],[144,16,149,16],[144,17,149,17],[138,2,143,2],[138,3,143,3],[138,5,143,5],[138,6,143,6],[160,2,160,10],[173,4,173,9],[186,4,186,9],[199,4,199,9],[212,4,212,9],[150,20,155,20],[156,4,156,9],[156,15,156,20],[157,2,157,10],[157,13,157,21],[158,2,158,10],[158,13,158,21],[150,13,155,13],[150,14,155,14],[150,16,155,16],[150,17,155,17],[150,18,155,18],[150,19,155,19],[150,2,155,2],[150,3,155,3],[150,5,155,5],[150,6,155,6],[150,7,155,7],[150,8,155,8]]}
[]
[null,null,"入力項目"]
[]
[null,null,"海上輸送費用　シナリオ２（拠点港：伏木富山港）",null,null,null,null,null,null,null,null,null,null,"海上輸送費用　シナリオ２（拠点港：伏木富山港）"]
[null,null,"液化アンモ二ア（ピーク月　※４か月）",null,null,null,null,null,null,null,null,null,null,"液化アンモ二ア（その他月　※８か月）"]
[]
[null,null,"実証期","単位","拠点港(外航)","2次輸送先港湾（内航）",null,null,null,null,"備考",null,null,"実証期","単位","拠点港","2次輸送先港湾",null,null,null,null,"備考"]
[null,null,null,null,"伏木富山港","新潟港","直江津港","金沢港","七尾港","敦賀港",null,null,null,null,null,"伏木富山港","新潟港","直江津港","金沢港","七尾港","敦賀港"]
[null,null," 密度","（t/m3）",0.68217054263565891,0.68217054263565891,0.68217054263565891,0.68217054263565891,0.68217054263565891,0.68217054263565891," ①",null,null," 密度","（t/m3）",0.68217054263565891,0.68217054263565891,0.68217054263565891,0.68217054263565891,0.68217054263565891,0.68217054263565891," ①"]
[null,null," 運搬船積載量\n※内貿の船型の上限は、就航中の「Hourai Maru」とする","（m3/隻）",{"$f":"KEISAN(\"アンモニア\",E17,\"タンク容量\",E8,\"外貿\")","v":68396},{"$f":"KEISAN(\"アンモニア\",F17,\"タンク容量\",F8,\"内貿\")","v":0},{"$f":"KEISAN(\"アンモニア\",G17,\"タンク容量\",G8,\"内貿\")","v":0},{"$f":"KEISAN(\"アンモニア\",H17,\"タンク容量\",H8,\"内貿\")","v":34198},{"$f":"KEISAN(\"アンモニア\",I17,\"タンク容量\",I8,\"内貿\")","v":34198},{"$f":"KEISAN(\"アンモニア\",J17,\"タンク容量\",J8,\"内貿\")","v":34198}," ②港湾施設能力及び対象船舶一覧より、需要量に合わせた船型を設定",null,null," 運搬船積載量\n※内貿の船型の上限は、就航中の「Hourai Maru」とする","（m3/隻）",{"$f":"KEISAN(\"アンモニア\",P17,\"タンク容量\",P8,\"外貿\")","v":68396},{"$f":"KEISAN(\"アンモニア\",Q17,\"タンク容量\",Q8,\"内貿\")","v":0},{"$f":"KEISAN(\"アンモニア\",R17,\"タンク容量\",R8,\"内貿\")","v":0},{"$f":"KEISAN(\"アンモニア\",S17,\"タンク容量\",S8,\"内貿\")","v":34198},{"$f":"KEISAN(\"アンモニア\",T17,\"タンク容量\",T8,\"内貿\")","v":34198},{"$f":"KEISAN(\"アンモニア\",U17,\"タンク容量\",U8,\"内貿\")","v":34198}," ②港湾施設能力及び対象船舶一覧より、需要量に合わせた船型を設定"]
[null,null,null,"（t/隻）",{"$f":"E10*E9","v":46657.736434108527},{"$f":"F10*F9","v":0},0,{"$f":"H10*H9","v":23328.868217054263},{"$f":"I10*I9","v":23328.868217054263},23328.868217054263," ③=②×①",null,null,null,"（t/隻）",{"$f":"P10*P9","v":46657.736434108527},{"$f":"Q10*Q9","v":0},0,{"$f":"S10*S9","v":23328.868217054263},{"$f":"T10*T9","v":23328.868217054263},23328.868217054263," ③=②×①"]
[null,null,null,"(GT)",{"$f":"KEISAN(\"アンモニア\",E17,\"総トン数\",E8,\"外貿\")","v":40000},{"$f":"KEISAN(\"アンモニア\",F17,\"総トン数\",F8,\"内貿\")","v":0},{"$f":"KEISAN(\"アンモニア\",G17,\"総トン数\",G8,\"内貿\")","v":0},{"$f":"KEISAN(\"アンモニア\",H17,\"総トン数\",H8,\"内貿\")","v":20000},{"$f":"KEISAN(\"アンモニア\",I17,\"総トン数\",I8,\"内貿\")","v":20000},{"$f":"KEISAN(\"アンモニア\",J17,\"総トン数\",J8,\"内貿\")","v":20000},"　港湾施設能力及び対象船舶一覧より、需要量に合わせた船型を設定",null,null,null,"(GT)",{"$f":"KEISAN(\"アンモニア\",P17,\"総トン数\",P8,\"外貿\")","v":40000},{"$f":"KEISAN(\"アンモニア\",Q17,\"総トン数\",Q8,\"内貿\")","v":0},{"$f":"KEISAN(\"アンモニア\",R17,\"総トン数\",R8,\"内貿\")","v":0},{"$f":"KEISAN(\"アンモニア\",S17,\"総トン数\",S8,\"内貿\")","v":20000},{"$f":"KEISAN(\"アンモニア\",T17,\"総トン数\",T8,\"内貿\")","v":20000},{"$f":"KEISAN(\"アンモニア\",U17,\"総トン数\",U8,\"内貿\")","v":20000},"　港湾施設能力及び対象船舶一覧より、需要量に合わせた船型を設定"]
[null,null,null,"(DWT)",{"$f":"E12/0.8447","v":47354.09020954185},{"$f":"F12/0.8447","v":0},0,{"$f":"H12/0.8447","v":23677.045104770925},{"$f":"I12/0.8447","v":23677.045104770925},23677.045104770925,"　LPG船のDWTとGTの関係：DWT=GT/0.8447 より （※1）",null,null,null,"(DWT)",{"$f":"P12/0.8447","v":47354.09020954185},{"$f":"Q12/0.8447","v":0},0,{"$f":"S12/0.8447","v":23677.045104770925},{"$f":"T12/0.8447","v":23677.045104770925},23677.045104770925,"　LPG船のDWTとGTの関係：DWT=GT/0.8447 より （※1）"]
[null,null," 船速（外航）","（ノット）",14,14,14,14,14,14," ④ 国土交通省検討資料より",null,null," 船速（外航）","（ノット）",14,14,14,14,14,14," ④ 国土交通省検討資料より"]
[null,null," 船速（内航）","（ノット）",12,12,12,12,12,12," ④ 国土交通省検討資料より",null,null," 船速（内航）","（ノット）",12,12,12,12,12,12," ④ 国土交通省検討資料より"]
[null,null," 海上輸送費用原単位","（千円/日･隻）",{"$f":"45.432*E13^(0.4019)","v":3438.650475009887},{"$f":"45.432*F13^(0.4019)","v":0},0,{"$f":"45.432*H13^(0.4019)","v":2602.5799429069089},{"$f":"45.432*I13^(0.4019)","v":2602.5799429069089},{"$f":"45.432*J13^(0.4019)","v":2602.5799429069089}," ⑤ 海上輸送費用原単位算定式より （※2）",null,null," 海上輸送費用原単位","（千円/日･隻）",{"$f":"45.432*P13^(0.4019)","v":3438.650475009887},{"$f":"45.432*Q13^(0.4019)","v":0},0,{"$f":"45.432*S13^(0.4019)","v":2602.5799429069089},{"$f":"45.432*T13^(0.4019)","v":2602.5799429069089},{"$f":"45.432*U13^(0.4019)","v":2602.5799429069089}," ⑤ 海上輸送費用原単位算定式より （※2）"]
[null,null," 月間需要量","（t/ピーク月）",{"$f":"①需要!$I$223/12*④海上輸送網入力!$C$59","v":40973.730133535399},{"$f":"①需要!$I$30/12*④海上輸送網入力!$C$59","v":0},{"$f":"①需要!$I$62/12*④海上輸送網入力!$C$59","v":0},{"$f":"①需要!$I$158/12*④海上輸送網入力!$C$59","v":16256.433220165782},{"$f":"①需要!$I$158/12*④海上輸送網入力!$C$59","v":16256.433220165782},{"$f":"①需要!$I$190/12*④海上輸送網入力!$C$59","v":16748.404517670697}," ⑥",null,null," 月間需要量","（t/その他月）",{"$f":"①需要!$I$223/12*④海上輸送網入力!$C$60","v":33425.937740515728},{"$f":"①需要!$I$30/12*④海上輸送網入力!$C$60","v":0},{"$f":"①需要!$I$62/12*④海上輸送網入力!$C$60","v":0},{"$f":"①需要!$I$158/12*④海上輸送網入力!$C$60","v":13261.827100661561},{"$f":"①需要!$I$158/12*④海上輸送網入力!$C$60","v":13261.827100661561},{"$f":"①需要!$I$190/12*④海上輸送網入力!$C$60","v":13663.172106520833}," ⑥"]
[null,null," 月間寄港回数","（回/月）",{"$f":"IFERROR(ROUNDUP(E17/E11,0),0)","v":1},{"$f":"IFERROR(ROUNDUP(F17/F11,0),0)","v":0},0,{"$f":"IFERROR(ROUNDUP(H17/H11,0),0)","v":1},{"$f":"IFERROR(ROUNDUP(I17/I11,0),0)","v":1},{"$f":"IFERROR(ROUNDUP(J17/J11,0),0)","v":1}," ⑦＝⑥／③",null,null," 月間寄港回数","（回/月）",{"$f":"IFERROR(ROUNDUP(P17/P11,0),0)","v":1},{"$f":"IFERROR(ROUNDUP(Q17/Q11,0),0)","v":0},0,{"$f":"IFERROR(ROUNDUP(S17/S11,0),0)","v":1},{"$f":"IFERROR(ROUNDUP(T17/T11,0),0)","v":1},{"$f":"IFERROR(ROUNDUP(U17/U11,0),0)","v":1}," ⑦＝⑥／③"]
[null,null," 海上輸送距離","（海里）",{"$f":"④海上輸送網入力!$E$17","v":3399},{"$f":"④海上輸送網入力!$C$46","v":127},{"$f":"④海上輸送網入力!$D$46","v":120},{"$f":"④海上輸送網入力!$F$46","v":143},{"$f":"④海上輸送網入力!$G$46","v":75},{"$f":"④海上輸送網入力!$H$46","v":208}," ⑧　原産国オーストラリア　※二次輸送先は拠点港との距離",null,null," 海上輸送距離","（海里）",{"$f":"E19","v":3399},{"$f":"F19","v":127},{"$f":"G19","v":120},143,75,208," ⑧　原産国オーストラリア　※二次輸送先は拠点港との距離"]
[null,null,null,null,{"$f":"④海上輸送網入力!$E$21","v":4911},null,null,null,null,null," ⑧　原産国アメリカ　※二次輸送先は拠点港との距離",null,null,null,null,{"$f":"E20","v":4911},null,null,null,null,null," ⑧　原産国アメリカ　※二次輸送先は拠点港との距離"]
[null,null,null,null,{"$f":"④海上輸送網入力!$E$25","v":4193},null,null,null,null,null," ⑧　原産国カナダ　※二次輸送先は拠点港との距離",null,null,null,null,4193,null,null,null,null,null," ⑧　原産国カナダ　※二次輸送先は拠点港との距離"]
[null,null,null,null,{"$f":"④海上輸送網入力!$E$29","v":9526},null,null,null,null,null," ⑧　原産国チリ　※二次輸送先は拠点港との距離",null,null,null,null,9526,null,null,null,null,null," ⑧　原産国チリ　※二次輸送先は拠点港との距離"]
[null,null,null,null,{"$f":"④海上輸送網入力!$E$33","v":6096},null,null,null,null,null," ⑧　原産国オマーン　※二次輸送先は拠点港との距離",null,null,null,null,6096,null,null,null,null,null," ⑧　原産国オマーン　※二次輸送先は拠点港との距離"]
[null,null,null,null,{"$f":"④海上輸送網入力!$E$37","v":9124},null,null,null,null,null," ⑧　原産国ナミビア　※二次輸送先は拠点港との距離",null,null,null,null,9124,null,null,null,null,null," ⑧　原産国ナミビア　※二次輸送先は拠点港との距離"]
[null,null,"シナリオ設定","（％）",1,1,1,1,1,1," ⑨　原産国オーストラリア　※二次輸送先は拠点港との距離",null,null,"シナリオ設定","（％）",{"$f":"E25","v":1},1,1,1,1,1," ⑨　原産国オーストラリア　※二次輸送先は拠点港との距離"]
[null,null,null,null,0,null,null,null,null,null," ⑨　原産国アメリカ　※二次輸送先はシナリオ対象外",null,null,null,null,{"$f":"E26","v":0},null,null,null,null,null," ⑨　原産国アメリカ　※二次輸送先はシナリオ対象外"]
[null,null,null,null,0,null,null,null,null,null," ⑨　原産国カナダ　※二次輸送先はシナリオ対象外",null,null,null,null,0,null,null,null,null,null," ⑨　原産国カナダ　※二次輸送先はシナリオ対象外"]
[null,null,null,null,0,null,null,null,null,null," ⑨　原産国チリ　※二次輸送先はシナリオ対象外",null,null,null,null,0,null,null,null,null,null," ⑨　原産国チリ　※二次輸送先はシナリオ対象外"]
[null,null,null,null,0,null,null,null,null,null," ⑨　原産国オマーン　※二次輸送先はシナリオ対象外",null,null,null,null,0,null,null,null,null,null," ⑨　原産国オマーン　※二次輸送先はシナリオ対象外"]
[null,null,null,null,0,null,null,null,null,null," ⑨　原産国ナミビア　※二次輸送先はシナリオ対象外",null,null,null,null,0,null,null,null,null,null," ⑨　原産国ナミビア　※二次輸送先はシナリオ対象外"]
[null,null," 海上輸送日数","（日）",{"$f":"E19/E$14/24","v":10.116071428571429},{"$f":"F19/F$15/24","v":0.44097222222222227},{"$f":"G19/G$15/24","v":0.41666666666666669},{"$f":"H19/H$15/24","v":0.49652777777777773},{"$f":"I19/I$15/24","v":0.26041666666666669},{"$f":"J19/J$15/24","v":0.72222222222222221}," ⑩＝⑧／④　原産国オーストラリア　※二次輸送先は拠点港までの日数",null,null," 海上輸送日数","（日）",{"$f":"P19/P$14/24","v":10.116071428571429},{"$f":"Q19/Q$15/24","v":0.44097222222222227},{"$f":"R19/R$15/24","v":0.41666666666666669},{"$f":"S19/S$15/24","v":0.49652777777777773},{"$f":"T19/T$15/24","v":0.26041666666666669},{"$f":"U19/U$15/24","v":0.72222222222222221}," ⑩＝⑧／④　原産国オーストラリア　※二次輸送先は拠点港までの日数"]
[null,null,null,null,{"$f":"E20/E$14/24","v":14.616071428571429},null,null,null,null,null," ⑩＝⑧／④　原産国アメリカ　※二次輸送先は拠点港までの日数",null,null,null,null,{"$f":"P20/P$14/24","v":14.616071428571429},null,null,null,null,null," ⑩＝⑧／④　原産国アメリカ　※二次輸送先は拠点港までの日数"]
[null,null,null,null,12.479166666666666,null,null,null,null,null," ⑩＝⑧／④　原産国カナダ　※二次輸送先は拠点港までの日数",null,null,null,null,12.479166666666666,null,null,null,null,null," ⑩＝⑧／④　原産国カナダ　※二次輸送先は拠点港までの日数"]
[null,null,null,null,28.351190476190478,null,null,null,null,null," ⑩＝⑧／④　原産国チリ　※二次輸送先は拠点港までの日数",null,null,null,null,{"$f":"P22/P$14/24","v":28.351190476190478},null,null,null,null,null," ⑩＝⑧／④　原産国チリ　※二次輸送先は拠点港までの日数"]
[null,null,null,null,18.142857142857142,null,null,null,null,null," ⑩＝⑧／④　原産国オマーン　※二次輸送先は拠点港までの日数",null,null,null,null,{"$f":"P23/P$14/24","v":18.142857142857142},null,null,null,null,null," ⑩＝⑧／④　原産国オマーン　※二次輸送先は拠点港までの日数"]
[null,null,null,null,27.154761904761902,null,null,null,null,null," ⑩＝⑧／④　原産国ナミビア　※二次輸送先は拠点港までの日数",null,null,null,null,27.154761904761902,null,null,null,null,null," ⑩＝⑧／④　原産国ナミビア　※二次輸送先は拠点港までの日数"]
[null,null," 海上輸送費用","（千円/月）",{"$f":"E$16*E$18*E25*E31","v":34785.633823091091},{"$f":"F$16*F$18*F25*F31","v":0},{"$f":"G$16*G$18*G25*G31","v":0},{"$f":"H$16*H$18*H25*H31","v":1292.2532355405831},{"$f":"I$16*I$18*I25*I31","v":677.75519346534088},{"$f":"J$16*J$18*J25*J31","v":1879.641069877212}," ⑪＝⑤×⑦×⑨×⑩　原産国オーストラリア　　※二次輸送先は拠点港間の費用",null,null," 海上輸送費用","（千円/月）",{"$f":"P$16*P$18*P25*P31","v":34785.633823091091},{"$f":"Q$16*Q$18*Q25*Q31","v":0},{"$f":"R$16*R$18*R25*R31","v":0},{"$f":"S$16*S$18*S25*S31","v":1292.2532355405831},{"$f":"T$16*T$18*T25*T31","v":677.75519346534088},{"$f":"U$16*U$18*U25*U31","v":1879.641069877212}," ⑪＝⑤×⑦×⑨×⑩　原産国オーストラリア　　※二次輸送先は拠点港間の費用"]
[null,null,null,null,{"$f":"E$16*E$18*E26*E32","v":0},null,null,null,null,null," ⑪＝⑤×⑦×⑨×⑩　原産国アメリカ　　　※二次輸送先は拠点港間の費用",null,null,null,null,{"$f":"P$16*P$18*P26*P32","v":0},null,null,null,null,null," ⑪＝⑤×⑦×⑨×⑩　原産国アメリカ　　　※二次輸送先は拠点港間の費用"]
[null,null,null,null,0,null,null,null,null,null," ⑪＝⑤×⑦×⑨×⑩　原産国カナダ　　　※二次輸送先は拠点港間の費用",null,null,null,null,0,null,null,null,null,null," ⑪＝⑤×⑦×⑨×⑩　原産国カナダ　　　※二次輸送先は拠点港間の費用"]
[null,null,null,null,0,null,null,null,null,null," ⑪＝⑤×⑦×⑨×⑩　原産国チリ　　※二次輸送先は拠点港間の費用",null,null,null,null,0,null,null,null,null,null," ⑪＝⑤×⑦×⑨×⑩　原産国チリ　　※二次輸送先は拠点港間の費用"]
[null,null,null,null,0,null,null,null,null,null," ⑪＝⑤×⑦×⑨×⑩　原産国オマーン　　※二次輸送先は拠点港間の費用",null,null,null,null,0,null,null,null,null,null," ⑪＝⑤×⑦×⑨×⑩　原産国オマーン　　※二次輸送先は拠点港間の費用"]
[null,null,null,null,0,null,null,null,null,null," ⑪＝⑤×⑦×⑨×⑩　原産国ナミビア　　※二次輸送先は新潟港間の費用",null,null,null,null,0,null,null,null,null,null," ⑪＝⑤×⑦×⑨×⑩　原産国ナミビア　　※二次輸送先は新潟港間の費用"]
[null,null," 海上輸送費用　合計","（億円/月）",{"$f":"SUM(E37:J42)*1000/100000000","v":0.38635283321974223},null,null,null,null,null,null,null,null," 海上輸送費用　合計","（億円/月）",{"$f":"SUM(P37:U42)*1000/100000000","v":0.38635283321974223}]
[]
[null,null,"203０年","単位","拠点港","2次輸送先港湾",null,null,null,null,"備考",null,null,"203０年","単位","拠点港","2次輸送先港湾",null,null,null,null,"備考"]
[null,null,null,null,"伏木富山港","新潟港","直江津港","金沢港","七尾港","敦賀港",null,null,null,null,null,"伏木富山港","新潟港","直江津港","金沢港","七尾港","敦賀港"]
[null,null," 密度","（t/m3）",0.68217054263565891,0.68217054263565891,0.68217054263565891,0.68217054263565891,0.68217054263565891,0.68217054263565891," ①",null,null," 密度","（t/m3）",0.68217054263565891,0.68217054263565891,0.68217054263565891,0.68217054263565891,0.68217054263565891,0.68217054263565891," ①"]
[null,null," 運搬船積載量\n※内貿の船型の上限は、就航中の「Hourai Maru」とする","（m3/隻）",{"$f":"KEISAN(\"アンモニア\",E55,\"タンク容量\",E46,\"外貿\")","v":87000},{"$f":"KEISAN(\"アンモニア\",F55,\"タンク容量\",F46,\"内貿\")","v":5130},{"$f":"KEISAN(\"アンモニア\",G55,\"タンク容量\",G46,\"内貿\")","v":1714},{"$f":"KEISAN(\"アンモニア\",H55,\"タンク容量\",H46,\"内貿\")","v":1714},{"$f":"KEISAN(\"アンモニア\",I55,\"タンク容量\",I46,\"内貿\")","v":38000},{"$f":"KEISAN(\"アンモニア\",J55,\"タンク容量\",J46,\"内貿\")","v":38000}," ②港湾施設能力及び対象船舶一覧より、需要量に合わせた船型を設定",null,null," 運搬船積載量\n※内貿の船型の上限は、就航中の「Hourai Maru」とする","（m3/隻）",{"$f":"KEISAN(\"アンモニア\",P55,\"タンク容量\",P46,\"外貿\")","v":87000},{"$f":"KEISAN(\"アンモニア\",Q55,\"タンク容量\",Q46,\"内貿\")","v":5130},{"$f":"KEISAN(\"アンモニア\",R55,\"タンク容量\",R46,\"内貿\")","v":1714},{"$f":"KEISAN(\"アンモニア\",S55,\"タンク容量\",S46,\"内貿\")","v":1714},{"$f":"KEISAN(\"アンモニア\",T55,\"タンク容量\",T46,\"内貿\")","v":38000},{"$f":"KEISAN(\"アンモニア\",U55,\"タンク容量\",U46,\"内貿\")","v":38000}," ②港湾施設能力及び対象船舶一覧より、需要量に合わせた船型を設定"]
[null,null,null,"（t/隻）",{"$f":"E48*E47","v":59348.837209302328},{"$f":"F48*F47","v":3499.5348837209303},{"$f":"G48*G47","v":1169.2403100775193},{"$f":"H48*H47","v":1169.2403100775193},{"$f":"I48*I47","v":25922.480620155038},{"$f":"J48*J47","v":25922.480620155038}," ③=②×①",null,null,null,"（t/隻）",{"$f":"P48*P47","v":59348.837209302328},{"$f":"Q48*Q47","v":3499.5348837209303},{"$f":"R48*R47","v":1169.2403100775193},{"$f":"S48*S47","v":1169.2403100775193},{"$f":"T48*T47","v":25922.480620155038},{"$f":"U48*U47","v":25922.480620155038}," ③=②×①"]
[null,null,null,"(GT)",{"$f":"KEISAN(\"アンモニア\",E55,\"総トン数\",E46,\"外貿\")","v":50000},{"$f":"KEISAN(\"アンモニア\",F55,\"総トン数\",F46,\"内貿\")","v":3000},{"$f":"KEISAN(\"アンモニア\",G55,\"総トン数\",G46,\"内貿\")","v":999},{"$f":"KEISAN(\"アンモニア\",H55,\"総トン数\",H46,\"内貿\")","v":999},{"$f":"KEISAN(\"アンモニア\",I55,\"総トン数\",I46,\"内貿\")","v":25458},{"$f":"KEISAN(\"アンモニア\",J55,\"総トン数\",J46,\"内貿\")","v":25458},"　港湾施設能力及び対象船舶一覧より、需要量に合わせた船型を設定",null,null,null,"(GT)",{"$f":"KEISAN(\"アンモニア\",P55,\"総トン数\",P46,\"外貿\")","v":50000},{"$f":"KEISAN(\"アンモニア\",Q55,\"総トン数\",Q46,\"内貿\")","v":3000},{"$f":"KEISAN(\"アンモニア\",R55,\"総トン数\",R46,\"内貿\")","v":999},{"$f":"KEISAN(\"アンモニア\",S55,\"総トン数\",S46,\"内貿\")","v":999},{"$f":"KEISAN(\"アンモニア\",T55,\"総トン数\",T46,\"内貿\")","v":25458},{"$f":"KEISAN(\"アンモニア\",U55,\"総トン数\",U46,\"内貿\")","v":25458},"　港湾施設能力及び対象船舶一覧より、需要量に合わせた船型を設定"]
[null,null,null,"(DWT)",{"$f":"E50/0.8447","v":59192.61276192731},{"$f":"F50/0.8447","v":3551.5567657156384},1182.6684029833077,{"$f":"H50/0.8447","v":1182.6684029833077},{"$f":"I50/0.8447","v":30138.51071386291},30138.51071386291,"　LPG船のDWTとGTの関係：DWT=GT/0.8447 より （※1）",null,null,null,"(DWT)",{"$f":"P50/0.8447","v":59192.61276192731},{"$f":"Q50/0.8447","v":3551.5567657156384},1182.6684029833077,{"$f":"S50/0.8447","v":1182.6684029833077},{"$f":"T50/0.8447","v":30138.51071386291},30138.51071386291,"　LPG船のDWTとGTの関係：DWT=GT/0.8447 より （※1）"]
[null,null," 船速（外航）","（ノット）",14,14,14,14,14,14," ④ 国土交通省検討資料より",null,null," 船速（外航）","（ノット）",14,14,14,14,14,14," ④ 国土交通省検討資料より"]
[null,null," 船速（内航）","（ノット）",12,12,12,12,12,12," ④ 国土交通省検討資料より",null,null," 船速（内航）","（ノット）",12,12,12,12,12,12," ④ 国土交通省検討資料より"]
[null,null," 海上輸送費用原単位","（千円/日･隻）",{"$f":"45.432*E51^(0.4019)","v":3761.284358983542},{"$f":"45.432*F51^(0.4019)","v":1214.1578596509185},780.45073325115527,{"$f":"45.432*H51^(0.4019)","v":780.45073325115527},{"$f":"45.432*I51^(0.4019)","v":2867.6153883844731},{"$f":"45.432*J51^(0.4019)","v":2867.6153883844731}," ⑤ 海上輸送費用原単位算定式より （※2）",null,null," 海上輸送費用原単位","（千円/日･隻）",{"$f":"45.432*P51^(0.4019)","v":3761.284358983542},{"$f":"45.432*Q51^(0.4019)","v":1214.1578596509185},780.45073325115527,{"$f":"45.432*S51^(0.4019)","v":780.45073325115527},{"$f":"45.432*T51^(0.4019)","v":2867.6153883844731},{"$f":"45.432*U51^(0.4019)","v":2867.6153883844731}," ⑤ 海上輸送費用原単位算定式より （※2）"]
[null,null," 月間需要量","（t/ピーク月）",{"$f":"①需要!$J$223/12*④海上輸送網入力!$C$59","v":170496.63342106025},{"$f":"①需要!$J$30/12*④海上輸送網入力!$C$59","v":2379.8771707218475},{"$f":"①需要!$J$62/12*④海上輸送網入力!$C$59","v":976.43009314708388},{"$f":"①需要!$J$126/12*④海上輸送網入力!$C$59","v":397.39927145408245},{"$f":"①需要!$J$158/12*④海上輸送網入力!$C$59","v":65427.299485450552},{"$f":"①需要!$J$190/12*④海上輸送網入力!$C$59","v":68399.038041011474}," ⑥",null,null," 月間需要量","（t/その他月）",{"$f":"①需要!$J$223/12*④海上輸送網入力!$C$60","v":139089.35884349653},{"$f":"①需要!$J$30/12*④海上輸送網入力!$C$60","v":1941.4787445362442},{"$f":"①需要!$J$62/12*④海上輸送網入力!$C$60","v":796.5613917778843},{"$f":"①需要!$J$126/12*④海上輸送網入力!$C$60","v":324.19414250201464},{"$f":"①需要!$J$158/12*④海上輸送網入力!$C$60","v":53374.90221181493},{"$f":"①需要!$J$190/12*④海上輸送網入力!$C$60","v":55799.215243983053}," ⑥"]
[null,null," 月間寄港回数","（回/月）",{"$f":"IFERROR(ROUNDUP(E55/E49,0),0)","v":3},{"$f":"IFERROR(ROUNDUP(F55/F49,0),0)","v":1},1,{"$f":"IFERROR(ROUNDUP(H55/H49,0),0)","v":1},{"$f":"IFERROR(ROUNDUP(I55/I49,0),0)","v":3},{"$f":"IFERROR(ROUNDUP(J55/J49,0),0)","v":3}," ⑦＝⑥／③",null,null," 月間寄港回数","（回/月）",{"$f":"IFERROR(ROUNDUP(P55/P49,0),0)","v":3},{"$f":"IFERROR(ROUNDUP(Q55/Q49,0),0)","v":1},1,{"$f":"IFERROR(ROUNDUP(S55/S49,0),0)","v":1},{"$f":"IFERROR(ROUNDUP(T55/T49,0),0)","v":3},{"$f":"IFERROR(ROUNDUP(U55/U49,0),0)","v":3}," ⑦＝⑥／③"]
[null,null," 海上輸送距離","（海里）",{"$f":"④海上輸送網入力!$E$17","v":3399},{"$f":"④海上輸送網入力!$C$46","v":127},{"$f":"④海上輸送網入力!$D$46","v":120},{"$f":"④海上輸送網入力!$F$46","v":143},{"$f":"④海上輸送網入力!$G$46","v":75},{"$f":"④海上輸送網入力!$H$46","v":208}," ⑧　原産国オーストラリア　※二次輸送先は拠点港との距離",null,null," 海上輸送距離","（海里）",{"$f":"E57","v":3399},{"$f":"F57","v":127},{"$f":"G57","v":120},143,75,208," ⑧　原産国オーストラリア　※二次輸送先は拠点港との距離"]
[null,null,null,null,{"$f":"④海上輸送網入力!$E$21","v":4911},null,null,null,null,null," ⑧　原産国アメリカ　※二次輸送先は拠点港との距離",null,null,null,null,{"$f":"E58","v":4911},null,null,null,null,null," ⑧　原産国アメリカ　※二次輸送先は拠点港との距離"]
[null,null,null,null,{"$f":"④海上輸送網入力!$E$25","v":4193},null,null,null,null,null," ⑧　原産国カナダ　※二次輸送先は拠点港との距離",null,null,null,null,4193,null,null,null,null,null," ⑧　原産国カナダ　※二次輸送先は拠点港との距離"]
[null,null,null,null,{"$f":"④海上輸送網入力!$E$29","v":9526},null,null,null,null,null," ⑧　原産国チリ　※二次輸送先は拠点港との距離",null,null,null,null,9526,null,null,null,null,null," ⑧　原産国チリ　※二次輸送先は拠点港との距離"]
[null,null,null,null,{"$f":"④海上輸送網入力!$E$33","v":6096},null,null,null,null,null," ⑧　原産国オマーン　※二次輸送先は拠点港との距離",null,null,null,null,6096,null,null,null,null,null," ⑧　原産国オマーン　※二次輸送先は拠点港との距離"]
[null,null,null,null,{"$f":"④海上輸送網入力!$E$37","v":9124},null,null,null,null,null," ⑧　原産国ナミビア　※二次輸送先は拠点港との距離",null,null,null,null,9124,null,null,null,null,null," ⑧　原産国ナミビア　※二次輸送先は拠点港との距離"]
[null,null,"シナリオ設定","（％）",1,1,1,1,1,1," ⑨　原産国オーストラリア　※二次輸送先は拠点港との距離",null,null,"シナリオ設定","（％）",{"$f":"E63","v":1},1,1,1,1,1," ⑨　原産国オーストラリア　※二次輸送先は拠点港との距離"]
[null,null,null,null,0,null,null,null,null,null," ⑨　原産国アメリカ　※二次輸送先はシナリオ対象外",null,null,null,null,{"$f":"E64","v":0},null,null,null,null,null," ⑨　原産国アメリカ　※二次輸送先はシナリオ対象外"]
[null,null,null,null,0,null,null,null,null,null," ⑨　原産国カナダ　※二次輸送先はシナリオ対象外",null,null,null,null,0,null,null,null,null,null," ⑨　原産国カナダ　※二次輸送先はシナリオ対象外"]
[null,null,null,null,0,null,null,null,null,null," ⑨　原産国チリ　※二次輸送先はシナリオ対象外",null,null,null,null,0,null,null,null,null,null," ⑨　原産国チリ　※二次輸送先はシナリオ対象外"]
[null,null,null,null,0,null,null,null,null,null," ⑨　原産国オマーン　※二次輸送先はシナリオ対象外",null,null,null,null,0,null,null,null,null,null," ⑨　原産国オマーン　※二次輸送先はシナリオ対象外"]
[null,null,null,null,0,null,null,null,null,null," ⑨　原産国ナミビア　※二次輸送先はシナリオ対象外",null,null,null,null,0,null,null,null,null,null," ⑨　原産国ナミビア　※二次輸送先はシナリオ対象外"]
[null,null," 海上輸送日数","（日）",{"$f":"E57/E$52/24","v":10.116071428571429},{"$f":"F57/F$53/24","v":0.44097222222222227},{"$f":"G57/G$53/24","v":0.41666666666666669},{"$f":"H57/H$53/24","v":0.49652777777777773},{"$f":"I57/I$53/24","v":0.26041666666666669},{"$f":"J57/J$53/24","v":0.72222222222222221}," ⑩＝⑧／④　原産国オーストラリア　※二次輸送先は拠点港までの日数",null,null," 海上輸送日数","（日）",{"$f":"P57/P$52/24","v":10.116071428571429},{"$f":"Q57/Q$53/24","v":0.44097222222222227},{"$f":"R57/R$53/24","v":0.41666666666666669},{"$f":"S57/S$53/24","v":0.49652777777777773},{"$f":"T57/T$53/24","v":0.26041666666666669},{"$f":"U57/U$53/24","v":0.72222222222222221}," ⑩＝⑧／④　原産国オーストラリア　※二次輸送先は拠点港までの日数"]
[null,null,null,null,{"$f":"E58/E$52/24","v":14.616071428571429},null,null,null,null,null," ⑩＝⑧／④　原産国アメリカ　※二次輸送先は拠点港までの日数",null,null,null,null,{"$f":"P58/P$52/24","v":14.616071428571429},null,null,null,null,null," ⑩＝⑧／④　原産国アメリカ　※二次輸送先は拠点港までの日数"]
[null,null,null,null,12.479166666666666,null,null,null,null,null," ⑩＝⑧／④　原産国カナダ　※二次輸送先は拠点港までの日数",null,null,null,null,12.479166666666666,null,null,null,null,null," ⑩＝⑧／④　原産国カナダ　※二次輸送先は拠点港までの日数"]
[null,null,null,null,28.351190476190478,null,null,null,null,null," ⑩＝⑧／④　原産国チリ　※二次輸送先は拠点港までの日数",null,null,null,null,28.351190476190478,null,null,null,null,null," ⑩＝⑧／④　原産国チリ　※二次輸送先は拠点港までの日数"]
[null,null,null,null,18.142857142857142,null,null,null,null,null," ⑩＝⑧／④　原産国オマーン　※二次輸送先は拠点港までの日数",null,null,null,null,18.142857142857142,null,null,null,null,null," ⑩＝⑧／④　原産国オマーン　※二次輸送先は拠点港までの日数"]
[null,null,null,null,27.154761904761902,null,null,null,null,null," ⑩＝⑧／④　原産国ナミビア　※二次輸送先は拠点港までの日数",null,null,null,null,27.154761904761902,null,null,null,null,null," ⑩＝⑧／④　原産国ナミビア　※二次輸送先は拠点港までの日数"]
[null,null," 海上輸送費用","（千円/月）",{"$f":"E$54*E$56*E63*E69","v":114148.26371593802},{"$f":"F$54*F$56*F63*F69","v":535.40988949884252},{"$f":"G$54*G$56*G63*G69","v":325.18780552131471},{"$f":"H$54*H$56*H63*H69","v":387.5154682462333},{"$f":"I$54*I$56*I63*I69","v":2240.32452217537},{"$f":"J$54*J$56*J63*J69","v":6213.1666748330254}," ⑪＝⑤×⑦×⑨×⑩　原産国オーストラリア　　※二次輸送先は拠点港間の費用",null,null," 海上輸送費用","（千円/月）",{"$f":"P$54*P$56*P63*P69","v":114148.26371593802},{"$f":"Q$54*Q$56*Q63*Q69","v":535.40988949884252},{"$f":"R$54*R$56*R63*R69","v":325.18780552131471},{"$f":"S$54*S$56*S63*S69","v":387.5154682462333},{"$f":"T$54*T$56*T63*T69","v":2240.32452217537},{"$f":"U$54*U$56*U63*U69","v":6213.1666748330254}," ⑪＝⑤×⑦×⑨×⑩　原産国オーストラリア　　※二次輸送先は拠点港間の費用"]
[null,null,null,null,{"$f":"E$54*E$56*E64*E70","v":0},null,null,null,null,null," ⑪＝⑤×⑦×⑨×⑩　原産国アメリカ　　　※二次輸送先は拠点港間の費用",null,null,null,null,{"$f":"P$54*P$56*P64*P70","v":0},null,null,null,null,null," ⑪＝⑤×⑦×⑨×⑩　原産国アメリカ　　　※二次輸送先は拠点港間の費用"]
[null,null,null,null,0,null,null,null,null,null," ⑪＝⑤×⑦×⑨×⑩　原産国カナダ　　　※二次輸送先は拠点港間の費用",null,null,null,null,0,null,null,null,null,null," ⑪＝⑤×⑦×⑨×⑩　原産国カナダ　　　※二次輸送先は拠点港間の費用"]
[null,null,null,null,0,null,null,null,null,null," ⑪＝⑤×⑦×⑨×⑩　原産国チリ　　※二次輸送先は拠点港間の費用",null,null,null,null,0,null,null,null,null,null," ⑪＝⑤×⑦×⑨×⑩　原産国チリ　　※二次輸送先は拠点港間の費用"]
[null,null,null,null,0,null,null,null,null,null," ⑪＝⑤×⑦×⑨×⑩　原産国オマーン　　※二次輸送先は拠点港間の費用",null,null,null,null,0,null,null,null,null,null," ⑪＝⑤×⑦×⑨×⑩　原産国オマーン　　※二次輸送先は拠点港間の費用"]
[null,null,null,null,0,null,null,null,null,null," ⑪＝⑤×⑦×⑨×⑩　原産国ナミビア　　※二次輸送先は新潟港間の費用",null,null,null,null,0,null,null,null,null,null," ⑪＝⑤×⑦×⑨×⑩　原産国ナミビア　　※二次輸送先は新潟港間の費用"]
[null,null," 海上輸送費用　合計","（億円/月）",{"$f":"SUM(E75:J80)*1000/100000000","v":1.2384986807621283},null,null,null,null,null,null,null,null," 海上輸送費用　合計","（億円/月）",{"$f":"SUM(P75:U80)*1000/100000000","v":1.2384986807621283}]
[]
[null,null,"移行期","単位","拠点港","2次輸送先港湾",null,null,null,null,"備考",null,null,"移行期","単位","拠点港","2次輸送先港湾",null,null,null,null,"備考"]
[null,null,null,null,"伏木富山港","新潟港","直江津港","金沢港","七尾港","敦賀港",null,null,null,null,null,"伏木富山港","新潟港","直江津港","金沢港","七尾港","敦賀港"]
[null,null," 密度","（t/m3）",0.68217054263565891,0.68217054263565891,0.68217054263565891,0.68217054263565891,0.68217054263565891,0.68217054263565891," ①",null,null," 密度","（t/m3）",0.68217054263565891,0.68217054263565891,0.68217054263565891,0.68217054263565891,0.68217054263565891,0.68217054263565891," ①"]
[null,null," 運搬船積載量\n※内貿の船型の上限は、就航中の「Hourai Maru」とする","（m3/隻）",{"$f":"KEISAN(\"アンモニア\",E93,\"タンク容量\",E84,\"外貿\")","v":87000},{"$f":"KEISAN(\"アンモニア\",F93,\"タンク容量\",F84,\"内貿\")","v":34198},{"$f":"KEISAN(\"アンモニア\",G93,\"タンク容量\",G84,\"内貿\")","v":34198},{"$f":"KEISAN(\"アンモニア\",H93,\"タンク容量\",H84,\"内貿\")","v":34198},{"$f":"KEISAN(\"アンモニア\",I93,\"タンク容量\",I84,\"内貿\")","v":38000},{"$f":"KEISAN(\"アンモニア\",J93,\"タンク容量\",J84,\"内貿\")","v":38000}," ②港湾施設能力及び対象船舶一覧より、需要量に合わせた船型を設定",null,null," 運搬船積載量\n※内貿の船型の上限は、就航中の「Hourai Maru」とする","（m3/隻）",{"$f":"KEISAN(\"アンモニア\",P93,\"タンク容量\",P84,\"外貿\")","v":87000},{"$f":"KEISAN(\"アンモニア\",Q93,\"タンク容量\",Q84,\"内貿\")","v":34198},{"$f":"KEISAN(\"アンモニア\",R93,\"タンク容量\",R84,\"内貿\")","v":34198},{"$f":"KEISAN(\"アンモニア\",S93,\"タンク容量\",S84,\"内貿\")","v":17099},{"$f":"KEISAN(\"アンモニア\",T93,\"タンク容量\",T84,\"内貿\")","v":38000},{"$f":"KEISAN(\"アンモニア\",U93,\"タンク容量\",U84,\"内貿\")","v":38000}," ②港湾施設能力及び対象船舶一覧より、需要量に合わせた船型を設定"]
[null,null,null,"（t/隻）",{"$f":"E86*E85","v":59348.837209302328},{"$f":"F86*F85","v":23328.868217054263},23328.868217054263,{"$f":"H86*H85","v":23328.868217054263},{"$f":"I86*I85","v":25922.480620155038},{"$f":"J86*J85","v":25922.480620155038}," ③=②×①",null,null,null,"（t/隻）",{"$f":"P86*P85","v":59348.837209302328},{"$f":"Q86*Q85","v":23328.868217054263},23328.868217054263,{"$f":"S86*S85","v":11664.434108527132},{"$f":"T86*T85","v":25922.480620155038},{"$f":"U86*U85","v":25922.480620155038}," ③=②×①"]
[null,null,null,"(GT)",{"$f":"KEISAN(\"アンモニア\",E93,\"総トン数\",E84,\"外貿\")","v":50000},{"$f":"KEISAN(\"アンモニア\",F93,\"総トン数\",F84,\"内貿\")","v":20000},{"$f":"KEISAN(\"アンモニア\",G93,\"総トン数\",G84,\"内貿\")","v":20000},{"$f":"KEISAN(\"アンモニア\",H93,\"総トン数\",H84,\"内貿\")","v":20000},{"$f":"KEISAN(\"アンモニア\",I93,\"総トン数\",I84,\"内貿\")","v":25458},{"$f":"KEISAN(\"アンモニア\",J93,\"総トン数\",J84,\"内貿\")","v":25458},"　港湾施設能力及び対象船舶一覧より、需要量に合わせた船型を設定",null,null,null,"(GT)",{"$f":"KEISAN(\"アンモニア\",P93,\"総トン数\",P84,\"外貿\")","v":50000},{"$f":"KEISAN(\"アンモニア\",Q93,\"総トン数\",Q84,\"内貿\")","v":20000},{"$f":"KEISAN(\"アンモニア\",R93,\"総トン数\",R84,\"内貿\")","v":20000},{"$f":"KEISAN(\"アンモニア\",S93,\"総トン数\",S84,\"内貿\")","v":10000},{"$f":"KEISAN(\"アンモニア\",T93,\"総トン数\",T84,\"内貿\")","v":25458},{"$f":"KEISAN(\"アンモニア\",U93,\"総トン数\",U84,\"内貿\")","v":25458},"　港湾施設能力及び対象船舶一覧より、需要量に合わせた船型を設定"]
[null,null,null,"(DWT)",{"$f":"E88/0.8447","v":59192.61276192731},{"$f":"F88/0.8447","v":23677.045104770925},23677.045104770925,{"$f":"H88/0.8447","v":23677.045104770925},{"$f":"I88/0.8447","v":30138.51071386291},{"$f":"J88/0.8447","v":30138.51071386291},"　LPG船のDWTとGTの関係：DWT=GT/0.8447 より （※1）",null,null,null,"(DWT)",{"$f":"P88/0.8447","v":59192.61276192731},{"$f":"Q88/0.8447","v":23677.045104770925},23677.045104770925,{"$f":"S88/0.8447","v":11838.522552385462},{"$f":"T88/0.8447","v":30138.51071386291},{"$f":"U88/0.8447","v":30138.51071386291},"　LPG船のDWTとGTの関係：DWT=GT/0.8447 より （※1）"]
[null,null," 船速（外航）","（ノット）",14,14,14,14,14,14," ④ 国土交通省検討資料より",null,null," 船速（外航）","（ノット）",14,14,14,14,14,14," ④ 国土交通省検討資料より"]
[null,null," 船速（内航）","（ノット）",12,12,12,12,12,12," ④ 国土交通省検討資料より",null,null," 船速（内航）","（ノット）",12,12,12,12,12,12," ④ 国土交通省検討資料より"]
[null,null," 海上輸送費用原単位","（千円/日･隻）",{"$f":"45.432*E89^(0.4019)","v":3761.284358983542},{"$f":"45.432*F89^(0.4019)","v":2602.5799429069089},2602.5799429069089,{"$f":"45.432*H89^(0.4019)","v":2602.5799429069089},{"$f":"45.432*I89^(0.4019)","v":2867.6153883844731},{"$f":"45.432*J89^(0.4019)","v":2867.6153883844731}," ⑤ 海上輸送費用原単位算定式より （※2）",null,null," 海上輸送費用原単位","（千円/日･隻）",{"$f":"45.432*P89^(0.4019)","v":3761.284358983542},{"$f":"45.432*Q89^(0.4019)","v":2602.5799429069089},2602.5799429069089,{"$f":"45.432*S89^(0.4019)","v":1969.7908840827624},{"$f":"45.432*T89^(0.4019)","v":2867.6153883844731},{"$f":"45.432*U89^(0.4019)","v":2867.6153883844731}," ⑤ 海上輸送費用原単位算定式より （※2）"]
[null,null," 月間需要量","（t/ピーク月）",{"$f":"①需要!$K$223/12*④海上輸送網入力!$C$59","v":412659.95942655206},{"$f":"①需要!$K$30/12*④海上輸送網入力!$C$59","v":22978.71093123261},{"$f":"①需要!$K$62/12*④海上輸送網入力!$C$59","v":19702.184836456901},{"$f":"①需要!$K$126/12*④海上輸送網入力!$C$59","v":13159.911036556032},{"$f":"①需要!$K$158/12*④海上輸送網入力!$C$59","v":135097.2914377994},{"$f":"①需要!$K$190/12*④海上輸送網入力!$C$59","v":141285.34650042426}," ⑥",null,null," 月間需要量","（t/その他月）",{"$f":"①需要!$K$223/12*④海上輸送網入力!$C$60","v":336643.65111113462},{"$f":"①需要!$K$30/12*④海上輸送網入力!$C$60","v":18745.79049653187},{"$f":"①需要!$K$62/12*④海上輸送網入力!$C$60","v":16072.83499816221},{"$f":"①需要!$K$126/12*④海上輸送網入力!$C$60","v":10735.716898243081},{"$f":"①需要!$K$158/12*④海上輸送網入力!$C$60","v":110210.94827820479},{"$f":"①需要!$K$190/12*④海上輸送網入力!$C$60","v":115259.09846087244}," ⑥"]
[null,null," 月間寄港回数","（回/月）",{"$f":"IFERROR(ROUNDUP(E93/E87,0),0)","v":7},{"$f":"IFERROR(ROUNDUP(F93/F87,0),0)","v":1},1,{"$f":"IFERROR(ROUNDUP(H93/H87,0),0)","v":1},{"$f":"IFERROR(ROUNDUP(I93/I87,0),0)","v":6},{"$f":"IFERROR(ROUNDUP(J93/J87,0),0)","v":6}," ⑦＝⑥／③",null,null," 月間寄港回数","（回/月）",{"$f":"IFERROR(ROUNDUP(P93/P87,0),0)","v":6},{"$f":"IFERROR(ROUNDUP(Q93/Q87,0),0)","v":1},1,{"$f":"IFERROR(ROUNDUP(S93/S87,0),0)","v":1},{"$f":"IFERROR(ROUNDUP(T93/T87,0),0)","v":5},{"$f":"IFERROR(ROUNDUP(U93/U87,0),0)","v":5}," ⑦＝⑥／③"]
[null,null," 海上輸送距離","（海里）",{"$f":"④海上輸送網入力!$E$17","v":3399},{"$f":"④海上輸送網入力!$C$46","v":127},{"$f":"④海上輸送網入力!$D$46","v":120},{"$f":"④海上輸送網入力!$F$46","v":143},{"$f":"④海上輸送網入力!$G$46","v":75},{"$f":"④海上輸送網入力!$H$46","v":208}," ⑧　原産国オーストラリア　※二次輸送先は拠点港との距離",null,null," 海上輸送距離","（海里）",{"$f":"E95","v":3399},{"$f":"F95","v":127},{"$f":"G95","v":120},143,75,208," ⑧　原産国オーストラリア　※二次輸送先は拠点港との距離"]
[null,null,null,null,{"$f":"④海上輸送網入力!$E$21","v":4911},null,null,null,null,null," ⑧　原産国アメリカ　※二次輸送先は拠点港との距離",null,null,null,null,{"$f":"E96","v":4911},null,null,null,null,null," ⑧　原産国アメリカ　※二次輸送先は拠点港との距離"]
[null,null,null,null,{"$f":"④海上輸送網入力!$E$25","v":4193},null,null,null,null,null," ⑧　原産国カナダ　※二次輸送先は拠点港との距離",null,null,null,null,4193,null,null,null,null,null," ⑧　原産国カナダ　※二次輸送先は拠点港との距離"]
[null,null,null,null,{"$f":"④海上輸送網入力!$E$29","v":9526},null,null,null,null,null," ⑧　原産国チリ　※二次輸送先は拠点港との距離",null,null,null,null,9526,null,null,null,null,null," ⑧　原産国チリ　※二次輸送先は拠点港との距離"]
[null,null,null,null,{"$f":"④海上輸送網入力!$E$33","v":6096},null,null,null,null,null," ⑧　原産国オマーン　※二次輸送先は拠点港との距離",null,null,null,null,6096,null,null,null,null,null," ⑧　原産国オマーン　※二次輸送先は拠点港との距離"]
[null,null,null,null,{"$f":"④海上輸送網入力!$E$37","v":9124},null,null,null,null,null," ⑧　原産国ナミビア　※二次輸送先は拠点港との距離",null,null,null,null,9124,null,null,null,null,null," ⑧　原産国ナミビア　※二次輸送先は拠点港との距離"]
[null,null,"シナリオ設定","（％）",1,1,1,1,1,1," ⑨　原産国オーストラリア　※二次輸送先は拠点港との距離",null,null,"シナリオ設定","（％）",{"$f":"E101","v":1},1,1,1,1,1," ⑨　原産国オーストラリア　※二次輸送先は拠点港との距離"]
[null,null,null,null,0,null,null,null,null,null," ⑨　原産国アメリカ　※二次輸送先はシナリオ対象外",null,null,null,null,{"$f":"E102","v":0},null,null,null,null,null," ⑨　原産国アメリカ　※二次輸送先はシナリオ対象外"]
[null,null,null,null,0,null,null,null,null,null," ⑨　原産国カナダ　※二次輸送先はシナリオ対象外",null,null,null,null,0,null,null,null,null,null," ⑨　原産国カナダ　※二次輸送先はシナリオ対象外"]
[null,null,null,null,0,null,null,null,null,null," ⑨　原産国チリ　※二次輸送先はシナリオ対象外",null,null,null,null,0,null,null,null,null,null," ⑨　原産国チリ　※二次輸送先はシナリオ対象外"]
[null,null,null,null,0,null,null,null,null,null," ⑨　原産国オマーン　※二次輸送先はシナリオ対象外",null,null,null,null,0,null,null,null,null,null," ⑨　原産国オマーン　※二次輸送先はシナリオ対象外"]
[null,null,null,null,0,null,null,null,null,null," ⑨　原産国ナミビア　※二次輸送先はシナリオ対象外",null,null,null,null,0,null,null,null,null,null," ⑨　原産国ナミビア　※二次輸送先はシナリオ対象外"]
[null,null," 海上輸送日数","（日）",{"$f":"E95/E$90/24","v":10.116071428571429},{"$f":"F95/F$91/24","v":0.44097222222222227},{"$f":"G95/G$91/24","v":0.41666666666666669},{"$f":"H95/H$91/24","v":0.49652777777777773},{"$f":"I95/I$91/24","v":0.26041666666666669},{"$f":"J95/J$91/24","v":0.72222222222222221}," ⑩＝⑧／④　原産国オーストラリア　※二次輸送先は拠点港までの日数",null,null," 海上輸送日数","（日）",{"$f":"P95/P$90/24","v":10.116071428571429},{"$f":"Q95/Q$91/24","v":0.44097222222222227},{"$f":"R95/R$91/24","v":0.41666666666666669},{"$f":"S95/S$91/24","v":0.49652777777777773},{"$f":"T95/T$91/24","v":0.26041666666666669},{"$f":"U95/U$91/24","v":0.72222222222222221}," ⑩＝⑧／④　原産国オーストラリア　※二次輸送先は拠点港までの日数"]
[null,null,null,null,{"$f":"E96/E$90/24","v":14.616071428571429},null,null,null,null,null," ⑩＝⑧／④　原産国アメリカ　※二次輸送先は拠点港までの日数",null,null,null,null,{"$f":"P96/P$90/24","v":14.616071428571429},null,null,null,null,null," ⑩＝⑧／④　原産国アメリカ　※二次輸送先は拠点港までの日数"]
[null,null,null,null,{"$f":"E97/E$90/24","v":12.479166666666666},null,null,null,null,null," ⑩＝⑧／④　原産国カナダ　※二次輸送先は拠点港までの日数",null,null,null,null,{"$f":"P97/P$90/24","v":12.479166666666666},null,null,null,null,null," ⑩＝⑧／④　原産国カナダ　※二次輸送先は拠点港までの日数"]
[null,null,null,null,28.351190476190478,null,null,null,null,null," ⑩＝⑧／④　原産国チリ　※二次輸送先は拠点港までの日数",null,null,null,null,28.351190476190478,null,null,null,null,null," ⑩＝⑧／④　原産国チリ　※二次輸送先は拠点港までの日数"]
[null,null,null,null,18.142857142857142,null,null,null,null,null," ⑩＝⑧／④　原産国オマーン　※二次輸送先は拠点港までの日数",null,null,null,null,{"$f":"P99/P$90/24","v":18.142857142857142},null,null,null,null,null," ⑩＝⑧／④　原産国オマーン　※二次輸送先は拠点港までの日数"]
[null,null,null,null,27.154761904761902,null,null,null,null,null," ⑩＝⑧／④　原産国ナミビア　※二次輸送先は拠点港までの日数",null,null,null,null,27.154761904761902,null,null,null,null,null," ⑩＝⑧／④　原産国ナミビア　※二次輸送先は拠点港までの日数"]
[null,null," 海上輸送費用","（千円/月）",{"$f":"E$92*E$94*E101*E107","v":266345.94867052208},{"$f":"F$92*F$94*F101*F107","v":1147.665460934644},{"$f":"G$92*G$94*G101*G107","v":1084.4083095445453},{"$f":"H$92*H$94*H101*H107","v":1292.2532355405831},{"$f":"I$92*I$94*I101*I107","v":4480.64904435074},{"$f":"J$92*J$94*J101*J107","v":12426.333349666051}," ⑪＝⑤×⑦×⑨×⑩　原産国オーストラリア　　※二次輸送先は拠点港間の費用",null,null," 海上輸送費用","（千円/月）",{"$f":"P$92*P$94*P101*P107","v":228296.52743187605},{"$f":"Q$92*Q$94*Q101*Q107","v":1147.665460934644},{"$f":"R$92*R$94*R101*R107","v":1084.4083095445453},{"$f":"S$92*S$94*S101*S107","v":978.05589036053823},{"$f":"T$92*T$94*T101*T107","v":3733.8742036256162},{"$f":"U$92*U$94*U101*U107","v":10355.277791388375}," ⑪＝⑤×⑦×⑨×⑩　原産国オーストラリア　　※二次輸送先は拠点港間の費用"]
[null,null,null,null,{"$f":"E$92*E$94*E102*E108","v":0},null,null,null,null,null," ⑪＝⑤×⑦×⑨×⑩　原産国アメリカ　　　※二次輸送先は拠点港間の費用",null,null,null,null,{"$f":"P$92*P$94*P102*P108","v":0},null,null,null,null,null," ⑪＝⑤×⑦×⑨×⑩　原産国アメリカ　　　※二次輸送先は拠点港間の費用"]
[null,null,null,null,0,null,null,null,null,null," ⑪＝⑤×⑦×⑨×⑩　原産国カナダ　　　※二次輸送先は拠点港間の費用",null,null,null,null,0,null,null,null,null,null," ⑪＝⑤×⑦×⑨×⑩　原産国カナダ　　　※二次輸送先は拠点港間の費用"]
[null,null,null,null,0,null,null,null,null,null," ⑪＝⑤×⑦×⑨×⑩　原産国チリ　　※二次輸送先は拠点港間の費用",null,null,null,null,{"$f":"P$92*P$94*P104*P110","v":0},null,null,null,null,null," ⑪＝⑤×⑦×⑨×⑩　原産国チリ　　※二次輸送先は拠点港間の費用"]
[null,null,null,null,0,null,null,null,null,null," ⑪＝⑤×⑦×⑨×⑩　原産国オマーン　　※二次輸送先は拠点港間の費用",null,null,null,null,0,null,null,null,null,null," ⑪＝⑤×⑦×⑨×⑩　原産国オマーン　　※二次輸送先は拠点港間の費用"]
[null,null,null,null,0,null,null,null,null,null," ⑪＝⑤×⑦×⑨×⑩　原産国ナミビア　　※二次輸送先は新潟港間の費用",null,null,null,null,0,null,null,null,null,null," ⑪＝⑤×⑦×⑨×⑩　原産国ナミビア　　※二次輸送先は新潟港間の費用"]
[null,null," 海上輸送費用　合計","（億円/月）",{"$f":"SUM(E113:J118)*1000/100000000","v":2.8677725807055863},null,null,null,null,null,null,null,null," 海上輸送費用　合計","（億円/月）",{"$f":"SUM(P113:U118)*1000/100000000","v":2.4559580908772976}]
[]
[null,null,"2050年","単位","拠点港","2次輸送先港湾",null,null,null,null,"備考",null,null,"2050年","単位","拠点港","2次輸送先港湾",null,null,null,null,"備考"]
[null,null,null,null,"伏木富山港","新潟港","直江津港","金沢港","七尾港","敦賀港",null,null,null,null,null,"伏木富山港","新潟港","直江津港","金沢港","七尾港","敦賀港"]
[null,null," 密度","（t/m3）",0.68217054263565891,0.68217054263565891,0.68217054263565891,0.68217054263565891,0.68217054263565891,0.68217054263565891," ①",null,null," 密度","（t/m3）",0.68217054263565891,0.68217054263565891,0.68217054263565891,0.68217054263565891,0.68217054263565891,0.68217054263565891," ①"]
[null,null," 運搬船積載量\n※内貿の船型の上限は、就航中の「Hourai Maru」とする","（m3/隻）",{"$f":"KEISAN(\"アンモニア\",E131,\"タンク容量\",E122,\"外貿\")","v":87000},{"$f":"KEISAN(\"アンモニア\",F131,\"タンク容量\",F122,\"内貿\")","v":38000},{"$f":"KEISAN(\"アンモニア\",G131,\"タンク容量\",G122,\"内貿\")","v":38000},{"$f":"KEISAN(\"アンモニア\",H131,\"タンク容量\",H122,\"内貿\")","v":38000},{"$f":"KEISAN(\"アンモニア\",I131,\"タンク容量\",I122,\"内貿\")","v":38000},{"$f":"KEISAN(\"アンモニア\",J131,\"タンク容量\",J122,\"内貿\")","v":38000}," ②港湾施設能力及び対象船舶一覧より、需要量に合わせた船型を設定",null,null," 運搬船積載量\n※内貿の船型の上限は、就航中の「Hourai Maru」とする","（m3/隻）",{"$f":"KEISAN(\"アンモニア\",P131,\"タンク容量\",P122,\"外貿\")","v":87000},{"$f":"KEISAN(\"アンモニア\",Q131,\"タンク容量\",Q122,\"内貿\")","v":38000},{"$f":"KEISAN(\"アンモニア\",R131,\"タンク容量\",R122,\"内貿\")","v":38000},{"$f":"KEISAN(\"アンモニア\",S131,\"タンク容量\",S122,\"内貿\")","v":34198},{"$f":"KEISAN(\"アンモニア\",T131,\"タンク容量\",T122,\"内貿\")","v":38000},{"$f":"KEISAN(\"アンモニア\",U131,\"タンク容量\",U122,\"内貿\")","v":38000}," ②港湾施設能力及び対象船舶一覧より、需要量に合わせた船型を設定"]
[null,null,null,"（t/隻）",{"$f":"E124*E123","v":59348.837209302328},{"$f":"F124*F123","v":25922.480620155038},25922.480620155038,{"$f":"H124*H123","v":25922.480620155038},{"$f":"I124*I123","v":25922.480620155038},{"$f":"J124*J123","v":25922.480620155038}," ③=②×①",null,null,null,"（t/隻）",{"$f":"P124*P123","v":59348.837209302328},25922.480620155038,25922.480620155038,23328.868217054263,25922.480620155038,25922.480620155038," ③=②×①"]
[null,null,null,"(GT)",{"$f":"KEISAN(\"アンモニア\",E131,\"総トン数\",E122,\"外貿\")","v":50000},{"$f":"KEISAN(\"アンモニア\",F131,\"総トン数\",F122,\"内貿\")","v":25458},{"$f":"KEISAN(\"アンモニア\",G131,\"総トン数\",G122,\"内貿\")","v":25458},{"$f":"KEISAN(\"アンモニア\",H131,\"総トン数\",H122,\"内貿\")","v":25458},{"$f":"KEISAN(\"アンモニア\",I131,\"総トン数\",I122,\"内貿\")","v":25458},{"$f":"KEISAN(\"アンモニア\",J131,\"総トン数\",J122,\"内貿\")","v":25458},"　港湾施設能力及び対象船舶一覧より、需要量に合わせた船型を設定",null,null,null,"(GT)",{"$f":"KEISAN(\"アンモニア\",P131,\"総トン数\",P122,\"外貿\")","v":50000},{"$f":"KEISAN(\"アンモニア\",Q131,\"総トン数\",Q122,\"内貿\")","v":25458},{"$f":"KEISAN(\"アンモニア\",R131,\"総トン数\",R122,\"内貿\")","v":25458},{"$f":"KEISAN(\"アンモニア\",S131,\"総トン数\",S122,\"内貿\")","v":20000},{"$f":"KEISAN(\"アンモニア\",T131,\"総トン数\",T122,\"内貿\")","v":25458},{"$f":"KEISAN(\"アンモニア\",U131,\"総トン数\",U122,\"内貿\")","v":25458},"　港湾施設能力及び対象船舶一覧より、需要量に合わせた船型を設定"]
[null,null,null,"(DWT)",{"$f":"E126/0.8447","v":59192.61276192731},{"$f":"F126/0.8447","v":30138.51071386291},30138.51071386291,{"$f":"H126/0.8447","v":30138.51071386291},{"$f":"I126/0.8447","v":30138.51071386291},{"$f":"J126/0.8447","v":30138.51071386291},"　LPG船のDWTとGTの関係：DWT=GT/0.8447 より （※1）",null,null,null,"(DWT)",{"$f":"P126/0.8447","v":59192.61276192731},{"$f":"Q126/0.8447","v":30138.51071386291},30138.51071386291,{"$f":"S126/0.8447","v":23677.045104770925},{"$f":"T126/0.8447","v":30138.51071386291},{"$f":"U126/0.8447","v":30138.51071386291},"　LPG船のDWTとGTの関係：DWT=GT/0.8447 より （※1）"]
[null,null," 船速（外航）","（ノット）",14,14,14,14,14,14," ④ 国土交通省検討資料より",null,null," 船速（外航）","（ノット）",14,14,14,14,14,14," ④ 国土交通省検討資料より"]
[null,null," 船速（内航）","（ノット）",12,12,12,12,12,12," ④ 国土交通省検討資料より",null,null," 船速（内航）","（ノット）",12,12,12,12,12,12," ④ 国土交通省検討資料より"]
[null,null," 海上輸送費用原単位","（千円/日･隻）",{"$f":"45.432*E127^(0.4019)","v":3761.284358983542},{"$f":"45.432*F127^(0.4019)","v":2867.6153883844731},2867.6153883844731,{"$f":"45.432*H127^(0.4019)","v":2867.6153883844731},{"$f":"45.432*I127^(0.4019)","v":2867.6153883844731},{"$f":"45.432*J127^(0.4019)","v":2867.6153883844731}," ⑤ 海上輸送費用原単位算定式より （※2）",null,null," 海上輸送費用原単位","（千円/日･隻）",{"$f":"45.432*P127^(0.4019)","v":3761.284358983542},{"$f":"45.432*Q127^(0.4019)","v":2867.6153883844731},2867.6153883844731,{"$f":"45.432*S127^(0.4019)","v":2602.5799429069089},{"$f":"45.432*T127^(0.4019)","v":2867.6153883844731},{"$f":"45.432*U127^(0.4019)","v":2867.6153883844731}," ⑤ 海上輸送費用原単位算定式より （※2）"]
[null,null," 月間需要量","（t/ピーク月）",{"$f":"①需要!$L$223/12*④海上輸送網入力!$C$59","v":1027327.7605637916},{"$f":"①需要!$L$30/12*④海上輸送網入力!$C$59","v":46033.958535852311},{"$f":"①需要!$L$62/12*④海上輸送網入力!$C$59","v":39468.150234069712},{"$f":"①需要!$L$126/12*④海上輸送網入力!$C$59","v":26345.334297574434},{"$f":"①需要!$L$158/12*④海上輸送網入力!$C$59","v":351502.26120089012},{"$f":"①需要!$L$190/12*④海上輸送網入力!$C$59","v":363222.29661205149}," ⑥",null,null," 月間需要量","（t/その他月）",{"$f":"①需要!$L$223/12*④海上輸送網入力!$C$60","v":838083.17309151439},{"$f":"①需要!$L$30/12*④海上輸送網入力!$C$60","v":37554.018805563734},{"$f":"①需要!$L$62/12*④海上輸送網入力!$C$60","v":32197.701506741087},{"$f":"①需要!$L$126/12*④海上輸送網入力!$C$60","v":21492.246400652832},{"$f":"①需要!$L$158/12*④海上輸送網入力!$C$60","v":286751.84466388408},{"$f":"①需要!$L$190/12*④海上輸送網入力!$C$60","v":296312.92618351575}," ⑥"]
[null,null," 月間寄港回数","（回/月）",{"$f":"IFERROR(ROUNDUP(E131/E125,0),0)","v":18},{"$f":"IFERROR(ROUNDUP(F131/F125,0),0)","v":2},2,{"$f":"IFERROR(ROUNDUP(H131/H125,0),0)","v":2},{"$f":"IFERROR(ROUNDUP(I131/I125,0),0)","v":14},{"$f":"IFERROR(ROUNDUP(J131/J125,0),0)","v":15}," ⑦＝⑥／③",null,null," 月間寄港回数","（回/月）",{"$f":"IFERROR(ROUNDUP(P131/P125,0),0)","v":15},{"$f":"IFERROR(ROUNDUP(Q131/Q125,0),0)","v":2},2,{"$f":"IFERROR(ROUNDUP(S131/S125,0),0)","v":1},{"$f":"IFERROR(ROUNDUP(T131/T125,0),0)","v":12},{"$f":"IFERROR(ROUNDUP(U131/U125,0),0)","v":12}," ⑦＝⑥／③"]
[null,null," 海上輸送距離","（海里）",{"$f":"④海上輸送網入力!$E$17","v":3399},{"$f":"④海上輸送網入力!$C$46","v":127},{"$f":"④海上輸送網入力!$D$46","v":120},{"$f":"④海上輸送網入力!$F$46","v":143},{"$f":"④海上輸送網入力!$G$46","v":75},{"$f":"④海上輸送網入力!$H$46","v":208}," ⑧　原産国オーストラリア　※二次輸送先は拠点港との距離",null,null," 海上輸送距離","（海里）",{"$f":"E133","v":3399},{"$f":"F133","v":127},{"$f":"G133","v":120},143,75,208," ⑧　原産国オーストラリア　※二次輸送先は拠点港との距離"]
[null,null,null,null,{"$f":"④海上輸送網入力!$E$21","v":4911},null,null,null,null,null," ⑧　原産国アメリカ　※二次輸送先は拠点港との距離",null,null,null,null,{"$f":"E134","v":4911},null,null,null,null,null," ⑧　原産国アメリカ　※二次輸送先は拠点港との距離"]
[null,null,null,null,{"$f":"④海上輸送網入力!$E$25","v":4193},null,null,null,null,null," ⑧　原産国カナダ　※二次輸送先は拠点港との距離",null,null,null,null,4193,null,null,null,null,null," ⑧　原産国カナダ　※二次輸送先は拠点港との距離"]
[null,null,null,null,{"$f":"④海上輸送網入力!$E$29","v":9526},null,null,null,null,null," ⑧　原産国チリ　※二次輸送先は拠点港との距離",null,null,null,null,9526,null,null,null,null,null," ⑧　原産国チリ　※二次輸送先は拠点港との距離"]
[null,null,null,null,{"$f":"④海上輸送網入力!$E$33","v":6096},null,null,null,null,null," ⑧　原産国オマーン　※二次輸送先は拠点港との距離",null,null,null,null,6096,null,null,null,null,null," ⑧　原産国オマーン　※二次輸送先は拠点港との距離"]
[null,null,null,null,{"$f":"④海上輸送網入力!$E$37","v":9124},null,null,null,null,null," ⑧　原産国ナミビア　※二次輸送先は拠点港との距離",null,null,null,null,9124,null,null,null,null,null," ⑧　原産国ナミビア　※二次輸送先は拠点港との距離"]
[null,null,"シナリオ設定","（％）",1,1,1,1,1,1," ⑨　原産国オーストラリア　※二次輸送先は拠点港との距離",null,null,"シナリオ設定","（％）",{"$f":"E139","v":1},1,1,1,1,1," ⑨　原産国オーストラリア　※二次輸送先は拠点港との距離"]
[null,null,null,null,0,null,null,null,null,null," ⑨　原産国アメリカ　※二次輸送先はシナリオ対象外",null,null,null,null,{"$f":"E140","v":0},null,null,null,null,null," ⑨　原産国アメリカ　※二次輸送先はシナリオ対象外"]
[null,null,null,null,0,null,null,null,null,null," ⑨　原産国カナダ　※二次輸送先はシナリオ対象外",null,null,null,null,0,null,null,null,null,null," ⑨　原産国カナダ　※二次輸送先はシナリオ対象外"]
[null,null,null,null,0,null,null,null,null,null," ⑨　原産国チリ　※二次輸送先はシナリオ対象外",null,null,null,null,0,null,null,null,null,null," ⑨　原産国チリ　※二次輸送先はシナリオ対象外"]
[null,null,null,null,0,null,null,null,null,null," ⑨　原産国オマーン　※二次輸送先はシナリオ対象外",null,null,null,null,0,null,null,null,null,null," ⑨　原産国オマーン　※二次輸送先はシナリオ対象外"]
[null,null,null,null,0,null,null,null,null,null," ⑨　原産国ナミビア　※二次輸送先はシナリオ対象外",null,null,null,null,0,null,null,null,null,null," ⑨　原産国ナミビア　※二次輸送先はシナリオ対象外"]
[null,null," 海上輸送日数","（日）",{"$f":"E133/E$128/24","v":10.116071428571429},{"$f":"F133/F$129/24","v":0.44097222222222227},{"$f":"G133/G$129/24","v":0.41666666666666669},{"$f":"H133/H$129/24","v":0.49652777777777773},{"$f":"I133/I$129/24","v":0.26041666666666669},{"$f":"J133/J$129/24","v":0.72222222222222221}," ⑩＝⑧／④　原産国オーストラリア　※二次輸送先は拠点港までの日数",null,null," 海上輸送日数","（日）",{"$f":"P133/P$128/24","v":10.116071428571429},{"$f":"Q133/Q$129/24","v":0.44097222222222227},{"$f":"R133/R$129/24","v":0.41666666666666669},{"$f":"S133/S$129/24","v":0.49652777777777773},{"$f":"T133/T$129/24","v":0.26041666666666669},{"$f":"U133/U$129/24","v":0.72222222222222221}," ⑩＝⑧／④　原産国オーストラリア　※二次輸送先は拠点港までの日数"]
[null,null,null,null,{"$f":"E134/E$128/24","v":14.616071428571429},null,null,null,null,null," ⑩＝⑧／④　原産国アメリカ　※二次輸送先は拠点港までの日数",null,null,null,null,{"$f":"P134/P$128/24","v":14.616071428571429},null,null,null,null,null," ⑩＝⑧／④　原産国アメリカ　※二次輸送先は拠点港までの日数"]
[null,null,null,null,12.479166666666666,null,null,null,null,null," ⑩＝⑧／④　原産国カナダ　※二次輸送先は拠点港までの日数",null,null,null,null,12.479166666666666,null,null,null,null,null," ⑩＝⑧／④　原産国カナダ　※二次輸送先は拠点港までの日数"]
[null,null,null,null,28.351190476190478,null,null,null,null,null," ⑩＝⑧／④　原産国チリ　※二次輸送先は拠点港までの日数",null,null,null,null,28.351190476190478,null,null,null,null,null," ⑩＝⑧／④　原産国チリ　※二次輸送先は拠点港までの日数"]
[null,null,null,null,18.142857142857142,null,null,null,null,null," ⑩＝⑧／④　原産国オマーン　※二次輸送先は拠点港までの日数",null,null,null,null,18.142857142857142,null,null,null,null,null," ⑩＝⑧／④　原産国オマーン　※二次輸送先は拠点港までの日数"]
[null,null,null,null,27.154761904761902,null,null,null,null,null," ⑩＝⑧／④　原産国ナミビア　※二次輸送先は拠点港までの日数",null,null,null,null,27.154761904761902,null,null,null,null,null," ⑩＝⑧／④　原産国ナミビア　※二次輸送先は拠点港までの日数"]
[null,null," 海上輸送費用","（千円/月）",{"$f":"E$130*E$132*E139*E145","v":684889.58229562815},{"$f":"F$130*F$132*F139*F145","v":2529.0774605890842},{"$f":"G$130*G$132*G139*G145","v":2389.6794903203945},{"$f":"H$130*H$132*H139*H145","v":2847.7013926318027},{"$f":"I$130*I$132*I139*I145","v":10454.847770151726},{"$f":"J$130*J$132*J139*J145","v":31065.833374165126}," ⑪＝⑤×⑦×⑨×⑩　原産国オーストラリア　　※二次輸送先は拠点港間の費用",null,null," 海上輸送費用","（千円/月）",{"$f":"P$130*P$132*P139*P145","v":570741.31857969018},{"$f":"Q$130*Q$132*Q139*Q145","v":2529.0774605890842},{"$f":"R$130*R$132*R139*R145","v":2389.6794903203945},{"$f":"S$130*S$132*S139*S145","v":1292.2532355405831},{"$f":"T$130*T$132*T139*T145","v":8961.2980887014801},{"$f":"U$130*U$132*U139*U145","v":24852.666699332101}," ⑪＝⑤×⑦×⑨×⑩　原産国オーストラリア　　※二次輸送先は拠点港間の費用"]
[null,null,null,null,{"$f":"E$130*E$132*E140*E146","v":0},null,null,null,null,null," ⑪＝⑤×⑦×⑨×⑩　原産国アメリカ　　　※二次輸送先は拠点港間の費用",null,null,null,null,{"$f":"P$130*P$132*P140*P146","v":0},null,null,null,null,null," ⑪＝⑤×⑦×⑨×⑩　原産国アメリカ　　　※二次輸送先は拠点港間の費用"]
[null,null,null,null,0,null,null,null,null,null," ⑪＝⑤×⑦×⑨×⑩　原産国カナダ　　　※二次輸送先は拠点港間の費用",null,null,null,null,0,null,null,null,null,null," ⑪＝⑤×⑦×⑨×⑩　原産国カナダ　　　※二次輸送先は拠点港間の費用"]
[null,null,null,null,0,null,null,null,null,null," ⑪＝⑤×⑦×⑨×⑩　原産国チリ　　※二次輸送先は拠点港間の費用",null,null,null,null,0,null,null,null,null,null," ⑪＝⑤×⑦×⑨×⑩　原産国チリ　　※二次輸送先は拠点港間の費用"]
[null,null,null,null,0,null,null,null,null,null," ⑪＝⑤×⑦×⑨×⑩　原産国オマーン　　※二次輸送先は拠点港間の費用",null,null,null,null,0,null,null,null,null,null," ⑪＝⑤×⑦×⑨×⑩　原産国オマーン　　※二次輸送先は拠点港間の費用"]
[null,null,null,null,0,null,null,null,null,null," ⑪＝⑤×⑦×⑨×⑩　原産国ナミビア　　※二次輸送先は新潟港間の費用",null,null,null,null,0,null,null,null,null,null," ⑪＝⑤×⑦×⑨×⑩　原産国ナミビア　　※二次輸送先は新潟港間の費用"]
[null,null," 海上輸送費用　合計","（億円/月）",{"$f":"SUM(E151:J156)*1000/100000000","v":7.3417672178348621},null,null,null,null,null,null,null,null," 海上輸送費用　合計","（億円/月）",{"$f":"SUM(P151:U156)*1000/100000000","v":6.1076629355417387}]
[null,null,"（※1）「統計解析による船舶諸元に関する研究－船舶の主要諸元の計画基準（案）－」（国土技術政策総合研究所研究報告、第28号2006年3月）",null,null,null,null,null,null,null,null,null,null,"（※1）「統計解析による船舶諸元に関する研究－船舶の主要諸元の計画基準（案）－」（国土技術政策総合研究所研究報告、第28号2006年3月）"]
[null,null,"（※2）「港湾整備事業の費用対効果分析マニュアル」（令和６年６月、国土交通省港湾局）",null,null,null,null,null,null,null,null,null,null,"（※2）「港湾整備事業の費用対効果分析マニュアル」（令和６年６月、国土交通省港湾局）"]
[]
[null,null,"貯蔵費用"]
[null,null,"液化アンモ二ア"]
[null,null,"実証期","単位","新潟港","直江津港","伏木富山港※拠点港","金沢港","七尾港","敦賀港","備考"]
[null,null," 年間需要量","（t/年）",{"$f":"①需要!$I$30","v":0},{"$f":"①需要!$I$62","v":0},{"$f":"①需要!$I$223","v":431302.42245826742},{"$f":"①需要!$I$126","v":0},{"$f":"①需要!$I$158","v":171120.34968595562},{"$f":"①需要!$I$190","v":176298.99492284944}," A：実証期の需要"]
[null,null," 必要量","（１か月分）",1,1,1,1,1,1," B"]
[null,null," 月換算","（12か月/年）",12,12,12,12,12,12," C"]
[null,null," 需要ピーク係数","－",{"$f":"③輸送・貯蔵入力!$C$18","v":1.1399999999999999},{"$f":"③輸送・貯蔵入力!$C$18","v":1.1399999999999999},{"$f":"③輸送・貯蔵入力!$C$18","v":1.1399999999999999},{"$f":"③輸送・貯蔵入力!$C$18","v":1.1399999999999999},{"$f":"③輸送・貯蔵入力!$C$18","v":1.1399999999999999},{"$f":"③輸送・貯蔵入力!$C$18","v":1.1399999999999999}," D"]
[null,null," 月間需要量（ピーク月）","（t/月）",{"$f":"E164/E166*E167","v":0},{"$f":"F164/F166*F167","v":0},40973.730133535399,0,16256.433220165782,16748.404517670697," E=A÷C×D"]
[null,null," 備蓄タンク容量","（t/基）",1000,1000,41000,1000,17000,17000," F（E：月間需要量（ピーク月）を踏まえ1,000トン刻みで設定　※最大110,000トン）"]
[null,null," 備蓄タンク基数","（基）",{"$f":"ROUNDUP(E168/E169,0)","v":0},{"$f":"ROUNDUP(F164/F169/F165/F166*F167,0)","v":0},{"$f":"ROUNDUP(G164/G169/G165/G166*G167,0)","v":1},{"$f":"ROUNDUP(H164/H169/H165/H166*H167,0)","v":0},{"$f":"ROUNDUP(I164/I169/I165/I166*I167,0)","v":1},{"$f":"ROUNDUP(J164/J169/J165/J166*J167,0)","v":1}," G=E÷F"]
[null,null," タンク1基あたり整備費用","（億円/基）",{"$f":"60*(E169/10000/4)^(2/3)","v":5.1299278400300912},5.1299278400300912,60.995878965528497,5.1299278400300912,33.916461579840629,33.916461579840629," H＝α万トンのタンクの整備費＝60億円×（α／4）2/3（※３）"]
[null,null," タンク整備費用","（億円）",{"$f":"E170*E171","v":0},{"$f":"F170*F171","v":0},60.995878965528497,0,33.916461579840629,33.916461579840629," I ＝G×H"]
[null,null," タンク維持管理費用","（億円）",{"$f":"E172*(0.024+0.022)","v":0},{"$f":"F172*(0.024+0.022)","v":0},2.8058104324143107,0,1.5601572326726689,1.5601572326726689,"修繕費：建設費の2.4％/年、諸経費：建設費の２.２％/年"]
[null,null," 貯蔵費用　合計","（億円）",{"$f":"SUM(E172:J173)","v":134.75492702296941}]
[]
[null,null,"2030年","単位","新潟港","直江津港","伏木富山港※拠点港","金沢港","七尾港","敦賀港","備考"]
[null,null," 年間需要量","（t/年）",{"$f":"①需要!$J$30-①需要!$I$30","v":25051.338639177342},{"$f":"①需要!$J$62-①需要!$I$62","v":10278.211506811411},{"$f":"①需要!$J$223-①需要!$I$223","v":1363398.9819739456},{"$f":"①需要!$J$126-①需要!$I$126","v":4183.1502258324472},{"$f":"①需要!$J$158-①需要!$I$158","v":517588.06595036603},{"$f":"①需要!$J$190-①需要!$I$190","v":543690.8791930608}," A：2030年の需要－実証期の需要（2030年までの需要分※実証期分までは整備済）"]
[null,null," 必要量","（１か月分）",1,1,1,1,1,1," B"]
[null,null," 月換算","（12か月/年）",12,12,12,12,12,12," C"]
[null,null," 需要ピーク係数","－",{"$f":"③輸送・貯蔵入力!$C$18","v":1.1399999999999999},{"$f":"③輸送・貯蔵入力!$C$18","v":1.1399999999999999},{"$f":"③輸送・貯蔵入力!$C$18","v":1.1399999999999999},{"$f":"③輸送・貯蔵入力!$C$18","v":1.1399999999999999},{"$f":"③輸送・貯蔵入力!$C$18","v":1.1399999999999999},{"$f":"③輸送・貯蔵入力!$C$18","v":1.1399999999999999}," D"]
[null,null," 月間需要量（ピーク月）","（t/月）",{"$f":"E177/E179*E180","v":2379.8771707218475},{"$f":"F177/F179*F180","v":976.43009314708388},129522.90328752482,397.39927145408245,49170.866265284771,51650.633523340774," E=A÷C×D"]
[null,null," 備蓄タンク容量","（t/基）",3000,1000,65000,1000,50000,52000," F（E：月間需要量（ピーク月）を踏まえ1,000トン刻みで設定　※最大110,000トン）"]
[null,null," 備蓄タンク基数","（基）",{"$f":"ROUNDUP(E181/E182,0)","v":1},{"$f":"ROUNDUP(F177/F182/F178/F179*F180,0)","v":1},{"$f":"ROUNDUP(G177/G182/G178/G179*G180,0)","v":2},{"$f":"ROUNDUP(H177/H182/H178/H179*H180,0)","v":1},{"$f":"ROUNDUP(I177/I182/I178/I179*I180,0)","v":1},{"$f":"ROUNDUP(J177/J182/J178/J179*J180,0)","v":1}," G=E÷F"]
[null,null," タンク1基あたり整備費用","（億円/基）",{"$f":"60*(E182/10000/4)^(2/3)","v":10.670679913470188},5.1299278400300912,82.931622205183089,5.1299278400300912,69.623832504191682,71.468305511785957," H＝α万トンのタンクの整備費＝60億円×（α／4）2/3（※３）"]
[null,null," タンク整備費用","（億円）",{"$f":"E183*E184","v":10.670679913470188},{"$f":"F183*F184","v":5.1299278400300912},165.86324441036618,5.1299278400300912,69.623832504191682,71.468305511785957," I ＝G×H"]
[null,null," タンク維持管理費用","（億円）",{"$f":"E185*(0.024+0.022)","v":0.49085127601962864},{"$f":"F185*(0.024+0.022)","v":0.23597668064138419},7.629709242876844,0.23597668064138419,3.2026962951928173,3.287542053542154,"修繕費：建設費の2.4％/年、諸経費：建設費の２.２％/年"]
[null,null," 貯蔵費用　合計","（億円）",{"$f":"SUM(E185:J186)","v":342.96867024878844}]
[]
[null,null,"移行期","単位","新潟港","直江津港","伏木富山港※拠点港","金沢港","七尾港","敦賀港","備考"]
[null,null," 年間需要量","（t/年）",{"$f":"①需要!$K$30-①需要!$J$30","v":216829.82905800804},{"$f":"①需要!$K$62-①需要!$J$62","v":197113.20782431387},{"$f":"①需要!$K$223-①需要!$J$223","v":2549087.6421630718},{"$f":"①需要!$K$126-①需要!$J$126","v":134342.22910633634},{"$f":"①需要!$K$158-①需要!$J$158","v":733368.33634051413},{"$f":"①需要!$K$190-①需要!$J$190","v":767224.29957276641}," A：移行期の需要－2030年の需要（移行期までの需要分※2030年分までは整備済）"]
[null,null," 必要量","（１か月分）",1,1,1,1,1,1," B"]
[null,null," 月換算","（12か月/年）",12,12,12,12,12,12," C"]
[null,null," 需要ピーク係数","－",{"$f":"③輸送・貯蔵入力!$C$18","v":1.1399999999999999},{"$f":"③輸送・貯蔵入力!$C$18","v":1.1399999999999999},{"$f":"③輸送・貯蔵入力!$C$18","v":1.1399999999999999},{"$f":"③輸送・貯蔵入力!$C$18","v":1.1399999999999999},{"$f":"③輸送・貯蔵入力!$C$18","v":1.1399999999999999},{"$f":"③輸送・貯蔵入力!$C$18","v":1.1399999999999999}," D"]
[null,null," 月間需要量（ピーク月）","（t/月）",{"$f":"E190/E192*E193","v":20598.833760510759},{"$f":"F190/F192*F193","v":18725.754743309815},242163.32600549178,12762.511765101952,69669.991952348835,72886.308459412801," E=A÷C×D"]
[null,null," 備蓄タンク容量","（t/基）",21000,19000,81000,13000,70000,73000," F（E：月間需要量（ピーク月）を踏まえ1,000トン刻みで設定　※最大110,000トン）"]
[null,null," 備蓄タンク基数","（基）",{"$f":"ROUNDUP(E194/E195,0)","v":1},{"$f":"ROUNDUP(F190/F195/F191/F192*F193,0)","v":1},{"$f":"ROUNDUP(G190/G195/G191/G192*G193,0)","v":3},{"$f":"ROUNDUP(H190/H195/H191/H192*H193,0)","v":1},{"$f":"ROUNDUP(I190/I195/I191/I192*I193,0)","v":1},{"$f":"ROUNDUP(J190/J195/J191/J192*J193,0)","v":1}," G=E÷F"]
[null,null," タンク1基あたり整備費用","（億円/基）",{"$f":"60*(E195/10000/4)^(2/3)","v":39.04727993718889},36.52697074567287,96.036119221231687,28.362215837948426,87.131786003455559,89.603814078180591," H＝α万トンのタンクの整備費＝60億円×（α／4）2/3（※３）"]
[null,null," タンク整備費用","（億円）",{"$f":"E196*E197","v":39.04727993718889},{"$f":"F196*F197","v":36.52697074567287},288.10835766369507,28.362215837948426,87.131786003455559,89.603814078180591," I ＝G×H"]
[null,null," タンク維持管理費用","（億円）",{"$f":"E198*(0.024+0.022)","v":1.7961748771106889},{"$f":"F198*(0.024+0.022)","v":1.680240654300952},13.252984452529974,1.3046619285456276,4.0080621561589558,4.1217754475963071,"修繕費：建設費の2.4％/年、諸経費：建設費の２.２％/年"]
[null,null," 貯蔵費用　合計","（億円）",{"$f":"SUM(E198:J199)","v":594.944323782384}]
[]
[null,null,"2050年","単位","新潟港","直江津港","伏木富山港※拠点港","金沢港","七尾港","敦賀港","備考"]
[null,null," 年間需要量","（t/年）",{"$f":"①需要!$L$30-①需要!$K$30","v":242686.81689073375},{"$f":"①需要!$L$62-①需要!$K$62","v":208062.79365908226},{"$f":"①需要!$L$223-①需要!$K$223","v":6470187.3803919964},{"$f":"①需要!$L$126-①需要!$K$126","v":138793.92906335159},{"$f":"①需要!$L$158-①需要!$K$158","v":2277947.0501377974},{"$f":"①需要!$L$190-①需要!$K$190","v":2336178.4222276551}," A：2050年の需要－移行期の需要（2050年までの需要分※移行期分までは整備済）"]
[null,null," 必要量","（１か月分）",1,1,1,1,1,1," B"]
[null,null," 月換算","（12か月/年）",12,12,12,12,12,12," C"]
[null,null," 需要ピーク係数","－",{"$f":"③輸送・貯蔵入力!$C$18","v":1.1399999999999999},{"$f":"③輸送・貯蔵入力!$C$18","v":1.1399999999999999},{"$f":"③輸送・貯蔵入力!$C$18","v":1.1399999999999999},{"$f":"③輸送・貯蔵入力!$C$18","v":1.1399999999999999},{"$f":"③輸送・貯蔵入力!$C$18","v":1.1399999999999999},{"$f":"③輸送・貯蔵入力!$C$18","v":1.1399999999999999}," D"]
[null,null," 月間需要量（ピーク月）","（t/月）",{"$f":"E203/E205*E206","v":23055.247604619704},{"$f":"F203/F205*F206","v":19765.965397612814},614667.80113723956,13185.423261018401,216404.96976309075,221936.9501116272," E=A÷C×D"]
[null,null," 備蓄タンク容量","（t/基）",24000,20000,103000,14000,73000,74000," F（E：月間需要量（ピーク月）を踏まえ1,000トン刻みで設定　※最大110,000トン）"]
[null,null," 備蓄タンク基数","（基）",{"$f":"ROUNDUP(E207/E208,0)","v":1},{"$f":"ROUNDUP(F203/F208/F204/F205*F206,0)","v":1},{"$f":"ROUNDUP(G203/G208/G204/G205*G206,0)","v":6},{"$f":"ROUNDUP(H203/H208/H204/H205*H206,0)","v":1},{"$f":"ROUNDUP(I203/I208/I204/I205*I206,0)","v":3},{"$f":"ROUNDUP(J203/J208/J204/J205*J206,0)","v":3}," G=E÷F"]
[null,null," タンク1基あたり整備費用","（億円/基）",{"$f":"60*(E208/10000/4)^(2/3)","v":42.682719653880753},37.797631496846193,112.72045659682171,29.798651651378059,89.603814078180591,90.420256770480961," H＝α万トンのタンクの整備費＝60億円×（α／4）2/3（※３）"]
[null,null," タンク整備費用","（億円）",{"$f":"E209*E210","v":42.682719653880753},{"$f":"F209*F210","v":37.797631496846193},676.32273958093026,29.798651651378059,268.8114422345418,271.26077031144291," I ＝G×H"]
[null,null," タンク維持管理費用","（億円）",{"$f":"E211*(0.024+0.022)","v":1.9634051040785145},{"$f":"F211*(0.024+0.022)","v":1.738691048854925},31.110846020722793,1.3707379759633906,12.365326342788922,12.477995434326374,"修繕費：建設費の2.4％/年、諸経費：建設費の２.２％/年"]
[null,null," 貯蔵費用　合計","（億円）",{"$f":"SUM(E211:J212)","v":1387.7009568557548}]
[null,null,"（※３）国土交通省資料より、メーカーで用いられているタンク整備費用の簡易予測式（α万トンのタンクの整備費＝60億円×（α／4）2/3 ）より"]

{"sheet":"拠点方式（伏木富山港ｼﾅﾘｵ3)","index":50,"n_rows":214,"n_cols":22,"rows_kept":214,"cut":false,"hidden":false,"merged":[[6,16,6,20],[6,21,7,21],[9,2,12,2],[9,13,12,13],[3,2,3,10],[3,13,3,21],[6,2,7,2],[6,3,7,3],[6,5,6,9],[6,10,7,10],[6,13,7,13],[6,14,7,14],[18,16,23,16],[18,17,23,17],[18,18,23,18],[18,19,23,19],[18,20,23,20],[18,2,23,2],[18,3,23,3],[18,5,23,5],[18,6,23,6],[18,7,23,7],[18,8,23,8],[18,9,23,9],[18,13,23,13],[18,14,23,14],[24,19,29,19],[24,20,29,20],[30,2,35,2],[30,3,35,3],[30,5,35,5],[30,6,35,6],[30,7,35,7],[30,8,35,8],[30,9,35,9],[24,9,29,9],[24,13,29,13],[24,14,29,14],[24,16,29,16],[24,17,29,17],[24,18,29,18],[24,2,29,2],[24,3,29,3],[24,5,29,5],[24,6,29,6],[24,7,29,7],[24,8,29,8],[36,14,41,14],[36,16,41,16],[36,17,41,17],[36,18,41,18],[36,19,41,19],[36,20,41,20],[30,20,35,20],[36,2,41,2],[36,3,41,3],[36,5,41,5],[36,6,41,6],[36,7,41,7],[36,8,41,8],[36,9,41,9],[36,13,41,13],[30,13,35,13],[30,14,35,14],[30,16,35,16],[30,17,35,17],[30,18,35,18],[30,19,35,19],[42,4,42,9],[42,15,42,20],[44,2,45,2],[44,3,45,3],[44,5,44,9],[44,10,45,10],[44,13,45,13],[44,14,45,14],[44,16,44,20],[62,8,67,8],[62,9,67,9],[62,13,67,13],[62,14,67,14],[44,21,45,21],[47,2,50,2],[47,13,50,13],[56,2,61,2],[56,3,61,3],[56,5,61,5],[56,6,61,6],[56,7,61,7],[56,8,61,8],[56,9,61,9],[56,20,61,20],[56,13,61,13],[56,14,61,14],[56,16,61,16],[56,17,61,17],[56,18,61,18],[56,19,61,19],[68,8,73,8],[68,9,73,9],[62,16,67,16],[62,17,67,17],[62,18,67,18],[62,19,67,19],[62,20,67,20],[68,2,73,2],[68,3,73,3],[68,5,73,5],[68,6,73,6],[68,7,73,7],[68,18,73,18],[68,19,73,19],[68,20,73,20],[68,13,73,13],[68,14,73,14],[68,16,73,16],[68,17,73,17],[62,2,67,2],[62,3,67,3],[62,5,67,5],[62,6,67,6],[62,7,67,7],[74,20,79,20],[80,4,80,9],[80,15,80,20],[82,2,83,2],[82,3,83,3],[82,5,82,9],[82,10,83,10],[82,13,83,13],[82,14,83,14],[82,16,82,20],[74,13,79,13],[74,14,79,14],[74,16,79,16],[74,17,79,17],[74,18,79,18],[74,19,79,19],[74,2,79,2],[74,3,79,3],[74,5,79,5],[74,6,79,6],[74,7,79,7],[74,8,79,8],[74,9,79,9],[100,8,105,8],[100,9,105,9],[100,13,105,13],[100,14,105,14],[82,21,83,21],[85,2,88,2],[85,13,88,13],[94,2,99,2],[94,3,99,3],[94,5,99,5],[94,6,99,6],[94,7,99,7],[94,8,99,8],[94,9,99,9],[94,20,99,20],[94,13,99,13],[94,14,99,14],[94,16,99,16],[94,17,99,17],[94,18,99,18],[94,19,99,19],[106,8,111,8],[106,9,111,9],[100,16,105,16],[100,17,105,17],[100,18,105,18],[100,19,105,19],[100,20,105,20],[106,2,111,2],[106,3,111,3],[106,5,111,5],[106,6,111,6],[106,7,111,7],[106,18,111,18],[106,19,111,19],[106,20,111,20],[106,13,111,13],[106,14,111,14],[106,16,111,16],[106,17,111,17],[100,2,105,2],[100,3,105,3],[100,5,105,5],[100,6,105,6],[100,7,105,7],[112,20,117,20],[118,4,118,9],[118,15,118,20],[120,2,121,2],[120,3,121,3],[120,5,120,9],[120,10,121,10],[120,13,121,13],[120,14,121,14],[120,16,120,20],[112,13,117,13],[112,14,117,14],[112,16,117,16],[112,17,117,17],[112,18,117,18],[112,19,117,19],[112,2,117,2],[112,3,117,3],[112,5,117,5],[112,6,117,6],[112,7,117,7],[112,8,117,8],[112,9,117,9],[138,7,143,7],[138,8,143,8],[138,9,143,9],[138,13,143,13],[138,14,143,14],[120,21,121,21],[123,2,126,2],[123,13,126,13],[132,2,137,2],[132,3,137,3],[132,5,137,5],[132,6,137,6],[132,7,137,7],[132,8,137,8],[132,9,137,9],[132,20,137,20],[132,13,137,13],[132,14,137,14],[132,16,137,16],[132,17,137,17],[132,18,137,18],[132,19,137,19],[150,9,155,9],[144,8,149,8],[144,9,149,9],[138,16,143,16],[138,17,143,17],[138,18,143,18],[138,19,143,19],[138,20,143,20],[144,2,149,2],[144,3,149,3],[144,5,149,5],[144,6,149,6],[144,7,149,7],[144,18,149,18],[144,19,149,19],[144,20,149,20],[144,13,149,13],[144,14,149,14],[144,16,149,16],[144,17,149,17],[138,2,143,2],[138,3,143,3],[138,5,143,5],[138,6,143,6],[160,2,160,10],[173,4,173,9],[186,4,186,9],[199,4,199,9],[212,4,212,9],[150,20,155,20],[156,4,156,9],[156,15,156,20],[157,2,157,10],[157,13,157,21],[158,2,158,10],[158,13,158,21],[150,13,155,13],[150,14,155,14],[150,16,155,16],[150,17,155,17],[150,18,155,18],[150,19,155,19],[150,2,155,2],[150,3,155,3],[150,5,155,5],[150,6,155,6],[150,7,155,7],[150,8,155,8]]}
[]
[null,null,"入力項目"]
[]
[null,null,"海上輸送費用　シナリオ２（拠点港：伏木富山港）",null,null,null,null,null,null,null,null,null,null,"海上輸送費用　シナリオ２（拠点港：伏木富山港）"]
[null,null,"液化アンモ二ア（ピーク月　※４か月）",null,null,null,null,null,null,null,null,null,null,"液化アンモ二ア（その他月　※８か月）"]
[]
[null,null,"実証期","単位","拠点港(外航)","2次輸送先港湾（内航）",null,null,null,null,"備考",null,null,"実証期","単位","拠点港","2次輸送先港湾",null,null,null,null,"備考"]
[null,null,null,null,"伏木富山港","新潟港","直江津港","金沢港","七尾港","敦賀港",null,null,null,null,null,"伏木富山港","新潟港","直江津港","金沢港","七尾港","敦賀港"]
[null,null," 密度","（t/m3）",0.68217054263565891,0.68217054263565891,0.68217054263565891,0.68217054263565891,0.68217054263565891,0.68217054263565891," ①",null,null," 密度","（t/m3）",0.68217054263565891,0.68217054263565891,0.68217054263565891,0.68217054263565891,0.68217054263565891,0.68217054263565891," ①"]
[null,null," 運搬船積載量\n※内貿の船型の上限は、就航中の「Hourai Maru」とする","（m3/隻）",{"$f":"KEISAN(\"アンモニア\",E17,\"タンク容量\",E8,\"外貿\")","v":68396},{"$f":"KEISAN(\"アンモニア\",F17,\"タンク容量\",F8,\"内貿\")","v":0},{"$f":"KEISAN(\"アンモニア\",G17,\"タンク容量\",G8,\"内貿\")","v":0},{"$f":"KEISAN(\"アンモニア\",H17,\"タンク容量\",H8,\"内貿\")","v":34198},{"$f":"KEISAN(\"アンモニア\",I17,\"タンク容量\",I8,\"内貿\")","v":34198},{"$f":"KEISAN(\"アンモニア\",J17,\"タンク容量\",J8,\"内貿\")","v":34198}," ②港湾施設能力及び対象船舶一覧より、需要量に合わせた船型を設定",null,null," 運搬船積載量\n※内貿の船型の上限は、就航中の「Hourai Maru」とする","（m3/隻）",{"$f":"KEISAN(\"アンモニア\",P17,\"タンク容量\",P8,\"外貿\")","v":68396},{"$f":"KEISAN(\"アンモニア\",Q17,\"タンク容量\",Q8,\"内貿\")","v":0},{"$f":"KEISAN(\"アンモニア\",R17,\"タンク容量\",R8,\"内貿\")","v":0},{"$f":"KEISAN(\"アンモニア\",S17,\"タンク容量\",S8,\"内貿\")","v":34198},{"$f":"KEISAN(\"アンモニア\",T17,\"タンク容量\",T8,\"内貿\")","v":34198},{"$f":"KEISAN(\"アンモニア\",U17,\"タンク容量\",U8,\"内貿\")","v":34198}," ②港湾施設能力及び対象船舶一覧より、需要量に合わせた船型を設定"]
[null,null,null,"（t/隻）",{"$f":"E10*E9","v":46657.736434108527},{"$f":"F10*F9","v":0},0,{"$f":"H10*H9","v":23328.868217054263},{"$f":"I10*I9","v":23328.868217054263},23328.868217054263," ③=②×①",null,null,null,"（t/隻）",{"$f":"P10*P9","v":46657.736434108527},{"$f":"Q10*Q9","v":0},0,{"$f":"S10*S9","v":23328.868217054263},{"$f":"T10*T9","v":23328.868217054263},23328.868217054263," ③=②×①"]
[null,null,null,"(GT)",{"$f":"KEISAN(\"アンモニア\",E17,\"総トン数\",E8,\"外貿\")","v":40000},{"$f":"KEISAN(\"アンモニア\",F17,\"総トン数\",F8,\"内貿\")","v":0},{"$f":"KEISAN(\"アンモニア\",G17,\"総トン数\",G8,\"内貿\")","v":0},{"$f":"KEISAN(\"アンモニア\",H17,\"総トン数\",H8,\"内貿\")","v":20000},{"$f":"KEISAN(\"アンモニア\",I17,\"総トン数\",I8,\"内貿\")","v":20000},{"$f":"KEISAN(\"アンモニア\",J17,\"総トン数\",J8,\"内貿\")","v":20000},"　港湾施設能力及び対象船舶一覧より、需要量に合わせた船型を設定",null,null,null,"(GT)",{"$f":"KEISAN(\"アンモニア\",P17,\"総トン数\",P8,\"外貿\")","v":40000},{"$f":"KEISAN(\"アンモニア\",Q17,\"総トン数\",Q8,\"内貿\")","v":0},{"$f":"KEISAN(\"アンモニア\",R17,\"総トン数\",R8,\"内貿\")","v":0},{"$f":"KEISAN(\"アンモニア\",S17,\"総トン数\",S8,\"内貿\")","v":20000},{"$f":"KEISAN(\"アンモニア\",T17,\"総トン数\",T8,\"内貿\")","v":20000},{"$f":"KEISAN(\"アンモニア\",U17,\"総トン数\",U8,\"内貿\")","v":20000},"　港湾施設能力及び対象船舶一覧より、需要量に合わせた船型を設定"]
[null,null,null,"(DWT)",{"$f":"E12/0.8447","v":47354.09020954185},{"$f":"F12/0.8447","v":0},0,{"$f":"H12/0.8447","v":23677.045104770925},{"$f":"I12/0.8447","v":23677.045104770925},23677.045104770925,"　LPG船のDWTとGTの関係：DWT=GT/0.8447 より （※1）",null,null,null,"(DWT)",{"$f":"P12/0.8447","v":47354.09020954185},{"$f":"Q12/0.8447","v":0},0,{"$f":"S12/0.8447","v":23677.045104770925},{"$f":"T12/0.8447","v":23677.045104770925},23677.045104770925,"　LPG船のDWTとGTの関係：DWT=GT/0.8447 より （※1）"]
[null,null," 船速（外航）","（ノット）",14,14,14,14,14,14," ④ 国土交通省検討資料より",null,null," 船速（外航）","（ノット）",14,14,14,14,14,14," ④ 国土交通省検討資料より"]
[null,null," 船速（内航）","（ノット）",12,12,12,12,12,12," ④ 国土交通省検討資料より",null,null," 船速（内航）","（ノット）",12,12,12,12,12,12," ④ 国土交通省検討資料より"]
[null,null," 海上輸送費用原単位","（千円/日･隻）",{"$f":"45.432*E13^(0.4019)","v":3438.650475009887},{"$f":"45.432*F13^(0.4019)","v":0},0,{"$f":"45.432*H13^(0.4019)","v":2602.5799429069089},{"$f":"45.432*I13^(0.4019)","v":2602.5799429069089},{"$f":"45.432*J13^(0.4019)","v":2602.5799429069089}," ⑤ 海上輸送費用原単位算定式より （※2）",null,null," 海上輸送費用原単位","（千円/日･隻）",{"$f":"45.432*P13^(0.4019)","v":3438.650475009887},{"$f":"45.432*Q13^(0.4019)","v":0},0,{"$f":"45.432*S13^(0.4019)","v":2602.5799429069089},{"$f":"45.432*T13^(0.4019)","v":2602.5799429069089},{"$f":"45.432*U13^(0.4019)","v":2602.5799429069089}," ⑤ 海上輸送費用原単位算定式より （※2）"]
[null,null," 月間需要量","（t/ピーク月）",{"$f":"①需要!$I$223/12*④海上輸送網入力!$C$59","v":40973.730133535399},{"$f":"①需要!$I$30/12*④海上輸送網入力!$C$59","v":0},{"$f":"①需要!$I$62/12*④海上輸送網入力!$C$59","v":0},{"$f":"①需要!$I$158/12*④海上輸送網入力!$C$59","v":16256.433220165782},{"$f":"①需要!$I$158/12*④海上輸送網入力!$C$59","v":16256.433220165782},{"$f":"①需要!$I$190/12*④海上輸送網入力!$C$59","v":16748.404517670697}," ⑥",null,null," 月間需要量","（t/その他月）",{"$f":"①需要!$I$223/12*④海上輸送網入力!$C$60","v":33425.937740515728},{"$f":"①需要!$I$30/12*④海上輸送網入力!$C$60","v":0},{"$f":"①需要!$I$62/12*④海上輸送網入力!$C$60","v":0},{"$f":"①需要!$I$158/12*④海上輸送網入力!$C$60","v":13261.827100661561},{"$f":"①需要!$I$158/12*④海上輸送網入力!$C$60","v":13261.827100661561},{"$f":"①需要!$I$190/12*④海上輸送網入力!$C$60","v":13663.172106520833}," ⑥"]
[null,null," 月間寄港回数","（回/月）",{"$f":"IFERROR(ROUNDUP(E17/E11,0),0)","v":1},{"$f":"IFERROR(ROUNDUP(F17/F11,0),0)","v":0},0,{"$f":"IFERROR(ROUNDUP(H17/H11,0),0)","v":1},{"$f":"IFERROR(ROUNDUP(I17/I11,0),0)","v":1},{"$f":"IFERROR(ROUNDUP(J17/J11,0),0)","v":1}," ⑦＝⑥／③",null,null," 月間寄港回数","（回/月）",{"$f":"IFERROR(ROUNDUP(P17/P11,0),0)","v":1},{"$f":"IFERROR(ROUNDUP(Q17/Q11,0),0)","v":0},0,{"$f":"IFERROR(ROUNDUP(S17/S11,0),0)","v":1},{"$f":"IFERROR(ROUNDUP(T17/T11,0),0)","v":1},{"$f":"IFERROR(ROUNDUP(U17/U11,0),0)","v":1}," ⑦＝⑥／③"]
[null,null," 海上輸送距離","（海里）",{"$f":"④海上輸送網入力!$E$17","v":3399},{"$f":"④海上輸送網入力!$C$46","v":127},{"$f":"④海上輸送網入力!$D$46","v":120},{"$f":"④海上輸送網入力!$F$46","v":143},{"$f":"④海上輸送網入力!$G$46","v":75},{"$f":"④海上輸送網入力!$H$46","v":208}," ⑧　原産国オーストラリア　※二次輸送先は拠点港との距離",null,null," 海上輸送距離","（海里）",{"$f":"E19","v":3399},{"$f":"F19","v":127},{"$f":"G19","v":120},143,75,208," ⑧　原産国オーストラリア　※二次輸送先は拠点港との距離"]
[null,null,null,null,{"$f":"④海上輸送網入力!$E$21","v":4911},null,null,null,null,null," ⑧　原産国アメリカ　※二次輸送先は拠点港との距離",null,null,null,null,{"$f":"E20","v":4911},null,null,null,null,null," ⑧　原産国アメリカ　※二次輸送先は拠点港との距離"]
[null,null,null,null,{"$f":"④海上輸送網入力!$E$25","v":4193},null,null,null,null,null," ⑧　原産国カナダ　※二次輸送先は拠点港との距離",null,null,null,null,4193,null,null,null,null,null," ⑧　原産国カナダ　※二次輸送先は拠点港との距離"]
[null,null,null,null,{"$f":"④海上輸送網入力!$E$29","v":9526},null,null,null,null,null," ⑧　原産国チリ　※二次輸送先は拠点港との距離",null,null,null,null,9526,null,null,null,null,null," ⑧　原産国チリ　※二次輸送先は拠点港との距離"]
[null,null,null,null,{"$f":"④海上輸送網入力!$E$33","v":6096},null,null,null,null,null," ⑧　原産国オマーン　※二次輸送先は拠点港との距離",null,null,null,null,6096,null,null,null,null,null," ⑧　原産国オマーン　※二次輸送先は拠点港との距離"]
[null,null,null,null,{"$f":"④海上輸送網入力!$E$37","v":9124},null,null,null,null,null," ⑧　原産国ナミビア　※二次輸送先は拠点港との距離",null,null,null,null,9124,null,null,null,null,null," ⑧　原産国ナミビア　※二次輸送先は拠点港との距離"]
[null,null,"シナリオ設定","（％）",0.7,1,1,1,1,1," ⑨　原産国オーストラリア　※二次輸送先は拠点港との距離",null,null,"シナリオ設定","（％）",{"$f":"E25","v":0.7},1,1,1,1,1," ⑨　原産国オーストラリア　※二次輸送先は拠点港との距離"]
[null,null,null,null,0,null,null,null,null,null," ⑨　原産国アメリカ　※二次輸送先はシナリオ対象外",null,null,null,null,{"$f":"E26","v":0},null,null,null,null,null," ⑨　原産国アメリカ　※二次輸送先はシナリオ対象外"]
[null,null,null,null,0,null,null,null,null,null," ⑨　原産国カナダ　※二次輸送先はシナリオ対象外",null,null,null,null,0,null,null,null,null,null," ⑨　原産国カナダ　※二次輸送先はシナリオ対象外"]
[null,null,null,null,0.3,null,null,null,null,null," ⑨　原産国チリ　※二次輸送先はシナリオ対象外",null,null,null,null,0.3,null,null,null,null,null," ⑨　原産国チリ　※二次輸送先はシナリオ対象外"]
[null,null,null,null,0,null,null,null,null,null," ⑨　原産国オマーン　※二次輸送先はシナリオ対象外",null,null,null,null,0,null,null,null,null,null," ⑨　原産国オマーン　※二次輸送先はシナリオ対象外"]
[null,null,null,null,0,null,null,null,null,null," ⑨　原産国ナミビア　※二次輸送先はシナリオ対象外",null,null,null,null,0,null,null,null,null,null," ⑨　原産国ナミビア　※二次輸送先はシナリオ対象外"]
[null,null," 海上輸送日数","（日）",{"$f":"E19/E$14/24","v":10.116071428571429},{"$f":"F19/F$15/24","v":0.44097222222222227},{"$f":"G19/G$15/24","v":0.41666666666666669},{"$f":"H19/H$15/24","v":0.49652777777777773},{"$f":"I19/I$15/24","v":0.26041666666666669},{"$f":"J19/J$15/24","v":0.72222222222222221}," ⑩＝⑧／④　原産国オーストラリア　※二次輸送先は拠点港までの日数",null,null," 海上輸送日数","（日）",{"$f":"P19/P$14/24","v":10.116071428571429},{"$f":"Q19/Q$15/24","v":0.44097222222222227},{"$f":"R19/R$15/24","v":0.41666666666666669},{"$f":"S19/S$15/24","v":0.49652777777777773},{"$f":"T19/T$15/24","v":0.26041666666666669},{"$f":"U19/U$15/24","v":0.72222222222222221}," ⑩＝⑧／④　原産国オーストラリア　※二次輸送先は拠点港までの日数"]
[null,null,null,null,{"$f":"E20/E$14/24","v":14.616071428571429},null,null,null,null,null," ⑩＝⑧／④　原産国アメリカ　※二次輸送先は拠点港までの日数",null,null,null,null,{"$f":"P20/P$14/24","v":14.616071428571429},null,null,null,null,null," ⑩＝⑧／④　原産国アメリカ　※二次輸送先は拠点港までの日数"]
[null,null,null,null,12.479166666666666,null,null,null,null,null," ⑩＝⑧／④　原産国カナダ　※二次輸送先は拠点港までの日数",null,null,null,null,12.479166666666666,null,null,null,null,null," ⑩＝⑧／④　原産国カナダ　※二次輸送先は拠点港までの日数"]
[null,null,null,null,28.351190476190478,null,null,null,null,null," ⑩＝⑧／④　原産国チリ　※二次輸送先は拠点港までの日数",null,null,null,null,{"$f":"P22/P$14/24","v":28.351190476190478},null,null,null,null,null," ⑩＝⑧／④　原産国チリ　※二次輸送先は拠点港までの日数"]
[null,null,null,null,18.142857142857142,null,null,null,null,null," ⑩＝⑧／④　原産国オマーン　※二次輸送先は拠点港までの日数",null,null,null,null,{"$f":"P23/P$14/24","v":18.142857142857142},null,null,null,null,null," ⑩＝⑧／④　原産国オマーン　※二次輸送先は拠点港までの日数"]
[null,null,null,null,27.154761904761902,null,null,null,null,null," ⑩＝⑧／④　原産国ナミビア　※二次輸送先は拠点港までの日数",null,null,null,null,27.154761904761902,null,null,null,null,null," ⑩＝⑧／④　原産国ナミビア　※二次輸送先は拠点港までの日数"]
[null,null," 海上輸送費用","（千円/月）",{"$f":"E$16*E$18*E25*E31","v":24349.943676163763},{"$f":"F$16*F$18*F25*F31","v":0},{"$f":"G$16*G$18*G25*G31","v":0},{"$f":"H$16*H$18*H25*H31","v":1292.2532355405831},{"$f":"I$16*I$18*I25*I31","v":677.75519346534088},{"$f":"J$16*J$18*J25*J31","v":1879.641069877212}," ⑪＝⑤×⑦×⑨×⑩　原産国オーストラリア　　※二次輸送先は拠点港間の費用",null,null," 海上輸送費用","（千円/月）",{"$f":"P$16*P$18*P25*P31","v":24349.943676163763},{"$f":"Q$16*Q$18*Q25*Q31","v":0},{"$f":"R$16*R$18*R25*R31","v":0},{"$f":"S$16*S$18*S25*S31","v":1292.2532355405831},{"$f":"T$16*T$18*T25*T31","v":677.75519346534088},{"$f":"U$16*U$18*U25*U31","v":1879.641069877212}," ⑪＝⑤×⑦×⑨×⑩　原産国オーストラリア　　※二次輸送先は拠点港間の費用"]
[null,null,null,null,{"$f":"E$16*E$18*E26*E32","v":0},null,null,null,null,null," ⑪＝⑤×⑦×⑨×⑩　原産国アメリカ　　　※二次輸送先は拠点港間の費用",null,null,null,null,{"$f":"P$16*P$18*P26*P32","v":0},null,null,null,null,null," ⑪＝⑤×⑦×⑨×⑩　原産国アメリカ　　　※二次輸送先は拠点港間の費用"]
[null,null,null,null,0,null,null,null,null,null," ⑪＝⑤×⑦×⑨×⑩　原産国カナダ　　　※二次輸送先は拠点港間の費用",null,null,null,null,0,null,null,null,null,null," ⑪＝⑤×⑦×⑨×⑩　原産国カナダ　　　※二次輸送先は拠点港間の費用"]
[null,null,null,null,29246.950379414455,null,null,null,null,null," ⑪＝⑤×⑦×⑨×⑩　原産国チリ　　※二次輸送先は拠点港間の費用",null,null,null,null,29246.950379414455,null,null,null,null,null," ⑪＝⑤×⑦×⑨×⑩　原産国チリ　　※二次輸送先は拠点港間の費用"]
[null,null,null,null,0,null,null,null,null,null," ⑪＝⑤×⑦×⑨×⑩　原産国オマーン　　※二次輸送先は拠点港間の費用",null,null,null,null,0,null,null,null,null,null," ⑪＝⑤×⑦×⑨×⑩　原産国オマーン　　※二次輸送先は拠点港間の費用"]
[null,null,null,null,0,null,null,null,null,null," ⑪＝⑤×⑦×⑨×⑩　原産国ナミビア　　※二次輸送先は新潟港間の費用",null,null,null,null,0,null,null,null,null,null," ⑪＝⑤×⑦×⑨×⑩　原産国ナミビア　　※二次輸送先は新潟港間の費用"]
[null,null," 海上輸送費用　合計","（億円/月）",{"$f":"SUM(E37:J42)*1000/100000000","v":0.5744654355446136},null,null,null,null,null,null,null,null," 海上輸送費用　合計","（億円/月）",{"$f":"SUM(P37:U42)*1000/100000000","v":0.5744654355446136}]
[]
[null,null,"203０年","単位","拠点港","2次輸送先港湾",null,null,null,null,"備考",null,null,"203０年","単位","拠点港","2次輸送先港湾",null,null,null,null,"備考"]
[null,null,null,null,"伏木富山港","新潟港","直江津港","金沢港","七尾港","敦賀港",null,null,null,null,null,"伏木富山港","新潟港","直江津港","金沢港","七尾港","敦賀港"]
[null,null," 密度","（t/m3）",0.68217054263565891,0.68217054263565891,0.68217054263565891,0.68217054263565891,0.68217054263565891,0.68217054263565891," ①",null,null," 密度","（t/m3）",0.68217054263565891,0.68217054263565891,0.68217054263565891,0.68217054263565891,0.68217054263565891,0.68217054263565891," ①"]
[null,null," 運搬船積載量\n※内貿の船型の上限は、就航中の「Hourai Maru」とする","（m3/隻）",{"$f":"KEISAN(\"アンモニア\",E55,\"タンク容量\",E46,\"外貿\")","v":87000},{"$f":"KEISAN(\"アンモニア\",F55,\"タンク容量\",F46,\"内貿\")","v":5130},{"$f":"KEISAN(\"アンモニア\",G55,\"タンク容量\",G46,\"内貿\")","v":1714},{"$f":"KEISAN(\"アンモニア\",H55,\"タンク容量\",H46,\"内貿\")","v":1714},{"$f":"KEISAN(\"アンモニア\",I55,\"タンク容量\",I46,\"内貿\")","v":38000},{"$f":"KEISAN(\"アンモニア\",J55,\"タンク容量\",J46,\"内貿\")","v":38000}," ②港湾施設能力及び対象船舶一覧より、需要量に合わせた船型を設定",null,null," 運搬船積載量\n※内貿の船型の上限は、就航中の「Hourai Maru」とする","（m3/隻）",{"$f":"KEISAN(\"アンモニア\",P55,\"タンク容量\",P46,\"外貿\")","v":87000},{"$f":"KEISAN(\"アンモニア\",Q55,\"タンク容量\",Q46,\"内貿\")","v":5130},{"$f":"KEISAN(\"アンモニア\",R55,\"タンク容量\",R46,\"内貿\")","v":1714},{"$f":"KEISAN(\"アンモニア\",S55,\"タンク容量\",S46,\"内貿\")","v":1714},{"$f":"KEISAN(\"アンモニア\",T55,\"タンク容量\",T46,\"内貿\")","v":38000},{"$f":"KEISAN(\"アンモニア\",U55,\"タンク容量\",U46,\"内貿\")","v":38000}," ②港湾施設能力及び対象船舶一覧より、需要量に合わせた船型を設定"]
[null,null,null,"（t/隻）",{"$f":"E48*E47","v":59348.837209302328},{"$f":"F48*F47","v":3499.5348837209303},{"$f":"G48*G47","v":1169.2403100775193},{"$f":"H48*H47","v":1169.2403100775193},{"$f":"I48*I47","v":25922.480620155038},{"$f":"J48*J47","v":25922.480620155038}," ③=②×①",null,null,null,"（t/隻）",{"$f":"P48*P47","v":59348.837209302328},{"$f":"Q48*Q47","v":3499.5348837209303},{"$f":"R48*R47","v":1169.2403100775193},{"$f":"S48*S47","v":1169.2403100775193},{"$f":"T48*T47","v":25922.480620155038},{"$f":"U48*U47","v":25922.480620155038}," ③=②×①"]
[null,null,null,"(GT)",{"$f":"KEISAN(\"アンモニア\",E55,\"総トン数\",E46,\"外貿\")","v":50000},{"$f":"KEISAN(\"アンモニア\",F55,\"総トン数\",F46,\"内貿\")","v":3000},{"$f":"KEISAN(\"アンモニア\",G55,\"総トン数\",G46,\"内貿\")","v":999},{"$f":"KEISAN(\"アンモニア\",H55,\"総トン数\",H46,\"内貿\")","v":999},{"$f":"KEISAN(\"アンモニア\",I55,\"総トン数\",I46,\"内貿\")","v":25458},{"$f":"KEISAN(\"アンモニア\",J55,\"総トン数\",J46,\"内貿\")","v":25458},"　港湾施設能力及び対象船舶一覧より、需要量に合わせた船型を設定",null,null,null,"(GT)",{"$f":"KEISAN(\"アンモニア\",P55,\"総トン数\",P46,\"外貿\")","v":50000},{"$f":"KEISAN(\"アンモニア\",Q55,\"総トン数\",Q46,\"内貿\")","v":3000},{"$f":"KEISAN(\"アンモニア\",R55,\"総トン数\",R46,\"内貿\")","v":999},{"$f":"KEISAN(\"アンモニア\",S55,\"総トン数\",S46,\"内貿\")","v":999},{"$f":"KEISAN(\"アンモニア\",T55,\"総トン数\",T46,\"内貿\")","v":25458},{"$f":"KEISAN(\"アンモニア\",U55,\"総トン数\",U46,\"内貿\")","v":25458},"　港湾施設能力及び対象船舶一覧より、需要量に合わせた船型を設定"]
[null,null,null,"(DWT)",{"$f":"E50/0.8447","v":59192.61276192731},{"$f":"F50/0.8447","v":3551.5567657156384},1182.6684029833077,{"$f":"H50/0.8447","v":1182.6684029833077},{"$f":"I50/0.8447","v":30138.51071386291},30138.51071386291,"　LPG船のDWTとGTの関係：DWT=GT/0.8447 より （※1）",null,null,null,"(DWT)",{"$f":"P50/0.8447","v":59192.61276192731},{"$f":"Q50/0.8447","v":3551.5567657156384},1182.6684029833077,{"$f":"S50/0.8447","v":1182.6684029833077},{"$f":"T50/0.8447","v":30138.51071386291},30138.51071386291,"　LPG船のDWTとGTの関係：DWT=GT/0.8447 より （※1）"]
[null,null," 船速（外航）","（ノット）",14,14,14,14,14,14," ④ 国土交通省検討資料より",null,null," 船速（外航）","（ノット）",14,14,14,14,14,14," ④ 国土交通省検討資料より"]
[null,null," 船速（内航）","（ノット）",12,12,12,12,12,12," ④ 国土交通省検討資料より",null,null," 船速（内航）","（ノット）",12,12,12,12,12,12," ④ 国土交通省検討資料より"]
[null,null," 海上輸送費用原単位","（千円/日･隻）",{"$f":"45.432*E51^(0.4019)","v":3761.284358983542},{"$f":"45.432*F51^(0.4019)","v":1214.1578596509185},780.45073325115527,{"$f":"45.432*H51^(0.4019)","v":780.45073325115527},{"$f":"45.432*I51^(0.4019)","v":2867.6153883844731},{"$f":"45.432*J51^(0.4019)","v":2867.6153883844731}," ⑤ 海上輸送費用原単位算定式より （※2）",null,null," 海上輸送費用原単位","（千円/日･隻）",{"$f":"45.432*P51^(0.4019)","v":3761.284358983542},{"$f":"45.432*Q51^(0.4019)","v":1214.1578596509185},780.45073325115527,{"$f":"45.432*S51^(0.4019)","v":780.45073325115527},{"$f":"45.432*T51^(0.4019)","v":2867.6153883844731},{"$f":"45.432*U51^(0.4019)","v":2867.6153883844731}," ⑤ 海上輸送費用原単位算定式より （※2）"]
[null,null," 月間需要量","（t/ピーク月）",{"$f":"①需要!$J$223/12*④海上輸送網入力!$C$59","v":170496.63342106025},{"$f":"①需要!$J$30/12*④海上輸送網入力!$C$59","v":2379.8771707218475},{"$f":"①需要!$J$62/12*④海上輸送網入力!$C$59","v":976.43009314708388},{"$f":"①需要!$J$126/12*④海上輸送網入力!$C$59","v":397.39927145408245},{"$f":"①需要!$J$158/12*④海上輸送網入力!$C$59","v":65427.299485450552},{"$f":"①需要!$J$190/12*④海上輸送網入力!$C$59","v":68399.038041011474}," ⑥",null,null," 月間需要量","（t/その他月）",{"$f":"①需要!$J$223/12*④海上輸送網入力!$C$60","v":139089.35884349653},{"$f":"①需要!$J$30/12*④海上輸送網入力!$C$60","v":1941.4787445362442},{"$f":"①需要!$J$62/12*④海上輸送網入力!$C$60","v":796.5613917778843},{"$f":"①需要!$J$126/12*④海上輸送網入力!$C$60","v":324.19414250201464},{"$f":"①需要!$J$158/12*④海上輸送網入力!$C$60","v":53374.90221181493},{"$f":"①需要!$J$190/12*④海上輸送網入力!$C$60","v":55799.215243983053}," ⑥"]
[null,null," 月間寄港回数","（回/月）",{"$f":"IFERROR(ROUNDUP(E55/E49,0),0)","v":3},{"$f":"IFERROR(ROUNDUP(F55/F49,0),0)","v":1},1,{"$f":"IFERROR(ROUNDUP(H55/H49,0),0)","v":1},{"$f":"IFERROR(ROUNDUP(I55/I49,0),0)","v":3},{"$f":"IFERROR(ROUNDUP(J55/J49,0),0)","v":3}," ⑦＝⑥／③",null,null," 月間寄港回数","（回/月）",{"$f":"IFERROR(ROUNDUP(P55/P49,0),0)","v":3},{"$f":"IFERROR(ROUNDUP(Q55/Q49,0),0)","v":1},1,{"$f":"IFERROR(ROUNDUP(S55/S49,0),0)","v":1},{"$f":"IFERROR(ROUNDUP(T55/T49,0),0)","v":3},{"$f":"IFERROR(ROUNDUP(U55/U49,0),0)","v":3}," ⑦＝⑥／③"]
[null,null," 海上輸送距離","（海里）",{"$f":"④海上輸送網入力!$E$17","v":3399},{"$f":"④海上輸送網入力!$C$46","v":127},{"$f":"④海上輸送網入力!$D$46","v":120},{"$f":"④海上輸送網入力!$F$46","v":143},{"$f":"④海上輸送網入力!$G$46","v":75},{"$f":"④海上輸送網入力!$H$46","v":208}," ⑧　原産国オーストラリア　※二次輸送先は拠点港との距離",null,null," 海上輸送距離","（海里）",{"$f":"E57","v":3399},{"$f":"F57","v":127},{"$f":"G57","v":120},143,75,208," ⑧　原産国オーストラリア　※二次輸送先は拠点港との距離"]
[null,null,null,null,{"$f":"④海上輸送網入力!$E$21","v":4911},null,null,null,null,null," ⑧　原産国アメリカ　※二次輸送先は拠点港との距離",null,null,null,null,{"$f":"E58","v":4911},null,null,null,null,null," ⑧　原産国アメリカ　※二次輸送先は拠点港との距離"]
[null,null,null,null,{"$f":"④海上輸送網入力!$E$25","v":4193},null,null,null,null,null," ⑧　原産国カナダ　※二次輸送先は拠点港との距離",null,null,null,null,4193,null,null,null,null,null," ⑧　原産国カナダ　※二次輸送先は拠点港との距離"]
[null,null,null,null,{"$f":"④海上輸送網入力!$E$29","v":9526},null,null,null,null,null," ⑧　原産国チリ　※二次輸送先は拠点港との距離",null,null,null,null,9526,null,null,null,null,null," ⑧　原産国チリ　※二次輸送先は拠点港との距離"]
[null,null,null,null,{"$f":"④海上輸送網入力!$E$33","v":6096},null,null,null,null,null," ⑧　原産国オマーン　※二次輸送先は拠点港との距離",null,null,null,null,6096,null,null,null,null,null," ⑧　原産国オマーン　※二次輸送先は拠点港との距離"]
[null,null,null,null,{"$f":"④海上輸送網入力!$E$37","v":9124},null,null,null,null,null," ⑧　原産国ナミビア　※二次輸送先は拠点港との距離",null,null,null,null,9124,null,null,null,null,null," ⑧　原産国ナミビア　※二次輸送先は拠点港との距離"]
[null,null,"シナリオ設定","（％）",0.7,1,1,1,1,1," ⑨　原産国オーストラリア　※二次輸送先は拠点港との距離",null,null,"シナリオ設定","（％）",{"$f":"E63","v":0.7},1,1,1,1,1," ⑨　原産国オーストラリア　※二次輸送先は拠点港との距離"]
[null,null,null,null,0,null,null,null,null,null," ⑨　原産国アメリカ　※二次輸送先はシナリオ対象外",null,null,null,null,{"$f":"E64","v":0},null,null,null,null,null," ⑨　原産国アメリカ　※二次輸送先はシナリオ対象外"]
[null,null,null,null,0.15,null,null,null,null,null," ⑨　原産国カナダ　※二次輸送先はシナリオ対象外",null,null,null,null,0.15,null,null,null,null,null," ⑨　原産国カナダ　※二次輸送先はシナリオ対象外"]
[null,null,null,null,0.15,null,null,null,null,null," ⑨　原産国チリ　※二次輸送先はシナリオ対象外",null,null,null,null,0.15,null,null,null,null,null," ⑨　原産国チリ　※二次輸送先はシナリオ対象外"]
[null,null,null,null,0,null,null,null,null,null," ⑨　原産国オマーン　※二次輸送先はシナリオ対象外",null,null,null,null,0,null,null,null,null,null," ⑨　原産国オマーン　※二次輸送先はシナリオ対象外"]
[null,null,null,null,0,null,null,null,null,null," ⑨　原産国ナミビア　※二次輸送先はシナリオ対象外",null,null,null,null,0,null,null,null,null,null," ⑨　原産国ナミビア　※二次輸送先はシナリオ対象外"]
[null,null," 海上輸送日数","（日）",{"$f":"E57/E$52/24","v":10.116071428571429},{"$f":"F57/F$53/24","v":0.44097222222222227},{"$f":"G57/G$53/24","v":0.41666666666666669},{"$f":"H57/H$53/24","v":0.49652777777777773},{"$f":"I57/I$53/24","v":0.26041666666666669},{"$f":"J57/J$53/24","v":0.72222222222222221}," ⑩＝⑧／④　原産国オーストラリア　※二次輸送先は拠点港までの日数",null,null," 海上輸送日数","（日）",{"$f":"P57/P$52/24","v":10.116071428571429},{"$f":"Q57/Q$53/24","v":0.44097222222222227},{"$f":"R57/R$53/24","v":0.41666666666666669},{"$f":"S57/S$53/24","v":0.49652777777777773},{"$f":"T57/T$53/24","v":0.26041666666666669},{"$f":"U57/U$53/24","v":0.72222222222222221}," ⑩＝⑧／④　原産国オーストラリア　※二次輸送先は拠点港までの日数"]
[null,null,null,null,{"$f":"E58/E$52/24","v":14.616071428571429},null,null,null,null,null," ⑩＝⑧／④　原産国アメリカ　※二次輸送先は拠点港までの日数",null,null,null,null,{"$f":"P58/P$52/24","v":14.616071428571429},null,null,null,null,null," ⑩＝⑧／④　原産国アメリカ　※二次輸送先は拠点港までの日数"]
[null,null,null,null,12.479166666666666,null,null,null,null,null," ⑩＝⑧／④　原産国カナダ　※二次輸送先は拠点港までの日数",null,null,null,null,12.479166666666666,null,null,null,null,null," ⑩＝⑧／④　原産国カナダ　※二次輸送先は拠点港までの日数"]
[null,null,null,null,28.351190476190478,null,null,null,null,null," ⑩＝⑧／④　原産国チリ　※二次輸送先は拠点港までの日数",null,null,null,null,28.351190476190478,null,null,null,null,null," ⑩＝⑧／④　原産国チリ　※二次輸送先は拠点港までの日数"]
[null,null,null,null,18.142857142857142,null,null,null,null,null," ⑩＝⑧／④　原産国オマーン　※二次輸送先は拠点港までの日数",null,null,null,null,18.142857142857142,null,null,null,null,null," ⑩＝⑧／④　原産国オマーン　※二次輸送先は拠点港までの日数"]
[null,null,null,null,27.154761904761902,null,null,null,null,null," ⑩＝⑧／④　原産国ナミビア　※二次輸送先は拠点港までの日数",null,null,null,null,27.154761904761902,null,null,null,null,null," ⑩＝⑧／④　原産国ナミビア　※二次輸送先は拠点港までの日数"]
[null,null," 海上輸送費用","（千円/月）",{"$f":"E$54*E$56*E63*E69","v":79903.784601156614},{"$f":"F$54*F$56*F63*F69","v":535.40988949884252},{"$f":"G$54*G$56*G63*G69","v":325.18780552131471},{"$f":"H$54*H$56*H63*H69","v":387.5154682462333},{"$f":"I$54*I$56*I63*I69","v":2240.32452217537},{"$f":"J$54*J$56*J63*J69","v":6213.1666748330254}," ⑪＝⑤×⑦×⑨×⑩　原産国オーストラリア　　※二次輸送先は拠点港間の費用",null,null," 海上輸送費用","（千円/月）",{"$f":"P$54*P$56*P63*P69","v":79903.784601156614},{"$f":"Q$54*Q$56*Q63*Q69","v":535.40988949884252},{"$f":"R$54*R$56*R63*R69","v":325.18780552131471},{"$f":"S$54*S$56*S63*S69","v":387.5154682462333},{"$f":"T$54*T$56*T63*T69","v":2240.32452217537},{"$f":"U$54*U$56*U63*U69","v":6213.1666748330254}," ⑪＝⑤×⑦×⑨×⑩　原産国オーストラリア　　※二次輸送先は拠点港間の費用"]
[null,null,null,null,{"$f":"E$54*E$56*E64*E70","v":0},null,null,null,null,null," ⑪＝⑤×⑦×⑨×⑩　原産国アメリカ　　　※二次輸送先は拠点港間の費用",null,null,null,null,{"$f":"P$54*P$56*P64*P70","v":0},null,null,null,null,null," ⑪＝⑤×⑦×⑨×⑩　原産国アメリカ　　　※二次輸送先は拠点港間の費用"]
[null,null,null,null,21121.96247841695,null,null,null,null,null," ⑪＝⑤×⑦×⑨×⑩　原産国カナダ　　　※二次輸送先は拠点港間の費用",null,null,null,null,21121.96247841695,null,null,null,null,null," ⑪＝⑤×⑦×⑨×⑩　原産国カナダ　　　※二次輸送先は拠点港間の費用"]
[null,null,null,null,47986.600183496281,null,null,null,null,null," ⑪＝⑤×⑦×⑨×⑩　原産国チリ　　※二次輸送先は拠点港間の費用",null,null,null,null,47986.600183496281,null,null,null,null,null," ⑪＝⑤×⑦×⑨×⑩　原産国チリ　　※二次輸送先は拠点港間の費用"]
[null,null,null,null,0,null,null,null,null,null," ⑪＝⑤×⑦×⑨×⑩　原産国オマーン　　※二次輸送先は拠点港間の費用",null,null,null,null,0,null,null,null,null,null," ⑪＝⑤×⑦×⑨×⑩　原産国オマーン　　※二次輸送先は拠点港間の費用"]
[null,null,null,null,0,null,null,null,null,null," ⑪＝⑤×⑦×⑨×⑩　原産国ナミビア　　※二次輸送先は新潟港間の費用",null,null,null,null,0,null,null,null,null,null," ⑪＝⑤×⑦×⑨×⑩　原産国ナミビア　　※二次輸送先は新潟港間の費用"]
[null,null," 海上輸送費用　合計","（億円/月）",{"$f":"SUM(E75:J80)*1000/100000000","v":1.5871395162334465},null,null,null,null,null,null,null,null," 海上輸送費用　合計","（億円/月）",{"$f":"SUM(P75:U80)*1000/100000000","v":1.5871395162334465}]
[]
[null,null,"移行期","単位","拠点港","2次輸送先港湾",null,null,null,null,"備考",null,null,"移行期","単位","拠点港","2次輸送先港湾",null,null,null,null,"備考"]
[null,null,null,null,"伏木富山港","新潟港","直江津港","金沢港","七尾港","敦賀港",null,null,null,null,null,"伏木富山港","新潟港","直江津港","金沢港","七尾港","敦賀港"]
[null,null," 密度","（t/m3）",0.68217054263565891,0.68217054263565891,0.68217054263565891,0.68217054263565891,0.68217054263565891,0.68217054263565891," ①",null,null," 密度","（t/m3）",0.68217054263565891,0.68217054263565891,0.68217054263565891,0.68217054263565891,0.68217054263565891,0.68217054263565891," ①"]
[null,null," 運搬船積載量\n※内貿の船型の上限は、就航中の「Hourai Maru」とする","（m3/隻）",{"$f":"KEISAN(\"アンモニア\",E93,\"タンク容量\",E84,\"外貿\")","v":87000},{"$f":"KEISAN(\"アンモニア\",F93,\"タンク容量\",F84,\"内貿\")","v":34198},{"$f":"KEISAN(\"アンモニア\",G93,\"タンク容量\",G84,\"内貿\")","v":34198},{"$f":"KEISAN(\"アンモニア\",H93,\"タンク容量\",H84,\"内貿\")","v":34198},{"$f":"KEISAN(\"アンモニア\",I93,\"タンク容量\",I84,\"内貿\")","v":38000},{"$f":"KEISAN(\"アンモニア\",J93,\"タンク容量\",J84,\"内貿\")","v":38000}," ②港湾施設能力及び対象船舶一覧より、需要量に合わせた船型を設定",null,null," 運搬船積載量\n※内貿の船型の上限は、就航中の「Hourai Maru」とする","（m3/隻）",{"$f":"KEISAN(\"アンモニア\",P93,\"タンク容量\",P84,\"外貿\")","v":87000},{"$f":"KEISAN(\"アンモニア\",Q93,\"タンク容量\",Q84,\"内貿\")","v":34198},{"$f":"KEISAN(\"アンモニア\",R93,\"タンク容量\",R84,\"内貿\")","v":34198},{"$f":"KEISAN(\"アンモニア\",S93,\"タンク容量\",S84,\"内貿\")","v":17099},{"$f":"KEISAN(\"アンモニア\",T93,\"タンク容量\",T84,\"内貿\")","v":38000},{"$f":"KEISAN(\"アンモニア\",U93,\"タンク容量\",U84,\"内貿\")","v":38000}," ②港湾施設能力及び対象船舶一覧より、需要量に合わせた船型を設定"]
[null,null,null,"（t/隻）",{"$f":"E86*E85","v":59348.837209302328},{"$f":"F86*F85","v":23328.868217054263},23328.868217054263,{"$f":"H86*H85","v":23328.868217054263},{"$f":"I86*I85","v":25922.480620155038},{"$f":"J86*J85","v":25922.480620155038}," ③=②×①",null,null,null,"（t/隻）",{"$f":"P86*P85","v":59348.837209302328},{"$f":"Q86*Q85","v":23328.868217054263},23328.868217054263,{"$f":"S86*S85","v":11664.434108527132},{"$f":"T86*T85","v":25922.480620155038},{"$f":"U86*U85","v":25922.480620155038}," ③=②×①"]
[null,null,null,"(GT)",{"$f":"KEISAN(\"アンモニア\",E93,\"総トン数\",E84,\"外貿\")","v":50000},{"$f":"KEISAN(\"アンモニア\",F93,\"総トン数\",F84,\"内貿\")","v":20000},{"$f":"KEISAN(\"アンモニア\",G93,\"総トン数\",G84,\"内貿\")","v":20000},{"$f":"KEISAN(\"アンモニア\",H93,\"総トン数\",H84,\"内貿\")","v":20000},{"$f":"KEISAN(\"アンモニア\",I93,\"総トン数\",I84,\"内貿\")","v":25458},{"$f":"KEISAN(\"アンモニア\",J93,\"総トン数\",J84,\"内貿\")","v":25458},"　港湾施設能力及び対象船舶一覧より、需要量に合わせた船型を設定",null,null,null,"(GT)",{"$f":"KEISAN(\"アンモニア\",P93,\"総トン数\",P84,\"外貿\")","v":50000},{"$f":"KEISAN(\"アンモニア\",Q93,\"総トン数\",Q84,\"内貿\")","v":20000},{"$f":"KEISAN(\"アンモニア\",R93,\"総トン数\",R84,\"内貿\")","v":20000},{"$f":"KEISAN(\"アンモニア\",S93,\"総トン数\",S84,\"内貿\")","v":10000},{"$f":"KEISAN(\"アンモニア\",T93,\"総トン数\",T84,\"内貿\")","v":25458},{"$f":"KEISAN(\"アンモニア\",U93,\"総トン数\",U84,\"内貿\")","v":25458},"　港湾施設能力及び対象船舶一覧より、需要量に合わせた船型を設定"]
[null,null,null,"(DWT)",{"$f":"E88/0.8447","v":59192.61276192731},{"$f":"F88/0.8447","v":23677.045104770925},23677.045104770925,{"$f":"H88/0.8447","v":23677.045104770925},{"$f":"I88/0.8447","v":30138.51071386291},{"$f":"J88/0.8447","v":30138.51071386291},"　LPG船のDWTとGTの関係：DWT=GT/0.8447 より （※1）",null,null,null,"(DWT)",{"$f":"P88/0.8447","v":59192.61276192731},{"$f":"Q88/0.8447","v":23677.045104770925},23677.045104770925,{"$f":"S88/0.8447","v":11838.522552385462},{"$f":"T88/0.8447","v":30138.51071386291},{"$f":"U88/0.8447","v":30138.51071386291},"　LPG船のDWTとGTの関係：DWT=GT/0.8447 より （※1）"]
[null,null," 船速（外航）","（ノット）",14,14,14,14,14,14," ④ 国土交通省検討資料より",null,null," 船速（外航）","（ノット）",14,14,14,14,14,14," ④ 国土交通省検討資料より"]
[null,null," 船速（内航）","（ノット）",12,12,12,12,12,12," ④ 国土交通省検討資料より",null,null," 船速（内航）","（ノット）",12,12,12,12,12,12," ④ 国土交通省検討資料より"]
[null,null," 海上輸送費用原単位","（千円/日･隻）",{"$f":"45.432*E89^(0.4019)","v":3761.284358983542},{"$f":"45.432*F89^(0.4019)","v":2602.5799429069089},2602.5799429069089,{"$f":"45.432*H89^(0.4019)","v":2602.5799429069089},{"$f":"45.432*I89^(0.4019)","v":2867.6153883844731},{"$f":"45.432*J89^(0.4019)","v":2867.6153883844731}," ⑤ 海上輸送費用原単位算定式より （※2）",null,null," 海上輸送費用原単位","（千円/日･隻）",{"$f":"45.432*P89^(0.4019)","v":3761.284358983542},{"$f":"45.432*Q89^(0.4019)","v":2602.5799429069089},2602.5799429069089,{"$f":"45.432*S89^(0.4019)","v":1969.7908840827624},{"$f":"45.432*T89^(0.4019)","v":2867.6153883844731},{"$f":"45.432*U89^(0.4019)","v":2867.6153883844731}," ⑤ 海上輸送費用原単位算定式より （※2）"]
[null,null," 月間需要量","（t/ピーク月）",{"$f":"①需要!$K$223/12*④海上輸送網入力!$C$59","v":412659.95942655206},{"$f":"①需要!$K$30/12*④海上輸送網入力!$C$59","v":22978.71093123261},{"$f":"①需要!$K$62/12*④海上輸送網入力!$C$59","v":19702.184836456901},{"$f":"①需要!$K$126/12*④海上輸送網入力!$C$59","v":13159.911036556032},{"$f":"①需要!$K$158/12*④海上輸送網入力!$C$59","v":135097.2914377994},{"$f":"①需要!$K$190/12*④海上輸送網入力!$C$59","v":141285.34650042426}," ⑥",null,null," 月間需要量","（t/その他月）",{"$f":"①需要!$K$223/12*④海上輸送網入力!$C$60","v":336643.65111113462},{"$f":"①需要!$K$30/12*④海上輸送網入力!$C$60","v":18745.79049653187},{"$f":"①需要!$K$62/12*④海上輸送網入力!$C$60","v":16072.83499816221},{"$f":"①需要!$K$126/12*④海上輸送網入力!$C$60","v":10735.716898243081},{"$f":"①需要!$K$158/12*④海上輸送網入力!$C$60","v":110210.94827820479},{"$f":"①需要!$K$190/12*④海上輸送網入力!$C$60","v":115259.09846087244}," ⑥"]
[null,null," 月間寄港回数","（回/月）",{"$f":"IFERROR(ROUNDUP(E93/E87,0),0)","v":7},{"$f":"IFERROR(ROUNDUP(F93/F87,0),0)","v":1},1,{"$f":"IFERROR(ROUNDUP(H93/H87,0),0)","v":1},{"$f":"IFERROR(ROUNDUP(I93/I87,0),0)","v":6},{"$f":"IFERROR(ROUNDUP(J93/J87,0),0)","v":6}," ⑦＝⑥／③",null,null," 月間寄港回数","（回/月）",{"$f":"IFERROR(ROUNDUP(P93/P87,0),0)","v":6},{"$f":"IFERROR(ROUNDUP(Q93/Q87,0),0)","v":1},1,{"$f":"IFERROR(ROUNDUP(S93/S87,0),0)","v":1},{"$f":"IFERROR(ROUNDUP(T93/T87,0),0)","v":5},{"$f":"IFERROR(ROUNDUP(U93/U87,0),0)","v":5}," ⑦＝⑥／③"]
[null,null," 海上輸送距離","（海里）",{"$f":"④海上輸送網入力!$E$17","v":3399},{"$f":"④海上輸送網入力!$C$46","v":127},{"$f":"④海上輸送網入力!$D$46","v":120},{"$f":"④海上輸送網入力!$F$46","v":143},{"$f":"④海上輸送網入力!$G$46","v":75},{"$f":"④海上輸送網入力!$H$46","v":208}," ⑧　原産国オーストラリア　※二次輸送先は拠点港との距離",null,null," 海上輸送距離","（海里）",{"$f":"E95","v":3399},{"$f":"F95","v":127},{"$f":"G95","v":120},143,75,208," ⑧　原産国オーストラリア　※二次輸送先は拠点港との距離"]
[null,null,null,null,{"$f":"④海上輸送網入力!$E$21","v":4911},null,null,null,null,null," ⑧　原産国アメリカ　※二次輸送先は拠点港との距離",null,null,null,null,{"$f":"E96","v":4911},null,null,null,null,null," ⑧　原産国アメリカ　※二次輸送先は拠点港との距離"]
[null,null,null,null,{"$f":"④海上輸送網入力!$E$25","v":4193},null,null,null,null,null," ⑧　原産国カナダ　※二次輸送先は拠点港との距離",null,null,null,null,4193,null,null,null,null,null," ⑧　原産国カナダ　※二次輸送先は拠点港との距離"]
[null,null,null,null,{"$f":"④海上輸送網入力!$E$29","v":9526},null,null,null,null,null," ⑧　原産国チリ　※二次輸送先は拠点港との距離",null,null,null,null,9526,null,null,null,null,null," ⑧　原産国チリ　※二次輸送先は拠点港との距離"]
[null,null,null,null,{"$f":"④海上輸送網入力!$E$33","v":6096},null,null,null,null,null," ⑧　原産国オマーン　※二次輸送先は拠点港との距離",null,null,null,null,6096,null,null,null,null,null," ⑧　原産国オマーン　※二次輸送先は拠点港との距離"]
[null,null,null,null,{"$f":"④海上輸送網入力!$E$37","v":9124},null,null,null,null,null," ⑧　原産国ナミビア　※二次輸送先は拠点港との距離",null,null,null,null,9124,null,null,null,null,null," ⑧　原産国ナミビア　※二次輸送先は拠点港との距離"]
[null,null,"シナリオ設定","（％）",0.7,1,1,1,1,1," ⑨　原産国オーストラリア　※二次輸送先は拠点港との距離",null,null,"シナリオ設定","（％）",{"$f":"E101","v":0.7},1,1,1,1,1," ⑨　原産国オーストラリア　※二次輸送先は拠点港との距離"]
[null,null,null,null,0.1,null,null,null,null,null," ⑨　原産国アメリカ　※二次輸送先はシナリオ対象外",null,null,null,null,{"$f":"E102","v":0.1},null,null,null,null,null," ⑨　原産国アメリカ　※二次輸送先はシナリオ対象外"]
[null,null,null,null,0.1,null,null,null,null,null," ⑨　原産国カナダ　※二次輸送先はシナリオ対象外",null,null,null,null,0.1,null,null,null,null,null," ⑨　原産国カナダ　※二次輸送先はシナリオ対象外"]
[null,null,null,null,0.1,null,null,null,null,null," ⑨　原産国チリ　※二次輸送先はシナリオ対象外",null,null,null,null,0.1,null,null,null,null,null," ⑨　原産国チリ　※二次輸送先はシナリオ対象外"]
[null,null,null,null,0,null,null,null,null,null," ⑨　原産国オマーン　※二次輸送先はシナリオ対象外",null,null,null,null,0,null,null,null,null,null," ⑨　原産国オマーン　※二次輸送先はシナリオ対象外"]
[null,null,null,null,0,null,null,null,null,null," ⑨　原産国ナミビア　※二次輸送先はシナリオ対象外",null,null,null,null,0,null,null,null,null,null," ⑨　原産国ナミビア　※二次輸送先はシナリオ対象外"]
[null,null," 海上輸送日数","（日）",{"$f":"E95/E$90/24","v":10.116071428571429},{"$f":"F95/F$91/24","v":0.44097222222222227},{"$f":"G95/G$91/24","v":0.41666666666666669},{"$f":"H95/H$91/24","v":0.49652777777777773},{"$f":"I95/I$91/24","v":0.26041666666666669},{"$f":"J95/J$91/24","v":0.72222222222222221}," ⑩＝⑧／④　原産国オーストラリア　※二次輸送先は拠点港までの日数",null,null," 海上輸送日数","（日）",{"$f":"P95/P$90/24","v":10.116071428571429},{"$f":"Q95/Q$91/24","v":0.44097222222222227},{"$f":"R95/R$91/24","v":0.41666666666666669},{"$f":"S95/S$91/24","v":0.49652777777777773},{"$f":"T95/T$91/24","v":0.26041666666666669},{"$f":"U95/U$91/24","v":0.72222222222222221}," ⑩＝⑧／④　原産国オーストラリア　※二次輸送先は拠点港までの日数"]
[null,null,null,null,{"$f":"E96/E$90/24","v":14.616071428571429},null,null,null,null,null," ⑩＝⑧／④　原産国アメリカ　※二次輸送先は拠点港までの日数",null,null,null,null,{"$f":"P96/P$90/24","v":14.616071428571429},null,null,null,null,null," ⑩＝⑧／④　原産国アメリカ　※二次輸送先は拠点港までの日数"]
[null,null,null,null,{"$f":"E97/E$90/24","v":12.479166666666666},null,null,null,null,null," ⑩＝⑧／④　原産国カナダ　※二次輸送先は拠点港までの日数",null,null,null,null,{"$f":"P97/P$90/24","v":12.479166666666666},null,null,null,null,null," ⑩＝⑧／④　原産国カナダ　※二次輸送先は拠点港までの日数"]
[null,null,null,null,28.351190476190478,null,null,null,null,null," ⑩＝⑧／④　原産国チリ　※二次輸送先は拠点港までの日数",null,null,null,null,28.351190476190478,null,null,null,null,null," ⑩＝⑧／④　原産国チリ　※二次輸送先は拠点港までの日数"]
[null,null,null,null,18.142857142857142,null,null,null,null,null," ⑩＝⑧／④　原産国オマーン　※二次輸送先は拠点港までの日数",null,null,null,null,{"$f":"P99/P$90/24","v":18.142857142857142},null,null,null,null,null," ⑩＝⑧／④　原産国オマーン　※二次輸送先は拠点港までの日数"]
[null,null,null,null,27.154761904761902,null,null,null,null,null," ⑩＝⑧／④　原産国ナミビア　※二次輸送先は拠点港までの日数",null,null,null,null,27.154761904761902,null,null,null,null,null," ⑩＝⑧／④　原産国ナミビア　※二次輸送先は拠点港までの日数"]
[null,null," 海上輸送費用","（千円/月）",{"$f":"E$92*E$94*E101*E107","v":186442.16406936542},{"$f":"F$92*F$94*F101*F107","v":1147.665460934644},{"$f":"G$92*G$94*G101*G107","v":1084.4083095445453},{"$f":"H$92*H$94*H101*H107","v":1292.2532355405831},{"$f":"I$92*I$94*I101*I107","v":4480.64904435074},{"$f":"J$92*J$94*J101*J107","v":12426.333349666051}," ⑪＝⑤×⑦×⑨×⑩　原産国オーストラリア　　※二次輸送先は拠点港間の費用",null,null," 海上輸送費用","（千円/月）",{"$f":"P$92*P$94*P101*P107","v":159807.56920231323},{"$f":"Q$92*Q$94*Q101*Q107","v":1147.665460934644},{"$f":"R$92*R$94*R101*R107","v":1084.4083095445453},{"$f":"S$92*S$94*S101*S107","v":978.05589036053823},{"$f":"T$92*T$94*T101*T107","v":3733.8742036256162},{"$f":"U$92*U$94*U101*U107","v":10355.277791388375}," ⑪＝⑤×⑦×⑨×⑩　原産国オーストラリア　　※二次輸送先は拠点港間の費用"]
[null,null,null,null,{"$f":"E$92*E$94*E102*E108","v":38482.640597850361},null,null,null,null,null," ⑪＝⑤×⑦×⑨×⑩　原産国アメリカ　　　※二次輸送先は拠点港間の費用",null,null,null,null,{"$f":"P$92*P$94*P102*P108","v":32985.120512443165},null,null,null,null,null," ⑪＝⑤×⑦×⑨×⑩　原産国アメリカ　　　※二次輸送先は拠点港間の費用"]
[null,null,null,null,32856.386077537478,null,null,null,null,null," ⑪＝⑤×⑦×⑨×⑩　原産国カナダ　　　※二次輸送先は拠点港間の費用",null,null,null,null,28162.616637889267,null,null,null,null,null," ⑪＝⑤×⑦×⑨×⑩　原産国カナダ　　　※二次輸送先は拠点港間の費用"]
[null,null,null,null,74645.82250766088,null,null,null,null,null," ⑪＝⑤×⑦×⑨×⑩　原産国チリ　　※二次輸送先は拠点港間の費用",null,null,null,null,{"$f":"P$92*P$94*P104*P110","v":63982.133577995031},null,null,null,null,null," ⑪＝⑤×⑦×⑨×⑩　原産国チリ　　※二次輸送先は拠点港間の費用"]
[null,null,null,null,0,null,null,null,null,null," ⑪＝⑤×⑦×⑨×⑩　原産国オマーン　　※二次輸送先は拠点港間の費用",null,null,null,null,0,null,null,null,null,null," ⑪＝⑤×⑦×⑨×⑩　原産国オマーン　　※二次輸送先は拠点港間の費用"]
[null,null,null,null,0,null,null,null,null,null," ⑪＝⑤×⑦×⑨×⑩　原産国ナミビア　　※二次輸送先は新潟港間の費用",null,null,null,null,0,null,null,null,null,null," ⑪＝⑤×⑦×⑨×⑩　原産国ナミビア　　※二次輸送先は新潟港間の費用"]
[null,null," 海上輸送費用　合計","（億円/月）",{"$f":"SUM(E113:J118)*1000/100000000","v":3.5285832265245074},null,null,null,null,null,null,null,null," 海上輸送費用　合計","（億円/月）",{"$f":"SUM(P113:U118)*1000/100000000","v":3.0223672158649437}]
[]
[null,null,"2050年","単位","拠点港","2次輸送先港湾",null,null,null,null,"備考",null,null,"2050年","単位","拠点港","2次輸送先港湾",null,null,null,null,"備考"]
[null,null,null,null,"伏木富山港","新潟港","直江津港","金沢港","七尾港","敦賀港",null,null,null,null,null,"伏木富山港","新潟港","直江津港","金沢港","七尾港","敦賀港"]
[null,null," 密度","（t/m3）",0.68217054263565891,0.68217054263565891,0.68217054263565891,0.68217054263565891,0.68217054263565891,0.68217054263565891," ①",null,null," 密度","（t/m3）",0.68217054263565891,0.68217054263565891,0.68217054263565891,0.68217054263565891,0.68217054263565891,0.68217054263565891," ①"]
[null,null," 運搬船積載量\n※内貿の船型の上限は、就航中の「Hourai Maru」とする","（m3/隻）",{"$f":"KEISAN(\"アンモニア\",E131,\"タンク容量\",E122,\"外貿\")","v":87000},{"$f":"KEISAN(\"アンモニア\",F131,\"タンク容量\",F122,\"内貿\")","v":38000},{"$f":"KEISAN(\"アンモニア\",G131,\"タンク容量\",G122,\"内貿\")","v":38000},{"$f":"KEISAN(\"アンモニア\",H131,\"タンク容量\",H122,\"内貿\")","v":38000},{"$f":"KEISAN(\"アンモニア\",I131,\"タンク容量\",I122,\"内貿\")","v":38000},{"$f":"KEISAN(\"アンモニア\",J131,\"タンク容量\",J122,\"内貿\")","v":38000}," ②港湾施設能力及び対象船舶一覧より、需要量に合わせた船型を設定",null,null," 運搬船積載量\n※内貿の船型の上限は、就航中の「Hourai Maru」とする","（m3/隻）",{"$f":"KEISAN(\"アンモニア\",P131,\"タンク容量\",P122,\"外貿\")","v":87000},{"$f":"KEISAN(\"アンモニア\",Q131,\"タンク容量\",Q122,\"内貿\")","v":38000},{"$f":"KEISAN(\"アンモニア\",R131,\"タンク容量\",R122,\"内貿\")","v":38000},{"$f":"KEISAN(\"アンモニア\",S131,\"タンク容量\",S122,\"内貿\")","v":34198},{"$f":"KEISAN(\"アンモニア\",T131,\"タンク容量\",T122,\"内貿\")","v":38000},{"$f":"KEISAN(\"アンモニア\",U131,\"タンク容量\",U122,\"内貿\")","v":38000}," ②港湾施設能力及び対象船舶一覧より、需要量に合わせた船型を設定"]
[null,null,null,"（t/隻）",{"$f":"E124*E123","v":59348.837209302328},{"$f":"F124*F123","v":25922.480620155038},25922.480620155038,{"$f":"H124*H123","v":25922.480620155038},{"$f":"I124*I123","v":25922.480620155038},{"$f":"J124*J123","v":25922.480620155038}," ③=②×①",null,null,null,"（t/隻）",{"$f":"P124*P123","v":59348.837209302328},25922.480620155038,25922.480620155038,23328.868217054263,25922.480620155038,25922.480620155038," ③=②×①"]
[null,null,null,"(GT)",{"$f":"KEISAN(\"アンモニア\",E131,\"総トン数\",E122,\"外貿\")","v":50000},{"$f":"KEISAN(\"アンモニア\",F131,\"総トン数\",F122,\"内貿\")","v":25458},{"$f":"KEISAN(\"アンモニア\",G131,\"総トン数\",G122,\"内貿\")","v":25458},{"$f":"KEISAN(\"アンモニア\",H131,\"総トン数\",H122,\"内貿\")","v":25458},{"$f":"KEISAN(\"アンモニア\",I131,\"総トン数\",I122,\"内貿\")","v":25458},{"$f":"KEISAN(\"アンモニア\",J131,\"総トン数\",J122,\"内貿\")","v":25458},"　港湾施設能力及び対象船舶一覧より、需要量に合わせた船型を設定",null,null,null,"(GT)",{"$f":"KEISAN(\"アンモニア\",P131,\"総トン数\",P122,\"外貿\")","v":50000},{"$f":"KEISAN(\"アンモニア\",Q131,\"総トン数\",Q122,\"内貿\")","v":25458},{"$f":"KEISAN(\"アンモニア\",R131,\"総トン数\",R122,\"内貿\")","v":25458},{"$f":"KEISAN(\"アンモニア\",S131,\"総トン数\",S122,\"内貿\")","v":20000},{"$f":"KEISAN(\"アンモニア\",T131,\"総トン数\",T122,\"内貿\")","v":25458},{"$f":"KEISAN(\"アンモニア\",U131,\"総トン数\",U122,\"内貿\")","v":25458},"　港湾施設能力及び対象船舶一覧より、需要量に合わせた船型を設定"]
[null,null,null,"(DWT)",{"$f":"E126/0.8447","v":59192.61276192731},{"$f":"F126/0.8447","v":30138.51071386291},30138.51071386291,{"$f":"H126/0.8447","v":30138.51071386291},{"$f":"I126/0.8447","v":30138.51071386291},{"$f":"J126/0.8447","v":30138.51071386291},"　LPG船のDWTとGTの関係：DWT=GT/0.8447 より （※1）",null,null,null,"(DWT)",{"$f":"P126/0.8447","v":59192.61276192731},{"$f":"Q126/0.8447","v":30138.51071386291},30138.51071386291,{"$f":"S126/0.8447","v":23677.045104770925},{"$f":"T126/0.8447","v":30138.51071386291},{"$f":"U126/0.8447","v":30138.51071386291},"　LPG船のDWTとGTの関係：DWT=GT/0.8447 より （※1）"]
[null,null," 船速（外航）","（ノット）",14,14,14,14,14,14," ④ 国土交通省検討資料より",null,null," 船速（外航）","（ノット）",14,14,14,14,14,14," ④ 国土交通省検討資料より"]
[null,null," 船速（内航）","（ノット）",12,12,12,12,12,12," ④ 国土交通省検討資料より",null,null," 船速（内航）","（ノット）",12,12,12,12,12,12," ④ 国土交通省検討資料より"]
[null,null," 海上輸送費用原単位","（千円/日･隻）",{"$f":"45.432*E127^(0.4019)","v":3761.284358983542},{"$f":"45.432*F127^(0.4019)","v":2867.6153883844731},2867.6153883844731,{"$f":"45.432*H127^(0.4019)","v":2867.6153883844731},{"$f":"45.432*I127^(0.4019)","v":2867.6153883844731},{"$f":"45.432*J127^(0.4019)","v":2867.6153883844731}," ⑤ 海上輸送費用原単位算定式より （※2）",null,null," 海上輸送費用原単位","（千円/日･隻）",{"$f":"45.432*P127^(0.4019)","v":3761.284358983542},{"$f":"45.432*Q127^(0.4019)","v":2867.6153883844731},2867.6153883844731,{"$f":"45.432*S127^(0.4019)","v":2602.5799429069089},{"$f":"45.432*T127^(0.4019)","v":2867.6153883844731},{"$f":"45.432*U127^(0.4019)","v":2867.6153883844731}," ⑤ 海上輸送費用原単位算定式より （※2）"]
[null,null," 月間需要量","（t/ピーク月）",{"$f":"①需要!$L$223/12*④海上輸送網入力!$C$59","v":1027327.7605637916},{"$f":"①需要!$L$30/12*④海上輸送網入力!$C$59","v":46033.958535852311},{"$f":"①需要!$L$62/12*④海上輸送網入力!$C$59","v":39468.150234069712},{"$f":"①需要!$L$126/12*④海上輸送網入力!$C$59","v":26345.334297574434},{"$f":"①需要!$L$158/12*④海上輸送網入力!$C$59","v":351502.26120089012},{"$f":"①需要!$L$190/12*④海上輸送網入力!$C$59","v":363222.29661205149}," ⑥",null,null," 月間需要量","（t/その他月）",{"$f":"①需要!$L$223/12*④海上輸送網入力!$C$60","v":838083.17309151439},{"$f":"①需要!$L$30/12*④海上輸送網入力!$C$60","v":37554.018805563734},{"$f":"①需要!$L$62/12*④海上輸送網入力!$C$60","v":32197.701506741087},{"$f":"①需要!$L$126/12*④海上輸送網入力!$C$60","v":21492.246400652832},{"$f":"①需要!$L$158/12*④海上輸送網入力!$C$60","v":286751.84466388408},{"$f":"①需要!$L$190/12*④海上輸送網入力!$C$60","v":296312.92618351575}," ⑥"]
[null,null," 月間寄港回数","（回/月）",{"$f":"IFERROR(ROUNDUP(E131/E125,0),0)","v":18},{"$f":"IFERROR(ROUNDUP(F131/F125,0),0)","v":2},2,{"$f":"IFERROR(ROUNDUP(H131/H125,0),0)","v":2},{"$f":"IFERROR(ROUNDUP(I131/I125,0),0)","v":14},{"$f":"IFERROR(ROUNDUP(J131/J125,0),0)","v":15}," ⑦＝⑥／③",null,null," 月間寄港回数","（回/月）",{"$f":"IFERROR(ROUNDUP(P131/P125,0),0)","v":15},{"$f":"IFERROR(ROUNDUP(Q131/Q125,0),0)","v":2},2,{"$f":"IFERROR(ROUNDUP(S131/S125,0),0)","v":1},{"$f":"IFERROR(ROUNDUP(T131/T125,0),0)","v":12},{"$f":"IFERROR(ROUNDUP(U131/U125,0),0)","v":12}," ⑦＝⑥／③"]
[null,null," 海上輸送距離","（海里）",{"$f":"④海上輸送網入力!$E$17","v":3399},{"$f":"④海上輸送網入力!$C$46","v":127},{"$f":"④海上輸送網入力!$D$46","v":120},{"$f":"④海上輸送網入力!$F$46","v":143},{"$f":"④海上輸送網入力!$G$46","v":75},{"$f":"④海上輸送網入力!$H$46","v":208}," ⑧　原産国オーストラリア　※二次輸送先は拠点港との距離",null,null," 海上輸送距離","（海里）",{"$f":"E133","v":3399},{"$f":"F133","v":127},{"$f":"G133","v":120},143,75,208," ⑧　原産国オーストラリア　※二次輸送先は拠点港との距離"]
[null,null,null,null,{"$f":"④海上輸送網入力!$E$21","v":4911},null,null,null,null,null," ⑧　原産国アメリカ　※二次輸送先は拠点港との距離",null,null,null,null,{"$f":"E134","v":4911},null,null,null,null,null," ⑧　原産国アメリカ　※二次輸送先は拠点港との距離"]
[null,null,null,null,{"$f":"④海上輸送網入力!$E$25","v":4193},null,null,null,null,null," ⑧　原産国カナダ　※二次輸送先は拠点港との距離",null,null,null,null,4193,null,null,null,null,null," ⑧　原産国カナダ　※二次輸送先は拠点港との距離"]
[null,null,null,null,{"$f":"④海上輸送網入力!$E$29","v":9526},null,null,null,null,null," ⑧　原産国チリ　※二次輸送先は拠点港との距離",null,null,null,null,9526,null,null,null,null,null," ⑧　原産国チリ　※二次輸送先は拠点港との距離"]
[null,null,null,null,{"$f":"④海上輸送網入力!$E$33","v":6096},null,null,null,null,null," ⑧　原産国オマーン　※二次輸送先は拠点港との距離",null,null,null,null,6096,null,null,null,null,null," ⑧　原産国オマーン　※二次輸送先は拠点港との距離"]
[null,null,null,null,{"$f":"④海上輸送網入力!$E$37","v":9124},null,null,null,null,null," ⑧　原産国ナミビア　※二次輸送先は拠点港との距離",null,null,null,null,9124,null,null,null,null,null," ⑧　原産国ナミビア　※二次輸送先は拠点港との距離"]
[null,null,"シナリオ設定","（％）",0.7,1,1,1,1,1," ⑨　原産国オーストラリア　※二次輸送先は拠点港との距離",null,null,"シナリオ設定","（％）",{"$f":"E139","v":0.7},1,1,1,1,1," ⑨　原産国オーストラリア　※二次輸送先は拠点港との距離"]
[null,null,null,null,0.06,null,null,null,null,null," ⑨　原産国アメリカ　※二次輸送先はシナリオ対象外",null,null,null,null,{"$f":"E140","v":0.06},null,null,null,null,null," ⑨　原産国アメリカ　※二次輸送先はシナリオ対象外"]
[null,null,null,null,0.06,null,null,null,null,null," ⑨　原産国カナダ　※二次輸送先はシナリオ対象外",null,null,null,null,0.06,null,null,null,null,null," ⑨　原産国カナダ　※二次輸送先はシナリオ対象外"]
[null,null,null,null,0.06,null,null,null,null,null," ⑨　原産国チリ　※二次輸送先はシナリオ対象外",null,null,null,null,0.06,null,null,null,null,null," ⑨　原産国チリ　※二次輸送先はシナリオ対象外"]
[null,null,null,null,0.06,null,null,null,null,null," ⑨　原産国オマーン　※二次輸送先はシナリオ対象外",null,null,null,null,0.06,null,null,null,null,null," ⑨　原産国オマーン　※二次輸送先はシナリオ対象外"]
[null,null,null,null,0.06,null,null,null,null,null," ⑨　原産国ナミビア　※二次輸送先はシナリオ対象外",null,null,null,null,0.06,null,null,null,null,null," ⑨　原産国ナミビア　※二次輸送先はシナリオ対象外"]
[null,null," 海上輸送日数","（日）",{"$f":"E133/E$128/24","v":10.116071428571429},{"$f":"F133/F$129/24","v":0.44097222222222227},{"$f":"G133/G$129/24","v":0.41666666666666669},{"$f":"H133/H$129/24","v":0.49652777777777773},{"$f":"I133/I$129/24","v":0.26041666666666669},{"$f":"J133/J$129/24","v":0.72222222222222221}," ⑩＝⑧／④　原産国オーストラリア　※二次輸送先は拠点港までの日数",null,null," 海上輸送日数","（日）",{"$f":"P133/P$128/24","v":10.116071428571429},{"$f":"Q133/Q$129/24","v":0.44097222222222227},{"$f":"R133/R$129/24","v":0.41666666666666669},{"$f":"S133/S$129/24","v":0.49652777777777773},{"$f":"T133/T$129/24","v":0.26041666666666669},{"$f":"U133/U$129/24","v":0.72222222222222221}," ⑩＝⑧／④　原産国オーストラリア　※二次輸送先は拠点港までの日数"]
[null,null,null,null,{"$f":"E134/E$128/24","v":14.616071428571429},null,null,null,null,null," ⑩＝⑧／④　原産国アメリカ　※二次輸送先は拠点港までの日数",null,null,null,null,{"$f":"P134/P$128/24","v":14.616071428571429},null,null,null,null,null," ⑩＝⑧／④　原産国アメリカ　※二次輸送先は拠点港までの日数"]
[null,null,null,null,12.479166666666666,null,null,null,null,null," ⑩＝⑧／④　原産国カナダ　※二次輸送先は拠点港までの日数",null,null,null,null,12.479166666666666,null,null,null,null,null," ⑩＝⑧／④　原産国カナダ　※二次輸送先は拠点港までの日数"]
[null,null,null,null,28.351190476190478,null,null,null,null,null," ⑩＝⑧／④　原産国チリ　※二次輸送先は拠点港までの日数",null,null,null,null,28.351190476190478,null,null,null,null,null," ⑩＝⑧／④　原産国チリ　※二次輸送先は拠点港までの日数"]
[null,null,null,null,18.142857142857142,null,null,null,null,null," ⑩＝⑧／④　原産国オマーン　※二次輸送先は拠点港までの日数",null,null,null,null,18.142857142857142,null,null,null,null,null," ⑩＝⑧／④　原産国オマーン　※二次輸送先は拠点港までの日数"]
[null,null,null,null,27.154761904761902,null,null,null,null,null," ⑩＝⑧／④　原産国ナミビア　※二次輸送先は拠点港までの日数",null,null,null,null,27.154761904761902,null,null,null,null,null," ⑩＝⑧／④　原産国ナミビア　※二次輸送先は拠点港までの日数"]
[null,null," 海上輸送費用","（千円/月）",{"$f":"E$130*E$132*E139*E145","v":479422.70760693966},{"$f":"F$130*F$132*F139*F145","v":2529.0774605890842},{"$f":"G$130*G$132*G139*G145","v":2389.6794903203945},{"$f":"H$130*H$132*H139*H145","v":2847.7013926318027},{"$f":"I$130*I$132*I139*I145","v":10454.847770151726},{"$f":"J$130*J$132*J139*J145","v":31065.833374165126}," ⑪＝⑤×⑦×⑨×⑩　原産国オーストラリア　　※二次輸送先は拠点港間の費用",null,null," 海上輸送費用","（千円/月）",{"$f":"P$130*P$132*P139*P145","v":399518.92300578312},{"$f":"Q$130*Q$132*Q139*Q145","v":2529.0774605890842},{"$f":"R$130*R$132*R139*R145","v":2389.6794903203945},{"$f":"S$130*S$132*S139*S145","v":1292.2532355405831},{"$f":"T$130*T$132*T139*T145","v":8961.2980887014801},{"$f":"U$130*U$132*U139*U145","v":24852.666699332101}," ⑪＝⑤×⑦×⑨×⑩　原産国オーストラリア　　※二次輸送先は拠点港間の費用"]
[null,null,null,null,{"$f":"E$130*E$132*E140*E146","v":59373.216922397696},null,null,null,null,null," ⑪＝⑤×⑦×⑨×⑩　原産国アメリカ　　　※二次輸送先は拠点港間の費用",null,null,null,null,{"$f":"P$130*P$132*P140*P146","v":49477.680768664752},null,null,null,null,null," ⑪＝⑤×⑦×⑨×⑩　原産国アメリカ　　　※二次輸送先は拠点港間の費用"]
[null,null,null,null,50692.709948200674,null,null,null,null,null," ⑪＝⑤×⑦×⑨×⑩　原産国カナダ　　　※二次輸送先は拠点港間の費用",null,null,null,null,42243.9249568339,null,null,null,null,null," ⑪＝⑤×⑦×⑨×⑩　原産国カナダ　　　※二次輸送先は拠点港間の費用"]
[null,null,null,null,115167.84044039105,null,null,null,null,null," ⑪＝⑤×⑦×⑨×⑩　原産国チリ　　※二次輸送先は拠点港間の費用",null,null,null,null,95973.200366992562,null,null,null,null,null," ⑪＝⑤×⑦×⑨×⑩　原産国チリ　　※二次輸送先は拠点港間の費用"]
[null,null,null,null,73699.680382597508,null,null,null,null,null," ⑪＝⑤×⑦×⑨×⑩　原産国オマーン　　※二次輸送先は拠点港間の費用",null,null,null,null,61416.400318831256,null,null,null,null,null," ⑪＝⑤×⑦×⑨×⑩　原産国オマーン　　※二次輸送先は拠点港間の費用"]
[null,null,null,null,110307.7237222473,null,null,null,null,null," ⑪＝⑤×⑦×⑨×⑩　原産国ナミビア　　※二次輸送先は新潟港間の費用",null,null,null,null,91923.103101872766,null,null,null,null,null," ⑪＝⑤×⑦×⑨×⑩　原産国ナミビア　　※二次輸送先は新潟港間の費用"]
[null,null," 海上輸送費用　合計","（億円/月）",{"$f":"SUM(E151:J156)*1000/100000000","v":9.3795101851063212},null,null,null,null,null,null,null,null," 海上輸送費用　合計","（億円/月）",{"$f":"SUM(P151:U156)*1000/100000000","v":7.8057820749346201}]
[null,null,"（※1）「統計解析による船舶諸元に関する研究－船舶の主要諸元の計画基準（案）－」（国土技術政策総合研究所研究報告、第28号2006年3月）",null,null,null,null,null,null,null,null,null,null,"（※1）「統計解析による船舶諸元に関する研究－船舶の主要諸元の計画基準（案）－」（国土技術政策総合研究所研究報告、第28号2006年3月）"]
[null,null,"（※2）「港湾整備事業の費用対効果分析マニュアル」（令和６年６月、国土交通省港湾局）",null,null,null,null,null,null,null,null,null,null,"（※2）「港湾整備事業の費用対効果分析マニュアル」（令和６年６月、国土交通省港湾局）"]
[]
[null,null,"貯蔵費用"]
[null,null,"液化アンモ二ア"]
[null,null,"実証期","単位","新潟港","直江津港","伏木富山港※拠点港","金沢港","七尾港","敦賀港","備考"]
[null,null," 年間需要量","（t/年）",{"$f":"①需要!$I$30","v":0},{"$f":"①需要!$I$62","v":0},{"$f":"①需要!$I$223","v":431302.42245826742},{"$f":"①需要!$I$126","v":0},{"$f":"①需要!$I$158","v":171120.34968595562},{"$f":"①需要!$I$190","v":176298.99492284944}," A：実証期の需要"]
[null,null," 必要量","（１か月分）",1,1,1,1,1,1," B"]
[null,null," 月換算","（12か月/年）",12,12,12,12,12,12," C"]
[null,null," 需要ピーク係数","－",{"$f":"③輸送・貯蔵入力!$C$18","v":1.1399999999999999},{"$f":"③輸送・貯蔵入力!$C$18","v":1.1399999999999999},{"$f":"③輸送・貯蔵入力!$C$18","v":1.1399999999999999},{"$f":"③輸送・貯蔵入力!$C$18","v":1.1399999999999999},{"$f":"③輸送・貯蔵入力!$C$18","v":1.1399999999999999},{"$f":"③輸送・貯蔵入力!$C$18","v":1.1399999999999999}," D"]
[null,null," 月間需要量（ピーク月）","（t/月）",{"$f":"E164/E166*E167","v":0},{"$f":"F164/F166*F167","v":0},40973.730133535399,0,16256.433220165782,16748.404517670697," E=A÷C×D"]
[null,null," 備蓄タンク容量","（t/基）",1000,1000,41000,1000,17000,17000," F（E：月間需要量（ピーク月）を踏まえ1,000トン刻みで設定　※最大110,000トン）"]
[null,null," 備蓄タンク基数","（基）",{"$f":"ROUNDUP(E168/E169,0)","v":0},{"$f":"ROUNDUP(F164/F169/F165/F166*F167,0)","v":0},{"$f":"ROUNDUP(G164/G169/G165/G166*G167,0)","v":1},{"$f":"ROUNDUP(H164/H169/H165/H166*H167,0)","v":0},{"$f":"ROUNDUP(I164/I169/I165/I166*I167,0)","v":1},{"$f":"ROUNDUP(J164/J169/J165/J166*J167,0)","v":1}," G=E÷F"]
[null,null," タンク1基あたり整備費用","（億円/基）",{"$f":"60*(E169/10000/4)^(2/3)","v":5.1299278400300912},5.1299278400300912,60.995878965528497,5.1299278400300912,33.916461579840629,33.916461579840629," H＝α万トンのタンクの整備費＝60億円×（α／4）2/3（※３）"]
[null,null," タンク整備費用","（億円）",{"$f":"E170*E171","v":0},{"$f":"F170*F171","v":0},60.995878965528497,0,33.916461579840629,33.916461579840629," I ＝G×H"]
[null,null," タンク維持管理費用","（億円）",{"$f":"E172*(0.024+0.022)","v":0},{"$f":"F172*(0.024+0.022)","v":0},2.8058104324143107,0,1.5601572326726689,1.5601572326726689,"修繕費：建設費の2.4％/年、諸経費：建設費の２.２％/年"]
[null,null," 貯蔵費用　合計","（億円）",{"$f":"SUM(E172:J173)","v":134.75492702296941}]
[]
[null,null,"2030年","単位","新潟港","直江津港","伏木富山港※拠点港","金沢港","七尾港","敦賀港","備考"]
[null,null," 年間需要量","（t/年）",{"$f":"①需要!$J$30-①需要!$I$30","v":25051.338639177342},{"$f":"①需要!$J$62-①需要!$I$62","v":10278.211506811411},{"$f":"①需要!$J$223-①需要!$I$223","v":1363398.9819739456},{"$f":"①需要!$J$126-①需要!$I$126","v":4183.1502258324472},{"$f":"①需要!$J$158-①需要!$I$158","v":517588.06595036603},{"$f":"①需要!$J$190-①需要!$I$190","v":543690.8791930608}," A：2030年の需要－実証期の需要（2030年までの需要分※実証期分までは整備済）"]
[null,null," 必要量","（１か月分）",1,1,1,1,1,1," B"]
[null,null," 月換算","（12か月/年）",12,12,12,12,12,12," C"]
[null,null," 需要ピーク係数","－",{"$f":"③輸送・貯蔵入力!$C$18","v":1.1399999999999999},{"$f":"③輸送・貯蔵入力!$C$18","v":1.1399999999999999},{"$f":"③輸送・貯蔵入力!$C$18","v":1.1399999999999999},{"$f":"③輸送・貯蔵入力!$C$18","v":1.1399999999999999},{"$f":"③輸送・貯蔵入力!$C$18","v":1.1399999999999999},{"$f":"③輸送・貯蔵入力!$C$18","v":1.1399999999999999}," D"]
[null,null," 月間需要量（ピーク月）","（t/月）",{"$f":"E177/E179*E180","v":2379.8771707218475},{"$f":"F177/F179*F180","v":976.43009314708388},129522.90328752482,397.39927145408245,49170.866265284771,51650.633523340774," E=A÷C×D"]
[null,null," 備蓄タンク容量","（t/基）",3000,1000,65000,1000,50000,52000," F（E：月間需要量（ピーク月）を踏まえ1,000トン刻みで設定　※最大110,000トン）"]
[null,null," 備蓄タンク基数","（基）",{"$f":"ROUNDUP(E181/E182,0)","v":1},{"$f":"ROUNDUP(F177/F182/F178/F179*F180,0)","v":1},{"$f":"ROUNDUP(G177/G182/G178/G179*G180,0)","v":2},{"$f":"ROUNDUP(H177/H182/H178/H179*H180,0)","v":1},{"$f":"ROUNDUP(I177/I182/I178/I179*I180,0)","v":1},{"$f":"ROUNDUP(J177/J182/J178/J179*J180,0)","v":1}," G=E÷F"]
[null,null," タンク1基あたり整備費用","（億円/基）",{"$f":"60*(E182/10000/4)^(2/3)","v":10.670679913470188},5.1299278400300912,82.931622205183089,5.1299278400300912,69.623832504191682,71.468305511785957," H＝α万トンのタンクの整備費＝60億円×（α／4）2/3（※３）"]
[null,null," タンク整備費用","（億円）",{"$f":"E183*E184","v":10.670679913470188},{"$f":"F183*F184","v":5.1299278400300912},165.86324441036618,5.1299278400300912,69.623832504191682,71.468305511785957," I ＝G×H"]
[null,null," タンク維持管理費用","（億円）",{"$f":"E185*(0.024+0.022)","v":0.49085127601962864},{"$f":"F185*(0.024+0.022)","v":0.23597668064138419},7.629709242876844,0.23597668064138419,3.2026962951928173,3.287542053542154,"修繕費：建設費の2.4％/年、諸経費：建設費の２.２％/年"]
[null,null," 貯蔵費用　合計","（億円）",{"$f":"SUM(E185:J186)","v":342.96867024878844}]
[]
[null,null,"移行期","単位","新潟港","直江津港","伏木富山港※拠点港","金沢港","七尾港","敦賀港","備考"]
[null,null," 年間需要量","（t/年）",{"$f":"①需要!$K$30-①需要!$J$30","v":216829.82905800804},{"$f":"①需要!$K$62-①需要!$J$62","v":197113.20782431387},{"$f":"①需要!$K$223-①需要!$J$223","v":2549087.6421630718},{"$f":"①需要!$K$126-①需要!$J$126","v":134342.22910633634},{"$f":"①需要!$K$158-①需要!$J$158","v":733368.33634051413},{"$f":"①需要!$K$190-①需要!$J$190","v":767224.29957276641}," A：移行期の需要－2030年の需要（移行期までの需要分※2030年分までは整備済）"]
[null,null," 必要量","（１か月分）",1,1,1,1,1,1," B"]
[null,null," 月換算","（12か月/年）",12,12,12,12,12,12," C"]
[null,null," 需要ピーク係数","－",{"$f":"③輸送・貯蔵入力!$C$18","v":1.1399999999999999},{"$f":"③輸送・貯蔵入力!$C$18","v":1.1399999999999999},{"$f":"③輸送・貯蔵入力!$C$18","v":1.1399999999999999},{"$f":"③輸送・貯蔵入力!$C$18","v":1.1399999999999999},{"$f":"③輸送・貯蔵入力!$C$18","v":1.1399999999999999},{"$f":"③輸送・貯蔵入力!$C$18","v":1.1399999999999999}," D"]
[null,null," 月間需要量（ピーク月）","（t/月）",{"$f":"E190/E192*E193","v":20598.833760510759},{"$f":"F190/F192*F193","v":18725.754743309815},242163.32600549178,12762.511765101952,69669.991952348835,72886.308459412801," E=A÷C×D"]
[null,null," 備蓄タンク容量","（t/基）",21000,19000,81000,13000,70000,73000," F（E：月間需要量（ピーク月）を踏まえ1,000トン刻みで設定　※最大110,000トン）"]
[null,null," 備蓄タンク基数","（基）",{"$f":"ROUNDUP(E194/E195,0)","v":1},{"$f":"ROUNDUP(F190/F195/F191/F192*F193,0)","v":1},{"$f":"ROUNDUP(G190/G195/G191/G192*G193,0)","v":3},{"$f":"ROUNDUP(H190/H195/H191/H192*H193,0)","v":1},{"$f":"ROUNDUP(I190/I195/I191/I192*I193,0)","v":1},{"$f":"ROUNDUP(J190/J195/J191/J192*J193,0)","v":1}," G=E÷F"]
[null,null," タンク1基あたり整備費用","（億円/基）",{"$f":"60*(E195/10000/4)^(2/3)","v":39.04727993718889},36.52697074567287,96.036119221231687,28.362215837948426,87.131786003455559,89.603814078180591," H＝α万トンのタンクの整備費＝60億円×（α／4）2/3（※３）"]
[null,null," タンク整備費用","（億円）",{"$f":"E196*E197","v":39.04727993718889},{"$f":"F196*F197","v":36.52697074567287},288.10835766369507,28.362215837948426,87.131786003455559,89.603814078180591," I ＝G×H"]
[null,null," タンク維持管理費用","（億円）",{"$f":"E198*(0.024+0.022)","v":1.7961748771106889},{"$f":"F198*(0.024+0.022)","v":1.680240654300952},13.252984452529974,1.3046619285456276,4.0080621561589558,4.1217754475963071,"修繕費：建設費の2.4％/年、諸経費：建設費の２.２％/年"]
[null,null," 貯蔵費用　合計","（億円）",{"$f":"SUM(E198:J199)","v":594.944323782384}]
[]
[null,null,"2050年","単位","新潟港","直江津港","伏木富山港※拠点港","金沢港","七尾港","敦賀港","備考"]
[null,null," 年間需要量","（t/年）",{"$f":"①需要!$L$30-①需要!$K$30","v":242686.81689073375},{"$f":"①需要!$L$62-①需要!$K$62","v":208062.79365908226},{"$f":"①需要!$L$223-①需要!$K$223","v":6470187.3803919964},{"$f":"①需要!$L$126-①需要!$K$126","v":138793.92906335159},{"$f":"①需要!$L$158-①需要!$K$158","v":2277947.0501377974},{"$f":"①需要!$L$190-①需要!$K$190","v":2336178.4222276551}," A：2050年の需要－移行期の需要（2050年までの需要分※移行期分までは整備済）"]
[null,null," 必要量","（１か月分）",1,1,1,1,1,1," B"]
[null,null," 月換算","（12か月/年）",12,12,12,12,12,12," C"]
[null,null," 需要ピーク係数","－",{"$f":"③輸送・貯蔵入力!$C$18","v":1.1399999999999999},{"$f":"③輸送・貯蔵入力!$C$18","v":1.1399999999999999},{"$f":"③輸送・貯蔵入力!$C$18","v":1.1399999999999999},{"$f":"③輸送・貯蔵入力!$C$18","v":1.1399999999999999},{"$f":"③輸送・貯蔵入力!$C$18","v":1.1399999999999999},{"$f":"③輸送・貯蔵入力!$C$18","v":1.1399999999999999}," D"]
[null,null," 月間需要量（ピーク月）","（t/月）",{"$f":"E203/E205*E206","v":23055.247604619704},{"$f":"F203/F205*F206","v":19765.965397612814},614667.80113723956,13185.423261018401,216404.96976309075,221936.9501116272," E=A÷C×D"]
[null,null," 備蓄タンク容量","（t/基）",24000,20000,103000,14000,73000,74000," F（E：月間需要量（ピーク月）を踏まえ1,000トン刻みで設定　※最大110,000トン）"]
[null,null," 備蓄タンク基数","（基）",{"$f":"ROUNDUP(E207/E208,0)","v":1},{"$f":"ROUNDUP(F203/F208/F204/F205*F206,0)","v":1},{"$f":"ROUNDUP(G203/G208/G204/G205*G206,0)","v":6},{"$f":"ROUNDUP(H203/H208/H204/H205*H206,0)","v":1},{"$f":"ROUNDUP(I203/I208/I204/I205*I206,0)","v":3},{"$f":"ROUNDUP(J203/J208/J204/J205*J206,0)","v":3}," G=E÷F"]
[null,null," タンク1基あたり整備費用","（億円/基）",{"$f":"60*(E208/10000/4)^(2/3)","v":42.682719653880753},37.797631496846193,112.72045659682171,29.798651651378059,89.603814078180591,90.420256770480961," H＝α万トンのタンクの整備費＝60億円×（α／4）2/3（※３）"]
[null,null," タンク整備費用","（億円）",{"$f":"E209*E210","v":42.682719653880753},{"$f":"F209*F210","v":37.797631496846193},676.32273958093026,29.798651651378059,268.8114422345418,271.26077031144291," I ＝G×H"]
[null,null," タンク維持管理費用","（億円）",{"$f":"E211*(0.024+0.022)","v":1.9634051040785145},{"$f":"F211*(0.024+0.022)","v":1.738691048854925},31.110846020722793,1.3707379759633906,12.365326342788922,12.477995434326374,"修繕費：建設費の2.4％/年、諸経費：建設費の２.２％/年"]
[null,null," 貯蔵費用　合計","（億円）",{"$f":"SUM(E211:J212)","v":1387.7009568557548}]
[null,null,"（※３）国土交通省資料より、メーカーで用いられているタンク整備費用の簡易予測式（α万トンのタンクの整備費＝60億円×（α／4）2/3 ）より"]

{"sheet":"拠点方式（伏木富山港ｼﾅﾘｵ4)","index":51,"n_rows":214,"n_cols":22,"rows_kept":214,"cut":false,"hidden":false,"merged":[[6,16,6,20],[6,21,7,21],[9,2,12,2],[9,13,12,13],[3,2,3,10],[3,13,3,21],[6,2,7,2],[6,3,7,3],[6,5,6,9],[6,10,7,10],[6,13,7,13],[6,14,7,14],[18,16,23,16],[18,17,23,17],[18,18,23,18],[18,19,23,19],[18,20,23,20],[18,2,23,2],[18,3,23,3],[18,5,23,5],[18,6,23,6],[18,7,23,7],[18,8,23,8],[18,9,23,9],[18,13,23,13],[18,14,23,14],[24,19,29,19],[24,20,29,20],[30,2,35,2],[30,3,35,3],[30,5,35,5],[30,6,35,6],[30,7,35,7],[30,8,35,8],[30,9,35,9],[24,9,29,9],[24,13,29,13],[24,14,29,14],[24,16,29,16],[24,17,29,17],[24,18,29,18],[24,2,29,2],[24,3,29,3],[24,5,29,5],[24,6,29,6],[24,7,29,7],[24,8,29,8],[36,14,41,14],[36,16,41,16],[36,17,41,17],[36,18,41,18],[36,19,41,19],[36,20,41,20],[30,20,35,20],[36,2,41,2],[36,3,41,3],[36,5,41,5],[36,6,41,6],[36,7,41,7],[36,8,41,8],[36,9,41,9],[36,13,41,13],[30,13,35,13],[30,14,35,14],[30,16,35,16],[30,17,35,17],[30,18,35,18],[30,19,35,19],[42,4,42,9],[42,15,42,20],[44,2,45,2],[44,3,45,3],[44,5,44,9],[44,10,45,10],[44,13,45,13],[44,14,45,14],[44,16,44,20],[62,8,67,8],[62,9,67,9],[62,13,67,13],[62,14,67,14],[44,21,45,21],[47,2,50,2],[47,13,50,13],[56,2,61,2],[56,3,61,3],[56,5,61,5],[56,6,61,6],[56,7,61,7],[56,8,61,8],[56,9,61,9],[56,20,61,20],[56,13,61,13],[56,14,61,14],[56,16,61,16],[56,17,61,17],[56,18,61,18],[56,19,61,19],[68,8,73,8],[68,9,73,9],[62,16,67,16],[62,17,67,17],[62,18,67,18],[62,19,67,19],[62,20,67,20],[68,2,73,2],[68,3,73,3],[68,5,73,5],[68,6,73,6],[68,7,73,7],[68,18,73,18],[68,19,73,19],[68,20,73,20],[68,13,73,13],[68,14,73,14],[68,16,73,16],[68,17,73,17],[62,2,67,2],[62,3,67,3],[62,5,67,5],[62,6,67,6],[62,7,67,7],[74,20,79,20],[80,4,80,9],[80,15,80,20],[82,2,83,2],[82,3,83,3],[82,5,82,9],[82,10,83,10],[82,13,83,13],[82,14,83,14],[82,16,82,20],[74,13,79,13],[74,14,79,14],[74,16,79,16],[74,17,79,17],[74,18,79,18],[74,19,79,19],[74,2,79,2],[74,3,79,3],[74,5,79,5],[74,6,79,6],[74,7,79,7],[74,8,79,8],[74,9,79,9],[100,8,105,8],[100,9,105,9],[100,13,105,13],[100,14,105,14],[82,21,83,21],[85,2,88,2],[85,13,88,13],[94,2,99,2],[94,3,99,3],[94,5,99,5],[94,6,99,6],[94,7,99,7],[94,8,99,8],[94,9,99,9],[94,20,99,20],[94,13,99,13],[94,14,99,14],[94,16,99,16],[94,17,99,17],[94,18,99,18],[94,19,99,19],[106,8,111,8],[106,9,111,9],[100,16,105,16],[100,17,105,17],[100,18,105,18],[100,19,105,19],[100,20,105,20],[106,2,111,2],[106,3,111,3],[106,5,111,5],[106,6,111,6],[106,7,111,7],[106,18,111,18],[106,19,111,19],[106,20,111,20],[106,13,111,13],[106,14,111,14],[106,16,111,16],[106,17,111,17],[100,2,105,2],[100,3,105,3],[100,5,105,5],[100,6,105,6],[100,7,105,7],[112,20,117,20],[118,4,118,9],[118,15,118,20],[120,2,121,2],[120,3,121,3],[120,5,120,9],[120,10,121,10],[120,13,121,13],[120,14,121,14],[120,16,120,20],[112,13,117,13],[112,14,117,14],[112,16,117,16],[112,17,117,17],[112,18,117,18],[112,19,117,19],[112,2,117,2],[112,3,117,3],[112,5,117,5],[112,6,117,6],[112,7,117,7],[112,8,117,8],[112,9,117,9],[138,7,143,7],[138,8,143,8],[138,9,143,9],[138,13,143,13],[138,14,143,14],[120,21,121,21],[123,2,126,2],[123,13,126,13],[132,2,137,2],[132,3,137,3],[132,5,137,5],[132,6,137,6],[132,7,137,7],[132,8,137,8],[132,9,137,9],[132,20,137,20],[132,13,137,13],[132,14,137,14],[132,16,137,16],[132,17,137,17],[132,18,137,18],[132,19,137,19],[150,9,155,9],[144,8,149,8],[144,9,149,9],[138,16,143,16],[138,17,143,17],[138,18,143,18],[138,19,143,19],[138,20,143,20],[144,2,149,2],[144,3,149,3],[144,5,149,5],[144,6,149,6],[144,7,149,7],[144,18,149,18],[144,19,149,19],[144,20,149,20],[144,13,149,13],[144,14,149,14],[144,16,149,16],[144,17,149,17],[138,2,143,2],[138,3,143,3],[138,5,143,5],[138,6,143,6],[160,2,160,10],[173,4,173,9],[186,4,186,9],[199,4,199,9],[212,4,212,9],[150,20,155,20],[156,4,156,9],[156,15,156,20],[157,2,157,10],[157,13,157,21],[158,2,158,10],[158,13,158,21],[150,13,155,13],[150,14,155,14],[150,16,155,16],[150,17,155,17],[150,18,155,18],[150,19,155,19],[150,2,155,2],[150,3,155,3],[150,5,155,5],[150,6,155,6],[150,7,155,7],[150,8,155,8]]}
[]
[null,null,"入力項目"]
[]
[null,null,"海上輸送費用　シナリオ２（拠点港：伏木富山港）",null,null,null,null,null,null,null,null,null,null,"海上輸送費用　シナリオ２（拠点港：伏木富山港）"]
[null,null,"液化アンモ二ア（ピーク月　※４か月）",null,null,null,null,null,null,null,null,null,null,"液化アンモ二ア（その他月　※８か月）"]
[]
[null,null,"実証期","単位","拠点港(外航)","2次輸送先港湾（内航）",null,null,null,null,"備考",null,null,"実証期","単位","拠点港","2次輸送先港湾",null,null,null,null,"備考"]
[null,null,null,null,"伏木富山港","新潟港","直江津港","金沢港","七尾港","敦賀港",null,null,null,null,null,"伏木富山港","新潟港","直江津港","金沢港","七尾港","敦賀港"]
[null,null," 密度","（t/m3）",0.68217054263565891,0.68217054263565891,0.68217054263565891,0.68217054263565891,0.68217054263565891,0.68217054263565891," ①",null,null," 密度","（t/m3）",0.68217054263565891,0.68217054263565891,0.68217054263565891,0.68217054263565891,0.68217054263565891,0.68217054263565891," ①"]
[null,null," 運搬船積載量\n※内貿の船型の上限は、就航中の「Hourai Maru」とする","（m3/隻）",{"$f":"KEISAN(\"アンモニア\",E17,\"タンク容量\",E8,\"外貿\")","v":68396},{"$f":"KEISAN(\"アンモニア\",F17,\"タンク容量\",F8,\"内貿\")","v":0},{"$f":"KEISAN(\"アンモニア\",G17,\"タンク容量\",G8,\"内貿\")","v":0},{"$f":"KEISAN(\"アンモニア\",H17,\"タンク容量\",H8,\"内貿\")","v":0},{"$f":"KEISAN(\"アンモニア\",I17,\"タンク容量\",I8,\"内貿\")","v":34198},{"$f":"KEISAN(\"アンモニア\",J17,\"タンク容量\",J8,\"内貿\")","v":34198}," ②港湾施設能力及び対象船舶一覧より、需要量に合わせた船型を設定",null,null," 運搬船積載量\n※内貿の船型の上限は、就航中の「Hourai Maru」とする","（m3/隻）",{"$f":"KEISAN(\"アンモニア\",P17,\"タンク容量\",P8,\"外貿\")","v":68396},{"$f":"KEISAN(\"アンモニア\",Q17,\"タンク容量\",Q8,\"内貿\")","v":0},{"$f":"KEISAN(\"アンモニア\",R17,\"タンク容量\",R8,\"内貿\")","v":0},{"$f":"KEISAN(\"アンモニア\",S17,\"タンク容量\",S8,\"内貿\")","v":0},{"$f":"KEISAN(\"アンモニア\",T17,\"タンク容量\",T8,\"内貿\")","v":34198},{"$f":"KEISAN(\"アンモニア\",U17,\"タンク容量\",U8,\"内貿\")","v":34198}," ②港湾施設能力及び対象船舶一覧より、需要量に合わせた船型を設定"]
[null,null,null,"（t/隻）",{"$f":"E10*E9","v":46657.736434108527},{"$f":"F10*F9","v":0},0,{"$f":"H10*H9","v":0},{"$f":"I10*I9","v":23328.868217054263},23328.868217054263," ③=②×①",null,null,null,"（t/隻）",{"$f":"P10*P9","v":46657.736434108527},{"$f":"Q10*Q9","v":0},0,{"$f":"S10*S9","v":0},{"$f":"T10*T9","v":23328.868217054263},23328.868217054263," ③=②×①"]
[null,null,null,"(GT)",{"$f":"KEISAN(\"アンモニア\",E17,\"総トン数\",E8,\"外貿\")","v":40000},{"$f":"KEISAN(\"アンモニア\",F17,\"総トン数\",F8,\"内貿\")","v":0},{"$f":"KEISAN(\"アンモニア\",G17,\"総トン数\",G8,\"内貿\")","v":0},{"$f":"KEISAN(\"アンモニア\",H17,\"総トン数\",H8,\"内貿\")","v":0},{"$f":"KEISAN(\"アンモニア\",I17,\"総トン数\",I8,\"内貿\")","v":20000},{"$f":"KEISAN(\"アンモニア\",J17,\"総トン数\",J8,\"内貿\")","v":20000},"　港湾施設能力及び対象船舶一覧より、需要量に合わせた船型を設定",null,null,null,"(GT)",{"$f":"KEISAN(\"アンモニア\",P17,\"総トン数\",P8,\"外貿\")","v":40000},{"$f":"KEISAN(\"アンモニア\",Q17,\"総トン数\",Q8,\"内貿\")","v":0},{"$f":"KEISAN(\"アンモニア\",R17,\"総トン数\",R8,\"内貿\")","v":0},{"$f":"KEISAN(\"アンモニア\",S17,\"総トン数\",S8,\"内貿\")","v":0},{"$f":"KEISAN(\"アンモニア\",T17,\"総トン数\",T8,\"内貿\")","v":20000},{"$f":"KEISAN(\"アンモニア\",U17,\"総トン数\",U8,\"内貿\")","v":20000},"　港湾施設能力及び対象船舶一覧より、需要量に合わせた船型を設定"]
[null,null,null,"(DWT)",{"$f":"E12/0.8447","v":47354.09020954185},{"$f":"F12/0.8447","v":0},0,{"$f":"H12/0.8447","v":0},{"$f":"I12/0.8447","v":23677.045104770925},23677.045104770925,"　LPG船のDWTとGTの関係：DWT=GT/0.8447 より （※1）",null,null,null,"(DWT)",{"$f":"P12/0.8447","v":47354.09020954185},{"$f":"Q12/0.8447","v":0},0,{"$f":"S12/0.8447","v":0},{"$f":"T12/0.8447","v":23677.045104770925},23677.045104770925,"　LPG船のDWTとGTの関係：DWT=GT/0.8447 より （※1）"]
[null,null," 船速（外航）","（ノット）",14,14,14,14,14,14," ④ 国土交通省検討資料より",null,null," 船速（外航）","（ノット）",14,14,14,14,14,14," ④ 国土交通省検討資料より"]
[null,null," 船速（内航）","（ノット）",12,12,12,12,12,12," ④ 国土交通省検討資料より",null,null," 船速（内航）","（ノット）",12,12,12,12,12,12," ④ 国土交通省検討資料より"]
[null,null," 海上輸送費用原単位","（千円/日･隻）",{"$f":"45.432*E13^(0.4019)","v":3438.650475009887},{"$f":"45.432*F13^(0.4019)","v":0},0,{"$f":"45.432*H13^(0.4019)","v":0},{"$f":"45.432*I13^(0.4019)","v":2602.5799429069089},{"$f":"45.432*J13^(0.4019)","v":2602.5799429069089}," ⑤ 海上輸送費用原単位算定式より （※2）",null,null," 海上輸送費用原単位","（千円/日･隻）",{"$f":"45.432*P13^(0.4019)","v":3438.650475009887},{"$f":"45.432*Q13^(0.4019)","v":0},0,{"$f":"45.432*S13^(0.4019)","v":0},{"$f":"45.432*T13^(0.4019)","v":2602.5799429069089},{"$f":"45.432*U13^(0.4019)","v":2602.5799429069089}," ⑤ 海上輸送費用原単位算定式より （※2）"]
[null,null," 月間需要量","（t/ピーク月）",{"$f":"①需要!$I$223/12*④海上輸送網入力!$C$59","v":40973.730133535399},{"$f":"①需要!$I$30/12*④海上輸送網入力!$C$59","v":0},{"$f":"①需要!$I$62/12*④海上輸送網入力!$C$59","v":0},{"$f":"①需要!$I$126/12*④海上輸送網入力!$C$59","v":0},{"$f":"①需要!$I$158/12*④海上輸送網入力!$C$59","v":16256.433220165782},{"$f":"①需要!$I$190/12*④海上輸送網入力!$C$59","v":16748.404517670697}," ⑥",null,null," 月間需要量","（t/その他月）",{"$f":"①需要!$I$223/12*④海上輸送網入力!$C$60","v":33425.937740515728},{"$f":"①需要!$I$30/12*④海上輸送網入力!$C$60","v":0},{"$f":"①需要!$I$62/12*④海上輸送網入力!$C$60","v":0},{"$f":"①需要!$I$126/12*④海上輸送網入力!$C$60","v":0},{"$f":"①需要!$I$158/12*④海上輸送網入力!$C$60","v":13261.827100661561},{"$f":"①需要!$I$190/12*④海上輸送網入力!$C$60","v":13663.172106520833}," ⑥"]
[null,null," 月間寄港回数","（回/月）",{"$f":"IFERROR(ROUNDUP(E17/E11,0),0)","v":1},{"$f":"IFERROR(ROUNDUP(F17/F11,0),0)","v":0},0,{"$f":"IFERROR(ROUNDUP(H17/H11,0),0)","v":0},{"$f":"IFERROR(ROUNDUP(I17/I11,0),0)","v":1},{"$f":"IFERROR(ROUNDUP(J17/J11,0),0)","v":1}," ⑦＝⑥／③",null,null," 月間寄港回数","（回/月）",{"$f":"IFERROR(ROUNDUP(P17/P11,0),0)","v":1},{"$f":"IFERROR(ROUNDUP(Q17/Q11,0),0)","v":0},0,{"$f":"IFERROR(ROUNDUP(S17/S11,0),0)","v":0},{"$f":"IFERROR(ROUNDUP(T17/T11,0),0)","v":1},{"$f":"IFERROR(ROUNDUP(U17/U11,0),0)","v":1}," ⑦＝⑥／③"]
[null,null," 海上輸送距離","（海里）",{"$f":"④海上輸送網入力!$E$17","v":3399},{"$f":"④海上輸送網入力!$C$46","v":127},{"$f":"④海上輸送網入力!$D$46","v":120},{"$f":"④海上輸送網入力!$F$46","v":143},{"$f":"④海上輸送網入力!$G$46","v":75},{"$f":"④海上輸送網入力!$H$46","v":208}," ⑧　原産国オーストラリア　※二次輸送先は拠点港との距離",null,null," 海上輸送距離","（海里）",{"$f":"E19","v":3399},{"$f":"F19","v":127},{"$f":"G19","v":120},143,75,208," ⑧　原産国オーストラリア　※二次輸送先は拠点港との距離"]
[null,null,null,null,{"$f":"④海上輸送網入力!$E$21","v":4911},null,null,null,null,null," ⑧　原産国アメリカ　※二次輸送先は拠点港との距離",null,null,null,null,{"$f":"E20","v":4911},null,null,null,null,null," ⑧　原産国アメリカ　※二次輸送先は拠点港との距離"]
[null,null,null,null,{"$f":"④海上輸送網入力!$E$25","v":4193},null,null,null,null,null," ⑧　原産国カナダ　※二次輸送先は拠点港との距離",null,null,null,null,4193,null,null,null,null,null," ⑧　原産国カナダ　※二次輸送先は拠点港との距離"]
[null,null,null,null,{"$f":"④海上輸送網入力!$E$29","v":9526},null,null,null,null,null," ⑧　原産国チリ　※二次輸送先は拠点港との距離",null,null,null,null,9526,null,null,null,null,null," ⑧　原産国チリ　※二次輸送先は拠点港との距離"]
[null,null,null,null,{"$f":"④海上輸送網入力!$E$33","v":6096},null,null,null,null,null," ⑧　原産国オマーン　※二次輸送先は拠点港との距離",null,null,null,null,6096,null,null,null,null,null," ⑧　原産国オマーン　※二次輸送先は拠点港との距離"]
[null,null,null,null,{"$f":"④海上輸送網入力!$E$37","v":9124},null,null,null,null,null," ⑧　原産国ナミビア　※二次輸送先は拠点港との距離",null,null,null,null,9124,null,null,null,null,null," ⑧　原産国ナミビア　※二次輸送先は拠点港との距離"]
[null,null,"シナリオ設定","（％）",0.73905168510252928,1,1,1,1,1," ⑨　原産国オーストラリア　※二次輸送先は拠点港との距離",null,null,"シナリオ設定","（％）",{"$f":"E25","v":0.73905168510252928},1,1,1,1,1," ⑨　原産国オーストラリア　※二次輸送先は拠点港との距離"]
[null,null,null,null,0,null,null,null,null,null," ⑨　原産国アメリカ　※二次輸送先はシナリオ対象外",null,null,null,null,{"$f":"E26","v":0},null,null,null,null,null," ⑨　原産国アメリカ　※二次輸送先はシナリオ対象外"]
[null,null,null,null,0,null,null,null,null,null," ⑨　原産国カナダ　※二次輸送先はシナリオ対象外",null,null,null,null,0,null,null,null,null,null," ⑨　原産国カナダ　※二次輸送先はシナリオ対象外"]
[null,null,null,null,0.26094831489747072,null,null,null,null,null," ⑨　原産国チリ　※二次輸送先はシナリオ対象外",null,null,null,null,0.26094831489747072,null,null,null,null,null," ⑨　原産国チリ　※二次輸送先はシナリオ対象外"]
[null,null,null,null,0,null,null,null,null,null," ⑨　原産国オマーン　※二次輸送先はシナリオ対象外",null,null,null,null,0,null,null,null,null,null," ⑨　原産国オマーン　※二次輸送先はシナリオ対象外"]
[null,null,null,null,0,null,null,null,null,null," ⑨　原産国ナミビア　※二次輸送先はシナリオ対象外",null,null,null,null,0,null,null,null,null,null," ⑨　原産国ナミビア　※二次輸送先はシナリオ対象外"]
[null,null," 海上輸送日数","（日）",{"$f":"E19/E$14/24","v":10.116071428571429},{"$f":"F19/F$15/24","v":0.44097222222222227},{"$f":"G19/G$15/24","v":0.41666666666666669},{"$f":"H19/H$15/24","v":0.49652777777777773},{"$f":"I19/I$15/24","v":0.26041666666666669},{"$f":"J19/J$15/24","v":0.72222222222222221}," ⑩＝⑧／④　原産国オーストラリア　※二次輸送先は拠点港までの日数",null,null," 海上輸送日数","（日）",{"$f":"P19/P$14/24","v":10.116071428571429},{"$f":"Q19/Q$15/24","v":0.44097222222222227},{"$f":"R19/R$15/24","v":0.41666666666666669},{"$f":"S19/S$15/24","v":0.49652777777777773},{"$f":"T19/T$15/24","v":0.26041666666666669},{"$f":"U19/U$15/24","v":0.72222222222222221}," ⑩＝⑧／④　原産国オーストラリア　※二次輸送先は拠点港までの日数"]
[null,null,null,null,{"$f":"E20/E$14/24","v":14.616071428571429},null,null,null,null,null," ⑩＝⑧／④　原産国アメリカ　※二次輸送先は拠点港までの日数",null,null,null,null,{"$f":"P20/P$14/24","v":14.616071428571429},null,null,null,null,null," ⑩＝⑧／④　原産国アメリカ　※二次輸送先は拠点港までの日数"]
[null,null,null,null,12.479166666666666,null,null,null,null,null," ⑩＝⑧／④　原産国カナダ　※二次輸送先は拠点港までの日数",null,null,null,null,12.479166666666666,null,null,null,null,null," ⑩＝⑧／④　原産国カナダ　※二次輸送先は拠点港までの日数"]
[null,null,null,null,28.351190476190478,null,null,null,null,null," ⑩＝⑧／④　原産国チリ　※二次輸送先は拠点港までの日数",null,null,null,null,{"$f":"P22/P$14/24","v":28.351190476190478},null,null,null,null,null," ⑩＝⑧／④　原産国チリ　※二次輸送先は拠点港までの日数"]
[null,null,null,null,18.142857142857142,null,null,null,null,null," ⑩＝⑧／④　原産国オマーン　※二次輸送先は拠点港までの日数",null,null,null,null,{"$f":"P23/P$14/24","v":18.142857142857142},null,null,null,null,null," ⑩＝⑧／④　原産国オマーン　※二次輸送先は拠点港までの日数"]
[null,null,null,null,27.154761904761902,null,null,null,null,null," ⑩＝⑧／④　原産国ナミビア　※二次輸送先は拠点港までの日数",null,null,null,null,27.154761904761902,null,null,null,null,null," ⑩＝⑧／④　原産国ナミビア　※二次輸送先は拠点港までの日数"]
[null,null," 海上輸送費用","（千円/月）",{"$f":"E$16*E$18*E25*E31","v":25708.381294315011},{"$f":"F$16*F$18*F25*F31","v":0},{"$f":"G$16*G$18*G25*G31","v":0},{"$f":"H$16*H$18*H25*H31","v":0},{"$f":"I$16*I$18*I25*I31","v":677.75519346534088},{"$f":"J$16*J$18*J25*J31","v":1879.641069877212}," ⑪＝⑤×⑦×⑨×⑩　原産国オーストラリア　　※二次輸送先は拠点港間の費用",null,null," 海上輸送費用","（千円/月）",{"$f":"P$16*P$18*P25*P31","v":25708.381294315011},{"$f":"Q$16*Q$18*Q25*Q31","v":0},{"$f":"R$16*R$18*R25*R31","v":0},{"$f":"S$16*S$18*S25*S31","v":0},{"$f":"T$16*T$18*T25*T31","v":677.75519346534088},{"$f":"U$16*U$18*U25*U31","v":1879.641069877212}," ⑪＝⑤×⑦×⑨×⑩　原産国オーストラリア　　※二次輸送先は拠点港間の費用"]
[null,null,null,null,{"$f":"E$16*E$18*E26*E32","v":0},null,null,null,null,null," ⑪＝⑤×⑦×⑨×⑩　原産国アメリカ　　　※二次輸送先は拠点港間の費用",null,null,null,null,{"$f":"P$16*P$18*P26*P32","v":0},null,null,null,null,null," ⑪＝⑤×⑦×⑨×⑩　原産国アメリカ　　　※二次輸送先は拠点港間の費用"]
[null,null,null,null,0,null,null,null,null,null," ⑪＝⑤×⑦×⑨×⑩　原産国カナダ　　　※二次輸送先は拠点港間の費用",null,null,null,null,0,null,null,null,null,null," ⑪＝⑤×⑦×⑨×⑩　原産国カナダ　　　※二次輸送先は拠点港間の費用"]
[null,null,null,null,25439.808057993811,null,null,null,null,null," ⑪＝⑤×⑦×⑨×⑩　原産国チリ　　※二次輸送先は拠点港間の費用",null,null,null,null,25439.808057993811,null,null,null,null,null," ⑪＝⑤×⑦×⑨×⑩　原産国チリ　　※二次輸送先は拠点港間の費用"]
[null,null,null,null,0,null,null,null,null,null," ⑪＝⑤×⑦×⑨×⑩　原産国オマーン　　※二次輸送先は拠点港間の費用",null,null,null,null,0,null,null,null,null,null," ⑪＝⑤×⑦×⑨×⑩　原産国オマーン　　※二次輸送先は拠点港間の費用"]
[null,null,null,null,0,null,null,null,null,null," ⑪＝⑤×⑦×⑨×⑩　原産国ナミビア　　※二次輸送先は新潟港間の費用",null,null,null,null,0,null,null,null,null,null," ⑪＝⑤×⑦×⑨×⑩　原産国ナミビア　　※二次輸送先は新潟港間の費用"]
[null,null," 海上輸送費用　合計","（億円/月）",{"$f":"SUM(E37:J42)*1000/100000000","v":0.53705585615651374},null,null,null,null,null,null,null,null," 海上輸送費用　合計","（億円/月）",{"$f":"SUM(P37:U42)*1000/100000000","v":0.53705585615651374}]
[]
[null,null,"203０年","単位","拠点港","2次輸送先港湾",null,null,null,null,"備考",null,null,"203０年","単位","拠点港","2次輸送先港湾",null,null,null,null,"備考"]
[null,null,null,null,"伏木富山港","新潟港","直江津港","金沢港","七尾港","敦賀港",null,null,null,null,null,"伏木富山港","新潟港","直江津港","金沢港","七尾港","敦賀港"]
[null,null," 密度","（t/m3）",0.68217054263565891,0.68217054263565891,0.68217054263565891,0.68217054263565891,0.68217054263565891,0.68217054263565891," ①",null,null," 密度","（t/m3）",0.68217054263565891,0.68217054263565891,0.68217054263565891,0.68217054263565891,0.68217054263565891,0.68217054263565891," ①"]
[null,null," 運搬船積載量\n※内貿の船型の上限は、就航中の「Hourai Maru」とする","（m3/隻）",{"$f":"KEISAN(\"アンモニア\",E55,\"タンク容量\",E46,\"外貿\")","v":87000},{"$f":"KEISAN(\"アンモニア\",F55,\"タンク容量\",F46,\"内貿\")","v":5130},{"$f":"KEISAN(\"アンモニア\",G55,\"タンク容量\",G46,\"内貿\")","v":1714},{"$f":"KEISAN(\"アンモニア\",H55,\"タンク容量\",H46,\"内貿\")","v":1714},{"$f":"KEISAN(\"アンモニア\",I55,\"タンク容量\",I46,\"内貿\")","v":38000},{"$f":"KEISAN(\"アンモニア\",J55,\"タンク容量\",J46,\"内貿\")","v":38000}," ②港湾施設能力及び対象船舶一覧より、需要量に合わせた船型を設定",null,null," 運搬船積載量\n※内貿の船型の上限は、就航中の「Hourai Maru」とする","（m3/隻）",{"$f":"KEISAN(\"アンモニア\",P55,\"タンク容量\",P46,\"外貿\")","v":87000},{"$f":"KEISAN(\"アンモニア\",Q55,\"タンク容量\",Q46,\"内貿\")","v":5130},{"$f":"KEISAN(\"アンモニア\",R55,\"タンク容量\",R46,\"内貿\")","v":1714},{"$f":"KEISAN(\"アンモニア\",S55,\"タンク容量\",S46,\"内貿\")","v":1714},{"$f":"KEISAN(\"アンモニア\",T55,\"タンク容量\",T46,\"内貿\")","v":38000},{"$f":"KEISAN(\"アンモニア\",U55,\"タンク容量\",U46,\"内貿\")","v":38000}," ②港湾施設能力及び対象船舶一覧より、需要量に合わせた船型を設定"]
[null,null,null,"（t/隻）",{"$f":"E48*E47","v":59348.837209302328},{"$f":"F48*F47","v":3499.5348837209303},{"$f":"G48*G47","v":1169.2403100775193},{"$f":"H48*H47","v":1169.2403100775193},{"$f":"I48*I47","v":25922.480620155038},{"$f":"J48*J47","v":25922.480620155038}," ③=②×①",null,null,null,"（t/隻）",{"$f":"P48*P47","v":59348.837209302328},{"$f":"Q48*Q47","v":3499.5348837209303},{"$f":"R48*R47","v":1169.2403100775193},{"$f":"S48*S47","v":1169.2403100775193},{"$f":"T48*T47","v":25922.480620155038},{"$f":"U48*U47","v":25922.480620155038}," ③=②×①"]
[null,null,null,"(GT)",{"$f":"KEISAN(\"アンモニア\",E55,\"総トン数\",E46,\"外貿\")","v":50000},{"$f":"KEISAN(\"アンモニア\",F55,\"総トン数\",F46,\"内貿\")","v":3000},{"$f":"KEISAN(\"アンモニア\",G55,\"総トン数\",G46,\"内貿\")","v":999},{"$f":"KEISAN(\"アンモニア\",H55,\"総トン数\",H46,\"内貿\")","v":999},{"$f":"KEISAN(\"アンモニア\",I55,\"総トン数\",I46,\"内貿\")","v":25458},{"$f":"KEISAN(\"アンモニア\",J55,\"総トン数\",J46,\"内貿\")","v":25458},"　港湾施設能力及び対象船舶一覧より、需要量に合わせた船型を設定",null,null,null,"(GT)",{"$f":"KEISAN(\"アンモニア\",P55,\"総トン数\",P46,\"外貿\")","v":50000},{"$f":"KEISAN(\"アンモニア\",Q55,\"総トン数\",Q46,\"内貿\")","v":3000},{"$f":"KEISAN(\"アンモニア\",R55,\"総トン数\",R46,\"内貿\")","v":999},{"$f":"KEISAN(\"アンモニア\",S55,\"総トン数\",S46,\"内貿\")","v":999},{"$f":"KEISAN(\"アンモニア\",T55,\"総トン数\",T46,\"内貿\")","v":25458},{"$f":"KEISAN(\"アンモニア\",U55,\"総トン数\",U46,\"内貿\")","v":25458},"　港湾施設能力及び対象船舶一覧より、需要量に合わせた船型を設定"]
[null,null,null,"(DWT)",{"$f":"E50/0.8447","v":59192.61276192731},{"$f":"F50/0.8447","v":3551.5567657156384},1182.6684029833077,{"$f":"H50/0.8447","v":1182.6684029833077},{"$f":"I50/0.8447","v":30138.51071386291},30138.51071386291,"　LPG船のDWTとGTの関係：DWT=GT/0.8447 より （※1）",null,null,null,"(DWT)",{"$f":"P50/0.8447","v":59192.61276192731},{"$f":"Q50/0.8447","v":3551.5567657156384},1182.6684029833077,{"$f":"S50/0.8447","v":1182.6684029833077},{"$f":"T50/0.8447","v":30138.51071386291},30138.51071386291,"　LPG船のDWTとGTの関係：DWT=GT/0.8447 より （※1）"]
[null,null," 船速（外航）","（ノット）",14,14,14,14,14,14," ④ 国土交通省検討資料より",null,null," 船速（外航）","（ノット）",14,14,14,14,14,14," ④ 国土交通省検討資料より"]
[null,null," 船速（内航）","（ノット）",12,12,12,12,12,12," ④ 国土交通省検討資料より",null,null," 船速（内航）","（ノット）",12,12,12,12,12,12," ④ 国土交通省検討資料より"]
[null,null," 海上輸送費用原単位","（千円/日･隻）",{"$f":"45.432*E51^(0.4019)","v":3761.284358983542},{"$f":"45.432*F51^(0.4019)","v":1214.1578596509185},780.45073325115527,{"$f":"45.432*H51^(0.4019)","v":780.45073325115527},{"$f":"45.432*I51^(0.4019)","v":2867.6153883844731},{"$f":"45.432*J51^(0.4019)","v":2867.6153883844731}," ⑤ 海上輸送費用原単位算定式より （※2）",null,null," 海上輸送費用原単位","（千円/日･隻）",{"$f":"45.432*P51^(0.4019)","v":3761.284358983542},{"$f":"45.432*Q51^(0.4019)","v":1214.1578596509185},780.45073325115527,{"$f":"45.432*S51^(0.4019)","v":780.45073325115527},{"$f":"45.432*T51^(0.4019)","v":2867.6153883844731},{"$f":"45.432*U51^(0.4019)","v":2867.6153883844731}," ⑤ 海上輸送費用原単位算定式より （※2）"]
[null,null," 月間需要量","（t/ピーク月）",{"$f":"①需要!$J$223/12*④海上輸送網入力!$C$59","v":170496.63342106025},{"$f":"①需要!$J$30/12*④海上輸送網入力!$C$59","v":2379.8771707218475},{"$f":"①需要!$J$62/12*④海上輸送網入力!$C$59","v":976.43009314708388},{"$f":"①需要!$J$126/12*④海上輸送網入力!$C$59","v":397.39927145408245},{"$f":"①需要!$J$158/12*④海上輸送網入力!$C$59","v":65427.299485450552},{"$f":"①需要!$J$190/12*④海上輸送網入力!$C$59","v":68399.038041011474}," ⑥",null,null," 月間需要量","（t/その他月）",{"$f":"①需要!$J$223/12*④海上輸送網入力!$C$60","v":139089.35884349653},{"$f":"①需要!$J$30/12*④海上輸送網入力!$C$60","v":1941.4787445362442},{"$f":"①需要!$J$62/12*④海上輸送網入力!$C$60","v":796.5613917778843},{"$f":"①需要!$J$126/12*④海上輸送網入力!$C$60","v":324.19414250201464},{"$f":"①需要!$J$158/12*④海上輸送網入力!$C$60","v":53374.90221181493},{"$f":"①需要!$J$190/12*④海上輸送網入力!$C$60","v":55799.215243983053}," ⑥"]
[null,null," 月間寄港回数","（回/月）",{"$f":"IFERROR(ROUNDUP(E55/E49,0),0)","v":3},{"$f":"IFERROR(ROUNDUP(F55/F49,0),0)","v":1},1,{"$f":"IFERROR(ROUNDUP(H55/H49,0),0)","v":1},{"$f":"IFERROR(ROUNDUP(I55/I49,0),0)","v":3},{"$f":"IFERROR(ROUNDUP(J55/J49,0),0)","v":3}," ⑦＝⑥／③",null,null," 月間寄港回数","（回/月）",{"$f":"IFERROR(ROUNDUP(P55/P49,0),0)","v":3},{"$f":"IFERROR(ROUNDUP(Q55/Q49,0),0)","v":1},1,{"$f":"IFERROR(ROUNDUP(S55/S49,0),0)","v":1},{"$f":"IFERROR(ROUNDUP(T55/T49,0),0)","v":3},{"$f":"IFERROR(ROUNDUP(U55/U49,0),0)","v":3}," ⑦＝⑥／③"]
[null,null," 海上輸送距離","（海里）",{"$f":"④海上輸送網入力!$E$17","v":3399},{"$f":"④海上輸送網入力!$C$46","v":127},{"$f":"④海上輸送網入力!$D$46","v":120},{"$f":"④海上輸送網入力!$F$46","v":143},{"$f":"④海上輸送網入力!$G$46","v":75},{"$f":"④海上輸送網入力!$H$46","v":208}," ⑧　原産国オーストラリア　※二次輸送先は拠点港との距離",null,null," 海上輸送距離","（海里）",{"$f":"E57","v":3399},{"$f":"F57","v":127},{"$f":"G57","v":120},143,75,208," ⑧　原産国オーストラリア　※二次輸送先は拠点港との距離"]
[null,null,null,null,{"$f":"④海上輸送網入力!$E$21","v":4911},null,null,null,null,null," ⑧　原産国アメリカ　※二次輸送先は拠点港との距離",null,null,null,null,{"$f":"E58","v":4911},null,null,null,null,null," ⑧　原産国アメリカ　※二次輸送先は拠点港との距離"]
[null,null,null,null,{"$f":"④海上輸送網入力!$E$25","v":4193},null,null,null,null,null," ⑧　原産国カナダ　※二次輸送先は拠点港との距離",null,null,null,null,4193,null,null,null,null,null," ⑧　原産国カナダ　※二次輸送先は拠点港との距離"]
[null,null,null,null,{"$f":"④海上輸送網入力!$E$29","v":9526},null,null,null,null,null," ⑧　原産国チリ　※二次輸送先は拠点港との距離",null,null,null,null,9526,null,null,null,null,null," ⑧　原産国チリ　※二次輸送先は拠点港との距離"]
[null,null,null,null,{"$f":"④海上輸送網入力!$E$33","v":6096},null,null,null,null,null," ⑧　原産国オマーン　※二次輸送先は拠点港との距離",null,null,null,null,6096,null,null,null,null,null," ⑧　原産国オマーン　※二次輸送先は拠点港との距離"]
[null,null,null,null,{"$f":"④海上輸送網入力!$E$37","v":9124},null,null,null,null,null," ⑧　原産国ナミビア　※二次輸送先は拠点港との距離",null,null,null,null,9124,null,null,null,null,null," ⑧　原産国ナミビア　※二次輸送先は拠点港との距離"]
[null,null,"シナリオ設定","（％）",0.46391141554112497,1,1,1,1,1," ⑨　原産国オーストラリア　※二次輸送先は拠点港との距離",null,null,"シナリオ設定","（％）",{"$f":"E63","v":0.46391141554112497},1,1,1,1,1," ⑨　原産国オーストラリア　※二次輸送先は拠点港との距離"]
[null,null,null,null,0,null,null,null,null,null," ⑨　原産国アメリカ　※二次輸送先はシナリオ対象外",null,null,null,null,{"$f":"E64","v":0},null,null,null,null,null," ⑨　原産国アメリカ　※二次輸送先はシナリオ対象外"]
[null,null,null,null,0.37228826495840261,null,null,null,null,null," ⑨　原産国カナダ　※二次輸送先はシナリオ対象外",null,null,null,null,0.37228826495840261,null,null,null,null,null," ⑨　原産国カナダ　※二次輸送先はシナリオ対象外"]
[null,null,null,null,0.16380031950047247,null,null,null,null,null," ⑨　原産国チリ　※二次輸送先はシナリオ対象外",null,null,null,null,0.16380031950047247,null,null,null,null,null," ⑨　原産国チリ　※二次輸送先はシナリオ対象外"]
[null,null,null,null,0,null,null,null,null,null," ⑨　原産国オマーン　※二次輸送先はシナリオ対象外",null,null,null,null,0,null,null,null,null,null," ⑨　原産国オマーン　※二次輸送先はシナリオ対象外"]
[null,null,null,null,0,null,null,null,null,null," ⑨　原産国ナミビア　※二次輸送先はシナリオ対象外",null,null,null,null,0,null,null,null,null,null," ⑨　原産国ナミビア　※二次輸送先はシナリオ対象外"]
[null,null," 海上輸送日数","（日）",{"$f":"E57/E$52/24","v":10.116071428571429},{"$f":"F57/F$53/24","v":0.44097222222222227},{"$f":"G57/G$53/24","v":0.41666666666666669},{"$f":"H57/H$53/24","v":0.49652777777777773},{"$f":"I57/I$53/24","v":0.26041666666666669},{"$f":"J57/J$53/24","v":0.72222222222222221}," ⑩＝⑧／④　原産国オーストラリア　※二次輸送先は拠点港までの日数",null,null," 海上輸送日数","（日）",{"$f":"P57/P$52/24","v":10.116071428571429},{"$f":"Q57/Q$53/24","v":0.44097222222222227},{"$f":"R57/R$53/24","v":0.41666666666666669},{"$f":"S57/S$53/24","v":0.49652777777777773},{"$f":"T57/T$53/24","v":0.26041666666666669},{"$f":"U57/U$53/24","v":0.72222222222222221}," ⑩＝⑧／④　原産国オーストラリア　※二次輸送先は拠点港までの日数"]
[null,null,null,null,{"$f":"E58/E$52/24","v":14.616071428571429},null,null,null,null,null," ⑩＝⑧／④　原産国アメリカ　※二次輸送先は拠点港までの日数",null,null,null,null,{"$f":"P58/P$52/24","v":14.616071428571429},null,null,null,null,null," ⑩＝⑧／④　原産国アメリカ　※二次輸送先は拠点港までの日数"]
[null,null,null,null,12.479166666666666,null,null,null,null,null," ⑩＝⑧／④　原産国カナダ　※二次輸送先は拠点港までの日数",null,null,null,null,12.479166666666666,null,null,null,null,null," ⑩＝⑧／④　原産国カナダ　※二次輸送先は拠点港までの日数"]
[null,null,null,null,28.351190476190478,null,null,null,null,null," ⑩＝⑧／④　原産国チリ　※二次輸送先は拠点港までの日数",null,null,null,null,28.351190476190478,null,null,null,null,null," ⑩＝⑧／④　原産国チリ　※二次輸送先は拠点港までの日数"]
[null,null,null,null,18.142857142857142,null,null,null,null,null," ⑩＝⑧／④　原産国オマーン　※二次輸送先は拠点港までの日数",null,null,null,null,18.142857142857142,null,null,null,null,null," ⑩＝⑧／④　原産国オマーン　※二次輸送先は拠点港までの日数"]
[null,null,null,null,27.154761904761902,null,null,null,null,null," ⑩＝⑧／④　原産国ナミビア　※二次輸送先は拠点港までの日数",null,null,null,null,27.154761904761902,null,null,null,null,null," ⑩＝⑧／④　原産国ナミビア　※二次輸送先は拠点港までの日数"]
[null,null," 海上輸送費用","（千円/月）",{"$f":"E$54*E$56*E63*E69","v":52954.68260202244},{"$f":"F$54*F$56*F63*F69","v":535.40988949884252},{"$f":"G$54*G$56*G63*G69","v":325.18780552131471},{"$f":"H$54*H$56*H63*H69","v":387.5154682462333},{"$f":"I$54*I$56*I63*I69","v":2240.32452217537},{"$f":"J$54*J$56*J63*J69","v":6213.1666748330254}," ⑪＝⑤×⑦×⑨×⑩　原産国オーストラリア　　※二次輸送先は拠点港間の費用",null,null," 海上輸送費用","（千円/月）",{"$f":"P$54*P$56*P63*P69","v":52954.68260202244},{"$f":"Q$54*Q$56*Q63*Q69","v":535.40988949884252},{"$f":"R$54*R$56*R63*R69","v":325.18780552131471},{"$f":"S$54*S$56*S63*S69","v":387.5154682462333},{"$f":"T$54*T$56*T63*T69","v":2240.32452217537},{"$f":"U$54*U$56*U63*U69","v":6213.1666748330254}," ⑪＝⑤×⑦×⑨×⑩　原産国オーストラリア　　※二次輸送先は拠点港間の費用"]
[null,null,null,null,{"$f":"E$54*E$56*E64*E70","v":0},null,null,null,null,null," ⑪＝⑤×⑦×⑨×⑩　原産国アメリカ　　　※二次輸送先は拠点港間の費用",null,null,null,null,{"$f":"P$54*P$56*P64*P70","v":0},null,null,null,null,null," ⑪＝⑤×⑦×⑨×⑩　原産国アメリカ　　　※二次輸送先は拠点港間の費用"]
[null,null,null,null,52423.058424042181,null,null,null,null,null," ⑪＝⑤×⑦×⑨×⑩　原産国カナダ　　　※二次輸送先は拠点港間の費用",null,null,null,null,52423.058424042181,null,null,null,null,null," ⑪＝⑤×⑦×⑨×⑩　原産国カナダ　　　※二次輸送先は拠点港間の費用"]
[null,null,null,null,52401.469611987472,null,null,null,null,null," ⑪＝⑤×⑦×⑨×⑩　原産国チリ　　※二次輸送先は拠点港間の費用",null,null,null,null,52401.469611987472,null,null,null,null,null," ⑪＝⑤×⑦×⑨×⑩　原産国チリ　　※二次輸送先は拠点港間の費用"]
[null,null,null,null,0,null,null,null,null,null," ⑪＝⑤×⑦×⑨×⑩　原産国オマーン　　※二次輸送先は拠点港間の費用",null,null,null,null,0,null,null,null,null,null," ⑪＝⑤×⑦×⑨×⑩　原産国オマーン　　※二次輸送先は拠点港間の費用"]
[null,null,null,null,0,null,null,null,null,null," ⑪＝⑤×⑦×⑨×⑩　原産国ナミビア　　※二次輸送先は新潟港間の費用",null,null,null,null,0,null,null,null,null,null," ⑪＝⑤×⑦×⑨×⑩　原産国ナミビア　　※二次輸送先は新潟港間の費用"]
[null,null," 海上輸送費用　合計","（億円/月）",{"$f":"SUM(E75:J80)*1000/100000000","v":1.6748081499832688},null,null,null,null,null,null,null,null," 海上輸送費用　合計","（億円/月）",{"$f":"SUM(P75:U80)*1000/100000000","v":1.6748081499832688}]
[]
[null,null,"移行期","単位","拠点港","2次輸送先港湾",null,null,null,null,"備考",null,null,"移行期","単位","拠点港","2次輸送先港湾",null,null,null,null,"備考"]
[null,null,null,null,"伏木富山港","新潟港","直江津港","金沢港","七尾港","敦賀港",null,null,null,null,null,"伏木富山港","新潟港","直江津港","金沢港","七尾港","敦賀港"]
[null,null," 密度","（t/m3）",0.68217054263565891,0.68217054263565891,0.68217054263565891,0.68217054263565891,0.68217054263565891,0.68217054263565891," ①",null,null," 密度","（t/m3）",0.68217054263565891,0.68217054263565891,0.68217054263565891,0.68217054263565891,0.68217054263565891,0.68217054263565891," ①"]
[null,null," 運搬船積載量\n※内貿の船型の上限は、就航中の「Hourai Maru」とする","（m3/隻）",{"$f":"KEISAN(\"アンモニア\",E93,\"タンク容量\",E84,\"外貿\")","v":87000},{"$f":"KEISAN(\"アンモニア\",F93,\"タンク容量\",F84,\"内貿\")","v":34198},{"$f":"KEISAN(\"アンモニア\",G93,\"タンク容量\",G84,\"内貿\")","v":34198},{"$f":"KEISAN(\"アンモニア\",H93,\"タンク容量\",H84,\"内貿\")","v":34198},{"$f":"KEISAN(\"アンモニア\",I93,\"タンク容量\",I84,\"内貿\")","v":38000},{"$f":"KEISAN(\"アンモニア\",J93,\"タンク容量\",J84,\"内貿\")","v":38000}," ②港湾施設能力及び対象船舶一覧より、需要量に合わせた船型を設定",null,null," 運搬船積載量\n※内貿の船型の上限は、就航中の「Hourai Maru」とする","（m3/隻）",{"$f":"KEISAN(\"アンモニア\",P93,\"タンク容量\",P84,\"外貿\")","v":87000},{"$f":"KEISAN(\"アンモニア\",Q93,\"タンク容量\",Q84,\"内貿\")","v":34198},{"$f":"KEISAN(\"アンモニア\",R93,\"タンク容量\",R84,\"内貿\")","v":34198},{"$f":"KEISAN(\"アンモニア\",S93,\"タンク容量\",S84,\"内貿\")","v":17099},{"$f":"KEISAN(\"アンモニア\",T93,\"タンク容量\",T84,\"内貿\")","v":38000},{"$f":"KEISAN(\"アンモニア\",U93,\"タンク容量\",U84,\"内貿\")","v":38000}," ②港湾施設能力及び対象船舶一覧より、需要量に合わせた船型を設定"]
[null,null,null,"（t/隻）",{"$f":"E86*E85","v":59348.837209302328},{"$f":"F86*F85","v":23328.868217054263},23328.868217054263,{"$f":"H86*H85","v":23328.868217054263},{"$f":"I86*I85","v":25922.480620155038},{"$f":"J86*J85","v":25922.480620155038}," ③=②×①",null,null,null,"（t/隻）",{"$f":"P86*P85","v":59348.837209302328},{"$f":"Q86*Q85","v":23328.868217054263},23328.868217054263,{"$f":"S86*S85","v":11664.434108527132},{"$f":"T86*T85","v":25922.480620155038},{"$f":"U86*U85","v":25922.480620155038}," ③=②×①"]
[null,null,null,"(GT)",{"$f":"KEISAN(\"アンモニア\",E93,\"総トン数\",E84,\"外貿\")","v":50000},{"$f":"KEISAN(\"アンモニア\",F93,\"総トン数\",F84,\"内貿\")","v":20000},{"$f":"KEISAN(\"アンモニア\",G93,\"総トン数\",G84,\"内貿\")","v":20000},{"$f":"KEISAN(\"アンモニア\",H93,\"総トン数\",H84,\"内貿\")","v":20000},{"$f":"KEISAN(\"アンモニア\",I93,\"総トン数\",I84,\"内貿\")","v":25458},{"$f":"KEISAN(\"アンモニア\",J93,\"総トン数\",J84,\"内貿\")","v":25458},"　港湾施設能力及び対象船舶一覧より、需要量に合わせた船型を設定",null,null,null,"(GT)",{"$f":"KEISAN(\"アンモニア\",P93,\"総トン数\",P84,\"外貿\")","v":50000},{"$f":"KEISAN(\"アンモニア\",Q93,\"総トン数\",Q84,\"内貿\")","v":20000},{"$f":"KEISAN(\"アンモニア\",R93,\"総トン数\",R84,\"内貿\")","v":20000},{"$f":"KEISAN(\"アンモニア\",S93,\"総トン数\",S84,\"内貿\")","v":10000},{"$f":"KEISAN(\"アンモニア\",T93,\"総トン数\",T84,\"内貿\")","v":25458},{"$f":"KEISAN(\"アンモニア\",U93,\"総トン数\",U84,\"内貿\")","v":25458},"　港湾施設能力及び対象船舶一覧より、需要量に合わせた船型を設定"]
[null,null,null,"(DWT)",{"$f":"E88/0.8447","v":59192.61276192731},{"$f":"F88/0.8447","v":23677.045104770925},23677.045104770925,{"$f":"H88/0.8447","v":23677.045104770925},{"$f":"I88/0.8447","v":30138.51071386291},{"$f":"J88/0.8447","v":30138.51071386291},"　LPG船のDWTとGTの関係：DWT=GT/0.8447 より （※1）",null,null,null,"(DWT)",{"$f":"P88/0.8447","v":59192.61276192731},{"$f":"Q88/0.8447","v":23677.045104770925},23677.045104770925,{"$f":"S88/0.8447","v":11838.522552385462},{"$f":"T88/0.8447","v":30138.51071386291},{"$f":"U88/0.8447","v":30138.51071386291},"　LPG船のDWTとGTの関係：DWT=GT/0.8447 より （※1）"]
[null,null," 船速（外航）","（ノット）",14,14,14,14,14,14," ④ 国土交通省検討資料より",null,null," 船速（外航）","（ノット）",14,14,14,14,14,14," ④ 国土交通省検討資料より"]
[null,null," 船速（内航）","（ノット）",12,12,12,12,12,12," ④ 国土交通省検討資料より",null,null," 船速（内航）","（ノット）",12,12,12,12,12,12," ④ 国土交通省検討資料より"]
[null,null," 海上輸送費用原単位","（千円/日･隻）",{"$f":"45.432*E89^(0.4019)","v":3761.284358983542},{"$f":"45.432*F89^(0.4019)","v":2602.5799429069089},2602.5799429069089,{"$f":"45.432*H89^(0.4019)","v":2602.5799429069089},{"$f":"45.432*I89^(0.4019)","v":2867.6153883844731},{"$f":"45.432*J89^(0.4019)","v":2867.6153883844731}," ⑤ 海上輸送費用原単位算定式より （※2）",null,null," 海上輸送費用原単位","（千円/日･隻）",{"$f":"45.432*P89^(0.4019)","v":3761.284358983542},{"$f":"45.432*Q89^(0.4019)","v":2602.5799429069089},2602.5799429069089,{"$f":"45.432*S89^(0.4019)","v":1969.7908840827624},{"$f":"45.432*T89^(0.4019)","v":2867.6153883844731},{"$f":"45.432*U89^(0.4019)","v":2867.6153883844731}," ⑤ 海上輸送費用原単位算定式より （※2）"]
[null,null," 月間需要量","（t/ピーク月）",{"$f":"①需要!$K$223/12*④海上輸送網入力!$C$59","v":412659.95942655206},{"$f":"①需要!$K$30/12*④海上輸送網入力!$C$59","v":22978.71093123261},{"$f":"①需要!$K$62/12*④海上輸送網入力!$C$59","v":19702.184836456901},{"$f":"①需要!$K$126/12*④海上輸送網入力!$C$59","v":13159.911036556032},{"$f":"①需要!$K$158/12*④海上輸送網入力!$C$59","v":135097.2914377994},{"$f":"①需要!$K$190/12*④海上輸送網入力!$C$59","v":141285.34650042426}," ⑥",null,null," 月間需要量","（t/その他月）",{"$f":"①需要!$K$223/12*④海上輸送網入力!$C$60","v":336643.65111113462},{"$f":"①需要!$K$30/12*④海上輸送網入力!$C$60","v":18745.79049653187},{"$f":"①需要!$K$62/12*④海上輸送網入力!$C$60","v":16072.83499816221},{"$f":"①需要!$K$126/12*④海上輸送網入力!$C$60","v":10735.716898243081},{"$f":"①需要!$K$158/12*④海上輸送網入力!$C$60","v":110210.94827820479},{"$f":"①需要!$K$190/12*④海上輸送網入力!$C$60","v":115259.09846087244}," ⑥"]
[null,null," 月間寄港回数","（回/月）",{"$f":"IFERROR(ROUNDUP(E93/E87,0),0)","v":7},{"$f":"IFERROR(ROUNDUP(F93/F87,0),0)","v":1},1,{"$f":"IFERROR(ROUNDUP(H93/H87,0),0)","v":1},{"$f":"IFERROR(ROUNDUP(I93/I87,0),0)","v":6},{"$f":"IFERROR(ROUNDUP(J93/J87,0),0)","v":6}," ⑦＝⑥／③",null,null," 月間寄港回数","（回/月）",{"$f":"IFERROR(ROUNDUP(P93/P87,0),0)","v":6},{"$f":"IFERROR(ROUNDUP(Q93/Q87,0),0)","v":1},1,{"$f":"IFERROR(ROUNDUP(S93/S87,0),0)","v":1},{"$f":"IFERROR(ROUNDUP(T93/T87,0),0)","v":5},{"$f":"IFERROR(ROUNDUP(U93/U87,0),0)","v":5}," ⑦＝⑥／③"]
[null,null," 海上輸送距離","（海里）",{"$f":"④海上輸送網入力!$E$17","v":3399},{"$f":"④海上輸送網入力!$C$46","v":127},{"$f":"④海上輸送網入力!$D$46","v":120},{"$f":"④海上輸送網入力!$F$46","v":143},{"$f":"④海上輸送網入力!$G$46","v":75},{"$f":"④海上輸送網入力!$H$46","v":208}," ⑧　原産国オーストラリア　※二次輸送先は拠点港との距離",null,null," 海上輸送距離","（海里）",{"$f":"E95","v":3399},{"$f":"F95","v":127},{"$f":"G95","v":120},143,75,208," ⑧　原産国オーストラリア　※二次輸送先は拠点港との距離"]
[null,null,null,null,{"$f":"④海上輸送網入力!$E$21","v":4911},null,null,null,null,null," ⑧　原産国アメリカ　※二次輸送先は拠点港との距離",null,null,null,null,{"$f":"E96","v":4911},null,null,null,null,null," ⑧　原産国アメリカ　※二次輸送先は拠点港との距離"]
[null,null,null,null,{"$f":"④海上輸送網入力!$E$25","v":4193},null,null,null,null,null," ⑧　原産国カナダ　※二次輸送先は拠点港との距離",null,null,null,null,4193,null,null,null,null,null," ⑧　原産国カナダ　※二次輸送先は拠点港との距離"]
[null,null,null,null,{"$f":"④海上輸送網入力!$E$29","v":9526},null,null,null,null,null," ⑧　原産国チリ　※二次輸送先は拠点港との距離",null,null,null,null,9526,null,null,null,null,null," ⑧　原産国チリ　※二次輸送先は拠点港との距離"]
[null,null,null,null,{"$f":"④海上輸送網入力!$E$33","v":6096},null,null,null,null,null," ⑧　原産国オマーン　※二次輸送先は拠点港との距離",null,null,null,null,6096,null,null,null,null,null," ⑧　原産国オマーン　※二次輸送先は拠点港との距離"]
[null,null,null,null,{"$f":"④海上輸送網入力!$E$37","v":9124},null,null,null,null,null," ⑧　原産国ナミビア　※二次輸送先は拠点港との距離",null,null,null,null,9124,null,null,null,null,null," ⑧　原産国ナミビア　※二次輸送先は拠点港との距離"]
[null,null,"シナリオ設定","（％）",0.35206261508833558,1,1,1,1,1," ⑨　原産国オーストラリア　※二次輸送先は拠点港との距離",null,null,"シナリオ設定","（％）",{"$f":"E101","v":0.35206261508833558},1,1,1,1,1," ⑨　原産国オーストラリア　※二次輸送先は拠点港との距離"]
[null,null,null,null,0.24109947870613277,null,null,null,null,null," ⑨　原産国アメリカ　※二次輸送先はシナリオ対象外",null,null,null,null,{"$f":"E102","v":0.24109947870613277},null,null,null,null,null," ⑨　原産国アメリカ　※二次輸送先はシナリオ対象外"]
[null,null,null,null,0.28252975834852107,null,null,null,null,null," ⑨　原産国カナダ　※二次輸送先はシナリオ対象外",null,null,null,null,0.28252975834852107,null,null,null,null,null," ⑨　原産国カナダ　※二次輸送先はシナリオ対象外"]
[null,null,null,null,0.12430814785701055,null,null,null,null,null," ⑨　原産国チリ　※二次輸送先はシナリオ対象外",null,null,null,null,0.12430814785701055,null,null,null,null,null," ⑨　原産国チリ　※二次輸送先はシナリオ対象外"]
[null,null,null,null,0,null,null,null,null,null," ⑨　原産国オマーン　※二次輸送先はシナリオ対象外",null,null,null,null,0,null,null,null,null,null," ⑨　原産国オマーン　※二次輸送先はシナリオ対象外"]
[null,null,null,null,0,null,null,null,null,null," ⑨　原産国ナミビア　※二次輸送先はシナリオ対象外",null,null,null,null,0,null,null,null,null,null," ⑨　原産国ナミビア　※二次輸送先はシナリオ対象外"]
[null,null," 海上輸送日数","（日）",{"$f":"E95/E$90/24","v":10.116071428571429},{"$f":"F95/F$91/24","v":0.44097222222222227},{"$f":"G95/G$91/24","v":0.41666666666666669},{"$f":"H95/H$91/24","v":0.49652777777777773},{"$f":"I95/I$91/24","v":0.26041666666666669},{"$f":"J95/J$91/24","v":0.72222222222222221}," ⑩＝⑧／④　原産国オーストラリア　※二次輸送先は拠点港までの日数",null,null," 海上輸送日数","（日）",{"$f":"P95/P$90/24","v":10.116071428571429},{"$f":"Q95/Q$91/24","v":0.44097222222222227},{"$f":"R95/R$91/24","v":0.41666666666666669},{"$f":"S95/S$91/24","v":0.49652777777777773},{"$f":"T95/T$91/24","v":0.26041666666666669},{"$f":"U95/U$91/24","v":0.72222222222222221}," ⑩＝⑧／④　原産国オーストラリア　※二次輸送先は拠点港までの日数"]
[null,null,null,null,{"$f":"E96/E$90/24","v":14.616071428571429},null,null,null,null,null," ⑩＝⑧／④　原産国アメリカ　※二次輸送先は拠点港までの日数",null,null,null,null,{"$f":"P96/P$90/24","v":14.616071428571429},null,null,null,null,null," ⑩＝⑧／④　原産国アメリカ　※二次輸送先は拠点港までの日数"]
[null,null,null,null,{"$f":"E97/E$90/24","v":12.479166666666666},null,null,null,null,null," ⑩＝⑧／④　原産国カナダ　※二次輸送先は拠点港までの日数",null,null,null,null,{"$f":"P97/P$90/24","v":12.479166666666666},null,null,null,null,null," ⑩＝⑧／④　原産国カナダ　※二次輸送先は拠点港までの日数"]
[null,null,null,null,28.351190476190478,null,null,null,null,null," ⑩＝⑧／④　原産国チリ　※二次輸送先は拠点港までの日数",null,null,null,null,28.351190476190478,null,null,null,null,null," ⑩＝⑧／④　原産国チリ　※二次輸送先は拠点港までの日数"]
[null,null,null,null,18.142857142857142,null,null,null,null,null," ⑩＝⑧／④　原産国オマーン　※二次輸送先は拠点港までの日数",null,null,null,null,{"$f":"P99/P$90/24","v":18.142857142857142},null,null,null,null,null," ⑩＝⑧／④　原産国オマーン　※二次輸送先は拠点港までの日数"]
[null,null,null,null,27.154761904761902,null,null,null,null,null," ⑩＝⑧／④　原産国ナミビア　※二次輸送先は拠点港までの日数",null,null,null,null,27.154761904761902,null,null,null,null,null," ⑩＝⑧／④　原産国ナミビア　※二次輸送先は拠点港までの日数"]
[null,null," 海上輸送費用","（千円/月）",{"$f":"E$92*E$94*E101*E107","v":93770.451207127597},{"$f":"F$92*F$94*F101*F107","v":1147.665460934644},{"$f":"G$92*G$94*G101*G107","v":1084.4083095445453},{"$f":"H$92*H$94*H101*H107","v":1292.2532355405831},{"$f":"I$92*I$94*I101*I107","v":4480.64904435074},{"$f":"J$92*J$94*J101*J107","v":12426.333349666051}," ⑪＝⑤×⑦×⑨×⑩　原産国オーストラリア　　※二次輸送先は拠点港間の費用",null,null," 海上輸送費用","（千円/月）",{"$f":"P$92*P$94*P101*P107","v":80374.672463252224},{"$f":"Q$92*Q$94*Q101*Q107","v":1147.665460934644},{"$f":"R$92*R$94*R101*R107","v":1084.4083095445453},{"$f":"S$92*S$94*S101*S107","v":978.05589036053823},{"$f":"T$92*T$94*T101*T107","v":3733.8742036256162},{"$f":"U$92*U$94*U101*U107","v":10355.277791388375}," ⑪＝⑤×⑦×⑨×⑩　原産国オーストラリア　　※二次輸送先は拠点港間の費用"]
[null,null,null,null,{"$f":"E$92*E$94*E102*E108","v":92781.445873771838},null,null,null,null,null," ⑪＝⑤×⑦×⑨×⑩　原産国アメリカ　　　※二次輸送先は拠点港間の費用",null,null,null,null,{"$f":"P$92*P$94*P102*P108","v":79526.953606090145},null,null,null,null,null," ⑪＝⑤×⑦×⑨×⑩　原産国アメリカ　　　※二次輸送先は拠点港間の費用"]
[null,null,null,null,92829.06818692376,null,null,null,null,null," ⑪＝⑤×⑦×⑨×⑩　原産国カナダ　　　※二次輸送先は拠点港間の費用",null,null,null,null,79567.772731648933,null,null,null,null,null," ⑪＝⑤×⑦×⑨×⑩　原産国カナダ　　　※二次輸送先は拠点港間の費用"]
[null,null,null,null,92790.839411904744,null,null,null,null,null," ⑪＝⑤×⑦×⑨×⑩　原産国チリ　　※二次輸送先は拠点港間の費用",null,null,null,null,{"$f":"P$92*P$94*P104*P110","v":79535.005210204064},null,null,null,null,null," ⑪＝⑤×⑦×⑨×⑩　原産国チリ　　※二次輸送先は拠点港間の費用"]
[null,null,null,null,0,null,null,null,null,null," ⑪＝⑤×⑦×⑨×⑩　原産国オマーン　　※二次輸送先は拠点港間の費用",null,null,null,null,0,null,null,null,null,null," ⑪＝⑤×⑦×⑨×⑩　原産国オマーン　　※二次輸送先は拠点港間の費用"]
[null,null,null,null,0,null,null,null,null,null," ⑪＝⑤×⑦×⑨×⑩　原産国ナミビア　　※二次輸送先は新潟港間の費用",null,null,null,null,0,null,null,null,null,null," ⑪＝⑤×⑦×⑨×⑩　原産国ナミビア　　※二次輸送先は新潟港間の費用"]
[null,null," 海上輸送費用　合計","（億円/月）",{"$f":"SUM(E113:J118)*1000/100000000","v":3.9260311407976447},null,null,null,null,null,null,null,null," 海上輸送費用　合計","（億円/月）",{"$f":"SUM(P113:U118)*1000/100000000","v":3.3630368566704911}]
[]
[null,null,"2050年","単位","拠点港","2次輸送先港湾",null,null,null,null,"備考",null,null,"2050年","単位","拠点港","2次輸送先港湾",null,null,null,null,"備考"]
[null,null,null,null,"伏木富山港","新潟港","直江津港","金沢港","七尾港","敦賀港",null,null,null,null,null,"伏木富山港","新潟港","直江津港","金沢港","七尾港","敦賀港"]
[null,null," 密度","（t/m3）",0.68217054263565891,0.68217054263565891,0.68217054263565891,0.68217054263565891,0.68217054263565891,0.68217054263565891," ①",null,null," 密度","（t/m3）",0.68217054263565891,0.68217054263565891,0.68217054263565891,0.68217054263565891,0.68217054263565891,0.68217054263565891," ①"]
[null,null," 運搬船積載量\n※内貿の船型の上限は、就航中の「Hourai Maru」とする","（m3/隻）",{"$f":"KEISAN(\"アンモニア\",E131,\"タンク容量\",E122,\"外貿\")","v":87000},{"$f":"KEISAN(\"アンモニア\",F131,\"タンク容量\",F122,\"内貿\")","v":38000},{"$f":"KEISAN(\"アンモニア\",G131,\"タンク容量\",G122,\"内貿\")","v":38000},{"$f":"KEISAN(\"アンモニア\",H131,\"タンク容量\",H122,\"内貿\")","v":38000},{"$f":"KEISAN(\"アンモニア\",I131,\"タンク容量\",I122,\"内貿\")","v":38000},{"$f":"KEISAN(\"アンモニア\",J131,\"タンク容量\",J122,\"内貿\")","v":38000}," ②港湾施設能力及び対象船舶一覧より、需要量に合わせた船型を設定",null,null," 運搬船積載量\n※内貿の船型の上限は、就航中の「Hourai Maru」とする","（m3/隻）",{"$f":"KEISAN(\"アンモニア\",P131,\"タンク容量\",P122,\"外貿\")","v":87000},{"$f":"KEISAN(\"アンモニア\",Q131,\"タンク容量\",Q122,\"内貿\")","v":38000},{"$f":"KEISAN(\"アンモニア\",R131,\"タンク容量\",R122,\"内貿\")","v":38000},{"$f":"KEISAN(\"アンモニア\",S131,\"タンク容量\",S122,\"内貿\")","v":34198},{"$f":"KEISAN(\"アンモニア\",T131,\"タンク容量\",T122,\"内貿\")","v":38000},{"$f":"KEISAN(\"アンモニア\",U131,\"タンク容量\",U122,\"内貿\")","v":38000}," ②港湾施設能力及び対象船舶一覧より、需要量に合わせた船型を設定"]
[null,null,null,"（t/隻）",{"$f":"E124*E123","v":59348.837209302328},{"$f":"F124*F123","v":25922.480620155038},25922.480620155038,{"$f":"H124*H123","v":25922.480620155038},{"$f":"I124*I123","v":25922.480620155038},{"$f":"J124*J123","v":25922.480620155038}," ③=②×①",null,null,null,"（t/隻）",{"$f":"P124*P123","v":59348.837209302328},25922.480620155038,25922.480620155038,23328.868217054263,25922.480620155038,25922.480620155038," ③=②×①"]
[null,null,null,"(GT)",{"$f":"KEISAN(\"アンモニア\",E131,\"総トン数\",E122,\"外貿\")","v":50000},{"$f":"KEISAN(\"アンモニア\",F131,\"総トン数\",F122,\"内貿\")","v":25458},{"$f":"KEISAN(\"アンモニア\",G131,\"総トン数\",G122,\"内貿\")","v":25458},{"$f":"KEISAN(\"アンモニア\",H131,\"総トン数\",H122,\"内貿\")","v":25458},{"$f":"KEISAN(\"アンモニア\",I131,\"総トン数\",I122,\"内貿\")","v":25458},{"$f":"KEISAN(\"アンモニア\",J131,\"総トン数\",J122,\"内貿\")","v":25458},"　港湾施設能力及び対象船舶一覧より、需要量に合わせた船型を設定",null,null,null,"(GT)",{"$f":"KEISAN(\"アンモニア\",P131,\"総トン数\",P122,\"外貿\")","v":50000},{"$f":"KEISAN(\"アンモニア\",Q131,\"総トン数\",Q122,\"内貿\")","v":25458},{"$f":"KEISAN(\"アンモニア\",R131,\"総トン数\",R122,\"内貿\")","v":25458},{"$f":"KEISAN(\"アンモニア\",S131,\"総トン数\",S122,\"内貿\")","v":20000},{"$f":"KEISAN(\"アンモニア\",T131,\"総トン数\",T122,\"内貿\")","v":25458},{"$f":"KEISAN(\"アンモニア\",U131,\"総トン数\",U122,\"内貿\")","v":25458},"　港湾施設能力及び対象船舶一覧より、需要量に合わせた船型を設定"]
[null,null,null,"(DWT)",{"$f":"E126/0.8447","v":59192.61276192731},{"$f":"F126/0.8447","v":30138.51071386291},30138.51071386291,{"$f":"H126/0.8447","v":30138.51071386291},{"$f":"I126/0.8447","v":30138.51071386291},{"$f":"J126/0.8447","v":30138.51071386291},"　LPG船のDWTとGTの関係：DWT=GT/0.8447 より （※1）",null,null,null,"(DWT)",{"$f":"P126/0.8447","v":59192.61276192731},{"$f":"Q126/0.8447","v":30138.51071386291},30138.51071386291,{"$f":"S126/0.8447","v":23677.045104770925},{"$f":"T126/0.8447","v":30138.51071386291},{"$f":"U126/0.8447","v":30138.51071386291},"　LPG船のDWTとGTの関係：DWT=GT/0.8447 より （※1）"]
[null,null," 船速（外航）","（ノット）",14,14,14,14,14,14," ④ 国土交通省検討資料より",null,null," 船速（外航）","（ノット）",14,14,14,14,14,14," ④ 国土交通省検討資料より"]
[null,null," 船速（内航）","（ノット）",12,12,12,12,12,12," ④ 国土交通省検討資料より",null,null," 船速（内航）","（ノット）",12,12,12,12,12,12," ④ 国土交通省検討資料より"]
[null,null," 海上輸送費用原単位","（千円/日･隻）",{"$f":"45.432*E127^(0.4019)","v":3761.284358983542},{"$f":"45.432*F127^(0.4019)","v":2867.6153883844731},2867.6153883844731,{"$f":"45.432*H127^(0.4019)","v":2867.6153883844731},{"$f":"45.432*I127^(0.4019)","v":2867.6153883844731},{"$f":"45.432*J127^(0.4019)","v":2867.6153883844731}," ⑤ 海上輸送費用原単位算定式より （※2）",null,null," 海上輸送費用原単位","（千円/日･隻）",{"$f":"45.432*P127^(0.4019)","v":3761.284358983542},{"$f":"45.432*Q127^(0.4019)","v":2867.6153883844731},2867.6153883844731,{"$f":"45.432*S127^(0.4019)","v":2602.5799429069089},{"$f":"45.432*T127^(0.4019)","v":2867.6153883844731},{"$f":"45.432*U127^(0.4019)","v":2867.6153883844731}," ⑤ 海上輸送費用原単位算定式より （※2）"]
[null,null," 月間需要量","（t/ピーク月）",{"$f":"①需要!$L$223/12*④海上輸送網入力!$C$59","v":1027327.7605637916},{"$f":"①需要!$L$30/12*④海上輸送網入力!$C$59","v":46033.958535852311},{"$f":"①需要!$L$62/12*④海上輸送網入力!$C$59","v":39468.150234069712},{"$f":"①需要!$L$126/12*④海上輸送網入力!$C$59","v":26345.334297574434},{"$f":"①需要!$L$158/12*④海上輸送網入力!$C$59","v":351502.26120089012},{"$f":"①需要!$L$190/12*④海上輸送網入力!$C$59","v":363222.29661205149}," ⑥",null,null," 月間需要量","（t/その他月）",{"$f":"①需要!$L$223/12*④海上輸送網入力!$C$60","v":838083.17309151439},{"$f":"①需要!$L$30/12*④海上輸送網入力!$C$60","v":37554.018805563734},{"$f":"①需要!$L$62/12*④海上輸送網入力!$C$60","v":32197.701506741087},{"$f":"①需要!$L$126/12*④海上輸送網入力!$C$60","v":21492.246400652832},{"$f":"①需要!$L$158/12*④海上輸送網入力!$C$60","v":286751.84466388408},{"$f":"①需要!$L$190/12*④海上輸送網入力!$C$60","v":296312.92618351575}," ⑥"]
[null,null," 月間寄港回数","（回/月）",{"$f":"IFERROR(ROUNDUP(E131/E125,0),0)","v":18},{"$f":"IFERROR(ROUNDUP(F131/F125,0),0)","v":2},2,{"$f":"IFERROR(ROUNDUP(H131/H125,0),0)","v":2},{"$f":"IFERROR(ROUNDUP(I131/I125,0),0)","v":14},{"$f":"IFERROR(ROUNDUP(J131/J125,0),0)","v":15}," ⑦＝⑥／③",null,null," 月間寄港回数","（回/月）",{"$f":"IFERROR(ROUNDUP(P131/P125,0),0)","v":15},{"$f":"IFERROR(ROUNDUP(Q131/Q125,0),0)","v":2},2,{"$f":"IFERROR(ROUNDUP(S131/S125,0),0)","v":1},{"$f":"IFERROR(ROUNDUP(T131/T125,0),0)","v":12},{"$f":"IFERROR(ROUNDUP(U131/U125,0),0)","v":12}," ⑦＝⑥／③"]
[null,null," 海上輸送距離","（海里）",{"$f":"④海上輸送網入力!$E$17","v":3399},{"$f":"④海上輸送網入力!$C$46","v":127},{"$f":"④海上輸送網入力!$D$46","v":120},{"$f":"④海上輸送網入力!$F$46","v":143},{"$f":"④海上輸送網入力!$G$46","v":75},{"$f":"④海上輸送網入力!$H$46","v":208}," ⑧　原産国オーストラリア　※二次輸送先は拠点港との距離",null,null," 海上輸送距離","（海里）",{"$f":"E133","v":3399},{"$f":"F133","v":127},{"$f":"G133","v":120},143,75,208," ⑧　原産国オーストラリア　※二次輸送先は拠点港との距離"]
[null,null,null,null,{"$f":"④海上輸送網入力!$E$21","v":4911},null,null,null,null,null," ⑧　原産国アメリカ　※二次輸送先は拠点港との距離",null,null,null,null,{"$f":"E134","v":4911},null,null,null,null,null," ⑧　原産国アメリカ　※二次輸送先は拠点港との距離"]
[null,null,null,null,{"$f":"④海上輸送網入力!$E$25","v":4193},null,null,null,null,null," ⑧　原産国カナダ　※二次輸送先は拠点港との距離",null,null,null,null,4193,null,null,null,null,null," ⑧　原産国カナダ　※二次輸送先は拠点港との距離"]
[null,null,null,null,{"$f":"④海上輸送網入力!$E$29","v":9526},null,null,null,null,null," ⑧　原産国チリ　※二次輸送先は拠点港との距離",null,null,null,null,9526,null,null,null,null,null," ⑧　原産国チリ　※二次輸送先は拠点港との距離"]
[null,null,null,null,{"$f":"④海上輸送網入力!$E$33","v":6096},null,null,null,null,null," ⑧　原産国オマーン　※二次輸送先は拠点港との距離",null,null,null,null,6096,null,null,null,null,null," ⑧　原産国オマーン　※二次輸送先は拠点港との距離"]
[null,null,null,null,{"$f":"④海上輸送網入力!$E$37","v":9124},null,null,null,null,null," ⑧　原産国ナミビア　※二次輸送先は拠点港との距離",null,null,null,null,9124,null,null,null,null,null," ⑧　原産国ナミビア　※二次輸送先は拠点港との距離"]
[null,null,"シナリオ設定","（％）",0.26555283191264989,1,1,1,1,1," ⑨　原産国オーストラリア　※二次輸送先は拠点港との距離",null,null,"シナリオ設定","（％）",{"$f":"E139","v":0.26555283191264989},1,1,1,1,1," ⑨　原産国オーストラリア　※二次輸送先は拠点港との距離"]
[null,null,null,null,0.1818558591545224,null,null,null,null,null," ⑨　原産国アメリカ　※二次輸送先はシナリオ対象外",null,null,null,null,{"$f":"E140","v":0.1818558591545224},null,null,null,null,null," ⑨　原産国アメリカ　※二次輸送先はシナリオ対象外"]
[null,null,null,null,0.21310577781802134,null,null,null,null,null," ⑨　原産国カナダ　※二次輸送先はシナリオ対象外",null,null,null,null,0.21310577781802134,null,null,null,null,null," ⑨　原産国カナダ　※二次輸送先はシナリオ対象外"]
[null,null,null,null,9.3762811723031039E-2,null,null,null,null,null," ⑨　原産国チリ　※二次輸送先はシナリオ対象外",null,null,null,null,9.3762811723031039E-2,null,null,null,null,null," ⑨　原産国チリ　※二次輸送先はシナリオ対象外"]
[null,null,null,null,0.14732645559682442,null,null,null,null,null," ⑨　原産国オマーン　※二次輸送先はシナリオ対象外",null,null,null,null,0.14732645559682442,null,null,null,null,null," ⑨　原産国オマーン　※二次輸送先はシナリオ対象外"]
[null,null,null,null,9.8396263794950839E-2,null,null,null,null,null," ⑨　原産国ナミビア　※二次輸送先はシナリオ対象外",null,null,null,null,9.8396263794950839E-2,null,null,null,null,null," ⑨　原産国ナミビア　※二次輸送先はシナリオ対象外"]
[null,null," 海上輸送日数","（日）",{"$f":"E133/E$128/24","v":10.116071428571429},{"$f":"F133/F$129/24","v":0.44097222222222227},{"$f":"G133/G$129/24","v":0.41666666666666669},{"$f":"H133/H$129/24","v":0.49652777777777773},{"$f":"I133/I$129/24","v":0.26041666666666669},{"$f":"J133/J$129/24","v":0.72222222222222221}," ⑩＝⑧／④　原産国オーストラリア　※二次輸送先は拠点港までの日数",null,null," 海上輸送日数","（日）",{"$f":"P133/P$128/24","v":10.116071428571429},{"$f":"Q133/Q$129/24","v":0.44097222222222227},{"$f":"R133/R$129/24","v":0.41666666666666669},{"$f":"S133/S$129/24","v":0.49652777777777773},{"$f":"T133/T$129/24","v":0.26041666666666669},{"$f":"U133/U$129/24","v":0.72222222222222221}," ⑩＝⑧／④　原産国オーストラリア　※二次輸送先は拠点港までの日数"]
[null,null,null,null,{"$f":"E134/E$128/24","v":14.616071428571429},null,null,null,null,null," ⑩＝⑧／④　原産国アメリカ　※二次輸送先は拠点港までの日数",null,null,null,null,{"$f":"P134/P$128/24","v":14.616071428571429},null,null,null,null,null," ⑩＝⑧／④　原産国アメリカ　※二次輸送先は拠点港までの日数"]
[null,null,null,null,12.479166666666666,null,null,null,null,null," ⑩＝⑧／④　原産国カナダ　※二次輸送先は拠点港までの日数",null,null,null,null,12.479166666666666,null,null,null,null,null," ⑩＝⑧／④　原産国カナダ　※二次輸送先は拠点港までの日数"]
[null,null,null,null,28.351190476190478,null,null,null,null,null," ⑩＝⑧／④　原産国チリ　※二次輸送先は拠点港までの日数",null,null,null,null,28.351190476190478,null,null,null,null,null," ⑩＝⑧／④　原産国チリ　※二次輸送先は拠点港までの日数"]
[null,null,null,null,18.142857142857142,null,null,null,null,null," ⑩＝⑧／④　原産国オマーン　※二次輸送先は拠点港までの日数",null,null,null,null,18.142857142857142,null,null,null,null,null," ⑩＝⑧／④　原産国オマーン　※二次輸送先は拠点港までの日数"]
[null,null,null,null,27.154761904761902,null,null,null,null,null," ⑩＝⑧／④　原産国ナミビア　※二次輸送先は拠点港までの日数",null,null,null,null,27.154761904761902,null,null,null,null,null," ⑩＝⑧／④　原産国ナミビア　※二次輸送先は拠点港までの日数"]
[null,null," 海上輸送費用","（千円/月）",{"$f":"E$130*E$132*E139*E145","v":181874.36812607592},{"$f":"F$130*F$132*F139*F145","v":2529.0774605890842},{"$f":"G$130*G$132*G139*G145","v":2389.6794903203945},{"$f":"H$130*H$132*H139*H145","v":2847.7013926318027},{"$f":"I$130*I$132*I139*I145","v":10454.847770151726},{"$f":"J$130*J$132*J139*J145","v":31065.833374165126}," ⑪＝⑤×⑦×⑨×⑩　原産国オーストラリア　　※二次輸送先は拠点港間の費用",null,null," 海上輸送費用","（千円/月）",{"$f":"P$130*P$132*P139*P145","v":151561.97343839661},{"$f":"Q$130*Q$132*Q139*Q145","v":2529.0774605890842},{"$f":"R$130*R$132*R139*R145","v":2389.6794903203945},{"$f":"S$130*S$132*S139*S145","v":1292.2532355405831},{"$f":"T$130*T$132*T139*T145","v":8961.2980887014801},{"$f":"U$130*U$132*U139*U145","v":24852.666699332101}," ⑪＝⑤×⑦×⑨×⑩　原産国オーストラリア　　※二次輸送先は拠点港間の費用"]
[null,null,null,null,{"$f":"E$130*E$132*E140*E146","v":179956.12290317437},null,null,null,null,null," ⑪＝⑤×⑦×⑨×⑩　原産国アメリカ　　　※二次輸送先は拠点港間の費用",null,null,null,null,{"$f":"P$130*P$132*P140*P146","v":149963.43575264534},null,null,null,null,null," ⑪＝⑤×⑦×⑨×⑩　原産国アメリカ　　　※二次輸送先は拠点港間の費用"]
[null,null,null,null,180048.48972024425,null,null,null,null,null," ⑪＝⑤×⑦×⑨×⑩　原産国カナダ　　　※二次輸送先は拠点港間の費用",null,null,null,null,150040.40810020355,null,null,null,null,null," ⑪＝⑤×⑦×⑨×⑩　原産国カナダ　　　※二次輸送先は拠点港間の費用"]
[null,null,null,null,179974.34232934113,null,null,null,null,null," ⑪＝⑤×⑦×⑨×⑩　原産国チリ　　※二次輸送先は拠点港間の費用",null,null,null,null,149978.61860778427,null,null,null,null,null," ⑪＝⑤×⑦×⑨×⑩　原産国チリ　　※二次輸送先は拠点港間の費用"]
[null,null,null,null,180965.21148978174,null,null,null,null,null," ⑪＝⑤×⑦×⑨×⑩　原産国オマーン　　※二次輸送先は拠点港間の費用",null,null,null,null,150804.34290815148,null,null,null,null,null," ⑪＝⑤×⑦×⑨×⑩　原産国オマーン　　※二次輸送先は拠点港間の費用"]
[null,null,null,null,180897.79803324671,null,null,null,null,null," ⑪＝⑤×⑦×⑨×⑩　原産国ナミビア　　※二次輸送先は新潟港間の費用",null,null,null,null,150748.16502770563,null,null,null,null,null," ⑪＝⑤×⑦×⑨×⑩　原産国ナミビア　　※二次輸送先は新潟港間の費用"]
[null,null," 海上輸送費用　合計","（億円/月）",{"$f":"SUM(E151:J156)*1000/100000000","v":11.330034720897224},null,null,null,null,null,null,null,null," 海上輸送費用　合計","（億円/月）",{"$f":"SUM(P151:U156)*1000/100000000","v":9.4312191880937046}]
[null,null,"（※1）「統計解析による船舶諸元に関する研究－船舶の主要諸元の計画基準（案）－」（国土技術政策総合研究所研究報告、第28号2006年3月）",null,null,null,null,null,null,null,null,null,null,"（※1）「統計解析による船舶諸元に関する研究－船舶の主要諸元の計画基準（案）－」（国土技術政策総合研究所研究報告、第28号2006年3月）"]
[null,null,"（※2）「港湾整備事業の費用対効果分析マニュアル」（令和６年６月、国土交通省港湾局）",null,null,null,null,null,null,null,null,null,null,"（※2）「港湾整備事業の費用対効果分析マニュアル」（令和６年６月、国土交通省港湾局）"]
[]
[null,null,"貯蔵費用"]
[null,null,"液化アンモ二ア"]
[null,null,"実証期","単位","新潟港","直江津港","伏木富山港※拠点港","金沢港","七尾港","敦賀港","備考"]
[null,null," 年間需要量","（t/年）",{"$f":"①需要!$I$30","v":0},{"$f":"①需要!$I$62","v":0},{"$f":"①需要!$I$223","v":431302.42245826742},{"$f":"①需要!$I$126","v":0},{"$f":"①需要!$I$158","v":171120.34968595562},{"$f":"①需要!$I$190","v":176298.99492284944}," A：実証期の需要"]
[null,null," 必要量","（１か月分）",1,1,1,1,1,1," B"]
[null,null," 月換算","（12か月/年）",12,12,12,12,12,12," C"]
[null,null," 需要ピーク係数","－",{"$f":"③輸送・貯蔵入力!$C$18","v":1.1399999999999999},{"$f":"③輸送・貯蔵入力!$C$18","v":1.1399999999999999},{"$f":"③輸送・貯蔵入力!$C$18","v":1.1399999999999999},{"$f":"③輸送・貯蔵入力!$C$18","v":1.1399999999999999},{"$f":"③輸送・貯蔵入力!$C$18","v":1.1399999999999999},{"$f":"③輸送・貯蔵入力!$C$18","v":1.1399999999999999}," D"]
[null,null," 月間需要量（ピーク月）","（t/月）",{"$f":"E164/E166*E167","v":0},{"$f":"F164/F166*F167","v":0},40973.730133535399,0,16256.433220165782,16748.404517670697," E=A÷C×D"]
[null,null," 備蓄タンク容量","（t/基）",1000,1000,41000,1000,17000,17000," F（E：月間需要量（ピーク月）を踏まえ1,000トン刻みで設定　※最大110,000トン）"]
[null,null," 備蓄タンク基数","（基）",{"$f":"ROUNDUP(E168/E169,0)","v":0},{"$f":"ROUNDUP(F164/F169/F165/F166*F167,0)","v":0},{"$f":"ROUNDUP(G164/G169/G165/G166*G167,0)","v":1},{"$f":"ROUNDUP(H164/H169/H165/H166*H167,0)","v":0},{"$f":"ROUNDUP(I164/I169/I165/I166*I167,0)","v":1},{"$f":"ROUNDUP(J164/J169/J165/J166*J167,0)","v":1}," G=E÷F"]
[null,null," タンク1基あたり整備費用","（億円/基）",{"$f":"60*(E169/10000/4)^(2/3)","v":5.1299278400300912},5.1299278400300912,60.995878965528497,5.1299278400300912,33.916461579840629,33.916461579840629," H＝α万トンのタンクの整備費＝60億円×（α／4）2/3（※３）"]
[null,null," タンク整備費用","（億円）",{"$f":"E170*E171","v":0},{"$f":"F170*F171","v":0},60.995878965528497,0,33.916461579840629,33.916461579840629," I ＝G×H"]
[null,null," タンク維持管理費用","（億円）",{"$f":"E172*(0.024+0.022)","v":0},{"$f":"F172*(0.024+0.022)","v":0},2.8058104324143107,0,1.5601572326726689,1.5601572326726689,"修繕費：建設費の2.4％/年、諸経費：建設費の２.２％/年"]
[null,null," 貯蔵費用　合計","（億円）",{"$f":"SUM(E172:J173)","v":134.75492702296941}]
[]
[null,null,"2030年","単位","新潟港","直江津港","伏木富山港※拠点港","金沢港","七尾港","敦賀港","備考"]
[null,null," 年間需要量","（t/年）",{"$f":"①需要!$J$30-①需要!$I$30","v":25051.338639177342},{"$f":"①需要!$J$62-①需要!$I$62","v":10278.211506811411},{"$f":"①需要!$J$223-①需要!$I$223","v":1363398.9819739456},{"$f":"①需要!$J$126-①需要!$I$126","v":4183.1502258324472},{"$f":"①需要!$J$158-①需要!$I$158","v":517588.06595036603},{"$f":"①需要!$J$190-①需要!$I$190","v":543690.8791930608}," A：2030年の需要－実証期の需要（2030年までの需要分※実証期分までは整備済）"]
[null,null," 必要量","（１か月分）",1,1,1,1,1,1," B"]
[null,null," 月換算","（12か月/年）",12,12,12,12,12,12," C"]
[null,null," 需要ピーク係数","－",{"$f":"③輸送・貯蔵入力!$C$18","v":1.1399999999999999},{"$f":"③輸送・貯蔵入力!$C$18","v":1.1399999999999999},{"$f":"③輸送・貯蔵入力!$C$18","v":1.1399999999999999},{"$f":"③輸送・貯蔵入力!$C$18","v":1.1399999999999999},{"$f":"③輸送・貯蔵入力!$C$18","v":1.1399999999999999},{"$f":"③輸送・貯蔵入力!$C$18","v":1.1399999999999999}," D"]
[null,null," 月間需要量（ピーク月）","（t/月）",{"$f":"E177/E179*E180","v":2379.8771707218475},{"$f":"F177/F179*F180","v":976.43009314708388},129522.90328752482,397.39927145408245,49170.866265284771,51650.633523340774," E=A÷C×D"]
[null,null," 備蓄タンク容量","（t/基）",3000,1000,65000,1000,50000,52000," F（E：月間需要量（ピーク月）を踏まえ1,000トン刻みで設定　※最大110,000トン）"]
[null,null," 備蓄タンク基数","（基）",{"$f":"ROUNDUP(E181/E182,0)","v":1},{"$f":"ROUNDUP(F177/F182/F178/F179*F180,0)","v":1},{"$f":"ROUNDUP(G177/G182/G178/G179*G180,0)","v":2},{"$f":"ROUNDUP(H177/H182/H178/H179*H180,0)","v":1},{"$f":"ROUNDUP(I177/I182/I178/I179*I180,0)","v":1},{"$f":"ROUNDUP(J177/J182/J178/J179*J180,0)","v":1}," G=E÷F"]
[null,null," タンク1基あたり整備費用","（億円/基）",{"$f":"60*(E182/10000/4)^(2/3)","v":10.670679913470188},5.1299278400300912,82.931622205183089,5.1299278400300912,69.623832504191682,71.468305511785957," H＝α万トンのタンクの整備費＝60億円×（α／4）2/3（※３）"]
[null,null," タンク整備費用","（億円）",{"$f":"E183*E184","v":10.670679913470188},{"$f":"F183*F184","v":5.1299278400300912},165.86324441036618,5.1299278400300912,69.623832504191682,71.468305511785957," I ＝G×H"]
[null,null," タンク維持管理費用","（億円）",{"$f":"E185*(0.024+0.022)","v":0.49085127601962864},{"$f":"F185*(0.024+0.022)","v":0.23597668064138419},7.629709242876844,0.23597668064138419,3.2026962951928173,3.287542053542154,"修繕費：建設費の2.4％/年、諸経費：建設費の２.２％/年"]
[null,null," 貯蔵費用　合計","（億円）",{"$f":"SUM(E185:J186)","v":342.96867024878844}]
[]
[null,null,"移行期","単位","新潟港","直江津港","伏木富山港※拠点港","金沢港","七尾港","敦賀港","備考"]
[null,null," 年間需要量","（t/年）",{"$f":"①需要!$K$30-①需要!$J$30","v":216829.82905800804},{"$f":"①需要!$K$62-①需要!$J$62","v":197113.20782431387},{"$f":"①需要!$K$223-①需要!$J$223","v":2549087.6421630718},{"$f":"①需要!$K$126-①需要!$J$126","v":134342.22910633634},{"$f":"①需要!$K$158-①需要!$J$158","v":733368.33634051413},{"$f":"①需要!$K$190-①需要!$J$190","v":767224.29957276641}," A：移行期の需要－2030年の需要（移行期までの需要分※2030年分までは整備済）"]
[null,null," 必要量","（１か月分）",1,1,1,1,1,1," B"]
[null,null," 月換算","（12か月/年）",12,12,12,12,12,12," C"]
[null,null," 需要ピーク係数","－",{"$f":"③輸送・貯蔵入力!$C$18","v":1.1399999999999999},{"$f":"③輸送・貯蔵入力!$C$18","v":1.1399999999999999},{"$f":"③輸送・貯蔵入力!$C$18","v":1.1399999999999999},{"$f":"③輸送・貯蔵入力!$C$18","v":1.1399999999999999},{"$f":"③輸送・貯蔵入力!$C$18","v":1.1399999999999999},{"$f":"③輸送・貯蔵入力!$C$18","v":1.1399999999999999}," D"]
[null,null," 月間需要量（ピーク月）","（t/月）",{"$f":"E190/E192*E193","v":20598.833760510759},{"$f":"F190/F192*F193","v":18725.754743309815},242163.32600549178,12762.511765101952,69669.991952348835,72886.308459412801," E=A÷C×D"]
[null,null," 備蓄タンク容量","（t/基）",21000,19000,81000,13000,70000,73000," F（E：月間需要量（ピーク月）を踏まえ1,000トン刻みで設定　※最大110,000トン）"]
[null,null," 備蓄タンク基数","（基）",{"$f":"ROUNDUP(E194/E195,0)","v":1},{"$f":"ROUNDUP(F190/F195/F191/F192*F193,0)","v":1},{"$f":"ROUNDUP(G190/G195/G191/G192*G193,0)","v":3},{"$f":"ROUNDUP(H190/H195/H191/H192*H193,0)","v":1},{"$f":"ROUNDUP(I190/I195/I191/I192*I193,0)","v":1},{"$f":"ROUNDUP(J190/J195/J191/J192*J193,0)","v":1}," G=E÷F"]
[null,null," タンク1基あたり整備費用","（億円/基）",{"$f":"60*(E195/10000/4)^(2/3)","v":39.04727993718889},36.52697074567287,96.036119221231687,28.362215837948426,87.131786003455559,89.603814078180591," H＝α万トンのタンクの整備費＝60億円×（α／4）2/3（※３）"]
[null,null," タンク整備費用","（億円）",{"$f":"E196*E197","v":39.04727993718889},{"$f":"F196*F197","v":36.52697074567287},288.10835766369507,28.362215837948426,87.131786003455559,89.603814078180591," I ＝G×H"]
[null,null," タンク維持管理費用","（億円）",{"$f":"E198*(0.024+0.022)","v":1.7961748771106889},{"$f":"F198*(0.024+0.022)","v":1.680240654300952},13.252984452529974,1.3046619285456276,4.0080621561589558,4.1217754475963071,"修繕費：建設費の2.4％/年、諸経費：建設費の２.２％/年"]
[null,null," 貯蔵費用　合計","（億円）",{"$f":"SUM(E198:J199)","v":594.944323782384}]
[]
[null,null,"2050年","単位","新潟港","直江津港","伏木富山港※拠点港","金沢港","七尾港","敦賀港","備考"]
[null,null," 年間需要量","（t/年）",{"$f":"①需要!$L$30-①需要!$K$30","v":242686.81689073375},{"$f":"①需要!$L$62-①需要!$K$62","v":208062.79365908226},{"$f":"①需要!$L$223-①需要!$K$223","v":6470187.3803919964},{"$f":"①需要!$L$126-①需要!$K$126","v":138793.92906335159},{"$f":"①需要!$L$158-①需要!$K$158","v":2277947.0501377974},{"$f":"①需要!$L$190-①需要!$K$190","v":2336178.4222276551}," A：2050年の需要－移行期の需要（2050年までの需要分※移行期分までは整備済）"]
[null,null," 必要量","（１か月分）",1,1,1,1,1,1," B"]
[null,null," 月換算","（12か月/年）",12,12,12,12,12,12," C"]
[null,null," 需要ピーク係数","－",{"$f":"③輸送・貯蔵入力!$C$18","v":1.1399999999999999},{"$f":"③輸送・貯蔵入力!$C$18","v":1.1399999999999999},{"$f":"③輸送・貯蔵入力!$C$18","v":1.1399999999999999},{"$f":"③輸送・貯蔵入力!$C$18","v":1.1399999999999999},{"$f":"③輸送・貯蔵入力!$C$18","v":1.1399999999999999},{"$f":"③輸送・貯蔵入力!$C$18","v":1.1399999999999999}," D"]
[null,null," 月間需要量（ピーク月）","（t/月）",{"$f":"E203/E205*E206","v":23055.247604619704},{"$f":"F203/F205*F206","v":19765.965397612814},614667.80113723956,13185.423261018401,216404.96976309075,221936.9501116272," E=A÷C×D"]
[null,null," 備蓄タンク容量","（t/基）",24000,20000,103000,14000,73000,74000," F（E：月間需要量（ピーク月）を踏まえ1,000トン刻みで設定　※最大110,000トン）"]
[null,null," 備蓄タンク基数","（基）",{"$f":"ROUNDUP(E207/E208,0)","v":1},{"$f":"ROUNDUP(F203/F208/F204/F205*F206,0)","v":1},{"$f":"ROUNDUP(G203/G208/G204/G205*G206,0)","v":6},{"$f":"ROUNDUP(H203/H208/H204/H205*H206,0)","v":1},{"$f":"ROUNDUP(I203/I208/I204/I205*I206,0)","v":3},{"$f":"ROUNDUP(J203/J208/J204/J205*J206,0)","v":3}," G=E÷F"]
[null,null," タンク1基あたり整備費用","（億円/基）",{"$f":"60*(E208/10000/4)^(2/3)","v":42.682719653880753},37.797631496846193,112.72045659682171,29.798651651378059,89.603814078180591,90.420256770480961," H＝α万トンのタンクの整備費＝60億円×（α／4）2/3（※３）"]
[null,null," タンク整備費用","（億円）",{"$f":"E209*E210","v":42.682719653880753},{"$f":"F209*F210","v":37.797631496846193},676.32273958093026,29.798651651378059,268.8114422345418,271.26077031144291," I ＝G×H"]
[null,null," タンク維持管理費用","（億円）",{"$f":"E211*(0.024+0.022)","v":1.9634051040785145},{"$f":"F211*(0.024+0.022)","v":1.738691048854925},31.110846020722793,1.3707379759633906,12.365326342788922,12.477995434326374,"修繕費：建設費の2.4％/年、諸経費：建設費の２.２％/年"]
[null,null," 貯蔵費用　合計","（億円）",{"$f":"SUM(E211:J212)","v":1387.7009568557548}]
[null,null,"（※３）国土交通省資料より、メーカーで用いられているタンク整備費用の簡易予測式（α万トンのタンクの整備費＝60億円×（α／4）2/3 ）より"]

{"sheet":"拠点方式（七尾港ｼﾅﾘｵ1)","index":52,"n_rows":214,"n_cols":22,"rows_kept":214,"cut":false,"hidden":false,"merged":[[6,16,6,20],[6,21,7,21],[9,2,12,2],[9,13,12,13],[3,2,3,10],[3,13,3,21],[6,2,7,2],[6,3,7,3],[6,5,6,9],[6,10,7,10],[6,13,7,13],[6,14,7,14],[18,16,23,16],[18,17,23,17],[18,18,23,18],[18,19,23,19],[18,20,23,20],[30,18,35,18],[30,19,35,19],[18,13,23,13],[18,14,23,14],[30,14,35,14],[24,19,29,19],[24,20,29,20],[24,16,29,16],[24,17,29,17],[24,18,29,18],[30,20,35,20],[30,16,35,16],[30,17,35,17],[30,2,35,2],[30,3,35,3],[30,5,35,5],[30,6,35,6],[30,8,35,8],[30,9,35,9],[24,9,29,9],[24,13,29,13],[24,14,29,14],[24,2,29,2],[24,3,29,3],[24,5,29,5],[24,6,29,6],[24,8,29,8],[30,13,35,13],[42,15,42,20],[44,2,45,2],[44,3,45,3],[44,5,44,9],[44,10,45,10],[44,13,45,13],[44,14,45,14],[44,16,44,20],[36,14,41,14],[36,16,41,16],[36,17,41,17],[36,18,41,18],[36,19,41,19],[36,20,41,20],[36,2,41,2],[36,3,41,3],[36,5,41,5],[36,6,41,6],[36,8,41,8],[36,9,41,9],[36,13,41,13],[62,13,67,13],[62,14,67,14],[44,21,45,21],[47,2,50,2],[47,13,50,13],[56,2,61,2],[56,3,61,3],[56,5,61,5],[56,6,61,6],[56,7,61,7],[56,8,61,8],[56,9,61,9],[56,20,61,20],[56,13,61,13],[56,14,61,14],[56,16,61,16],[56,17,61,17],[56,18,61,18],[56,19,61,19],[62,16,67,16],[62,17,67,17],[62,18,67,18],[62,19,67,19],[74,6,79,6],[74,7,79,7],[74,8,79,8],[74,9,79,9],[62,20,67,20],[68,2,73,2],[68,3,73,3],[68,5,73,5],[68,6,73,6],[68,7,73,7],[68,18,73,18],[68,19,73,19],[68,20,73,20],[68,13,73,13],[68,14,73,14],[68,16,73,16],[68,17,73,17],[62,2,67,2],[62,3,67,3],[62,5,67,5],[62,6,67,6],[62,7,67,7],[62,8,67,8],[62,9,67,9],[100,16,105,16],[100,17,105,17],[100,18,105,18],[100,19,105,19],[100,20,105,20],[74,20,79,20],[80,4,80,9],[80,15,80,20],[82,2,83,2],[82,3,83,3],[82,5,82,9],[82,10,83,10],[82,13,83,13],[82,14,83,14],[82,16,82,20],[74,13,79,13],[74,14,79,14],[74,16,79,16],[74,17,79,17],[74,18,79,18],[74,19,79,19],[74,2,79,2],[74,3,79,3],[74,5,79,5],[82,21,83,21],[85,2,88,2],[85,13,88,13],[94,2,99,2],[94,3,99,3],[94,5,99,5],[94,6,99,6],[94,7,99,7],[94,8,99,8],[94,9,99,9],[94,20,99,20],[94,13,99,13],[94,14,99,14],[94,16,99,16],[94,17,99,17],[94,18,99,18],[94,19,99,19],[100,2,105,2],[100,3,105,3],[100,5,105,5],[100,6,105,6],[100,7,105,7],[100,8,105,8],[100,9,105,9],[112,20,117,20],[118,4,118,9],[118,15,118,20],[106,2,111,2],[106,3,111,3],[106,5,111,5],[106,6,111,6],[106,7,111,7],[106,18,111,18],[106,19,111,19],[106,20,111,20],[106,13,111,13],[106,14,111,14],[106,16,111,16],[106,17,111,17],[100,13,105,13],[100,14,105,14],[112,13,117,13],[112,14,117,14],[112,16,117,16],[112,17,117,17],[112,18,117,18],[112,19,117,19],[112,2,117,2],[112,3,117,3],[112,5,117,5],[112,6,117,6],[112,7,117,7],[112,8,117,8],[112,9,117,9],[120,21,121,21],[123,2,126,2],[123,13,126,13],[132,2,137,2],[132,3,137,3],[132,5,137,5],[132,6,137,6],[132,7,137,7],[132,8,137,8],[132,9,137,9],[132,20,137,20],[132,13,137,13],[132,14,137,14],[132,16,137,16],[132,17,137,17],[132,18,137,18],[132,19,137,19],[120,2,121,2],[120,3,121,3],[120,5,120,9],[120,10,121,10],[120,13,121,13],[120,14,121,14],[120,16,120,20],[144,2,149,2],[144,3,149,3],[144,5,149,5],[144,6,149,6],[144,7,149,7],[144,18,149,18],[144,19,149,19],[144,20,149,20],[144,13,149,13],[144,14,149,14],[144,16,149,16],[144,17,149,17],[138,3,143,3],[138,5,143,5],[138,6,143,6],[138,7,143,7],[138,8,143,8],[138,9,143,9],[150,20,155,20],[156,4,156,9],[156,15,156,20],[138,13,143,13],[138,14,143,14],[138,16,143,16],[138,17,143,17],[138,18,143,18],[138,19,143,19],[138,20,143,20],[157,13,157,21],[158,2,158,10],[158,13,158,21],[150,13,155,13],[150,14,155,14],[150,16,155,16],[150,17,155,17],[150,18,155,18],[150,19,155,19],[150,2,155,2],[150,3,155,3],[150,5,155,5],[150,6,155,6],[150,7,155,7],[150,8,155,8],[150,9,155,9],[160,2,160,10],[173,4,173,9],[186,4,186,9],[199,4,199,9],[212,4,212,9],[18,7,23,7],[24,7,29,7],[30,7,35,7],[36,7,41,7],[42,4,42,9],[144,8,149,8],[144,9,149,9],[106,8,111,8],[106,9,111,9],[68,8,73,8],[68,9,73,9],[18,2,23,2],[18,3,23,3],[18,5,23,5],[18,6,23,6],[18,8,23,8],[18,9,23,9],[157,2,157,10],[138,2,143,2]]}
[]
[null,null,"入力項目"]
[]
[null,null,"海上輸送費用　シナリオ１（拠点港：七尾港）",null,null,null,null,null,null,null,null,null,null,"海上輸送費用　シナリオ１（拠点港：七尾港）"]
[null,null,"液化アンモ二ア（ピーク月　※４か月）",null,null,null,null,null,null,null,null,null,null,"液化アンモ二ア（その他月　※８か月）"]
[]
[null,null,"実証期","単位","拠点港(外航)","2次輸送先港湾（内航）",null,null,null,null,"備考",null,null,"実証期","単位","拠点港","2次輸送先港湾",null,null,null,null,"備考"]
[null,null,null,null,"七尾港","新潟港","直江津港","伏木富山港","金沢港","敦賀港",null,null,null,null,null,"七尾港","新潟港","直江津港","伏木富山港","金沢港","敦賀港"]
[null,null," 密度","（t/m3）",0.68217054263565891,0.68217054263565891,0.68217054263565891,0.68217054263565891,0.68217054263565891,0.68217054263565891," ①",null,null," 密度","（t/m3）",0.68217054263565891,0.68217054263565891,0.68217054263565891,0.68217054263565891,0.68217054263565891,0.68217054263565891," ①"]
[null,null," 運搬船積載量\n※内貿の船型の上限は、就航中の「Hourai Maru」とする","（m3/隻）",{"$f":"KEISAN(\"アンモニア\",E17,\"タンク容量\",E8,\"外貿\")","v":68396},{"$f":"KEISAN(\"アンモニア\",F17,\"タンク容量\",F8,\"内貿\")","v":0},{"$f":"KEISAN(\"アンモニア\",G17,\"タンク容量\",G8,\"内貿\")","v":0},{"$f":"KEISAN(\"アンモニア\",H17,\"タンク容量\",H8,\"内貿\")","v":17099},{"$f":"KEISAN(\"アンモニア\",I17,\"タンク容量\",I8,\"内貿\")","v":0},{"$f":"KEISAN(\"アンモニア\",J17,\"タンク容量\",J8,\"内貿\")","v":34198}," ②港湾施設能力及び対象船舶一覧より、需要量に合わせた船型を設定",null,null," 運搬船積載量\n※内貿の船型の上限は、就航中の「Hourai Maru」とする","（m3/隻）",{"$f":"KEISAN(\"アンモニア\",P17,\"タンク容量\",P8,\"外貿\")","v":68396},{"$f":"KEISAN(\"アンモニア\",Q17,\"タンク容量\",Q8,\"内貿\")","v":0},{"$f":"KEISAN(\"アンモニア\",R17,\"タンク容量\",R8,\"内貿\")","v":0},{"$f":"KEISAN(\"アンモニア\",S17,\"タンク容量\",S8,\"内貿\")","v":17099},{"$f":"KEISAN(\"アンモニア\",T17,\"タンク容量\",T8,\"内貿\")","v":0},{"$f":"KEISAN(\"アンモニア\",U17,\"タンク容量\",U8,\"内貿\")","v":34198}," ②港湾施設能力及び対象船舶一覧より、需要量に合わせた船型を設定"]
[null,null,null,"（t/隻）",{"$f":"E10*E9","v":46657.736434108527},{"$f":"F10*F9","v":0},0,11664.434108527132,0,{"$f":"J10*J9","v":23328.868217054263}," ③=②×①",null,null,null,"（t/隻）",{"$f":"P10*P9","v":46657.736434108527},{"$f":"Q10*Q9","v":0},0,11664.434108527132,0,{"$f":"U10*U9","v":23328.868217054263}," ③=②×①"]
[null,null,null,"(GT)",{"$f":"KEISAN(\"アンモニア\",E17,\"総トン数\",E8,\"外貿\")","v":40000},{"$f":"KEISAN(\"アンモニア\",F17,\"総トン数\",F8,\"内貿\")","v":0},{"$f":"KEISAN(\"アンモニア\",G17,\"総トン数\",G8,\"内貿\")","v":0},{"$f":"KEISAN(\"アンモニア\",H17,\"総トン数\",H8,\"内貿\")","v":10000},{"$f":"KEISAN(\"アンモニア\",I17,\"総トン数\",I8,\"内貿\")","v":0},{"$f":"KEISAN(\"アンモニア\",J17,\"総トン数\",J8,\"内貿\")","v":20000},"　港湾施設能力及び対象船舶一覧より、需要量に合わせた船型を設定",null,null,null,"(GT)",{"$f":"KEISAN(\"アンモニア\",P17,\"総トン数\",P8,\"外貿\")","v":40000},{"$f":"KEISAN(\"アンモニア\",Q17,\"総トン数\",Q8,\"内貿\")","v":0},{"$f":"KEISAN(\"アンモニア\",R17,\"総トン数\",R8,\"内貿\")","v":0},{"$f":"KEISAN(\"アンモニア\",S17,\"総トン数\",S8,\"内貿\")","v":10000},{"$f":"KEISAN(\"アンモニア\",T17,\"総トン数\",T8,\"内貿\")","v":0},{"$f":"KEISAN(\"アンモニア\",U17,\"総トン数\",U8,\"内貿\")","v":20000},"　港湾施設能力及び対象船舶一覧より、需要量に合わせた船型を設定"]
[null,null,null,"(DWT)",{"$f":"E12/0.8447","v":47354.09020954185},{"$f":"F12/0.8447","v":0},0,11838.522552385462,0,{"$f":"J12/0.8447","v":23677.045104770925},"　LPG船のDWTとGTの関係：DWT=GT/0.8447 より （※1）",null,null,null,"(DWT)",{"$f":"P12/0.8447","v":47354.09020954185},{"$f":"Q12/0.8447","v":0},0,11838.522552385462,0,{"$f":"U12/0.8447","v":23677.045104770925},"　LPG船のDWTとGTの関係：DWT=GT/0.8447 より （※1）"]
[null,null," 船速（外航）","（ノット）",14,14,14,14,14,14," ④ 国土交通省検討資料より",null,null," 船速（外航）","（ノット）",14,14,14,14,14,14," ④ 国土交通省検討資料より"]
[null,null," 船速（内航）","（ノット）",12,12,12,12,12,12," ④ 国土交通省検討資料より",null,null," 船速（内航）","（ノット）",12,12,12,12,12,12," ④ 国土交通省検討資料より"]
[null,null," 海上輸送費用原単位","（千円/日･隻）",{"$f":"45.432*E13^(0.4019)","v":3438.650475009887},{"$f":"45.432*F13^(0.4019)","v":0},0,1969.7908840827624,0,{"$f":"45.432*J13^(0.4019)","v":2602.5799429069089}," ⑤ 海上輸送費用原単位算定式より （※2）",null,null," 海上輸送費用原単位","（千円/日･隻）",{"$f":"45.432*P13^(0.4019)","v":3438.650475009887},{"$f":"45.432*Q13^(0.4019)","v":0},0,1969.7908840827624,0,{"$f":"45.432*U13^(0.4019)","v":2602.5799429069089}," ⑤ 海上輸送費用原単位算定式より （※2）"]
[null,null," 月間需要量","（t/ピーク月）",{"$f":"①需要!$I$223/12*④海上輸送網入力!$C$59","v":40973.730133535399},{"$f":"①需要!$I$30/12*④海上輸送網入力!$C$59","v":0},{"$f":"①需要!$I$62/12*④海上輸送網入力!$C$59","v":0},{"$f":"①需要!$I$94/12*④海上輸送網入力!$C$59","v":7968.8923956989256},{"$f":"①需要!$I$126/12*④海上輸送網入力!$C$59","v":0},{"$f":"①需要!$I$190/12*④海上輸送網入力!$C$59","v":16748.404517670697}," ⑥",null,null," 月間需要量","（t/その他月）",{"$f":"①需要!$I$223/12*④海上輸送網入力!$C$60","v":33425.937740515728},{"$f":"①需要!$I$30/12*④海上輸送網入力!$C$60","v":0},{"$f":"①需要!$I$62/12*④海上輸送網入力!$C$60","v":0},{"$f":"①需要!$I$94/12*④海上輸送網入力!$C$60","v":6500.9385333333348},{"$f":"①需要!$I$126/12*④海上輸送網入力!$C$60","v":0},{"$f":"①需要!$I$190/12*④海上輸送網入力!$C$60","v":13663.172106520833}," ⑥"]
[null,null," 月間寄港回数","（回/月）",{"$f":"IFERROR(ROUNDUP(E17/E11,0),0)","v":1},{"$f":"IFERROR(ROUNDUP(F17/F11,0),0)","v":0},0,1,0,{"$f":"IFERROR(ROUNDUP(J17/J11,0),0)","v":1}," ⑦＝⑥／③",null,null," 月間寄港回数","（回/月）",{"$f":"IFERROR(ROUNDUP(P17/P11,0),0)","v":1},{"$f":"IFERROR(ROUNDUP(Q17/Q11,0),0)","v":0},0,1,0,{"$f":"IFERROR(ROUNDUP(U17/U11,0),0)","v":1}," ⑦＝⑥／③"]
[null,null," 海上輸送距離","（海里）",{"$f":"④海上輸送網入力!$G$17","v":3386},{"$f":"④海上輸送網入力!$C$50","v":125},{"$f":"④海上輸送網入力!$D$50","v":107},{"$f":"④海上輸送網入力!$E$50","v":75},{"$f":"④海上輸送網入力!$F$50","v":131},{"$f":"④海上輸送網入力!$H$50","v":195}," ⑧　原産国オーストラリア　※二次輸送先は拠点港との距離",null,null," 海上輸送距離","（海里）",{"$f":"E19","v":3386},{"$f":"F19","v":125},{"$f":"G19","v":107},75,131,195," ⑧　原産国オーストラリア　※二次輸送先は拠点港との距離"]
[null,null,null,null,{"$f":"④海上輸送網入力!$G$21","v":4900},null,null,null,null,null," ⑧　原産国アメリカ　※二次輸送先は拠点港との距離",null,null,null,null,{"$f":"E20","v":4900},null,null,null,null,null," ⑧　原産国アメリカ　※二次輸送先は拠点港との距離"]
[null,null,null,null,{"$f":"④海上輸送網入力!$G$25","v":4181},null,null,null,null,null," ⑧　原産国カナダ　※二次輸送先は拠点港との距離",null,null,null,null,4181,null,null,null,null,null," ⑧　原産国カナダ　※二次輸送先は拠点港との距離"]
[null,null,null,null,{"$f":"④海上輸送網入力!$G$29","v":9515},null,null,null,null,null," ⑧　原産国チリ　※二次輸送先は拠点港との距離",null,null,null,null,9515,null,null,null,null,null," ⑧　原産国チリ　※二次輸送先は拠点港との距離"]
[null,null,null,null,{"$f":"④海上輸送網入力!$G$33","v":6084},null,null,null,null,null," ⑧　原産国オマーン　※二次輸送先は拠点港との距離",null,null,null,null,6084,null,null,null,null,null," ⑧　原産国オマーン　※二次輸送先は拠点港との距離"]
[null,null,null,null,{"$f":"④海上輸送網入力!$G$37","v":9112},null,null,null,null,null," ⑧　原産国ナミビア　※二次輸送先は拠点港との距離",null,null,null,null,9112,null,null,null,null,null," ⑧　原産国ナミビア　※二次輸送先は拠点港との距離"]
[null,null,"シナリオ設定","（％）",0.5,1,1,1,1,1," ⑨　原産国オーストラリア　※二次輸送先は拠点港との距離",null,null,"シナリオ設定","（％）",{"$f":"E25","v":0.5},1,1,1,1,1," ⑨　原産国オーストラリア　※二次輸送先は拠点港との距離"]
[null,null,null,null,0,null,null,null,null,null," ⑨　原産国アメリカ　※二次輸送先はシナリオ対象外",null,null,null,null,{"$f":"E26","v":0},null,null,null,null,null," ⑨　原産国アメリカ　※二次輸送先はシナリオ対象外"]
[null,null,null,null,0,null,null,null,null,null," ⑨　原産国カナダ　※二次輸送先はシナリオ対象外",null,null,null,null,0,null,null,null,null,null," ⑨　原産国カナダ　※二次輸送先はシナリオ対象外"]
[null,null,null,null,0.5,null,null,null,null,null," ⑨　原産国チリ　※二次輸送先はシナリオ対象外",null,null,null,null,0.5,null,null,null,null,null," ⑨　原産国チリ　※二次輸送先はシナリオ対象外"]
[null,null,null,null,0,null,null,null,null,null," ⑨　原産国オマーン　※二次輸送先はシナリオ対象外",null,null,null,null,0,null,null,null,null,null," ⑨　原産国オマーン　※二次輸送先はシナリオ対象外"]
[null,null,null,null,0,null,null,null,null,null," ⑨　原産国ナミビア　※二次輸送先はシナリオ対象外",null,null,null,null,0,null,null,null,null,null," ⑨　原産国ナミビア　※二次輸送先はシナリオ対象外"]
[null,null," 海上輸送日数","（日）",{"$f":"E19/E$14/24","v":10.077380952380953},{"$f":"F19/F$15/24","v":0.43402777777777773},{"$f":"G19/G$15/24","v":0.37152777777777773},0.26041666666666669,0.4548611111111111,{"$f":"J19/J$15/24","v":0.67708333333333337}," ⑩＝⑧／④　原産国オーストラリア　※二次輸送先は拠点港までの日数",null,null," 海上輸送日数","（日）",{"$f":"P19/P$14/24","v":10.077380952380953},{"$f":"Q19/Q$15/24","v":0.43402777777777773},{"$f":"R19/R$15/24","v":0.37152777777777773},0.26041666666666669,0.4548611111111111,{"$f":"U19/U$15/24","v":0.67708333333333337}," ⑩＝⑧／④　原産国オーストラリア　※二次輸送先は拠点港までの日数"]
[null,null,null,null,{"$f":"E20/E$14/24","v":14.583333333333334},null,null,null,null,null," ⑩＝⑧／④　原産国アメリカ　※二次輸送先は拠点港までの日数",null,null,null,null,{"$f":"P20/P$14/24","v":14.583333333333334},null,null,null,null,null," ⑩＝⑧／④　原産国アメリカ　※二次輸送先は拠点港までの日数"]
[null,null,null,null,12.443452380952381,null,null,null,null,null," ⑩＝⑧／④　原産国カナダ　※二次輸送先は拠点港までの日数",null,null,null,null,12.443452380952381,null,null,null,null,null," ⑩＝⑧／④　原産国カナダ　※二次輸送先は拠点港までの日数"]
[null,null,null,null,28.31845238095238,null,null,null,null,null," ⑩＝⑧／④　原産国チリ　※二次輸送先は拠点港までの日数",null,null,null,null,{"$f":"P22/P$14/24","v":28.31845238095238},null,null,null,null,null," ⑩＝⑧／④　原産国チリ　※二次輸送先は拠点港までの日数"]
[null,null,null,null,18.107142857142858,null,null,null,null,null," ⑩＝⑧／④　原産国オマーン　※二次輸送先は拠点港までの日数",null,null,null,null,{"$f":"P23/P$14/24","v":18.107142857142858},null,null,null,null,null," ⑩＝⑧／④　原産国オマーン　※二次輸送先は拠点港までの日数"]
[null,null,null,null,27.11904761904762,null,null,null,null,null," ⑩＝⑧／④　原産国ナミビア　※二次輸送先は拠点港までの日数",null,null,null,null,27.11904761904762,null,null,null,null,null," ⑩＝⑧／④　原産国ナミビア　※二次輸送先は拠点港までの日数"]
[null,null," 海上輸送費用","（千円/月）",{"$f":"E$16*E$18*E25*E31","v":17326.295399380175},{"$f":"F$16*F$18*F25*F31","v":0},{"$f":"G$16*G$18*G25*G31","v":0},{"$f":"H$16*H$18*H25*H31","v":512.9663760632194},{"$f":"I$16*I$18*I25*I31","v":0},{"$f":"J$16*J$18*J25*J31","v":1762.1635030098862}," ⑪＝⑤×⑦×⑨×⑩　原産国オーストラリア　　※二次輸送先は拠点港間の費用",null,null," 海上輸送費用","（千円/月）",{"$f":"P$16*P$18*P25*P31","v":17326.295399380175},{"$f":"Q$16*Q$18*Q25*Q31","v":0},{"$f":"R$16*R$18*R25*R31","v":0},512.9663760632194,0,{"$f":"U$16*U$18*U25*U31","v":1762.1635030098862}," ⑪＝⑤×⑦×⑨×⑩　原産国オーストラリア　　※二次輸送先は拠点港間の費用"]
[null,null,null,null,{"$f":"E$16*E$18*E26*E32","v":0},null,null,null,null,null," ⑪＝⑤×⑦×⑨×⑩　原産国アメリカ　　　※二次輸送先は拠点港間の費用",null,null,null,null,{"$f":"P$16*P$18*P26*P32","v":0},null,null,null,null,null," ⑪＝⑤×⑦×⑨×⑩　原産国アメリカ　　　※二次輸送先は拠点港間の費用"]
[null,null,null,null,0,null,null,null,null,null," ⑪＝⑤×⑦×⑨×⑩　原産国カナダ　　　※二次輸送先は拠点港間の費用",null,null,null,null,0,null,null,null,null,null," ⑪＝⑤×⑦×⑨×⑩　原産国カナダ　　　※二次輸送先は拠点港間の費用"]
[null,null,null,null,48688.629865653384,null,null,null,null,null," ⑪＝⑤×⑦×⑨×⑩　原産国チリ　　※二次輸送先は拠点港間の費用",null,null,null,null,48688.629865653384,null,null,null,null,null," ⑪＝⑤×⑦×⑨×⑩　原産国チリ　　※二次輸送先は拠点港間の費用"]
[null,null,null,null,0,null,null,null,null,null," ⑪＝⑤×⑦×⑨×⑩　原産国オマーン　　※二次輸送先は拠点港間の費用",null,null,null,null,0,null,null,null,null,null," ⑪＝⑤×⑦×⑨×⑩　原産国オマーン　　※二次輸送先は拠点港間の費用"]
[null,null,null,null,0,null,null,null,null,null," ⑪＝⑤×⑦×⑨×⑩　原産国ナミビア　　※二次輸送先は新潟港間の費用",null,null,null,null,0,null,null,null,null,null," ⑪＝⑤×⑦×⑨×⑩　原産国ナミビア　　※二次輸送先は新潟港間の費用"]
[null,null," 海上輸送費用　合計","（億円/月）",{"$f":"SUM(E37:J42)*1000/100000000","v":0.68290055144106654},null,null,null,null,null,null,null,null," 海上輸送費用　合計","（億円/月）",{"$f":"SUM(P37:U42)*1000/100000000","v":0.68290055144106654}]
[]
[null,null,"203０年","単位","拠点港","2次輸送先港湾",null,null,null,null,"備考",null,null,"203０年","単位","拠点港","2次輸送先港湾",null,null,null,null,"備考"]
[null,null,null,null,"七尾港","新潟港","直江津港","伏木富山港","金沢港","敦賀港",null,null,null,null,null,"七尾港","新潟港","直江津港","伏木富山港","金沢港","敦賀港"]
[null,null," 密度","（t/m3）",0.68217054263565891,0.68217054263565891,0.68217054263565891,0.68217054263565891,0.68217054263565891,0.68217054263565891," ①",null,null," 密度","（t/m3）",0.68217054263565891,0.68217054263565891,0.68217054263565891,0.68217054263565891,0.68217054263565891,0.68217054263565891," ①"]
[null,null," 運搬船積載量\n※内貿の船型の上限は、就航中の「Hourai Maru」とする","（m3/隻）",{"$f":"KEISAN(\"アンモニア\",E55,\"タンク容量\",E46,\"外貿\")","v":87000},{"$f":"KEISAN(\"アンモニア\",F55,\"タンク容量\",F46,\"内貿\")","v":5130},{"$f":"KEISAN(\"アンモニア\",G55,\"タンク容量\",G46,\"内貿\")","v":1714},{"$f":"KEISAN(\"アンモニア\",H55,\"タンク容量\",H46,\"内貿\")","v":38000},{"$f":"KEISAN(\"アンモニア\",I55,\"タンク容量\",I46,\"内貿\")","v":1714},{"$f":"KEISAN(\"アンモニア\",J55,\"タンク容量\",J46,\"内貿\")","v":38000}," ②港湾施設能力及び対象船舶一覧より、需要量に合わせた船型を設定",null,null," 運搬船積載量\n※内貿の船型の上限は、就航中の「Hourai Maru」とする","（m3/隻）",{"$f":"KEISAN(\"アンモニア\",P55,\"タンク容量\",P46,\"外貿\")","v":87000},{"$f":"KEISAN(\"アンモニア\",Q55,\"タンク容量\",Q46,\"内貿\")","v":5130},{"$f":"KEISAN(\"アンモニア\",R55,\"タンク容量\",R46,\"内貿\")","v":1714},{"$f":"KEISAN(\"アンモニア\",S55,\"タンク容量\",S46,\"内貿\")","v":38000},{"$f":"KEISAN(\"アンモニア\",T55,\"タンク容量\",T46,\"内貿\")","v":1714},{"$f":"KEISAN(\"アンモニア\",U55,\"タンク容量\",U46,\"内貿\")","v":38000}," ②港湾施設能力及び対象船舶一覧より、需要量に合わせた船型を設定"]
[null,null,null,"（t/隻）",{"$f":"E48*E47","v":59348.837209302328},{"$f":"F48*F47","v":3499.5348837209303},{"$f":"G48*G47","v":1169.2403100775193},25922.480620155038,1169.2403100775193,{"$f":"J48*J47","v":25922.480620155038}," ③=②×①",null,null,null,"（t/隻）",{"$f":"P48*P47","v":59348.837209302328},{"$f":"Q48*Q47","v":3499.5348837209303},{"$f":"R48*R47","v":1169.2403100775193},25922.480620155038,1169.2403100775193,{"$f":"U48*U47","v":25922.480620155038}," ③=②×①"]
[null,null,null,"(GT)",{"$f":"KEISAN(\"アンモニア\",E55,\"総トン数\",E46,\"外貿\")","v":50000},{"$f":"KEISAN(\"アンモニア\",F55,\"総トン数\",F46,\"内貿\")","v":3000},{"$f":"KEISAN(\"アンモニア\",G55,\"総トン数\",G46,\"内貿\")","v":999},{"$f":"KEISAN(\"アンモニア\",H55,\"総トン数\",H46,\"内貿\")","v":25458},{"$f":"KEISAN(\"アンモニア\",I55,\"総トン数\",I46,\"内貿\")","v":999},{"$f":"KEISAN(\"アンモニア\",J55,\"総トン数\",J46,\"内貿\")","v":25458},"　港湾施設能力及び対象船舶一覧より、需要量に合わせた船型を設定",null,null,null,"(GT)",{"$f":"KEISAN(\"アンモニア\",P55,\"総トン数\",P46,\"外貿\")","v":50000},{"$f":"KEISAN(\"アンモニア\",Q55,\"総トン数\",Q46,\"内貿\")","v":3000},{"$f":"KEISAN(\"アンモニア\",R55,\"総トン数\",R46,\"内貿\")","v":999},{"$f":"KEISAN(\"アンモニア\",S55,\"総トン数\",S46,\"内貿\")","v":25458},{"$f":"KEISAN(\"アンモニア\",T55,\"総トン数\",T46,\"内貿\")","v":999},{"$f":"KEISAN(\"アンモニア\",U55,\"総トン数\",U46,\"内貿\")","v":25458},"　港湾施設能力及び対象船舶一覧より、需要量に合わせた船型を設定"]
[null,null,null,"(DWT)",{"$f":"E50/0.8447","v":59192.61276192731},{"$f":"F50/0.8447","v":3551.5567657156384},1182.6684029833077,30138.51071386291,1182.6684029833077,{"$f":"J50/0.8447","v":30138.51071386291},"　LPG船のDWTとGTの関係：DWT=GT/0.8447 より （※1）",null,null,null,"(DWT)",{"$f":"P50/0.8447","v":59192.61276192731},{"$f":"Q50/0.8447","v":3551.5567657156384},1182.6684029833077,30138.51071386291,1182.6684029833077,{"$f":"U50/0.8447","v":30138.51071386291},"　LPG船のDWTとGTの関係：DWT=GT/0.8447 より （※1）"]
[null,null," 船速（外航）","（ノット）",14,14,14,14,14,14," ④ 国土交通省検討資料より",null,null," 船速（外航）","（ノット）",14,14,14,14,14,14," ④ 国土交通省検討資料より"]
[null,null," 船速（内航）","（ノット）",12,12,12,12,12,12," ④ 国土交通省検討資料より",null,null," 船速（内航）","（ノット）",12,12,12,12,12,12," ④ 国土交通省検討資料より"]
[null,null," 海上輸送費用原単位","（千円/日･隻）",{"$f":"45.432*E51^(0.4019)","v":3761.284358983542},{"$f":"45.432*F51^(0.4019)","v":1214.1578596509185},780.45073325115527,2867.6153883844731,780.45073325115527,{"$f":"45.432*J51^(0.4019)","v":2867.6153883844731}," ⑤ 海上輸送費用原単位算定式より （※2）",null,null," 海上輸送費用原単位","（千円/日･隻）",{"$f":"45.432*P51^(0.4019)","v":3761.284358983542},{"$f":"45.432*Q51^(0.4019)","v":1214.1578596509185},780.45073325115527,2867.6153883844731,780.45073325115527,{"$f":"45.432*U51^(0.4019)","v":2867.6153883844731}," ⑤ 海上輸送費用原単位算定式より （※2）"]
[null,null," 月間需要量","（t/ピーク月）",{"$f":"①需要!$J$223/12*④海上輸送網入力!$C$59","v":170496.63342106025},{"$f":"①需要!$J$30/12*④海上輸送網入力!$C$59","v":2379.8771707218475},{"$f":"①需要!$J$62/12*④海上輸送網入力!$C$59","v":976.43009314708388},{"$f":"①需要!$J$94/12*④海上輸送網入力!$C$59","v":32916.589359275211},{"$f":"①需要!$J$126/12*④海上輸送網入力!$C$59","v":397.39927145408245},{"$f":"①需要!$J$190/12*④海上輸送網入力!$C$59","v":68399.038041011474}," ⑥",null,null," 月間需要量","（t/その他月）",{"$f":"①需要!$J$223/12*④海上輸送網入力!$C$60","v":139089.35884349653},{"$f":"①需要!$J$30/12*④海上輸送網入力!$C$60","v":1941.4787445362442},{"$f":"①需要!$J$62/12*④海上輸送網入力!$C$60","v":796.5613917778843},{"$f":"①需要!$J$94/12*④海上輸送網入力!$C$60","v":26853.007108882412},{"$f":"①需要!$J$126/12*④海上輸送網入力!$C$60","v":324.19414250201464},{"$f":"①需要!$J$190/12*④海上輸送網入力!$C$60","v":55799.215243983053}," ⑥"]
[null,null," 月間寄港回数","（回/月）",{"$f":"IFERROR(ROUNDUP(E55/E49,0),0)","v":3},{"$f":"IFERROR(ROUNDUP(F55/F49,0),0)","v":1},1,2,1,{"$f":"IFERROR(ROUNDUP(J55/J49,0),0)","v":3}," ⑦＝⑥／③",null,null," 月間寄港回数","（回/月）",{"$f":"IFERROR(ROUNDUP(P55/P49,0),0)","v":3},{"$f":"IFERROR(ROUNDUP(Q55/Q49,0),0)","v":1},1,2,1,{"$f":"IFERROR(ROUNDUP(U55/U49,0),0)","v":3}," ⑦＝⑥／③"]
[null,null," 海上輸送距離","（海里）",{"$f":"④海上輸送網入力!$G$17","v":3386},{"$f":"F19","v":125},107,75,131,{"$f":"J19","v":195}," ⑧　原産国オーストラリア　※二次輸送先は拠点港との距離",null,null," 海上輸送距離","（海里）",{"$f":"E57","v":3386},{"$f":"F57","v":125},{"$f":"G57","v":107},{"$f":"H57","v":75},{"$f":"I57","v":131},{"$f":"J57","v":195}," ⑧　原産国オーストラリア　※二次輸送先は拠点港との距離"]
[null,null,null,null,{"$f":"④海上輸送網入力!$G$21","v":4900},null,null,null,null,null," ⑧　原産国アメリカ　※二次輸送先は拠点港との距離",null,null,null,null,{"$f":"E58","v":4900},null,null,null,null,null," ⑧　原産国アメリカ　※二次輸送先は拠点港との距離"]
[null,null,null,null,{"$f":"④海上輸送網入力!$G$25","v":4181},null,null,null,null,null," ⑧　原産国カナダ　※二次輸送先は拠点港との距離",null,null,null,null,4181,null,null,null,null,null," ⑧　原産国カナダ　※二次輸送先は拠点港との距離"]
[null,null,null,null,{"$f":"④海上輸送網入力!$G$29","v":9515},null,null,null,null,null," ⑧　原産国チリ　※二次輸送先は拠点港との距離",null,null,null,null,9515,null,null,null,null,null," ⑧　原産国チリ　※二次輸送先は拠点港との距離"]
[null,null,null,null,{"$f":"④海上輸送網入力!$G$33","v":6084},null,null,null,null,null," ⑧　原産国オマーン　※二次輸送先は拠点港との距離",null,null,null,null,6084,null,null,null,null,null," ⑧　原産国オマーン　※二次輸送先は拠点港との距離"]
[null,null,null,null,{"$f":"④海上輸送網入力!$G$37","v":9112},null,null,null,null,null," ⑧　原産国ナミビア　※二次輸送先は拠点港との距離",null,null,null,null,9112,null,null,null,null,null," ⑧　原産国ナミビア　※二次輸送先は拠点港との距離"]
[null,null,"シナリオ設定","（％）",0.33333333333333331,1,1,1,1,1," ⑨　原産国オーストラリア　※二次輸送先は拠点港との距離",null,null,"シナリオ設定","（％）",{"$f":"E63","v":0.33333333333333331},1,1,1,1,1," ⑨　原産国オーストラリア　※二次輸送先は拠点港との距離"]
[null,null,null,null,0,null,null,null,null,null," ⑨　原産国アメリカ　※二次輸送先はシナリオ対象外",null,null,null,null,{"$f":"E64","v":0},null,null,null,null,null," ⑨　原産国アメリカ　※二次輸送先はシナリオ対象外"]
[null,null,null,null,0.33333333333333331,null,null,null,null,null," ⑨　原産国カナダ　※二次輸送先はシナリオ対象外",null,null,null,null,0.33333333333333331,null,null,null,null,null," ⑨　原産国カナダ　※二次輸送先はシナリオ対象外"]
[null,null,null,null,0.33333333333333331,null,null,null,null,null," ⑨　原産国チリ　※二次輸送先はシナリオ対象外",null,null,null,null,0.33333333333333331,null,null,null,null,null," ⑨　原産国チリ　※二次輸送先はシナリオ対象外"]
[null,null,null,null,0,null,null,null,null,null," ⑨　原産国オマーン　※二次輸送先はシナリオ対象外",null,null,null,null,0,null,null,null,null,null," ⑨　原産国オマーン　※二次輸送先はシナリオ対象外"]
[null,null,null,null,0,null,null,null,null,null," ⑨　原産国ナミビア　※二次輸送先はシナリオ対象外",null,null,null,null,0,null,null,null,null,null," ⑨　原産国ナミビア　※二次輸送先はシナリオ対象外"]
[null,null," 海上輸送日数","（日）",{"$f":"E57/E$52/24","v":10.077380952380953},{"$f":"F57/F$53/24","v":0.43402777777777773},{"$f":"G57/G$53/24","v":0.37152777777777773},0.26041666666666669,0.4548611111111111,{"$f":"J57/J$53/24","v":0.67708333333333337}," ⑩＝⑧／④　原産国オーストラリア　※二次輸送先は拠点港までの日数",null,null," 海上輸送日数","（日）",{"$f":"P57/P$52/24","v":10.077380952380953},{"$f":"Q57/Q$53/24","v":0.43402777777777773},{"$f":"R57/R$53/24","v":0.37152777777777773},0.26041666666666669,0.4548611111111111,{"$f":"U57/U$53/24","v":0.67708333333333337}," ⑩＝⑧／④　原産国オーストラリア　※二次輸送先は拠点港までの日数"]
[null,null,null,null,{"$f":"E58/E$52/24","v":14.583333333333334},null,null,null,null,null," ⑩＝⑧／④　原産国アメリカ　※二次輸送先は拠点港までの日数",null,null,null,null,{"$f":"P58/P$52/24","v":14.583333333333334},null,null,null,null,null," ⑩＝⑧／④　原産国アメリカ　※二次輸送先は拠点港までの日数"]
[null,null,null,null,12.443452380952381,null,null,null,null,null," ⑩＝⑧／④　原産国カナダ　※二次輸送先は拠点港までの日数",null,null,null,null,12.443452380952381,null,null,null,null,null," ⑩＝⑧／④　原産国カナダ　※二次輸送先は拠点港までの日数"]
[null,null,null,null,28.31845238095238,null,null,null,null,null," ⑩＝⑧／④　原産国チリ　※二次輸送先は拠点港までの日数",null,null,null,null,28.31845238095238,null,null,null,null,null," ⑩＝⑧／④　原産国チリ　※二次輸送先は拠点港までの日数"]
[null,null,null,null,18.107142857142858,null,null,null,null,null," ⑩＝⑧／④　原産国オマーン　※二次輸送先は拠点港までの日数",null,null,null,null,18.107142857142858,null,null,null,null,null," ⑩＝⑧／④　原産国オマーン　※二次輸送先は拠点港までの日数"]
[null,null,null,null,27.11904761904762,null,null,null,null,null," ⑩＝⑧／④　原産国ナミビア　※二次輸送先は拠点港までの日数",null,null,null,null,27.11904761904762,null,null,null,null,null," ⑩＝⑧／④　原産国ナミビア　※二次輸送先は拠点港までの日数"]
[null,null," 海上輸送費用","（千円/月）",{"$f":"E$54*E$56*E63*E69","v":37903.895355709144},{"$f":"F$54*F$56*F63*F69","v":526.97823769571107},{"$f":"G$54*G$56*G63*G69","v":289.95912658983889},1493.5496814502465,354.99668769410187,{"$f":"J$54*J$56*J63*J69","v":5824.8437576559618}," ⑪＝⑤×⑦×⑨×⑩　原産国オーストラリア　　※二次輸送先は拠点港間の費用",null,null," 海上輸送費用","（千円/月）",{"$f":"P$54*P$56*P63*P69","v":37903.895355709144},{"$f":"Q$54*Q$56*Q63*Q69","v":526.97823769571107},{"$f":"R$54*R$56*R63*R69","v":289.95912658983889},1493.5496814502465,354.99668769410187,{"$f":"U$54*U$56*U63*U69","v":5824.8437576559618}," ⑪＝⑤×⑦×⑨×⑩　原産国オーストラリア　　※二次輸送先は拠点港間の費用"]
[null,null,null,null,{"$f":"E$54*E$56*E64*E70","v":0},null,null,null,null,null," ⑪＝⑤×⑦×⑨×⑩　原産国アメリカ　　　※二次輸送先は拠点港間の費用",null,null,null,null,{"$f":"P$54*P$56*P64*P70","v":0},null,null,null,null,null," ⑪＝⑤×⑦×⑨×⑩　原産国アメリカ　　　※二次輸送先は拠点港間の費用"]
[null,null,null,null,46803.362812232699,null,null,null,null,null," ⑪＝⑤×⑦×⑨×⑩　原産国カナダ　　　※二次輸送先は拠点港間の費用",null,null,null,null,46803.362812232699,null,null,null,null,null," ⑪＝⑤×⑦×⑨×⑩　原産国カナダ　　　※二次輸送先は拠点港間の費用"]
[null,null,null,null,106513.75201109641,null,null,null,null,null," ⑪＝⑤×⑦×⑨×⑩　原産国チリ　　※二次輸送先は拠点港間の費用",null,null,null,null,106513.75201109641,null,null,null,null,null," ⑪＝⑤×⑦×⑨×⑩　原産国チリ　　※二次輸送先は拠点港間の費用"]
[null,null,null,null,0,null,null,null,null,null," ⑪＝⑤×⑦×⑨×⑩　原産国オマーン　　※二次輸送先は拠点港間の費用",null,null,null,null,0,null,null,null,null,null," ⑪＝⑤×⑦×⑨×⑩　原産国オマーン　　※二次輸送先は拠点港間の費用"]
[null,null,null,null,0,null,null,null,null,null," ⑪＝⑤×⑦×⑨×⑩　原産国ナミビア　　※二次輸送先は新潟港間の費用",null,null,null,null,0,null,null,null,null,null," ⑪＝⑤×⑦×⑨×⑩　原産国ナミビア　　※二次輸送先は新潟港間の費用"]
[null,null," 海上輸送費用　合計","（億円/月）",{"$f":"SUM(E75:J80)*1000/100000000","v":1.9971133767012414},null,null,null,null,null,null,null,null," 海上輸送費用　合計","（億円/月）",{"$f":"SUM(P75:U80)*1000/100000000","v":1.9971133767012414}]
[]
[null,null,"移行期","単位","拠点港","2次輸送先港湾",null,null,null,null,"備考",null,null,"移行期","単位","拠点港","2次輸送先港湾",null,null,null,null,"備考"]
[null,null,null,null,"七尾港","新潟港","直江津港","伏木富山港","金沢港","敦賀港",null,null,null,null,null,"七尾港","新潟港","直江津港","伏木富山港","金沢港","敦賀港"]
[null,null," 密度","（t/m3）",0.68217054263565891,0.68217054263565891,0.68217054263565891,0.68217054263565891,0.68217054263565891,0.68217054263565891," ①",null,null," 密度","（t/m3）",0.68217054263565891,0.68217054263565891,0.68217054263565891,0.68217054263565891,0.68217054263565891,0.68217054263565891," ①"]
[null,null," 運搬船積載量\n※内貿の船型の上限は、就航中の「Hourai Maru」とする","（m3/隻）",{"$f":"KEISAN(\"アンモニア\",E93,\"タンク容量\",E84,\"外貿\")","v":87000},{"$f":"KEISAN(\"アンモニア\",F93,\"タンク容量\",F84,\"内貿\")","v":34198},{"$f":"KEISAN(\"アンモニア\",G93,\"タンク容量\",G84,\"内貿\")","v":34198},{"$f":"KEISAN(\"アンモニア\",H93,\"タンク容量\",H84,\"内貿\")","v":38000},{"$f":"KEISAN(\"アンモニア\",I93,\"タンク容量\",I84,\"内貿\")","v":34198},{"$f":"KEISAN(\"アンモニア\",J93,\"タンク容量\",J84,\"内貿\")","v":38000}," ②港湾施設能力及び対象船舶一覧より、需要量に合わせた船型を設定",null,null," 運搬船積載量\n※内貿の船型の上限は、就航中の「Hourai Maru」とする","（m3/隻）",{"$f":"KEISAN(\"アンモニア\",P93,\"タンク容量\",P84,\"外貿\")","v":87000},{"$f":"KEISAN(\"アンモニア\",Q93,\"タンク容量\",Q84,\"内貿\")","v":34198},{"$f":"KEISAN(\"アンモニア\",R93,\"タンク容量\",R84,\"内貿\")","v":34198},{"$f":"KEISAN(\"アンモニア\",S93,\"タンク容量\",S84,\"内貿\")","v":38000},{"$f":"KEISAN(\"アンモニア\",T93,\"タンク容量\",T84,\"内貿\")","v":17099},{"$f":"KEISAN(\"アンモニア\",U93,\"タンク容量\",U84,\"内貿\")","v":38000}," ②港湾施設能力及び対象船舶一覧より、需要量に合わせた船型を設定"]
[null,null,null,"（t/隻）",{"$f":"E86*E85","v":59348.837209302328},{"$f":"F86*F85","v":23328.868217054263},23328.868217054263,25922.480620155038,{"$f":"I86*I85","v":23328.868217054263},{"$f":"J86*J85","v":25922.480620155038}," ③=②×①",null,null,null,"（t/隻）",{"$f":"P86*P85","v":59348.837209302328},{"$f":"Q86*Q85","v":23328.868217054263},23328.868217054263,25922.480620155038,{"$f":"T86*T85","v":11664.434108527132},{"$f":"U86*U85","v":25922.480620155038}," ③=②×①"]
[null,null,null,"(GT)",{"$f":"KEISAN(\"アンモニア\",E93,\"総トン数\",E84,\"外貿\")","v":50000},{"$f":"KEISAN(\"アンモニア\",F93,\"総トン数\",F84,\"内貿\")","v":20000},{"$f":"KEISAN(\"アンモニア\",G93,\"総トン数\",G84,\"内貿\")","v":20000},{"$f":"KEISAN(\"アンモニア\",H93,\"総トン数\",H84,\"内貿\")","v":25458},{"$f":"KEISAN(\"アンモニア\",I93,\"総トン数\",I84,\"内貿\")","v":20000},{"$f":"KEISAN(\"アンモニア\",J93,\"総トン数\",J84,\"内貿\")","v":25458},"　港湾施設能力及び対象船舶一覧より、需要量に合わせた船型を設定",null,null,null,"(GT)",{"$f":"KEISAN(\"アンモニア\",P93,\"総トン数\",P84,\"外貿\")","v":50000},{"$f":"KEISAN(\"アンモニア\",Q93,\"総トン数\",Q84,\"内貿\")","v":20000},{"$f":"KEISAN(\"アンモニア\",R93,\"総トン数\",R84,\"内貿\")","v":20000},{"$f":"KEISAN(\"アンモニア\",S93,\"総トン数\",S84,\"内貿\")","v":25458},{"$f":"KEISAN(\"アンモニア\",T93,\"総トン数\",T84,\"内貿\")","v":10000},{"$f":"KEISAN(\"アンモニア\",U93,\"総トン数\",U84,\"内貿\")","v":25458},"　港湾施設能力及び対象船舶一覧より、需要量に合わせた船型を設定"]
[null,null,null,"(DWT)",{"$f":"E88/0.8447","v":59192.61276192731},{"$f":"F88/0.8447","v":23677.045104770925},23677.045104770925,30138.51071386291,23677.045104770925,{"$f":"J88/0.8447","v":30138.51071386291},"　LPG船のDWTとGTの関係：DWT=GT/0.8447 より （※1）",null,null,null,"(DWT)",{"$f":"P88/0.8447","v":59192.61276192731},{"$f":"Q88/0.8447","v":23677.045104770925},23677.045104770925,30138.51071386291,11838.522552385462,{"$f":"U88/0.8447","v":30138.51071386291},"　LPG船のDWTとGTの関係：DWT=GT/0.8447 より （※1）"]
[null,null," 船速（外航）","（ノット）",14,14,14,14,14,14," ④ 国土交通省検討資料より",null,null," 船速（外航）","（ノット）",14,14,14,14,14,14," ④ 国土交通省検討資料より"]
[null,null," 船速（内航）","（ノット）",12,12,12,12,12,12," ④ 国土交通省検討資料より",null,null," 船速（内航）","（ノット）",12,12,12,12,12,12," ④ 国土交通省検討資料より"]
[null,null," 海上輸送費用原単位","（千円/日･隻）",{"$f":"45.432*E89^(0.4019)","v":3761.284358983542},{"$f":"45.432*F89^(0.4019)","v":2602.5799429069089},2602.5799429069089,2867.6153883844731,2602.5799429069089,{"$f":"45.432*J89^(0.4019)","v":2867.6153883844731}," ⑤ 海上輸送費用原単位算定式より （※2）",null,null," 海上輸送費用原単位","（千円/日･隻）",{"$f":"45.432*P89^(0.4019)","v":3761.284358983542},{"$f":"45.432*Q89^(0.4019)","v":2602.5799429069089},2602.5799429069089,2867.6153883844731,1969.7908840827624,{"$f":"45.432*U89^(0.4019)","v":2867.6153883844731}," ⑤ 海上輸送費用原単位算定式より （※2）"]
[null,null," 月間需要量","（t/ピーク月）",{"$f":"①需要!$K$223/12*④海上輸送網入力!$C$59","v":412659.95942655206},{"$f":"①需要!$K$30/12*④海上輸送網入力!$C$59","v":22978.71093123261},{"$f":"①需要!$K$62/12*④海上輸送網入力!$C$59","v":19702.184836456901},{"$f":"①需要!$K$94/12*④海上輸送網入力!$C$59","v":80436.514684082766},{"$f":"①需要!$K$126/12*④海上輸送網入力!$C$59","v":13159.911036556032},{"$f":"①需要!$K$190/12*④海上輸送網入力!$C$59","v":141285.34650042426}," ⑥",null,null," 月間需要量","（t/その他月）",{"$f":"①需要!$K$223/12*④海上輸送網入力!$C$60","v":336643.65111113462},{"$f":"①需要!$K$30/12*④海上輸送網入力!$C$60","v":18745.79049653187},{"$f":"①需要!$K$62/12*④海上輸送網入力!$C$60","v":16072.83499816221},{"$f":"①需要!$K$94/12*④海上輸送網入力!$C$60","v":65619.261979120158},{"$f":"①需要!$K$126/12*④海上輸送網入力!$C$60","v":10735.716898243081},{"$f":"①需要!$K$190/12*④海上輸送網入力!$C$60","v":115259.09846087244}," ⑥"]
[null,null," 月間寄港回数","（回/月）",{"$f":"IFERROR(ROUNDUP(E93/E87,0),0)","v":7},{"$f":"IFERROR(ROUNDUP(F93/F87,0),0)","v":1},1,4,1,{"$f":"IFERROR(ROUNDUP(J93/J87,0),0)","v":6}," ⑦＝⑥／③",null,null," 月間寄港回数","（回/月）",{"$f":"IFERROR(ROUNDUP(P93/P87,0),0)","v":6},{"$f":"IFERROR(ROUNDUP(Q93/Q87,0),0)","v":1},1,{"$f":"IFERROR(ROUNDUP(S93/S87,0),0)","v":3},{"$f":"IFERROR(ROUNDUP(T93/T87,0),0)","v":1},{"$f":"IFERROR(ROUNDUP(U93/U87,0),0)","v":5}," ⑦＝⑥／③"]
[null,null," 海上輸送距離","（海里）",{"$f":"④海上輸送網入力!$G$17","v":3386},{"$f":"F57","v":125},107,75,131,{"$f":"J57","v":195}," ⑧　原産国オーストラリア　※二次輸送先は拠点港との距離",null,null," 海上輸送距離","（海里）",{"$f":"E95","v":3386},{"$f":"F95","v":125},{"$f":"G95","v":107},{"$f":"H95","v":75},{"$f":"I95","v":131},{"$f":"J95","v":195}," ⑧　原産国オーストラリア　※二次輸送先は拠点港との距離"]
[null,null,null,null,{"$f":"④海上輸送網入力!$G$21","v":4900},null,null,null,null,null," ⑧　原産国アメリカ　※二次輸送先は拠点港との距離",null,null,null,null,{"$f":"E96","v":4900},null,null,null,null,null," ⑧　原産国アメリカ　※二次輸送先は拠点港との距離"]
[null,null,null,null,{"$f":"④海上輸送網入力!$G$25","v":4181},null,null,null,null,null," ⑧　原産国カナダ　※二次輸送先は拠点港との距離",null,null,null,null,4181,null,null,null,null,null," ⑧　原産国カナダ　※二次輸送先は拠点港との距離"]
[null,null,null,null,{"$f":"④海上輸送網入力!$G$29","v":9515},null,null,null,null,null," ⑧　原産国チリ　※二次輸送先は拠点港との距離",null,null,null,null,9515,null,null,null,null,null," ⑧　原産国チリ　※二次輸送先は拠点港との距離"]
[null,null,null,null,{"$f":"④海上輸送網入力!$G$33","v":6084},null,null,null,null,null," ⑧　原産国オマーン　※二次輸送先は拠点港との距離",null,null,null,null,6084,null,null,null,null,null," ⑧　原産国オマーン　※二次輸送先は拠点港との距離"]
[null,null,null,null,{"$f":"④海上輸送網入力!$G$37","v":9112},null,null,null,null,null," ⑧　原産国ナミビア　※二次輸送先は拠点港との距離",null,null,null,null,9112,null,null,null,null,null," ⑧　原産国ナミビア　※二次輸送先は拠点港との距離"]
[null,null,"シナリオ設定","（％）",0.25,1,1,1,1,1," ⑨　原産国オーストラリア　※二次輸送先は拠点港との距離",null,null,"シナリオ設定","（％）",{"$f":"E101","v":0.25},1,1,1,1,1," ⑨　原産国オーストラリア　※二次輸送先は拠点港との距離"]
[null,null,null,null,0.25,null,null,null,null,null," ⑨　原産国アメリカ　※二次輸送先はシナリオ対象外",null,null,null,null,{"$f":"E102","v":0.25},null,null,null,null,null," ⑨　原産国アメリカ　※二次輸送先はシナリオ対象外"]
[null,null,null,null,0.25,null,null,null,null,null," ⑨　原産国カナダ　※二次輸送先はシナリオ対象外",null,null,null,null,0.25,null,null,null,null,null," ⑨　原産国カナダ　※二次輸送先はシナリオ対象外"]
[null,null,null,null,0.25,null,null,null,null,null," ⑨　原産国チリ　※二次輸送先はシナリオ対象外",null,null,null,null,0.25,null,null,null,null,null," ⑨　原産国チリ　※二次輸送先はシナリオ対象外"]
[null,null,null,null,0,null,null,null,null,null," ⑨　原産国オマーン　※二次輸送先はシナリオ対象外",null,null,null,null,0,null,null,null,null,null," ⑨　原産国オマーン　※二次輸送先はシナリオ対象外"]
[null,null,null,null,0,null,null,null,null,null," ⑨　原産国ナミビア　※二次輸送先はシナリオ対象外",null,null,null,null,0,null,null,null,null,null," ⑨　原産国ナミビア　※二次輸送先はシナリオ対象外"]
[null,null," 海上輸送日数","（日）",{"$f":"E95/E$90/24","v":10.077380952380953},{"$f":"F95/F$91/24","v":0.43402777777777773},{"$f":"G95/G$91/24","v":0.37152777777777773},0.26041666666666669,0.4548611111111111,{"$f":"J95/J$91/24","v":0.67708333333333337}," ⑩＝⑧／④　原産国オーストラリア　※二次輸送先は拠点港までの日数",null,null," 海上輸送日数","（日）",{"$f":"P95/P$90/24","v":10.077380952380953},{"$f":"Q95/Q$91/24","v":0.43402777777777773},{"$f":"R95/R$91/24","v":0.37152777777777773},{"$f":"S95/S$91/24","v":0.26041666666666669},{"$f":"T95/T$91/24","v":0.4548611111111111},{"$f":"U95/U$91/24","v":0.67708333333333337}," ⑩＝⑧／④　原産国オーストラリア　※二次輸送先は拠点港までの日数"]
[null,null,null,null,{"$f":"E96/E$90/24","v":14.583333333333334},null,null,null,null,null," ⑩＝⑧／④　原産国アメリカ　※二次輸送先は拠点港までの日数",null,null,null,null,{"$f":"P96/P$90/24","v":14.583333333333334},null,null,null,null,null," ⑩＝⑧／④　原産国アメリカ　※二次輸送先は拠点港までの日数"]
[null,null,null,null,{"$f":"E97/E$90/24","v":12.443452380952381},null,null,null,null,null," ⑩＝⑧／④　原産国カナダ　※二次輸送先は拠点港までの日数",null,null,null,null,{"$f":"P97/P$90/24","v":12.443452380952381},null,null,null,null,null," ⑩＝⑧／④　原産国カナダ　※二次輸送先は拠点港までの日数"]
[null,null,null,null,28.31845238095238,null,null,null,null,null," ⑩＝⑧／④　原産国チリ　※二次輸送先は拠点港までの日数",null,null,null,null,28.31845238095238,null,null,null,null,null," ⑩＝⑧／④　原産国チリ　※二次輸送先は拠点港までの日数"]
[null,null,null,null,18.107142857142858,null,null,null,null,null," ⑩＝⑧／④　原産国オマーン　※二次輸送先は拠点港までの日数",null,null,null,null,{"$f":"P99/P$90/24","v":18.107142857142858},null,null,null,null,null," ⑩＝⑧／④　原産国オマーン　※二次輸送先は拠点港までの日数"]
[null,null,null,null,27.11904761904762,null,null,null,null,null," ⑩＝⑧／④　原産国ナミビア　※二次輸送先は拠点港までの日数",null,null,null,null,27.11904761904762,null,null,null,null,null," ⑩＝⑧／④　原産国ナミビア　※二次輸送先は拠点港までの日数"]
[null,null," 海上輸送費用","（千円/月）",{"$f":"E$92*E$94*E101*E107","v":66331.816872491007},{"$f":"F$92*F$94*F101*F107","v":1129.5919891089013},{"$f":"G$92*G$94*G101*G107","v":966.93074267721954},2987.0993629004929,1183.8124045861287,{"$f":"J$92*J$94*J101*J107","v":11649.687515311924}," ⑪＝⑤×⑦×⑨×⑩　原産国オーストラリア　　※二次輸送先は拠点港間の費用",null,null," 海上輸送費用","（千円/月）",{"$f":"P$92*P$94*P101*P107","v":56855.843033563717},{"$f":"Q$92*Q$94*Q101*Q107","v":1129.5919891089013},{"$f":"R$92*R$94*R101*R107","v":966.93074267721954},{"$f":"S$92*S$94*S101*S107","v":2240.32452217537},{"$f":"T$92*T$94*T101*T107","v":895.98127019042317},{"$f":"U$92*U$94*U101*U107","v":9708.0729294266021}," ⑪＝⑤×⑦×⑨×⑩　原産国オーストラリア　　※二次輸送先は拠点港間の費用"]
[null,null,null,null,{"$f":"E$92*E$94*E102*E108","v":95991.111244892483},null,null,null,null,null," ⑪＝⑤×⑦×⑨×⑩　原産国アメリカ　　　※二次輸送先は拠点港間の費用",null,null,null,null,{"$f":"P$92*P$94*P102*P108","v":82278.095352764984},null,null,null,null,null," ⑪＝⑤×⑦×⑨×⑩　原産国アメリカ　　　※二次輸送先は拠点港間の費用"]
[null,null,null,null,81905.88492140724,null,null,null,null,null," ⑪＝⑤×⑦×⑨×⑩　原産国カナダ　　　※二次輸送先は拠点港間の費用",null,null,null,null,70205.044218349052,null,null,null,null,null," ⑪＝⑤×⑦×⑨×⑩　原産国カナダ　　　※二次輸送先は拠点港間の費用"]
[null,null,null,null,186399.06601941874,null,null,null,null,null," ⑪＝⑤×⑦×⑨×⑩　原産国チリ　　※二次輸送先は拠点港間の費用",null,null,null,null,{"$f":"P$92*P$94*P104*P110","v":159770.62801664462},null,null,null,null,null," ⑪＝⑤×⑦×⑨×⑩　原産国チリ　　※二次輸送先は拠点港間の費用"]
[null,null,null,null,0,null,null,null,null,null," ⑪＝⑤×⑦×⑨×⑩　原産国オマーン　　※二次輸送先は拠点港間の費用",null,null,null,null,0,null,null,null,null,null," ⑪＝⑤×⑦×⑨×⑩　原産国オマーン　　※二次輸送先は拠点港間の費用"]
[null,null,null,null,0,null,null,null,null,null," ⑪＝⑤×⑦×⑨×⑩　原産国ナミビア　　※二次輸送先は新潟港間の費用",null,null,null,null,0,null,null,null,null,null," ⑪＝⑤×⑦×⑨×⑩　原産国ナミビア　　※二次輸送先は新潟港間の費用"]
[null,null," 海上輸送費用　合計","（億円/月）",{"$f":"SUM(E113:J118)*1000/100000000","v":4.4854500107279422},null,null,null,null,null,null,null,null," 海上輸送費用　合計","（億円/月）",{"$f":"SUM(P113:U118)*1000/100000000","v":3.8405051207490093}]
[]
[null,null,"2050年","単位","拠点港","2次輸送先港湾",null,null,null,null,"備考",null,null,"2050年","単位","拠点港","2次輸送先港湾",null,null,null,null,"備考"]
[null,null,null,null,"七尾港","新潟港","直江津港","伏木富山港","金沢港","敦賀港",null,null,null,null,null,"七尾港","新潟港","直江津港","伏木富山港","金沢港","敦賀港"]
[null,null," 密度","（t/m3）",0.68217054263565891,0.68217054263565891,0.68217054263565891,0.68217054263565891,0.68217054263565891,0.68217054263565891," ①",null,null," 密度","（t/m3）",0.68217054263565891,0.68217054263565891,0.68217054263565891,0.68217054263565891,0.68217054263565891,0.68217054263565891," ①"]
[null,null," 運搬船積載量\n※内貿の船型の上限は、就航中の「Hourai Maru」とする","（m3/隻）",{"$f":"KEISAN(\"アンモニア\",E131,\"タンク容量\",E122,\"外貿\")","v":87000},{"$f":"KEISAN(\"アンモニア\",F131,\"タンク容量\",F122,\"内貿\")","v":38000},{"$f":"KEISAN(\"アンモニア\",G131,\"タンク容量\",G122,\"内貿\")","v":38000},{"$f":"KEISAN(\"アンモニア\",H131,\"タンク容量\",H122,\"内貿\")","v":38000},{"$f":"KEISAN(\"アンモニア\",I131,\"タンク容量\",I122,\"内貿\")","v":38000},{"$f":"KEISAN(\"アンモニア\",J131,\"タンク容量\",J122,\"内貿\")","v":38000}," ②港湾施設能力及び対象船舶一覧より、需要量に合わせた船型を設定",null,null," 運搬船積載量\n※内貿の船型の上限は、就航中の「Hourai Maru」とする","（m3/隻）",{"$f":"KEISAN(\"アンモニア\",P131,\"タンク容量\",P122,\"外貿\")","v":87000},{"$f":"KEISAN(\"アンモニア\",Q131,\"タンク容量\",Q122,\"内貿\")","v":38000},{"$f":"KEISAN(\"アンモニア\",R131,\"タンク容量\",R122,\"内貿\")","v":38000},{"$f":"KEISAN(\"アンモニア\",S131,\"タンク容量\",S122,\"内貿\")","v":38000},{"$f":"KEISAN(\"アンモニア\",T131,\"タンク容量\",T122,\"内貿\")","v":34198},{"$f":"KEISAN(\"アンモニア\",U131,\"タンク容量\",U122,\"内貿\")","v":38000}," ②港湾施設能力及び対象船舶一覧より、需要量に合わせた船型を設定"]
[null,null,null,"（t/隻）",{"$f":"E124*E123","v":59348.837209302328},{"$f":"F124*F123","v":25922.480620155038},25922.480620155038,25922.480620155038,{"$f":"I124*I123","v":25922.480620155038},{"$f":"J124*J123","v":25922.480620155038}," ③=②×①",null,null,null,"（t/隻）",{"$f":"P124*P123","v":59348.837209302328},{"$f":"Q124*Q123","v":25922.480620155038},{"$f":"R124*R123","v":25922.480620155038},{"$f":"S124*S123","v":25922.480620155038},{"$f":"T124*T123","v":23328.868217054263},{"$f":"U124*U123","v":25922.480620155038}," ③=②×①"]
[null,null,null,"(GT)",{"$f":"KEISAN(\"アンモニア\",E131,\"総トン数\",E122,\"外貿\")","v":50000},{"$f":"KEISAN(\"アンモニア\",F131,\"総トン数\",F122,\"内貿\")","v":25458},{"$f":"KEISAN(\"アンモニア\",G131,\"総トン数\",G122,\"内貿\")","v":25458},{"$f":"KEISAN(\"アンモニア\",H131,\"総トン数\",H122,\"内貿\")","v":25458},{"$f":"KEISAN(\"アンモニア\",I131,\"総トン数\",I122,\"内貿\")","v":25458},{"$f":"KEISAN(\"アンモニア\",J131,\"総トン数\",J122,\"内貿\")","v":25458},"　港湾施設能力及び対象船舶一覧より、需要量に合わせた船型を設定",null,null,null,"(GT)",{"$f":"KEISAN(\"アンモニア\",P131,\"総トン数\",P122,\"外貿\")","v":50000},{"$f":"KEISAN(\"アンモニア\",Q131,\"総トン数\",Q122,\"内貿\")","v":25458},{"$f":"KEISAN(\"アンモニア\",R131,\"総トン数\",R122,\"内貿\")","v":25458},{"$f":"KEISAN(\"アンモニア\",S131,\"総トン数\",S122,\"内貿\")","v":25458},{"$f":"KEISAN(\"アンモニア\",T131,\"総トン数\",T122,\"内貿\")","v":20000},{"$f":"KEISAN(\"アンモニア\",U131,\"総トン数\",U122,\"内貿\")","v":25458},"　港湾施設能力及び対象船舶一覧より、需要量に合わせた船型を設定"]
[null,null,null,"(DWT)",{"$f":"E126/0.8447","v":59192.61276192731},{"$f":"F126/0.8447","v":30138.51071386291},30138.51071386291,30138.51071386291,30138.51071386291,{"$f":"J126/0.8447","v":30138.51071386291},"　LPG船のDWTとGTの関係：DWT=GT/0.8447 より （※1）",null,null,null,"(DWT)",{"$f":"P126/0.8447","v":59192.61276192731},{"$f":"Q126/0.8447","v":30138.51071386291},30138.51071386291,30138.51071386291,23677.045104770925,{"$f":"U126/0.8447","v":30138.51071386291},"　LPG船のDWTとGTの関係：DWT=GT/0.8447 より （※1）"]
[null,null," 船速（外航）","（ノット）",14,14,14,14,14,14," ④ 国土交通省検討資料より",null,null," 船速（外航）","（ノット）",14,14,14,14,14,14," ④ 国土交通省検討資料より"]
[null,null," 船速（内航）","（ノット）",12,12,12,12,12,12," ④ 国土交通省検討資料より",null,null," 船速（内航）","（ノット）",12,12,12,12,12,12," ④ 国土交通省検討資料より"]
[null,null," 海上輸送費用原単位","（千円/日･隻）",{"$f":"45.432*E127^(0.4019)","v":3761.284358983542},{"$f":"45.432*F127^(0.4019)","v":2867.6153883844731},2867.6153883844731,2867.6153883844731,2867.6153883844731,{"$f":"45.432*J127^(0.4019)","v":2867.6153883844731}," ⑤ 海上輸送費用原単位算定式より （※2）",null,null," 海上輸送費用原単位","（千円/日･隻）",{"$f":"45.432*P127^(0.4019)","v":3761.284358983542},{"$f":"45.432*Q127^(0.4019)","v":2867.6153883844731},2867.6153883844731,2867.6153883844731,2602.5799429069089,{"$f":"45.432*U127^(0.4019)","v":2867.6153883844731}," ⑤ 海上輸送費用原単位算定式より （※2）"]
[null,null," 月間需要量","（t/ピーク月）",{"$f":"①需要!$L$223/12*④海上輸送網入力!$C$59","v":1027327.7605637916},{"$f":"①需要!$L$30/12*④海上輸送網入力!$C$59","v":46033.958535852311},{"$f":"①需要!$L$62/12*④海上輸送網入力!$C$59","v":39468.150234069712},{"$f":"①需要!$L$94/12*④海上輸送網入力!$C$59","v":200755.75968335362},{"$f":"①需要!$L$126/12*④海上輸送網入力!$C$59","v":26345.334297574434},{"$f":"①需要!$L$190/12*④海上輸送網入力!$C$59","v":363222.29661205149}," ⑥",null,null," 月間需要量","（t/その他月）",{"$f":"①需要!$L$223/12*④海上輸送網入力!$C$60","v":838083.17309151439},{"$f":"①需要!$L$30/12*④海上輸送網入力!$C$60","v":37554.018805563734},{"$f":"①需要!$L$62/12*④海上輸送網入力!$C$60","v":32197.701506741087},{"$f":"①需要!$L$94/12*④海上輸送網入力!$C$60","v":163774.43553115692},{"$f":"①需要!$L$126/12*④海上輸送網入力!$C$60","v":21492.246400652832},{"$f":"①需要!$L$190/12*④海上輸送網入力!$C$60","v":296312.92618351575}," ⑥"]
[null,null," 月間寄港回数","（回/月）",{"$f":"IFERROR(ROUNDUP(E131/E125,0),0)","v":18},{"$f":"IFERROR(ROUNDUP(F131/F125,0),0)","v":2},2,8,2,{"$f":"IFERROR(ROUNDUP(J131/J125,0),0)","v":15}," ⑦＝⑥／③",null,null," 月間寄港回数","（回/月）",{"$f":"IFERROR(ROUNDUP(P131/P125,0),0)","v":15},{"$f":"IFERROR(ROUNDUP(Q131/Q125,0),0)","v":2},2,7,1,{"$f":"IFERROR(ROUNDUP(U131/U125,0),0)","v":12}," ⑦＝⑥／③"]
[null,null," 海上輸送距離","（海里）",{"$f":"④海上輸送網入力!$G$17","v":3386},{"$f":"F95","v":125},107,75,131,{"$f":"J95","v":195}," ⑧　原産国オーストラリア　※二次輸送先は拠点港との距離",null,null," 海上輸送距離","（海里）",{"$f":"E133","v":3386},{"$f":"F133","v":125},{"$f":"G133","v":107},{"$f":"H133","v":75},{"$f":"I133","v":131},{"$f":"J133","v":195}," ⑧　原産国オーストラリア　※二次輸送先は拠点港との距離"]
[null,null,null,null,{"$f":"④海上輸送網入力!$G$21","v":4900},null,null,null,null,null," ⑧　原産国アメリカ　※二次輸送先は拠点港との距離",null,null,null,null,{"$f":"E134","v":4900},null,null,null,null,null," ⑧　原産国アメリカ　※二次輸送先は拠点港との距離"]
[null,null,null,null,{"$f":"④海上輸送網入力!$G$25","v":4181},null,null,null,null,null," ⑧　原産国カナダ　※二次輸送先は拠点港との距離",null,null,null,null,4181,null,null,null,null,null," ⑧　原産国カナダ　※二次輸送先は拠点港との距離"]
[null,null,null,null,{"$f":"④海上輸送網入力!$G$29","v":9515},null,null,null,null,null," ⑧　原産国チリ　※二次輸送先は拠点港との距離",null,null,null,null,9515,null,null,null,null,null," ⑧　原産国チリ　※二次輸送先は拠点港との距離"]
[null,null,null,null,{"$f":"④海上輸送網入力!$G$33","v":6084},null,null,null,null,null," ⑧　原産国オマーン　※二次輸送先は拠点港との距離",null,null,null,null,6084,null,null,null,null,null," ⑧　原産国オマーン　※二次輸送先は拠点港との距離"]
[null,null,null,null,{"$f":"④海上輸送網入力!$G$37","v":9112},null,null,null,null,null," ⑧　原産国ナミビア　※二次輸送先は拠点港との距離",null,null,null,null,9112,null,null,null,null,null," ⑧　原産国ナミビア　※二次輸送先は拠点港との距離"]
[null,null,"シナリオ設定","（％）",0.16666666666666666,1,1,1,1,1," ⑨　原産国オーストラリア　※二次輸送先は拠点港との距離",null,null,"シナリオ設定","（％）",{"$f":"E139","v":0.16666666666666666},1,1,1,1,1," ⑨　原産国オーストラリア　※二次輸送先は拠点港との距離"]
[null,null,null,null,0.16666666666666666,null,null,null,null,null," ⑨　原産国アメリカ　※二次輸送先はシナリオ対象外",null,null,null,null,{"$f":"E140","v":0.16666666666666666},null,null,null,null,null," ⑨　原産国アメリカ　※二次輸送先はシナリオ対象外"]
[null,null,null,null,0.16666666666666666,null,null,null,null,null," ⑨　原産国カナダ　※二次輸送先はシナリオ対象外",null,null,null,null,0.16666666666666666,null,null,null,null,null," ⑨　原産国カナダ　※二次輸送先はシナリオ対象外"]
[null,null,null,null,0.16666666666666666,null,null,null,null,null," ⑨　原産国チリ　※二次輸送先はシナリオ対象外",null,null,null,null,0.16666666666666666,null,null,null,null,null," ⑨　原産国チリ　※二次輸送先はシナリオ対象外"]
[null,null,null,null,0.16666666666666666,null,null,null,null,null," ⑨　原産国オマーン　※二次輸送先はシナリオ対象外",null,null,null,null,0.16666666666666666,null,null,null,null,null," ⑨　原産国オマーン　※二次輸送先はシナリオ対象外"]
[null,null,null,null,0.16666666666666666,null,null,null,null,null," ⑨　原産国ナミビア　※二次輸送先はシナリオ対象外",null,null,null,null,0.16666666666666666,null,null,null,null,null," ⑨　原産国ナミビア　※二次輸送先はシナリオ対象外"]
[null,null," 海上輸送日数","（日）",{"$f":"E133/E$128/24","v":10.077380952380953},{"$f":"F133/F$129/24","v":0.43402777777777773},{"$f":"G133/G$129/24","v":0.37152777777777773},0.26041666666666669,0.4548611111111111,{"$f":"J133/J$129/24","v":0.67708333333333337}," ⑩＝⑧／④　原産国オーストラリア　※二次輸送先は拠点港までの日数",null,null," 海上輸送日数","（日）",{"$f":"P133/P$128/24","v":10.077380952380953},{"$f":"Q133/Q$129/24","v":0.43402777777777773},{"$f":"R133/R$129/24","v":0.37152777777777773},{"$f":"S133/S$91/24","v":0.26041666666666669},0.4548611111111111,{"$f":"U133/U$129/24","v":0.67708333333333337}," ⑩＝⑧／④　原産国オーストラリア　※二次輸送先は拠点港までの日数"]
[null,null,null,null,{"$f":"E134/E$128/24","v":14.583333333333334},null,null,null,null,null," ⑩＝⑧／④　原産国アメリカ　※二次輸送先は拠点港までの日数",null,null,null,null,{"$f":"P134/P$128/24","v":14.583333333333334},null,null,null,null,null," ⑩＝⑧／④　原産国アメリカ　※二次輸送先は拠点港までの日数"]
[null,null,null,null,12.443452380952381,null,null,null,null,null," ⑩＝⑧／④　原産国カナダ　※二次輸送先は拠点港までの日数",null,null,null,null,12.443452380952381,null,null,null,null,null," ⑩＝⑧／④　原産国カナダ　※二次輸送先は拠点港までの日数"]
[null,null,null,null,28.31845238095238,null,null,null,null,null," ⑩＝⑧／④　原産国チリ　※二次輸送先は拠点港までの日数",null,null,null,null,28.31845238095238,null,null,null,null,null," ⑩＝⑧／④　原産国チリ　※二次輸送先は拠点港までの日数"]
[null,null,null,null,18.107142857142858,null,null,null,null,null," ⑩＝⑧／④　原産国オマーン　※二次輸送先は拠点港までの日数",null,null,null,null,18.107142857142858,null,null,null,null,null," ⑩＝⑧／④　原産国オマーン　※二次輸送先は拠点港までの日数"]
[null,null,null,null,27.11904761904762,null,null,null,null,null," ⑩＝⑧／④　原産国ナミビア　※二次輸送先は拠点港までの日数",null,null,null,null,27.11904761904762,null,null,null,null,null," ⑩＝⑧／④　原産国ナミビア　※二次輸送先は拠点港までの日数"]
[null,null," 海上輸送費用","（千円/月）",{"$f":"E$130*E$132*E139*E145","v":113711.68606712743},{"$f":"F$130*F$132*F139*F145","v":2489.2494690837439},{"$f":"G$130*G$132*G139*G145","v":2130.7975455356845},5974.1987258009858,2608.7334435997636,{"$f":"J$130*J$132*J139*J145","v":29124.218788279806}," ⑪＝⑤×⑦×⑨×⑩　原産国オーストラリア　　※二次輸送先は拠点港間の費用",null,null," 海上輸送費用","（千円/月）",{"$f":"P$130*P$132*P139*P145","v":94759.738389272869},{"$f":"Q$130*Q$132*Q139*Q145","v":2489.2494690837439},{"$f":"R$130*R$132*R139*R145","v":2130.7975455356845},{"$f":"S$92*S$94*S139*S145","v":2240.32452217537},895.98127019042317,{"$f":"U$130*U$132*U139*U145","v":23299.375030623847}," ⑪＝⑤×⑦×⑨×⑩　原産国オーストラリア　　※二次輸送先は拠点港間の費用"]
[null,null,null,null,{"$f":"E$130*E$132*E140*E146","v":164556.19070552997},null,null,null,null,null," ⑪＝⑤×⑦×⑨×⑩　原産国アメリカ　　　※二次輸送先は拠点港間の費用",null,null,null,null,{"$f":"P$130*P$132*P140*P146","v":137130.15892127497},null,null,null,null,null," ⑪＝⑤×⑦×⑨×⑩　原産国アメリカ　　　※二次輸送先は拠点港間の費用"]
[null,null,null,null,140410.0884366981,null,null,null,null,null," ⑪＝⑤×⑦×⑨×⑩　原産国カナダ　　　※二次輸送先は拠点港間の費用",null,null,null,null,117008.40703058177,null,null,null,null,null," ⑪＝⑤×⑦×⑨×⑩　原産国カナダ　　　※二次輸送先は拠点港間の費用"]
[null,null,null,null,319541.25603328925,null,null,null,null,null," ⑪＝⑤×⑦×⑨×⑩　原産国チリ　　※二次輸送先は拠点港間の費用",null,null,null,null,266284.38002774108,null,null,null,null,null," ⑪＝⑤×⑦×⑨×⑩　原産国チリ　　※二次輸送先は拠点港間の費用"]
[null,null,null,null,204318.33964335595,null,null,null,null,null," ⑪＝⑤×⑦×⑨×⑩　原産国オマーン　　※二次輸送先は拠点港間の費用",null,null,null,null,170265.28303612999,null,null,null,null,null," ⑪＝⑤×⑦×⑨×⑩　原産国オマーン　　※二次輸送先は拠点港間の費用"]
[null,null,null,null,306007.34892016102,null,null,null,null,null," ⑪＝⑤×⑦×⑨×⑩　原産国ナミビア　　※二次輸送先は新潟港間の費用",null,null,null,null,255006.12410013421,null,null,null,null,null," ⑪＝⑤×⑦×⑨×⑩　原産国ナミビア　　※二次輸送先は新潟港間の費用"]
[null,null," 海上輸送費用　合計","（億円/月）",{"$f":"SUM(E151:J156)*1000/100000000","v":12.908721077784618},null,null,null,null,null,null,null,null," 海上輸送費用　合計","（億円/月）",{"$f":"SUM(P151:U156)*1000/100000000","v":10.715098193427441}]
[null,null,"（※1）「統計解析による船舶諸元に関する研究－船舶の主要諸元の計画基準（案）－」（国土技術政策総合研究所研究報告、第28号2006年3月）",null,null,null,null,null,null,null,null,null,null,"（※1）「統計解析による船舶諸元に関する研究－船舶の主要諸元の計画基準（案）－」（国土技術政策総合研究所研究報告、第28号2006年3月）"]
[null,null,"（※2）「港湾整備事業の費用対効果分析マニュアル」（令和６年６月、国土交通省港湾局）",null,null,null,null,null,null,null,null,null,null,"（※2）「港湾整備事業の費用対効果分析マニュアル」（令和６年６月、国土交通省港湾局）"]
[]
[null,null,"貯蔵費用"]
[null,null,"液化アンモ二ア"]
[null,null,"実証期","単位","新潟港","直江津港","伏木富山港","金沢港","七尾港※拠点港","敦賀港","備考"]
[null,null," 年間需要量","（t/年）",{"$f":"①需要!$I$30","v":0},{"$f":"①需要!$I$62","v":0},{"$f":"①需要!$I$94","v":83883.077849462381},{"$f":"①需要!$I$126","v":0},{"$f":"①需要!$I$223","v":431302.42245826742},{"$f":"①需要!$I$190","v":176298.99492284944}," A：実証期の需要"]
[null,null," 必要量","（１か月分）",1,1,1,1,1,1," B"]
[null,null," 月換算","（12か月/年）",12,12,12,12,12,12," C"]
[null,null," 需要ピーク係数","－",{"$f":"③輸送・貯蔵入力!$C$18","v":1.1399999999999999},{"$f":"③輸送・貯蔵入力!$C$18","v":1.1399999999999999},{"$f":"③輸送・貯蔵入力!$C$18","v":1.1399999999999999},{"$f":"③輸送・貯蔵入力!$C$18","v":1.1399999999999999},{"$f":"③輸送・貯蔵入力!$C$18","v":1.1399999999999999},{"$f":"③輸送・貯蔵入力!$C$18","v":1.1399999999999999}," D"]
[null,null," 月間需要量（ピーク月）","（t/月）",{"$f":"E164/E166*E167","v":0},{"$f":"F164/F166*F167","v":0},7968.8923956989256,0,40973.730133535399,16748.404517670697," E=A÷C×D"]
[null,null," 備蓄タンク容量","（t/基）",1000,1000,8000,1000,41000,17000," F（E：月間需要量（ピーク月）を踏まえ1,000トン刻みで設定　※最大110,000トン）"]
[null,null," 備蓄タンク基数","（基）",{"$f":"ROUNDUP(E168/E169,0)","v":0},{"$f":"ROUNDUP(F164/F169/F165/F166*F167,0)","v":0},{"$f":"ROUNDUP(G164/G169/G165/G166*G167,0)","v":1},{"$f":"ROUNDUP(H164/H169/H165/H166*H167,0)","v":0},{"$f":"ROUNDUP(I164/I169/I165/I166*I167,0)","v":1},{"$f":"ROUNDUP(J164/J169/J165/J166*J167,0)","v":1}," G=E÷F"]
[null,null," タンク1基あたり整備費用","（億円/基）",{"$f":"60*(E169/10000/4)^(2/3)","v":5.1299278400300912},5.1299278400300912,20.519711360120368,5.1299278400300912,60.995878965528497,33.916461579840629," H＝α万トンのタンクの整備費＝60億円×（α／4）2/3（※３）"]
[null,null," タンク整備費用","（億円）",{"$f":"E170*E171","v":0},{"$f":"F170*F171","v":0},20.519711360120368,0,60.995878965528497,33.916461579840629," I ＝G×H"]
[null,null," タンク維持管理費用","（億円）",{"$f":"E172*(0.024+0.022)","v":0},{"$f":"F172*(0.024+0.022)","v":0},0.94390672256553687,0,2.8058104324143107,1.5601572326726689,"修繕費：建設費の2.4％/年、諸経費：建設費の２.２％/年"]
[null,null," 貯蔵費用　合計","（億円）",{"$f":"SUM(E172:J173)","v":120.74192629314201}]
[]
[null,null,"2030年","単位","新潟港","直江津港","伏木富山港","金沢港","七尾港※拠点港","敦賀港","備考"]
[null,null," 年間需要量","（t/年）",{"$f":"①需要!$J$30-①需要!$I$30","v":25051.338639177342},{"$f":"①需要!$J$62-①需要!$I$62","v":10278.211506811411},{"$f":"①需要!$J$94-①需要!$I$94","v":262607.33645869774},{"$f":"①需要!$J$126-①需要!$I$126","v":4183.1502258324472},{"$f":"①需要!$J$223-①需要!$I$223","v":1363398.9819739456},{"$f":"①需要!$J$190-①需要!$I$190","v":543690.8791930608}," A：2030年の需要－実証期の需要（2030年までの需要分※実証期分までは整備済）"]
[null,null," 必要量","（１か月分）",1,1,1,1,1,1," B"]
[null,null," 月換算","（12か月/年）",12,12,12,12,12,12," C"]
[null,null," 需要ピーク係数","－",{"$f":"③輸送・貯蔵入力!$C$18","v":1.1399999999999999},{"$f":"③輸送・貯蔵入力!$C$18","v":1.1399999999999999},{"$f":"③輸送・貯蔵入力!$C$18","v":1.1399999999999999},{"$f":"③輸送・貯蔵入力!$C$18","v":1.1399999999999999},{"$f":"③輸送・貯蔵入力!$C$18","v":1.1399999999999999},{"$f":"③輸送・貯蔵入力!$C$18","v":1.1399999999999999}," D"]
[null,null," 月間需要量（ピーク月）","（t/月）",{"$f":"E177/E179*E180","v":2379.8771707218475},{"$f":"F177/F179*F180","v":976.43009314708388},24947.696963576283,397.39927145408245,129522.90328752482,51650.633523340774," E=A÷C×D"]
[null,null," 備蓄タンク容量","（t/基）",3000,1000,25000,1000,65000,52000," F（E：月間需要量（ピーク月）を踏まえ1,000トン刻みで設定　※最大110,000トン）"]
[null,null," 備蓄タンク基数","（基）",{"$f":"ROUNDUP(E181/E182,0)","v":1},{"$f":"ROUNDUP(F177/F182/F178/F179*F180,0)","v":1},{"$f":"ROUNDUP(G177/G182/G178/G179*G180,0)","v":1},{"$f":"ROUNDUP(H177/H182/H178/H179*H180,0)","v":1},{"$f":"ROUNDUP(I177/I182/I178/I179*I180,0)","v":2},{"$f":"ROUNDUP(J177/J182/J178/J179*J180,0)","v":1}," G=E÷F"]
[null,null," タンク1基あたり整備費用","（億円/基）",{"$f":"60*(E182/10000/4)^(2/3)","v":10.670679913470188},5.1299278400300912,43.860266073192989,5.1299278400300912,82.931622205183089,71.468305511785957," H＝α万トンのタンクの整備費＝60億円×（α／4）2/3（※３）"]
[null,null," タンク整備費用","（億円）",{"$f":"E183*E184","v":10.670679913470188},{"$f":"F183*F184","v":5.1299278400300912},43.860266073192989,5.1299278400300912,165.86324441036618,71.468305511785957," I ＝G×H"]
[null,null," タンク維持管理費用","（億円）",{"$f":"E185*(0.024+0.022)","v":0.49085127601962864},{"$f":"F185*(0.024+0.022)","v":0.23597668064138419},2.0175722393668774,0.23597668064138419,7.629709242876844,3.287542053542154,"修繕費：建設費の2.4％/年、諸経費：建設費の２.２％/年"]
[null,null," 貯蔵費用　合計","（億円）",{"$f":"SUM(E185:J186)","v":316.01997976196378}]
[]
[null,null,"移行期","単位","新潟港","直江津港","伏木富山港","金沢港","七尾港※拠点港","敦賀港","備考"]
[null,null," 年間需要量","（t/年）",{"$f":"①需要!$K$30-①需要!$J$30","v":216829.82905800804},{"$f":"①需要!$K$62-①需要!$J$62","v":197113.20782431387},{"$f":"①需要!$K$94-①需要!$J$94","v":500209.74026113207},{"$f":"①需要!$K$126-①需要!$J$126","v":134342.22910633634},{"$f":"①需要!$K$223-①需要!$J$223","v":2549087.6421630718},{"$f":"①需要!$K$190-①需要!$J$190","v":767224.29957276641}," A：移行期の需要－2030年の需要（移行期までの需要分※2030年分までは整備済）"]
[null,null," 必要量","（１か月分）",1,1,1,1,1,1," B"]
[null,null," 月換算","（12か月/年）",12,12,12,12,12,12," C"]
[null,null," 需要ピーク係数","－",{"$f":"③輸送・貯蔵入力!$C$18","v":1.1399999999999999},{"$f":"③輸送・貯蔵入力!$C$18","v":1.1399999999999999},{"$f":"③輸送・貯蔵入力!$C$18","v":1.1399999999999999},{"$f":"③輸送・貯蔵入力!$C$18","v":1.1399999999999999},{"$f":"③輸送・貯蔵入力!$C$18","v":1.1399999999999999},{"$f":"③輸送・貯蔵入力!$C$18","v":1.1399999999999999}," D"]
[null,null," 月間需要量（ピーク月）","（t/月）",{"$f":"E190/E192*E193","v":20598.833760510759},{"$f":"F190/F192*F193","v":18725.754743309815},{"$f":"G190/G192*G193","v":47519.92532480754},12762.511765101952,242163.32600549178,72886.308459412801," E=A÷C×D"]
[null,null," 備蓄タンク容量","（t/基）",21000,19000,48000,13000,81000,73000," F（E：月間需要量（ピーク月）を踏まえ1,000トン刻みで設定　※最大110,000トン）"]
[null,null," 備蓄タンク基数","（基）",{"$f":"ROUNDUP(E194/E195,0)","v":1},{"$f":"ROUNDUP(F190/F195/F191/F192*F193,0)","v":1},{"$f":"ROUNDUP(G190/G195/G191/G192*G193,0)","v":1},{"$f":"ROUNDUP(H190/H195/H191/H192*H193,0)","v":1},{"$f":"ROUNDUP(I190/I195/I191/I192*I193,0)","v":3},{"$f":"ROUNDUP(J190/J195/J191/J192*J193,0)","v":1}," G=E÷F"]
[null,null," タンク1基あたり整備費用","（億円/基）",{"$f":"60*(E195/10000/4)^(2/3)","v":39.04727993718889},36.52697074567287,67.754594079434042,28.362215837948426,96.036119221231687,89.603814078180591," H＝α万トンのタンクの整備費＝60億円×（α／4）2/3（※３）"]
[null,null," タンク整備費用","（億円）",{"$f":"E196*E197","v":39.04727993718889},{"$f":"F196*F197","v":36.52697074567287},67.754594079434042,28.362215837948426,288.10835766369507,89.603814078180591," I ＝G×H"]
[null,null," タンク維持管理費用","（億円）",{"$f":"E198*(0.024+0.022)","v":1.7961748771106889},{"$f":"F198*(0.024+0.022)","v":1.680240654300952},3.1167113276539657,1.3046619285456276,13.252984452529974,4.1217754475963071,"修繕費：建設費の2.4％/年、諸経費：建設費の２.２％/年"]
[null,null," 貯蔵費用　合計","（億円）",{"$f":"SUM(E198:J199)","v":574.67578102985749}]
[]
[null,null,"2050年","単位","新潟港","直江津港","伏木富山港","金沢港","七尾港※拠点港","敦賀港","備考"]
[null,null," 年間需要量","（t/年）",{"$f":"①需要!$L$30-①需要!$K$30","v":242686.81689073375},{"$f":"①需要!$L$62-①需要!$K$62","v":208062.79365908226},{"$f":"①需要!$L$94-①需要!$K$94","v":1266518.3684133778},{"$f":"①需要!$L$126-①需要!$K$126","v":138793.92906335159},{"$f":"①需要!$L$223-①需要!$K$223","v":6470187.3803919964},{"$f":"①需要!$L$190-①需要!$K$190","v":2336178.4222276551}," A：2050年の需要－移行期の需要（2050年までの需要分※移行期分までは整備済）"]
[null,null," 必要量","（１か月分）",1,1,1,1,1,1," B"]
[null,null," 月換算","（12か月/年）",12,12,12,12,12,12," C"]
[null,null," 需要ピーク係数","－",{"$f":"③輸送・貯蔵入力!$C$18","v":1.1399999999999999},{"$f":"③輸送・貯蔵入力!$C$18","v":1.1399999999999999},{"$f":"③輸送・貯蔵入力!$C$18","v":1.1399999999999999},{"$f":"③輸送・貯蔵入力!$C$18","v":1.1399999999999999},{"$f":"③輸送・貯蔵入力!$C$18","v":1.1399999999999999},{"$f":"③輸送・貯蔵入力!$C$18","v":1.1399999999999999}," D"]
[null,null," 月間需要量（ピーク月）","（t/月）",{"$f":"E203/E205*E206","v":23055.247604619704},{"$f":"F203/F205*F206","v":19765.965397612814},120319.24499927089,13185.423261018401,614667.80113723956,221936.9501116272," E=A÷C×D"]
[null,null," 備蓄タンク容量","（t/基）",24000,20000,61000,14000,103000,74000," F（E：月間需要量（ピーク月）を踏まえ1,000トン刻みで設定　※最大110,000トン）"]
[null,null," 備蓄タンク基数","（基）",{"$f":"ROUNDUP(E207/E208,0)","v":1},{"$f":"ROUNDUP(F203/F208/F204/F205*F206,0)","v":1},{"$f":"ROUNDUP(G203/G208/G204/G205*G206,0)","v":2},{"$f":"ROUNDUP(H203/H208/H204/H205*H206,0)","v":1},{"$f":"ROUNDUP(I203/I208/I204/I205*I206,0)","v":6},{"$f":"ROUNDUP(J203/J208/J204/J205*J206,0)","v":3}," G=E÷F"]
[null,null," タンク1基あたり整備費用","（億円/基）",{"$f":"60*(E208/10000/4)^(2/3)","v":42.682719653880753},37.797631496846193,79.493413480670441,29.798651651378059,112.72045659682171,90.420256770480961," H＝α万トンのタンクの整備費＝60億円×（α／4）2/3（※３）"]
[null,null," タンク整備費用","（億円）",{"$f":"E209*E210","v":42.682719653880753},{"$f":"F209*F210","v":37.797631496846193},158.98682696134088,29.798651651378059,676.32273958093026,271.26077031144291," I ＝G×H"]
[null,null," タンク維持管理費用","（億円）",{"$f":"E211*(0.024+0.022)","v":1.9634051040785145},{"$f":"F211*(0.024+0.022)","v":1.738691048854925},7.3133940402216808,1.3707379759633906,31.110846020722793,12.477995434326374,"修繕費：建設費の2.4％/年、諸経費：建設費の２.２％/年"]
[null,null," 貯蔵費用　合計","（億円）",{"$f":"SUM(E211:J212)","v":1272.8244092799869}]
[null,null,"（※３）国土交通省資料より、メーカーで用いられているタンク整備費用の簡易予測式（α万トンのタンクの整備費＝60億円×（α／4）2/3 ）より"]

{"sheet":"拠点方式（七尾港ｼﾅﾘｵ2)","index":53,"n_rows":214,"n_cols":22,"rows_kept":214,"cut":false,"hidden":false,"merged":[[6,16,6,20],[6,21,7,21],[9,2,12,2],[9,13,12,13],[3,2,3,10],[3,13,3,21],[6,2,7,2],[6,3,7,3],[6,5,6,9],[6,10,7,10],[6,13,7,13],[6,14,7,14],[18,16,23,16],[18,17,23,17],[18,18,23,18],[18,19,23,19],[18,20,23,20],[18,2,23,2],[18,3,23,3],[18,5,23,5],[18,6,23,6],[18,7,23,7],[18,8,23,8],[18,9,23,9],[18,13,23,13],[18,14,23,14],[24,19,29,19],[24,20,29,20],[30,2,35,2],[30,3,35,3],[30,5,35,5],[30,6,35,6],[30,7,35,7],[30,8,35,8],[30,9,35,9],[24,9,29,9],[24,13,29,13],[24,14,29,14],[24,16,29,16],[24,17,29,17],[24,18,29,18],[24,2,29,2],[24,3,29,3],[24,5,29,5],[24,6,29,6],[24,7,29,7],[24,8,29,8],[36,14,41,14],[36,16,41,16],[36,17,41,17],[36,18,41,18],[36,19,41,19],[36,20,41,20],[30,20,35,20],[36,2,41,2],[36,3,41,3],[36,5,41,5],[36,6,41,6],[36,7,41,7],[36,8,41,8],[36,9,41,9],[36,13,41,13],[30,13,35,13],[30,14,35,14],[30,16,35,16],[30,17,35,17],[30,18,35,18],[30,19,35,19],[42,4,42,9],[42,15,42,20],[44,2,45,2],[44,3,45,3],[44,5,44,9],[44,10,45,10],[44,13,45,13],[44,14,45,14],[44,16,44,20],[62,8,67,8],[62,9,67,9],[62,13,67,13],[62,14,67,14],[44,21,45,21],[47,2,50,2],[47,13,50,13],[56,2,61,2],[56,3,61,3],[56,5,61,5],[56,6,61,6],[56,7,61,7],[56,8,61,8],[56,9,61,9],[56,20,61,20],[56,13,61,13],[56,14,61,14],[56,16,61,16],[56,17,61,17],[56,18,61,18],[56,19,61,19],[68,8,73,8],[68,9,73,9],[62,16,67,16],[62,17,67,17],[62,18,67,18],[62,19,67,19],[62,20,67,20],[68,2,73,2],[68,3,73,3],[68,5,73,5],[68,6,73,6],[68,7,73,7],[68,18,73,18],[68,19,73,19],[68,20,73,20],[68,13,73,13],[68,14,73,14],[68,16,73,16],[68,17,73,17],[62,2,67,2],[62,3,67,3],[62,5,67,5],[62,6,67,6],[62,7,67,7],[74,20,79,20],[80,4,80,9],[80,15,80,20],[82,2,83,2],[82,3,83,3],[82,5,82,9],[82,10,83,10],[82,13,83,13],[82,14,83,14],[82,16,82,20],[74,13,79,13],[74,14,79,14],[74,16,79,16],[74,17,79,17],[74,18,79,18],[74,19,79,19],[74,2,79,2],[74,3,79,3],[74,5,79,5],[74,6,79,6],[74,7,79,7],[74,8,79,8],[74,9,79,9],[100,8,105,8],[100,9,105,9],[100,13,105,13],[100,14,105,14],[82,21,83,21],[85,2,88,2],[85,13,88,13],[94,2,99,2],[94,3,99,3],[94,5,99,5],[94,6,99,6],[94,7,99,7],[94,8,99,8],[94,9,99,9],[94,20,99,20],[94,13,99,13],[94,14,99,14],[94,16,99,16],[94,17,99,17],[94,18,99,18],[94,19,99,19],[106,8,111,8],[106,9,111,9],[100,16,105,16],[100,17,105,17],[100,18,105,18],[100,19,105,19],[100,20,105,20],[106,2,111,2],[106,3,111,3],[106,5,111,5],[106,6,111,6],[106,7,111,7],[106,18,111,18],[106,19,111,19],[106,20,111,20],[106,13,111,13],[106,14,111,14],[106,16,111,16],[106,17,111,17],[100,2,105,2],[100,3,105,3],[100,5,105,5],[100,6,105,6],[100,7,105,7],[112,20,117,20],[118,4,118,9],[118,15,118,20],[120,2,121,2],[120,3,121,3],[120,5,120,9],[120,10,121,10],[120,13,121,13],[120,14,121,14],[120,16,120,20],[112,13,117,13],[112,14,117,14],[112,16,117,16],[112,17,117,17],[112,18,117,18],[112,19,117,19],[112,2,117,2],[112,3,117,3],[112,5,117,5],[112,6,117,6],[112,7,117,7],[112,8,117,8],[112,9,117,9],[138,7,143,7],[138,8,143,8],[138,9,143,9],[138,13,143,13],[138,14,143,14],[120,21,121,21],[123,2,126,2],[123,13,126,13],[132,2,137,2],[132,3,137,3],[132,5,137,5],[132,6,137,6],[132,7,137,7],[132,8,137,8],[132,9,137,9],[132,20,137,20],[132,13,137,13],[132,14,137,14],[132,16,137,16],[132,17,137,17],[132,18,137,18],[132,19,137,19],[150,9,155,9],[144,8,149,8],[144,9,149,9],[138,16,143,16],[138,17,143,17],[138,18,143,18],[138,19,143,19],[138,20,143,20],[144,2,149,2],[144,3,149,3],[144,5,149,5],[144,6,149,6],[144,7,149,7],[144,18,149,18],[144,19,149,19],[144,20,149,20],[144,13,149,13],[144,14,149,14],[144,16,149,16],[144,17,149,17],[138,2,143,2],[138,3,143,3],[138,5,143,5],[138,6,143,6],[160,2,160,10],[173,4,173,9],[186,4,186,9],[199,4,199,9],[212,4,212,9],[150,20,155,20],[156,4,156,9],[156,15,156,20],[157,2,157,10],[157,13,157,21],[158,2,158,10],[158,13,158,21],[150,13,155,13],[150,14,155,14],[150,16,155,16],[150,17,155,17],[150,18,155,18],[150,19,155,19],[150,2,155,2],[150,3,155,3],[150,5,155,5],[150,6,155,6],[150,7,155,7],[150,8,155,8]]}
[]
[null,null,"入力項目"]
[]
[null,null,"海上輸送費用　シナリオ2（拠点港：七尾港）",null,null,null,null,null,null,null,null,null,null,"海上輸送費用　シナリオ2（拠点港：七尾港）"]
[null,null,"液化アンモ二ア（ピーク月　※４か月）",null,null,null,null,null,null,null,null,null,null,"液化アンモ二ア（その他月　※８か月）"]
[]
[null,null,"実証期","単位","拠点港(外航)","2次輸送先港湾（内航）",null,null,null,null,"備考",null,null,"実証期","単位","拠点港","2次輸送先港湾",null,null,null,null,"備考"]
[null,null,null,null,"七尾港","新潟港","直江津港","伏木富山港","金沢港","敦賀港",null,null,null,null,null,"七尾港","新潟港","直江津港","伏木富山港","金沢港","敦賀港"]
[null,null," 密度","（t/m3）",0.68217054263565891,0.68217054263565891,0.68217054263565891,0.68217054263565891,0.68217054263565891,0.68217054263565891," ①",null,null," 密度","（t/m3）",0.68217054263565891,0.68217054263565891,0.68217054263565891,0.68217054263565891,0.68217054263565891,0.68217054263565891," ①"]
[null,null," 運搬船積載量\n※内貿の船型の上限は、就航中の「Hourai Maru」とする","（m3/隻）",{"$f":"KEISAN(\"アンモニア\",E17,\"タンク容量\",E8,\"外貿\")","v":68396},{"$f":"KEISAN(\"アンモニア\",F17,\"タンク容量\",F8,\"内貿\")","v":0},{"$f":"KEISAN(\"アンモニア\",G17,\"タンク容量\",G8,\"内貿\")","v":0},{"$f":"KEISAN(\"アンモニア\",H17,\"タンク容量\",H8,\"内貿\")","v":17099},{"$f":"KEISAN(\"アンモニア\",I17,\"タンク容量\",I8,\"内貿\")","v":0},{"$f":"KEISAN(\"アンモニア\",J17,\"タンク容量\",J8,\"内貿\")","v":34198}," ②港湾施設能力及び対象船舶一覧より、需要量に合わせた船型を設定",null,null," 運搬船積載量\n※内貿の船型の上限は、就航中の「Hourai Maru」とする","（m3/隻）",{"$f":"KEISAN(\"アンモニア\",P17,\"タンク容量\",P8,\"外貿\")","v":68396},{"$f":"KEISAN(\"アンモニア\",Q17,\"タンク容量\",Q8,\"内貿\")","v":0},{"$f":"KEISAN(\"アンモニア\",R17,\"タンク容量\",R8,\"内貿\")","v":0},{"$f":"KEISAN(\"アンモニア\",S17,\"タンク容量\",S8,\"内貿\")","v":17099},{"$f":"KEISAN(\"アンモニア\",T17,\"タンク容量\",T8,\"内貿\")","v":0},{"$f":"KEISAN(\"アンモニア\",U17,\"タンク容量\",U8,\"内貿\")","v":34198}," ②港湾施設能力及び対象船舶一覧より、需要量に合わせた船型を設定"]
[null,null,null,"（t/隻）",{"$f":"E10*E9","v":46657.736434108527},{"$f":"F10*F9","v":0},0,11664.434108527132,0,23328.868217054263," ③=②×①",null,null,null,"（t/隻）",{"$f":"P10*P9","v":46657.736434108527},{"$f":"Q10*Q9","v":0},0,11664.434108527132,0,23328.868217054263," ③=②×①"]
[null,null,null,"(GT)",{"$f":"KEISAN(\"アンモニア\",E17,\"総トン数\",E8,\"外貿\")","v":40000},{"$f":"KEISAN(\"アンモニア\",F17,\"総トン数\",F8,\"内貿\")","v":0},{"$f":"KEISAN(\"アンモニア\",G17,\"総トン数\",G8,\"内貿\")","v":0},{"$f":"KEISAN(\"アンモニア\",H17,\"総トン数\",H8,\"内貿\")","v":10000},{"$f":"KEISAN(\"アンモニア\",I17,\"総トン数\",I8,\"内貿\")","v":0},{"$f":"KEISAN(\"アンモニア\",J17,\"総トン数\",J8,\"内貿\")","v":20000},"　港湾施設能力及び対象船舶一覧より、需要量に合わせた船型を設定",null,null,null,"(GT)",{"$f":"KEISAN(\"アンモニア\",P17,\"総トン数\",P8,\"外貿\")","v":40000},{"$f":"KEISAN(\"アンモニア\",Q17,\"総トン数\",Q8,\"内貿\")","v":0},{"$f":"KEISAN(\"アンモニア\",R17,\"総トン数\",R8,\"内貿\")","v":0},{"$f":"KEISAN(\"アンモニア\",S17,\"総トン数\",S8,\"内貿\")","v":10000},{"$f":"KEISAN(\"アンモニア\",T17,\"総トン数\",T8,\"内貿\")","v":0},{"$f":"KEISAN(\"アンモニア\",U17,\"総トン数\",U8,\"内貿\")","v":20000},"　港湾施設能力及び対象船舶一覧より、需要量に合わせた船型を設定"]
[null,null,null,"(DWT)",{"$f":"E12/0.8447","v":47354.09020954185},{"$f":"F12/0.8447","v":0},0,11838.522552385462,0,23677.045104770925,"　LPG船のDWTとGTの関係：DWT=GT/0.8447 より （※1）",null,null,null,"(DWT)",{"$f":"P12/0.8447","v":47354.09020954185},{"$f":"Q12/0.8447","v":0},0,11838.522552385462,0,23677.045104770925,"　LPG船のDWTとGTの関係：DWT=GT/0.8447 より （※1）"]
[null,null," 船速（外航）","（ノット）",14,14,14,14,14,14," ④ 国土交通省検討資料より",null,null," 船速（外航）","（ノット）",14,14,14,14,14,14," ④ 国土交通省検討資料より"]
[null,null," 船速（内航）","（ノット）",12,12,12,12,12,12," ④ 国土交通省検討資料より",null,null," 船速（内航）","（ノット）",12,12,12,12,12,12," ④ 国土交通省検討資料より"]
[null,null," 海上輸送費用原単位","（千円/日･隻）",{"$f":"45.432*E13^(0.4019)","v":3438.650475009887},{"$f":"45.432*F13^(0.4019)","v":0},0,1969.7908840827624,0,{"$f":"45.432*J13^(0.4019)","v":2602.5799429069089}," ⑤ 海上輸送費用原単位算定式より （※2）",null,null," 海上輸送費用原単位","（千円/日･隻）",{"$f":"45.432*P13^(0.4019)","v":3438.650475009887},{"$f":"45.432*Q13^(0.4019)","v":0},0,1969.7908840827624,0,{"$f":"45.432*U13^(0.4019)","v":2602.5799429069089}," ⑤ 海上輸送費用原単位算定式より （※2）"]
[null,null," 月間需要量","（t/ピーク月）",{"$f":"①需要!$I$223/12*④海上輸送網入力!$C$59","v":40973.730133535399},{"$f":"①需要!$I$30/12*④海上輸送網入力!$C$59","v":0},{"$f":"①需要!$I$62/12*④海上輸送網入力!$C$59","v":0},{"$f":"①需要!$I$94/12*④海上輸送網入力!$C$59","v":7968.8923956989256},{"$f":"①需要!$I$126/12*④海上輸送網入力!$C$59","v":0},{"$f":"①需要!$I$190/12*④海上輸送網入力!$C$59","v":16748.404517670697}," ⑥",null,null," 月間需要量","（t/その他月）",{"$f":"①需要!$I$223/12*④海上輸送網入力!$C$60","v":33425.937740515728},{"$f":"①需要!$I$30/12*④海上輸送網入力!$C$60","v":0},{"$f":"①需要!$I$62/12*④海上輸送網入力!$C$60","v":0},{"$f":"①需要!$I$94/12*④海上輸送網入力!$C$60","v":6500.9385333333348},{"$f":"①需要!$I$126/12*④海上輸送網入力!$C$60","v":0},{"$f":"①需要!$I$190/12*④海上輸送網入力!$C$60","v":13663.172106520833}," ⑥"]
[null,null," 月間寄港回数","（回/月）",{"$f":"IFERROR(ROUNDUP(E17/E11,0),0)","v":1},{"$f":"IFERROR(ROUNDUP(F17/F11,0),0)","v":0},0,1,0,{"$f":"IFERROR(ROUNDUP(J17/J11,0),0)","v":1}," ⑦＝⑥／③",null,null," 月間寄港回数","（回/月）",{"$f":"IFERROR(ROUNDUP(P17/P11,0),0)","v":1},{"$f":"IFERROR(ROUNDUP(Q17/Q11,0),0)","v":0},0,1,0,{"$f":"IFERROR(ROUNDUP(U17/U11,0),0)","v":1}," ⑦＝⑥／③"]
[null,null," 海上輸送距離","（海里）",{"$f":"④海上輸送網入力!$G$17","v":3386},{"$f":"④海上輸送網入力!$C$50","v":125},{"$f":"④海上輸送網入力!$D$50","v":107},{"$f":"④海上輸送網入力!$E$50","v":75},{"$f":"④海上輸送網入力!$F$50","v":131},{"$f":"④海上輸送網入力!$H$50","v":195}," ⑧　原産国オーストラリア　※二次輸送先は拠点港との距離",null,null," 海上輸送距離","（海里）",{"$f":"E19","v":3386},{"$f":"F19","v":125},{"$f":"G19","v":107},75,131,195," ⑧　原産国オーストラリア　※二次輸送先は拠点港との距離"]
[null,null,null,null,{"$f":"④海上輸送網入力!$G$21","v":4900},null,null,null,null,null," ⑧　原産国アメリカ　※二次輸送先は拠点港との距離",null,null,null,null,{"$f":"E20","v":4900},null,null,null,null,null," ⑧　原産国アメリカ　※二次輸送先は拠点港との距離"]
[null,null,null,null,{"$f":"④海上輸送網入力!$G$25","v":4181},null,null,null,null,null," ⑧　原産国カナダ　※二次輸送先は拠点港との距離",null,null,null,null,4181,null,null,null,null,null," ⑧　原産国カナダ　※二次輸送先は拠点港との距離"]
[null,null,null,null,{"$f":"④海上輸送網入力!$G$29","v":9515},null,null,null,null,null," ⑧　原産国チリ　※二次輸送先は拠点港との距離",null,null,null,null,9515,null,null,null,null,null," ⑧　原産国チリ　※二次輸送先は拠点港との距離"]
[null,null,null,null,{"$f":"④海上輸送網入力!$G$33","v":6084},null,null,null,null,null," ⑧　原産国オマーン　※二次輸送先は拠点港との距離",null,null,null,null,6084,null,null,null,null,null," ⑧　原産国オマーン　※二次輸送先は拠点港との距離"]
[null,null,null,null,{"$f":"④海上輸送網入力!$G$37","v":9112},null,null,null,null,null," ⑧　原産国ナミビア　※二次輸送先は拠点港との距離",null,null,null,null,9112,null,null,null,null,null," ⑧　原産国ナミビア　※二次輸送先は拠点港との距離"]
[null,null,"シナリオ設定","（％）",1,1,1,1,1,1," ⑨　原産国オーストラリア　※二次輸送先は拠点港との距離",null,null,"シナリオ設定","（％）",{"$f":"E25","v":1},1,1,1,1,1," ⑨　原産国オーストラリア　※二次輸送先は拠点港との距離"]
[null,null,null,null,0,null,null,null,null,null," ⑨　原産国アメリカ　※二次輸送先はシナリオ対象外",null,null,null,null,{"$f":"E26","v":0},null,null,null,null,null," ⑨　原産国アメリカ　※二次輸送先はシナリオ対象外"]
[null,null,null,null,0,null,null,null,null,null," ⑨　原産国カナダ　※二次輸送先はシナリオ対象外",null,null,null,null,0,null,null,null,null,null," ⑨　原産国カナダ　※二次輸送先はシナリオ対象外"]
[null,null,null,null,0,null,null,null,null,null," ⑨　原産国チリ　※二次輸送先はシナリオ対象外",null,null,null,null,0,null,null,null,null,null," ⑨　原産国チリ　※二次輸送先はシナリオ対象外"]
[null,null,null,null,0,null,null,null,null,null," ⑨　原産国オマーン　※二次輸送先はシナリオ対象外",null,null,null,null,0,null,null,null,null,null," ⑨　原産国オマーン　※二次輸送先はシナリオ対象外"]
[null,null,null,null,0,null,null,null,null,null," ⑨　原産国ナミビア　※二次輸送先はシナリオ対象外",null,null,null,null,0,null,null,null,null,null," ⑨　原産国ナミビア　※二次輸送先はシナリオ対象外"]
[null,null," 海上輸送日数","（日）",{"$f":"E19/E$14/24","v":10.077380952380953},{"$f":"F19/F$15/24","v":0.43402777777777773},{"$f":"G19/G$15/24","v":0.37152777777777773},0.26041666666666669,0.4548611111111111,{"$f":"J19/J$15/24","v":0.67708333333333337}," ⑩＝⑧／④　原産国オーストラリア　※二次輸送先は拠点港までの日数",null,null," 海上輸送日数","（日）",{"$f":"P19/P$14/24","v":10.077380952380953},{"$f":"Q19/Q$15/24","v":0.43402777777777773},{"$f":"R19/R$15/24","v":0.37152777777777773},0.26041666666666669,0.4548611111111111,{"$f":"U19/U$15/24","v":0.67708333333333337}," ⑩＝⑧／④　原産国オーストラリア　※二次輸送先は拠点港までの日数"]
[null,null,null,null,{"$f":"E20/E$14/24","v":14.583333333333334},null,null,null,null,null," ⑩＝⑧／④　原産国アメリカ　※二次輸送先は拠点港までの日数",null,null,null,null,{"$f":"P20/P$14/24","v":14.583333333333334},null,null,null,null,null," ⑩＝⑧／④　原産国アメリカ　※二次輸送先は拠点港までの日数"]
[null,null,null,null,12.443452380952381,null,null,null,null,null," ⑩＝⑧／④　原産国カナダ　※二次輸送先は拠点港までの日数",null,null,null,null,12.443452380952381,null,null,null,null,null," ⑩＝⑧／④　原産国カナダ　※二次輸送先は拠点港までの日数"]
[null,null,null,null,28.31845238095238,null,null,null,null,null," ⑩＝⑧／④　原産国チリ　※二次輸送先は拠点港までの日数",null,null,null,null,{"$f":"P22/P$14/24","v":28.31845238095238},null,null,null,null,null," ⑩＝⑧／④　原産国チリ　※二次輸送先は拠点港までの日数"]
[null,null,null,null,18.107142857142858,null,null,null,null,null," ⑩＝⑧／④　原産国オマーン　※二次輸送先は拠点港までの日数",null,null,null,null,{"$f":"P23/P$14/24","v":18.107142857142858},null,null,null,null,null," ⑩＝⑧／④　原産国オマーン　※二次輸送先は拠点港までの日数"]
[null,null,null,null,27.11904761904762,null,null,null,null,null," ⑩＝⑧／④　原産国ナミビア　※二次輸送先は拠点港までの日数",null,null,null,null,27.11904761904762,null,null,null,null,null," ⑩＝⑧／④　原産国ナミビア　※二次輸送先は拠点港までの日数"]
[null,null," 海上輸送費用","（千円/月）",{"$f":"E$16*E$18*E25*E31","v":34652.59079876035},{"$f":"F$16*F$18*F25*F31","v":0},{"$f":"G$16*G$18*G25*G31","v":0},{"$f":"H$16*H$18*H25*H31","v":512.9663760632194},{"$f":"I$16*I$18*I25*I31","v":0},{"$f":"J$16*J$18*J25*J31","v":1762.1635030098862}," ⑪＝⑤×⑦×⑨×⑩　原産国オーストラリア　　※二次輸送先は拠点港間の費用",null,null," 海上輸送費用","（千円/月）",{"$f":"P$16*P$18*P25*P31","v":34652.59079876035},{"$f":"Q$16*Q$18*Q25*Q31","v":0},{"$f":"R$16*R$18*R25*R31","v":0},512.9663760632194,0,{"$f":"U$16*U$18*U25*U31","v":1762.1635030098862}," ⑪＝⑤×⑦×⑨×⑩　原産国オーストラリア　　※二次輸送先は拠点港間の費用"]
[null,null,null,null,{"$f":"E$16*E$18*E26*E32","v":0},null,null,null,null,null," ⑪＝⑤×⑦×⑨×⑩　原産国アメリカ　　　※二次輸送先は拠点港間の費用",null,null,null,null,{"$f":"P$16*P$18*P26*P32","v":0},null,null,null,null,null," ⑪＝⑤×⑦×⑨×⑩　原産国アメリカ　　　※二次輸送先は拠点港間の費用"]
[null,null,null,null,0,null,null,null,null,null," ⑪＝⑤×⑦×⑨×⑩　原産国カナダ　　　※二次輸送先は拠点港間の費用",null,null,null,null,0,null,null,null,null,null," ⑪＝⑤×⑦×⑨×⑩　原産国カナダ　　　※二次輸送先は拠点港間の費用"]
[null,null,null,null,0,null,null,null,null,null," ⑪＝⑤×⑦×⑨×⑩　原産国チリ　　※二次輸送先は拠点港間の費用",null,null,null,null,0,null,null,null,null,null," ⑪＝⑤×⑦×⑨×⑩　原産国チリ　　※二次輸送先は拠点港間の費用"]
[null,null,null,null,0,null,null,null,null,null," ⑪＝⑤×⑦×⑨×⑩　原産国オマーン　　※二次輸送先は拠点港間の費用",null,null,null,null,0,null,null,null,null,null," ⑪＝⑤×⑦×⑨×⑩　原産国オマーン　　※二次輸送先は拠点港間の費用"]
[null,null,null,null,0,null,null,null,null,null," ⑪＝⑤×⑦×⑨×⑩　原産国ナミビア　　※二次輸送先は新潟港間の費用",null,null,null,null,0,null,null,null,null,null," ⑪＝⑤×⑦×⑨×⑩　原産国ナミビア　　※二次輸送先は新潟港間の費用"]
[null,null," 海上輸送費用　合計","（億円/月）",{"$f":"SUM(E37:J42)*1000/100000000","v":0.36927720677833453},null,null,null,null,null,null,null,null," 海上輸送費用　合計","（億円/月）",{"$f":"SUM(P37:U42)*1000/100000000","v":0.36927720677833453}]
[]
[null,null,"203０年","単位","拠点港","2次輸送先港湾",null,null,null,null,"備考",null,null,"203０年","単位","拠点港","2次輸送先港湾",null,null,null,null,"備考"]
[null,null,null,null,"七尾港","新潟港","直江津港","伏木富山港","金沢港","敦賀港",null,null,null,null,null,"七尾港","新潟港","直江津港","伏木富山港","金沢港","敦賀港"]
[null,null," 密度","（t/m3）",0.68217054263565891,0.68217054263565891,0.68217054263565891,0.68217054263565891,0.68217054263565891,0.68217054263565891," ①",null,null," 密度","（t/m3）",0.68217054263565891,0.68217054263565891,0.68217054263565891,0.68217054263565891,0.68217054263565891,0.68217054263565891," ①"]
[null,null," 運搬船積載量\n※内貿の船型の上限は、就航中の「Hourai Maru」とする","（m3/隻）",{"$f":"KEISAN(\"アンモニア\",E55,\"タンク容量\",E46,\"外貿\")","v":87000},{"$f":"KEISAN(\"アンモニア\",F55,\"タンク容量\",F46,\"内貿\")","v":5130},{"$f":"KEISAN(\"アンモニア\",G55,\"タンク容量\",G46,\"内貿\")","v":1714},{"$f":"KEISAN(\"アンモニア\",H55,\"タンク容量\",H46,\"内貿\")","v":38000},{"$f":"KEISAN(\"アンモニア\",I55,\"タンク容量\",I46,\"内貿\")","v":1714},{"$f":"KEISAN(\"アンモニア\",J55,\"タンク容量\",J46,\"内貿\")","v":38000}," ②港湾施設能力及び対象船舶一覧より、需要量に合わせた船型を設定",null,null," 運搬船積載量\n※内貿の船型の上限は、就航中の「Hourai Maru」とする","（m3/隻）",{"$f":"KEISAN(\"アンモニア\",P55,\"タンク容量\",P46,\"外貿\")","v":87000},{"$f":"KEISAN(\"アンモニア\",Q55,\"タンク容量\",Q46,\"内貿\")","v":5130},{"$f":"KEISAN(\"アンモニア\",R55,\"タンク容量\",R46,\"内貿\")","v":1714},{"$f":"KEISAN(\"アンモニア\",S55,\"タンク容量\",S46,\"内貿\")","v":38000},{"$f":"KEISAN(\"アンモニア\",T55,\"タンク容量\",T46,\"内貿\")","v":1714},{"$f":"KEISAN(\"アンモニア\",U55,\"タンク容量\",U46,\"内貿\")","v":38000}," ②港湾施設能力及び対象船舶一覧より、需要量に合わせた船型を設定"]
[null,null,null,"（t/隻）",{"$f":"E48*E47","v":59348.837209302328},{"$f":"F48*F47","v":3499.5348837209303},{"$f":"G48*G47","v":1169.2403100775193},25922.480620155038,1169.2403100775193,{"$f":"J48*J47","v":25922.480620155038}," ③=②×①",null,null,null,"（t/隻）",{"$f":"P48*P47","v":59348.837209302328},{"$f":"Q48*Q47","v":3499.5348837209303},{"$f":"R48*R47","v":1169.2403100775193},25922.480620155038,1169.2403100775193,{"$f":"U48*U47","v":25922.480620155038}," ③=②×①"]
[null,null,null,"(GT)",{"$f":"KEISAN(\"アンモニア\",E55,\"総トン数\",E46,\"外貿\")","v":50000},{"$f":"KEISAN(\"アンモニア\",F55,\"総トン数\",F46,\"内貿\")","v":3000},{"$f":"KEISAN(\"アンモニア\",G55,\"総トン数\",G46,\"内貿\")","v":999},{"$f":"KEISAN(\"アンモニア\",H55,\"総トン数\",H46,\"内貿\")","v":25458},{"$f":"KEISAN(\"アンモニア\",I55,\"総トン数\",I46,\"内貿\")","v":999},{"$f":"KEISAN(\"アンモニア\",J55,\"総トン数\",J46,\"内貿\")","v":25458},"　港湾施設能力及び対象船舶一覧より、需要量に合わせた船型を設定",null,null,null,"(GT)",{"$f":"KEISAN(\"アンモニア\",P55,\"総トン数\",P46,\"外貿\")","v":50000},{"$f":"KEISAN(\"アンモニア\",Q55,\"総トン数\",Q46,\"内貿\")","v":3000},{"$f":"KEISAN(\"アンモニア\",R55,\"総トン数\",R46,\"内貿\")","v":999},{"$f":"KEISAN(\"アンモニア\",S55,\"総トン数\",S46,\"内貿\")","v":25458},{"$f":"KEISAN(\"アンモニア\",T55,\"総トン数\",T46,\"内貿\")","v":999},{"$f":"KEISAN(\"アンモニア\",U55,\"総トン数\",U46,\"内貿\")","v":25458},"　港湾施設能力及び対象船舶一覧より、需要量に合わせた船型を設定"]
[null,null,null,"(DWT)",{"$f":"E50/0.8447","v":59192.61276192731},{"$f":"F50/0.8447","v":3551.5567657156384},1182.6684029833077,30138.51071386291,1182.6684029833077,30138.51071386291,"　LPG船のDWTとGTの関係：DWT=GT/0.8447 より （※1）",null,null,null,"(DWT)",{"$f":"P50/0.8447","v":59192.61276192731},{"$f":"Q50/0.8447","v":3551.5567657156384},1182.6684029833077,30138.51071386291,1182.6684029833077,30138.51071386291,"　LPG船のDWTとGTの関係：DWT=GT/0.8447 より （※1）"]
[null,null," 船速（外航）","（ノット）",14,14,14,14,14,14," ④ 国土交通省検討資料より",null,null," 船速（外航）","（ノット）",14,14,14,14,14,14," ④ 国土交通省検討資料より"]
[null,null," 船速（内航）","（ノット）",12,12,12,12,12,12," ④ 国土交通省検討資料より",null,null," 船速（内航）","（ノット）",12,12,12,12,12,12," ④ 国土交通省検討資料より"]
[null,null," 海上輸送費用原単位","（千円/日･隻）",{"$f":"45.432*E51^(0.4019)","v":3761.284358983542},{"$f":"45.432*F51^(0.4019)","v":1214.1578596509185},780.45073325115527,2867.6153883844731,780.45073325115527,{"$f":"45.432*J51^(0.4019)","v":2867.6153883844731}," ⑤ 海上輸送費用原単位算定式より （※2）",null,null," 海上輸送費用原単位","（千円/日･隻）",{"$f":"45.432*P51^(0.4019)","v":3761.284358983542},{"$f":"45.432*Q51^(0.4019)","v":1214.1578596509185},780.45073325115527,2867.6153883844731,780.45073325115527,{"$f":"45.432*U51^(0.4019)","v":2867.6153883844731}," ⑤ 海上輸送費用原単位算定式より （※2）"]
[null,null," 月間需要量","（t/ピーク月）",{"$f":"①需要!$J$223/12*④海上輸送網入力!$C$59","v":170496.63342106025},{"$f":"①需要!$J$30/12*④海上輸送網入力!$C$59","v":2379.8771707218475},{"$f":"①需要!$J$62/12*④海上輸送網入力!$C$59","v":976.43009314708388},{"$f":"①需要!$J$94/12*④海上輸送網入力!$C$59","v":32916.589359275211},{"$f":"①需要!$J$126/12*④海上輸送網入力!$C$59","v":397.39927145408245},{"$f":"①需要!$J$190/12*④海上輸送網入力!$C$59","v":68399.038041011474}," ⑥",null,null," 月間需要量","（t/その他月）",{"$f":"①需要!$J$223/12*④海上輸送網入力!$C$60","v":139089.35884349653},{"$f":"①需要!$J$30/12*④海上輸送網入力!$C$60","v":1941.4787445362442},{"$f":"①需要!$J$62/12*④海上輸送網入力!$C$60","v":796.5613917778843},{"$f":"①需要!$J$94/12*④海上輸送網入力!$C$60","v":26853.007108882412},{"$f":"①需要!$J$126/12*④海上輸送網入力!$C$60","v":324.19414250201464},{"$f":"①需要!$J$190/12*④海上輸送網入力!$C$60","v":55799.215243983053}," ⑥"]
[null,null," 月間寄港回数","（回/月）",{"$f":"IFERROR(ROUNDUP(E55/E49,0),0)","v":3},{"$f":"IFERROR(ROUNDUP(F55/F49,0),0)","v":1},1,2,1,{"$f":"IFERROR(ROUNDUP(J55/J49,0),0)","v":3}," ⑦＝⑥／③",null,null," 月間寄港回数","（回/月）",{"$f":"IFERROR(ROUNDUP(P55/P49,0),0)","v":3},{"$f":"IFERROR(ROUNDUP(Q55/Q49,0),0)","v":1},1,2,1,{"$f":"IFERROR(ROUNDUP(U55/U49,0),0)","v":3}," ⑦＝⑥／③"]
[null,null," 海上輸送距離","（海里）",{"$f":"④海上輸送網入力!$G$17","v":3386},{"$f":"④海上輸送網入力!$C$50","v":125},{"$f":"④海上輸送網入力!$D$50","v":107},{"$f":"④海上輸送網入力!$E$50","v":75},{"$f":"④海上輸送網入力!$F$50","v":131},{"$f":"④海上輸送網入力!$H$50","v":195}," ⑧　原産国オーストラリア　※二次輸送先は拠点港との距離",null,null," 海上輸送距離","（海里）",{"$f":"E57","v":3386},{"$f":"F57","v":125},{"$f":"G57","v":107},75,131,195," ⑧　原産国オーストラリア　※二次輸送先は拠点港との距離"]
[null,null,null,null,{"$f":"④海上輸送網入力!$G$21","v":4900},null,null,null,null,null," ⑧　原産国アメリカ　※二次輸送先は拠点港との距離",null,null,null,null,{"$f":"E58","v":4900},null,null,null,null,null," ⑧　原産国アメリカ　※二次輸送先は拠点港との距離"]
[null,null,null,null,{"$f":"④海上輸送網入力!$G$25","v":4181},null,null,null,null,null," ⑧　原産国カナダ　※二次輸送先は拠点港との距離",null,null,null,null,4181,null,null,null,null,null," ⑧　原産国カナダ　※二次輸送先は拠点港との距離"]
[null,null,null,null,{"$f":"④海上輸送網入力!$G$29","v":9515},null,null,null,null,null," ⑧　原産国チリ　※二次輸送先は拠点港との距離",null,null,null,null,9515,null,null,null,null,null," ⑧　原産国チリ　※二次輸送先は拠点港との距離"]
[null,null,null,null,{"$f":"④海上輸送網入力!$G$33","v":6084},null,null,null,null,null," ⑧　原産国オマーン　※二次輸送先は拠点港との距離",null,null,null,null,6084,null,null,null,null,null," ⑧　原産国オマーン　※二次輸送先は拠点港との距離"]
[null,null,null,null,{"$f":"④海上輸送網入力!$G$37","v":9112},null,null,null,null,null," ⑧　原産国ナミビア　※二次輸送先は拠点港との距離",null,null,null,null,9112,null,null,null,null,null," ⑧　原産国ナミビア　※二次輸送先は拠点港との距離"]
[null,null,"シナリオ設定","（％）",1,1,1,1,1,1," ⑨　原産国オーストラリア　※二次輸送先は拠点港との距離",null,null,"シナリオ設定","（％）",{"$f":"E63","v":1},1,1,1,1,1," ⑨　原産国オーストラリア　※二次輸送先は拠点港との距離"]
[null,null,null,null,0,null,null,null,null,null," ⑨　原産国アメリカ　※二次輸送先はシナリオ対象外",null,null,null,null,{"$f":"E64","v":0},null,null,null,null,null," ⑨　原産国アメリカ　※二次輸送先はシナリオ対象外"]
[null,null,null,null,0,null,null,null,null,null," ⑨　原産国カナダ　※二次輸送先はシナリオ対象外",null,null,null,null,0,null,null,null,null,null," ⑨　原産国カナダ　※二次輸送先はシナリオ対象外"]
[null,null,null,null,0,null,null,null,null,null," ⑨　原産国チリ　※二次輸送先はシナリオ対象外",null,null,null,null,0,null,null,null,null,null," ⑨　原産国チリ　※二次輸送先はシナリオ対象外"]
[null,null,null,null,0,null,null,null,null,null," ⑨　原産国オマーン　※二次輸送先はシナリオ対象外",null,null,null,null,0,null,null,null,null,null," ⑨　原産国オマーン　※二次輸送先はシナリオ対象外"]
[null,null,null,null,0,null,null,null,null,null," ⑨　原産国ナミビア　※二次輸送先はシナリオ対象外",null,null,null,null,0,null,null,null,null,null," ⑨　原産国ナミビア　※二次輸送先はシナリオ対象外"]
[null,null," 海上輸送日数","（日）",{"$f":"E57/E$52/24","v":10.077380952380953},{"$f":"F57/F$53/24","v":0.43402777777777773},{"$f":"G57/G$53/24","v":0.37152777777777773},0.26041666666666669,0.4548611111111111,{"$f":"J57/J$53/24","v":0.67708333333333337}," ⑩＝⑧／④　原産国オーストラリア　※二次輸送先は拠点港までの日数",null,null," 海上輸送日数","（日）",{"$f":"P57/P$52/24","v":10.077380952380953},{"$f":"Q57/Q$53/24","v":0.43402777777777773},{"$f":"R57/R$53/24","v":0.37152777777777773},0.26041666666666669,0.4548611111111111,{"$f":"U57/U$53/24","v":0.67708333333333337}," ⑩＝⑧／④　原産国オーストラリア　※二次輸送先は拠点港までの日数"]
[null,null,null,null,{"$f":"E58/E$52/24","v":14.583333333333334},null,null,null,null,null," ⑩＝⑧／④　原産国アメリカ　※二次輸送先は拠点港までの日数",null,null,null,null,{"$f":"P58/P$52/24","v":14.583333333333334},null,null,null,null,null," ⑩＝⑧／④　原産国アメリカ　※二次輸送先は拠点港までの日数"]
[null,null,null,null,12.443452380952381,null,null,null,null,null," ⑩＝⑧／④　原産国カナダ　※二次輸送先は拠点港までの日数",null,null,null,null,12.443452380952381,null,null,null,null,null," ⑩＝⑧／④　原産国カナダ　※二次輸送先は拠点港までの日数"]
[null,null,null,null,28.31845238095238,null,null,null,null,null," ⑩＝⑧／④　原産国チリ　※二次輸送先は拠点港までの日数",null,null,null,null,28.31845238095238,null,null,null,null,null," ⑩＝⑧／④　原産国チリ　※二次輸送先は拠点港までの日数"]
[null,null,null,null,18.107142857142858,null,null,null,null,null," ⑩＝⑧／④　原産国オマーン　※二次輸送先は拠点港までの日数",null,null,null,null,18.107142857142858,null,null,null,null,null," ⑩＝⑧／④　原産国オマーン　※二次輸送先は拠点港までの日数"]
[null,null,null,null,27.11904761904762,null,null,null,null,null," ⑩＝⑧／④　原産国ナミビア　※二次輸送先は拠点港までの日数",null,null,null,null,27.11904761904762,null,null,null,null,null," ⑩＝⑧／④　原産国ナミビア　※二次輸送先は拠点港までの日数"]
[null,null," 海上輸送費用","（千円/月）",{"$f":"E$54*E$56*E63*E69","v":113711.68606712743},{"$f":"F$54*F$56*F63*F69","v":526.97823769571107},{"$f":"G$54*G$56*G63*G69","v":289.95912658983889},1493.5496814502465,354.99668769410187,{"$f":"J$54*J$56*J63*J69","v":5824.8437576559618}," ⑪＝⑤×⑦×⑨×⑩　原産国オーストラリア　　※二次輸送先は拠点港間の費用",null,null," 海上輸送費用","（千円/月）",{"$f":"P$54*P$56*P63*P69","v":113711.68606712743},{"$f":"Q$54*Q$56*Q63*Q69","v":526.97823769571107},{"$f":"R$54*R$56*R63*R69","v":289.95912658983889},1493.5496814502465,354.99668769410187,{"$f":"U$54*U$56*U63*U69","v":5824.8437576559618}," ⑪＝⑤×⑦×⑨×⑩　原産国オーストラリア　　※二次輸送先は拠点港間の費用"]
[null,null,null,null,{"$f":"E$54*E$56*E64*E70","v":0},null,null,null,null,null," ⑪＝⑤×⑦×⑨×⑩　原産国アメリカ　　　※二次輸送先は拠点港間の費用",null,null,null,null,{"$f":"P$54*P$56*P64*P70","v":0},null,null,null,null,null," ⑪＝⑤×⑦×⑨×⑩　原産国アメリカ　　　※二次輸送先は拠点港間の費用"]
[null,null,null,null,0,null,null,null,null,null," ⑪＝⑤×⑦×⑨×⑩　原産国カナダ　　　※二次輸送先は拠点港間の費用",null,null,null,null,0,null,null,null,null,null," ⑪＝⑤×⑦×⑨×⑩　原産国カナダ　　　※二次輸送先は拠点港間の費用"]
[null,null,null,null,0,null,null,null,null,null," ⑪＝⑤×⑦×⑨×⑩　原産国チリ　　※二次輸送先は拠点港間の費用",null,null,null,null,0,null,null,null,null,null," ⑪＝⑤×⑦×⑨×⑩　原産国チリ　　※二次輸送先は拠点港間の費用"]
[null,null,null,null,0,null,null,null,null,null," ⑪＝⑤×⑦×⑨×⑩　原産国オマーン　　※二次輸送先は拠点港間の費用",null,null,null,null,0,null,null,null,null,null," ⑪＝⑤×⑦×⑨×⑩　原産国オマーン　　※二次輸送先は拠点港間の費用"]
[null,null,null,null,0,null,null,null,null,null," ⑪＝⑤×⑦×⑨×⑩　原産国ナミビア　　※二次輸送先は新潟港間の費用",null,null,null,null,0,null,null,null,null,null," ⑪＝⑤×⑦×⑨×⑩　原産国ナミビア　　※二次輸送先は新潟港間の費用"]
[null,null," 海上輸送費用　合計","（億円/月）",{"$f":"SUM(E75:J80)*1000/100000000","v":1.222020135582133},null,null,null,null,null,null,null,null," 海上輸送費用　合計","（億円/月）",{"$f":"SUM(P75:U80)*1000/100000000","v":1.222020135582133}]
[]
[null,null,"移行期","単位","拠点港","2次輸送先港湾",null,null,null,null,"備考",null,null,"移行期","単位","拠点港","2次輸送先港湾",null,null,null,null,"備考"]
[null,null,null,null,"七尾港","新潟港","直江津港","伏木富山港","金沢港","敦賀港",null,null,null,null,null,"七尾港","新潟港","直江津港","伏木富山港","金沢港","敦賀港"]
[null,null," 密度","（t/m3）",0.68217054263565891,0.68217054263565891,0.68217054263565891,0.68217054263565891,0.68217054263565891,0.68217054263565891," ①",null,null," 密度","（t/m3）",0.68217054263565891,0.68217054263565891,0.68217054263565891,0.68217054263565891,0.68217054263565891,0.68217054263565891," ①"]
[null,null," 運搬船積載量\n※内貿の船型の上限は、就航中の「Hourai Maru」とする","（m3/隻）",{"$f":"KEISAN(\"アンモニア\",E93,\"タンク容量\",E84,\"外貿\")","v":87000},{"$f":"KEISAN(\"アンモニア\",F93,\"タンク容量\",F84,\"内貿\")","v":34198},{"$f":"KEISAN(\"アンモニア\",G93,\"タンク容量\",G84,\"内貿\")","v":34198},{"$f":"KEISAN(\"アンモニア\",H93,\"タンク容量\",H84,\"内貿\")","v":38000},{"$f":"KEISAN(\"アンモニア\",I93,\"タンク容量\",I84,\"内貿\")","v":34198},{"$f":"KEISAN(\"アンモニア\",J93,\"タンク容量\",J84,\"内貿\")","v":38000}," ②港湾施設能力及び対象船舶一覧より、需要量に合わせた船型を設定",null,null," 運搬船積載量\n※内貿の船型の上限は、就航中の「Hourai Maru」とする","（m3/隻）",{"$f":"KEISAN(\"アンモニア\",P93,\"タンク容量\",P84,\"外貿\")","v":87000},{"$f":"KEISAN(\"アンモニア\",Q93,\"タンク容量\",Q84,\"内貿\")","v":34198},{"$f":"KEISAN(\"アンモニア\",R93,\"タンク容量\",R84,\"内貿\")","v":34198},{"$f":"KEISAN(\"アンモニア\",S93,\"タンク容量\",S84,\"内貿\")","v":38000},{"$f":"KEISAN(\"アンモニア\",T93,\"タンク容量\",T84,\"内貿\")","v":17099},{"$f":"KEISAN(\"アンモニア\",U93,\"タンク容量\",U84,\"内貿\")","v":38000}," ②港湾施設能力及び対象船舶一覧より、需要量に合わせた船型を設定"]
[null,null,null,"（t/隻）",{"$f":"E86*E85","v":59348.837209302328},{"$f":"F86*F85","v":23328.868217054263},23328.868217054263,25922.480620155038,{"$f":"I86*I85","v":23328.868217054263},{"$f":"J86*J85","v":25922.480620155038}," ③=②×①",null,null,null,"（t/隻）",{"$f":"P86*P85","v":59348.837209302328},{"$f":"Q86*Q85","v":23328.868217054263},23328.868217054263,25922.480620155038,{"$f":"T86*T85","v":11664.434108527132},{"$f":"U86*U85","v":25922.480620155038}," ③=②×①"]
[null,null,null,"(GT)",{"$f":"KEISAN(\"アンモニア\",E93,\"総トン数\",E84,\"外貿\")","v":50000},{"$f":"KEISAN(\"アンモニア\",F93,\"総トン数\",F84,\"内貿\")","v":20000},{"$f":"KEISAN(\"アンモニア\",G93,\"総トン数\",G84,\"内貿\")","v":20000},{"$f":"KEISAN(\"アンモニア\",H93,\"総トン数\",H84,\"内貿\")","v":25458},{"$f":"KEISAN(\"アンモニア\",I93,\"総トン数\",I84,\"内貿\")","v":20000},{"$f":"KEISAN(\"アンモニア\",J93,\"総トン数\",J84,\"内貿\")","v":25458},"　港湾施設能力及び対象船舶一覧より、需要量に合わせた船型を設定",null,null,null,"(GT)",{"$f":"KEISAN(\"アンモニア\",P93,\"総トン数\",P84,\"外貿\")","v":50000},{"$f":"KEISAN(\"アンモニア\",Q93,\"総トン数\",Q84,\"内貿\")","v":20000},{"$f":"KEISAN(\"アンモニア\",R93,\"総トン数\",R84,\"内貿\")","v":20000},{"$f":"KEISAN(\"アンモニア\",S93,\"総トン数\",S84,\"内貿\")","v":25458},{"$f":"KEISAN(\"アンモニア\",T93,\"総トン数\",T84,\"内貿\")","v":10000},{"$f":"KEISAN(\"アンモニア\",U93,\"総トン数\",U84,\"内貿\")","v":25458},"　港湾施設能力及び対象船舶一覧より、需要量に合わせた船型を設定"]
[null,null,null,"(DWT)",{"$f":"E88/0.8447","v":59192.61276192731},{"$f":"F88/0.8447","v":23677.045104770925},23677.045104770925,30138.51071386291,23677.045104770925,30138.51071386291,"　LPG船のDWTとGTの関係：DWT=GT/0.8447 より （※1）",null,null,null,"(DWT)",{"$f":"P88/0.8447","v":59192.61276192731},{"$f":"Q88/0.8447","v":23677.045104770925},23677.045104770925,30138.51071386291,11838.522552385462,{"$f":"U88/0.8447","v":30138.51071386291},"　LPG船のDWTとGTの関係：DWT=GT/0.8447 より （※1）"]
[null,null," 船速（外航）","（ノット）",14,14,14,14,14,14," ④ 国土交通省検討資料より",null,null," 船速（外航）","（ノット）",14,14,14,14,14,14," ④ 国土交通省検討資料より"]
[null,null," 船速（内航）","（ノット）",12,12,12,12,12,12," ④ 国土交通省検討資料より",null,null," 船速（内航）","（ノット）",12,12,12,12,12,12," ④ 国土交通省検討資料より"]
[null,null," 海上輸送費用原単位","（千円/日･隻）",{"$f":"45.432*E89^(0.4019)","v":3761.284358983542},{"$f":"45.432*F89^(0.4019)","v":2602.5799429069089},2602.5799429069089,2867.6153883844731,2602.5799429069089,{"$f":"45.432*J89^(0.4019)","v":2867.6153883844731}," ⑤ 海上輸送費用原単位算定式より （※2）",null,null," 海上輸送費用原単位","（千円/日･隻）",{"$f":"45.432*P89^(0.4019)","v":3761.284358983542},{"$f":"45.432*Q89^(0.4019)","v":2602.5799429069089},2602.5799429069089,2867.6153883844731,1969.7908840827624,{"$f":"45.432*U89^(0.4019)","v":2867.6153883844731}," ⑤ 海上輸送費用原単位算定式より （※2）"]
[null,null," 月間需要量","（t/ピーク月）",{"$f":"①需要!$K$223/12*④海上輸送網入力!$C$59","v":412659.95942655206},{"$f":"①需要!$K$30/12*④海上輸送網入力!$C$59","v":22978.71093123261},{"$f":"①需要!$K$62/12*④海上輸送網入力!$C$59","v":19702.184836456901},{"$f":"①需要!$K$94/12*④海上輸送網入力!$C$59","v":80436.514684082766},{"$f":"①需要!$K$126/12*④海上輸送網入力!$C$59","v":13159.911036556032},{"$f":"①需要!$K$190/12*④海上輸送網入力!$C$59","v":141285.34650042426}," ⑥",null,null," 月間需要量","（t/その他月）",{"$f":"①需要!$K$223/12*④海上輸送網入力!$C$60","v":336643.65111113462},{"$f":"①需要!$K$30/12*④海上輸送網入力!$C$60","v":18745.79049653187},{"$f":"①需要!$K$62/12*④海上輸送網入力!$C$60","v":16072.83499816221},{"$f":"①需要!$K$94/12*④海上輸送網入力!$C$60","v":65619.261979120158},{"$f":"①需要!$K$126/12*④海上輸送網入力!$C$60","v":10735.716898243081},{"$f":"①需要!$K$190/12*④海上輸送網入力!$C$60","v":115259.09846087244}," ⑥"]
[null,null," 月間寄港回数","（回/月）",{"$f":"IFERROR(ROUNDUP(E93/E87,0),0)","v":7},{"$f":"IFERROR(ROUNDUP(F93/F87,0),0)","v":1},1,4,1,{"$f":"IFERROR(ROUNDUP(J93/J87,0),0)","v":6}," ⑦＝⑥／③",null,null," 月間寄港回数","（回/月）",{"$f":"IFERROR(ROUNDUP(P93/P87,0),0)","v":6},{"$f":"IFERROR(ROUNDUP(Q93/Q87,0),0)","v":1},1,{"$f":"IFERROR(ROUNDUP(S93/S87,0),0)","v":3},{"$f":"IFERROR(ROUNDUP(T93/T87,0),0)","v":1},{"$f":"IFERROR(ROUNDUP(U93/U87,0),0)","v":5}," ⑦＝⑥／③"]
[null,null," 海上輸送距離","（海里）",{"$f":"④海上輸送網入力!$G$17","v":3386},{"$f":"④海上輸送網入力!$C$50","v":125},{"$f":"④海上輸送網入力!$D$50","v":107},{"$f":"④海上輸送網入力!$E$50","v":75},{"$f":"④海上輸送網入力!$F$50","v":131},{"$f":"④海上輸送網入力!$H$50","v":195}," ⑧　原産国オーストラリア　※二次輸送先は拠点港との距離",null,null," 海上輸送距離","（海里）",{"$f":"E95","v":3386},{"$f":"F95","v":125},{"$f":"G95","v":107},75,131,195," ⑧　原産国オーストラリア　※二次輸送先は拠点港との距離"]
[null,null,null,null,{"$f":"④海上輸送網入力!$G$21","v":4900},null,null,null,null,null," ⑧　原産国アメリカ　※二次輸送先は拠点港との距離",null,null,null,null,{"$f":"E96","v":4900},null,null,null,null,null," ⑧　原産国アメリカ　※二次輸送先は拠点港との距離"]
[null,null,null,null,{"$f":"④海上輸送網入力!$G$25","v":4181},null,null,null,null,null," ⑧　原産国カナダ　※二次輸送先は拠点港との距離",null,null,null,null,4181,null,null,null,null,null," ⑧　原産国カナダ　※二次輸送先は拠点港との距離"]
[null,null,null,null,{"$f":"④海上輸送網入力!$G$29","v":9515},null,null,null,null,null," ⑧　原産国チリ　※二次輸送先は拠点港との距離",null,null,null,null,9515,null,null,null,null,null," ⑧　原産国チリ　※二次輸送先は拠点港との距離"]
[null,null,null,null,{"$f":"④海上輸送網入力!$G$33","v":6084},null,null,null,null,null," ⑧　原産国オマーン　※二次輸送先は拠点港との距離",null,null,null,null,6084,null,null,null,null,null," ⑧　原産国オマーン　※二次輸送先は拠点港との距離"]
[null,null,null,null,{"$f":"④海上輸送網入力!$G$37","v":9112},null,null,null,null,null," ⑧　原産国ナミビア　※二次輸送先は拠点港との距離",null,null,null,null,9112,null,null,null,null,null," ⑧　原産国ナミビア　※二次輸送先は拠点港との距離"]
[null,null,"シナリオ設定","（％）",1,1,1,1,1,1," ⑨　原産国オーストラリア　※二次輸送先は拠点港との距離",null,null,"シナリオ設定","（％）",{"$f":"E101","v":1},1,1,1,1,1," ⑨　原産国オーストラリア　※二次輸送先は拠点港との距離"]
[null,null,null,null,0,null,null,null,null,null," ⑨　原産国アメリカ　※二次輸送先はシナリオ対象外",null,null,null,null,{"$f":"E102","v":0},null,null,null,null,null," ⑨　原産国アメリカ　※二次輸送先はシナリオ対象外"]
[null,null,null,null,0,null,null,null,null,null," ⑨　原産国カナダ　※二次輸送先はシナリオ対象外",null,null,null,null,0,null,null,null,null,null," ⑨　原産国カナダ　※二次輸送先はシナリオ対象外"]
[null,null,null,null,0,null,null,null,null,null," ⑨　原産国チリ　※二次輸送先はシナリオ対象外",null,null,null,null,0,null,null,null,null,null," ⑨　原産国チリ　※二次輸送先はシナリオ対象外"]
[null,null,null,null,0,null,null,null,null,null," ⑨　原産国オマーン　※二次輸送先はシナリオ対象外",null,null,null,null,0,null,null,null,null,null," ⑨　原産国オマーン　※二次輸送先はシナリオ対象外"]
[null,null,null,null,0,null,null,null,null,null," ⑨　原産国ナミビア　※二次輸送先はシナリオ対象外",null,null,null,null,0,null,null,null,null,null," ⑨　原産国ナミビア　※二次輸送先はシナリオ対象外"]
[null,null," 海上輸送日数","（日）",{"$f":"E95/E$90/24","v":10.077380952380953},{"$f":"F95/F$91/24","v":0.43402777777777773},{"$f":"G95/G$91/24","v":0.37152777777777773},0.26041666666666669,0.4548611111111111,{"$f":"J95/J$91/24","v":0.67708333333333337}," ⑩＝⑧／④　原産国オーストラリア　※二次輸送先は拠点港までの日数",null,null," 海上輸送日数","（日）",{"$f":"P95/P$90/24","v":10.077380952380953},{"$f":"Q95/Q$91/24","v":0.43402777777777773},{"$f":"R95/R$91/24","v":0.37152777777777773},{"$f":"S95/S$91/24","v":0.26041666666666669},{"$f":"T95/T$91/24","v":0.4548611111111111},{"$f":"U95/U$91/24","v":0.67708333333333337}," ⑩＝⑧／④　原産国オーストラリア　※二次輸送先は拠点港までの日数"]
[null,null,null,null,{"$f":"E96/E$90/24","v":14.583333333333334},null,null,null,null,null," ⑩＝⑧／④　原産国アメリカ　※二次輸送先は拠点港までの日数",null,null,null,null,{"$f":"P96/P$90/24","v":14.583333333333334},null,null,null,null,null," ⑩＝⑧／④　原産国アメリカ　※二次輸送先は拠点港までの日数"]
[null,null,null,null,{"$f":"E97/E$90/24","v":12.443452380952381},null,null,null,null,null," ⑩＝⑧／④　原産国カナダ　※二次輸送先は拠点港までの日数",null,null,null,null,{"$f":"P97/P$90/24","v":12.443452380952381},null,null,null,null,null," ⑩＝⑧／④　原産国カナダ　※二次輸送先は拠点港までの日数"]
[null,null,null,null,28.31845238095238,null,null,null,null,null," ⑩＝⑧／④　原産国チリ　※二次輸送先は拠点港までの日数",null,null,null,null,28.31845238095238,null,null,null,null,null," ⑩＝⑧／④　原産国チリ　※二次輸送先は拠点港までの日数"]
[null,null,null,null,18.107142857142858,null,null,null,null,null," ⑩＝⑧／④　原産国オマーン　※二次輸送先は拠点港までの日数",null,null,null,null,{"$f":"P99/P$90/24","v":18.107142857142858},null,null,null,null,null," ⑩＝⑧／④　原産国オマーン　※二次輸送先は拠点港までの日数"]
[null,null,null,null,27.11904761904762,null,null,null,null,null," ⑩＝⑧／④　原産国ナミビア　※二次輸送先は拠点港までの日数",null,null,null,null,27.11904761904762,null,null,null,null,null," ⑩＝⑧／④　原産国ナミビア　※二次輸送先は拠点港までの日数"]
[null,null," 海上輸送費用","（千円/月）",{"$f":"E$92*E$94*E101*E107","v":265327.26748996403},{"$f":"F$92*F$94*F101*F107","v":1129.5919891089013},{"$f":"G$92*G$94*G101*G107","v":966.93074267721954},2987.0993629004929,1183.8124045861287,{"$f":"J$92*J$94*J101*J107","v":11649.687515311924}," ⑪＝⑤×⑦×⑨×⑩　原産国オーストラリア　　※二次輸送先は拠点港間の費用",null,null," 海上輸送費用","（千円/月）",{"$f":"P$92*P$94*P101*P107","v":227423.37213425487},{"$f":"Q$92*Q$94*Q101*Q107","v":1129.5919891089013},{"$f":"R$92*R$94*R101*R107","v":966.93074267721954},{"$f":"S$92*S$94*S101*S107","v":2240.32452217537},{"$f":"T$92*T$94*T101*T107","v":895.98127019042317},{"$f":"U$92*U$94*U101*U107","v":9708.0729294266021}," ⑪＝⑤×⑦×⑨×⑩　原産国オーストラリア　　※二次輸送先は拠点港間の費用"]
[null,null,null,null,{"$f":"E$92*E$94*E102*E108","v":0},null,null,null,null,null," ⑪＝⑤×⑦×⑨×⑩　原産国アメリカ　　　※二次輸送先は拠点港間の費用",null,null,null,null,{"$f":"P$92*P$94*P102*P108","v":0},null,null,null,null,null," ⑪＝⑤×⑦×⑨×⑩　原産国アメリカ　　　※二次輸送先は拠点港間の費用"]
[null,null,null,null,0,null,null,null,null,null," ⑪＝⑤×⑦×⑨×⑩　原産国カナダ　　　※二次輸送先は拠点港間の費用",null,null,null,null,0,null,null,null,null,null," ⑪＝⑤×⑦×⑨×⑩　原産国カナダ　　　※二次輸送先は拠点港間の費用"]
[null,null,null,null,0,null,null,null,null,null," ⑪＝⑤×⑦×⑨×⑩　原産国チリ　　※二次輸送先は拠点港間の費用",null,null,null,null,{"$f":"P$92*P$94*P104*P110","v":0},null,null,null,null,null," ⑪＝⑤×⑦×⑨×⑩　原産国チリ　　※二次輸送先は拠点港間の費用"]
[null,null,null,null,0,null,null,null,null,null," ⑪＝⑤×⑦×⑨×⑩　原産国オマーン　　※二次輸送先は拠点港間の費用",null,null,null,null,0,null,null,null,null,null," ⑪＝⑤×⑦×⑨×⑩　原産国オマーン　　※二次輸送先は拠点港間の費用"]
[null,null,null,null,0,null,null,null,null,null," ⑪＝⑤×⑦×⑨×⑩　原産国ナミビア　　※二次輸送先は新潟港間の費用",null,null,null,null,0,null,null,null,null,null," ⑪＝⑤×⑦×⑨×⑩　原産国ナミビア　　※二次輸送先は新潟港間の費用"]
[null,null," 海上輸送費用　合計","（億円/月）",{"$f":"SUM(E113:J118)*1000/100000000","v":2.8324438950454867},null,null,null,null,null,null,null,null," 海上輸送費用　合計","（億円/月）",{"$f":"SUM(P113:U118)*1000/100000000","v":2.4236427358783339}]
[]
[null,null,"2050年","単位","拠点港","2次輸送先港湾",null,null,null,null,"備考",null,null,"2050年","単位","拠点港","2次輸送先港湾",null,null,null,null,"備考"]
[null,null,null,null,"七尾港","新潟港","直江津港","伏木富山港","金沢港","敦賀港",null,null,null,null,null,"七尾港","新潟港","直江津港","伏木富山港","金沢港","敦賀港"]
[null,null," 密度","（t/m3）",0.68217054263565891,0.68217054263565891,0.68217054263565891,0.68217054263565891,0.68217054263565891,0.68217054263565891," ①",null,null," 密度","（t/m3）",0.68217054263565891,0.68217054263565891,0.68217054263565891,0.68217054263565891,0.68217054263565891,0.68217054263565891," ①"]
[null,null," 運搬船積載量\n※内貿の船型の上限は、就航中の「Hourai Maru」とする","（m3/隻）",{"$f":"KEISAN(\"アンモニア\",E131,\"タンク容量\",E122,\"外貿\")","v":87000},{"$f":"KEISAN(\"アンモニア\",F131,\"タンク容量\",F122,\"内貿\")","v":38000},{"$f":"KEISAN(\"アンモニア\",G131,\"タンク容量\",G122,\"内貿\")","v":38000},{"$f":"KEISAN(\"アンモニア\",H131,\"タンク容量\",H122,\"内貿\")","v":38000},{"$f":"KEISAN(\"アンモニア\",I131,\"タンク容量\",I122,\"内貿\")","v":38000},{"$f":"KEISAN(\"アンモニア\",J131,\"タンク容量\",J122,\"内貿\")","v":38000}," ②港湾施設能力及び対象船舶一覧より、需要量に合わせた船型を設定",null,null," 運搬船積載量\n※内貿の船型の上限は、就航中の「Hourai Maru」とする","（m3/隻）",{"$f":"KEISAN(\"アンモニア\",P131,\"タンク容量\",P122,\"外貿\")","v":87000},{"$f":"KEISAN(\"アンモニア\",Q131,\"タンク容量\",Q122,\"内貿\")","v":38000},{"$f":"KEISAN(\"アンモニア\",R131,\"タンク容量\",R122,\"内貿\")","v":38000},{"$f":"KEISAN(\"アンモニア\",S131,\"タンク容量\",S122,\"内貿\")","v":38000},{"$f":"KEISAN(\"アンモニア\",T131,\"タンク容量\",T122,\"内貿\")","v":34198},{"$f":"KEISAN(\"アンモニア\",U131,\"タンク容量\",U122,\"内貿\")","v":38000}," ②港湾施設能力及び対象船舶一覧より、需要量に合わせた船型を設定"]
[null,null,null,"（t/隻）",{"$f":"E124*E123","v":59348.837209302328},{"$f":"F124*F123","v":25922.480620155038},25922.480620155038,25922.480620155038,{"$f":"I124*I123","v":25922.480620155038},{"$f":"J124*J123","v":25922.480620155038}," ③=②×①",null,null,null,"（t/隻）",{"$f":"P124*P123","v":59348.837209302328},{"$f":"Q124*Q123","v":25922.480620155038},{"$f":"R124*R123","v":25922.480620155038},{"$f":"S124*S123","v":25922.480620155038},{"$f":"T124*T123","v":23328.868217054263},{"$f":"U124*U123","v":25922.480620155038}," ③=②×①"]
[null,null,null,"(GT)",{"$f":"KEISAN(\"アンモニア\",E131,\"総トン数\",E122,\"外貿\")","v":50000},{"$f":"KEISAN(\"アンモニア\",F131,\"総トン数\",F122,\"内貿\")","v":25458},{"$f":"KEISAN(\"アンモニア\",G131,\"総トン数\",G122,\"内貿\")","v":25458},{"$f":"KEISAN(\"アンモニア\",H131,\"総トン数\",H122,\"内貿\")","v":25458},{"$f":"KEISAN(\"アンモニア\",I131,\"総トン数\",I122,\"内貿\")","v":25458},{"$f":"KEISAN(\"アンモニア\",J131,\"総トン数\",J122,\"内貿\")","v":25458},"　港湾施設能力及び対象船舶一覧より、需要量に合わせた船型を設定",null,null,null,"(GT)",{"$f":"KEISAN(\"アンモニア\",P131,\"総トン数\",P122,\"外貿\")","v":50000},{"$f":"KEISAN(\"アンモニア\",Q131,\"総トン数\",Q122,\"内貿\")","v":25458},{"$f":"KEISAN(\"アンモニア\",R131,\"総トン数\",R122,\"内貿\")","v":25458},{"$f":"KEISAN(\"アンモニア\",S131,\"総トン数\",S122,\"内貿\")","v":25458},{"$f":"KEISAN(\"アンモニア\",T131,\"総トン数\",T122,\"内貿\")","v":20000},{"$f":"KEISAN(\"アンモニア\",U131,\"総トン数\",U122,\"内貿\")","v":25458},"　港湾施設能力及び対象船舶一覧より、需要量に合わせた船型を設定"]
[null,null,null,"(DWT)",{"$f":"E126/0.8447","v":59192.61276192731},{"$f":"F126/0.8447","v":30138.51071386291},30138.51071386291,30138.51071386291,30138.51071386291,30138.51071386291,"　LPG船のDWTとGTの関係：DWT=GT/0.8447 より （※1）",null,null,null,"(DWT)",{"$f":"P126/0.8447","v":59192.61276192731},{"$f":"Q126/0.8447","v":30138.51071386291},30138.51071386291,30138.51071386291,23677.045104770925,30138.51071386291,"　LPG船のDWTとGTの関係：DWT=GT/0.8447 より （※1）"]
[null,null," 船速（外航）","（ノット）",14,14,14,14,14,14," ④ 国土交通省検討資料より",null,null," 船速（外航）","（ノット）",14,14,14,14,14,14," ④ 国土交通省検討資料より"]
[null,null," 船速（内航）","（ノット）",12,12,12,12,12,12," ④ 国土交通省検討資料より",null,null," 船速（内航）","（ノット）",12,12,12,12,12,12," ④ 国土交通省検討資料より"]
[null,null," 海上輸送費用原単位","（千円/日･隻）",{"$f":"45.432*E127^(0.4019)","v":3761.284358983542},{"$f":"45.432*F127^(0.4019)","v":2867.6153883844731},2867.6153883844731,2867.6153883844731,2867.6153883844731,{"$f":"45.432*J127^(0.4019)","v":2867.6153883844731}," ⑤ 海上輸送費用原単位算定式より （※2）",null,null," 海上輸送費用原単位","（千円/日･隻）",{"$f":"45.432*P127^(0.4019)","v":3761.284358983542},{"$f":"45.432*Q127^(0.4019)","v":2867.6153883844731},2867.6153883844731,2867.6153883844731,2602.5799429069089,{"$f":"45.432*U127^(0.4019)","v":2867.6153883844731}," ⑤ 海上輸送費用原単位算定式より （※2）"]
[null,null," 月間需要量","（t/ピーク月）",{"$f":"①需要!$L$223/12*④海上輸送網入力!$C$59","v":1027327.7605637916},{"$f":"①需要!$L$30/12*④海上輸送網入力!$C$59","v":46033.958535852311},{"$f":"①需要!$L$62/12*④海上輸送網入力!$C$59","v":39468.150234069712},{"$f":"①需要!$L$94/12*④海上輸送網入力!$C$59","v":200755.75968335362},{"$f":"①需要!$L$126/12*④海上輸送網入力!$C$59","v":26345.334297574434},{"$f":"①需要!$L$190/12*④海上輸送網入力!$C$59","v":363222.29661205149}," ⑥",null,null," 月間需要量","（t/その他月）",{"$f":"①需要!$L$223/12*④海上輸送網入力!$C$60","v":838083.17309151439},{"$f":"①需要!$L$30/12*④海上輸送網入力!$C$60","v":37554.018805563734},{"$f":"①需要!$L$62/12*④海上輸送網入力!$C$60","v":32197.701506741087},{"$f":"①需要!$L$94/12*④海上輸送網入力!$C$60","v":163774.43553115692},{"$f":"①需要!$L$126/12*④海上輸送網入力!$C$60","v":21492.246400652832},{"$f":"①需要!$L$190/12*④海上輸送網入力!$C$60","v":296312.92618351575}," ⑥"]
[null,null," 月間寄港回数","（回/月）",{"$f":"IFERROR(ROUNDUP(E131/E125,0),0)","v":18},{"$f":"IFERROR(ROUNDUP(F131/F125,0),0)","v":2},2,8,2,{"$f":"IFERROR(ROUNDUP(J131/J125,0),0)","v":15}," ⑦＝⑥／③",null,null," 月間寄港回数","（回/月）",{"$f":"IFERROR(ROUNDUP(P131/P125,0),0)","v":15},{"$f":"IFERROR(ROUNDUP(Q131/Q125,0),0)","v":2},2,7,1,{"$f":"IFERROR(ROUNDUP(U131/U125,0),0)","v":12}," ⑦＝⑥／③"]
[null,null," 海上輸送距離","（海里）",{"$f":"④海上輸送網入力!$G$17","v":3386},{"$f":"④海上輸送網入力!$C$50","v":125},{"$f":"④海上輸送網入力!$D$50","v":107},{"$f":"④海上輸送網入力!$E$50","v":75},{"$f":"④海上輸送網入力!$F$50","v":131},{"$f":"④海上輸送網入力!$H$50","v":195}," ⑧　原産国オーストラリア　※二次輸送先は拠点港との距離",null,null," 海上輸送距離","（海里）",{"$f":"E133","v":3386},{"$f":"F133","v":125},{"$f":"G133","v":107},75,131,195," ⑧　原産国オーストラリア　※二次輸送先は拠点港との距離"]
[null,null,null,null,{"$f":"④海上輸送網入力!$G$21","v":4900},null,null,null,null,null," ⑧　原産国アメリカ　※二次輸送先は拠点港との距離",null,null,null,null,{"$f":"E134","v":4900},null,null,null,null,null," ⑧　原産国アメリカ　※二次輸送先は拠点港との距離"]
[null,null,null,null,{"$f":"④海上輸送網入力!$G$25","v":4181},null,null,null,null,null," ⑧　原産国カナダ　※二次輸送先は拠点港との距離",null,null,null,null,4181,null,null,null,null,null," ⑧　原産国カナダ　※二次輸送先は拠点港との距離"]
[null,null,null,null,{"$f":"④海上輸送網入力!$G$29","v":9515},null,null,null,null,null," ⑧　原産国チリ　※二次輸送先は拠点港との距離",null,null,null,null,9515,null,null,null,null,null," ⑧　原産国チリ　※二次輸送先は拠点港との距離"]
[null,null,null,null,{"$f":"④海上輸送網入力!$G$33","v":6084},null,null,null,null,null," ⑧　原産国オマーン　※二次輸送先は拠点港との距離",null,null,null,null,6084,null,null,null,null,null," ⑧　原産国オマーン　※二次輸送先は拠点港との距離"]
[null,null,null,null,{"$f":"④海上輸送網入力!$G$37","v":9112},null,null,null,null,null," ⑧　原産国ナミビア　※二次輸送先は拠点港との距離",null,null,null,null,9112,null,null,null,null,null," ⑧　原産国ナミビア　※二次輸送先は拠点港との距離"]
[null,null,"シナリオ設定","（％）",1,1,1,1,1,1," ⑨　原産国オーストラリア　※二次輸送先は拠点港との距離",null,null,"シナリオ設定","（％）",{"$f":"E139","v":1},1,1,1,1,1," ⑨　原産国オーストラリア　※二次輸送先は拠点港との距離"]
[null,null,null,null,0,null,null,null,null,null," ⑨　原産国アメリカ　※二次輸送先はシナリオ対象外",null,null,null,null,{"$f":"E140","v":0},null,null,null,null,null," ⑨　原産国アメリカ　※二次輸送先はシナリオ対象外"]
[null,null,null,null,0,null,null,null,null,null," ⑨　原産国カナダ　※二次輸送先はシナリオ対象外",null,null,null,null,0,null,null,null,null,null," ⑨　原産国カナダ　※二次輸送先はシナリオ対象外"]
[null,null,null,null,0,null,null,null,null,null," ⑨　原産国チリ　※二次輸送先はシナリオ対象外",null,null,null,null,0,null,null,null,null,null," ⑨　原産国チリ　※二次輸送先はシナリオ対象外"]
[null,null,null,null,0,null,null,null,null,null," ⑨　原産国オマーン　※二次輸送先はシナリオ対象外",null,null,null,null,0,null,null,null,null,null," ⑨　原産国オマーン　※二次輸送先はシナリオ対象外"]
[null,null,null,null,0,null,null,null,null,null," ⑨　原産国ナミビア　※二次輸送先はシナリオ対象外",null,null,null,null,0,null,null,null,null,null," ⑨　原産国ナミビア　※二次輸送先はシナリオ対象外"]
[null,null," 海上輸送日数","（日）",{"$f":"E133/E$128/24","v":10.077380952380953},{"$f":"F133/F$129/24","v":0.43402777777777773},{"$f":"G133/G$129/24","v":0.37152777777777773},0.26041666666666669,0.4548611111111111,{"$f":"J133/J$129/24","v":0.67708333333333337}," ⑩＝⑧／④　原産国オーストラリア　※二次輸送先は拠点港までの日数",null,null," 海上輸送日数","（日）",{"$f":"P133/P$128/24","v":10.077380952380953},{"$f":"Q133/Q$129/24","v":0.43402777777777773},{"$f":"R133/R$129/24","v":0.37152777777777773},{"$f":"S133/S$91/24","v":0.26041666666666669},0.4548611111111111,{"$f":"U133/U$129/24","v":0.67708333333333337}," ⑩＝⑧／④　原産国オーストラリア　※二次輸送先は拠点港までの日数"]
[null,null,null,null,{"$f":"E134/E$128/24","v":14.583333333333334},null,null,null,null,null," ⑩＝⑧／④　原産国アメリカ　※二次輸送先は拠点港までの日数",null,null,null,null,{"$f":"P134/P$128/24","v":14.583333333333334},null,null,null,null,null," ⑩＝⑧／④　原産国アメリカ　※二次輸送先は拠点港までの日数"]
[null,null,null,null,12.443452380952381,null,null,null,null,null," ⑩＝⑧／④　原産国カナダ　※二次輸送先は拠点港までの日数",null,null,null,null,12.443452380952381,null,null,null,null,null," ⑩＝⑧／④　原産国カナダ　※二次輸送先は拠点港までの日数"]
[null,null,null,null,28.31845238095238,null,null,null,null,null," ⑩＝⑧／④　原産国チリ　※二次輸送先は拠点港までの日数",null,null,null,null,28.31845238095238,null,null,null,null,null," ⑩＝⑧／④　原産国チリ　※二次輸送先は拠点港までの日数"]
[null,null,null,null,18.107142857142858,null,null,null,null,null," ⑩＝⑧／④　原産国オマーン　※二次輸送先は拠点港までの日数",null,null,null,null,18.107142857142858,null,null,null,null,null," ⑩＝⑧／④　原産国オマーン　※二次輸送先は拠点港までの日数"]
[null,null,null,null,27.11904761904762,null,null,null,null,null," ⑩＝⑧／④　原産国ナミビア　※二次輸送先は拠点港までの日数",null,null,null,null,27.11904761904762,null,null,null,null,null," ⑩＝⑧／④　原産国ナミビア　※二次輸送先は拠点港までの日数"]
[null,null," 海上輸送費用","（千円/月）",{"$f":"E$130*E$132*E139*E145","v":682270.11640276457},{"$f":"F$130*F$132*F139*F145","v":2489.2494690837439},{"$f":"G$130*G$132*G139*G145","v":2130.7975455356845},5974.1987258009858,2608.7334435997636,{"$f":"J$130*J$132*J139*J145","v":29124.218788279806}," ⑪＝⑤×⑦×⑨×⑩　原産国オーストラリア　　※二次輸送先は拠点港間の費用",null,null," 海上輸送費用","（千円/月）",{"$f":"P$130*P$132*P139*P145","v":568558.43033563718},{"$f":"Q$130*Q$132*Q139*Q145","v":2489.2494690837439},{"$f":"R$130*R$132*R139*R145","v":2130.7975455356845},{"$f":"S$92*S$94*S139*S145","v":2240.32452217537},895.98127019042317,{"$f":"U$130*U$132*U139*U145","v":23299.375030623847}," ⑪＝⑤×⑦×⑨×⑩　原産国オーストラリア　　※二次輸送先は拠点港間の費用"]
[null,null,null,null,{"$f":"E$130*E$132*E140*E146","v":0},null,null,null,null,null," ⑪＝⑤×⑦×⑨×⑩　原産国アメリカ　　　※二次輸送先は拠点港間の費用",null,null,null,null,{"$f":"P$130*P$132*P140*P146","v":0},null,null,null,null,null," ⑪＝⑤×⑦×⑨×⑩　原産国アメリカ　　　※二次輸送先は拠点港間の費用"]
[null,null,null,null,0,null,null,null,null,null," ⑪＝⑤×⑦×⑨×⑩　原産国カナダ　　　※二次輸送先は拠点港間の費用",null,null,null,null,0,null,null,null,null,null," ⑪＝⑤×⑦×⑨×⑩　原産国カナダ　　　※二次輸送先は拠点港間の費用"]
[null,null,null,null,0,null,null,null,null,null," ⑪＝⑤×⑦×⑨×⑩　原産国チリ　　※二次輸送先は拠点港間の費用",null,null,null,null,0,null,null,null,null,null," ⑪＝⑤×⑦×⑨×⑩　原産国チリ　　※二次輸送先は拠点港間の費用"]
[null,null,null,null,0,null,null,null,null,null," ⑪＝⑤×⑦×⑨×⑩　原産国オマーン　　※二次輸送先は拠点港間の費用",null,null,null,null,0,null,null,null,null,null," ⑪＝⑤×⑦×⑨×⑩　原産国オマーン　　※二次輸送先は拠点港間の費用"]
[null,null,null,null,0,null,null,null,null,null," ⑪＝⑤×⑦×⑨×⑩　原産国ナミビア　　※二次輸送先は新潟港間の費用",null,null,null,null,0,null,null,null,null,null," ⑪＝⑤×⑦×⑨×⑩　原産国ナミビア　　※二次輸送先は新潟港間の費用"]
[null,null," 海上輸送費用　合計","（億円/月）",{"$f":"SUM(E151:J156)*1000/100000000","v":7.2459731437506463},null,null,null,null,null,null,null,null," 海上輸送費用　合計","（億円/月）",{"$f":"SUM(P151:U156)*1000/100000000","v":5.9961415817324628}]
[null,null,"（※1）「統計解析による船舶諸元に関する研究－船舶の主要諸元の計画基準（案）－」（国土技術政策総合研究所研究報告、第28号2006年3月）",null,null,null,null,null,null,null,null,null,null,"（※1）「統計解析による船舶諸元に関する研究－船舶の主要諸元の計画基準（案）－」（国土技術政策総合研究所研究報告、第28号2006年3月）"]
[null,null,"（※2）「港湾整備事業の費用対効果分析マニュアル」（令和６年６月、国土交通省港湾局）",null,null,null,null,null,null,null,null,null,null,"（※2）「港湾整備事業の費用対効果分析マニュアル」（令和６年６月、国土交通省港湾局）"]
[]
[null,null,"貯蔵費用"]
[null,null,"液化アンモ二ア"]
[null,null,"実証期","単位","新潟港","直江津港","伏木富山港","金沢港","七尾港※拠点港","敦賀港","備考"]
[null,null," 年間需要量","（t/年）",{"$f":"①需要!$I$30","v":0},{"$f":"①需要!$I$62","v":0},{"$f":"①需要!$I$94","v":83883.077849462381},{"$f":"①需要!$I$126","v":0},{"$f":"①需要!$I$223","v":431302.42245826742},{"$f":"①需要!$I$190","v":176298.99492284944}," A：実証期の需要"]
[null,null," 必要量","（１か月分）",1,1,1,1,1,1," B"]
[null,null," 月換算","（12か月/年）",12,12,12,12,12,12," C"]
[null,null," 需要ピーク係数","－",{"$f":"③輸送・貯蔵入力!$C$18","v":1.1399999999999999},{"$f":"③輸送・貯蔵入力!$C$18","v":1.1399999999999999},{"$f":"③輸送・貯蔵入力!$C$18","v":1.1399999999999999},{"$f":"③輸送・貯蔵入力!$C$18","v":1.1399999999999999},{"$f":"③輸送・貯蔵入力!$C$18","v":1.1399999999999999},{"$f":"③輸送・貯蔵入力!$C$18","v":1.1399999999999999}," D"]
[null,null," 月間需要量（ピーク月）","（t/月）",{"$f":"E164/E166*E167","v":0},{"$f":"F164/F166*F167","v":0},7968.8923956989256,0,40973.730133535399,16748.404517670697," E=A÷C×D"]
[null,null," 備蓄タンク容量","（t/基）",1000,1000,8000,1000,41000,17000," F（E：月間需要量（ピーク月）を踏まえ1,000トン刻みで設定　※最大110,000トン）"]
[null,null," 備蓄タンク基数","（基）",{"$f":"ROUNDUP(E168/E169,0)","v":0},{"$f":"ROUNDUP(F164/F169/F165/F166*F167,0)","v":0},{"$f":"ROUNDUP(G164/G169/G165/G166*G167,0)","v":1},{"$f":"ROUNDUP(H164/H169/H165/H166*H167,0)","v":0},{"$f":"ROUNDUP(I164/I169/I165/I166*I167,0)","v":1},{"$f":"ROUNDUP(J164/J169/J165/J166*J167,0)","v":1}," G=E÷F"]
[null,null," タンク1基あたり整備費用","（億円/基）",{"$f":"60*(E169/10000/4)^(2/3)","v":5.1299278400300912},5.1299278400300912,20.519711360120368,5.1299278400300912,60.995878965528497,33.916461579840629," H＝α万トンのタンクの整備費＝60億円×（α／4）2/3（※３）"]
[null,null," タンク整備費用","（億円）",{"$f":"E170*E171","v":0},{"$f":"F170*F171","v":0},20.519711360120368,0,60.995878965528497,33.916461579840629," I ＝G×H"]
[null,null," タンク維持管理費用","（億円）",{"$f":"E172*(0.024+0.022)","v":0},{"$f":"F172*(0.024+0.022)","v":0},0.94390672256553687,0,2.8058104324143107,1.5601572326726689,"修繕費：建設費の2.4％/年、諸経費：建設費の２.２％/年"]
[null,null," 貯蔵費用　合計","（億円）",{"$f":"SUM(E172:J173)","v":120.74192629314201}]
[]
[null,null,"2030年","単位","新潟港","直江津港","伏木富山港","金沢港","七尾港※拠点港","敦賀港","備考"]
[null,null," 年間需要量","（t/年）",{"$f":"①需要!$J$30-①需要!$I$30","v":25051.338639177342},{"$f":"①需要!$J$62-①需要!$I$62","v":10278.211506811411},{"$f":"①需要!$J$94-①需要!$I$94","v":262607.33645869774},{"$f":"①需要!$J$126-①需要!$I$126","v":4183.1502258324472},{"$f":"①需要!$J$223-①需要!$I$223","v":1363398.9819739456},{"$f":"①需要!$J$190-①需要!$I$190","v":543690.8791930608}," A：2030年の需要－実証期の需要（2030年までの需要分※実証期分までは整備済）"]
[null,null," 必要量","（１か月分）",1,1,1,1,1,1," B"]
[null,null," 月換算","（12か月/年）",12,12,12,12,12,12," C"]
[null,null," 需要ピーク係数","－",{"$f":"③輸送・貯蔵入力!$C$18","v":1.1399999999999999},{"$f":"③輸送・貯蔵入力!$C$18","v":1.1399999999999999},{"$f":"③輸送・貯蔵入力!$C$18","v":1.1399999999999999},{"$f":"③輸送・貯蔵入力!$C$18","v":1.1399999999999999},{"$f":"③輸送・貯蔵入力!$C$18","v":1.1399999999999999},{"$f":"③輸送・貯蔵入力!$C$18","v":1.1399999999999999}," D"]
[null,null," 月間需要量（ピーク月）","（t/月）",{"$f":"E177/E179*E180","v":2379.8771707218475},{"$f":"F177/F179*F180","v":976.43009314708388},24947.696963576283,397.39927145408245,129522.90328752482,51650.633523340774," E=A÷C×D"]
[null,null," 備蓄タンク容量","（t/基）",3000,1000,25000,1000,65000,52000," F（E：月間需要量（ピーク月）を踏まえ1,000トン刻みで設定　※最大110,000トン）"]
[null,null," 備蓄タンク基数","（基）",{"$f":"ROUNDUP(E181/E182,0)","v":1},{"$f":"ROUNDUP(F177/F182/F178/F179*F180,0)","v":1},{"$f":"ROUNDUP(G177/G182/G178/G179*G180,0)","v":1},{"$f":"ROUNDUP(H177/H182/H178/H179*H180,0)","v":1},{"$f":"ROUNDUP(I177/I182/I178/I179*I180,0)","v":2},{"$f":"ROUNDUP(J177/J182/J178/J179*J180,0)","v":1}," G=E÷F"]
[null,null," タンク1基あたり整備費用","（億円/基）",{"$f":"60*(E182/10000/4)^(2/3)","v":10.670679913470188},5.1299278400300912,43.860266073192989,5.1299278400300912,82.931622205183089,71.468305511785957," H＝α万トンのタンクの整備費＝60億円×（α／4）2/3（※３）"]
[null,null," タンク整備費用","（億円）",{"$f":"E183*E184","v":10.670679913470188},{"$f":"F183*F184","v":5.1299278400300912},43.860266073192989,5.1299278400300912,165.86324441036618,71.468305511785957," I ＝G×H"]
[null,null," タンク維持管理費用","（億円）",{"$f":"E185*(0.024+0.022)","v":0.49085127601962864},{"$f":"F185*(0.024+0.022)","v":0.23597668064138419},2.0175722393668774,0.23597668064138419,7.629709242876844,3.287542053542154,"修繕費：建設費の2.4％/年、諸経費：建設費の２.２％/年"]
[null,null," 貯蔵費用　合計","（億円）",{"$f":"SUM(E185:J186)","v":316.01997976196378}]
[]
[null,null,"移行期","単位","新潟港","直江津港","伏木富山港","金沢港","七尾港※拠点港","敦賀港","備考"]
[null,null," 年間需要量","（t/年）",{"$f":"①需要!$K$30-①需要!$J$30","v":216829.82905800804},{"$f":"①需要!$K$62-①需要!$J$62","v":197113.20782431387},{"$f":"①需要!$K$94-①需要!$J$94","v":500209.74026113207},{"$f":"①需要!$K$126-①需要!$J$126","v":134342.22910633634},{"$f":"①需要!$K$223-①需要!$J$223","v":2549087.6421630718},{"$f":"①需要!$K$190-①需要!$J$190","v":767224.29957276641}," A：移行期の需要－2030年の需要（移行期までの需要分※2030年分までは整備済）"]
[null,null," 必要量","（１か月分）",1,1,1,1,1,1," B"]
[null,null," 月換算","（12か月/年）",12,12,12,12,12,12," C"]
[null,null," 需要ピーク係数","－",{"$f":"③輸送・貯蔵入力!$C$18","v":1.1399999999999999},{"$f":"③輸送・貯蔵入力!$C$18","v":1.1399999999999999},{"$f":"③輸送・貯蔵入力!$C$18","v":1.1399999999999999},{"$f":"③輸送・貯蔵入力!$C$18","v":1.1399999999999999},{"$f":"③輸送・貯蔵入力!$C$18","v":1.1399999999999999},{"$f":"③輸送・貯蔵入力!$C$18","v":1.1399999999999999}," D"]
[null,null," 月間需要量（ピーク月）","（t/月）",{"$f":"E190/E192*E193","v":20598.833760510759},{"$f":"F190/F192*F193","v":18725.754743309815},{"$f":"G190/G192*G193","v":47519.92532480754},12762.511765101952,242163.32600549178,72886.308459412801," E=A÷C×D"]
[null,null," 備蓄タンク容量","（t/基）",21000,19000,48000,13000,81000,73000," F（E：月間需要量（ピーク月）を踏まえ1,000トン刻みで設定　※最大110,000トン）"]
[null,null," 備蓄タンク基数","（基）",{"$f":"ROUNDUP(E194/E195,0)","v":1},{"$f":"ROUNDUP(F190/F195/F191/F192*F193,0)","v":1},{"$f":"ROUNDUP(G190/G195/G191/G192*G193,0)","v":1},{"$f":"ROUNDUP(H190/H195/H191/H192*H193,0)","v":1},{"$f":"ROUNDUP(I190/I195/I191/I192*I193,0)","v":3},{"$f":"ROUNDUP(J190/J195/J191/J192*J193,0)","v":1}," G=E÷F"]
[null,null," タンク1基あたり整備費用","（億円/基）",{"$f":"60*(E195/10000/4)^(2/3)","v":39.04727993718889},36.52697074567287,67.754594079434042,28.362215837948426,96.036119221231687,89.603814078180591," H＝α万トンのタンクの整備費＝60億円×（α／4）2/3（※３）"]
[null,null," タンク整備費用","（億円）",{"$f":"E196*E197","v":39.04727993718889},{"$f":"F196*F197","v":36.52697074567287},67.754594079434042,28.362215837948426,288.10835766369507,89.603814078180591," I ＝G×H"]
[null,null," タンク維持管理費用","（億円）",{"$f":"E198*(0.024+0.022)","v":1.7961748771106889},{"$f":"F198*(0.024+0.022)","v":1.680240654300952},3.1167113276539657,1.3046619285456276,13.252984452529974,4.1217754475963071,"修繕費：建設費の2.4％/年、諸経費：建設費の２.２％/年"]
[null,null," 貯蔵費用　合計","（億円）",{"$f":"SUM(E198:J199)","v":574.67578102985749}]
[]
[null,null,"2050年","単位","新潟港","直江津港","伏木富山港","金沢港","七尾港※拠点港","敦賀港","備考"]
[null,null," 年間需要量","（t/年）",{"$f":"①需要!$L$30-①需要!$K$30","v":242686.81689073375},{"$f":"①需要!$L$62-①需要!$K$62","v":208062.79365908226},{"$f":"①需要!$L$94-①需要!$K$94","v":1266518.3684133778},{"$f":"①需要!$L$126-①需要!$K$126","v":138793.92906335159},{"$f":"①需要!$L$223-①需要!$K$223","v":6470187.3803919964},{"$f":"①需要!$L$190-①需要!$K$190","v":2336178.4222276551}," A：2050年の需要－移行期の需要（2050年までの需要分※移行期分までは整備済）"]
[null,null," 必要量","（１か月分）",1,1,1,1,1,1," B"]
[null,null," 月換算","（12か月/年）",12,12,12,12,12,12," C"]
[null,null," 需要ピーク係数","－",{"$f":"③輸送・貯蔵入力!$C$18","v":1.1399999999999999},{"$f":"③輸送・貯蔵入力!$C$18","v":1.1399999999999999},{"$f":"③輸送・貯蔵入力!$C$18","v":1.1399999999999999},{"$f":"③輸送・貯蔵入力!$C$18","v":1.1399999999999999},{"$f":"③輸送・貯蔵入力!$C$18","v":1.1399999999999999},{"$f":"③輸送・貯蔵入力!$C$18","v":1.1399999999999999}," D"]
[null,null," 月間需要量（ピーク月）","（t/月）",{"$f":"E203/E205*E206","v":23055.247604619704},{"$f":"F203/F205*F206","v":19765.965397612814},120319.24499927089,13185.423261018401,614667.80113723956,221936.9501116272," E=A÷C×D"]
[null,null," 備蓄タンク容量","（t/基）",24000,20000,61000,14000,103000,74000," F（E：月間需要量（ピーク月）を踏まえ1,000トン刻みで設定　※最大110,000トン）"]
[null,null," 備蓄タンク基数","（基）",{"$f":"ROUNDUP(E207/E208,0)","v":1},{"$f":"ROUNDUP(F203/F208/F204/F205*F206,0)","v":1},{"$f":"ROUNDUP(G203/G208/G204/G205*G206,0)","v":2},{"$f":"ROUNDUP(H203/H208/H204/H205*H206,0)","v":1},{"$f":"ROUNDUP(I203/I208/I204/I205*I206,0)","v":6},{"$f":"ROUNDUP(J203/J208/J204/J205*J206,0)","v":3}," G=E÷F"]
[null,null," タンク1基あたり整備費用","（億円/基）",{"$f":"60*(E208/10000/4)^(2/3)","v":42.682719653880753},37.797631496846193,79.493413480670441,29.798651651378059,112.72045659682171,90.420256770480961," H＝α万トンのタンクの整備費＝60億円×（α／4）2/3（※３）"]
[null,null," タンク整備費用","（億円）",{"$f":"E209*E210","v":42.682719653880753},{"$f":"F209*F210","v":37.797631496846193},158.98682696134088,29.798651651378059,676.32273958093026,271.26077031144291," I ＝G×H"]
[null,null," タンク維持管理費用","（億円）",{"$f":"E211*(0.024+0.022)","v":1.9634051040785145},{"$f":"F211*(0.024+0.022)","v":1.738691048854925},7.3133940402216808,1.3707379759633906,31.110846020722793,12.477995434326374,"修繕費：建設費の2.4％/年、諸経費：建設費の２.２％/年"]
[null,null," 貯蔵費用　合計","（億円）",{"$f":"SUM(E211:J212)","v":1272.8244092799869}]
[null,null,"（※３）国土交通省資料より、メーカーで用いられているタンク整備費用の簡易予測式（α万トンのタンクの整備費＝60億円×（α／4）2/3 ）より"]

{"sheet":"拠点方式（七尾港ｼﾅﾘｵ3)","index":54,"n_rows":214,"n_cols":22,"rows_kept":214,"cut":false,"hidden":false,"merged":[[6,16,6,20],[6,21,7,21],[9,2,12,2],[9,13,12,13],[3,2,3,10],[3,13,3,21],[6,2,7,2],[6,3,7,3],[6,5,6,9],[6,10,7,10],[6,13,7,13],[6,14,7,14],[18,16,23,16],[18,17,23,17],[18,18,23,18],[18,19,23,19],[18,20,23,20],[18,2,23,2],[18,3,23,3],[18,5,23,5],[18,6,23,6],[18,7,23,7],[18,8,23,8],[18,9,23,9],[18,13,23,13],[18,14,23,14],[24,19,29,19],[24,20,29,20],[30,2,35,2],[30,3,35,3],[30,5,35,5],[30,6,35,6],[30,7,35,7],[30,8,35,8],[30,9,35,9],[24,9,29,9],[24,13,29,13],[24,14,29,14],[24,16,29,16],[24,17,29,17],[24,18,29,18],[24,2,29,2],[24,3,29,3],[24,5,29,5],[24,6,29,6],[24,7,29,7],[24,8,29,8],[36,14,41,14],[36,16,41,16],[36,17,41,17],[36,18,41,18],[36,19,41,19],[36,20,41,20],[30,20,35,20],[36,2,41,2],[36,3,41,3],[36,5,41,5],[36,6,41,6],[36,7,41,7],[36,8,41,8],[36,9,41,9],[36,13,41,13],[30,13,35,13],[30,14,35,14],[30,16,35,16],[30,17,35,17],[30,18,35,18],[30,19,35,19],[42,4,42,9],[42,15,42,20],[44,2,45,2],[44,3,45,3],[44,5,44,9],[44,10,45,10],[44,13,45,13],[44,14,45,14],[44,16,44,20],[62,8,67,8],[62,9,67,9],[62,13,67,13],[62,14,67,14],[44,21,45,21],[47,2,50,2],[47,13,50,13],[56,2,61,2],[56,3,61,3],[56,5,61,5],[56,6,61,6],[56,7,61,7],[56,8,61,8],[56,9,61,9],[56,20,61,20],[56,13,61,13],[56,14,61,14],[56,16,61,16],[56,17,61,17],[56,18,61,18],[56,19,61,19],[68,8,73,8],[68,9,73,9],[62,16,67,16],[62,17,67,17],[62,18,67,18],[62,19,67,19],[62,20,67,20],[68,2,73,2],[68,3,73,3],[68,5,73,5],[68,6,73,6],[68,7,73,7],[68,18,73,18],[68,19,73,19],[68,20,73,20],[68,13,73,13],[68,14,73,14],[68,16,73,16],[68,17,73,17],[62,2,67,2],[62,3,67,3],[62,5,67,5],[62,6,67,6],[62,7,67,7],[74,20,79,20],[80,4,80,9],[80,15,80,20],[82,2,83,2],[82,3,83,3],[82,5,82,9],[82,10,83,10],[82,13,83,13],[82,14,83,14],[82,16,82,20],[74,13,79,13],[74,14,79,14],[74,16,79,16],[74,17,79,17],[74,18,79,18],[74,19,79,19],[74,2,79,2],[74,3,79,3],[74,5,79,5],[74,6,79,6],[74,7,79,7],[74,8,79,8],[74,9,79,9],[100,8,105,8],[100,9,105,9],[100,13,105,13],[100,14,105,14],[82,21,83,21],[85,2,88,2],[85,13,88,13],[94,2,99,2],[94,3,99,3],[94,5,99,5],[94,6,99,6],[94,7,99,7],[94,8,99,8],[94,9,99,9],[94,20,99,20],[94,13,99,13],[94,14,99,14],[94,16,99,16],[94,17,99,17],[94,18,99,18],[94,19,99,19],[106,8,111,8],[106,9,111,9],[100,16,105,16],[100,17,105,17],[100,18,105,18],[100,19,105,19],[100,20,105,20],[106,2,111,2],[106,3,111,3],[106,5,111,5],[106,6,111,6],[106,7,111,7],[106,18,111,18],[106,19,111,19],[106,20,111,20],[106,13,111,13],[106,14,111,14],[106,16,111,16],[106,17,111,17],[100,2,105,2],[100,3,105,3],[100,5,105,5],[100,6,105,6],[100,7,105,7],[112,20,117,20],[118,4,118,9],[118,15,118,20],[120,2,121,2],[120,3,121,3],[120,5,120,9],[120,10,121,10],[120,13,121,13],[120,14,121,14],[120,16,120,20],[112,13,117,13],[112,14,117,14],[112,16,117,16],[112,17,117,17],[112,18,117,18],[112,19,117,19],[112,2,117,2],[112,3,117,3],[112,5,117,5],[112,6,117,6],[112,7,117,7],[112,8,117,8],[112,9,117,9],[138,7,143,7],[138,8,143,8],[138,9,143,9],[138,13,143,13],[138,14,143,14],[120,21,121,21],[123,2,126,2],[123,13,126,13],[132,2,137,2],[132,3,137,3],[132,5,137,5],[132,6,137,6],[132,7,137,7],[132,8,137,8],[132,9,137,9],[132,20,137,20],[132,13,137,13],[132,14,137,14],[132,16,137,16],[132,17,137,17],[132,18,137,18],[132,19,137,19],[150,9,155,9],[144,8,149,8],[144,9,149,9],[138,16,143,16],[138,17,143,17],[138,18,143,18],[138,19,143,19],[138,20,143,20],[144,2,149,2],[144,3,149,3],[144,5,149,5],[144,6,149,6],[144,7,149,7],[144,18,149,18],[144,19,149,19],[144,20,149,20],[144,13,149,13],[144,14,149,14],[144,16,149,16],[144,17,149,17],[138,2,143,2],[138,3,143,3],[138,5,143,5],[138,6,143,6],[160,2,160,10],[173,4,173,9],[186,4,186,9],[199,4,199,9],[212,4,212,9],[150,20,155,20],[156,4,156,9],[156,15,156,20],[157,2,157,10],[157,13,157,21],[158,2,158,10],[158,13,158,21],[150,13,155,13],[150,14,155,14],[150,16,155,16],[150,17,155,17],[150,18,155,18],[150,19,155,19],[150,2,155,2],[150,3,155,3],[150,5,155,5],[150,6,155,6],[150,7,155,7],[150,8,155,8]]}
[]
[null,null,"入力項目"]
[]
[null,null,"海上輸送費用　シナリオ３（拠点港：七尾港）",null,null,null,null,null,null,null,null,null,null,"海上輸送費用　シナリオ３（拠点港：七尾港）"]
[null,null,"液化アンモ二ア（ピーク月　※４か月）",null,null,null,null,null,null,null,null,null,null,"液化アンモ二ア（その他月　※８か月）"]
[]
[null,null,"実証期","単位","拠点港(外航)","2次輸送先港湾（内航）",null,null,null,null,"備考",null,null,"実証期","単位","拠点港","2次輸送先港湾",null,null,null,null,"備考"]
[null,null,null,null,"七尾港","新潟港","直江津港","伏木富山港","金沢港","敦賀港",null,null,null,null,null,"七尾港","新潟港","直江津港","伏木富山港","金沢港","敦賀港"]
[null,null," 密度","（t/m3）",0.68217054263565891,0.68217054263565891,0.68217054263565891,0.68217054263565891,0.68217054263565891,0.68217054263565891," ①",null,null," 密度","（t/m3）",0.68217054263565891,0.68217054263565891,0.68217054263565891,0.68217054263565891,0.68217054263565891,0.68217054263565891," ①"]
[null,null," 運搬船積載量\n※内貿の船型の上限は、就航中の「Hourai Maru」とする","（m3/隻）",{"$f":"KEISAN(\"アンモニア\",E17,\"タンク容量\",E8,\"外貿\")","v":68396},{"$f":"KEISAN(\"アンモニア\",F17,\"タンク容量\",F8,\"内貿\")","v":0},{"$f":"KEISAN(\"アンモニア\",G17,\"タンク容量\",G8,\"内貿\")","v":0},{"$f":"KEISAN(\"アンモニア\",H17,\"タンク容量\",H8,\"内貿\")","v":17099},{"$f":"KEISAN(\"アンモニア\",I17,\"タンク容量\",I8,\"内貿\")","v":0},{"$f":"KEISAN(\"アンモニア\",J17,\"タンク容量\",J8,\"内貿\")","v":34198}," ②港湾施設能力及び対象船舶一覧より、需要量に合わせた船型を設定",null,null," 運搬船積載量\n※内貿の船型の上限は、就航中の「Hourai Maru」とする","（m3/隻）",{"$f":"KEISAN(\"アンモニア\",P17,\"タンク容量\",P8,\"外貿\")","v":68396},{"$f":"KEISAN(\"アンモニア\",Q17,\"タンク容量\",Q8,\"内貿\")","v":0},{"$f":"KEISAN(\"アンモニア\",R17,\"タンク容量\",R8,\"内貿\")","v":0},{"$f":"KEISAN(\"アンモニア\",S17,\"タンク容量\",S8,\"内貿\")","v":17099},{"$f":"KEISAN(\"アンモニア\",T17,\"タンク容量\",T8,\"内貿\")","v":0},{"$f":"KEISAN(\"アンモニア\",U17,\"タンク容量\",U8,\"内貿\")","v":34198}," ②港湾施設能力及び対象船舶一覧より、需要量に合わせた船型を設定"]
[null,null,null,"（t/隻）",{"$f":"E10*E9","v":46657.736434108527},{"$f":"F10*F9","v":0},0,11664.434108527132,0,23328.868217054263," ③=②×①",null,null,null,"（t/隻）",{"$f":"P10*P9","v":46657.736434108527},{"$f":"Q10*Q9","v":0},0,11664.434108527132,0,23328.868217054263," ③=②×①"]
[null,null,null,"(GT)",{"$f":"KEISAN(\"アンモニア\",E17,\"総トン数\",E8,\"外貿\")","v":40000},{"$f":"KEISAN(\"アンモニア\",F17,\"総トン数\",F8,\"内貿\")","v":0},{"$f":"KEISAN(\"アンモニア\",G17,\"総トン数\",G8,\"内貿\")","v":0},{"$f":"KEISAN(\"アンモニア\",H17,\"総トン数\",H8,\"内貿\")","v":10000},{"$f":"KEISAN(\"アンモニア\",I17,\"総トン数\",I8,\"内貿\")","v":0},{"$f":"KEISAN(\"アンモニア\",J17,\"総トン数\",J8,\"内貿\")","v":20000},"　港湾施設能力及び対象船舶一覧より、需要量に合わせた船型を設定",null,null,null,"(GT)",{"$f":"KEISAN(\"アンモニア\",P17,\"総トン数\",P8,\"外貿\")","v":40000},{"$f":"KEISAN(\"アンモニア\",Q17,\"総トン数\",Q8,\"内貿\")","v":0},{"$f":"KEISAN(\"アンモニア\",R17,\"総トン数\",R8,\"内貿\")","v":0},{"$f":"KEISAN(\"アンモニア\",S17,\"総トン数\",S8,\"内貿\")","v":10000},{"$f":"KEISAN(\"アンモニア\",T17,\"総トン数\",T8,\"内貿\")","v":0},{"$f":"KEISAN(\"アンモニア\",U17,\"総トン数\",U8,\"内貿\")","v":20000},"　港湾施設能力及び対象船舶一覧より、需要量に合わせた船型を設定"]
[null,null,null,"(DWT)",{"$f":"E12/0.8447","v":47354.09020954185},{"$f":"F12/0.8447","v":0},0,11838.522552385462,0,23677.045104770925,"　LPG船のDWTとGTの関係：DWT=GT/0.8447 より （※1）",null,null,null,"(DWT)",{"$f":"P12/0.8447","v":47354.09020954185},{"$f":"Q12/0.8447","v":0},0,11838.522552385462,0,23677.045104770925,"　LPG船のDWTとGTの関係：DWT=GT/0.8447 より （※1）"]
[null,null," 船速（外航）","（ノット）",14,14,14,14,14,14," ④ 国土交通省検討資料より",null,null," 船速（外航）","（ノット）",14,14,14,14,14,14," ④ 国土交通省検討資料より"]
[null,null," 船速（内航）","（ノット）",12,12,12,12,12,12," ④ 国土交通省検討資料より",null,null," 船速（内航）","（ノット）",12,12,12,12,12,12," ④ 国土交通省検討資料より"]
[null,null," 海上輸送費用原単位","（千円/日･隻）",{"$f":"45.432*E13^(0.4019)","v":3438.650475009887},{"$f":"45.432*F13^(0.4019)","v":0},0,1969.7908840827624,0,{"$f":"45.432*J13^(0.4019)","v":2602.5799429069089}," ⑤ 海上輸送費用原単位算定式より （※2）",null,null," 海上輸送費用原単位","（千円/日･隻）",{"$f":"45.432*P13^(0.4019)","v":3438.650475009887},{"$f":"45.432*Q13^(0.4019)","v":0},0,1969.7908840827624,0,{"$f":"45.432*U13^(0.4019)","v":2602.5799429069089}," ⑤ 海上輸送費用原単位算定式より （※2）"]
[null,null," 月間需要量","（t/ピーク月）",{"$f":"①需要!$I$223/12*④海上輸送網入力!$C$59","v":40973.730133535399},{"$f":"①需要!$I$30/12*④海上輸送網入力!$C$59","v":0},{"$f":"①需要!$I$62/12*④海上輸送網入力!$C$59","v":0},{"$f":"①需要!$I$94/12*④海上輸送網入力!$C$59","v":7968.8923956989256},{"$f":"①需要!$I$126/12*④海上輸送網入力!$C$59","v":0},{"$f":"①需要!$I$190/12*④海上輸送網入力!$C$59","v":16748.404517670697}," ⑥",null,null," 月間需要量","（t/その他月）",{"$f":"①需要!$I$223/12*④海上輸送網入力!$C$60","v":33425.937740515728},{"$f":"①需要!$I$30/12*④海上輸送網入力!$C$60","v":0},{"$f":"①需要!$I$62/12*④海上輸送網入力!$C$60","v":0},{"$f":"①需要!$I$94/12*④海上輸送網入力!$C$60","v":6500.9385333333348},{"$f":"①需要!$I$126/12*④海上輸送網入力!$C$60","v":0},{"$f":"①需要!$I$190/12*④海上輸送網入力!$C$60","v":13663.172106520833}," ⑥"]
[null,null," 月間寄港回数","（回/月）",{"$f":"IFERROR(ROUNDUP(E17/E11,0),0)","v":1},{"$f":"IFERROR(ROUNDUP(F17/F11,0),0)","v":0},0,1,0,{"$f":"IFERROR(ROUNDUP(J17/J11,0),0)","v":1}," ⑦＝⑥／③",null,null," 月間寄港回数","（回/月）",{"$f":"IFERROR(ROUNDUP(P17/P11,0),0)","v":1},{"$f":"IFERROR(ROUNDUP(Q17/Q11,0),0)","v":0},0,1,0,{"$f":"IFERROR(ROUNDUP(U17/U11,0),0)","v":1}," ⑦＝⑥／③"]
[null,null," 海上輸送距離","（海里）",{"$f":"④海上輸送網入力!$G$17","v":3386},{"$f":"④海上輸送網入力!$C$50","v":125},{"$f":"④海上輸送網入力!$D$50","v":107},{"$f":"④海上輸送網入力!$E$50","v":75},{"$f":"④海上輸送網入力!$F$50","v":131},{"$f":"④海上輸送網入力!$H$50","v":195}," ⑧　原産国オーストラリア　※二次輸送先は拠点港との距離",null,null," 海上輸送距離","（海里）",{"$f":"E19","v":3386},{"$f":"F19","v":125},{"$f":"G19","v":107},75,131,195," ⑧　原産国オーストラリア　※二次輸送先は拠点港との距離"]
[null,null,null,null,{"$f":"④海上輸送網入力!$G$21","v":4900},null,null,null,null,null," ⑧　原産国アメリカ　※二次輸送先は拠点港との距離",null,null,null,null,{"$f":"E20","v":4900},null,null,null,null,null," ⑧　原産国アメリカ　※二次輸送先は拠点港との距離"]
[null,null,null,null,{"$f":"④海上輸送網入力!$G$25","v":4181},null,null,null,null,null," ⑧　原産国カナダ　※二次輸送先は拠点港との距離",null,null,null,null,4181,null,null,null,null,null," ⑧　原産国カナダ　※二次輸送先は拠点港との距離"]
[null,null,null,null,{"$f":"④海上輸送網入力!$G$29","v":9515},null,null,null,null,null," ⑧　原産国チリ　※二次輸送先は拠点港との距離",null,null,null,null,9515,null,null,null,null,null," ⑧　原産国チリ　※二次輸送先は拠点港との距離"]
[null,null,null,null,{"$f":"④海上輸送網入力!$G$33","v":6084},null,null,null,null,null," ⑧　原産国オマーン　※二次輸送先は拠点港との距離",null,null,null,null,6084,null,null,null,null,null," ⑧　原産国オマーン　※二次輸送先は拠点港との距離"]
[null,null,null,null,{"$f":"④海上輸送網入力!$G$37","v":9112},null,null,null,null,null," ⑧　原産国ナミビア　※二次輸送先は拠点港との距離",null,null,null,null,9112,null,null,null,null,null," ⑧　原産国ナミビア　※二次輸送先は拠点港との距離"]
[null,null,"シナリオ設定","（％）",0.7,1,1,1,1,1," ⑨　原産国オーストラリア　※二次輸送先は拠点港との距離",null,null,"シナリオ設定","（％）",{"$f":"E25","v":0.7},1,1,1,1,1," ⑨　原産国オーストラリア　※二次輸送先は拠点港との距離"]
[null,null,null,null,0,null,null,null,null,null," ⑨　原産国アメリカ　※二次輸送先はシナリオ対象外",null,null,null,null,{"$f":"E26","v":0},null,null,null,null,null," ⑨　原産国アメリカ　※二次輸送先はシナリオ対象外"]
[null,null,null,null,0,null,null,null,null,null," ⑨　原産国カナダ　※二次輸送先はシナリオ対象外",null,null,null,null,0,null,null,null,null,null," ⑨　原産国カナダ　※二次輸送先はシナリオ対象外"]
[null,null,null,null,0.3,null,null,null,null,null," ⑨　原産国チリ　※二次輸送先はシナリオ対象外",null,null,null,null,0.3,null,null,null,null,null," ⑨　原産国チリ　※二次輸送先はシナリオ対象外"]
[null,null,null,null,0,null,null,null,null,null," ⑨　原産国オマーン　※二次輸送先はシナリオ対象外",null,null,null,null,0,null,null,null,null,null," ⑨　原産国オマーン　※二次輸送先はシナリオ対象外"]
[null,null,null,null,0,null,null,null,null,null," ⑨　原産国ナミビア　※二次輸送先はシナリオ対象外",null,null,null,null,0,null,null,null,null,null," ⑨　原産国ナミビア　※二次輸送先はシナリオ対象外"]
[null,null," 海上輸送日数","（日）",{"$f":"E19/E$14/24","v":10.077380952380953},{"$f":"F19/F$15/24","v":0.43402777777777773},{"$f":"G19/G$15/24","v":0.37152777777777773},0.26041666666666669,0.4548611111111111,{"$f":"J19/J$15/24","v":0.67708333333333337}," ⑩＝⑧／④　原産国オーストラリア　※二次輸送先は拠点港までの日数",null,null," 海上輸送日数","（日）",{"$f":"P19/P$14/24","v":10.077380952380953},{"$f":"Q19/Q$15/24","v":0.43402777777777773},{"$f":"R19/R$15/24","v":0.37152777777777773},0.26041666666666669,0.4548611111111111,{"$f":"U19/U$15/24","v":0.67708333333333337}," ⑩＝⑧／④　原産国オーストラリア　※二次輸送先は拠点港までの日数"]
[null,null,null,null,{"$f":"E20/E$14/24","v":14.583333333333334},null,null,null,null,null," ⑩＝⑧／④　原産国アメリカ　※二次輸送先は拠点港までの日数",null,null,null,null,{"$f":"P20/P$14/24","v":14.583333333333334},null,null,null,null,null," ⑩＝⑧／④　原産国アメリカ　※二次輸送先は拠点港までの日数"]
[null,null,null,null,12.443452380952381,null,null,null,null,null," ⑩＝⑧／④　原産国カナダ　※二次輸送先は拠点港までの日数",null,null,null,null,12.443452380952381,null,null,null,null,null," ⑩＝⑧／④　原産国カナダ　※二次輸送先は拠点港までの日数"]
[null,null,null,null,28.31845238095238,null,null,null,null,null," ⑩＝⑧／④　原産国チリ　※二次輸送先は拠点港までの日数",null,null,null,null,{"$f":"P22/P$14/24","v":28.31845238095238},null,null,null,null,null," ⑩＝⑧／④　原産国チリ　※二次輸送先は拠点港までの日数"]
[null,null,null,null,18.107142857142858,null,null,null,null,null," ⑩＝⑧／④　原産国オマーン　※二次輸送先は拠点港までの日数",null,null,null,null,{"$f":"P23/P$14/24","v":18.107142857142858},null,null,null,null,null," ⑩＝⑧／④　原産国オマーン　※二次輸送先は拠点港までの日数"]
[null,null,null,null,27.11904761904762,null,null,null,null,null," ⑩＝⑧／④　原産国ナミビア　※二次輸送先は拠点港までの日数",null,null,null,null,27.11904761904762,null,null,null,null,null," ⑩＝⑧／④　原産国ナミビア　※二次輸送先は拠点港までの日数"]
[null,null," 海上輸送費用","（千円/月）",{"$f":"E$16*E$18*E25*E31","v":24256.813559132246},{"$f":"F$16*F$18*F25*F31","v":0},{"$f":"G$16*G$18*G25*G31","v":0},{"$f":"H$16*H$18*H25*H31","v":512.9663760632194},{"$f":"I$16*I$18*I25*I31","v":0},{"$f":"J$16*J$18*J25*J31","v":1762.1635030098862}," ⑪＝⑤×⑦×⑨×⑩　原産国オーストラリア　　※二次輸送先は拠点港間の費用",null,null," 海上輸送費用","（千円/月）",{"$f":"P$16*P$18*P25*P31","v":24256.813559132246},{"$f":"Q$16*Q$18*Q25*Q31","v":0},{"$f":"R$16*R$18*R25*R31","v":0},512.9663760632194,0,{"$f":"U$16*U$18*U25*U31","v":1762.1635030098862}," ⑪＝⑤×⑦×⑨×⑩　原産国オーストラリア　　※二次輸送先は拠点港間の費用"]
[null,null,null,null,{"$f":"E$16*E$18*E26*E32","v":0},null,null,null,null,null," ⑪＝⑤×⑦×⑨×⑩　原産国アメリカ　　　※二次輸送先は拠点港間の費用",null,null,null,null,{"$f":"P$16*P$18*P26*P32","v":0},null,null,null,null,null," ⑪＝⑤×⑦×⑨×⑩　原産国アメリカ　　　※二次輸送先は拠点港間の費用"]
[null,null,null,null,0,null,null,null,null,null," ⑪＝⑤×⑦×⑨×⑩　原産国カナダ　　　※二次輸送先は拠点港間の費用",null,null,null,null,0,null,null,null,null,null," ⑪＝⑤×⑦×⑨×⑩　原産国カナダ　　　※二次輸送先は拠点港間の費用"]
[null,null,null,null,29213.17791939203,null,null,null,null,null," ⑪＝⑤×⑦×⑨×⑩　原産国チリ　　※二次輸送先は拠点港間の費用",null,null,null,null,29213.17791939203,null,null,null,null,null," ⑪＝⑤×⑦×⑨×⑩　原産国チリ　　※二次輸送先は拠点港間の費用"]
[null,null,null,null,0,null,null,null,null,null," ⑪＝⑤×⑦×⑨×⑩　原産国オマーン　　※二次輸送先は拠点港間の費用",null,null,null,null,0,null,null,null,null,null," ⑪＝⑤×⑦×⑨×⑩　原産国オマーン　　※二次輸送先は拠点港間の費用"]
[null,null,null,null,0,null,null,null,null,null," ⑪＝⑤×⑦×⑨×⑩　原産国ナミビア　　※二次輸送先は新潟港間の費用",null,null,null,null,0,null,null,null,null,null," ⑪＝⑤×⑦×⑨×⑩　原産国ナミビア　　※二次輸送先は新潟港間の費用"]
[null,null," 海上輸送費用　合計","（億円/月）",{"$f":"SUM(E37:J42)*1000/100000000","v":0.55745121357597383},null,null,null,null,null,null,null,null," 海上輸送費用　合計","（億円/月）",{"$f":"SUM(P37:U42)*1000/100000000","v":0.55745121357597383}]
[]
[null,null,"203０年","単位","拠点港","2次輸送先港湾",null,null,null,null,"備考",null,null,"203０年","単位","拠点港","2次輸送先港湾",null,null,null,null,"備考"]
[null,null,null,null,"七尾港","新潟港","直江津港","伏木富山港","金沢港","敦賀港",null,null,null,null,null,"七尾港","新潟港","直江津港","伏木富山港","金沢港","敦賀港"]
[null,null," 密度","（t/m3）",0.68217054263565891,0.68217054263565891,0.68217054263565891,0.68217054263565891,0.68217054263565891,0.68217054263565891," ①",null,null," 密度","（t/m3）",0.68217054263565891,0.68217054263565891,0.68217054263565891,0.68217054263565891,0.68217054263565891,0.68217054263565891," ①"]
[null,null," 運搬船積載量\n※内貿の船型の上限は、就航中の「Hourai Maru」とする","（m3/隻）",{"$f":"KEISAN(\"アンモニア\",E55,\"タンク容量\",E46,\"外貿\")","v":87000},{"$f":"KEISAN(\"アンモニア\",F55,\"タンク容量\",F46,\"内貿\")","v":5130},{"$f":"KEISAN(\"アンモニア\",G55,\"タンク容量\",G46,\"内貿\")","v":1714},{"$f":"KEISAN(\"アンモニア\",H55,\"タンク容量\",H46,\"内貿\")","v":38000},{"$f":"KEISAN(\"アンモニア\",I55,\"タンク容量\",I46,\"内貿\")","v":1714},{"$f":"KEISAN(\"アンモニア\",J55,\"タンク容量\",J46,\"内貿\")","v":38000}," ②港湾施設能力及び対象船舶一覧より、需要量に合わせた船型を設定",null,null," 運搬船積載量\n※内貿の船型の上限は、就航中の「Hourai Maru」とする","（m3/隻）",{"$f":"KEISAN(\"アンモニア\",P55,\"タンク容量\",P46,\"外貿\")","v":87000},{"$f":"KEISAN(\"アンモニア\",Q55,\"タンク容量\",Q46,\"内貿\")","v":5130},{"$f":"KEISAN(\"アンモニア\",R55,\"タンク容量\",R46,\"内貿\")","v":1714},{"$f":"KEISAN(\"アンモニア\",S55,\"タンク容量\",S46,\"内貿\")","v":38000},{"$f":"KEISAN(\"アンモニア\",T55,\"タンク容量\",T46,\"内貿\")","v":1714},{"$f":"KEISAN(\"アンモニア\",U55,\"タンク容量\",U46,\"内貿\")","v":38000}," ②港湾施設能力及び対象船舶一覧より、需要量に合わせた船型を設定"]
[null,null,null,"（t/隻）",{"$f":"E48*E47","v":59348.837209302328},{"$f":"F48*F47","v":3499.5348837209303},{"$f":"G48*G47","v":1169.2403100775193},25922.480620155038,1169.2403100775193,{"$f":"J48*J47","v":25922.480620155038}," ③=②×①",null,null,null,"（t/隻）",{"$f":"P48*P47","v":59348.837209302328},{"$f":"Q48*Q47","v":3499.5348837209303},{"$f":"R48*R47","v":1169.2403100775193},25922.480620155038,1169.2403100775193,{"$f":"U48*U47","v":25922.480620155038}," ③=②×①"]
[null,null,null,"(GT)",{"$f":"KEISAN(\"アンモニア\",E55,\"総トン数\",E46,\"外貿\")","v":50000},{"$f":"KEISAN(\"アンモニア\",F55,\"総トン数\",F46,\"内貿\")","v":3000},{"$f":"KEISAN(\"アンモニア\",G55,\"総トン数\",G46,\"内貿\")","v":999},{"$f":"KEISAN(\"アンモニア\",H55,\"総トン数\",H46,\"内貿\")","v":25458},{"$f":"KEISAN(\"アンモニア\",I55,\"総トン数\",I46,\"内貿\")","v":999},{"$f":"KEISAN(\"アンモニア\",J55,\"総トン数\",J46,\"内貿\")","v":25458},"　港湾施設能力及び対象船舶一覧より、需要量に合わせた船型を設定",null,null,null,"(GT)",{"$f":"KEISAN(\"アンモニア\",P55,\"総トン数\",P46,\"外貿\")","v":50000},{"$f":"KEISAN(\"アンモニア\",Q55,\"総トン数\",Q46,\"内貿\")","v":3000},{"$f":"KEISAN(\"アンモニア\",R55,\"総トン数\",R46,\"内貿\")","v":999},{"$f":"KEISAN(\"アンモニア\",S55,\"総トン数\",S46,\"内貿\")","v":25458},{"$f":"KEISAN(\"アンモニア\",T55,\"総トン数\",T46,\"内貿\")","v":999},{"$f":"KEISAN(\"アンモニア\",U55,\"総トン数\",U46,\"内貿\")","v":25458},"　港湾施設能力及び対象船舶一覧より、需要量に合わせた船型を設定"]
[null,null,null,"(DWT)",{"$f":"E50/0.8447","v":59192.61276192731},{"$f":"F50/0.8447","v":3551.5567657156384},1182.6684029833077,30138.51071386291,1182.6684029833077,30138.51071386291,"　LPG船のDWTとGTの関係：DWT=GT/0.8447 より （※1）",null,null,null,"(DWT)",{"$f":"P50/0.8447","v":59192.61276192731},{"$f":"Q50/0.8447","v":3551.5567657156384},1182.6684029833077,30138.51071386291,1182.6684029833077,30138.51071386291,"　LPG船のDWTとGTの関係：DWT=GT/0.8447 より （※1）"]
[null,null," 船速（外航）","（ノット）",14,14,14,14,14,14," ④ 国土交通省検討資料より",null,null," 船速（外航）","（ノット）",14,14,14,14,14,14," ④ 国土交通省検討資料より"]
[null,null," 船速（内航）","（ノット）",12,12,12,12,12,12," ④ 国土交通省検討資料より",null,null," 船速（内航）","（ノット）",12,12,12,12,12,12," ④ 国土交通省検討資料より"]
[null,null," 海上輸送費用原単位","（千円/日･隻）",{"$f":"45.432*E51^(0.4019)","v":3761.284358983542},{"$f":"45.432*F51^(0.4019)","v":1214.1578596509185},780.45073325115527,2867.6153883844731,780.45073325115527,{"$f":"45.432*J51^(0.4019)","v":2867.6153883844731}," ⑤ 海上輸送費用原単位算定式より （※2）",null,null," 海上輸送費用原単位","（千円/日･隻）",{"$f":"45.432*P51^(0.4019)","v":3761.284358983542},{"$f":"45.432*Q51^(0.4019)","v":1214.1578596509185},780.45073325115527,2867.6153883844731,780.45073325115527,{"$f":"45.432*U51^(0.4019)","v":2867.6153883844731}," ⑤ 海上輸送費用原単位算定式より （※2）"]
[null,null," 月間需要量","（t/ピーク月）",{"$f":"①需要!$J$223/12*④海上輸送網入力!$C$59","v":170496.63342106025},{"$f":"①需要!$J$30/12*④海上輸送網入力!$C$59","v":2379.8771707218475},{"$f":"①需要!$J$62/12*④海上輸送網入力!$C$59","v":976.43009314708388},{"$f":"①需要!$J$94/12*④海上輸送網入力!$C$59","v":32916.589359275211},{"$f":"①需要!$J$126/12*④海上輸送網入力!$C$59","v":397.39927145408245},{"$f":"①需要!$J$190/12*④海上輸送網入力!$C$59","v":68399.038041011474}," ⑥",null,null," 月間需要量","（t/その他月）",{"$f":"①需要!$J$223/12*④海上輸送網入力!$C$60","v":139089.35884349653},{"$f":"①需要!$J$30/12*④海上輸送網入力!$C$60","v":1941.4787445362442},{"$f":"①需要!$J$62/12*④海上輸送網入力!$C$60","v":796.5613917778843},{"$f":"①需要!$J$94/12*④海上輸送網入力!$C$60","v":26853.007108882412},{"$f":"①需要!$J$126/12*④海上輸送網入力!$C$60","v":324.19414250201464},{"$f":"①需要!$J$190/12*④海上輸送網入力!$C$60","v":55799.215243983053}," ⑥"]
[null,null," 月間寄港回数","（回/月）",{"$f":"IFERROR(ROUNDUP(E55/E49,0),0)","v":3},{"$f":"IFERROR(ROUNDUP(F55/F49,0),0)","v":1},1,2,1,{"$f":"IFERROR(ROUNDUP(J55/J49,0),0)","v":3}," ⑦＝⑥／③",null,null," 月間寄港回数","（回/月）",{"$f":"IFERROR(ROUNDUP(P55/P49,0),0)","v":3},{"$f":"IFERROR(ROUNDUP(Q55/Q49,0),0)","v":1},1,2,1,{"$f":"IFERROR(ROUNDUP(U55/U49,0),0)","v":3}," ⑦＝⑥／③"]
[null,null," 海上輸送距離","（海里）",{"$f":"④海上輸送網入力!$G$17","v":3386},{"$f":"④海上輸送網入力!$C$50","v":125},{"$f":"④海上輸送網入力!$D$50","v":107},{"$f":"④海上輸送網入力!$E$50","v":75},{"$f":"④海上輸送網入力!$F$50","v":131},{"$f":"④海上輸送網入力!$H$50","v":195}," ⑧　原産国オーストラリア　※二次輸送先は拠点港との距離",null,null," 海上輸送距離","（海里）",{"$f":"E57","v":3386},{"$f":"F57","v":125},{"$f":"G57","v":107},75,131,195," ⑧　原産国オーストラリア　※二次輸送先は拠点港との距離"]
[null,null,null,null,{"$f":"④海上輸送網入力!$G$21","v":4900},null,null,null,null,null," ⑧　原産国アメリカ　※二次輸送先は拠点港との距離",null,null,null,null,{"$f":"E58","v":4900},null,null,null,null,null," ⑧　原産国アメリカ　※二次輸送先は拠点港との距離"]
[null,null,null,null,{"$f":"④海上輸送網入力!$G$25","v":4181},null,null,null,null,null," ⑧　原産国カナダ　※二次輸送先は拠点港との距離",null,null,null,null,4181,null,null,null,null,null," ⑧　原産国カナダ　※二次輸送先は拠点港との距離"]
[null,null,null,null,{"$f":"④海上輸送網入力!$G$29","v":9515},null,null,null,null,null," ⑧　原産国チリ　※二次輸送先は拠点港との距離",null,null,null,null,9515,null,null,null,null,null," ⑧　原産国チリ　※二次輸送先は拠点港との距離"]
[null,null,null,null,{"$f":"④海上輸送網入力!$G$33","v":6084},null,null,null,null,null," ⑧　原産国オマーン　※二次輸送先は拠点港との距離",null,null,null,null,6084,null,null,null,null,null," ⑧　原産国オマーン　※二次輸送先は拠点港との距離"]
[null,null,null,null,{"$f":"④海上輸送網入力!$G$37","v":9112},null,null,null,null,null," ⑧　原産国ナミビア　※二次輸送先は拠点港との距離",null,null,null,null,9112,null,null,null,null,null," ⑧　原産国ナミビア　※二次輸送先は拠点港との距離"]
[null,null,"シナリオ設定","（％）",0.7,1,1,1,1,1," ⑨　原産国オーストラリア　※二次輸送先は拠点港との距離",null,null,"シナリオ設定","（％）",{"$f":"E63","v":0.7},1,1,1,1,1," ⑨　原産国オーストラリア　※二次輸送先は拠点港との距離"]
[null,null,null,null,0,null,null,null,null,null," ⑨　原産国アメリカ　※二次輸送先はシナリオ対象外",null,null,null,null,{"$f":"E64","v":0},null,null,null,null,null," ⑨　原産国アメリカ　※二次輸送先はシナリオ対象外"]
[null,null,null,null,0.15,null,null,null,null,null," ⑨　原産国カナダ　※二次輸送先はシナリオ対象外",null,null,null,null,0.15,null,null,null,null,null," ⑨　原産国カナダ　※二次輸送先はシナリオ対象外"]
[null,null,null,null,0.15,null,null,null,null,null," ⑨　原産国チリ　※二次輸送先はシナリオ対象外",null,null,null,null,0.15,null,null,null,null,null," ⑨　原産国チリ　※二次輸送先はシナリオ対象外"]
[null,null,null,null,0,null,null,null,null,null," ⑨　原産国オマーン　※二次輸送先はシナリオ対象外",null,null,null,null,0,null,null,null,null,null," ⑨　原産国オマーン　※二次輸送先はシナリオ対象外"]
[null,null,null,null,0,null,null,null,null,null," ⑨　原産国ナミビア　※二次輸送先はシナリオ対象外",null,null,null,null,0,null,null,null,null,null," ⑨　原産国ナミビア　※二次輸送先はシナリオ対象外"]
[null,null," 海上輸送日数","（日）",{"$f":"E57/E$52/24","v":10.077380952380953},{"$f":"F57/F$53/24","v":0.43402777777777773},{"$f":"G57/G$53/24","v":0.37152777777777773},0.26041666666666669,0.4548611111111111,{"$f":"J57/J$53/24","v":0.67708333333333337}," ⑩＝⑧／④　原産国オーストラリア　※二次輸送先は拠点港までの日数",null,null," 海上輸送日数","（日）",{"$f":"P57/P$52/24","v":10.077380952380953},{"$f":"Q57/Q$53/24","v":0.43402777777777773},{"$f":"R57/R$53/24","v":0.37152777777777773},0.26041666666666669,0.4548611111111111,{"$f":"U57/U$53/24","v":0.67708333333333337}," ⑩＝⑧／④　原産国オーストラリア　※二次輸送先は拠点港までの日数"]
[null,null,null,null,{"$f":"E58/E$52/24","v":14.583333333333334},null,null,null,null,null," ⑩＝⑧／④　原産国アメリカ　※二次輸送先は拠点港までの日数",null,null,null,null,{"$f":"P58/P$52/24","v":14.583333333333334},null,null,null,null,null," ⑩＝⑧／④　原産国アメリカ　※二次輸送先は拠点港までの日数"]
[null,null,null,null,12.443452380952381,null,null,null,null,null," ⑩＝⑧／④　原産国カナダ　※二次輸送先は拠点港までの日数",null,null,null,null,12.443452380952381,null,null,null,null,null," ⑩＝⑧／④　原産国カナダ　※二次輸送先は拠点港までの日数"]
[null,null,null,null,28.31845238095238,null,null,null,null,null," ⑩＝⑧／④　原産国チリ　※二次輸送先は拠点港までの日数",null,null,null,null,28.31845238095238,null,null,null,null,null," ⑩＝⑧／④　原産国チリ　※二次輸送先は拠点港までの日数"]
[null,null,null,null,18.107142857142858,null,null,null,null,null," ⑩＝⑧／④　原産国オマーン　※二次輸送先は拠点港までの日数",null,null,null,null,18.107142857142858,null,null,null,null,null," ⑩＝⑧／④　原産国オマーン　※二次輸送先は拠点港までの日数"]
[null,null,null,null,27.11904761904762,null,null,null,null,null," ⑩＝⑧／④　原産国ナミビア　※二次輸送先は拠点港までの日数",null,null,null,null,27.11904761904762,null,null,null,null,null," ⑩＝⑧／④　原産国ナミビア　※二次輸送先は拠点港までの日数"]
[null,null," 海上輸送費用","（千円/月）",{"$f":"E$54*E$56*E63*E69","v":79598.180246989199},{"$f":"F$54*F$56*F63*F69","v":526.97823769571107},{"$f":"G$54*G$56*G63*G69","v":289.95912658983889},1493.5496814502465,354.99668769410187,{"$f":"J$54*J$56*J63*J69","v":5824.8437576559618}," ⑪＝⑤×⑦×⑨×⑩　原産国オーストラリア　　※二次輸送先は拠点港間の費用",null,null," 海上輸送費用","（千円/月）",{"$f":"P$54*P$56*P63*P69","v":79598.180246989199},{"$f":"Q$54*Q$56*Q63*Q69","v":526.97823769571107},{"$f":"R$54*R$56*R63*R69","v":289.95912658983889},1493.5496814502465,354.99668769410187,{"$f":"U$54*U$56*U63*U69","v":5824.8437576559618}," ⑪＝⑤×⑦×⑨×⑩　原産国オーストラリア　　※二次輸送先は拠点港間の費用"]
[null,null,null,null,{"$f":"E$54*E$56*E64*E70","v":0},null,null,null,null,null," ⑪＝⑤×⑦×⑨×⑩　原産国アメリカ　　　※二次輸送先は拠点港間の費用",null,null,null,null,{"$f":"P$54*P$56*P64*P70","v":0},null,null,null,null,null," ⑪＝⑤×⑦×⑨×⑩　原産国アメリカ　　　※二次輸送先は拠点港間の費用"]
[null,null,null,null,21061.513265504716,null,null,null,null,null," ⑪＝⑤×⑦×⑨×⑩　原産国カナダ　　　※二次輸送先は拠点港間の費用",null,null,null,null,21061.513265504716,null,null,null,null,null," ⑪＝⑤×⑦×⑨×⑩　原産国カナダ　　　※二次輸送先は拠点港間の費用"]
[null,null,null,null,47931.188404993394,null,null,null,null,null," ⑪＝⑤×⑦×⑨×⑩　原産国チリ　　※二次輸送先は拠点港間の費用",null,null,null,null,47931.188404993394,null,null,null,null,null," ⑪＝⑤×⑦×⑨×⑩　原産国チリ　　※二次輸送先は拠点港間の費用"]
[null,null,null,null,0,null,null,null,null,null," ⑪＝⑤×⑦×⑨×⑩　原産国オマーン　　※二次輸送先は拠点港間の費用",null,null,null,null,0,null,null,null,null,null," ⑪＝⑤×⑦×⑨×⑩　原産国オマーン　　※二次輸送先は拠点港間の費用"]
[null,null,null,null,0,null,null,null,null,null," ⑪＝⑤×⑦×⑨×⑩　原産国ナミビア　　※二次輸送先は新潟港間の費用",null,null,null,null,0,null,null,null,null,null," ⑪＝⑤×⑦×⑨×⑩　原産国ナミビア　　※二次輸送先は新潟港間の費用"]
[null,null," 海上輸送費用　合計","（億円/月）",{"$f":"SUM(E75:J80)*1000/100000000","v":1.5708120940857317},null,null,null,null,null,null,null,null," 海上輸送費用　合計","（億円/月）",{"$f":"SUM(P75:U80)*1000/100000000","v":1.5708120940857317}]
[]
[null,null,"移行期","単位","拠点港","2次輸送先港湾",null,null,null,null,"備考",null,null,"移行期","単位","拠点港","2次輸送先港湾",null,null,null,null,"備考"]
[null,null,null,null,"七尾港","新潟港","直江津港","伏木富山港","金沢港","敦賀港",null,null,null,null,null,"七尾港","新潟港","直江津港","伏木富山港","金沢港","敦賀港"]
[null,null," 密度","（t/m3）",0.68217054263565891,0.68217054263565891,0.68217054263565891,0.68217054263565891,0.68217054263565891,0.68217054263565891," ①",null,null," 密度","（t/m3）",0.68217054263565891,0.68217054263565891,0.68217054263565891,0.68217054263565891,0.68217054263565891,0.68217054263565891," ①"]
[null,null," 運搬船積載量\n※内貿の船型の上限は、就航中の「Hourai Maru」とする","（m3/隻）",{"$f":"KEISAN(\"アンモニア\",E93,\"タンク容量\",E84,\"外貿\")","v":87000},{"$f":"KEISAN(\"アンモニア\",F93,\"タンク容量\",F84,\"内貿\")","v":34198},{"$f":"KEISAN(\"アンモニア\",G93,\"タンク容量\",G84,\"内貿\")","v":34198},{"$f":"KEISAN(\"アンモニア\",H93,\"タンク容量\",H84,\"内貿\")","v":38000},{"$f":"KEISAN(\"アンモニア\",I93,\"タンク容量\",I84,\"内貿\")","v":34198},{"$f":"KEISAN(\"アンモニア\",J93,\"タンク容量\",J84,\"内貿\")","v":38000}," ②港湾施設能力及び対象船舶一覧より、需要量に合わせた船型を設定",null,null," 運搬船積載量\n※内貿の船型の上限は、就航中の「Hourai Maru」とする","（m3/隻）",{"$f":"KEISAN(\"アンモニア\",P93,\"タンク容量\",P84,\"外貿\")","v":87000},{"$f":"KEISAN(\"アンモニア\",Q93,\"タンク容量\",Q84,\"内貿\")","v":34198},{"$f":"KEISAN(\"アンモニア\",R93,\"タンク容量\",R84,\"内貿\")","v":34198},{"$f":"KEISAN(\"アンモニア\",S93,\"タンク容量\",S84,\"内貿\")","v":38000},{"$f":"KEISAN(\"アンモニア\",T93,\"タンク容量\",T84,\"内貿\")","v":17099},{"$f":"KEISAN(\"アンモニア\",U93,\"タンク容量\",U84,\"内貿\")","v":38000}," ②港湾施設能力及び対象船舶一覧より、需要量に合わせた船型を設定"]
[null,null,null,"（t/隻）",{"$f":"E86*E85","v":59348.837209302328},{"$f":"F86*F85","v":23328.868217054263},23328.868217054263,25922.480620155038,{"$f":"I86*I85","v":23328.868217054263},{"$f":"J86*J85","v":25922.480620155038}," ③=②×①",null,null,null,"（t/隻）",{"$f":"P86*P85","v":59348.837209302328},{"$f":"Q86*Q85","v":23328.868217054263},23328.868217054263,25922.480620155038,{"$f":"T86*T85","v":11664.434108527132},{"$f":"U86*U85","v":25922.480620155038}," ③=②×①"]
[null,null,null,"(GT)",{"$f":"KEISAN(\"アンモニア\",E93,\"総トン数\",E84,\"外貿\")","v":50000},{"$f":"KEISAN(\"アンモニア\",F93,\"総トン数\",F84,\"内貿\")","v":20000},{"$f":"KEISAN(\"アンモニア\",G93,\"総トン数\",G84,\"内貿\")","v":20000},{"$f":"KEISAN(\"アンモニア\",H93,\"総トン数\",H84,\"内貿\")","v":25458},{"$f":"KEISAN(\"アンモニア\",I93,\"総トン数\",I84,\"内貿\")","v":20000},{"$f":"KEISAN(\"アンモニア\",J93,\"総トン数\",J84,\"内貿\")","v":25458},"　港湾施設能力及び対象船舶一覧より、需要量に合わせた船型を設定",null,null,null,"(GT)",{"$f":"KEISAN(\"アンモニア\",P93,\"総トン数\",P84,\"外貿\")","v":50000},{"$f":"KEISAN(\"アンモニア\",Q93,\"総トン数\",Q84,\"内貿\")","v":20000},{"$f":"KEISAN(\"アンモニア\",R93,\"総トン数\",R84,\"内貿\")","v":20000},{"$f":"KEISAN(\"アンモニア\",S93,\"総トン数\",S84,\"内貿\")","v":25458},{"$f":"KEISAN(\"アンモニア\",T93,\"総トン数\",T84,\"内貿\")","v":10000},{"$f":"KEISAN(\"アンモニア\",U93,\"総トン数\",U84,\"内貿\")","v":25458},"　港湾施設能力及び対象船舶一覧より、需要量に合わせた船型を設定"]
[null,null,null,"(DWT)",{"$f":"E88/0.8447","v":59192.61276192731},{"$f":"F88/0.8447","v":23677.045104770925},23677.045104770925,30138.51071386291,23677.045104770925,30138.51071386291,"　LPG船のDWTとGTの関係：DWT=GT/0.8447 より （※1）",null,null,null,"(DWT)",{"$f":"P88/0.8447","v":59192.61276192731},{"$f":"Q88/0.8447","v":23677.045104770925},23677.045104770925,30138.51071386291,11838.522552385462,{"$f":"U88/0.8447","v":30138.51071386291},"　LPG船のDWTとGTの関係：DWT=GT/0.8447 より （※1）"]
[null,null," 船速（外航）","（ノット）",14,14,14,14,14,14," ④ 国土交通省検討資料より",null,null," 船速（外航）","（ノット）",14,14,14,14,14,14," ④ 国土交通省検討資料より"]
[null,null," 船速（内航）","（ノット）",12,12,12,12,12,12," ④ 国土交通省検討資料より",null,null," 船速（内航）","（ノット）",12,12,12,12,12,12," ④ 国土交通省検討資料より"]
[null,null," 海上輸送費用原単位","（千円/日･隻）",{"$f":"45.432*E89^(0.4019)","v":3761.284358983542},{"$f":"45.432*F89^(0.4019)","v":2602.5799429069089},2602.5799429069089,2867.6153883844731,2602.5799429069089,{"$f":"45.432*J89^(0.4019)","v":2867.6153883844731}," ⑤ 海上輸送費用原単位算定式より （※2）",null,null," 海上輸送費用原単位","（千円/日･隻）",{"$f":"45.432*P89^(0.4019)","v":3761.284358983542},{"$f":"45.432*Q89^(0.4019)","v":2602.5799429069089},2602.5799429069089,2867.6153883844731,1969.7908840827624,{"$f":"45.432*U89^(0.4019)","v":2867.6153883844731}," ⑤ 海上輸送費用原単位算定式より （※2）"]
[null,null," 月間需要量","（t/ピーク月）",{"$f":"①需要!$K$223/12*④海上輸送網入力!$C$59","v":412659.95942655206},{"$f":"①需要!$K$30/12*④海上輸送網入力!$C$59","v":22978.71093123261},{"$f":"①需要!$K$62/12*④海上輸送網入力!$C$59","v":19702.184836456901},{"$f":"①需要!$K$94/12*④海上輸送網入力!$C$59","v":80436.514684082766},{"$f":"①需要!$K$126/12*④海上輸送網入力!$C$59","v":13159.911036556032},{"$f":"①需要!$K$190/12*④海上輸送網入力!$C$59","v":141285.34650042426}," ⑥",null,null," 月間需要量","（t/その他月）",{"$f":"①需要!$K$223/12*④海上輸送網入力!$C$60","v":336643.65111113462},{"$f":"①需要!$K$30/12*④海上輸送網入力!$C$60","v":18745.79049653187},{"$f":"①需要!$K$62/12*④海上輸送網入力!$C$60","v":16072.83499816221},{"$f":"①需要!$K$94/12*④海上輸送網入力!$C$60","v":65619.261979120158},{"$f":"①需要!$K$126/12*④海上輸送網入力!$C$60","v":10735.716898243081},{"$f":"①需要!$K$190/12*④海上輸送網入力!$C$60","v":115259.09846087244}," ⑥"]
[null,null," 月間寄港回数","（回/月）",{"$f":"IFERROR(ROUNDUP(E93/E87,0),0)","v":7},{"$f":"IFERROR(ROUNDUP(F93/F87,0),0)","v":1},1,4,1,{"$f":"IFERROR(ROUNDUP(J93/J87,0),0)","v":6}," ⑦＝⑥／③",null,null," 月間寄港回数","（回/月）",{"$f":"IFERROR(ROUNDUP(P93/P87,0),0)","v":6},{"$f":"IFERROR(ROUNDUP(Q93/Q87,0),0)","v":1},1,{"$f":"IFERROR(ROUNDUP(S93/S87,0),0)","v":3},{"$f":"IFERROR(ROUNDUP(T93/T87,0),0)","v":1},{"$f":"IFERROR(ROUNDUP(U93/U87,0),0)","v":5}," ⑦＝⑥／③"]
[null,null," 海上輸送距離","（海里）",{"$f":"④海上輸送網入力!$G$17","v":3386},{"$f":"④海上輸送網入力!$C$50","v":125},{"$f":"④海上輸送網入力!$D$50","v":107},{"$f":"④海上輸送網入力!$E$50","v":75},{"$f":"④海上輸送網入力!$F$50","v":131},{"$f":"④海上輸送網入力!$H$50","v":195}," ⑧　原産国オーストラリア　※二次輸送先は拠点港との距離",null,null," 海上輸送距離","（海里）",{"$f":"E95","v":3386},{"$f":"F95","v":125},{"$f":"G95","v":107},75,131,195," ⑧　原産国オーストラリア　※二次輸送先は拠点港との距離"]
[null,null,null,null,{"$f":"④海上輸送網入力!$G$21","v":4900},null,null,null,null,null," ⑧　原産国アメリカ　※二次輸送先は拠点港との距離",null,null,null,null,{"$f":"E96","v":4900},null,null,null,null,null," ⑧　原産国アメリカ　※二次輸送先は拠点港との距離"]
[null,null,null,null,{"$f":"④海上輸送網入力!$G$25","v":4181},null,null,null,null,null," ⑧　原産国カナダ　※二次輸送先は拠点港との距離",null,null,null,null,4181,null,null,null,null,null," ⑧　原産国カナダ　※二次輸送先は拠点港との距離"]
[null,null,null,null,{"$f":"④海上輸送網入力!$G$29","v":9515},null,null,null,null,null," ⑧　原産国チリ　※二次輸送先は拠点港との距離",null,null,null,null,9515,null,null,null,null,null," ⑧　原産国チリ　※二次輸送先は拠点港との距離"]
[null,null,null,null,{"$f":"④海上輸送網入力!$G$33","v":6084},null,null,null,null,null," ⑧　原産国オマーン　※二次輸送先は拠点港との距離",null,null,null,null,6084,null,null,null,null,null," ⑧　原産国オマーン　※二次輸送先は拠点港との距離"]
[null,null,null,null,{"$f":"④海上輸送網入力!$G$37","v":9112},null,null,null,null,null," ⑧　原産国ナミビア　※二次輸送先は拠点港との距離",null,null,null,null,9112,null,null,null,null,null," ⑧　原産国ナミビア　※二次輸送先は拠点港との距離"]
[null,null,"シナリオ設定","（％）",0.7,1,1,1,1,1," ⑨　原産国オーストラリア　※二次輸送先は拠点港との距離",null,null,"シナリオ設定","（％）",{"$f":"E101","v":0.7},1,1,1,1,1," ⑨　原産国オーストラリア　※二次輸送先は拠点港との距離"]
[null,null,null,null,0.1,null,null,null,null,null," ⑨　原産国アメリカ　※二次輸送先はシナリオ対象外",null,null,null,null,{"$f":"E102","v":0.1},null,null,null,null,null," ⑨　原産国アメリカ　※二次輸送先はシナリオ対象外"]
[null,null,null,null,0.1,null,null,null,null,null," ⑨　原産国カナダ　※二次輸送先はシナリオ対象外",null,null,null,null,0.1,null,null,null,null,null," ⑨　原産国カナダ　※二次輸送先はシナリオ対象外"]
[null,null,null,null,0.1,null,null,null,null,null," ⑨　原産国チリ　※二次輸送先はシナリオ対象外",null,null,null,null,0.1,null,null,null,null,null," ⑨　原産国チリ　※二次輸送先はシナリオ対象外"]
[null,null,null,null,0,null,null,null,null,null," ⑨　原産国オマーン　※二次輸送先はシナリオ対象外",null,null,null,null,0,null,null,null,null,null," ⑨　原産国オマーン　※二次輸送先はシナリオ対象外"]
[null,null,null,null,0,null,null,null,null,null," ⑨　原産国ナミビア　※二次輸送先はシナリオ対象外",null,null,null,null,0,null,null,null,null,null," ⑨　原産国ナミビア　※二次輸送先はシナリオ対象外"]
[null,null," 海上輸送日数","（日）",{"$f":"E95/E$90/24","v":10.077380952380953},{"$f":"F95/F$91/24","v":0.43402777777777773},{"$f":"G95/G$91/24","v":0.37152777777777773},0.26041666666666669,0.4548611111111111,{"$f":"J95/J$91/24","v":0.67708333333333337}," ⑩＝⑧／④　原産国オーストラリア　※二次輸送先は拠点港までの日数",null,null," 海上輸送日数","（日）",{"$f":"P95/P$90/24","v":10.077380952380953},{"$f":"Q95/Q$91/24","v":0.43402777777777773},{"$f":"R95/R$91/24","v":0.37152777777777773},{"$f":"S95/S$91/24","v":0.26041666666666669},{"$f":"T95/T$91/24","v":0.4548611111111111},{"$f":"U95/U$91/24","v":0.67708333333333337}," ⑩＝⑧／④　原産国オーストラリア　※二次輸送先は拠点港までの日数"]
[null,null,null,null,{"$f":"E96/E$90/24","v":14.583333333333334},null,null,null,null,null," ⑩＝⑧／④　原産国アメリカ　※二次輸送先は拠点港までの日数",null,null,null,null,{"$f":"P96/P$90/24","v":14.583333333333334},null,null,null,null,null," ⑩＝⑧／④　原産国アメリカ　※二次輸送先は拠点港までの日数"]
[null,null,null,null,{"$f":"E97/E$90/24","v":12.443452380952381},null,null,null,null,null," ⑩＝⑧／④　原産国カナダ　※二次輸送先は拠点港までの日数",null,null,null,null,{"$f":"P97/P$90/24","v":12.443452380952381},null,null,null,null,null," ⑩＝⑧／④　原産国カナダ　※二次輸送先は拠点港までの日数"]
[null,null,null,null,28.31845238095238,null,null,null,null,null," ⑩＝⑧／④　原産国チリ　※二次輸送先は拠点港までの日数",null,null,null,null,28.31845238095238,null,null,null,null,null," ⑩＝⑧／④　原産国チリ　※二次輸送先は拠点港までの日数"]
[null,null,null,null,18.107142857142858,null,null,null,null,null," ⑩＝⑧／④　原産国オマーン　※二次輸送先は拠点港までの日数",null,null,null,null,{"$f":"P99/P$90/24","v":18.107142857142858},null,null,null,null,null," ⑩＝⑧／④　原産国オマーン　※二次輸送先は拠点港までの日数"]
[null,null,null,null,27.11904761904762,null,null,null,null,null," ⑩＝⑧／④　原産国ナミビア　※二次輸送先は拠点港までの日数",null,null,null,null,27.11904761904762,null,null,null,null,null," ⑩＝⑧／④　原産国ナミビア　※二次輸送先は拠点港までの日数"]
[null,null," 海上輸送費用","（千円/月）",{"$f":"E$92*E$94*E101*E107","v":185729.08724297478},{"$f":"F$92*F$94*F101*F107","v":1129.5919891089013},{"$f":"G$92*G$94*G101*G107","v":966.93074267721954},2987.0993629004929,1183.8124045861287,{"$f":"J$92*J$94*J101*J107","v":11649.687515311924}," ⑪＝⑤×⑦×⑨×⑩　原産国オーストラリア　　※二次輸送先は拠点港間の費用",null,null," 海上輸送費用","（千円/月）",{"$f":"P$92*P$94*P101*P107","v":159196.3604939784},{"$f":"Q$92*Q$94*Q101*Q107","v":1129.5919891089013},{"$f":"R$92*R$94*R101*R107","v":966.93074267721954},{"$f":"S$92*S$94*S101*S107","v":2240.32452217537},{"$f":"T$92*T$94*T101*T107","v":895.98127019042317},{"$f":"U$92*U$94*U101*U107","v":9708.0729294266021}," ⑪＝⑤×⑦×⑨×⑩　原産国オーストラリア　　※二次輸送先は拠点港間の費用"]
[null,null,null,null,{"$f":"E$92*E$94*E102*E108","v":38396.444497956989},null,null,null,null,null," ⑪＝⑤×⑦×⑨×⑩　原産国アメリカ　　　※二次輸送先は拠点港間の費用",null,null,null,null,{"$f":"P$92*P$94*P102*P108","v":32911.238141105991},null,null,null,null,null," ⑪＝⑤×⑦×⑨×⑩　原産国アメリカ　　　※二次輸送先は拠点港間の費用"]
[null,null,null,null,32762.353968562893,null,null,null,null,null," ⑪＝⑤×⑦×⑨×⑩　原産国カナダ　　　※二次輸送先は拠点港間の費用",null,null,null,null,28082.017687339619,null,null,null,null,null," ⑪＝⑤×⑦×⑨×⑩　原産国カナダ　　　※二次輸送先は拠点港間の費用"]
[null,null,null,null,74559.6264077675,null,null,null,null,null," ⑪＝⑤×⑦×⑨×⑩　原産国チリ　　※二次輸送先は拠点港間の費用",null,null,null,null,{"$f":"P$92*P$94*P104*P110","v":63908.251206657849},null,null,null,null,null," ⑪＝⑤×⑦×⑨×⑩　原産国チリ　　※二次輸送先は拠点港間の費用"]
[null,null,null,null,0,null,null,null,null,null," ⑪＝⑤×⑦×⑨×⑩　原産国オマーン　　※二次輸送先は拠点港間の費用",null,null,null,null,0,null,null,null,null,null," ⑪＝⑤×⑦×⑨×⑩　原産国オマーン　　※二次輸送先は拠点港間の費用"]
[null,null,null,null,0,null,null,null,null,null," ⑪＝⑤×⑦×⑨×⑩　原産国ナミビア　　※二次輸送先は新潟港間の費用",null,null,null,null,0,null,null,null,null,null," ⑪＝⑤×⑦×⑨×⑩　原産国ナミビア　　※二次輸送先は新潟港間の費用"]
[null,null," 海上輸送費用　合計","（億円/月）",{"$f":"SUM(E113:J118)*1000/100000000","v":3.4936463413184686},null,null,null,null,null,null,null,null," 海上輸送費用　合計","（億円/月）",{"$f":"SUM(P113:U118)*1000/100000000","v":2.9903876898266035}]
[]
[null,null,"2050年","単位","拠点港","2次輸送先港湾",null,null,null,null,"備考",null,null,"2050年","単位","拠点港","2次輸送先港湾",null,null,null,null,"備考"]
[null,null,null,null,"七尾港","新潟港","直江津港","伏木富山港","金沢港","敦賀港",null,null,null,null,null,"七尾港","新潟港","直江津港","伏木富山港","金沢港","敦賀港"]
[null,null," 密度","（t/m3）",0.68217054263565891,0.68217054263565891,0.68217054263565891,0.68217054263565891,0.68217054263565891,0.68217054263565891," ①",null,null," 密度","（t/m3）",0.68217054263565891,0.68217054263565891,0.68217054263565891,0.68217054263565891,0.68217054263565891,0.68217054263565891," ①"]
[null,null," 運搬船積載量\n※内貿の船型の上限は、就航中の「Hourai Maru」とする","（m3/隻）",{"$f":"KEISAN(\"アンモニア\",E131,\"タンク容量\",E122,\"外貿\")","v":87000},{"$f":"KEISAN(\"アンモニア\",F131,\"タンク容量\",F122,\"内貿\")","v":38000},{"$f":"KEISAN(\"アンモニア\",G131,\"タンク容量\",G122,\"内貿\")","v":38000},{"$f":"KEISAN(\"アンモニア\",H131,\"タンク容量\",H122,\"内貿\")","v":38000},{"$f":"KEISAN(\"アンモニア\",I131,\"タンク容量\",I122,\"内貿\")","v":38000},{"$f":"KEISAN(\"アンモニア\",J131,\"タンク容量\",J122,\"内貿\")","v":38000}," ②港湾施設能力及び対象船舶一覧より、需要量に合わせた船型を設定",null,null," 運搬船積載量\n※内貿の船型の上限は、就航中の「Hourai Maru」とする","（m3/隻）",{"$f":"KEISAN(\"アンモニア\",P131,\"タンク容量\",P122,\"外貿\")","v":87000},{"$f":"KEISAN(\"アンモニア\",Q131,\"タンク容量\",Q122,\"内貿\")","v":38000},{"$f":"KEISAN(\"アンモニア\",R131,\"タンク容量\",R122,\"内貿\")","v":38000},{"$f":"KEISAN(\"アンモニア\",S131,\"タンク容量\",S122,\"内貿\")","v":38000},{"$f":"KEISAN(\"アンモニア\",T131,\"タンク容量\",T122,\"内貿\")","v":34198},{"$f":"KEISAN(\"アンモニア\",U131,\"タンク容量\",U122,\"内貿\")","v":38000}," ②港湾施設能力及び対象船舶一覧より、需要量に合わせた船型を設定"]
[null,null,null,"（t/隻）",{"$f":"E124*E123","v":59348.837209302328},{"$f":"F124*F123","v":25922.480620155038},25922.480620155038,25922.480620155038,{"$f":"I124*I123","v":25922.480620155038},{"$f":"J124*J123","v":25922.480620155038}," ③=②×①",null,null,null,"（t/隻）",{"$f":"P124*P123","v":59348.837209302328},{"$f":"Q124*Q123","v":25922.480620155038},{"$f":"R124*R123","v":25922.480620155038},{"$f":"S124*S123","v":25922.480620155038},{"$f":"T124*T123","v":23328.868217054263},{"$f":"U124*U123","v":25922.480620155038}," ③=②×①"]
[null,null,null,"(GT)",{"$f":"KEISAN(\"アンモニア\",E131,\"総トン数\",E122,\"外貿\")","v":50000},{"$f":"KEISAN(\"アンモニア\",F131,\"総トン数\",F122,\"内貿\")","v":25458},{"$f":"KEISAN(\"アンモニア\",G131,\"総トン数\",G122,\"内貿\")","v":25458},{"$f":"KEISAN(\"アンモニア\",H131,\"総トン数\",H122,\"内貿\")","v":25458},{"$f":"KEISAN(\"アンモニア\",I131,\"総トン数\",I122,\"内貿\")","v":25458},{"$f":"KEISAN(\"アンモニア\",J131,\"総トン数\",J122,\"内貿\")","v":25458},"　港湾施設能力及び対象船舶一覧より、需要量に合わせた船型を設定",null,null,null,"(GT)",{"$f":"KEISAN(\"アンモニア\",P131,\"総トン数\",P122,\"外貿\")","v":50000},{"$f":"KEISAN(\"アンモニア\",Q131,\"総トン数\",Q122,\"内貿\")","v":25458},{"$f":"KEISAN(\"アンモニア\",R131,\"総トン数\",R122,\"内貿\")","v":25458},{"$f":"KEISAN(\"アンモニア\",S131,\"総トン数\",S122,\"内貿\")","v":25458},{"$f":"KEISAN(\"アンモニア\",T131,\"総トン数\",T122,\"内貿\")","v":20000},{"$f":"KEISAN(\"アンモニア\",U131,\"総トン数\",U122,\"内貿\")","v":25458},"　港湾施設能力及び対象船舶一覧より、需要量に合わせた船型を設定"]
[null,null,null,"(DWT)",{"$f":"E126/0.8447","v":59192.61276192731},{"$f":"F126/0.8447","v":30138.51071386291},30138.51071386291,30138.51071386291,30138.51071386291,30138.51071386291,"　LPG船のDWTとGTの関係：DWT=GT/0.8447 より （※1）",null,null,null,"(DWT)",{"$f":"P126/0.8447","v":59192.61276192731},{"$f":"Q126/0.8447","v":30138.51071386291},30138.51071386291,30138.51071386291,23677.045104770925,30138.51071386291,"　LPG船のDWTとGTの関係：DWT=GT/0.8447 より （※1）"]
[null,null," 船速（外航）","（ノット）",14,14,14,14,14,14," ④ 国土交通省検討資料より",null,null," 船速（外航）","（ノット）",14,14,14,14,14,14," ④ 国土交通省検討資料より"]
[null,null," 船速（内航）","（ノット）",12,12,12,12,12,12," ④ 国土交通省検討資料より",null,null," 船速（内航）","（ノット）",12,12,12,12,12,12," ④ 国土交通省検討資料より"]
[null,null," 海上輸送費用原単位","（千円/日･隻）",{"$f":"45.432*E127^(0.4019)","v":3761.284358983542},{"$f":"45.432*F127^(0.4019)","v":2867.6153883844731},2867.6153883844731,2867.6153883844731,2867.6153883844731,{"$f":"45.432*J127^(0.4019)","v":2867.6153883844731}," ⑤ 海上輸送費用原単位算定式より （※2）",null,null," 海上輸送費用原単位","（千円/日･隻）",{"$f":"45.432*P127^(0.4019)","v":3761.284358983542},{"$f":"45.432*Q127^(0.4019)","v":2867.6153883844731},2867.6153883844731,2867.6153883844731,2602.5799429069089,{"$f":"45.432*U127^(0.4019)","v":2867.6153883844731}," ⑤ 海上輸送費用原単位算定式より （※2）"]
[null,null," 月間需要量","（t/ピーク月）",{"$f":"①需要!$L$223/12*④海上輸送網入力!$C$59","v":1027327.7605637916},{"$f":"①需要!$L$30/12*④海上輸送網入力!$C$59","v":46033.958535852311},{"$f":"①需要!$L$62/12*④海上輸送網入力!$C$59","v":39468.150234069712},{"$f":"①需要!$L$94/12*④海上輸送網入力!$C$59","v":200755.75968335362},{"$f":"①需要!$L$126/12*④海上輸送網入力!$C$59","v":26345.334297574434},{"$f":"①需要!$L$190/12*④海上輸送網入力!$C$59","v":363222.29661205149}," ⑥",null,null," 月間需要量","（t/その他月）",{"$f":"①需要!$L$223/12*④海上輸送網入力!$C$60","v":838083.17309151439},{"$f":"①需要!$L$30/12*④海上輸送網入力!$C$60","v":37554.018805563734},{"$f":"①需要!$L$62/12*④海上輸送網入力!$C$60","v":32197.701506741087},{"$f":"①需要!$L$94/12*④海上輸送網入力!$C$60","v":163774.43553115692},{"$f":"①需要!$L$126/12*④海上輸送網入力!$C$60","v":21492.246400652832},{"$f":"①需要!$L$190/12*④海上輸送網入力!$C$60","v":296312.92618351575}," ⑥"]
[null,null," 月間寄港回数","（回/月）",{"$f":"IFERROR(ROUNDUP(E131/E125,0),0)","v":18},{"$f":"IFERROR(ROUNDUP(F131/F125,0),0)","v":2},2,8,2,{"$f":"IFERROR(ROUNDUP(J131/J125,0),0)","v":15}," ⑦＝⑥／③",null,null," 月間寄港回数","（回/月）",{"$f":"IFERROR(ROUNDUP(P131/P125,0),0)","v":15},{"$f":"IFERROR(ROUNDUP(Q131/Q125,0),0)","v":2},2,7,1,{"$f":"IFERROR(ROUNDUP(U131/U125,0),0)","v":12}," ⑦＝⑥／③"]
[null,null," 海上輸送距離","（海里）",{"$f":"④海上輸送網入力!$G$17","v":3386},{"$f":"④海上輸送網入力!$C$50","v":125},{"$f":"④海上輸送網入力!$D$50","v":107},{"$f":"④海上輸送網入力!$E$50","v":75},{"$f":"④海上輸送網入力!$F$50","v":131},{"$f":"④海上輸送網入力!$H$50","v":195}," ⑧　原産国オーストラリア　※二次輸送先は拠点港との距離",null,null," 海上輸送距離","（海里）",{"$f":"E133","v":3386},{"$f":"F133","v":125},{"$f":"G133","v":107},75,131,195," ⑧　原産国オーストラリア　※二次輸送先は拠点港との距離"]
[null,null,null,null,{"$f":"④海上輸送網入力!$G$21","v":4900},null,null,null,null,null," ⑧　原産国アメリカ　※二次輸送先は拠点港との距離",null,null,null,null,{"$f":"E134","v":4900},null,null,null,null,null," ⑧　原産国アメリカ　※二次輸送先は拠点港との距離"]
[null,null,null,null,{"$f":"④海上輸送網入力!$G$25","v":4181},null,null,null,null,null," ⑧　原産国カナダ　※二次輸送先は拠点港との距離",null,null,null,null,4181,null,null,null,null,null," ⑧　原産国カナダ　※二次輸送先は拠点港との距離"]
[null,null,null,null,{"$f":"④海上輸送網入力!$G$29","v":9515},null,null,null,null,null," ⑧　原産国チリ　※二次輸送先は拠点港との距離",null,null,null,null,9515,null,null,null,null,null," ⑧　原産国チリ　※二次輸送先は拠点港との距離"]
[null,null,null,null,{"$f":"④海上輸送網入力!$G$33","v":6084},null,null,null,null,null," ⑧　原産国オマーン　※二次輸送先は拠点港との距離",null,null,null,null,6084,null,null,null,null,null," ⑧　原産国オマーン　※二次輸送先は拠点港との距離"]
[null,null,null,null,{"$f":"④海上輸送網入力!$G$37","v":9112},null,null,null,null,null," ⑧　原産国ナミビア　※二次輸送先は拠点港との距離",null,null,null,null,9112,null,null,null,null,null," ⑧　原産国ナミビア　※二次輸送先は拠点港との距離"]
[null,null,"シナリオ設定","（％）",0.7,1,1,1,1,1," ⑨　原産国オーストラリア　※二次輸送先は拠点港との距離",null,null,"シナリオ設定","（％）",{"$f":"E139","v":0.7},1,1,1,1,1," ⑨　原産国オーストラリア　※二次輸送先は拠点港との距離"]
[null,null,null,null,0.06,null,null,null,null,null," ⑨　原産国アメリカ　※二次輸送先はシナリオ対象外",null,null,null,null,{"$f":"E140","v":0.06},null,null,null,null,null," ⑨　原産国アメリカ　※二次輸送先はシナリオ対象外"]
[null,null,null,null,0.06,null,null,null,null,null," ⑨　原産国カナダ　※二次輸送先はシナリオ対象外",null,null,null,null,0.06,null,null,null,null,null," ⑨　原産国カナダ　※二次輸送先はシナリオ対象外"]
[null,null,null,null,0.06,null,null,null,null,null," ⑨　原産国チリ　※二次輸送先はシナリオ対象外",null,null,null,null,0.06,null,null,null,null,null," ⑨　原産国チリ　※二次輸送先はシナリオ対象外"]
[null,null,null,null,0.06,null,null,null,null,null," ⑨　原産国オマーン　※二次輸送先はシナリオ対象外",null,null,null,null,0.06,null,null,null,null,null," ⑨　原産国オマーン　※二次輸送先はシナリオ対象外"]
[null,null,null,null,0.06,null,null,null,null,null," ⑨　原産国ナミビア　※二次輸送先はシナリオ対象外",null,null,null,null,0.06,null,null,null,null,null," ⑨　原産国ナミビア　※二次輸送先はシナリオ対象外"]
[null,null," 海上輸送日数","（日）",{"$f":"E133/E$128/24","v":10.077380952380953},{"$f":"F133/F$129/24","v":0.43402777777777773},{"$f":"G133/G$129/24","v":0.37152777777777773},0.26041666666666669,0.4548611111111111,{"$f":"J133/J$129/24","v":0.67708333333333337}," ⑩＝⑧／④　原産国オーストラリア　※二次輸送先は拠点港までの日数",null,null," 海上輸送日数","（日）",{"$f":"P133/P$128/24","v":10.077380952380953},{"$f":"Q133/Q$129/24","v":0.43402777777777773},{"$f":"R133/R$129/24","v":0.37152777777777773},{"$f":"S133/S$91/24","v":0.26041666666666669},0.4548611111111111,{"$f":"U133/U$129/24","v":0.67708333333333337}," ⑩＝⑧／④　原産国オーストラリア　※二次輸送先は拠点港までの日数"]
[null,null,null,null,{"$f":"E134/E$128/24","v":14.583333333333334},null,null,null,null,null," ⑩＝⑧／④　原産国アメリカ　※二次輸送先は拠点港までの日数",null,null,null,null,{"$f":"P134/P$128/24","v":14.583333333333334},null,null,null,null,null," ⑩＝⑧／④　原産国アメリカ　※二次輸送先は拠点港までの日数"]
[null,null,null,null,12.443452380952381,null,null,null,null,null," ⑩＝⑧／④　原産国カナダ　※二次輸送先は拠点港までの日数",null,null,null,null,12.443452380952381,null,null,null,null,null," ⑩＝⑧／④　原産国カナダ　※二次輸送先は拠点港までの日数"]
[null,null,null,null,28.31845238095238,null,null,null,null,null," ⑩＝⑧／④　原産国チリ　※二次輸送先は拠点港までの日数",null,null,null,null,28.31845238095238,null,null,null,null,null," ⑩＝⑧／④　原産国チリ　※二次輸送先は拠点港までの日数"]
[null,null,null,null,18.107142857142858,null,null,null,null,null," ⑩＝⑧／④　原産国オマーン　※二次輸送先は拠点港までの日数",null,null,null,null,18.107142857142858,null,null,null,null,null," ⑩＝⑧／④　原産国オマーン　※二次輸送先は拠点港までの日数"]
[null,null,null,null,27.11904761904762,null,null,null,null,null," ⑩＝⑧／④　原産国ナミビア　※二次輸送先は拠点港までの日数",null,null,null,null,27.11904761904762,null,null,null,null,null," ⑩＝⑧／④　原産国ナミビア　※二次輸送先は拠点港までの日数"]
[null,null," 海上輸送費用","（千円/月）",{"$f":"E$130*E$132*E139*E145","v":477589.08148193522},{"$f":"F$130*F$132*F139*F145","v":2489.2494690837439},{"$f":"G$130*G$132*G139*G145","v":2130.7975455356845},5974.1987258009858,2608.7334435997636,{"$f":"J$130*J$132*J139*J145","v":29124.218788279806}," ⑪＝⑤×⑦×⑨×⑩　原産国オーストラリア　　※二次輸送先は拠点港間の費用",null,null," 海上輸送費用","（千円/月）",{"$f":"P$130*P$132*P139*P145","v":397990.90123494604},{"$f":"Q$130*Q$132*Q139*Q145","v":2489.2494690837439},{"$f":"R$130*R$132*R139*R145","v":2130.7975455356845},{"$f":"S$92*S$94*S139*S145","v":2240.32452217537},895.98127019042317,{"$f":"U$130*U$132*U139*U145","v":23299.375030623847}," ⑪＝⑤×⑦×⑨×⑩　原産国オーストラリア　　※二次輸送先は拠点港間の費用"]
[null,null,null,null,{"$f":"E$130*E$132*E140*E146","v":59240.22865399078},null,null,null,null,null," ⑪＝⑤×⑦×⑨×⑩　原産国アメリカ　　　※二次輸送先は拠点港間の費用",null,null,null,null,{"$f":"P$130*P$132*P140*P146","v":49366.857211658986},null,null,null,null,null," ⑪＝⑤×⑦×⑨×⑩　原産国アメリカ　　　※二次輸送先は拠点港間の費用"]
[null,null,null,null,50547.631837211316,null,null,null,null,null," ⑪＝⑤×⑦×⑨×⑩　原産国カナダ　　　※二次輸送先は拠点港間の費用",null,null,null,null,42123.026531009433,null,null,null,null,null," ⑪＝⑤×⑦×⑨×⑩　原産国カナダ　　　※二次輸送先は拠点港間の費用"]
[null,null,null,null,115034.85217198412,null,null,null,null,null," ⑪＝⑤×⑦×⑨×⑩　原産国チリ　　※二次輸送先は拠点港間の費用",null,null,null,null,95862.376809986788,null,null,null,null,null," ⑪＝⑤×⑦×⑨×⑩　原産国チリ　　※二次輸送先は拠点港間の費用"]
[null,null,null,null,73554.602271608135,null,null,null,null,null," ⑪＝⑤×⑦×⑨×⑩　原産国オマーン　　※二次輸送先は拠点港間の費用",null,null,null,null,61295.501893006789,null,null,null,null,null," ⑪＝⑤×⑦×⑨×⑩　原産国オマーン　　※二次輸送先は拠点港間の費用"]
[null,null,null,null,110162.64561125796,null,null,null,null,null," ⑪＝⑤×⑦×⑨×⑩　原産国ナミビア　　※二次輸送先は新潟港間の費用",null,null,null,null,91802.204676048306,null,null,null,null,null," ⑪＝⑤×⑦×⑨×⑩　原産国ナミビア　　※二次輸送先は新潟港間の費用"]
[null,null," 海上輸送費用　合計","（億円/月）",{"$f":"SUM(E151:J156)*1000/100000000","v":9.2845624000028746},null,null,null,null,null,null,null,null," 海上輸送費用　合計","（億円/月）",{"$f":"SUM(P151:U156)*1000/100000000","v":7.6949659619426534}]
[null,null,"（※1）「統計解析による船舶諸元に関する研究－船舶の主要諸元の計画基準（案）－」（国土技術政策総合研究所研究報告、第28号2006年3月）",null,null,null,null,null,null,null,null,null,null,"（※1）「統計解析による船舶諸元に関する研究－船舶の主要諸元の計画基準（案）－」（国土技術政策総合研究所研究報告、第28号2006年3月）"]
[null,null,"（※2）「港湾整備事業の費用対効果分析マニュアル」（令和６年６月、国土交通省港湾局）",null,null,null,null,null,null,null,null,null,null,"（※2）「港湾整備事業の費用対効果分析マニュアル」（令和６年６月、国土交通省港湾局）"]
[]
[null,null,"貯蔵費用"]
[null,null,"液化アンモ二ア"]
[null,null,"実証期","単位","新潟港","直江津港","伏木富山港","金沢港","七尾港※拠点港","敦賀港","備考"]
[null,null," 年間需要量","（t/年）",{"$f":"①需要!$I$30","v":0},{"$f":"①需要!$I$62","v":0},{"$f":"①需要!$I$94","v":83883.077849462381},{"$f":"①需要!$I$126","v":0},{"$f":"①需要!$I$223","v":431302.42245826742},{"$f":"①需要!$I$190","v":176298.99492284944}," A：実証期の需要"]
[null,null," 必要量","（１か月分）",1,1,1,1,1,1," B"]
[null,null," 月換算","（12か月/年）",12,12,12,12,12,12," C"]
[null,null," 需要ピーク係数","－",{"$f":"③輸送・貯蔵入力!$C$18","v":1.1399999999999999},{"$f":"③輸送・貯蔵入力!$C$18","v":1.1399999999999999},{"$f":"③輸送・貯蔵入力!$C$18","v":1.1399999999999999},{"$f":"③輸送・貯蔵入力!$C$18","v":1.1399999999999999},{"$f":"③輸送・貯蔵入力!$C$18","v":1.1399999999999999},{"$f":"③輸送・貯蔵入力!$C$18","v":1.1399999999999999}," D"]
[null,null," 月間需要量（ピーク月）","（t/月）",{"$f":"E164/E166*E167","v":0},{"$f":"F164/F166*F167","v":0},7968.8923956989256,0,40973.730133535399,16748.404517670697," E=A÷C×D"]
[null,null," 備蓄タンク容量","（t/基）",1000,1000,8000,1000,41000,17000," F（E：月間需要量（ピーク月）を踏まえ1,000トン刻みで設定　※最大110,000トン）"]
[null,null," 備蓄タンク基数","（基）",{"$f":"ROUNDUP(E168/E169,0)","v":0},{"$f":"ROUNDUP(F164/F169/F165/F166*F167,0)","v":0},{"$f":"ROUNDUP(G164/G169/G165/G166*G167,0)","v":1},{"$f":"ROUNDUP(H164/H169/H165/H166*H167,0)","v":0},{"$f":"ROUNDUP(I164/I169/I165/I166*I167,0)","v":1},{"$f":"ROUNDUP(J164/J169/J165/J166*J167,0)","v":1}," G=E÷F"]
[null,null," タンク1基あたり整備費用","（億円/基）",{"$f":"60*(E169/10000/4)^(2/3)","v":5.1299278400300912},5.1299278400300912,20.519711360120368,5.1299278400300912,60.995878965528497,33.916461579840629," H＝α万トンのタンクの整備費＝60億円×（α／4）2/3（※３）"]
[null,null," タンク整備費用","（億円）",{"$f":"E170*E171","v":0},{"$f":"F170*F171","v":0},20.519711360120368,0,60.995878965528497,33.916461579840629," I ＝G×H"]
[null,null," タンク維持管理費用","（億円）",{"$f":"E172*(0.024+0.022)","v":0},{"$f":"F172*(0.024+0.022)","v":0},0.94390672256553687,0,2.8058104324143107,1.5601572326726689,"修繕費：建設費の2.4％/年、諸経費：建設費の２.２％/年"]
[null,null," 貯蔵費用　合計","（億円）",{"$f":"SUM(E172:J173)","v":120.74192629314201}]
[]
[null,null,"2030年","単位","新潟港","直江津港","伏木富山港","金沢港","七尾港※拠点港","敦賀港","備考"]
[null,null," 年間需要量","（t/年）",{"$f":"①需要!$J$30-①需要!$I$30","v":25051.338639177342},{"$f":"①需要!$J$62-①需要!$I$62","v":10278.211506811411},{"$f":"①需要!$J$94-①需要!$I$94","v":262607.33645869774},{"$f":"①需要!$J$126-①需要!$I$126","v":4183.1502258324472},{"$f":"①需要!$J$223-①需要!$I$223","v":1363398.9819739456},{"$f":"①需要!$J$190-①需要!$I$190","v":543690.8791930608}," A：2030年の需要－実証期の需要（2030年までの需要分※実証期分までは整備済）"]
[null,null," 必要量","（１か月分）",1,1,1,1,1,1," B"]
[null,null," 月換算","（12か月/年）",12,12,12,12,12,12," C"]
[null,null," 需要ピーク係数","－",{"$f":"③輸送・貯蔵入力!$C$18","v":1.1399999999999999},{"$f":"③輸送・貯蔵入力!$C$18","v":1.1399999999999999},{"$f":"③輸送・貯蔵入力!$C$18","v":1.1399999999999999},{"$f":"③輸送・貯蔵入力!$C$18","v":1.1399999999999999},{"$f":"③輸送・貯蔵入力!$C$18","v":1.1399999999999999},{"$f":"③輸送・貯蔵入力!$C$18","v":1.1399999999999999}," D"]
[null,null," 月間需要量（ピーク月）","（t/月）",{"$f":"E177/E179*E180","v":2379.8771707218475},{"$f":"F177/F179*F180","v":976.43009314708388},24947.696963576283,397.39927145408245,129522.90328752482,51650.633523340774," E=A÷C×D"]
[null,null," 備蓄タンク容量","（t/基）",3000,1000,25000,1000,65000,52000," F（E：月間需要量（ピーク月）を踏まえ1,000トン刻みで設定　※最大110,000トン）"]
[null,null," 備蓄タンク基数","（基）",{"$f":"ROUNDUP(E181/E182,0)","v":1},{"$f":"ROUNDUP(F177/F182/F178/F179*F180,0)","v":1},{"$f":"ROUNDUP(G177/G182/G178/G179*G180,0)","v":1},{"$f":"ROUNDUP(H177/H182/H178/H179*H180,0)","v":1},{"$f":"ROUNDUP(I177/I182/I178/I179*I180,0)","v":2},{"$f":"ROUNDUP(J177/J182/J178/J179*J180,0)","v":1}," G=E÷F"]
[null,null," タンク1基あたり整備費用","（億円/基）",{"$f":"60*(E182/10000/4)^(2/3)","v":10.670679913470188},5.1299278400300912,43.860266073192989,5.1299278400300912,82.931622205183089,71.468305511785957," H＝α万トンのタンクの整備費＝60億円×（α／4）2/3（※３）"]
[null,null," タンク整備費用","（億円）",{"$f":"E183*E184","v":10.670679913470188},{"$f":"F183*F184","v":5.1299278400300912},43.860266073192989,5.1299278400300912,165.86324441036618,71.468305511785957," I ＝G×H"]
[null,null," タンク維持管理費用","（億円）",{"$f":"E185*(0.024+0.022)","v":0.49085127601962864},{"$f":"F185*(0.024+0.022)","v":0.23597668064138419},2.0175722393668774,0.23597668064138419,7.629709242876844,3.287542053542154,"修繕費：建設費の2.4％/年、諸経費：建設費の２.２％/年"]
[null,null," 貯蔵費用　合計","（億円）",{"$f":"SUM(E185:J186)","v":316.01997976196378}]
[]
[null,null,"移行期","単位","新潟港","直江津港","伏木富山港","金沢港","七尾港※拠点港","敦賀港","備考"]
[null,null," 年間需要量","（t/年）",{"$f":"①需要!$K$30-①需要!$J$30","v":216829.82905800804},{"$f":"①需要!$K$62-①需要!$J$62","v":197113.20782431387},{"$f":"①需要!$K$94-①需要!$J$94","v":500209.74026113207},{"$f":"①需要!$K$126-①需要!$J$126","v":134342.22910633634},{"$f":"①需要!$K$223-①需要!$J$223","v":2549087.6421630718},{"$f":"①需要!$K$190-①需要!$J$190","v":767224.29957276641}," A：移行期の需要－2030年の需要（移行期までの需要分※2030年分までは整備済）"]
[null,null," 必要量","（１か月分）",1,1,1,1,1,1," B"]
[null,null," 月換算","（12か月/年）",12,12,12,12,12,12," C"]
[null,null," 需要ピーク係数","－",{"$f":"③輸送・貯蔵入力!$C$18","v":1.1399999999999999},{"$f":"③輸送・貯蔵入力!$C$18","v":1.1399999999999999},{"$f":"③輸送・貯蔵入力!$C$18","v":1.1399999999999999},{"$f":"③輸送・貯蔵入力!$C$18","v":1.1399999999999999},{"$f":"③輸送・貯蔵入力!$C$18","v":1.1399999999999999},{"$f":"③輸送・貯蔵入力!$C$18","v":1.1399999999999999}," D"]
[null,null," 月間需要量（ピーク月）","（t/月）",{"$f":"E190/E192*E193","v":20598.833760510759},{"$f":"F190/F192*F193","v":18725.754743309815},{"$f":"G190/G192*G193","v":47519.92532480754},12762.511765101952,242163.32600549178,72886.308459412801," E=A÷C×D"]
[null,null," 備蓄タンク容量","（t/基）",21000,19000,48000,13000,81000,73000," F（E：月間需要量（ピーク月）を踏まえ1,000トン刻みで設定　※最大110,000トン）"]
[null,null," 備蓄タンク基数","（基）",{"$f":"ROUNDUP(E194/E195,0)","v":1},{"$f":"ROUNDUP(F190/F195/F191/F192*F193,0)","v":1},{"$f":"ROUNDUP(G190/G195/G191/G192*G193,0)","v":1},{"$f":"ROUNDUP(H190/H195/H191/H192*H193,0)","v":1},{"$f":"ROUNDUP(I190/I195/I191/I192*I193,0)","v":3},{"$f":"ROUNDUP(J190/J195/J191/J192*J193,0)","v":1}," G=E÷F"]
[null,null," タンク1基あたり整備費用","（億円/基）",{"$f":"60*(E195/10000/4)^(2/3)","v":39.04727993718889},36.52697074567287,67.754594079434042,28.362215837948426,96.036119221231687,89.603814078180591," H＝α万トンのタンクの整備費＝60億円×（α／4）2/3（※３）"]
[null,null," タンク整備費用","（億円）",{"$f":"E196*E197","v":39.04727993718889},{"$f":"F196*F197","v":36.52697074567287},67.754594079434042,28.362215837948426,288.10835766369507,89.603814078180591," I ＝G×H"]
[null,null," タンク維持管理費用","（億円）",{"$f":"E198*(0.024+0.022)","v":1.7961748771106889},{"$f":"F198*(0.024+0.022)","v":1.680240654300952},3.1167113276539657,1.3046619285456276,13.252984452529974,4.1217754475963071,"修繕費：建設費の2.4％/年、諸経費：建設費の２.２％/年"]
[null,null," 貯蔵費用　合計","（億円）",{"$f":"SUM(E198:J199)","v":574.67578102985749}]
[]
[null,null,"2050年","単位","新潟港","直江津港","伏木富山港","金沢港","七尾港※拠点港","敦賀港","備考"]
[null,null," 年間需要量","（t/年）",{"$f":"①需要!$L$30-①需要!$K$30","v":242686.81689073375},{"$f":"①需要!$L$62-①需要!$K$62","v":208062.79365908226},{"$f":"①需要!$L$94-①需要!$K$94","v":1266518.3684133778},{"$f":"①需要!$L$126-①需要!$K$126","v":138793.92906335159},{"$f":"①需要!$L$223-①需要!$K$223","v":6470187.3803919964},{"$f":"①需要!$L$190-①需要!$K$190","v":2336178.4222276551}," A：2050年の需要－移行期の需要（2050年までの需要分※移行期分までは整備済）"]
[null,null," 必要量","（１か月分）",1,1,1,1,1,1," B"]
[null,null," 月換算","（12か月/年）",12,12,12,12,12,12," C"]
[null,null," 需要ピーク係数","－",{"$f":"③輸送・貯蔵入力!$C$18","v":1.1399999999999999},{"$f":"③輸送・貯蔵入力!$C$18","v":1.1399999999999999},{"$f":"③輸送・貯蔵入力!$C$18","v":1.1399999999999999},{"$f":"③輸送・貯蔵入力!$C$18","v":1.1399999999999999},{"$f":"③輸送・貯蔵入力!$C$18","v":1.1399999999999999},{"$f":"③輸送・貯蔵入力!$C$18","v":1.1399999999999999}," D"]
[null,null," 月間需要量（ピーク月）","（t/月）",{"$f":"E203/E205*E206","v":23055.247604619704},{"$f":"F203/F205*F206","v":19765.965397612814},120319.24499927089,13185.423261018401,614667.80113723956,221936.9501116272," E=A÷C×D"]
[null,null," 備蓄タンク容量","（t/基）",24000,20000,61000,14000,103000,74000," F（E：月間需要量（ピーク月）を踏まえ1,000トン刻みで設定　※最大110,000トン）"]
[null,null," 備蓄タンク基数","（基）",{"$f":"ROUNDUP(E207/E208,0)","v":1},{"$f":"ROUNDUP(F203/F208/F204/F205*F206,0)","v":1},{"$f":"ROUNDUP(G203/G208/G204/G205*G206,0)","v":2},{"$f":"ROUNDUP(H203/H208/H204/H205*H206,0)","v":1},{"$f":"ROUNDUP(I203/I208/I204/I205*I206,0)","v":6},{"$f":"ROUNDUP(J203/J208/J204/J205*J206,0)","v":3}," G=E÷F"]
[null,null," タンク1基あたり整備費用","（億円/基）",{"$f":"60*(E208/10000/4)^(2/3)","v":42.682719653880753},37.797631496846193,79.493413480670441,29.798651651378059,112.72045659682171,90.420256770480961," H＝α万トンのタンクの整備費＝60億円×（α／4）2/3（※３）"]
[null,null," タンク整備費用","（億円）",{"$f":"E209*E210","v":42.682719653880753},{"$f":"F209*F210","v":37.797631496846193},158.98682696134088,29.798651651378059,676.32273958093026,271.26077031144291," I ＝G×H"]
[null,null," タンク維持管理費用","（億円）",{"$f":"E211*(0.024+0.022)","v":1.9634051040785145},{"$f":"F211*(0.024+0.022)","v":1.738691048854925},7.3133940402216808,1.3707379759633906,31.110846020722793,12.477995434326374,"修繕費：建設費の2.4％/年、諸経費：建設費の２.２％/年"]
[null,null," 貯蔵費用　合計","（億円）",{"$f":"SUM(E211:J212)","v":1272.8244092799869}]
[null,null,"（※３）国土交通省資料より、メーカーで用いられているタンク整備費用の簡易予測式（α万トンのタンクの整備費＝60億円×（α／4）2/3 ）より"]

{"sheet":"拠点方式（七尾港ｼﾅﾘｵ4)","index":55,"n_rows":214,"n_cols":22,"rows_kept":214,"cut":false,"hidden":false,"merged":[[6,16,6,20],[6,21,7,21],[9,2,12,2],[9,13,12,13],[3,2,3,10],[3,13,3,21],[6,2,7,2],[6,3,7,3],[6,5,6,9],[6,10,7,10],[6,13,7,13],[6,14,7,14],[18,16,23,16],[18,17,23,17],[18,18,23,18],[18,19,23,19],[18,20,23,20],[18,2,23,2],[18,3,23,3],[18,5,23,5],[18,6,23,6],[18,7,23,7],[18,8,23,8],[18,9,23,9],[18,13,23,13],[18,14,23,14],[24,19,29,19],[24,20,29,20],[30,2,35,2],[30,3,35,3],[30,5,35,5],[30,6,35,6],[30,7,35,7],[30,8,35,8],[30,9,35,9],[24,9,29,9],[24,13,29,13],[24,14,29,14],[24,16,29,16],[24,17,29,17],[24,18,29,18],[24,2,29,2],[24,3,29,3],[24,5,29,5],[24,6,29,6],[24,7,29,7],[24,8,29,8],[36,14,41,14],[36,16,41,16],[36,17,41,17],[36,18,41,18],[36,19,41,19],[36,20,41,20],[30,20,35,20],[36,2,41,2],[36,3,41,3],[36,5,41,5],[36,6,41,6],[36,7,41,7],[36,8,41,8],[36,9,41,9],[36,13,41,13],[30,13,35,13],[30,14,35,14],[30,16,35,16],[30,17,35,17],[30,18,35,18],[30,19,35,19],[42,4,42,9],[42,15,42,20],[44,2,45,2],[44,3,45,3],[44,5,44,9],[44,10,45,10],[44,13,45,13],[44,14,45,14],[44,16,44,20],[62,8,67,8],[62,9,67,9],[62,13,67,13],[62,14,67,14],[44,21,45,21],[47,2,50,2],[47,13,50,13],[56,2,61,2],[56,3,61,3],[56,5,61,5],[56,6,61,6],[56,7,61,7],[56,8,61,8],[56,9,61,9],[56,20,61,20],[56,13,61,13],[56,14,61,14],[56,16,61,16],[56,17,61,17],[56,18,61,18],[56,19,61,19],[68,8,73,8],[68,9,73,9],[62,16,67,16],[62,17,67,17],[62,18,67,18],[62,19,67,19],[62,20,67,20],[68,2,73,2],[68,3,73,3],[68,5,73,5],[68,6,73,6],[68,7,73,7],[68,18,73,18],[68,19,73,19],[68,20,73,20],[68,13,73,13],[68,14,73,14],[68,16,73,16],[68,17,73,17],[62,2,67,2],[62,3,67,3],[62,5,67,5],[62,6,67,6],[62,7,67,7],[74,20,79,20],[80,4,80,9],[80,15,80,20],[82,2,83,2],[82,3,83,3],[82,5,82,9],[82,10,83,10],[82,13,83,13],[82,14,83,14],[82,16,82,20],[74,13,79,13],[74,14,79,14],[74,16,79,16],[74,17,79,17],[74,18,79,18],[74,19,79,19],[74,2,79,2],[74,3,79,3],[74,5,79,5],[74,6,79,6],[74,7,79,7],[74,8,79,8],[74,9,79,9],[100,8,105,8],[100,9,105,9],[100,13,105,13],[100,14,105,14],[82,21,83,21],[85,2,88,2],[85,13,88,13],[94,2,99,2],[94,3,99,3],[94,5,99,5],[94,6,99,6],[94,7,99,7],[94,8,99,8],[94,9,99,9],[94,20,99,20],[94,13,99,13],[94,14,99,14],[94,16,99,16],[94,17,99,17],[94,18,99,18],[94,19,99,19],[106,8,111,8],[106,9,111,9],[100,16,105,16],[100,17,105,17],[100,18,105,18],[100,19,105,19],[100,20,105,20],[106,2,111,2],[106,3,111,3],[106,5,111,5],[106,6,111,6],[106,7,111,7],[106,18,111,18],[106,19,111,19],[106,20,111,20],[106,13,111,13],[106,14,111,14],[106,16,111,16],[106,17,111,17],[100,2,105,2],[100,3,105,3],[100,5,105,5],[100,6,105,6],[100,7,105,7],[112,20,117,20],[118,4,118,9],[118,15,118,20],[120,2,121,2],[120,3,121,3],[120,5,120,9],[120,10,121,10],[120,13,121,13],[120,14,121,14],[120,16,120,20],[112,13,117,13],[112,14,117,14],[112,16,117,16],[112,17,117,17],[112,18,117,18],[112,19,117,19],[112,2,117,2],[112,3,117,3],[112,5,117,5],[112,6,117,6],[112,7,117,7],[112,8,117,8],[112,9,117,9],[138,7,143,7],[138,8,143,8],[138,9,143,9],[138,13,143,13],[138,14,143,14],[120,21,121,21],[123,2,126,2],[123,13,126,13],[132,2,137,2],[132,3,137,3],[132,5,137,5],[132,6,137,6],[132,7,137,7],[132,8,137,8],[132,9,137,9],[132,20,137,20],[132,13,137,13],[132,14,137,14],[132,16,137,16],[132,17,137,17],[132,18,137,18],[132,19,137,19],[150,9,155,9],[144,8,149,8],[144,9,149,9],[138,16,143,16],[138,17,143,17],[138,18,143,18],[138,19,143,19],[138,20,143,20],[144,2,149,2],[144,3,149,3],[144,5,149,5],[144,6,149,6],[144,7,149,7],[144,18,149,18],[144,19,149,19],[144,20,149,20],[144,13,149,13],[144,14,149,14],[144,16,149,16],[144,17,149,17],[138,2,143,2],[138,3,143,3],[138,5,143,5],[138,6,143,6],[160,2,160,10],[173,4,173,9],[186,4,186,9],[199,4,199,9],[212,4,212,9],[150,20,155,20],[156,4,156,9],[156,15,156,20],[157,2,157,10],[157,13,157,21],[158,2,158,10],[158,13,158,21],[150,13,155,13],[150,14,155,14],[150,16,155,16],[150,17,155,17],[150,18,155,18],[150,19,155,19],[150,2,155,2],[150,3,155,3],[150,5,155,5],[150,6,155,6],[150,7,155,7],[150,8,155,8]]}
[]
[null,null,"入力項目"]
[]
[null,null,"海上輸送費用　シナリオ４（拠点港：七尾港）",null,null,null,null,null,null,null,null,null,null,"海上輸送費用　シナリオ４（拠点港：七尾港）"]
[null,null,"液化アンモ二ア（ピーク月　※４か月）",null,null,null,null,null,null,null,null,null,null,"液化アンモ二ア（その他月　※８か月）"]
[]
[null,null,"実証期","単位","拠点港(外航)","2次輸送先港湾（内航）",null,null,null,null,"備考",null,null,"実証期","単位","拠点港","2次輸送先港湾",null,null,null,null,"備考"]
[null,null,null,null,"七尾港","新潟港","直江津港","伏木富山港","金沢港","敦賀港",null,null,null,null,null,"七尾港","新潟港","直江津港","伏木富山港","金沢港","敦賀港"]
[null,null," 密度","（t/m3）",0.68217054263565891,0.68217054263565891,0.68217054263565891,0.68217054263565891,0.68217054263565891,0.68217054263565891," ①",null,null," 密度","（t/m3）",0.68217054263565891,0.68217054263565891,0.68217054263565891,0.68217054263565891,0.68217054263565891,0.68217054263565891," ①"]
[null,null," 運搬船積載量\n※内貿の船型の上限は、就航中の「Hourai Maru」とする","（m3/隻）",{"$f":"KEISAN(\"アンモニア\",E17,\"タンク容量\",E8,\"外貿\")","v":68396},{"$f":"KEISAN(\"アンモニア\",F17,\"タンク容量\",F8,\"内貿\")","v":0},{"$f":"KEISAN(\"アンモニア\",G17,\"タンク容量\",G8,\"内貿\")","v":0},{"$f":"KEISAN(\"アンモニア\",H17,\"タンク容量\",H8,\"内貿\")","v":17099},{"$f":"KEISAN(\"アンモニア\",I17,\"タンク容量\",I8,\"内貿\")","v":0},{"$f":"KEISAN(\"アンモニア\",J17,\"タンク容量\",J8,\"内貿\")","v":34198}," ②港湾施設能力及び対象船舶一覧より、需要量に合わせた船型を設定",null,null," 運搬船積載量\n※内貿の船型の上限は、就航中の「Hourai Maru」とする","（m3/隻）",{"$f":"KEISAN(\"アンモニア\",P17,\"タンク容量\",P8,\"外貿\")","v":68396},{"$f":"KEISAN(\"アンモニア\",Q17,\"タンク容量\",Q8,\"内貿\")","v":0},{"$f":"KEISAN(\"アンモニア\",R17,\"タンク容量\",R8,\"内貿\")","v":0},{"$f":"KEISAN(\"アンモニア\",S17,\"タンク容量\",S8,\"内貿\")","v":17099},{"$f":"KEISAN(\"アンモニア\",T17,\"タンク容量\",T8,\"内貿\")","v":0},{"$f":"KEISAN(\"アンモニア\",U17,\"タンク容量\",U8,\"内貿\")","v":34198}," ②港湾施設能力及び対象船舶一覧より、需要量に合わせた船型を設定"]
[null,null,null,"（t/隻）",{"$f":"E10*E9","v":46657.736434108527},{"$f":"F10*F9","v":0},0,11664.434108527132,0,23328.868217054263," ③=②×①",null,null,null,"（t/隻）",{"$f":"P10*P9","v":46657.736434108527},{"$f":"Q10*Q9","v":0},0,11664.434108527132,0,23328.868217054263," ③=②×①"]
[null,null,null,"(GT)",{"$f":"KEISAN(\"アンモニア\",E17,\"総トン数\",E8,\"外貿\")","v":40000},{"$f":"KEISAN(\"アンモニア\",F17,\"総トン数\",F8,\"内貿\")","v":0},{"$f":"KEISAN(\"アンモニア\",G17,\"総トン数\",G8,\"内貿\")","v":0},{"$f":"KEISAN(\"アンモニア\",H17,\"総トン数\",H8,\"内貿\")","v":10000},{"$f":"KEISAN(\"アンモニア\",I17,\"総トン数\",I8,\"内貿\")","v":0},{"$f":"KEISAN(\"アンモニア\",J17,\"総トン数\",J8,\"内貿\")","v":20000},"　港湾施設能力及び対象船舶一覧より、需要量に合わせた船型を設定",null,null,null,"(GT)",{"$f":"KEISAN(\"アンモニア\",P17,\"総トン数\",P8,\"外貿\")","v":40000},{"$f":"KEISAN(\"アンモニア\",Q17,\"総トン数\",Q8,\"内貿\")","v":0},{"$f":"KEISAN(\"アンモニア\",R17,\"総トン数\",R8,\"内貿\")","v":0},{"$f":"KEISAN(\"アンモニア\",S17,\"総トン数\",S8,\"内貿\")","v":10000},{"$f":"KEISAN(\"アンモニア\",T17,\"総トン数\",T8,\"内貿\")","v":0},{"$f":"KEISAN(\"アンモニア\",U17,\"総トン数\",U8,\"内貿\")","v":20000},"　港湾施設能力及び対象船舶一覧より、需要量に合わせた船型を設定"]
[null,null,null,"(DWT)",{"$f":"E12/0.8447","v":47354.09020954185},{"$f":"F12/0.8447","v":0},0,11838.522552385462,0,23677.045104770925,"　LPG船のDWTとGTの関係：DWT=GT/0.8447 より （※1）",null,null,null,"(DWT)",{"$f":"P12/0.8447","v":47354.09020954185},{"$f":"Q12/0.8447","v":0},0,11838.522552385462,0,23677.045104770925,"　LPG船のDWTとGTの関係：DWT=GT/0.8447 より （※1）"]
[null,null," 船速（外航）","（ノット）",14,14,14,14,14,14," ④ 国土交通省検討資料より",null,null," 船速（外航）","（ノット）",14,14,14,14,14,14," ④ 国土交通省検討資料より"]
[null,null," 船速（内航）","（ノット）",12,12,12,12,12,12," ④ 国土交通省検討資料より",null,null," 船速（内航）","（ノット）",12,12,12,12,12,12," ④ 国土交通省検討資料より"]
[null,null," 海上輸送費用原単位","（千円/日･隻）",{"$f":"45.432*E13^(0.4019)","v":3438.650475009887},{"$f":"45.432*F13^(0.4019)","v":0},0,1969.7908840827624,0,{"$f":"45.432*J13^(0.4019)","v":2602.5799429069089}," ⑤ 海上輸送費用原単位算定式より （※2）",null,null," 海上輸送費用原単位","（千円/日･隻）",{"$f":"45.432*P13^(0.4019)","v":3438.650475009887},{"$f":"45.432*Q13^(0.4019)","v":0},0,1969.7908840827624,0,{"$f":"45.432*U13^(0.4019)","v":2602.5799429069089}," ⑤ 海上輸送費用原単位算定式より （※2）"]
[null,null," 月間需要量","（t/ピーク月）",{"$f":"①需要!$I$223/12*④海上輸送網入力!$C$59","v":40973.730133535399},{"$f":"①需要!$I$30/12*④海上輸送網入力!$C$59","v":0},{"$f":"①需要!$I$62/12*④海上輸送網入力!$C$59","v":0},{"$f":"①需要!$I$94/12*④海上輸送網入力!$C$59","v":7968.8923956989256},{"$f":"①需要!$I$126/12*④海上輸送網入力!$C$59","v":0},{"$f":"①需要!$I$190/12*④海上輸送網入力!$C$59","v":16748.404517670697}," ⑥",null,null," 月間需要量","（t/その他月）",{"$f":"①需要!$I$223/12*④海上輸送網入力!$C$60","v":33425.937740515728},{"$f":"①需要!$I$30/12*④海上輸送網入力!$C$60","v":0},{"$f":"①需要!$I$62/12*④海上輸送網入力!$C$60","v":0},{"$f":"①需要!$I$94/12*④海上輸送網入力!$C$60","v":6500.9385333333348},{"$f":"①需要!$I$126/12*④海上輸送網入力!$C$60","v":0},{"$f":"①需要!$I$190/12*④海上輸送網入力!$C$60","v":13663.172106520833}," ⑥"]
[null,null," 月間寄港回数","（回/月）",{"$f":"IFERROR(ROUNDUP(E17/E11,0),0)","v":1},{"$f":"IFERROR(ROUNDUP(F17/F11,0),0)","v":0},0,1,0,{"$f":"IFERROR(ROUNDUP(J17/J11,0),0)","v":1}," ⑦＝⑥／③",null,null," 月間寄港回数","（回/月）",{"$f":"IFERROR(ROUNDUP(P17/P11,0),0)","v":1},{"$f":"IFERROR(ROUNDUP(Q17/Q11,0),0)","v":0},0,1,0,{"$f":"IFERROR(ROUNDUP(U17/U11,0),0)","v":1}," ⑦＝⑥／③"]
[null,null," 海上輸送距離","（海里）",{"$f":"④海上輸送網入力!$G$17","v":3386},{"$f":"④海上輸送網入力!$C$50","v":125},{"$f":"④海上輸送網入力!$D$50","v":107},{"$f":"④海上輸送網入力!$E$50","v":75},{"$f":"④海上輸送網入力!$F$50","v":131},{"$f":"④海上輸送網入力!$H$50","v":195}," ⑧　原産国オーストラリア　※二次輸送先は拠点港との距離",null,null," 海上輸送距離","（海里）",{"$f":"E19","v":3386},{"$f":"F19","v":125},{"$f":"G19","v":107},75,131,195," ⑧　原産国オーストラリア　※二次輸送先は拠点港との距離"]
[null,null,null,null,{"$f":"④海上輸送網入力!$G$21","v":4900},null,null,null,null,null," ⑧　原産国アメリカ　※二次輸送先は拠点港との距離",null,null,null,null,{"$f":"E20","v":4900},null,null,null,null,null," ⑧　原産国アメリカ　※二次輸送先は拠点港との距離"]
[null,null,null,null,{"$f":"④海上輸送網入力!$G$25","v":4181},null,null,null,null,null," ⑧　原産国カナダ　※二次輸送先は拠点港との距離",null,null,null,null,4181,null,null,null,null,null," ⑧　原産国カナダ　※二次輸送先は拠点港との距離"]
[null,null,null,null,{"$f":"④海上輸送網入力!$G$29","v":9515},null,null,null,null,null," ⑧　原産国チリ　※二次輸送先は拠点港との距離",null,null,null,null,9515,null,null,null,null,null," ⑧　原産国チリ　※二次輸送先は拠点港との距離"]
[null,null,null,null,{"$f":"④海上輸送網入力!$G$33","v":6084},null,null,null,null,null," ⑧　原産国オマーン　※二次輸送先は拠点港との距離",null,null,null,null,6084,null,null,null,null,null," ⑧　原産国オマーン　※二次輸送先は拠点港との距離"]
[null,null,null,null,{"$f":"④海上輸送網入力!$G$37","v":9112},null,null,null,null,null," ⑧　原産国ナミビア　※二次輸送先は拠点港との距離",null,null,null,null,9112,null,null,null,null,null," ⑧　原産国ナミビア　※二次輸送先は拠点港との距離"]
[null,null,"シナリオ設定","（％）",0.73905168510252928,1,1,1,1,1," ⑨　原産国オーストラリア　※二次輸送先は拠点港との距離",null,null,"シナリオ設定","（％）",{"$f":"E25","v":0.73905168510252928},1,1,1,1,1," ⑨　原産国オーストラリア　※二次輸送先は拠点港との距離"]
[null,null,null,null,0,null,null,null,null,null," ⑨　原産国アメリカ　※二次輸送先はシナリオ対象外",null,null,null,null,{"$f":"E26","v":0},null,null,null,null,null," ⑨　原産国アメリカ　※二次輸送先はシナリオ対象外"]
[null,null,null,null,0,null,null,null,null,null," ⑨　原産国カナダ　※二次輸送先はシナリオ対象外",null,null,null,null,0,null,null,null,null,null," ⑨　原産国カナダ　※二次輸送先はシナリオ対象外"]
[null,null,null,null,0.26094831489747072,null,null,null,null,null," ⑨　原産国チリ　※二次輸送先はシナリオ対象外",null,null,null,null,0.26094831489747072,null,null,null,null,null," ⑨　原産国チリ　※二次輸送先はシナリオ対象外"]
[null,null,null,null,0,null,null,null,null,null," ⑨　原産国オマーン　※二次輸送先はシナリオ対象外",null,null,null,null,0,null,null,null,null,null," ⑨　原産国オマーン　※二次輸送先はシナリオ対象外"]
[null,null,null,null,0,null,null,null,null,null," ⑨　原産国ナミビア　※二次輸送先はシナリオ対象外",null,null,null,null,0,null,null,null,null,null," ⑨　原産国ナミビア　※二次輸送先はシナリオ対象外"]
[null,null," 海上輸送日数","（日）",{"$f":"E19/E$14/24","v":10.077380952380953},{"$f":"F19/F$15/24","v":0.43402777777777773},{"$f":"G19/G$15/24","v":0.37152777777777773},0.26041666666666669,0.4548611111111111,{"$f":"J19/J$15/24","v":0.67708333333333337}," ⑩＝⑧／④　原産国オーストラリア　※二次輸送先は拠点港までの日数",null,null," 海上輸送日数","（日）",{"$f":"P19/P$14/24","v":10.077380952380953},{"$f":"Q19/Q$15/24","v":0.43402777777777773},{"$f":"R19/R$15/24","v":0.37152777777777773},0.26041666666666669,0.4548611111111111,{"$f":"U19/U$15/24","v":0.67708333333333337}," ⑩＝⑧／④　原産国オーストラリア　※二次輸送先は拠点港までの日数"]
[null,null,null,null,{"$f":"E20/E$14/24","v":14.583333333333334},null,null,null,null,null," ⑩＝⑧／④　原産国アメリカ　※二次輸送先は拠点港までの日数",null,null,null,null,{"$f":"P20/P$14/24","v":14.583333333333334},null,null,null,null,null," ⑩＝⑧／④　原産国アメリカ　※二次輸送先は拠点港までの日数"]
[null,null,null,null,12.443452380952381,null,null,null,null,null," ⑩＝⑧／④　原産国カナダ　※二次輸送先は拠点港までの日数",null,null,null,null,12.443452380952381,null,null,null,null,null," ⑩＝⑧／④　原産国カナダ　※二次輸送先は拠点港までの日数"]
[null,null,null,null,28.31845238095238,null,null,null,null,null," ⑩＝⑧／④　原産国チリ　※二次輸送先は拠点港までの日数",null,null,null,null,{"$f":"P22/P$14/24","v":28.31845238095238},null,null,null,null,null," ⑩＝⑧／④　原産国チリ　※二次輸送先は拠点港までの日数"]
[null,null,null,null,18.107142857142858,null,null,null,null,null," ⑩＝⑧／④　原産国オマーン　※二次輸送先は拠点港までの日数",null,null,null,null,{"$f":"P23/P$14/24","v":18.107142857142858},null,null,null,null,null," ⑩＝⑧／④　原産国オマーン　※二次輸送先は拠点港までの日数"]
[null,null,null,null,27.11904761904762,null,null,null,null,null," ⑩＝⑧／④　原産国ナミビア　※二次輸送先は拠点港までの日数",null,null,null,null,27.11904761904762,null,null,null,null,null," ⑩＝⑧／④　原産国ナミビア　※二次輸送先は拠点港までの日数"]
[null,null," 海上輸送費用","（千円/月）",{"$f":"E$16*E$18*E25*E31","v":25610.05562299224},{"$f":"F$16*F$18*F25*F31","v":0},{"$f":"G$16*G$18*G25*G31","v":0},{"$f":"H$16*H$18*H25*H31","v":512.9663760632194},{"$f":"I$16*I$18*I25*I31","v":0},{"$f":"J$16*J$18*J25*J31","v":1762.1635030098862}," ⑪＝⑤×⑦×⑨×⑩　原産国オーストラリア　　※二次輸送先は拠点港間の費用",null,null," 海上輸送費用","（千円/月）",{"$f":"P$16*P$18*P25*P31","v":25610.05562299224},{"$f":"Q$16*Q$18*Q25*Q31","v":0},{"$f":"R$16*R$18*R25*R31","v":0},512.9663760632194,0,{"$f":"U$16*U$18*U25*U31","v":1762.1635030098862}," ⑪＝⑤×⑦×⑨×⑩　原産国オーストラリア　　※二次輸送先は拠点港間の費用"]
[null,null,null,null,{"$f":"E$16*E$18*E26*E32","v":0},null,null,null,null,null," ⑪＝⑤×⑦×⑨×⑩　原産国アメリカ　　　※二次輸送先は拠点港間の費用",null,null,null,null,{"$f":"P$16*P$18*P26*P32","v":0},null,null,null,null,null," ⑪＝⑤×⑦×⑨×⑩　原産国アメリカ　　　※二次輸送先は拠点港間の費用"]
[null,null,null,null,0,null,null,null,null,null," ⑪＝⑤×⑦×⑨×⑩　原産国カナダ　　　※二次輸送先は拠点港間の費用",null,null,null,null,0,null,null,null,null,null," ⑪＝⑤×⑦×⑨×⑩　原産国カナダ　　　※二次輸送先は拠点港間の費用"]
[null,null,null,null,25410.431836217831,null,null,null,null,null," ⑪＝⑤×⑦×⑨×⑩　原産国チリ　　※二次輸送先は拠点港間の費用",null,null,null,null,25410.431836217831,null,null,null,null,null," ⑪＝⑤×⑦×⑨×⑩　原産国チリ　　※二次輸送先は拠点港間の費用"]
[null,null,null,null,0,null,null,null,null,null," ⑪＝⑤×⑦×⑨×⑩　原産国オマーン　　※二次輸送先は拠点港間の費用",null,null,null,null,0,null,null,null,null,null," ⑪＝⑤×⑦×⑨×⑩　原産国オマーン　　※二次輸送先は拠点港間の費用"]
[null,null,null,null,0,null,null,null,null,null," ⑪＝⑤×⑦×⑨×⑩　原産国ナミビア　　※二次輸送先は新潟港間の費用",null,null,null,null,0,null,null,null,null,null," ⑪＝⑤×⑦×⑨×⑩　原産国ナミビア　　※二次輸送先は新潟港間の費用"]
[null,null," 海上輸送費用　合計","（億円/月）",{"$f":"SUM(E37:J42)*1000/100000000","v":0.53295617338283174},null,null,null,null,null,null,null,null," 海上輸送費用　合計","（億円/月）",{"$f":"SUM(P37:U42)*1000/100000000","v":0.53295617338283174}]
[]
[null,null,"203０年","単位","拠点港","2次輸送先港湾",null,null,null,null,"備考",null,null,"203０年","単位","拠点港","2次輸送先港湾",null,null,null,null,"備考"]
[null,null,null,null,"七尾港","新潟港","直江津港","伏木富山港","金沢港","敦賀港",null,null,null,null,null,"七尾港","新潟港","直江津港","伏木富山港","金沢港","敦賀港"]
[null,null," 密度","（t/m3）",0.68217054263565891,0.68217054263565891,0.68217054263565891,0.68217054263565891,0.68217054263565891,0.68217054263565891," ①",null,null," 密度","（t/m3）",0.68217054263565891,0.68217054263565891,0.68217054263565891,0.68217054263565891,0.68217054263565891,0.68217054263565891," ①"]
[null,null," 運搬船積載量\n※内貿の船型の上限は、就航中の「Hourai Maru」とする","（m3/隻）",{"$f":"KEISAN(\"アンモニア\",E55,\"タンク容量\",E46,\"外貿\")","v":87000},{"$f":"KEISAN(\"アンモニア\",F55,\"タンク容量\",F46,\"内貿\")","v":5130},{"$f":"KEISAN(\"アンモニア\",G55,\"タンク容量\",G46,\"内貿\")","v":1714},{"$f":"KEISAN(\"アンモニア\",H55,\"タンク容量\",H46,\"内貿\")","v":38000},{"$f":"KEISAN(\"アンモニア\",I55,\"タンク容量\",I46,\"内貿\")","v":1714},{"$f":"KEISAN(\"アンモニア\",J55,\"タンク容量\",J46,\"内貿\")","v":38000}," ②港湾施設能力及び対象船舶一覧より、需要量に合わせた船型を設定",null,null," 運搬船積載量\n※内貿の船型の上限は、就航中の「Hourai Maru」とする","（m3/隻）",{"$f":"KEISAN(\"アンモニア\",P55,\"タンク容量\",P46,\"外貿\")","v":87000},{"$f":"KEISAN(\"アンモニア\",Q55,\"タンク容量\",Q46,\"内貿\")","v":5130},{"$f":"KEISAN(\"アンモニア\",R55,\"タンク容量\",R46,\"内貿\")","v":1714},{"$f":"KEISAN(\"アンモニア\",S55,\"タンク容量\",S46,\"内貿\")","v":38000},{"$f":"KEISAN(\"アンモニア\",T55,\"タンク容量\",T46,\"内貿\")","v":1714},{"$f":"KEISAN(\"アンモニア\",U55,\"タンク容量\",U46,\"内貿\")","v":38000}," ②港湾施設能力及び対象船舶一覧より、需要量に合わせた船型を設定"]
[null,null,null,"（t/隻）",{"$f":"E48*E47","v":59348.837209302328},{"$f":"F48*F47","v":3499.5348837209303},{"$f":"G48*G47","v":1169.2403100775193},25922.480620155038,1169.2403100775193,{"$f":"J48*J47","v":25922.480620155038}," ③=②×①",null,null,null,"（t/隻）",{"$f":"P48*P47","v":59348.837209302328},{"$f":"Q48*Q47","v":3499.5348837209303},{"$f":"R48*R47","v":1169.2403100775193},25922.480620155038,1169.2403100775193,{"$f":"U48*U47","v":25922.480620155038}," ③=②×①"]
[null,null,null,"(GT)",{"$f":"KEISAN(\"アンモニア\",E55,\"総トン数\",E46,\"外貿\")","v":50000},{"$f":"KEISAN(\"アンモニア\",F55,\"総トン数\",F46,\"内貿\")","v":3000},{"$f":"KEISAN(\"アンモニア\",G55,\"総トン数\",G46,\"内貿\")","v":999},{"$f":"KEISAN(\"アンモニア\",H55,\"総トン数\",H46,\"内貿\")","v":25458},{"$f":"KEISAN(\"アンモニア\",I55,\"総トン数\",I46,\"内貿\")","v":999},{"$f":"KEISAN(\"アンモニア\",J55,\"総トン数\",J46,\"内貿\")","v":25458},"　港湾施設能力及び対象船舶一覧より、需要量に合わせた船型を設定",null,null,null,"(GT)",{"$f":"KEISAN(\"アンモニア\",P55,\"総トン数\",P46,\"外貿\")","v":50000},{"$f":"KEISAN(\"アンモニア\",Q55,\"総トン数\",Q46,\"内貿\")","v":3000},{"$f":"KEISAN(\"アンモニア\",R55,\"総トン数\",R46,\"内貿\")","v":999},{"$f":"KEISAN(\"アンモニア\",S55,\"総トン数\",S46,\"内貿\")","v":25458},{"$f":"KEISAN(\"アンモニア\",T55,\"総トン数\",T46,\"内貿\")","v":999},{"$f":"KEISAN(\"アンモニア\",U55,\"総トン数\",U46,\"内貿\")","v":25458},"　港湾施設能力及び対象船舶一覧より、需要量に合わせた船型を設定"]
[null,null,null,"(DWT)",{"$f":"E50/0.8447","v":59192.61276192731},{"$f":"F50/0.8447","v":3551.5567657156384},1182.6684029833077,30138.51071386291,1182.6684029833077,30138.51071386291,"　LPG船のDWTとGTの関係：DWT=GT/0.8447 より （※1）",null,null,null,"(DWT)",{"$f":"P50/0.8447","v":59192.61276192731},{"$f":"Q50/0.8447","v":3551.5567657156384},1182.6684029833077,30138.51071386291,1182.6684029833077,30138.51071386291,"　LPG船のDWTとGTの関係：DWT=GT/0.8447 より （※1）"]
[null,null," 船速（外航）","（ノット）",14,14,14,14,14,14," ④ 国土交通省検討資料より",null,null," 船速（外航）","（ノット）",14,14,14,14,14,14," ④ 国土交通省検討資料より"]
[null,null," 船速（内航）","（ノット）",12,12,12,12,12,12," ④ 国土交通省検討資料より",null,null," 船速（内航）","（ノット）",12,12,12,12,12,12," ④ 国土交通省検討資料より"]
[null,null," 海上輸送費用原単位","（千円/日･隻）",{"$f":"45.432*E51^(0.4019)","v":3761.284358983542},{"$f":"45.432*F51^(0.4019)","v":1214.1578596509185},780.45073325115527,2867.6153883844731,780.45073325115527,{"$f":"45.432*J51^(0.4019)","v":2867.6153883844731}," ⑤ 海上輸送費用原単位算定式より （※2）",null,null," 海上輸送費用原単位","（千円/日･隻）",{"$f":"45.432*P51^(0.4019)","v":3761.284358983542},{"$f":"45.432*Q51^(0.4019)","v":1214.1578596509185},780.45073325115527,2867.6153883844731,780.45073325115527,{"$f":"45.432*U51^(0.4019)","v":2867.6153883844731}," ⑤ 海上輸送費用原単位算定式より （※2）"]
[null,null," 月間需要量","（t/ピーク月）",{"$f":"①需要!$J$223/12*④海上輸送網入力!$C$59","v":170496.63342106025},{"$f":"①需要!$J$30/12*④海上輸送網入力!$C$59","v":2379.8771707218475},{"$f":"①需要!$J$62/12*④海上輸送網入力!$C$59","v":976.43009314708388},{"$f":"①需要!$J$94/12*④海上輸送網入力!$C$59","v":32916.589359275211},{"$f":"①需要!$J$126/12*④海上輸送網入力!$C$59","v":397.39927145408245},{"$f":"①需要!$J$190/12*④海上輸送網入力!$C$59","v":68399.038041011474}," ⑥",null,null," 月間需要量","（t/その他月）",{"$f":"①需要!$J$223/12*④海上輸送網入力!$C$60","v":139089.35884349653},{"$f":"①需要!$J$30/12*④海上輸送網入力!$C$60","v":1941.4787445362442},{"$f":"①需要!$J$62/12*④海上輸送網入力!$C$60","v":796.5613917778843},{"$f":"①需要!$J$94/12*④海上輸送網入力!$C$60","v":26853.007108882412},{"$f":"①需要!$J$126/12*④海上輸送網入力!$C$60","v":324.19414250201464},{"$f":"①需要!$J$190/12*④海上輸送網入力!$C$60","v":55799.215243983053}," ⑥"]
[null,null," 月間寄港回数","（回/月）",{"$f":"IFERROR(ROUNDUP(E55/E49,0),0)","v":3},{"$f":"IFERROR(ROUNDUP(F55/F49,0),0)","v":1},1,2,1,{"$f":"IFERROR(ROUNDUP(J55/J49,0),0)","v":3}," ⑦＝⑥／③",null,null," 月間寄港回数","（回/月）",{"$f":"IFERROR(ROUNDUP(P55/P49,0),0)","v":3},{"$f":"IFERROR(ROUNDUP(Q55/Q49,0),0)","v":1},1,2,1,{"$f":"IFERROR(ROUNDUP(U55/U49,0),0)","v":3}," ⑦＝⑥／③"]
[null,null," 海上輸送距離","（海里）",{"$f":"④海上輸送網入力!$G$17","v":3386},{"$f":"④海上輸送網入力!$C$50","v":125},{"$f":"④海上輸送網入力!$D$50","v":107},{"$f":"④海上輸送網入力!$E$50","v":75},{"$f":"④海上輸送網入力!$F$50","v":131},{"$f":"④海上輸送網入力!$H$50","v":195}," ⑧　原産国オーストラリア　※二次輸送先は拠点港との距離",null,null," 海上輸送距離","（海里）",{"$f":"E57","v":3386},{"$f":"F57","v":125},{"$f":"G57","v":107},75,131,195," ⑧　原産国オーストラリア　※二次輸送先は拠点港との距離"]
[null,null,null,null,{"$f":"④海上輸送網入力!$G$21","v":4900},null,null,null,null,null," ⑧　原産国アメリカ　※二次輸送先は拠点港との距離",null,null,null,null,{"$f":"E58","v":4900},null,null,null,null,null," ⑧　原産国アメリカ　※二次輸送先は拠点港との距離"]
[null,null,null,null,{"$f":"④海上輸送網入力!$G$25","v":4181},null,null,null,null,null," ⑧　原産国カナダ　※二次輸送先は拠点港との距離",null,null,null,null,4181,null,null,null,null,null," ⑧　原産国カナダ　※二次輸送先は拠点港との距離"]
[null,null,null,null,{"$f":"④海上輸送網入力!$G$29","v":9515},null,null,null,null,null," ⑧　原産国チリ　※二次輸送先は拠点港との距離",null,null,null,null,9515,null,null,null,null,null," ⑧　原産国チリ　※二次輸送先は拠点港との距離"]
[null,null,null,null,{"$f":"④海上輸送網入力!$G$33","v":6084},null,null,null,null,null," ⑧　原産国オマーン　※二次輸送先は拠点港との距離",null,null,null,null,6084,null,null,null,null,null," ⑧　原産国オマーン　※二次輸送先は拠点港との距離"]
[null,null,null,null,{"$f":"④海上輸送網入力!$G$37","v":9112},null,null,null,null,null," ⑧　原産国ナミビア　※二次輸送先は拠点港との距離",null,null,null,null,9112,null,null,null,null,null," ⑧　原産国ナミビア　※二次輸送先は拠点港との距離"]
[null,null,"シナリオ設定","（％）",0.46391141554112497,1,1,1,1,1," ⑨　原産国オーストラリア　※二次輸送先は拠点港との距離",null,null,"シナリオ設定","（％）",{"$f":"E63","v":0.46391141554112497},1,1,1,1,1," ⑨　原産国オーストラリア　※二次輸送先は拠点港との距離"]
[null,null,null,null,0,null,null,null,null,null," ⑨　原産国アメリカ　※二次輸送先はシナリオ対象外",null,null,null,null,{"$f":"E64","v":0},null,null,null,null,null," ⑨　原産国アメリカ　※二次輸送先はシナリオ対象外"]
[null,null,null,null,0.37228826495840261,null,null,null,null,null," ⑨　原産国カナダ　※二次輸送先はシナリオ対象外",null,null,null,null,0.37228826495840261,null,null,null,null,null," ⑨　原産国カナダ　※二次輸送先はシナリオ対象外"]
[null,null,null,null,0.16380031950047247,null,null,null,null,null," ⑨　原産国チリ　※二次輸送先はシナリオ対象外",null,null,null,null,0.16380031950047247,null,null,null,null,null," ⑨　原産国チリ　※二次輸送先はシナリオ対象外"]
[null,null,null,null,0,null,null,null,null,null," ⑨　原産国オマーン　※二次輸送先はシナリオ対象外",null,null,null,null,0,null,null,null,null,null," ⑨　原産国オマーン　※二次輸送先はシナリオ対象外"]
[null,null,null,null,0,null,null,null,null,null," ⑨　原産国ナミビア　※二次輸送先はシナリオ対象外",null,null,null,null,0,null,null,null,null,null," ⑨　原産国ナミビア　※二次輸送先はシナリオ対象外"]
[null,null," 海上輸送日数","（日）",{"$f":"E57/E$52/24","v":10.077380952380953},{"$f":"F57/F$53/24","v":0.43402777777777773},{"$f":"G57/G$53/24","v":0.37152777777777773},0.26041666666666669,0.4548611111111111,{"$f":"J57/J$53/24","v":0.67708333333333337}," ⑩＝⑧／④　原産国オーストラリア　※二次輸送先は拠点港までの日数",null,null," 海上輸送日数","（日）",{"$f":"P57/P$52/24","v":10.077380952380953},{"$f":"Q57/Q$53/24","v":0.43402777777777773},{"$f":"R57/R$53/24","v":0.37152777777777773},0.26041666666666669,0.4548611111111111,{"$f":"U57/U$53/24","v":0.67708333333333337}," ⑩＝⑧／④　原産国オーストラリア　※二次輸送先は拠点港までの日数"]
[null,null,null,null,{"$f":"E58/E$52/24","v":14.583333333333334},null,null,null,null,null," ⑩＝⑧／④　原産国アメリカ　※二次輸送先は拠点港までの日数",null,null,null,null,{"$f":"P58/P$52/24","v":14.583333333333334},null,null,null,null,null," ⑩＝⑧／④　原産国アメリカ　※二次輸送先は拠点港までの日数"]
[null,null,null,null,12.443452380952381,null,null,null,null,null," ⑩＝⑧／④　原産国カナダ　※二次輸送先は拠点港までの日数",null,null,null,null,12.443452380952381,null,null,null,null,null," ⑩＝⑧／④　原産国カナダ　※二次輸送先は拠点港までの日数"]
[null,null,null,null,28.31845238095238,null,null,null,null,null," ⑩＝⑧／④　原産国チリ　※二次輸送先は拠点港までの日数",null,null,null,null,28.31845238095238,null,null,null,null,null," ⑩＝⑧／④　原産国チリ　※二次輸送先は拠点港までの日数"]
[null,null,null,null,18.107142857142858,null,null,null,null,null," ⑩＝⑧／④　原産国オマーン　※二次輸送先は拠点港までの日数",null,null,null,null,18.107142857142858,null,null,null,null,null," ⑩＝⑧／④　原産国オマーン　※二次輸送先は拠点港までの日数"]
[null,null,null,null,27.11904761904762,null,null,null,null,null," ⑩＝⑧／④　原産国ナミビア　※二次輸送先は拠点港までの日数",null,null,null,null,27.11904761904762,null,null,null,null,null," ⑩＝⑧／④　原産国ナミビア　※二次輸送先は拠点港までの日数"]
[null,null," 海上輸送費用","（千円/月）",{"$f":"E$54*E$56*E63*E69","v":52752.1492469691},{"$f":"F$54*F$56*F63*F69","v":526.97823769571107},{"$f":"G$54*G$56*G63*G69","v":289.95912658983889},1493.5496814502465,354.99668769410187,{"$f":"J$54*J$56*J63*J69","v":5824.8437576559618}," ⑪＝⑤×⑦×⑨×⑩　原産国オーストラリア　　※二次輸送先は拠点港間の費用",null,null," 海上輸送費用","（千円/月）",{"$f":"P$54*P$56*P63*P69","v":52752.1492469691},{"$f":"Q$54*Q$56*Q63*Q69","v":526.97823769571107},{"$f":"R$54*R$56*R63*R69","v":289.95912658983889},1493.5496814502465,354.99668769410187,{"$f":"U$54*U$56*U63*U69","v":5824.8437576559618}," ⑪＝⑤×⑦×⑨×⑩　原産国オーストラリア　　※二次輸送先は拠点港間の費用"]
[null,null,null,null,{"$f":"E$54*E$56*E64*E70","v":0},null,null,null,null,null," ⑪＝⑤×⑦×⑨×⑩　原産国アメリカ　　　※二次輸送先は拠点港間の費用",null,null,null,null,{"$f":"P$54*P$56*P64*P70","v":0},null,null,null,null,null," ⑪＝⑤×⑦×⑨×⑩　原産国アメリカ　　　※二次輸送先は拠点港間の費用"]
[null,null,null,null,52273.028206754207,null,null,null,null,null," ⑪＝⑤×⑦×⑨×⑩　原産国カナダ　　　※二次輸送先は拠点港間の費用",null,null,null,null,52273.028206754207,null,null,null,null,null," ⑪＝⑤×⑦×⑨×⑩　原産国カナダ　　　※二次輸送先は拠点港間の費用"]
[null,null,null,null,52340.959831835055,null,null,null,null,null," ⑪＝⑤×⑦×⑨×⑩　原産国チリ　　※二次輸送先は拠点港間の費用",null,null,null,null,52340.959831835055,null,null,null,null,null," ⑪＝⑤×⑦×⑨×⑩　原産国チリ　　※二次輸送先は拠点港間の費用"]
[null,null,null,null,0,null,null,null,null,null," ⑪＝⑤×⑦×⑨×⑩　原産国オマーン　　※二次輸送先は拠点港間の費用",null,null,null,null,0,null,null,null,null,null," ⑪＝⑤×⑦×⑨×⑩　原産国オマーン　　※二次輸送先は拠点港間の費用"]
[null,null,null,null,0,null,null,null,null,null," ⑪＝⑤×⑦×⑨×⑩　原産国ナミビア　　※二次輸送先は新潟港間の費用",null,null,null,null,0,null,null,null,null,null," ⑪＝⑤×⑦×⑨×⑩　原産国ナミビア　　※二次輸送先は新潟港間の費用"]
[null,null," 海上輸送費用　合計","（億円/月）",{"$f":"SUM(E75:J80)*1000/100000000","v":1.6585646477664422},null,null,null,null,null,null,null,null," 海上輸送費用　合計","（億円/月）",{"$f":"SUM(P75:U80)*1000/100000000","v":1.6585646477664422}]
[]
[null,null,"移行期","単位","拠点港","2次輸送先港湾",null,null,null,null,"備考",null,null,"移行期","単位","拠点港","2次輸送先港湾",null,null,null,null,"備考"]
[null,null,null,null,"七尾港","新潟港","直江津港","伏木富山港","金沢港","敦賀港",null,null,null,null,null,"七尾港","新潟港","直江津港","伏木富山港","金沢港","敦賀港"]
[null,null," 密度","（t/m3）",0.68217054263565891,0.68217054263565891,0.68217054263565891,0.68217054263565891,0.68217054263565891,0.68217054263565891," ①",null,null," 密度","（t/m3）",0.68217054263565891,0.68217054263565891,0.68217054263565891,0.68217054263565891,0.68217054263565891,0.68217054263565891," ①"]
[null,null," 運搬船積載量\n※内貿の船型の上限は、就航中の「Hourai Maru」とする","（m3/隻）",{"$f":"KEISAN(\"アンモニア\",E93,\"タンク容量\",E84,\"外貿\")","v":87000},{"$f":"KEISAN(\"アンモニア\",F93,\"タンク容量\",F84,\"内貿\")","v":34198},{"$f":"KEISAN(\"アンモニア\",G93,\"タンク容量\",G84,\"内貿\")","v":34198},{"$f":"KEISAN(\"アンモニア\",H93,\"タンク容量\",H84,\"内貿\")","v":38000},{"$f":"KEISAN(\"アンモニア\",I93,\"タンク容量\",I84,\"内貿\")","v":34198},{"$f":"KEISAN(\"アンモニア\",J93,\"タンク容量\",J84,\"内貿\")","v":38000}," ②港湾施設能力及び対象船舶一覧より、需要量に合わせた船型を設定",null,null," 運搬船積載量\n※内貿の船型の上限は、就航中の「Hourai Maru」とする","（m3/隻）",{"$f":"KEISAN(\"アンモニア\",P93,\"タンク容量\",P84,\"外貿\")","v":87000},{"$f":"KEISAN(\"アンモニア\",Q93,\"タンク容量\",Q84,\"内貿\")","v":34198},{"$f":"KEISAN(\"アンモニア\",R93,\"タンク容量\",R84,\"内貿\")","v":34198},{"$f":"KEISAN(\"アンモニア\",S93,\"タンク容量\",S84,\"内貿\")","v":38000},{"$f":"KEISAN(\"アンモニア\",T93,\"タンク容量\",T84,\"内貿\")","v":17099},{"$f":"KEISAN(\"アンモニア\",U93,\"タンク容量\",U84,\"内貿\")","v":38000}," ②港湾施設能力及び対象船舶一覧より、需要量に合わせた船型を設定"]
[null,null,null,"（t/隻）",{"$f":"E86*E85","v":59348.837209302328},{"$f":"F86*F85","v":23328.868217054263},23328.868217054263,25922.480620155038,{"$f":"I86*I85","v":23328.868217054263},{"$f":"J86*J85","v":25922.480620155038}," ③=②×①",null,null,null,"（t/隻）",{"$f":"P86*P85","v":59348.837209302328},{"$f":"Q86*Q85","v":23328.868217054263},23328.868217054263,25922.480620155038,{"$f":"T86*T85","v":11664.434108527132},{"$f":"U86*U85","v":25922.480620155038}," ③=②×①"]
[null,null,null,"(GT)",{"$f":"KEISAN(\"アンモニア\",E93,\"総トン数\",E84,\"外貿\")","v":50000},{"$f":"KEISAN(\"アンモニア\",F93,\"総トン数\",F84,\"内貿\")","v":20000},{"$f":"KEISAN(\"アンモニア\",G93,\"総トン数\",G84,\"内貿\")","v":20000},{"$f":"KEISAN(\"アンモニア\",H93,\"総トン数\",H84,\"内貿\")","v":25458},{"$f":"KEISAN(\"アンモニア\",I93,\"総トン数\",I84,\"内貿\")","v":20000},{"$f":"KEISAN(\"アンモニア\",J93,\"総トン数\",J84,\"内貿\")","v":25458},"　港湾施設能力及び対象船舶一覧より、需要量に合わせた船型を設定",null,null,null,"(GT)",{"$f":"KEISAN(\"アンモニア\",P93,\"総トン数\",P84,\"外貿\")","v":50000},{"$f":"KEISAN(\"アンモニア\",Q93,\"総トン数\",Q84,\"内貿\")","v":20000},{"$f":"KEISAN(\"アンモニア\",R93,\"総トン数\",R84,\"内貿\")","v":20000},{"$f":"KEISAN(\"アンモニア\",S93,\"総トン数\",S84,\"内貿\")","v":25458},{"$f":"KEISAN(\"アンモニア\",T93,\"総トン数\",T84,\"内貿\")","v":10000},{"$f":"KEISAN(\"アンモニア\",U93,\"総トン数\",U84,\"内貿\")","v":25458},"　港湾施設能力及び対象船舶一覧より、需要量に合わせた船型を設定"]
[null,null,null,"(DWT)",{"$f":"E88/0.8447","v":59192.61276192731},{"$f":"F88/0.8447","v":23677.045104770925},23677.045104770925,30138.51071386291,23677.045104770925,30138.51071386291,"　LPG船のDWTとGTの関係：DWT=GT/0.8447 より （※1）",null,null,null,"(DWT)",{"$f":"P88/0.8447","v":59192.61276192731},{"$f":"Q88/0.8447","v":23677.045104770925},23677.045104770925,30138.51071386291,11838.522552385462,{"$f":"U88/0.8447","v":30138.51071386291},"　LPG船のDWTとGTの関係：DWT=GT/0.8447 より （※1）"]
[null,null," 船速（外航）","（ノット）",14,14,14,14,14,14," ④ 国土交通省検討資料より",null,null," 船速（外航）","（ノット）",14,14,14,14,14,14," ④ 国土交通省検討資料より"]
[null,null," 船速（内航）","（ノット）",12,12,12,12,12,12," ④ 国土交通省検討資料より",null,null," 船速（内航）","（ノット）",12,12,12,12,12,12," ④ 国土交通省検討資料より"]
[null,null," 海上輸送費用原単位","（千円/日･隻）",{"$f":"45.432*E89^(0.4019)","v":3761.284358983542},{"$f":"45.432*F89^(0.4019)","v":2602.5799429069089},2602.5799429069089,2867.6153883844731,2602.5799429069089,{"$f":"45.432*J89^(0.4019)","v":2867.6153883844731}," ⑤ 海上輸送費用原単位算定式より （※2）",null,null," 海上輸送費用原単位","（千円/日･隻）",{"$f":"45.432*P89^(0.4019)","v":3761.284358983542},{"$f":"45.432*Q89^(0.4019)","v":2602.5799429069089},2602.5799429069089,2867.6153883844731,1969.7908840827624,{"$f":"45.432*U89^(0.4019)","v":2867.6153883844731}," ⑤ 海上輸送費用原単位算定式より （※2）"]
[null,null," 月間需要量","（t/ピーク月）",{"$f":"①需要!$K$223/12*④海上輸送網入力!$C$59","v":412659.95942655206},{"$f":"①需要!$K$30/12*④海上輸送網入力!$C$59","v":22978.71093123261},{"$f":"①需要!$K$62/12*④海上輸送網入力!$C$59","v":19702.184836456901},{"$f":"①需要!$K$94/12*④海上輸送網入力!$C$59","v":80436.514684082766},{"$f":"①需要!$K$126/12*④海上輸送網入力!$C$59","v":13159.911036556032},{"$f":"①需要!$K$190/12*④海上輸送網入力!$C$59","v":141285.34650042426}," ⑥",null,null," 月間需要量","（t/その他月）",{"$f":"①需要!$K$223/12*④海上輸送網入力!$C$60","v":336643.65111113462},{"$f":"①需要!$K$30/12*④海上輸送網入力!$C$60","v":18745.79049653187},{"$f":"①需要!$K$62/12*④海上輸送網入力!$C$60","v":16072.83499816221},{"$f":"①需要!$K$94/12*④海上輸送網入力!$C$60","v":65619.261979120158},{"$f":"①需要!$K$126/12*④海上輸送網入力!$C$60","v":10735.716898243081},{"$f":"①需要!$K$190/12*④海上輸送網入力!$C$60","v":115259.09846087244}," ⑥"]
[null,null," 月間寄港回数","（回/月）",{"$f":"IFERROR(ROUNDUP(E93/E87,0),0)","v":7},{"$f":"IFERROR(ROUNDUP(F93/F87,0),0)","v":1},1,4,1,{"$f":"IFERROR(ROUNDUP(J93/J87,0),0)","v":6}," ⑦＝⑥／③",null,null," 月間寄港回数","（回/月）",{"$f":"IFERROR(ROUNDUP(P93/P87,0),0)","v":6},{"$f":"IFERROR(ROUNDUP(Q93/Q87,0),0)","v":1},1,{"$f":"IFERROR(ROUNDUP(S93/S87,0),0)","v":3},{"$f":"IFERROR(ROUNDUP(T93/T87,0),0)","v":1},{"$f":"IFERROR(ROUNDUP(U93/U87,0),0)","v":5}," ⑦＝⑥／③"]
[null,null," 海上輸送距離","（海里）",{"$f":"④海上輸送網入力!$G$17","v":3386},{"$f":"④海上輸送網入力!$C$50","v":125},{"$f":"④海上輸送網入力!$D$50","v":107},{"$f":"④海上輸送網入力!$E$50","v":75},{"$f":"④海上輸送網入力!$F$50","v":131},{"$f":"④海上輸送網入力!$H$50","v":195}," ⑧　原産国オーストラリア　※二次輸送先は拠点港との距離",null,null," 海上輸送距離","（海里）",{"$f":"E95","v":3386},{"$f":"F95","v":125},{"$f":"G95","v":107},75,131,195," ⑧　原産国オーストラリア　※二次輸送先は拠点港との距離"]
[null,null,null,null,{"$f":"④海上輸送網入力!$G$21","v":4900},null,null,null,null,null," ⑧　原産国アメリカ　※二次輸送先は拠点港との距離",null,null,null,null,{"$f":"E96","v":4900},null,null,null,null,null," ⑧　原産国アメリカ　※二次輸送先は拠点港との距離"]
[null,null,null,null,{"$f":"④海上輸送網入力!$G$25","v":4181},null,null,null,null,null," ⑧　原産国カナダ　※二次輸送先は拠点港との距離",null,null,null,null,4181,null,null,null,null,null," ⑧　原産国カナダ　※二次輸送先は拠点港との距離"]
[null,null,null,null,{"$f":"④海上輸送網入力!$G$29","v":9515},null,null,null,null,null," ⑧　原産国チリ　※二次輸送先は拠点港との距離",null,null,null,null,9515,null,null,null,null,null," ⑧　原産国チリ　※二次輸送先は拠点港との距離"]
[null,null,null,null,{"$f":"④海上輸送網入力!$G$33","v":6084},null,null,null,null,null," ⑧　原産国オマーン　※二次輸送先は拠点港との距離",null,null,null,null,6084,null,null,null,null,null," ⑧　原産国オマーン　※二次輸送先は拠点港との距離"]
[null,null,null,null,{"$f":"④海上輸送網入力!$G$37","v":9112},null,null,null,null,null," ⑧　原産国ナミビア　※二次輸送先は拠点港との距離",null,null,null,null,9112,null,null,null,null,null," ⑧　原産国ナミビア　※二次輸送先は拠点港との距離"]
[null,null,"シナリオ設定","（％）",0.35206261508833558,1,1,1,1,1," ⑨　原産国オーストラリア　※二次輸送先は拠点港との距離",null,null,"シナリオ設定","（％）",{"$f":"E101","v":0.35206261508833558},1,1,1,1,1," ⑨　原産国オーストラリア　※二次輸送先は拠点港との距離"]
[null,null,null,null,0.24109947870613277,null,null,null,null,null," ⑨　原産国アメリカ　※二次輸送先はシナリオ対象外",null,null,null,null,{"$f":"E102","v":0.24109947870613277},null,null,null,null,null," ⑨　原産国アメリカ　※二次輸送先はシナリオ対象外"]
[null,null,null,null,0.28252975834852107,null,null,null,null,null," ⑨　原産国カナダ　※二次輸送先はシナリオ対象外",null,null,null,null,0.28252975834852107,null,null,null,null,null," ⑨　原産国カナダ　※二次輸送先はシナリオ対象外"]
[null,null,null,null,0.12430814785701055,null,null,null,null,null," ⑨　原産国チリ　※二次輸送先はシナリオ対象外",null,null,null,null,0.12430814785701055,null,null,null,null,null," ⑨　原産国チリ　※二次輸送先はシナリオ対象外"]
[null,null,null,null,0,null,null,null,null,null," ⑨　原産国オマーン　※二次輸送先はシナリオ対象外",null,null,null,null,0,null,null,null,null,null," ⑨　原産国オマーン　※二次輸送先はシナリオ対象外"]
[null,null,null,null,0,null,null,null,null,null," ⑨　原産国ナミビア　※二次輸送先はシナリオ対象外",null,null,null,null,0,null,null,null,null,null," ⑨　原産国ナミビア　※二次輸送先はシナリオ対象外"]
[null,null," 海上輸送日数","（日）",{"$f":"E95/E$90/24","v":10.077380952380953},{"$f":"F95/F$91/24","v":0.43402777777777773},{"$f":"G95/G$91/24","v":0.37152777777777773},0.26041666666666669,0.4548611111111111,{"$f":"J95/J$91/24","v":0.67708333333333337}," ⑩＝⑧／④　原産国オーストラリア　※二次輸送先は拠点港までの日数",null,null," 海上輸送日数","（日）",{"$f":"P95/P$90/24","v":10.077380952380953},{"$f":"Q95/Q$91/24","v":0.43402777777777773},{"$f":"R95/R$91/24","v":0.37152777777777773},{"$f":"S95/S$91/24","v":0.26041666666666669},{"$f":"T95/T$91/24","v":0.4548611111111111},{"$f":"U95/U$91/24","v":0.67708333333333337}," ⑩＝⑧／④　原産国オーストラリア　※二次輸送先は拠点港までの日数"]
[null,null,null,null,{"$f":"E96/E$90/24","v":14.583333333333334},null,null,null,null,null," ⑩＝⑧／④　原産国アメリカ　※二次輸送先は拠点港までの日数",null,null,null,null,{"$f":"P96/P$90/24","v":14.583333333333334},null,null,null,null,null," ⑩＝⑧／④　原産国アメリカ　※二次輸送先は拠点港までの日数"]
[null,null,null,null,{"$f":"E97/E$90/24","v":12.443452380952381},null,null,null,null,null," ⑩＝⑧／④　原産国カナダ　※二次輸送先は拠点港までの日数",null,null,null,null,{"$f":"P97/P$90/24","v":12.443452380952381},null,null,null,null,null," ⑩＝⑧／④　原産国カナダ　※二次輸送先は拠点港までの日数"]
[null,null,null,null,28.31845238095238,null,null,null,null,null," ⑩＝⑧／④　原産国チリ　※二次輸送先は拠点港までの日数",null,null,null,null,28.31845238095238,null,null,null,null,null," ⑩＝⑧／④　原産国チリ　※二次輸送先は拠点港までの日数"]
[null,null,null,null,18.107142857142858,null,null,null,null,null," ⑩＝⑧／④　原産国オマーン　※二次輸送先は拠点港までの日数",null,null,null,null,{"$f":"P99/P$90/24","v":18.107142857142858},null,null,null,null,null," ⑩＝⑧／④　原産国オマーン　※二次輸送先は拠点港までの日数"]
[null,null,null,null,27.11904761904762,null,null,null,null,null," ⑩＝⑧／④　原産国ナミビア　※二次輸送先は拠点港までの日数",null,null,null,null,27.11904761904762,null,null,null,null,null," ⑩＝⑧／④　原産国ナミビア　※二次輸送先は拠点港までの日数"]
[null,null," 海上輸送費用","（千円/月）",{"$f":"E$92*E$94*E101*E107","v":93411.811646759059},{"$f":"F$92*F$94*F101*F107","v":1129.5919891089013},{"$f":"G$92*G$94*G101*G107","v":966.93074267721954},2987.0993629004929,1183.8124045861287,{"$f":"J$92*J$94*J101*J107","v":11649.687515311924}," ⑪＝⑤×⑦×⑨×⑩　原産国オーストラリア　　※二次輸送先は拠点港間の費用",null,null," 海上輸送費用","（千円/月）",{"$f":"P$92*P$94*P101*P107","v":80067.267125793471},{"$f":"Q$92*Q$94*Q101*Q107","v":1129.5919891089013},{"$f":"R$92*R$94*R101*R107","v":966.93074267721954},{"$f":"S$92*S$94*S101*S107","v":2240.32452217537},{"$f":"T$92*T$94*T101*T107","v":895.98127019042317},{"$f":"U$92*U$94*U101*U107","v":9708.0729294266021}," ⑪＝⑤×⑦×⑨×⑩　原産国オーストラリア　　※二次輸送先は拠点港間の費用"]
[null,null,null,null,{"$f":"E$92*E$94*E102*E108","v":92573.627526263896},null,null,null,null,null," ⑪＝⑤×⑦×⑨×⑩　原産国アメリカ　　　※二次輸送先は拠点港間の費用",null,null,null,null,{"$f":"P$92*P$94*P102*P108","v":79348.823593940484},null,null,null,null,null," ⑪＝⑤×⑦×⑨×⑩　原産国アメリカ　　　※二次輸送先は拠点港間の費用"]
[null,null,null,null,92563.399496667844,null,null,null,null,null," ⑪＝⑤×⑦×⑨×⑩　原産国カナダ　　　※二次輸送先は拠点港間の費用",null,null,null,null,79340.05671142957,null,null,null,null,null," ⑪＝⑤×⑦×⑨×⑩　原産国カナダ　　　※二次輸送先は拠点港間の費用"]
[null,null,null,null,92683.690636602303,null,null,null,null,null," ⑪＝⑤×⑦×⑨×⑩　原産国チリ　　※二次輸送先は拠点港間の費用",null,null,null,null,{"$f":"P$92*P$94*P104*P110","v":79443.163402801976},null,null,null,null,null," ⑪＝⑤×⑦×⑨×⑩　原産国チリ　　※二次輸送先は拠点港間の費用"]
[null,null,null,null,0,null,null,null,null,null," ⑪＝⑤×⑦×⑨×⑩　原産国オマーン　　※二次輸送先は拠点港間の費用",null,null,null,null,0,null,null,null,null,null," ⑪＝⑤×⑦×⑨×⑩　原産国オマーン　　※二次輸送先は拠点港間の費用"]
[null,null,null,null,0,null,null,null,null,null," ⑪＝⑤×⑦×⑨×⑩　原産国ナミビア　　※二次輸送先は新潟港間の費用",null,null,null,null,0,null,null,null,null,null," ⑪＝⑤×⑦×⑨×⑩　原産国ナミビア　　※二次輸送先は新潟港間の費用"]
[null,null," 海上輸送費用　合計","（億円/月）",{"$f":"SUM(E113:J118)*1000/100000000","v":3.8914965132087778},null,null,null,null,null,null,null,null," 海上輸送費用　合計","（億円/月）",{"$f":"SUM(P113:U118)*1000/100000000","v":3.3314021228754394}]
[]
[null,null,"2050年","単位","拠点港","2次輸送先港湾",null,null,null,null,"備考",null,null,"2050年","単位","拠点港","2次輸送先港湾",null,null,null,null,"備考"]
[null,null,null,null,"七尾港","新潟港","直江津港","伏木富山港","金沢港","敦賀港",null,null,null,null,null,"七尾港","新潟港","直江津港","伏木富山港","金沢港","敦賀港"]
[null,null," 密度","（t/m3）",0.68217054263565891,0.68217054263565891,0.68217054263565891,0.68217054263565891,0.68217054263565891,0.68217054263565891," ①",null,null," 密度","（t/m3）",0.68217054263565891,0.68217054263565891,0.68217054263565891,0.68217054263565891,0.68217054263565891,0.68217054263565891," ①"]
[null,null," 運搬船積載量\n※内貿の船型の上限は、就航中の「Hourai Maru」とする","（m3/隻）",{"$f":"KEISAN(\"アンモニア\",E131,\"タンク容量\",E122,\"外貿\")","v":87000},{"$f":"KEISAN(\"アンモニア\",F131,\"タンク容量\",F122,\"内貿\")","v":38000},{"$f":"KEISAN(\"アンモニア\",G131,\"タンク容量\",G122,\"内貿\")","v":38000},{"$f":"KEISAN(\"アンモニア\",H131,\"タンク容量\",H122,\"内貿\")","v":38000},{"$f":"KEISAN(\"アンモニア\",I131,\"タンク容量\",I122,\"内貿\")","v":38000},{"$f":"KEISAN(\"アンモニア\",J131,\"タンク容量\",J122,\"内貿\")","v":38000}," ②港湾施設能力及び対象船舶一覧より、需要量に合わせた船型を設定",null,null," 運搬船積載量\n※内貿の船型の上限は、就航中の「Hourai Maru」とする","（m3/隻）",{"$f":"KEISAN(\"アンモニア\",P131,\"タンク容量\",P122,\"外貿\")","v":87000},{"$f":"KEISAN(\"アンモニア\",Q131,\"タンク容量\",Q122,\"内貿\")","v":38000},{"$f":"KEISAN(\"アンモニア\",R131,\"タンク容量\",R122,\"内貿\")","v":38000},{"$f":"KEISAN(\"アンモニア\",S131,\"タンク容量\",S122,\"内貿\")","v":38000},{"$f":"KEISAN(\"アンモニア\",T131,\"タンク容量\",T122,\"内貿\")","v":34198},{"$f":"KEISAN(\"アンモニア\",U131,\"タンク容量\",U122,\"内貿\")","v":38000}," ②港湾施設能力及び対象船舶一覧より、需要量に合わせた船型を設定"]
[null,null,null,"（t/隻）",{"$f":"E124*E123","v":59348.837209302328},{"$f":"F124*F123","v":25922.480620155038},25922.480620155038,25922.480620155038,{"$f":"I124*I123","v":25922.480620155038},{"$f":"J124*J123","v":25922.480620155038}," ③=②×①",null,null,null,"（t/隻）",{"$f":"P124*P123","v":59348.837209302328},{"$f":"Q124*Q123","v":25922.480620155038},{"$f":"R124*R123","v":25922.480620155038},{"$f":"S124*S123","v":25922.480620155038},{"$f":"T124*T123","v":23328.868217054263},{"$f":"U124*U123","v":25922.480620155038}," ③=②×①"]
[null,null,null,"(GT)",{"$f":"KEISAN(\"アンモニア\",E131,\"総トン数\",E122,\"外貿\")","v":50000},{"$f":"KEISAN(\"アンモニア\",F131,\"総トン数\",F122,\"内貿\")","v":25458},{"$f":"KEISAN(\"アンモニア\",G131,\"総トン数\",G122,\"内貿\")","v":25458},{"$f":"KEISAN(\"アンモニア\",H131,\"総トン数\",H122,\"内貿\")","v":25458},{"$f":"KEISAN(\"アンモニア\",I131,\"総トン数\",I122,\"内貿\")","v":25458},{"$f":"KEISAN(\"アンモニア\",J131,\"総トン数\",J122,\"内貿\")","v":25458},"　港湾施設能力及び対象船舶一覧より、需要量に合わせた船型を設定",null,null,null,"(GT)",{"$f":"KEISAN(\"アンモニア\",P131,\"総トン数\",P122,\"外貿\")","v":50000},{"$f":"KEISAN(\"アンモニア\",Q131,\"総トン数\",Q122,\"内貿\")","v":25458},{"$f":"KEISAN(\"アンモニア\",R131,\"総トン数\",R122,\"内貿\")","v":25458},{"$f":"KEISAN(\"アンモニア\",S131,\"総トン数\",S122,\"内貿\")","v":25458},{"$f":"KEISAN(\"アンモニア\",T131,\"総トン数\",T122,\"内貿\")","v":20000},{"$f":"KEISAN(\"アンモニア\",U131,\"総トン数\",U122,\"内貿\")","v":25458},"　港湾施設能力及び対象船舶一覧より、需要量に合わせた船型を設定"]
[null,null,null,"(DWT)",{"$f":"E126/0.8447","v":59192.61276192731},{"$f":"F126/0.8447","v":30138.51071386291},30138.51071386291,30138.51071386291,30138.51071386291,30138.51071386291,"　LPG船のDWTとGTの関係：DWT=GT/0.8447 より （※1）",null,null,null,"(DWT)",{"$f":"P126/0.8447","v":59192.61276192731},{"$f":"Q126/0.8447","v":30138.51071386291},30138.51071386291,30138.51071386291,23677.045104770925,30138.51071386291,"　LPG船のDWTとGTの関係：DWT=GT/0.8447 より （※1）"]
[null,null," 船速（外航）","（ノット）",14,14,14,14,14,14," ④ 国土交通省検討資料より",null,null," 船速（外航）","（ノット）",14,14,14,14,14,14," ④ 国土交通省検討資料より"]
[null,null," 船速（内航）","（ノット）",12,12,12,12,12,12," ④ 国土交通省検討資料より",null,null," 船速（内航）","（ノット）",12,12,12,12,12,12," ④ 国土交通省検討資料より"]
[null,null," 海上輸送費用原単位","（千円/日･隻）",{"$f":"45.432*E127^(0.4019)","v":3761.284358983542},{"$f":"45.432*F127^(0.4019)","v":2867.6153883844731},2867.6153883844731,2867.6153883844731,2867.6153883844731,{"$f":"45.432*J127^(0.4019)","v":2867.6153883844731}," ⑤ 海上輸送費用原単位算定式より （※2）",null,null," 海上輸送費用原単位","（千円/日･隻）",{"$f":"45.432*P127^(0.4019)","v":3761.284358983542},{"$f":"45.432*Q127^(0.4019)","v":2867.6153883844731},2867.6153883844731,2867.6153883844731,2602.5799429069089,{"$f":"45.432*U127^(0.4019)","v":2867.6153883844731}," ⑤ 海上輸送費用原単位算定式より （※2）"]
[null,null," 月間需要量","（t/ピーク月）",{"$f":"①需要!$L$223/12*④海上輸送網入力!$C$59","v":1027327.7605637916},{"$f":"①需要!$L$30/12*④海上輸送網入力!$C$59","v":46033.958535852311},{"$f":"①需要!$L$62/12*④海上輸送網入力!$C$59","v":39468.150234069712},{"$f":"①需要!$L$94/12*④海上輸送網入力!$C$59","v":200755.75968335362},{"$f":"①需要!$L$126/12*④海上輸送網入力!$C$59","v":26345.334297574434},{"$f":"①需要!$L$190/12*④海上輸送網入力!$C$59","v":363222.29661205149}," ⑥",null,null," 月間需要量","（t/その他月）",{"$f":"①需要!$L$223/12*④海上輸送網入力!$C$60","v":838083.17309151439},{"$f":"①需要!$L$30/12*④海上輸送網入力!$C$60","v":37554.018805563734},{"$f":"①需要!$L$62/12*④海上輸送網入力!$C$60","v":32197.701506741087},{"$f":"①需要!$L$94/12*④海上輸送網入力!$C$60","v":163774.43553115692},{"$f":"①需要!$L$126/12*④海上輸送網入力!$C$60","v":21492.246400652832},{"$f":"①需要!$L$190/12*④海上輸送網入力!$C$60","v":296312.92618351575}," ⑥"]
[null,null," 月間寄港回数","（回/月）",{"$f":"IFERROR(ROUNDUP(E131/E125,0),0)","v":18},{"$f":"IFERROR(ROUNDUP(F131/F125,0),0)","v":2},2,8,2,{"$f":"IFERROR(ROUNDUP(J131/J125,0),0)","v":15}," ⑦＝⑥／③",null,null," 月間寄港回数","（回/月）",{"$f":"IFERROR(ROUNDUP(P131/P125,0),0)","v":15},{"$f":"IFERROR(ROUNDUP(Q131/Q125,0),0)","v":2},2,7,1,{"$f":"IFERROR(ROUNDUP(U131/U125,0),0)","v":12}," ⑦＝⑥／③"]
[null,null," 海上輸送距離","（海里）",{"$f":"④海上輸送網入力!$G$17","v":3386},{"$f":"④海上輸送網入力!$C$50","v":125},{"$f":"④海上輸送網入力!$D$50","v":107},{"$f":"④海上輸送網入力!$E$50","v":75},{"$f":"④海上輸送網入力!$F$50","v":131},{"$f":"④海上輸送網入力!$H$50","v":195}," ⑧　原産国オーストラリア　※二次輸送先は拠点港との距離",null,null," 海上輸送距離","（海里）",{"$f":"E133","v":3386},{"$f":"F133","v":125},{"$f":"G133","v":107},75,131,195," ⑧　原産国オーストラリア　※二次輸送先は拠点港との距離"]
[null,null,null,null,{"$f":"④海上輸送網入力!$G$21","v":4900},null,null,null,null,null," ⑧　原産国アメリカ　※二次輸送先は拠点港との距離",null,null,null,null,{"$f":"E134","v":4900},null,null,null,null,null," ⑧　原産国アメリカ　※二次輸送先は拠点港との距離"]
[null,null,null,null,{"$f":"④海上輸送網入力!$G$25","v":4181},null,null,null,null,null," ⑧　原産国カナダ　※二次輸送先は拠点港との距離",null,null,null,null,4181,null,null,null,null,null," ⑧　原産国カナダ　※二次輸送先は拠点港との距離"]
[null,null,null,null,{"$f":"④海上輸送網入力!$G$29","v":9515},null,null,null,null,null," ⑧　原産国チリ　※二次輸送先は拠点港との距離",null,null,null,null,9515,null,null,null,null,null," ⑧　原産国チリ　※二次輸送先は拠点港との距離"]
[null,null,null,null,{"$f":"④海上輸送網入力!$G$33","v":6084},null,null,null,null,null," ⑧　原産国オマーン　※二次輸送先は拠点港との距離",null,null,null,null,6084,null,null,null,null,null," ⑧　原産国オマーン　※二次輸送先は拠点港との距離"]
[null,null,null,null,{"$f":"④海上輸送網入力!$G$37","v":9112},null,null,null,null,null," ⑧　原産国ナミビア　※二次輸送先は拠点港との距離",null,null,null,null,9112,null,null,null,null,null," ⑧　原産国ナミビア　※二次輸送先は拠点港との距離"]
[null,null,"シナリオ設定","（％）",0.26555283191264989,1,1,1,1,1," ⑨　原産国オーストラリア　※二次輸送先は拠点港との距離",null,null,"シナリオ設定","（％）",{"$f":"E139","v":0.26555283191264989},1,1,1,1,1," ⑨　原産国オーストラリア　※二次輸送先は拠点港との距離"]
[null,null,null,null,0.1818558591545224,null,null,null,null,null," ⑨　原産国アメリカ　※二次輸送先はシナリオ対象外",null,null,null,null,{"$f":"E140","v":0.1818558591545224},null,null,null,null,null," ⑨　原産国アメリカ　※二次輸送先はシナリオ対象外"]
[null,null,null,null,0.21310577781802134,null,null,null,null,null," ⑨　原産国カナダ　※二次輸送先はシナリオ対象外",null,null,null,null,0.21310577781802134,null,null,null,null,null," ⑨　原産国カナダ　※二次輸送先はシナリオ対象外"]
[null,null,null,null,9.3762811723031039E-2,null,null,null,null,null," ⑨　原産国チリ　※二次輸送先はシナリオ対象外",null,null,null,null,9.3762811723031039E-2,null,null,null,null,null," ⑨　原産国チリ　※二次輸送先はシナリオ対象外"]
[null,null,null,null,0.14732645559682442,null,null,null,null,null," ⑨　原産国オマーン　※二次輸送先はシナリオ対象外",null,null,null,null,0.14732645559682442,null,null,null,null,null," ⑨　原産国オマーン　※二次輸送先はシナリオ対象外"]
[null,null,null,null,9.8396263794950839E-2,null,null,null,null,null," ⑨　原産国ナミビア　※二次輸送先はシナリオ対象外",null,null,null,null,9.8396263794950839E-2,null,null,null,null,null," ⑨　原産国ナミビア　※二次輸送先はシナリオ対象外"]
[null,null," 海上輸送日数","（日）",{"$f":"E133/E$128/24","v":10.077380952380953},{"$f":"F133/F$129/24","v":0.43402777777777773},{"$f":"G133/G$129/24","v":0.37152777777777773},0.26041666666666669,0.4548611111111111,{"$f":"J133/J$129/24","v":0.67708333333333337}," ⑩＝⑧／④　原産国オーストラリア　※二次輸送先は拠点港までの日数",null,null," 海上輸送日数","（日）",{"$f":"P133/P$128/24","v":10.077380952380953},{"$f":"Q133/Q$129/24","v":0.43402777777777773},{"$f":"R133/R$129/24","v":0.37152777777777773},{"$f":"S133/S$91/24","v":0.26041666666666669},0.4548611111111111,{"$f":"U133/U$129/24","v":0.67708333333333337}," ⑩＝⑧／④　原産国オーストラリア　※二次輸送先は拠点港までの日数"]
[null,null,null,null,{"$f":"E134/E$128/24","v":14.583333333333334},null,null,null,null,null," ⑩＝⑧／④　原産国アメリカ　※二次輸送先は拠点港までの日数",null,null,null,null,{"$f":"P134/P$128/24","v":14.583333333333334},null,null,null,null,null," ⑩＝⑧／④　原産国アメリカ　※二次輸送先は拠点港までの日数"]
[null,null,null,null,12.443452380952381,null,null,null,null,null," ⑩＝⑧／④　原産国カナダ　※二次輸送先は拠点港までの日数",null,null,null,null,12.443452380952381,null,null,null,null,null," ⑩＝⑧／④　原産国カナダ　※二次輸送先は拠点港までの日数"]
[null,null,null,null,28.31845238095238,null,null,null,null,null," ⑩＝⑧／④　原産国チリ　※二次輸送先は拠点港までの日数",null,null,null,null,28.31845238095238,null,null,null,null,null," ⑩＝⑧／④　原産国チリ　※二次輸送先は拠点港までの日数"]
[null,null,null,null,18.107142857142858,null,null,null,null,null," ⑩＝⑧／④　原産国オマーン　※二次輸送先は拠点港までの日数",null,null,null,null,18.107142857142858,null,null,null,null,null," ⑩＝⑧／④　原産国オマーン　※二次輸送先は拠点港までの日数"]
[null,null,null,null,27.11904761904762,null,null,null,null,null," ⑩＝⑧／④　原産国ナミビア　※二次輸送先は拠点港までの日数",null,null,null,null,27.11904761904762,null,null,null,null,null," ⑩＝⑧／④　原産国ナミビア　※二次輸送先は拠点港までの日数"]
[null,null," 海上輸送費用","（千円/月）",{"$f":"E$130*E$132*E139*E145","v":181178.76154012739},{"$f":"F$130*F$132*F139*F145","v":2489.2494690837439},{"$f":"G$130*G$132*G139*G145","v":2130.7975455356845},5974.1987258009858,2608.7334435997636,{"$f":"J$130*J$132*J139*J145","v":29124.218788279806}," ⑪＝⑤×⑦×⑨×⑩　原産国オーストラリア　　※二次輸送先は拠点港間の費用",null,null," 海上輸送費用","（千円/月）",{"$f":"P$130*P$132*P139*P145","v":150982.30128343953},{"$f":"Q$130*Q$132*Q139*Q145","v":2489.2494690837439},{"$f":"R$130*R$132*R139*R145","v":2130.7975455356845},{"$f":"S$92*S$94*S139*S145","v":2240.32452217537},895.98127019042317,{"$f":"U$130*U$132*U139*U145","v":23299.375030623847}," ⑪＝⑤×⑦×⑨×⑩　原産国オーストラリア　　※二次輸送先は拠点港間の費用"]
[null,null,null,null,{"$f":"E$130*E$132*E140*E146","v":179553.0446396975},null,null,null,null,null," ⑪＝⑤×⑦×⑨×⑩　原産国アメリカ　　　※二次輸送先は拠点港間の費用",null,null,null,null,{"$f":"P$130*P$132*P140*P146","v":149627.53719974795},null,null,null,null,null," ⑪＝⑤×⑦×⑨×⑩　原産国アメリカ　　　※二次輸送先は拠点港間の費用"]
[null,null,null,null,179533.2066587983,null,null,null,null,null," ⑪＝⑤×⑦×⑨×⑩　原産国カナダ　　　※二次輸送先は拠点港間の費用",null,null,null,null,149611.0055489986,null,null,null,null,null," ⑪＝⑤×⑦×⑨×⑩　原産国カナダ　　　※二次輸送先は拠点港間の費用"]
[null,null,null,null,179766.51976314094,null,null,null,null,null," ⑪＝⑤×⑦×⑨×⑩　原産国チリ　　※二次輸送先は拠点港間の費用",null,null,null,null,149805.43313595079,null,null,null,null,null," ⑪＝⑤×⑦×⑨×⑩　原産国チリ　　※二次輸送先は拠点港間の費用"]
[null,null,null,null,180608.98075850264,null,null,null,null,null," ⑪＝⑤×⑦×⑨×⑩　原産国オマーン　　※二次輸送先は拠点港間の費用",null,null,null,null,150507.48396541891,null,null,null,null,null," ⑪＝⑤×⑦×⑨×⑩　原産国オマーン　　※二次輸送先は拠点港間の費用"]
[null,null,null,null,180659.87896525036,null,null,null,null,null," ⑪＝⑤×⑦×⑨×⑩　原産国ナミビア　　※二次輸送先は新潟港間の費用",null,null,null,null,150549.89913770865,null,null,null,null,null," ⑪＝⑤×⑦×⑨×⑩　原産国ナミビア　　※二次輸送先は新潟港間の費用"]
[null,null," 海上輸送費用　合計","（億円/月）",{"$f":"SUM(E151:J156)*1000/100000000","v":11.23627590297817},null,null,null,null,null,null,null,null," 海上輸送費用　合計","（億円/月）",{"$f":"SUM(P151:U156)*1000/100000000","v":9.3213938810887349}]
[null,null,"（※1）「統計解析による船舶諸元に関する研究－船舶の主要諸元の計画基準（案）－」（国土技術政策総合研究所研究報告、第28号2006年3月）",null,null,null,null,null,null,null,null,null,null,"（※1）「統計解析による船舶諸元に関する研究－船舶の主要諸元の計画基準（案）－」（国土技術政策総合研究所研究報告、第28号2006年3月）"]
[null,null,"（※2）「港湾整備事業の費用対効果分析マニュアル」（令和６年６月、国土交通省港湾局）",null,null,null,null,null,null,null,null,null,null,"（※2）「港湾整備事業の費用対効果分析マニュアル」（令和６年６月、国土交通省港湾局）"]
[]
[null,null,"貯蔵費用"]
[null,null,"液化アンモ二ア"]
[null,null,"実証期","単位","新潟港","直江津港","伏木富山港","金沢港","七尾港※拠点港","敦賀港","備考"]
[null,null," 年間需要量","（t/年）",{"$f":"①需要!$I$30","v":0},{"$f":"①需要!$I$62","v":0},{"$f":"①需要!$I$94","v":83883.077849462381},{"$f":"①需要!$I$126","v":0},{"$f":"①需要!$I$223","v":431302.42245826742},{"$f":"①需要!$I$190","v":176298.99492284944}," A：実証期の需要"]
[null,null," 必要量","（１か月分）",1,1,1,1,1,1," B"]
[null,null," 月換算","（12か月/年）",12,12,12,12,12,12," C"]
[null,null," 需要ピーク係数","－",{"$f":"③輸送・貯蔵入力!$C$18","v":1.1399999999999999},{"$f":"③輸送・貯蔵入力!$C$18","v":1.1399999999999999},{"$f":"③輸送・貯蔵入力!$C$18","v":1.1399999999999999},{"$f":"③輸送・貯蔵入力!$C$18","v":1.1399999999999999},{"$f":"③輸送・貯蔵入力!$C$18","v":1.1399999999999999},{"$f":"③輸送・貯蔵入力!$C$18","v":1.1399999999999999}," D"]
[null,null," 月間需要量（ピーク月）","（t/月）",{"$f":"E164/E166*E167","v":0},{"$f":"F164/F166*F167","v":0},7968.8923956989256,0,40973.730133535399,16748.404517670697," E=A÷C×D"]
[null,null," 備蓄タンク容量","（t/基）",1000,1000,8000,1000,41000,17000," F（E：月間需要量（ピーク月）を踏まえ1,000トン刻みで設定　※最大110,000トン）"]
[null,null," 備蓄タンク基数","（基）",{"$f":"ROUNDUP(E168/E169,0)","v":0},{"$f":"ROUNDUP(F164/F169/F165/F166*F167,0)","v":0},{"$f":"ROUNDUP(G164/G169/G165/G166*G167,0)","v":1},{"$f":"ROUNDUP(H164/H169/H165/H166*H167,0)","v":0},{"$f":"ROUNDUP(I164/I169/I165/I166*I167,0)","v":1},{"$f":"ROUNDUP(J164/J169/J165/J166*J167,0)","v":1}," G=E÷F"]
[null,null," タンク1基あたり整備費用","（億円/基）",{"$f":"60*(E169/10000/4)^(2/3)","v":5.1299278400300912},5.1299278400300912,20.519711360120368,5.1299278400300912,60.995878965528497,33.916461579840629," H＝α万トンのタンクの整備費＝60億円×（α／4）2/3（※３）"]
[null,null," タンク整備費用","（億円）",{"$f":"E170*E171","v":0},{"$f":"F170*F171","v":0},20.519711360120368,0,60.995878965528497,33.916461579840629," I ＝G×H"]
[null,null," タンク維持管理費用","（億円）",{"$f":"E172*(0.024+0.022)","v":0},{"$f":"F172*(0.024+0.022)","v":0},0.94390672256553687,0,2.8058104324143107,1.5601572326726689,"修繕費：建設費の2.4％/年、諸経費：建設費の２.２％/年"]
[null,null," 貯蔵費用　合計","（億円）",{"$f":"SUM(E172:J173)","v":120.74192629314201}]
[]
[null,null,"2030年","単位","新潟港","直江津港","伏木富山港","金沢港","七尾港※拠点港","敦賀港","備考"]
[null,null," 年間需要量","（t/年）",{"$f":"①需要!$J$30-①需要!$I$30","v":25051.338639177342},{"$f":"①需要!$J$62-①需要!$I$62","v":10278.211506811411},{"$f":"①需要!$J$94-①需要!$I$94","v":262607.33645869774},{"$f":"①需要!$J$126-①需要!$I$126","v":4183.1502258324472},{"$f":"①需要!$J$223-①需要!$I$223","v":1363398.9819739456},{"$f":"①需要!$J$190-①需要!$I$190","v":543690.8791930608}," A：2030年の需要－実証期の需要（2030年までの需要分※実証期分までは整備済）"]
[null,null," 必要量","（１か月分）",1,1,1,1,1,1," B"]
[null,null," 月換算","（12か月/年）",12,12,12,12,12,12," C"]
[null,null," 需要ピーク係数","－",{"$f":"③輸送・貯蔵入力!$C$18","v":1.1399999999999999},{"$f":"③輸送・貯蔵入力!$C$18","v":1.1399999999999999},{"$f":"③輸送・貯蔵入力!$C$18","v":1.1399999999999999},{"$f":"③輸送・貯蔵入力!$C$18","v":1.1399999999999999},{"$f":"③輸送・貯蔵入力!$C$18","v":1.1399999999999999},{"$f":"③輸送・貯蔵入力!$C$18","v":1.1399999999999999}," D"]
[null,null," 月間需要量（ピーク月）","（t/月）",{"$f":"E177/E179*E180","v":2379.8771707218475},{"$f":"F177/F179*F180","v":976.43009314708388},24947.696963576283,397.39927145408245,129522.90328752482,51650.633523340774," E=A÷C×D"]
[null,null," 備蓄タンク容量","（t/基）",3000,1000,25000,1000,65000,52000," F（E：月間需要量（ピーク月）を踏まえ1,000トン刻みで設定　※最大110,000トン）"]
[null,null," 備蓄タンク基数","（基）",{"$f":"ROUNDUP(E181/E182,0)","v":1},{"$f":"ROUNDUP(F177/F182/F178/F179*F180,0)","v":1},{"$f":"ROUNDUP(G177/G182/G178/G179*G180,0)","v":1},{"$f":"ROUNDUP(H177/H182/H178/H179*H180,0)","v":1},{"$f":"ROUNDUP(I177/I182/I178/I179*I180,0)","v":2},{"$f":"ROUNDUP(J177/J182/J178/J179*J180,0)","v":1}," G=E÷F"]
[null,null," タンク1基あたり整備費用","（億円/基）",{"$f":"60*(E182/10000/4)^(2/3)","v":10.670679913470188},5.1299278400300912,43.860266073192989,5.1299278400300912,82.931622205183089,71.468305511785957," H＝α万トンのタンクの整備費＝60億円×（α／4）2/3（※３）"]
[null,null," タンク整備費用","（億円）",{"$f":"E183*E184","v":10.670679913470188},{"$f":"F183*F184","v":5.1299278400300912},43.860266073192989,5.1299278400300912,165.86324441036618,71.468305511785957," I ＝G×H"]
[null,null," タンク維持管理費用","（億円）",{"$f":"E185*(0.024+0.022)","v":0.49085127601962864},{"$f":"F185*(0.024+0.022)","v":0.23597668064138419},2.0175722393668774,0.23597668064138419,7.629709242876844,3.287542053542154,"修繕費：建設費の2.4％/年、諸経費：建設費の２.２％/年"]
[null,null," 貯蔵費用　合計","（億円）",{"$f":"SUM(E185:J186)","v":316.01997976196378}]
[]
[null,null,"移行期","単位","新潟港","直江津港","伏木富山港","金沢港","七尾港※拠点港","敦賀港","備考"]
[null,null," 年間需要量","（t/年）",{"$f":"①需要!$K$30-①需要!$J$30","v":216829.82905800804},{"$f":"①需要!$K$62-①需要!$J$62","v":197113.20782431387},{"$f":"①需要!$K$94-①需要!$J$94","v":500209.74026113207},{"$f":"①需要!$K$126-①需要!$J$126","v":134342.22910633634},{"$f":"①需要!$K$223-①需要!$J$223","v":2549087.6421630718},{"$f":"①需要!$K$190-①需要!$J$190","v":767224.29957276641}," A：移行期の需要－2030年の需要（移行期までの需要分※2030年分までは整備済）"]
[null,null," 必要量","（１か月分）",1,1,1,1,1,1," B"]
[null,null," 月換算","（12か月/年）",12,12,12,12,12,12," C"]
[null,null," 需要ピーク係数","－",{"$f":"③輸送・貯蔵入力!$C$18","v":1.1399999999999999},{"$f":"③輸送・貯蔵入力!$C$18","v":1.1399999999999999},{"$f":"③輸送・貯蔵入力!$C$18","v":1.1399999999999999},{"$f":"③輸送・貯蔵入力!$C$18","v":1.1399999999999999},{"$f":"③輸送・貯蔵入力!$C$18","v":1.1399999999999999},{"$f":"③輸送・貯蔵入力!$C$18","v":1.1399999999999999}," D"]
[null,null," 月間需要量（ピーク月）","（t/月）",{"$f":"E190/E192*E193","v":20598.833760510759},{"$f":"F190/F192*F193","v":18725.754743309815},{"$f":"G190/G192*G193","v":47519.92532480754},12762.511765101952,242163.32600549178,72886.308459412801," E=A÷C×D"]
[null,null," 備蓄タンク容量","（t/基）",21000,19000,48000,13000,81000,73000," F（E：月間需要量（ピーク月）を踏まえ1,000トン刻みで設定　※最大110,000トン）"]
[null,null," 備蓄タンク基数","（基）",{"$f":"ROUNDUP(E194/E195,0)","v":1},{"$f":"ROUNDUP(F190/F195/F191/F192*F193,0)","v":1},{"$f":"ROUNDUP(G190/G195/G191/G192*G193,0)","v":1},{"$f":"ROUNDUP(H190/H195/H191/H192*H193,0)","v":1},{"$f":"ROUNDUP(I190/I195/I191/I192*I193,0)","v":3},{"$f":"ROUNDUP(J190/J195/J191/J192*J193,0)","v":1}," G=E÷F"]
[null,null," タンク1基あたり整備費用","（億円/基）",{"$f":"60*(E195/10000/4)^(2/3)","v":39.04727993718889},36.52697074567287,67.754594079434042,28.362215837948426,96.036119221231687,89.603814078180591," H＝α万トンのタンクの整備費＝60億円×（α／4）2/3（※３）"]
[null,null," タンク整備費用","（億円）",{"$f":"E196*E197","v":39.04727993718889},{"$f":"F196*F197","v":36.52697074567287},67.754594079434042,28.362215837948426,288.10835766369507,89.603814078180591," I ＝G×H"]
[null,null," タンク維持管理費用","（億円）",{"$f":"E198*(0.024+0.022)","v":1.7961748771106889},{"$f":"F198*(0.024+0.022)","v":1.680240654300952},3.1167113276539657,1.3046619285456276,13.252984452529974,4.1217754475963071,"修繕費：建設費の2.4％/年、諸経費：建設費の２.２％/年"]
[null,null," 貯蔵費用　合計","（億円）",{"$f":"SUM(E198:J199)","v":574.67578102985749}]
[]
[null,null,"2050年","単位","新潟港","直江津港","伏木富山港","金沢港","七尾港※拠点港","敦賀港","備考"]
[null,null," 年間需要量","（t/年）",{"$f":"①需要!$L$30-①需要!$K$30","v":242686.81689073375},{"$f":"①需要!$L$62-①需要!$K$62","v":208062.79365908226},{"$f":"①需要!$L$94-①需要!$K$94","v":1266518.3684133778},{"$f":"①需要!$L$126-①需要!$K$126","v":138793.92906335159},{"$f":"①需要!$L$223-①需要!$K$223","v":6470187.3803919964},{"$f":"①需要!$L$190-①需要!$K$190","v":2336178.4222276551}," A：2050年の需要－移行期の需要（2050年までの需要分※移行期分までは整備済）"]
[null,null," 必要量","（１か月分）",1,1,1,1,1,1," B"]
[null,null," 月換算","（12か月/年）",12,12,12,12,12,12," C"]
[null,null," 需要ピーク係数","－",{"$f":"③輸送・貯蔵入力!$C$18","v":1.1399999999999999},{"$f":"③輸送・貯蔵入力!$C$18","v":1.1399999999999999},{"$f":"③輸送・貯蔵入力!$C$18","v":1.1399999999999999},{"$f":"③輸送・貯蔵入力!$C$18","v":1.1399999999999999},{"$f":"③輸送・貯蔵入力!$C$18","v":1.1399999999999999},{"$f":"③輸送・貯蔵入力!$C$18","v":1.1399999999999999}," D"]
[null,null," 月間需要量（ピーク月）","（t/月）",{"$f":"E203/E205*E206","v":23055.247604619704},{"$f":"F203/F205*F206","v":19765.965397612814},120319.24499927089,13185.423261018401,614667.80113723956,221936.9501116272," E=A÷C×D"]
[null,null," 備蓄タンク容量","（t/基）",24000,20000,61000,14000,103000,74000," F（E：月間需要量（ピーク月）を踏まえ1,000トン刻みで設定　※最大110,000トン）"]
[null,null," 備蓄タンク基数","（基）",{"$f":"ROUNDUP(E207/E208,0)","v":1},{"$f":"ROUNDUP(F203/F208/F204/F205*F206,0)","v":1},{"$f":"ROUNDUP(G203/G208/G204/G205*G206,0)","v":2},{"$f":"ROUNDUP(H203/H208/H204/H205*H206,0)","v":1},{"$f":"ROUNDUP(I203/I208/I204/I205*I206,0)","v":6},{"$f":"ROUNDUP(J203/J208/J204/J205*J206,0)","v":3}," G=E÷F"]
[null,null," タンク1基あたり整備費用","（億円/基）",{"$f":"60*(E208/10000/4)^(2/3)","v":42.682719653880753},37.797631496846193,79.493413480670441,29.798651651378059,112.72045659682171,90.420256770480961," H＝α万トンのタンクの整備費＝60億円×（α／4）2/3（※３）"]
[null,null," タンク整備費用","（億円）",{"$f":"E209*E210","v":42.682719653880753},{"$f":"F209*F210","v":37.797631496846193},158.98682696134088,29.798651651378059,676.32273958093026,271.26077031144291," I ＝G×H"]
[null,null," タンク維持管理費用","（億円）",{"$f":"E211*(0.024+0.022)","v":1.9634051040785145},{"$f":"F211*(0.024+0.022)","v":1.738691048854925},7.3133940402216808,1.3707379759633906,31.110846020722793,12.477995434326374,"修繕費：建設費の2.4％/年、諸経費：建設費の２.２％/年"]
[null,null," 貯蔵費用　合計","（億円）",{"$f":"SUM(E211:J212)","v":1272.8244092799869}]
[null,null,"（※３）国土交通省資料より、メーカーで用いられているタンク整備費用の簡易予測式（α万トンのタンクの整備費＝60億円×（α／4）2/3 ）より"]

{"sheet":"拠点方式（敦賀港ｼﾅﾘｵ1)","index":56,"n_rows":214,"n_cols":22,"rows_kept":214,"cut":false,"hidden":false,"merged":[[158,13,158,21],[160,2,160,10],[173,4,173,9],[186,4,186,9],[199,4,199,9],[212,4,212,9],[157,13,157,21],[150,8,155,8],[150,9,155,9],[156,4,156,9],[150,2,155,2],[150,3,155,3],[150,5,155,5],[150,6,155,6],[150,7,155,7],[157,2,157,10],[158,2,158,10],[150,13,155,13],[150,14,155,14],[150,16,155,16],[150,17,155,17],[150,18,155,18],[150,19,155,19],[150,20,155,20],[132,2,137,2],[144,3,149,3],[144,5,149,5],[144,6,149,6],[144,7,149,7],[144,8,149,8],[144,9,149,9],[138,9,143,9],[144,2,149,2],[138,2,143,2],[138,3,143,3],[138,5,143,5],[138,6,143,6],[138,7,143,7],[138,8,143,8],[132,3,137,3],[132,5,137,5],[132,6,137,6],[132,7,137,7],[132,8,137,8],[132,9,137,9],[120,5,120,9],[120,10,121,10],[112,8,117,8],[112,9,117,9],[118,4,118,9],[120,2,121,2],[120,3,121,3],[112,2,117,2],[112,3,117,3],[112,5,117,5],[112,6,117,6],[112,7,117,7],[82,10,83,10],[94,2,99,2],[106,7,111,7],[106,8,111,8],[106,9,111,9],[100,8,105,8],[106,2,111,2],[100,2,105,2],[100,3,105,3],[100,5,105,5],[100,6,105,6],[100,7,105,7],[106,3,111,3],[106,5,111,5],[106,6,111,6],[85,2,88,2],[80,4,80,9],[82,2,83,2],[82,3,83,3],[74,2,79,2],[74,3,79,3],[74,5,79,5],[94,3,99,3],[94,5,99,5],[94,6,99,6],[94,7,99,7],[94,8,99,8],[94,9,99,9],[82,5,82,9],[74,6,79,6],[74,7,79,7],[74,8,79,8],[68,3,73,3],[68,5,73,5],[68,6,73,6],[74,13,79,13],[74,14,79,14],[74,16,79,16],[44,10,45,10],[56,2,61,2],[68,7,73,7],[68,8,73,8],[68,9,73,9],[62,8,67,8],[68,2,73,2],[62,2,67,2],[62,3,67,3],[62,5,67,5],[62,6,67,6],[62,7,67,7],[47,2,50,2],[62,14,67,14],[62,16,67,16],[56,3,61,3],[56,5,61,5],[56,6,61,6],[44,2,45,2],[44,3,45,3],[36,2,41,2],[36,3,41,3],[36,5,41,5],[36,18,41,18],[36,19,41,19],[56,7,61,7],[56,8,61,8],[56,9,61,9],[44,5,44,9],[36,6,41,6],[36,7,41,7],[36,8,41,8],[24,14,29,14],[24,16,29,16],[24,17,29,17],[24,18,29,18],[24,19,29,19],[24,20,29,20],[30,17,35,17],[30,18,35,18],[30,19,35,19],[30,20,35,20],[30,14,35,14],[30,16,35,16],[123,2,126,2],[18,2,23,2],[18,3,23,3],[30,7,35,7],[30,8,35,8],[30,9,35,9],[24,8,29,8],[24,9,29,9],[30,2,35,2],[24,2,29,2],[24,3,29,3],[24,5,29,5],[24,6,29,6],[24,7,29,7],[36,9,41,9],[62,9,67,9],[74,9,79,9],[100,9,105,9],[18,5,23,5],[18,6,23,6],[18,7,23,7],[18,8,23,8],[18,9,23,9],[42,4,42,9],[3,2,3,10],[6,13,7,13],[6,14,7,14],[6,16,6,20],[6,21,7,21],[18,13,23,13],[18,14,23,14],[18,16,23,16],[18,17,23,17],[9,2,12,2],[9,13,12,13],[3,13,3,21],[6,2,7,2],[6,3,7,3],[6,5,6,9],[6,10,7,10],[18,18,23,18],[18,19,23,19],[18,20,23,20],[24,13,29,13],[30,13,35,13],[62,13,67,13],[100,13,105,13],[30,3,35,3],[30,5,35,5],[30,6,35,6],[36,20,41,20],[42,15,42,20],[44,13,45,13],[44,14,45,14],[44,16,44,20],[62,17,67,17],[62,18,67,18],[62,19,67,19],[62,20,67,20],[68,13,73,13],[68,14,73,14],[68,16,73,16],[68,17,73,17],[68,18,73,18],[68,19,73,19],[68,20,73,20],[74,18,79,18],[44,21,45,21],[56,13,61,13],[56,14,61,14],[56,16,61,16],[56,17,61,17],[56,18,61,18],[56,19,61,19],[56,20,61,20],[36,17,41,17],[36,13,41,13],[36,14,41,14],[36,16,41,16],[47,13,50,13],[74,19,79,19],[74,20,79,20],[80,15,80,20],[82,13,83,13],[82,14,83,14],[82,16,82,20],[82,21,83,21],[94,13,99,13],[94,14,99,14],[94,16,99,16],[94,17,99,17],[94,18,99,18],[94,19,99,19],[94,20,99,20],[74,17,79,17],[85,13,88,13],[100,16,105,16],[100,17,105,17],[100,18,105,18],[100,19,105,19],[100,20,105,20],[106,13,111,13],[106,14,111,14],[106,16,111,16],[106,17,111,17],[106,18,111,18],[106,19,111,19],[106,20,111,20],[100,14,105,14],[112,18,117,18],[112,19,117,19],[112,20,117,20],[118,15,118,20],[120,13,121,13],[120,14,121,14],[120,16,120,20],[120,21,121,21],[132,13,137,13],[132,14,137,14],[132,16,137,16],[132,17,137,17],[132,18,137,18],[132,19,137,19],[132,20,137,20],[112,13,117,13],[112,14,117,14],[112,16,117,16],[112,17,117,17],[123,13,126,13],[156,15,156,20],[138,13,143,13],[138,14,143,14],[138,16,143,16],[138,17,143,17],[138,18,143,18],[138,19,143,19],[138,20,143,20],[144,13,149,13],[144,14,149,14],[144,16,149,16],[144,17,149,17],[144,18,149,18],[144,19,149,19],[144,20,149,20]]}
[]
[null,null,"入力項目"]
[]
[null,null,"海上輸送費用　シナリオ１（拠点港：敦賀港）",null,null,null,null,null,null,null,null,null,null,"海上輸送費用　シナリオ１（拠点港：敦賀港）"]
[null,null,"液化アンモ二ア（ピーク月　※４か月）",null,null,null,null,null,null,null,null,null,null,"液化アンモ二ア（その他月　※８か月）"]
[]
[null,null,"実証期","単位","拠点港(外航)","2次輸送先港湾（内航）",null,null,null,null,"備考",null,null,"実証期","単位","拠点港","2次輸送先港湾",null,null,null,null,"備考"]
[null,null,null,null,"敦賀港","新潟港","直江津港","伏木富山港","金沢港","七尾港",null,null,null,null,null,"敦賀港","新潟港","直江津港","伏木富山港","金沢港","七尾港"]
[null,null," 密度","（t/m3）",0.68217054263565891,0.68217054263565891,0.68217054263565891,0.68217054263565891,0.68217054263565891,0.68217054263565891," ①",null,null," 密度","（t/m3）",0.68217054263565891,0.68217054263565891,0.68217054263565891,0.68217054263565891,0.68217054263565891,0.68217054263565891," ①"]
[null,null," 運搬船積載量\n※内貿の船型の上限は、就航中の「Hourai Maru」とする","（m3/隻）",{"$f":"KEISAN(\"アンモニア\",E17,\"タンク容量\",E8,\"外貿\")","v":68396},{"$f":"KEISAN(\"アンモニア\",F17,\"タンク容量\",F8,\"内貿\")","v":0},{"$f":"KEISAN(\"アンモニア\",G17,\"タンク容量\",G8,\"内貿\")","v":0},{"$f":"KEISAN(\"アンモニア\",H17,\"タンク容量\",H8,\"内貿\")","v":17099},{"$f":"KEISAN(\"アンモニア\",I17,\"タンク容量\",I8,\"内貿\")","v":0},{"$f":"KEISAN(\"アンモニア\",J17,\"タンク容量\",J8,\"内貿\")","v":34198}," ②港湾施設能力及び対象船舶一覧より、需要量に合わせた船型を設定",null,null," 運搬船積載量\n※内貿の船型の上限は、就航中の「Hourai Maru」とする","（m3/隻）",{"$f":"KEISAN(\"アンモニア\",P17,\"タンク容量\",P8,\"外貿\")","v":68396},{"$f":"KEISAN(\"アンモニア\",Q17,\"タンク容量\",Q8,\"内貿\")","v":0},{"$f":"KEISAN(\"アンモニア\",R17,\"タンク容量\",R8,\"内貿\")","v":0},{"$f":"KEISAN(\"アンモニア\",S17,\"タンク容量\",S8,\"内貿\")","v":17099},{"$f":"KEISAN(\"アンモニア\",T17,\"タンク容量\",T8,\"内貿\")","v":0},{"$f":"KEISAN(\"アンモニア\",U17,\"タンク容量\",U8,\"内貿\")","v":34198}," ②港湾施設能力及び対象船舶一覧より、需要量に合わせた船型を設定"]
[null,null,null,"（t/隻）",{"$f":"E10*E9","v":46657.736434108527},{"$f":"F10*F9","v":0},0,11664.434108527132,0,23328.868217054263," ③=②×①",null,null,null,"（t/隻）",{"$f":"P10*P9","v":46657.736434108527},{"$f":"Q10*Q9","v":0},{"$f":"R10*R9","v":0},{"$f":"S10*S9","v":11664.434108527132},{"$f":"T10*T9","v":0},23328.868217054263," ③=②×①"]
[null,null,null,"(GT)",{"$f":"KEISAN(\"アンモニア\",E17,\"総トン数\",E8,\"外貿\")","v":40000},{"$f":"KEISAN(\"アンモニア\",F17,\"総トン数\",F8,\"内貿\")","v":0},{"$f":"KEISAN(\"アンモニア\",G17,\"総トン数\",G8,\"内貿\")","v":0},{"$f":"KEISAN(\"アンモニア\",H17,\"総トン数\",H8,\"内貿\")","v":10000},{"$f":"KEISAN(\"アンモニア\",I17,\"総トン数\",I8,\"内貿\")","v":0},{"$f":"KEISAN(\"アンモニア\",J17,\"総トン数\",J8,\"内貿\")","v":20000},"　港湾施設能力及び対象船舶一覧より、需要量に合わせた船型を設定",null,null,null,"(GT)",{"$f":"KEISAN(\"アンモニア\",P17,\"総トン数\",P8,\"外貿\")","v":40000},{"$f":"KEISAN(\"アンモニア\",Q17,\"総トン数\",Q8,\"内貿\")","v":0},{"$f":"KEISAN(\"アンモニア\",R17,\"総トン数\",R8,\"内貿\")","v":0},{"$f":"KEISAN(\"アンモニア\",S17,\"総トン数\",S8,\"内貿\")","v":10000},{"$f":"KEISAN(\"アンモニア\",T17,\"総トン数\",T8,\"内貿\")","v":0},{"$f":"KEISAN(\"アンモニア\",U17,\"総トン数\",U8,\"内貿\")","v":20000},"　港湾施設能力及び対象船舶一覧より、需要量に合わせた船型を設定"]
[null,null,null,"(DWT)",{"$f":"E12/0.8447","v":47354.09020954185},{"$f":"F12/0.8447","v":0},0,11838.522552385462,0,23677.045104770925,"　LPG船のDWTとGTの関係：DWT=GT/0.8447 より （※1）",null,null,null,"(DWT)",{"$f":"P12/0.8447","v":47354.09020954185},{"$f":"Q12/0.8447","v":0},{"$f":"R12/0.8447","v":0},{"$f":"S12/0.8447","v":11838.522552385462},{"$f":"T12/0.8447","v":0},23677.045104770925,"　LPG船のDWTとGTの関係：DWT=GT/0.8447 より （※1）"]
[null,null," 船速（外航）","（ノット）",14,14,14,14,14,14," ④ 国土交通省検討資料より",null,null," 船速（外航）","（ノット）",14,14,14,14,14,14," ④ 国土交通省検討資料より"]
[null,null," 船速（内航）","（ノット）",12,12,12,12,12,12," ④ 国土交通省検討資料より",null,null," 船速（内航）","（ノット）",12,12,12,12,12,12," ④ 国土交通省検討資料より"]
[null,null," 海上輸送費用原単位","（千円/日･隻）",{"$f":"45.432*E13^(0.4019)","v":3438.650475009887},{"$f":"45.432*F13^(0.4019)","v":0},0,1969.7908840827624,0,2602.5799429069089," ⑤ 海上輸送費用原単位算定式より （※2）",null,null," 海上輸送費用原単位","（千円/日･隻）",{"$f":"45.432*P13^(0.4019)","v":3438.650475009887},{"$f":"45.432*Q13^(0.4019)","v":0},0,1969.7908840827624,0,2602.5799429069089," ⑤ 海上輸送費用原単位算定式より （※2）"]
[null,null," 月間需要量","（t/ピーク月）",{"$f":"①需要!$I$223/12*④海上輸送網入力!$C$59","v":40973.730133535399},{"$f":"①需要!$I$30/12*④海上輸送網入力!$C$59","v":0},{"$f":"①需要!$I$62/12*④海上輸送網入力!$C$59","v":0},{"$f":"①需要!$I$94/12*④海上輸送網入力!$C$59","v":7968.8923956989256},{"$f":"①需要!$I$126/12*④海上輸送網入力!$C$59","v":0},{"$f":"①需要!$I$158/12*④海上輸送網入力!$C$59","v":16256.433220165782}," ⑥",null,null," 月間需要量","（t/その他月）",{"$f":"①需要!$I$223/12*④海上輸送網入力!$C$60","v":33425.937740515728},{"$f":"①需要!$I$30/12*④海上輸送網入力!$C$60","v":0},{"$f":"①需要!$I$62/12*④海上輸送網入力!$C$60","v":0},{"$f":"①需要!$I$94/12*④海上輸送網入力!$C$60","v":6500.9385333333348},{"$f":"①需要!$I$126/12*④海上輸送網入力!$C$60","v":0},{"$f":"①需要!$I$158/12*④海上輸送網入力!$C$60","v":13261.827100661561}," ⑥"]
[null,null," 月間寄港回数","（回/月）",{"$f":"IFERROR(ROUNDUP(E17/E11,0),0)","v":1},{"$f":"IFERROR(ROUNDUP(F17/F11,0),0)","v":0},{"$f":"IFERROR(ROUNDUP(G17/G11,0),0)","v":0},{"$f":"IFERROR(ROUNDUP(H17/H11,0),0)","v":1},{"$f":"IFERROR(ROUNDUP(I17/I11,0),0)","v":0},{"$f":"IFERROR(ROUNDUP(J17/J11,0),0)","v":1}," ⑦＝⑥／③",null,null," 月間寄港回数","（回/月）",{"$f":"IFERROR(ROUNDUP(P17/P11,0),0)","v":1},{"$f":"IFERROR(ROUNDUP(Q17/Q11,0),0)","v":0},0,1,0,1," ⑦＝⑥／③"]
[null,null," 海上輸送距離","（海里）",{"$f":"④海上輸送網入力!$H$17","v":3255},{"$f":"④海上輸送網入力!$C$54","v":244},{"$f":"④海上輸送網入力!$D$54","v":215},{"$f":"④海上輸送網入力!$E$54","v":208},{"$f":"④海上輸送網入力!$F$54","v":78},{"$f":"④海上輸送網入力!$G$54","v":195}," ⑧　原産国オーストラリア　※二次輸送先は拠点港との距離",null,null," 海上輸送距離","（海里）",{"$f":"E19","v":3255},{"$f":"F19","v":244},{"$f":"G19","v":215},208,78,195," ⑧　原産国オーストラリア　※二次輸送先は拠点港との距離"]
[null,null,null,null,{"$f":"④海上輸送網入力!$H$21","v":5010},null,null,null,null,null," ⑧　原産国アメリカ　※二次輸送先は拠点港との距離",null,null,null,null,{"$f":"E20","v":5010},null,null,null,null,null," ⑧　原産国アメリカ　※二次輸送先は拠点港との距離"]
[null,null,null,null,{"$f":"④海上輸送網入力!$H$25","v":4288},null,null,null,null,null," ⑧　原産国カナダ　※二次輸送先は拠点港との距離",null,null,null,null,4288,null,null,null,null,null," ⑧　原産国カナダ　※二次輸送先は拠点港との距離"]
[null,null,null,null,{"$f":"④海上輸送網入力!$H$29","v":9616},null,null,null,null,null," ⑧　原産国チリ　※二次輸送先は拠点港との距離",null,null,null,null,9616,null,null,null,null,null," ⑧　原産国チリ　※二次輸送先は拠点港との距離"]
[null,null,null,null,{"$f":"④海上輸送網入力!$H$33","v":5953},null,null,null,null,null," ⑧　原産国オマーン　※二次輸送先は拠点港との距離",null,null,null,null,5953,null,null,null,null,null," ⑧　原産国オマーン　※二次輸送先は拠点港との距離"]
[null,null,null,null,{"$f":"④海上輸送網入力!$H$37","v":8892},null,null,null,null,null," ⑧　原産国ナミビア　※二次輸送先は拠点港との距離",null,null,null,null,8892,null,null,null,null,null," ⑧　原産国ナミビア　※二次輸送先は拠点港との距離"]
[null,null,"シナリオ設定","（％）",0.5,1,1,1,1,1," ⑨　原産国オーストラリア　※二次輸送先は拠点港との距離",null,null,"シナリオ設定","（％）",{"$f":"E25","v":0.5},1,1,1,1,1," ⑨　原産国オーストラリア　※二次輸送先は拠点港との距離"]
[null,null,null,null,0,null,null,null,null,null," ⑨　原産国アメリカ　※二次輸送先はシナリオ対象外",null,null,null,null,{"$f":"E26","v":0},null,null,null,null,null," ⑨　原産国アメリカ　※二次輸送先はシナリオ対象外"]
[null,null,null,null,0,null,null,null,null,null," ⑨　原産国カナダ　※二次輸送先はシナリオ対象外",null,null,null,null,0,null,null,null,null,null," ⑨　原産国カナダ　※二次輸送先はシナリオ対象外"]
[null,null,null,null,0.5,null,null,null,null,null," ⑨　原産国チリ　※二次輸送先はシナリオ対象外",null,null,null,null,0.5,null,null,null,null,null," ⑨　原産国チリ　※二次輸送先はシナリオ対象外"]
[null,null,null,null,0,null,null,null,null,null," ⑨　原産国オマーン　※二次輸送先はシナリオ対象外",null,null,null,null,0,null,null,null,null,null," ⑨　原産国オマーン　※二次輸送先はシナリオ対象外"]
[null,null,null,null,0,null,null,null,null,null," ⑨　原産国ナミビア　※二次輸送先はシナリオ対象外",null,null,null,null,0,null,null,null,null,null," ⑨　原産国ナミビア　※二次輸送先はシナリオ対象外"]
[null,null," 海上輸送日数","（日）",{"$f":"E19/E$14/24","v":9.6875},{"$f":"F19/F$15/24","v":0.84722222222222221},{"$f":"G19/G$15/24","v":0.74652777777777779},0.72222222222222221,0.27083333333333331,0.67708333333333337," ⑩＝⑧／④　原産国オーストラリア　※二次輸送先は拠点港までの日数",null,null," 海上輸送日数","（日）",{"$f":"P19/P$14/24","v":9.6875},{"$f":"Q19/Q$15/24","v":0.84722222222222221},{"$f":"R19/R$15/24","v":0.74652777777777779},0.72222222222222221,0.27083333333333331,0.67708333333333337," ⑩＝⑧／④　原産国オーストラリア　※二次輸送先は拠点港までの日数"]
[null,null,null,null,{"$f":"E20/E$14/24","v":14.910714285714285},null,null,null,null,null," ⑩＝⑧／④　原産国アメリカ　※二次輸送先は拠点港までの日数",null,null,null,null,{"$f":"P20/P$14/24","v":14.910714285714285},null,null,null,null,null," ⑩＝⑧／④　原産国アメリカ　※二次輸送先は拠点港までの日数"]
[null,null,null,null,12.761904761904761,null,null,null,null,null," ⑩＝⑧／④　原産国カナダ　※二次輸送先は拠点港までの日数",null,null,null,null,12.761904761904761,null,null,null,null,null," ⑩＝⑧／④　原産国カナダ　※二次輸送先は拠点港までの日数"]
[null,null,null,null,28.61904761904762,null,null,null,null,null," ⑩＝⑧／④　原産国チリ　※二次輸送先は拠点港までの日数",null,null,null,null,{"$f":"P22/P$14/24","v":28.61904761904762},null,null,null,null,null," ⑩＝⑧／④　原産国チリ　※二次輸送先は拠点港までの日数"]
[null,null,null,null,17.717261904761905,null,null,null,null,null," ⑩＝⑧／④　原産国オマーン　※二次輸送先は拠点港までの日数",null,null,null,null,{"$f":"P23/P$14/24","v":17.717261904761905},null,null,null,null,null," ⑩＝⑧／④　原産国オマーン　※二次輸送先は拠点港までの日数"]
[null,null,null,null,26.464285714285712,null,null,null,null,null," ⑩＝⑧／④　原産国ナミビア　※二次輸送先は拠点港までの日数",null,null,null,null,26.464285714285712,null,null,null,null,null," ⑩＝⑧／④　原産国ナミビア　※二次輸送先は拠点港までの日数"]
[null,null," 海上輸送費用","（千円/月）",{"$f":"E$16*E$18*E25*E31","v":16655.963238329139},{"$f":"F$16*F$18*F25*F31","v":0},{"$f":"G$16*G$18*G25*G31","v":0},{"$f":"H$16*H$18*H25*H31","v":1422.6267496153284},0,1762.1635030098862," ⑪＝⑤×⑦×⑨×⑩　原産国オーストラリア　　※二次輸送先は拠点港間の費用",null,null," 海上輸送費用","（千円/月）",{"$f":"P$16*P$18*P25*P31","v":16655.963238329139},{"$f":"Q$16*Q$18*Q25*Q31","v":0},{"$f":"R$16*R$18*R25*R31","v":0},1422.6267496153284,0,1762.1635030098862," ⑪＝⑤×⑦×⑨×⑩　原産国オーストラリア　　※二次輸送先は拠点港間の費用"]
[null,null,null,null,{"$f":"E$16*E$18*E26*E32","v":0},null,null,null,null,null," ⑪＝⑤×⑦×⑨×⑩　原産国アメリカ　　　※二次輸送先は拠点港間の費用",null,null,null,null,{"$f":"P$16*P$18*P26*P32","v":0},null,null,null,null,null," ⑪＝⑤×⑦×⑨×⑩　原産国アメリカ　　　※二次輸送先は拠点港間の費用"]
[null,null,null,null,0,null,null,null,null,null," ⑪＝⑤×⑦×⑨×⑩　原産国カナダ　　　※二次輸送先は拠点港間の費用",null,null,null,null,0,null,null,null,null,null," ⑪＝⑤×⑦×⑨×⑩　原産国カナダ　　　※二次輸送先は拠点港間の費用"]
[null,null,null,null,49205.45084478434,null,null,null,null,null," ⑪＝⑤×⑦×⑨×⑩　原産国チリ　　※二次輸送先は拠点港間の費用",null,null,null,null,49205.45084478434,null,null,null,null,null," ⑪＝⑤×⑦×⑨×⑩　原産国チリ　　※二次輸送先は拠点港間の費用"]
[null,null,null,null,0,null,null,null,null,null," ⑪＝⑤×⑦×⑨×⑩　原産国オマーン　　※二次輸送先は拠点港間の費用",null,null,null,null,0,null,null,null,null,null," ⑪＝⑤×⑦×⑨×⑩　原産国オマーン　　※二次輸送先は拠点港間の費用"]
[null,null,null,null,0,null,null,null,null,null," ⑪＝⑤×⑦×⑨×⑩　原産国ナミビア　　※二次輸送先は新潟港間の費用",null,null,null,null,0,null,null,null,null,null," ⑪＝⑤×⑦×⑨×⑩　原産国ナミビア　　※二次輸送先は新潟港間の費用"]
[null,null," 海上輸送費用　合計","（億円/月）",{"$f":"SUM(E37:J42)*1000/100000000","v":0.69046204335738703},null,null,null,null,null,null,null,null," 海上輸送費用　合計","（億円/月）",{"$f":"SUM(P37:U42)*1000/100000000","v":0.69046204335738703}]
[]
[null,null,"203０年","単位","拠点港","2次輸送先港湾",null,null,null,null,"備考",null,null,"203０年","単位","拠点港","2次輸送先港湾",null,null,null,null,"備考"]
[null,null,null,null,"敦賀港","新潟港","直江津港","伏木富山港","金沢港","七尾港",null,null,null,null,null,"敦賀港","新潟港","直江津港","伏木富山港","金沢港","七尾港"]
[null,null," 密度","（t/m3）",0.68217054263565891,0.68217054263565891,0.68217054263565891,0.68217054263565891,0.68217054263565891,0.68217054263565891," ①",null,null," 密度","（t/m3）",0.68217054263565891,0.68217054263565891,0.68217054263565891,0.68217054263565891,0.68217054263565891,0.68217054263565891," ①"]
[null,null," 運搬船積載量\n※内貿の船型の上限は、就航中の「Hourai Maru」とする","（m3/隻）",{"$f":"KEISAN(\"アンモニア\",E55,\"タンク容量\",E46,\"外貿\")","v":87000},{"$f":"KEISAN(\"アンモニア\",F55,\"タンク容量\",F46,\"内貿\")","v":5130},{"$f":"KEISAN(\"アンモニア\",G55,\"タンク容量\",G46,\"内貿\")","v":1714},{"$f":"KEISAN(\"アンモニア\",H55,\"タンク容量\",H46,\"内貿\")","v":38000},{"$f":"KEISAN(\"アンモニア\",I55,\"タンク容量\",I46,\"内貿\")","v":1714},{"$f":"KEISAN(\"アンモニア\",J55,\"タンク容量\",J46,\"内貿\")","v":38000}," ②港湾施設能力及び対象船舶一覧より、需要量に合わせた船型を設定",null,null," 運搬船積載量\n※内貿の船型の上限は、就航中の「Hourai Maru」とする","（m3/隻）",{"$f":"KEISAN(\"アンモニア\",P55,\"タンク容量\",P46,\"外貿\")","v":87000},{"$f":"KEISAN(\"アンモニア\",Q55,\"タンク容量\",Q46,\"内貿\")","v":5130},{"$f":"KEISAN(\"アンモニア\",R55,\"タンク容量\",R46,\"内貿\")","v":1714},{"$f":"KEISAN(\"アンモニア\",S55,\"タンク容量\",S46,\"内貿\")","v":38000},{"$f":"KEISAN(\"アンモニア\",T55,\"タンク容量\",T46,\"内貿\")","v":1714},{"$f":"KEISAN(\"アンモニア\",U55,\"タンク容量\",U46,\"内貿\")","v":38000}," ②港湾施設能力及び対象船舶一覧より、需要量に合わせた船型を設定"]
[null,null,null,"（t/隻）",{"$f":"E48*E47","v":59348.837209302328},{"$f":"F48*F47","v":3499.5348837209303},{"$f":"G48*G47","v":1169.2403100775193},{"$f":"H48*H47","v":25922.480620155038},{"$f":"I48*I47","v":1169.2403100775193},25922.480620155038," ③=②×①",null,null,null,"（t/隻）",{"$f":"P48*P47","v":59348.837209302328},{"$f":"Q48*Q47","v":3499.5348837209303},{"$f":"R48*R47","v":1169.2403100775193},25922.480620155038,{"$f":"T48*T47","v":1169.2403100775193},25922.480620155038," ③=②×①"]
[null,null,null,"(GT)",{"$f":"KEISAN(\"アンモニア\",E55,\"総トン数\",E46,\"外貿\")","v":50000},{"$f":"KEISAN(\"アンモニア\",F55,\"総トン数\",F46,\"内貿\")","v":3000},{"$f":"KEISAN(\"アンモニア\",G55,\"総トン数\",G46,\"内貿\")","v":999},{"$f":"KEISAN(\"アンモニア\",H55,\"総トン数\",H46,\"内貿\")","v":25458},{"$f":"KEISAN(\"アンモニア\",I55,\"総トン数\",I46,\"内貿\")","v":999},{"$f":"KEISAN(\"アンモニア\",J55,\"総トン数\",J46,\"内貿\")","v":25458},"　港湾施設能力及び対象船舶一覧より、需要量に合わせた船型を設定",null,null,null,"(GT)",{"$f":"KEISAN(\"アンモニア\",P55,\"総トン数\",P46,\"外貿\")","v":50000},{"$f":"KEISAN(\"アンモニア\",Q55,\"総トン数\",Q46,\"内貿\")","v":3000},{"$f":"KEISAN(\"アンモニア\",R55,\"総トン数\",R46,\"内貿\")","v":999},{"$f":"KEISAN(\"アンモニア\",S55,\"総トン数\",S46,\"内貿\")","v":25458},{"$f":"KEISAN(\"アンモニア\",T55,\"総トン数\",T46,\"内貿\")","v":999},{"$f":"KEISAN(\"アンモニア\",U55,\"総トン数\",U46,\"内貿\")","v":25458},"　港湾施設能力及び対象船舶一覧より、需要量に合わせた船型を設定"]
[null,null,null,"(DWT)",{"$f":"E50/0.8447","v":59192.61276192731},{"$f":"F50/0.8447","v":3551.5567657156384},{"$f":"G50/0.8447","v":1182.6684029833077},{"$f":"H50/0.8447","v":30138.51071386291},{"$f":"I50/0.8447","v":1182.6684029833077},30138.51071386291,"　LPG船のDWTとGTの関係：DWT=GT/0.8447 より （※1）",null,null,null,"(DWT)",{"$f":"P50/0.8447","v":59192.61276192731},{"$f":"Q50/0.8447","v":3551.5567657156384},{"$f":"R50/0.8447","v":1182.6684029833077},30138.51071386291,{"$f":"T50/0.8447","v":1182.6684029833077},30138.51071386291,"　LPG船のDWTとGTの関係：DWT=GT/0.8447 より （※1）"]
[null,null," 船速（外航）","（ノット）",14,14,14,14,14,14," ④ 国土交通省検討資料より",null,null," 船速（外航）","（ノット）",14,14,14,14,14,14," ④ 国土交通省検討資料より"]
[null,null," 船速（内航）","（ノット）",12,12,12,12,12,12," ④ 国土交通省検討資料より",null,null," 船速（内航）","（ノット）",12,12,12,12,12,12," ④ 国土交通省検討資料より"]
[null,null," 海上輸送費用原単位","（千円/日･隻）",{"$f":"45.432*E51^(0.4019)","v":3761.284358983542},{"$f":"45.432*F51^(0.4019)","v":1214.1578596509185},780.45073325115527,2867.6153883844731,780.45073325115527,2867.6153883844731," ⑤ 海上輸送費用原単位算定式より （※2）",null,null," 海上輸送費用原単位","（千円/日･隻）",{"$f":"45.432*P51^(0.4019)","v":3761.284358983542},{"$f":"45.432*Q51^(0.4019)","v":1214.1578596509185},780.45073325115527,2867.6153883844731,780.45073325115527,2867.6153883844731," ⑤ 海上輸送費用原単位算定式より （※2）"]
[null,null," 月間需要量","（t/ピーク月）",{"$f":"①需要!$J$223/12*④海上輸送網入力!$C$59","v":170496.63342106025},{"$f":"①需要!$J$30/12*④海上輸送網入力!$C$59","v":2379.8771707218475},{"$f":"①需要!$J$62/12*④海上輸送網入力!$C$59","v":976.43009314708388},{"$f":"①需要!$J$94/12*④海上輸送網入力!$C$59","v":32916.589359275211},{"$f":"①需要!$J$126/12*④海上輸送網入力!$C$59","v":397.39927145408245},{"$f":"①需要!$J$158/12*④海上輸送網入力!$C$59","v":65427.299485450552}," ⑥",null,null," 月間需要量","（t/その他月）",{"$f":"①需要!$J$223/12*④海上輸送網入力!$C$60","v":139089.35884349653},{"$f":"①需要!$J$30/12*④海上輸送網入力!$C$60","v":1941.4787445362442},{"$f":"①需要!$J$62/12*④海上輸送網入力!$C$60","v":796.5613917778843},{"$f":"①需要!$J$94/12*④海上輸送網入力!$C$60","v":26853.007108882412},{"$f":"①需要!$J$126/12*④海上輸送網入力!$C$60","v":324.19414250201464},{"$f":"①需要!$J$158/12*④海上輸送網入力!$C$60","v":53374.90221181493}," ⑥"]
[null,null," 月間寄港回数","（回/月）",{"$f":"IFERROR(ROUNDUP(E55/E49,0),0)","v":3},{"$f":"IFERROR(ROUNDUP(F55/F49,0),0)","v":1},{"$f":"IFERROR(ROUNDUP(G55/G49,0),0)","v":1},{"$f":"IFERROR(ROUNDUP(H55/H49,0),0)","v":2},{"$f":"IFERROR(ROUNDUP(I55/I49,0),0)","v":1},{"$f":"IFERROR(ROUNDUP(J55/J49,0),0)","v":3}," ⑦＝⑥／③",null,null," 月間寄港回数","（回/月）",{"$f":"IFERROR(ROUNDUP(P55/P49,0),0)","v":3},{"$f":"IFERROR(ROUNDUP(Q55/Q49,0),0)","v":1},1,2,1,3," ⑦＝⑥／③"]
[null,null," 海上輸送距離","（海里）",{"$f":"E19","v":3255},244,215,208,78,195," ⑧　原産国オーストラリア　※二次輸送先は拠点港との距離",null,null," 海上輸送距離","（海里）",{"$f":"E57","v":3255},{"$f":"F57","v":244},{"$f":"G57","v":215},208,78,195," ⑧　原産国オーストラリア　※二次輸送先は拠点港との距離"]
[null,null,null,null,{"$f":"E20","v":5010},null,null,null,null,null," ⑧　原産国アメリカ　※二次輸送先は拠点港との距離",null,null,null,null,{"$f":"E58","v":5010},null,null,null,null,null," ⑧　原産国アメリカ　※二次輸送先は拠点港との距離"]
[null,null,null,null,{"$f":"E21","v":4288},null,null,null,null,null," ⑧　原産国カナダ　※二次輸送先は拠点港との距離",null,null,null,null,4288,null,null,null,null,null," ⑧　原産国カナダ　※二次輸送先は拠点港との距離"]
[null,null,null,null,{"$f":"E22","v":9616},null,null,null,null,null," ⑧　原産国チリ　※二次輸送先は拠点港との距離",null,null,null,null,9616,null,null,null,null,null," ⑧　原産国チリ　※二次輸送先は拠点港との距離"]
[null,null,null,null,{"$f":"E23","v":5953},null,null,null,null,null," ⑧　原産国オマーン　※二次輸送先は拠点港との距離",null,null,null,null,5953,null,null,null,null,null," ⑧　原産国オマーン　※二次輸送先は拠点港との距離"]
[null,null,null,null,{"$f":"E24","v":8892},null,null,null,null,null," ⑧　原産国ナミビア　※二次輸送先は拠点港との距離",null,null,null,null,8892,null,null,null,null,null," ⑧　原産国ナミビア　※二次輸送先は拠点港との距離"]
[null,null,"シナリオ設定","（％）",0.33333333333333331,1,1,1,1,1," ⑨　原産国オーストラリア　※二次輸送先は拠点港との距離",null,null,"シナリオ設定","（％）",{"$f":"E63","v":0.33333333333333331},1,1,1,1,1," ⑨　原産国オーストラリア　※二次輸送先は拠点港との距離"]
[null,null,null,null,0,null,null,null,null,null," ⑨　原産国アメリカ　※二次輸送先はシナリオ対象外",null,null,null,null,{"$f":"E64","v":0},null,null,null,null,null," ⑨　原産国アメリカ　※二次輸送先はシナリオ対象外"]
[null,null,null,null,0.33333333333333331,null,null,null,null,null," ⑨　原産国カナダ　※二次輸送先はシナリオ対象外",null,null,null,null,0.33333333333333331,null,null,null,null,null," ⑨　原産国カナダ　※二次輸送先はシナリオ対象外"]
[null,null,null,null,0.33333333333333331,null,null,null,null,null," ⑨　原産国チリ　※二次輸送先はシナリオ対象外",null,null,null,null,0.33333333333333331,null,null,null,null,null," ⑨　原産国チリ　※二次輸送先はシナリオ対象外"]
[null,null,null,null,0,null,null,null,null,null," ⑨　原産国オマーン　※二次輸送先はシナリオ対象外",null,null,null,null,0,null,null,null,null,null," ⑨　原産国オマーン　※二次輸送先はシナリオ対象外"]
[null,null,null,null,0,null,null,null,null,null," ⑨　原産国ナミビア　※二次輸送先はシナリオ対象外",null,null,null,null,0,null,null,null,null,null," ⑨　原産国ナミビア　※二次輸送先はシナリオ対象外"]
[null,null," 海上輸送日数","（日）",{"$f":"E57/E$52/24","v":9.6875},{"$f":"F57/F$53/24","v":0.84722222222222221},{"$f":"G57/G$53/24","v":0.74652777777777779},0.72222222222222221,0.27083333333333331,0.67708333333333337," ⑩＝⑧／④　原産国オーストラリア　※二次輸送先は拠点港までの日数",null,null," 海上輸送日数","（日）",{"$f":"P57/P$52/24","v":9.6875},{"$f":"Q57/Q$53/24","v":0.84722222222222221},{"$f":"R57/R$53/24","v":0.74652777777777779},0.72222222222222221,0.27083333333333331,0.67708333333333337," ⑩＝⑧／④　原産国オーストラリア　※二次輸送先は拠点港までの日数"]
[null,null,null,null,{"$f":"E58/E$52/24","v":14.910714285714285},null,null,null,null,null," ⑩＝⑧／④　原産国アメリカ　※二次輸送先は拠点港までの日数",null,null,null,null,{"$f":"P58/P$52/24","v":14.910714285714285},null,null,null,null,null," ⑩＝⑧／④　原産国アメリカ　※二次輸送先は拠点港までの日数"]
[null,null,null,null,12.761904761904761,null,null,null,null,null," ⑩＝⑧／④　原産国カナダ　※二次輸送先は拠点港までの日数",null,null,null,null,12.761904761904761,null,null,null,null,null," ⑩＝⑧／④　原産国カナダ　※二次輸送先は拠点港までの日数"]
[null,null,null,null,28.61904761904762,null,null,null,null,null," ⑩＝⑧／④　原産国チリ　※二次輸送先は拠点港までの日数",null,null,null,null,28.61904761904762,null,null,null,null,null," ⑩＝⑧／④　原産国チリ　※二次輸送先は拠点港までの日数"]
[null,null,null,null,17.717261904761905,null,null,null,null,null," ⑩＝⑧／④　原産国オマーン　※二次輸送先は拠点港までの日数",null,null,null,null,17.717261904761905,null,null,null,null,null," ⑩＝⑧／④　原産国オマーン　※二次輸送先は拠点港までの日数"]
[null,null,null,null,26.464285714285712,null,null,null,null,null," ⑩＝⑧／④　原産国ナミビア　※二次輸送先は拠点港までの日数",null,null,null,null,26.464285714285712,null,null,null,null,null," ⑩＝⑧／④　原産国ナミビア　※二次輸送先は拠点港までの日数"]
[null,null," 海上輸送費用","（千円/月）",{"$f":"E$54*E$56*E63*E69","v":36437.44222765306},{"$f":"F$54*F$56*F63*F69","v":1028.661519982028},{"$f":"G$54*G$56*G63*G69","v":582.62815155902217},4142.1111165553502,211.37207358885453,5824.8437576559618," ⑪＝⑤×⑦×⑨×⑩　原産国オーストラリア　　※二次輸送先は拠点港間の費用",null,null," 海上輸送費用","（千円/月）",{"$f":"P$54*P$56*P63*P69","v":36437.44222765306},{"$f":"Q$54*Q$56*Q63*Q69","v":1028.661519982028},{"$f":"R$54*R$56*R63*R69","v":582.62815155902217},4142.1111165553502,211.37207358885453,5824.8437576559618," ⑪＝⑤×⑦×⑨×⑩　原産国オーストラリア　　※二次輸送先は拠点港間の費用"]
[null,null,null,null,{"$f":"E$54*E$56*E64*E70","v":0},null,null,null,null,null," ⑪＝⑤×⑦×⑨×⑩　原産国アメリカ　　　※二次輸送先は拠点港間の費用",null,null,null,null,{"$f":"P$54*P$56*P64*P70","v":0},null,null,null,null,null," ⑪＝⑤×⑦×⑨×⑩　原産国アメリカ　　　※二次輸送先は拠点港間の費用"]
[null,null,null,null,48001.152771789959,null,null,null,null,null," ⑪＝⑤×⑦×⑨×⑩　原産国カナダ　　　※二次輸送先は拠点港間の費用",null,null,null,null,48001.152771789959,null,null,null,null,null," ⑪＝⑤×⑦×⑨×⑩　原産国カナダ　　　※二次輸送先は拠点港間の費用"]
[null,null,null,null,107644.37617852898,null,null,null,null,null," ⑪＝⑤×⑦×⑨×⑩　原産国チリ　　※二次輸送先は拠点港間の費用",null,null,null,null,107644.37617852898,null,null,null,null,null," ⑪＝⑤×⑦×⑨×⑩　原産国チリ　　※二次輸送先は拠点港間の費用"]
[null,null,null,null,0,null,null,null,null,null," ⑪＝⑤×⑦×⑨×⑩　原産国オマーン　　※二次輸送先は拠点港間の費用",null,null,null,null,0,null,null,null,null,null," ⑪＝⑤×⑦×⑨×⑩　原産国オマーン　　※二次輸送先は拠点港間の費用"]
[null,null,null,null,0,null,null,null,null,null," ⑪＝⑤×⑦×⑨×⑩　原産国ナミビア　　※二次輸送先は新潟港間の費用",null,null,null,null,0,null,null,null,null,null," ⑪＝⑤×⑦×⑨×⑩　原産国ナミビア　　※二次輸送先は新潟港間の費用"]
[null,null," 海上輸送費用　合計","（億円/月）",{"$f":"SUM(E75:J80)*1000/100000000","v":2.0387258779731323},null,null,null,null,null,null,null,null," 海上輸送費用　合計","（億円/月）",{"$f":"SUM(P75:U80)*1000/100000000","v":2.0387258779731323}]
[]
[null,null,"移行期","単位","拠点港","2次輸送先港湾",null,null,null,null,"備考",null,null,"移行期","単位","拠点港","2次輸送先港湾",null,null,null,null,"備考"]
[null,null,null,null,"敦賀港","新潟港","直江津港","伏木富山港","金沢港","七尾港",null,null,null,null,null,"敦賀港","新潟港","直江津港","伏木富山港","金沢港","七尾港"]
[null,null," 密度","（t/m3）",0.68217054263565891,0.68217054263565891,0.68217054263565891,0.68217054263565891,0.68217054263565891,0.68217054263565891," ①",null,null," 密度","（t/m3）",0.68217054263565891,0.68217054263565891,0.68217054263565891,0.68217054263565891,0.68217054263565891,0.68217054263565891," ①"]
[null,null," 運搬船積載量\n※内貿の船型の上限は、就航中の「Hourai Maru」とする","（m3/隻）",{"$f":"KEISAN(\"アンモニア\",E93,\"タンク容量\",E84,\"外貿\")","v":87000},{"$f":"KEISAN(\"アンモニア\",F93,\"タンク容量\",F84,\"内貿\")","v":34198},{"$f":"KEISAN(\"アンモニア\",G93,\"タンク容量\",G84,\"内貿\")","v":34198},{"$f":"KEISAN(\"アンモニア\",H93,\"タンク容量\",H84,\"内貿\")","v":38000},{"$f":"KEISAN(\"アンモニア\",I93,\"タンク容量\",I84,\"内貿\")","v":34198},{"$f":"KEISAN(\"アンモニア\",J93,\"タンク容量\",J84,\"内貿\")","v":38000}," ②港湾施設能力及び対象船舶一覧より、需要量に合わせた船型を設定",null,null," 運搬船積載量\n※内貿の船型の上限は、就航中の「Hourai Maru」とする","（m3/隻）",{"$f":"KEISAN(\"アンモニア\",P93,\"タンク容量\",P84,\"外貿\")","v":87000},{"$f":"KEISAN(\"アンモニア\",Q93,\"タンク容量\",Q84,\"内貿\")","v":34198},{"$f":"KEISAN(\"アンモニア\",R93,\"タンク容量\",R84,\"内貿\")","v":34198},{"$f":"KEISAN(\"アンモニア\",S93,\"タンク容量\",S84,\"内貿\")","v":38000},{"$f":"KEISAN(\"アンモニア\",T93,\"タンク容量\",T84,\"内貿\")","v":17099},{"$f":"KEISAN(\"アンモニア\",U93,\"タンク容量\",U84,\"内貿\")","v":38000}," ②港湾施設能力及び対象船舶一覧より、需要量に合わせた船型を設定"]
[null,null,null,"（t/隻）",{"$f":"E86*E85","v":59348.837209302328},{"$f":"F86*F85","v":23328.868217054263},23328.868217054263,{"$f":"H86*H85","v":25922.480620155038},{"$f":"I86*I85","v":23328.868217054263},{"$f":"J86*J85","v":25922.480620155038}," ③=②×①",null,null,null,"（t/隻）",{"$f":"P86*P85","v":59348.837209302328},{"$f":"Q86*Q85","v":23328.868217054263},{"$f":"R86*R85","v":23328.868217054263},{"$f":"S86*S85","v":25922.480620155038},{"$f":"T86*T85","v":11664.434108527132},{"$f":"U86*U85","v":25922.480620155038}," ③=②×①"]
[null,null,null,"(GT)",{"$f":"KEISAN(\"アンモニア\",E93,\"総トン数\",E84,\"外貿\")","v":50000},{"$f":"KEISAN(\"アンモニア\",F93,\"総トン数\",F84,\"内貿\")","v":20000},{"$f":"KEISAN(\"アンモニア\",G93,\"総トン数\",G84,\"内貿\")","v":20000},{"$f":"KEISAN(\"アンモニア\",H93,\"総トン数\",H84,\"内貿\")","v":25458},{"$f":"KEISAN(\"アンモニア\",I93,\"総トン数\",I84,\"内貿\")","v":20000},{"$f":"KEISAN(\"アンモニア\",J93,\"総トン数\",J84,\"内貿\")","v":25458},"　港湾施設能力及び対象船舶一覧より、需要量に合わせた船型を設定",null,null,null,"(GT)",{"$f":"KEISAN(\"アンモニア\",P93,\"総トン数\",P84,\"外貿\")","v":50000},{"$f":"KEISAN(\"アンモニア\",Q93,\"総トン数\",Q84,\"内貿\")","v":20000},{"$f":"KEISAN(\"アンモニア\",R93,\"総トン数\",R84,\"内貿\")","v":20000},{"$f":"KEISAN(\"アンモニア\",S93,\"総トン数\",S84,\"内貿\")","v":25458},{"$f":"KEISAN(\"アンモニア\",T93,\"総トン数\",T84,\"内貿\")","v":10000},{"$f":"KEISAN(\"アンモニア\",U93,\"総トン数\",U84,\"内貿\")","v":25458},"　港湾施設能力及び対象船舶一覧より、需要量に合わせた船型を設定"]
[null,null,null,"(DWT)",{"$f":"E88/0.8447","v":59192.61276192731},{"$f":"F88/0.8447","v":23677.045104770925},{"$f":"G88/0.8447","v":23677.045104770925},30138.51071386291,23677.045104770925,30138.51071386291,"　LPG船のDWTとGTの関係：DWT=GT/0.8447 より （※1）",null,null,null,"(DWT)",{"$f":"P88/0.8447","v":59192.61276192731},{"$f":"Q88/0.8447","v":23677.045104770925},{"$f":"R88/0.8447","v":23677.045104770925},{"$f":"S88/0.8447","v":30138.51071386291},{"$f":"T88/0.8447","v":11838.522552385462},30138.51071386291,"　LPG船のDWTとGTの関係：DWT=GT/0.8447 より （※1）"]
[null,null," 船速（外航）","（ノット）",14,14,14,14,14,14," ④ 国土交通省検討資料より",null,null," 船速（外航）","（ノット）",14,14,14,14,14,14," ④ 国土交通省検討資料より"]
[null,null," 船速（内航）","（ノット）",12,12,12,12,12,12," ④ 国土交通省検討資料より",null,null," 船速（内航）","（ノット）",12,12,12,12,12,12," ④ 国土交通省検討資料より"]
[null,null," 海上輸送費用原単位","（千円/日･隻）",{"$f":"45.432*E89^(0.4019)","v":3761.284358983542},{"$f":"45.432*F89^(0.4019)","v":2602.5799429069089},2602.5799429069089,2867.6153883844731,2602.5799429069089,2867.6153883844731," ⑤ 海上輸送費用原単位算定式より （※2）",null,null," 海上輸送費用原単位","（千円/日･隻）",{"$f":"45.432*P89^(0.4019)","v":3761.284358983542},{"$f":"45.432*Q89^(0.4019)","v":2602.5799429069089},2602.5799429069089,2867.6153883844731,1969.7908840827624,2867.6153883844731," ⑤ 海上輸送費用原単位算定式より （※2）"]
[null,null," 月間需要量","（t/ピーク月）",{"$f":"①需要!$K$223/12*④海上輸送網入力!$C$59","v":412659.95942655206},{"$f":"①需要!$K$30/12*④海上輸送網入力!$C$59","v":22978.71093123261},{"$f":"①需要!$K$62/12*④海上輸送網入力!$C$59","v":19702.184836456901},{"$f":"①需要!$K$94/12*④海上輸送網入力!$C$59","v":80436.514684082766},{"$f":"①需要!$K$126/12*④海上輸送網入力!$C$59","v":13159.911036556032},{"$f":"①需要!$K$158/12*④海上輸送網入力!$C$59","v":135097.2914377994}," ⑥",null,null," 月間需要量","（t/その他月）",{"$f":"①需要!$K$223/12*④海上輸送網入力!$C$60","v":336643.65111113462},{"$f":"①需要!$K$30/12*④海上輸送網入力!$C$60","v":18745.79049653187},{"$f":"①需要!$K$62/12*④海上輸送網入力!$C$60","v":16072.83499816221},{"$f":"①需要!$K$94/12*④海上輸送網入力!$C$60","v":65619.261979120158},{"$f":"①需要!$K$126/12*④海上輸送網入力!$C$60","v":10735.716898243081},{"$f":"①需要!$K$158/12*④海上輸送網入力!$C$60","v":110210.94827820479}," ⑥"]
[null,null," 月間寄港回数","（回/月）",{"$f":"IFERROR(ROUNDUP(E93/E87,0),0)","v":7},{"$f":"IFERROR(ROUNDUP(F93/F87,0),0)","v":1},{"$f":"IFERROR(ROUNDUP(G93/G87,0),0)","v":1},{"$f":"IFERROR(ROUNDUP(H93/H87,0),0)","v":4},{"$f":"IFERROR(ROUNDUP(I93/I87,0),0)","v":1},{"$f":"IFERROR(ROUNDUP(J93/J87,0),0)","v":6}," ⑦＝⑥／③",null,null," 月間寄港回数","（回/月）",{"$f":"IFERROR(ROUNDUP(P93/P87,0),0)","v":6},{"$f":"IFERROR(ROUNDUP(Q93/Q87,0),0)","v":1},1,3,1,5," ⑦＝⑥／③"]
[null,null," 海上輸送距離","（海里）",{"$f":"E57","v":3255},244,215,208,78,195," ⑧　原産国オーストラリア　※二次輸送先は拠点港との距離",null,null," 海上輸送距離","（海里）",{"$f":"E95","v":3255},{"$f":"F95","v":244},{"$f":"G95","v":215},208,78,195," ⑧　原産国オーストラリア　※二次輸送先は拠点港との距離"]
[null,null,null,null,{"$f":"E58","v":5010},null,null,null,null,null," ⑧　原産国アメリカ　※二次輸送先は拠点港との距離",null,null,null,null,{"$f":"E96","v":5010},null,null,null,null,null," ⑧　原産国アメリカ　※二次輸送先は拠点港との距離"]
[null,null,null,null,{"$f":"E59","v":4288},null,null,null,null,null," ⑧　原産国カナダ　※二次輸送先は拠点港との距離",null,null,null,null,4288,null,null,null,null,null," ⑧　原産国カナダ　※二次輸送先は拠点港との距離"]
[null,null,null,null,{"$f":"E60","v":9616},null,null,null,null,null," ⑧　原産国チリ　※二次輸送先は拠点港との距離",null,null,null,null,9616,null,null,null,null,null," ⑧　原産国チリ　※二次輸送先は拠点港との距離"]
[null,null,null,null,{"$f":"E61","v":5953},null,null,null,null,null," ⑧　原産国オマーン　※二次輸送先は拠点港との距離",null,null,null,null,5953,null,null,null,null,null," ⑧　原産国オマーン　※二次輸送先は拠点港との距離"]
[null,null,null,null,{"$f":"E62","v":8892},null,null,null,null,null," ⑧　原産国ナミビア　※二次輸送先は拠点港との距離",null,null,null,null,8892,null,null,null,null,null," ⑧　原産国ナミビア　※二次輸送先は拠点港との距離"]
[null,null,"シナリオ設定","（％）",0.25,1,1,1,1,1," ⑨　原産国オーストラリア　※二次輸送先は拠点港との距離",null,null,"シナリオ設定","（％）",{"$f":"E101","v":0.25},1,1,1,1,1," ⑨　原産国オーストラリア　※二次輸送先は拠点港との距離"]
[null,null,null,null,0.25,null,null,null,null,null," ⑨　原産国アメリカ　※二次輸送先はシナリオ対象外",null,null,null,null,{"$f":"E102","v":0.25},null,null,null,null,null," ⑨　原産国アメリカ　※二次輸送先はシナリオ対象外"]
[null,null,null,null,0.25,null,null,null,null,null," ⑨　原産国カナダ　※二次輸送先はシナリオ対象外",null,null,null,null,0.25,null,null,null,null,null," ⑨　原産国カナダ　※二次輸送先はシナリオ対象外"]
[null,null,null,null,0.25,null,null,null,null,null," ⑨　原産国チリ　※二次輸送先はシナリオ対象外",null,null,null,null,0.25,null,null,null,null,null," ⑨　原産国チリ　※二次輸送先はシナリオ対象外"]
[null,null,null,null,0,null,null,null,null,null," ⑨　原産国オマーン　※二次輸送先はシナリオ対象外",null,null,null,null,0,null,null,null,null,null," ⑨　原産国オマーン　※二次輸送先はシナリオ対象外"]
[null,null,null,null,0,null,null,null,null,null," ⑨　原産国ナミビア　※二次輸送先はシナリオ対象外",null,null,null,null,0,null,null,null,null,null," ⑨　原産国ナミビア　※二次輸送先はシナリオ対象外"]
[null,null," 海上輸送日数","（日）",{"$f":"E95/E$90/24","v":9.6875},{"$f":"F95/F$91/24","v":0.84722222222222221},{"$f":"G95/G$91/24","v":0.74652777777777779},0.72222222222222221,0.27083333333333331,0.67708333333333337," ⑩＝⑧／④　原産国オーストラリア　※二次輸送先は拠点港までの日数",null,null," 海上輸送日数","（日）",{"$f":"P95/P$90/24","v":9.6875},{"$f":"Q95/Q$91/24","v":0.84722222222222221},{"$f":"R95/R$91/24","v":0.74652777777777779},0.72222222222222221,0.27083333333333331,0.67708333333333337," ⑩＝⑧／④　原産国オーストラリア　※二次輸送先は拠点港までの日数"]
[null,null,null,null,{"$f":"E96/E$90/24","v":14.910714285714285},null,null,null,null,null," ⑩＝⑧／④　原産国アメリカ　※二次輸送先は拠点港までの日数",null,null,null,null,{"$f":"P96/P$90/24","v":14.910714285714285},null,null,null,null,null," ⑩＝⑧／④　原産国アメリカ　※二次輸送先は拠点港までの日数"]
[null,null,null,null,{"$f":"E97/E$90/24","v":12.761904761904761},null,null,null,null,null," ⑩＝⑧／④　原産国カナダ　※二次輸送先は拠点港までの日数",null,null,null,null,{"$f":"P97/P$90/24","v":12.761904761904761},null,null,null,null,null," ⑩＝⑧／④　原産国カナダ　※二次輸送先は拠点港までの日数"]
[null,null,null,null,28.61904761904762,null,null,null,null,null," ⑩＝⑧／④　原産国チリ　※二次輸送先は拠点港までの日数",null,null,null,null,28.61904761904762,null,null,null,null,null," ⑩＝⑧／④　原産国チリ　※二次輸送先は拠点港までの日数"]
[null,null,null,null,17.717261904761905,null,null,null,null,null," ⑩＝⑧／④　原産国オマーン　※二次輸送先は拠点港までの日数",null,null,null,null,{"$f":"P99/P$90/24","v":17.717261904761905},null,null,null,null,null," ⑩＝⑧／④　原産国オマーン　※二次輸送先は拠点港までの日数"]
[null,null,null,null,26.464285714285712,null,null,null,null,null," ⑩＝⑧／④　原産国ナミビア　※二次輸送先は拠点港までの日数",null,null,null,null,26.464285714285712,null,null,null,null,null," ⑩＝⑧／④　原産国ナミビア　※二次輸送先は拠点港までの日数"]
[null,null," 海上輸送費用","（千円/月）",{"$f":"E$92*E$94*E101*E107","v":63765.523898392858},{"$f":"F$92*F$94*F101*F107","v":2204.9635627405755},{"$f":"G$92*G$94*G101*G107","v":1942.8982212673104},8284.2222331107005,704.86540120395443,11649.687515311924," ⑪＝⑤×⑦×⑨×⑩　原産国オーストラリア　　※二次輸送先は拠点港間の費用",null,null," 海上輸送費用","（千円/月）",{"$f":"P$92*P$94*P101*P107","v":54656.163341479587},{"$f":"Q$92*Q$94*Q101*Q107","v":2204.9635627405755},{"$f":"R$92*R$94*R101*R107","v":1942.8982212673104},6213.1666748330254,533.48503110574813,{"$f":"U$92*U$94*U101*U107","v":9708.0729294266021}," ⑪＝⑤×⑦×⑨×⑩　原産国オーストラリア　　※二次輸送先は拠点港間の費用"]
[null,null,null,null,{"$f":"E$92*E$94*E102*E108","v":98146.013742226787},null,null,null,null,null," ⑪＝⑤×⑦×⑨×⑩　原産国アメリカ　　　※二次輸送先は拠点港間の費用",null,null,null,null,{"$f":"P$92*P$94*P102*P108","v":84125.154636194391},null,null,null,null,null," ⑪＝⑤×⑦×⑨×⑩　原産国アメリカ　　　※二次輸送先は拠点港間の費用"]
[null,null,null,null,84002.017350632435,null,null,null,null,null," ⑪＝⑤×⑦×⑨×⑩　原産国カナダ　　　※二次輸送先は拠点港間の費用",null,null,null,null,72001.729157684938,null,null,null,null,null," ⑪＝⑤×⑦×⑨×⑩　原産国カナダ　　　※二次輸送先は拠点港間の費用"]
[null,null,null,null,188377.65831242574,null,null,null,null,null," ⑪＝⑤×⑦×⑨×⑩　原産国チリ　　※二次輸送先は拠点港間の費用",null,null,null,null,{"$f":"P$92*P$94*P104*P110","v":161466.56426779347},null,null,null,null,null," ⑪＝⑤×⑦×⑨×⑩　原産国チリ　　※二次輸送先は拠点港間の費用"]
[null,null,null,null,0,null,null,null,null,null," ⑪＝⑤×⑦×⑨×⑩　原産国オマーン　　※二次輸送先は拠点港間の費用",null,null,null,null,0,null,null,null,null,null," ⑪＝⑤×⑦×⑨×⑩　原産国オマーン　　※二次輸送先は拠点港間の費用"]
[null,null,null,null,0,null,null,null,null,null," ⑪＝⑤×⑦×⑨×⑩　原産国ナミビア　　※二次輸送先は新潟港間の費用",null,null,null,null,0,null,null,null,null,null," ⑪＝⑤×⑦×⑨×⑩　原産国ナミビア　　※二次輸送先は新潟港間の費用"]
[null,null," 海上輸送費用　合計","（億円/月）",{"$f":"SUM(E113:J118)*1000/100000000","v":4.5907785023731229},null,null,null,null,null,null,null,null," 海上輸送費用　合計","（億円/月）",{"$f":"SUM(P113:U118)*1000/100000000","v":3.9285219782252563}]
[]
[null,null,"2050年","単位","拠点港","2次輸送先港湾",null,null,null,null,"備考",null,null,"2050年","単位","拠点港","2次輸送先港湾",null,null,null,null,"備考"]
[null,null,null,null,"敦賀港","新潟港","直江津港","伏木富山港","金沢港","七尾港",null,null,null,null,null,"敦賀港","新潟港","直江津港","伏木富山港","金沢港","七尾港"]
[null,null," 密度","（t/m3）",0.68217054263565891,0.68217054263565891,0.68217054263565891,0.68217054263565891,0.68217054263565891,0.68217054263565891," ①",null,null," 密度","（t/m3）",0.68217054263565891,0.68217054263565891,0.68217054263565891,0.68217054263565891,0.68217054263565891,0.68217054263565891," ①"]
[null,null," 運搬船積載量\n※内貿の船型の上限は、就航中の「Hourai Maru」とする","（m3/隻）",{"$f":"KEISAN(\"アンモニア\",E131,\"タンク容量\",E122,\"外貿\")","v":87000},{"$f":"KEISAN(\"アンモニア\",F131,\"タンク容量\",F122,\"内貿\")","v":38000},{"$f":"KEISAN(\"アンモニア\",G131,\"タンク容量\",G122,\"内貿\")","v":38000},{"$f":"KEISAN(\"アンモニア\",H131,\"タンク容量\",H122,\"内貿\")","v":38000},{"$f":"KEISAN(\"アンモニア\",I131,\"タンク容量\",I122,\"内貿\")","v":38000},{"$f":"KEISAN(\"アンモニア\",J131,\"タンク容量\",J122,\"内貿\")","v":38000}," ②港湾施設能力及び対象船舶一覧より、需要量に合わせた船型を設定",null,null," 運搬船積載量\n※内貿の船型の上限は、就航中の「Hourai Maru」とする","（m3/隻）",{"$f":"KEISAN(\"アンモニア\",P131,\"タンク容量\",P122,\"外貿\")","v":87000},{"$f":"KEISAN(\"アンモニア\",Q131,\"タンク容量\",Q122,\"内貿\")","v":38000},{"$f":"KEISAN(\"アンモニア\",R131,\"タンク容量\",R122,\"内貿\")","v":38000},{"$f":"KEISAN(\"アンモニア\",S131,\"タンク容量\",S122,\"内貿\")","v":38000},{"$f":"KEISAN(\"アンモニア\",T131,\"タンク容量\",T122,\"内貿\")","v":34198},{"$f":"KEISAN(\"アンモニア\",U131,\"タンク容量\",U122,\"内貿\")","v":38000}," ②港湾施設能力及び対象船舶一覧より、需要量に合わせた船型を設定"]
[null,null,null,"（t/隻）",{"$f":"E124*E123","v":59348.837209302328},{"$f":"F124*F123","v":25922.480620155038},{"$f":"G124*G123","v":25922.480620155038},{"$f":"H124*H123","v":25922.480620155038},{"$f":"I124*I123","v":25922.480620155038},{"$f":"J124*J123","v":25922.480620155038}," ③=②×①",null,null,null,"（t/隻）",{"$f":"P124*P123","v":59348.837209302328},{"$f":"Q124*Q123","v":25922.480620155038},{"$f":"R124*R123","v":25922.480620155038},25922.480620155038,{"$f":"T124*T123","v":23328.868217054263},{"$f":"U124*U123","v":25922.480620155038}," ③=②×①"]
[null,null,null,"(GT)",{"$f":"KEISAN(\"アンモニア\",E131,\"総トン数\",E122,\"外貿\")","v":50000},{"$f":"KEISAN(\"アンモニア\",F131,\"総トン数\",F122,\"内貿\")","v":25458},{"$f":"KEISAN(\"アンモニア\",G131,\"総トン数\",G122,\"内貿\")","v":25458},{"$f":"KEISAN(\"アンモニア\",H131,\"総トン数\",H122,\"内貿\")","v":25458},{"$f":"KEISAN(\"アンモニア\",I131,\"総トン数\",I122,\"内貿\")","v":25458},{"$f":"KEISAN(\"アンモニア\",J131,\"総トン数\",J122,\"内貿\")","v":25458},"　港湾施設能力及び対象船舶一覧より、需要量に合わせた船型を設定",null,null,null,"(GT)",{"$f":"KEISAN(\"アンモニア\",P131,\"総トン数\",P122,\"外貿\")","v":50000},{"$f":"KEISAN(\"アンモニア\",Q131,\"総トン数\",Q122,\"内貿\")","v":25458},{"$f":"KEISAN(\"アンモニア\",R131,\"総トン数\",R122,\"内貿\")","v":25458},{"$f":"KEISAN(\"アンモニア\",S131,\"総トン数\",S122,\"内貿\")","v":25458},{"$f":"KEISAN(\"アンモニア\",T131,\"総トン数\",T122,\"内貿\")","v":20000},{"$f":"KEISAN(\"アンモニア\",U131,\"総トン数\",U122,\"内貿\")","v":25458},"　港湾施設能力及び対象船舶一覧より、需要量に合わせた船型を設定"]
[null,null,null,"(DWT)",{"$f":"E126/0.8447","v":59192.61276192731},{"$f":"F126/0.8447","v":30138.51071386291},{"$f":"G126/0.8447","v":30138.51071386291},{"$f":"H126/0.8447","v":30138.51071386291},30138.51071386291,30138.51071386291,"　LPG船のDWTとGTの関係：DWT=GT/0.8447 より （※1）",null,null,null,"(DWT)",{"$f":"P126/0.8447","v":59192.61276192731},{"$f":"Q126/0.8447","v":30138.51071386291},{"$f":"R126/0.8447","v":30138.51071386291},{"$f":"S126/0.8447","v":30138.51071386291},{"$f":"T126/0.8447","v":23677.045104770925},30138.51071386291,"　LPG船のDWTとGTの関係：DWT=GT/0.8447 より （※1）"]
[null,null," 船速（外航）","（ノット）",14,14,14,14,14,14," ④ 国土交通省検討資料より",null,null," 船速（外航）","（ノット）",14,14,14,14,14,14," ④ 国土交通省検討資料より"]
[null,null," 船速（内航）","（ノット）",12,12,12,12,12,12," ④ 国土交通省検討資料より",null,null," 船速（内航）","（ノット）",12,12,12,12,12,12," ④ 国土交通省検討資料より"]
[null,null," 海上輸送費用原単位","（千円/日･隻）",{"$f":"45.432*E127^(0.4019)","v":3761.284358983542},{"$f":"45.432*F127^(0.4019)","v":2867.6153883844731},2867.6153883844731,2867.6153883844731,2867.6153883844731,2867.6153883844731," ⑤ 海上輸送費用原単位算定式より （※2）",null,null," 海上輸送費用原単位","（千円/日･隻）",{"$f":"45.432*P127^(0.4019)","v":3761.284358983542},{"$f":"45.432*Q127^(0.4019)","v":2867.6153883844731},2867.6153883844731,2867.6153883844731,2602.5799429069089,2867.6153883844731," ⑤ 海上輸送費用原単位算定式より （※2）"]
[null,null," 月間需要量","（t/ピーク月）",{"$f":"①需要!$L$223/12*④海上輸送網入力!$C$59","v":1027327.7605637916},{"$f":"①需要!$L$30/12*④海上輸送網入力!$C$59","v":46033.958535852311},{"$f":"①需要!$L$62/12*④海上輸送網入力!$C$59","v":39468.150234069712},{"$f":"①需要!$L$94/12*④海上輸送網入力!$C$59","v":200755.75968335362},{"$f":"①需要!$L$126/12*④海上輸送網入力!$C$59","v":26345.334297574434},{"$f":"①需要!$L$158/12*④海上輸送網入力!$C$59","v":351502.26120089012}," ⑥",null,null," 月間需要量","（t/その他月）",{"$f":"①需要!$L$223/12*④海上輸送網入力!$C$60","v":838083.17309151439},{"$f":"①需要!$L$30/12*④海上輸送網入力!$C$60","v":37554.018805563734},{"$f":"①需要!$L$62/12*④海上輸送網入力!$C$60","v":32197.701506741087},{"$f":"①需要!$L$94/12*④海上輸送網入力!$C$60","v":163774.43553115692},{"$f":"①需要!$L$126/12*④海上輸送網入力!$C$60","v":21492.246400652832},{"$f":"①需要!$L$158/12*④海上輸送網入力!$C$60","v":286751.84466388408}," ⑥"]
[null,null," 月間寄港回数","（回/月）",{"$f":"IFERROR(ROUNDUP(E131/E125,0),0)","v":18},{"$f":"IFERROR(ROUNDUP(F131/F125,0),0)","v":2},{"$f":"IFERROR(ROUNDUP(G131/G125,0),0)","v":2},{"$f":"IFERROR(ROUNDUP(H131/H125,0),0)","v":8},{"$f":"IFERROR(ROUNDUP(I131/I125,0),0)","v":2},{"$f":"IFERROR(ROUNDUP(J131/J125,0),0)","v":14}," ⑦＝⑥／③",null,null," 月間寄港回数","（回/月）",{"$f":"IFERROR(ROUNDUP(P131/P125,0),0)","v":15},{"$f":"IFERROR(ROUNDUP(Q131/Q125,0),0)","v":2},2,7,1,12," ⑦＝⑥／③"]
[null,null," 海上輸送距離","（海里）",{"$f":"E95","v":3255},244,215,208,78,195," ⑧　原産国オーストラリア　※二次輸送先は拠点港との距離",null,null," 海上輸送距離","（海里）",{"$f":"E133","v":3255},{"$f":"F133","v":244},{"$f":"G133","v":215},208,78,195," ⑧　原産国オーストラリア　※二次輸送先は拠点港との距離"]
[null,null,null,null,{"$f":"E96","v":5010},null,null,null,null,null," ⑧　原産国アメリカ　※二次輸送先は拠点港との距離",null,null,null,null,{"$f":"E134","v":5010},null,null,null,null,null," ⑧　原産国アメリカ　※二次輸送先は拠点港との距離"]
[null,null,null,null,{"$f":"E97","v":4288},null,null,null,null,null," ⑧　原産国カナダ　※二次輸送先は拠点港との距離",null,null,null,null,4288,null,null,null,null,null," ⑧　原産国カナダ　※二次輸送先は拠点港との距離"]
[null,null,null,null,{"$f":"E98","v":9616},null,null,null,null,null," ⑧　原産国チリ　※二次輸送先は拠点港との距離",null,null,null,null,9616,null,null,null,null,null," ⑧　原産国チリ　※二次輸送先は拠点港との距離"]
[null,null,null,null,{"$f":"E99","v":5953},null,null,null,null,null," ⑧　原産国オマーン　※二次輸送先は拠点港との距離",null,null,null,null,5953,null,null,null,null,null," ⑧　原産国オマーン　※二次輸送先は拠点港との距離"]
[null,null,null,null,{"$f":"E100","v":8892},null,null,null,null,null," ⑧　原産国ナミビア　※二次輸送先は拠点港との距離",null,null,null,null,8892,null,null,null,null,null," ⑧　原産国ナミビア　※二次輸送先は拠点港との距離"]
[null,null,"シナリオ設定","（％）",0.16666666666666666,1,1,1,1,1," ⑨　原産国オーストラリア　※二次輸送先は拠点港との距離",null,null,"シナリオ設定","（％）",{"$f":"E139","v":0.16666666666666666},1,1,1,1,1," ⑨　原産国オーストラリア　※二次輸送先は拠点港との距離"]
[null,null,null,null,0.16666666666666666,null,null,null,null,null," ⑨　原産国アメリカ　※二次輸送先はシナリオ対象外",null,null,null,null,{"$f":"E140","v":0.16666666666666666},null,null,null,null,null," ⑨　原産国アメリカ　※二次輸送先はシナリオ対象外"]
[null,null,null,null,0.16666666666666666,null,null,null,null,null," ⑨　原産国カナダ　※二次輸送先はシナリオ対象外",null,null,null,null,0.16666666666666666,null,null,null,null,null," ⑨　原産国カナダ　※二次輸送先はシナリオ対象外"]
[null,null,null,null,0.16666666666666666,null,null,null,null,null," ⑨　原産国チリ　※二次輸送先はシナリオ対象外",null,null,null,null,0.16666666666666666,null,null,null,null,null," ⑨　原産国チリ　※二次輸送先はシナリオ対象外"]
[null,null,null,null,0.16666666666666666,null,null,null,null,null," ⑨　原産国オマーン　※二次輸送先はシナリオ対象外",null,null,null,null,0.16666666666666666,null,null,null,null,null," ⑨　原産国オマーン　※二次輸送先はシナリオ対象外"]
[null,null,null,null,0.16666666666666666,null,null,null,null,null," ⑨　原産国ナミビア　※二次輸送先はシナリオ対象外",null,null,null,null,0.16666666666666666,null,null,null,null,null," ⑨　原産国ナミビア　※二次輸送先はシナリオ対象外"]
[null,null," 海上輸送日数","（日）",{"$f":"E133/E$128/24","v":9.6875},{"$f":"F133/F$129/24","v":0.84722222222222221},{"$f":"G133/G$129/24","v":0.74652777777777779},0.72222222222222221,0.27083333333333331,0.67708333333333337," ⑩＝⑧／④　原産国オーストラリア　※二次輸送先は拠点港までの日数",null,null," 海上輸送日数","（日）",{"$f":"P133/P$128/24","v":9.6875},{"$f":"Q133/Q$129/24","v":0.84722222222222221},{"$f":"R133/R$129/24","v":0.74652777777777779},0.72222222222222221,0.27083333333333331,0.67708333333333337," ⑩＝⑧／④　原産国オーストラリア　※二次輸送先は拠点港までの日数"]
[null,null,null,null,{"$f":"E134/E$128/24","v":14.910714285714285},null,null,null,null,null," ⑩＝⑧／④　原産国アメリカ　※二次輸送先は拠点港までの日数",null,null,null,null,{"$f":"P134/P$128/24","v":14.910714285714285},null,null,null,null,null," ⑩＝⑧／④　原産国アメリカ　※二次輸送先は拠点港までの日数"]
[null,null,null,null,12.761904761904761,null,null,null,null,null," ⑩＝⑧／④　原産国カナダ　※二次輸送先は拠点港までの日数",null,null,null,null,12.761904761904761,null,null,null,null,null," ⑩＝⑧／④　原産国カナダ　※二次輸送先は拠点港までの日数"]
[null,null,null,null,28.61904761904762,null,null,null,null,null," ⑩＝⑧／④　原産国チリ　※二次輸送先は拠点港までの日数",null,null,null,null,28.61904761904762,null,null,null,null,null," ⑩＝⑧／④　原産国チリ　※二次輸送先は拠点港までの日数"]
[null,null,null,null,17.717261904761905,null,null,null,null,null," ⑩＝⑧／④　原産国オマーン　※二次輸送先は拠点港までの日数",null,null,null,null,17.717261904761905,null,null,null,null,null," ⑩＝⑧／④　原産国オマーン　※二次輸送先は拠点港までの日数"]
[null,null,null,null,26.464285714285712,null,null,null,null,null," ⑩＝⑧／④　原産国ナミビア　※二次輸送先は拠点港までの日数",null,null,null,null,26.464285714285712,null,null,null,null,null," ⑩＝⑧／④　原産国ナミビア　※二次輸送先は拠点港までの日数"]
[null,null," 海上輸送費用","（千円/月）",{"$f":"E$130*E$132*E139*E145","v":109312.32668295917},{"$f":"F$130*F$132*F139*F145","v":4859.014963651468},{"$f":"G$130*G$132*G139*G145","v":4281.5090868240395},16568.444466221401,1553.2916687082561,27182.604202394483," ⑪＝⑤×⑦×⑨×⑩　原産国オーストラリア　　※二次輸送先は拠点港間の費用",null,null," 海上輸送費用","（千円/月）",{"$f":"P$130*P$132*P139*P145","v":91093.605569132662},{"$f":"Q$130*Q$132*Q139*Q145","v":4859.014963651468},{"$f":"R$130*R$132*R139*R145","v":4281.5090868240395},14497.388907943725,704.86540120395443,23299.375030623847," ⑪＝⑤×⑦×⑨×⑩　原産国オーストラリア　　※二次輸送先は拠点港間の費用"]
[null,null,null,null,{"$f":"E$130*E$132*E140*E146","v":168250.30927238878},null,null,null,null,null," ⑪＝⑤×⑦×⑨×⑩　原産国アメリカ　　　※二次輸送先は拠点港間の費用",null,null,null,null,{"$f":"P$130*P$132*P140*P146","v":140208.59106032399},null,null,null,null,null," ⑪＝⑤×⑦×⑨×⑩　原産国アメリカ　　　※二次輸送先は拠点港間の費用"]
[null,null,null,null,144003.45831536988,null,null,null,null,null," ⑪＝⑤×⑦×⑨×⑩　原産国カナダ　　　※二次輸送先は拠点港間の費用",null,null,null,null,120002.88192947491,null,null,null,null,null," ⑪＝⑤×⑦×⑨×⑩　原産国カナダ　　　※二次輸送先は拠点港間の費用"]
[null,null,null,null,322933.12853558693,null,null,null,null,null," ⑪＝⑤×⑦×⑨×⑩　原産国チリ　　※二次輸送先は拠点港間の費用",null,null,null,null,269110.94044632249,null,null,null,null,null," ⑪＝⑤×⑦×⑨×⑩　原産国チリ　　※二次輸送先は拠点港間の費用"]
[null,null,null,null,199918.98025918772,null,null,null,null,null," ⑪＝⑤×⑦×⑨×⑩　原産国オマーン　　※二次輸送先は拠点港間の費用",null,null,null,null,166599.15021598979,null,null,null,null,null," ⑪＝⑤×⑦×⑨×⑩　原産国オマーン　　※二次輸送先は拠点港間の費用"]
[null,null,null,null,298619.11178644327,null,null,null,null,null," ⑪＝⑤×⑦×⑨×⑩　原産国ナミビア　　※二次輸送先は新潟港間の費用",null,null,null,null,248849.25982203611,null,null,null,null,null," ⑪＝⑤×⑦×⑨×⑩　原産国ナミビア　　※二次輸送先は新潟港間の費用"]
[null,null," 海上輸送費用　合計","（億円/月）",{"$f":"SUM(E151:J156)*1000/100000000","v":12.974821792397353},null,null,null,null,null,null,null,null," 海上輸送費用　合計","（億円/月）",{"$f":"SUM(P151:U156)*1000/100000000","v":10.835065824335267}]
[null,null,"（※1）「統計解析による船舶諸元に関する研究－船舶の主要諸元の計画基準（案）－」（国土技術政策総合研究所研究報告、第28号2006年3月）",null,null,null,null,null,null,null,null,null,null,"（※1）「統計解析による船舶諸元に関する研究－船舶の主要諸元の計画基準（案）－」（国土技術政策総合研究所研究報告、第28号2006年3月）"]
[null,null,"（※2）「港湾整備事業の費用対効果分析マニュアル」（令和６年６月、国土交通省港湾局）",null,null,null,null,null,null,null,null,null,null,"（※2）「港湾整備事業の費用対効果分析マニュアル」（令和６年６月、国土交通省港湾局）"]
[]
[null,null,"貯蔵費用"]
[null,null,"液化アンモ二ア"]
[null,null,"実証期","単位","新潟港","直江津港","伏木富山港","金沢港","七尾港","敦賀港※拠点港","備考"]
[null,null," 年間需要量","（t/年）",{"$f":"①需要!$I$30","v":0},{"$f":"①需要!$I$62","v":0},{"$f":"①需要!$I$94","v":83883.077849462381},{"$f":"①需要!$I$126","v":0},{"$f":"①需要!$I$158","v":171120.34968595562},{"$f":"①需要!$I$223","v":431302.42245826742}," A：実証期の需要"]
[null,null," 必要量","（１か月分）",1,1,1,1,1,1," B"]
[null,null," 月換算","（12か月/年）",12,12,12,12,12,12," C"]
[null,null," 需要ピーク係数","－",{"$f":"③輸送・貯蔵入力!$C$18","v":1.1399999999999999},{"$f":"③輸送・貯蔵入力!$C$18","v":1.1399999999999999},{"$f":"③輸送・貯蔵入力!$C$18","v":1.1399999999999999},{"$f":"③輸送・貯蔵入力!$C$18","v":1.1399999999999999},{"$f":"③輸送・貯蔵入力!$C$18","v":1.1399999999999999},{"$f":"③輸送・貯蔵入力!$C$18","v":1.1399999999999999}," D"]
[null,null," 月間需要量（ピーク月）","（t/月）",{"$f":"E164/E166*E167","v":0},{"$f":"F164/F166*F167","v":0},7968.8923956989256,0,16256.433220165782,40973.730133535399," E=A÷C×D"]
[null,null," 備蓄タンク容量","（t/基）",1000,1000,8000,1000,17000,41000," F（E：月間需要量（ピーク月）を踏まえ1,000トン刻みで設定　※最大110,000トン）"]
[null,null," 備蓄タンク基数","（基）",{"$f":"ROUNDUP(E168/E169,0)","v":0},{"$f":"ROUNDUP(F164/F169/F165/F166*F167,0)","v":0},{"$f":"ROUNDUP(G164/G169/G165/G166*G167,0)","v":1},{"$f":"ROUNDUP(H164/H169/H165/H166*H167,0)","v":0},{"$f":"ROUNDUP(I164/I169/I165/I166*I167,0)","v":1},{"$f":"ROUNDUP(J164/J169/J165/J166*J167,0)","v":1}," G=E÷F"]
[null,null," タンク1基あたり整備費用","（億円/基）",{"$f":"60*(E169/10000/4)^(2/3)","v":5.1299278400300912},5.1299278400300912,20.519711360120368,5.1299278400300912,33.916461579840629,60.995878965528497," H＝α万トンのタンクの整備費＝60億円×（α／4）2/3（※３）"]
[null,null," タンク整備費用","（億円）",{"$f":"E170*E171","v":0},{"$f":"F170*F171","v":0},20.519711360120368,0,33.916461579840629,60.995878965528497," I ＝G×H"]
[null,null," タンク維持管理費用","（億円）",{"$f":"E172*(0.024+0.022)","v":0},{"$f":"F172*(0.024+0.022)","v":0},0.94390672256553687,0,1.5601572326726689,2.8058104324143107,"修繕費：建設費の2.4％/年、諸経費：建設費の２.２％/年"]
[null,null," 貯蔵費用　合計","（億円）",{"$f":"SUM(E172:J173)","v":120.741926293142}]
[]
[null,null,"2030年","単位","新潟港","直江津港","伏木富山港","金沢港","七尾港","敦賀港※拠点港","備考"]
[null,null," 年間需要量","（t/年）",{"$f":"①需要!$J$30-①需要!$I$30","v":25051.338639177342},{"$f":"①需要!$J$62-①需要!$I$62","v":10278.211506811411},{"$f":"①需要!$J$94-①需要!$I$94","v":262607.33645869774},{"$f":"①需要!$J$126-①需要!$I$126","v":4183.1502258324472},{"$f":"①需要!$J$158-①需要!$I$158","v":517588.06595036603},{"$f":"①需要!$J$223-①需要!$I$223","v":1363398.9819739456}," A：2030年の需要－実証期の需要（2030年までの需要分※実証期分までは整備済）"]
[null,null," 必要量","（１か月分）",1,1,1,1,1,1," B"]
[null,null," 月換算","（12か月/年）",12,12,12,12,12,12," C"]
[null,null," 需要ピーク係数","－",{"$f":"③輸送・貯蔵入力!$C$18","v":1.1399999999999999},{"$f":"③輸送・貯蔵入力!$C$18","v":1.1399999999999999},{"$f":"③輸送・貯蔵入力!$C$18","v":1.1399999999999999},{"$f":"③輸送・貯蔵入力!$C$18","v":1.1399999999999999},{"$f":"③輸送・貯蔵入力!$C$18","v":1.1399999999999999},{"$f":"③輸送・貯蔵入力!$C$18","v":1.1399999999999999}," D"]
[null,null," 月間需要量（ピーク月）","（t/月）",{"$f":"E177/E179*E180","v":2379.8771707218475},{"$f":"F177/F179*F180","v":976.43009314708388},24947.696963576283,397.39927145408245,49170.866265284771,129522.90328752482," E=A÷C×D"]
[null,null," 備蓄タンク容量","（t/基）",3000,1000,25000,1000,50000,65000," F（E：月間需要量（ピーク月）を踏まえ1,000トン刻みで設定　※最大110,000トン）"]
[null,null," 備蓄タンク基数","（基）",{"$f":"ROUNDUP(E181/E182,0)","v":1},{"$f":"ROUNDUP(F177/F182/F178/F179*F180,0)","v":1},{"$f":"ROUNDUP(G177/G182/G178/G179*G180,0)","v":1},{"$f":"ROUNDUP(H177/H182/H178/H179*H180,0)","v":1},{"$f":"ROUNDUP(I177/I182/I178/I179*I180,0)","v":1},{"$f":"ROUNDUP(J177/J182/J178/J179*J180,0)","v":2}," G=E÷F"]
[null,null," タンク1基あたり整備費用","（億円/基）",{"$f":"60*(E182/10000/4)^(2/3)","v":10.670679913470188},5.1299278400300912,43.860266073192989,5.1299278400300912,69.623832504191682,82.931622205183089," H＝α万トンのタンクの整備費＝60億円×（α／4）2/3（※３）"]
[null,null," タンク整備費用","（億円）",{"$f":"E183*E184","v":10.670679913470188},{"$f":"F183*F184","v":5.1299278400300912},43.860266073192989,5.1299278400300912,69.623832504191682,165.86324441036618," I ＝G×H"]
[null,null," タンク維持管理費用","（億円）",{"$f":"E185*(0.024+0.022)","v":0.49085127601962864},{"$f":"F185*(0.024+0.022)","v":0.23597668064138419},2.0175722393668774,0.23597668064138419,3.2026962951928173,7.629709242876844,"修繕費：建設費の2.4％/年、諸経費：建設費の２.２％/年"]
[null,null," 貯蔵費用　合計","（億円）",{"$f":"SUM(E185:J186)","v":314.09066099602018}]
[]
[null,null,"移行期","単位","新潟港","直江津港","伏木富山港","金沢港","七尾港","敦賀港※拠点港","備考"]
[null,null," 年間需要量","（t/年）",{"$f":"①需要!$K$30-①需要!$J$30","v":216829.82905800804},{"$f":"①需要!$K$62-①需要!$J$62","v":197113.20782431387},{"$f":"①需要!$K$94-①需要!$J$94","v":500209.74026113207},{"$f":"①需要!$K$126-①需要!$J$126","v":134342.22910633634},{"$f":"①需要!$K$158-①需要!$J$158","v":733368.33634051413},{"$f":"①需要!$K$223-①需要!$J$223","v":2549087.6421630718}," A：移行期の需要－2030年の需要（移行期までの需要分※2030年分までは整備済）"]
[null,null," 必要量","（１か月分）",1,1,1,1,1,1," B"]
[null,null," 月換算","（12か月/年）",12,12,12,12,12,12," C"]
[null,null," 需要ピーク係数","－",{"$f":"③輸送・貯蔵入力!$C$18","v":1.1399999999999999},{"$f":"③輸送・貯蔵入力!$C$18","v":1.1399999999999999},{"$f":"③輸送・貯蔵入力!$C$18","v":1.1399999999999999},{"$f":"③輸送・貯蔵入力!$C$18","v":1.1399999999999999},{"$f":"③輸送・貯蔵入力!$C$18","v":1.1399999999999999},{"$f":"③輸送・貯蔵入力!$C$18","v":1.1399999999999999}," D"]
[null,null," 月間需要量（ピーク月）","（t/月）",{"$f":"E190/E192*E193","v":20598.833760510759},{"$f":"F190/F192*F193","v":18725.754743309815},{"$f":"G190/G192*G193","v":47519.92532480754},12762.511765101952,69669.991952348835,{"$f":"J190/J192*J193","v":242163.32600549178}," E=A÷C×D"]
[null,null," 備蓄タンク容量","（t/基）",21000,19000,48000,13000,70000,81000," F（E：月間需要量（ピーク月）を踏まえ1,000トン刻みで設定　※最大110,000トン）"]
[null,null," 備蓄タンク基数","（基）",{"$f":"ROUNDUP(E194/E195,0)","v":1},{"$f":"ROUNDUP(F190/F195/F191/F192*F193,0)","v":1},{"$f":"ROUNDUP(G190/G195/G191/G192*G193,0)","v":1},{"$f":"ROUNDUP(H190/H195/H191/H192*H193,0)","v":1},{"$f":"ROUNDUP(I190/I195/I191/I192*I193,0)","v":1},{"$f":"ROUNDUP(J190/J195/J191/J192*J193,0)","v":3}," G=E÷F"]
[null,null," タンク1基あたり整備費用","（億円/基）",{"$f":"60*(E195/10000/4)^(2/3)","v":39.04727993718889},36.52697074567287,67.754594079434042,28.362215837948426,87.131786003455559,96.036119221231687," H＝α万トンのタンクの整備費＝60億円×（α／4）2/3（※３）"]
[null,null," タンク整備費用","（億円）",{"$f":"E196*E197","v":39.04727993718889},{"$f":"F196*F197","v":36.52697074567287},67.754594079434042,28.362215837948426,87.131786003455559,288.10835766369507," I ＝G×H"]
[null,null," タンク維持管理費用","（億円）",{"$f":"E198*(0.024+0.022)","v":1.7961748771106889},{"$f":"F198*(0.024+0.022)","v":1.680240654300952},3.1167113276539657,1.3046619285456276,4.0080621561589558,13.252984452529974,"修繕費：建設費の2.4％/年、諸経費：建設費の２.２％/年"]
[null,null," 貯蔵費用　合計","（億円）",{"$f":"SUM(E198:J199)","v":572.09003966369517}]
[]
[null,null,"2050年","単位","新潟港","直江津港","伏木富山港","金沢港","七尾港","敦賀港※拠点港","備考"]
[null,null," 年間需要量","（t/年）",{"$f":"①需要!$L$30-①需要!$K$30","v":242686.81689073375},{"$f":"①需要!$L$62-①需要!$K$62","v":208062.79365908226},{"$f":"①需要!$L$94-①需要!$K$94","v":1266518.3684133778},{"$f":"①需要!$L$126-①需要!$K$126","v":138793.92906335159},{"$f":"①需要!$L$158-①需要!$K$158","v":2277947.0501377974},{"$f":"①需要!$L$223-①需要!$K$223","v":6470187.3803919964}," A：2050年の需要－移行期の需要（2050年までの需要分※移行期分までは整備済）"]
[null,null," 必要量","（１か月分）",1,1,1,1,1,1," B"]
[null,null," 月換算","（12か月/年）",12,12,12,12,12,12," C"]
[null,null," 需要ピーク係数","－",{"$f":"③輸送・貯蔵入力!$C$18","v":1.1399999999999999},{"$f":"③輸送・貯蔵入力!$C$18","v":1.1399999999999999},{"$f":"③輸送・貯蔵入力!$C$18","v":1.1399999999999999},{"$f":"③輸送・貯蔵入力!$C$18","v":1.1399999999999999},{"$f":"③輸送・貯蔵入力!$C$18","v":1.1399999999999999},{"$f":"③輸送・貯蔵入力!$C$18","v":1.1399999999999999}," D"]
[null,null," 月間需要量（ピーク月）","（t/月）",{"$f":"E203/E205*E206","v":23055.247604619704},{"$f":"F203/F205*F206","v":19765.965397612814},120319.24499927089,13185.423261018401,216404.96976309075,614667.80113723956," E=A÷C×D"]
[null,null," 備蓄タンク容量","（t/基）",24000,20000,61000,14000,73000,103000," F（E：月間需要量（ピーク月）を踏まえ1,000トン刻みで設定　※最大110,000トン）"]
[null,null," 備蓄タンク基数","（基）",{"$f":"ROUNDUP(E207/E208,0)","v":1},{"$f":"ROUNDUP(F203/F208/F204/F205*F206,0)","v":1},{"$f":"ROUNDUP(G203/G208/G204/G205*G206,0)","v":2},{"$f":"ROUNDUP(H203/H208/H204/H205*H206,0)","v":1},{"$f":"ROUNDUP(I203/I208/I204/I205*I206,0)","v":3},{"$f":"ROUNDUP(J203/J208/J204/J205*J206,0)","v":6}," G=E÷F"]
[null,null," タンク1基あたり整備費用","（億円/基）",{"$f":"60*(E208/10000/4)^(2/3)","v":42.682719653880753},37.797631496846193,79.493413480670441,29.798651651378059,89.603814078180591,112.72045659682171," H＝α万トンのタンクの整備費＝60億円×（α／4）2/3（※３）"]
[null,null," タンク整備費用","（億円）",{"$f":"E209*E210","v":42.682719653880753},{"$f":"F209*F210","v":37.797631496846193},158.98682696134088,29.798651651378059,268.8114422345418,676.32273958093026," I ＝G×H"]
[null,null," タンク維持管理費用","（億円）",{"$f":"E211*(0.024+0.022)","v":1.9634051040785145},{"$f":"F211*(0.024+0.022)","v":1.738691048854925},7.3133940402216808,1.3707379759633906,12.365326342788922,31.110846020722793,"修繕費：建設費の2.4％/年、諸経費：建設費の２.２％/年"]
[null,null," 貯蔵費用　合計","（億円）",{"$f":"SUM(E211:J212)","v":1270.2624121115484}]
[null,null,"（※３）国土交通省資料より、メーカーで用いられているタンク整備費用の簡易予測式（α万トンのタンクの整備費＝60億円×（α／4）2/3 ）より"]

{"sheet":"拠点方式（敦賀港ｼﾅﾘｵ2)","index":57,"n_rows":214,"n_cols":22,"rows_kept":214,"cut":false,"hidden":false,"merged":[[212,4,212,9],[199,4,199,9],[9,2,12,2],[9,13,12,13],[47,2,50,2],[47,13,50,13],[85,2,88,2],[85,13,88,13],[123,2,126,2],[123,13,126,13],[173,4,173,9],[186,4,186,9],[150,8,155,8],[150,9,155,9],[156,4,156,9],[150,2,155,2],[150,3,155,3],[150,5,155,5],[150,6,155,6],[150,7,155,7],[160,2,160,10],[157,2,157,10],[158,2,158,10],[144,3,149,3],[144,5,149,5],[144,6,149,6],[144,7,149,7],[144,8,149,8],[144,9,149,9],[138,9,143,9],[144,2,149,2],[138,2,143,2],[138,3,143,3],[132,9,137,9],[120,5,120,9],[120,10,121,10],[132,2,137,2],[138,5,143,5],[138,6,143,6],[138,7,143,7],[138,8,143,8],[132,3,137,3],[132,5,137,5],[132,6,137,6],[132,7,137,7],[132,8,137,8],[112,8,117,8],[112,9,117,9],[118,4,118,9],[120,2,121,2],[120,3,121,3],[112,2,117,2],[112,3,117,3],[112,5,117,5],[112,6,117,6],[112,7,117,7],[106,3,111,3],[106,5,111,5],[106,6,111,6],[106,7,111,7],[106,8,111,8],[106,9,111,9],[100,9,105,9],[106,2,111,2],[100,2,105,2],[100,3,105,3],[94,9,99,9],[82,5,82,9],[82,10,83,10],[94,2,99,2],[100,5,105,5],[100,6,105,6],[100,7,105,7],[100,8,105,8],[94,3,99,3],[94,5,99,5],[94,6,99,6],[94,7,99,7],[94,8,99,8],[74,8,79,8],[74,9,79,9],[80,4,80,9],[82,2,83,2],[82,3,83,3],[74,2,79,2],[74,3,79,3],[74,5,79,5],[74,6,79,6],[74,7,79,7],[68,3,73,3],[68,5,73,5],[68,6,73,6],[68,7,73,7],[68,8,73,8],[68,9,73,9],[62,9,67,9],[68,2,73,2],[62,2,67,2],[62,3,67,3],[56,9,61,9],[44,5,44,9],[44,10,45,10],[56,2,61,2],[62,5,67,5],[62,6,67,6],[62,7,67,7],[62,8,67,8],[56,3,61,3],[56,5,61,5],[56,6,61,6],[56,7,61,7],[56,8,61,8],[30,2,35,2],[24,2,29,2],[24,3,29,3],[24,5,29,5],[36,8,41,8],[36,9,41,9],[42,4,42,9],[44,2,45,2],[44,3,45,3],[36,2,41,2],[36,3,41,3],[36,5,41,5],[36,6,41,6],[36,7,41,7],[30,3,35,3],[30,5,35,5],[30,6,35,6],[30,7,35,7],[30,8,35,8],[30,9,35,9],[24,9,29,9],[24,6,29,6],[24,7,29,7],[24,8,29,8],[18,19,23,19],[18,20,23,20],[18,5,23,5],[18,6,23,6],[18,7,23,7],[18,8,23,8],[18,9,23,9],[24,13,29,13],[24,14,29,14],[24,16,29,16],[24,17,29,17],[24,18,29,18],[24,19,29,19],[24,20,29,20],[36,13,41,13],[36,14,41,14],[36,16,41,16],[36,17,41,17],[36,18,41,18],[36,19,41,19],[36,20,41,20],[42,15,42,20],[44,13,45,13],[44,14,45,14],[44,16,44,20],[3,2,3,10],[3,13,3,21],[30,13,35,13],[30,14,35,14],[30,16,35,16],[30,17,35,17],[30,18,35,18],[30,19,35,19],[30,20,35,20],[6,2,7,2],[6,3,7,3],[6,5,6,9],[6,10,7,10],[6,13,7,13],[6,14,7,14],[6,16,6,20],[6,21,7,21],[18,2,23,2],[18,3,23,3],[18,13,23,13],[18,14,23,14],[18,16,23,16],[18,17,23,17],[18,18,23,18],[44,21,45,21],[56,13,61,13],[56,14,61,14],[56,16,61,16],[56,17,61,17],[56,18,61,18],[56,19,61,19],[56,20,61,20],[62,13,67,13],[62,14,67,14],[62,16,67,16],[62,17,67,17],[62,18,67,18],[62,19,67,19],[62,20,67,20],[68,13,73,13],[68,14,73,14],[68,16,73,16],[68,17,73,17],[68,18,73,18],[68,19,73,19],[68,20,73,20],[74,13,79,13],[74,14,79,14],[74,16,79,16],[74,17,79,17],[74,18,79,18],[74,19,79,19],[74,20,79,20],[80,15,80,20],[82,13,83,13],[82,14,83,14],[82,16,82,20],[82,21,83,21],[94,13,99,13],[94,14,99,14],[94,16,99,16],[94,17,99,17],[94,18,99,18],[94,19,99,19],[94,20,99,20],[100,13,105,13],[100,14,105,14],[100,16,105,16],[100,17,105,17],[100,18,105,18],[100,19,105,19],[100,20,105,20],[106,13,111,13],[106,14,111,14],[106,16,111,16],[106,17,111,17],[106,18,111,18],[106,19,111,19],[106,20,111,20],[112,13,117,13],[112,14,117,14],[112,16,117,16],[112,17,117,17],[112,18,117,18],[112,19,117,19],[112,20,117,20],[118,15,118,20],[120,13,121,13],[120,14,121,14],[120,16,120,20],[120,21,121,21],[132,13,137,13],[132,14,137,14],[132,16,137,16],[132,17,137,17],[132,18,137,18],[132,19,137,19],[132,20,137,20],[138,13,143,13],[138,14,143,14],[138,16,143,16],[138,17,143,17],[138,18,143,18],[138,19,143,19],[138,20,143,20],[157,13,157,21],[158,13,158,21],[156,15,156,20],[144,13,149,13],[144,14,149,14],[144,16,149,16],[144,17,149,17],[144,18,149,18],[144,19,149,19],[144,20,149,20],[150,13,155,13],[150,14,155,14],[150,16,155,16],[150,17,155,17],[150,18,155,18],[150,19,155,19],[150,20,155,20]]}
[]
[null,null,"入力項目"]
[]
[null,null,"海上輸送費用　シナリオ２（拠点港：敦賀港）",null,null,null,null,null,null,null,null,null,null,"海上輸送費用　シナリオ２（拠点港：敦賀港）"]
[null,null,"液化アンモ二ア（ピーク月　※４か月）",null,null,null,null,null,null,null,null,null,null,"液化アンモ二ア（その他月　※８か月）"]
[]
[null,null,"実証期","単位","拠点港","2次輸送先港湾",null,null,null,null,"備考",null,null,"実証期","単位","拠点港","2次輸送先港湾",null,null,null,null,"備考"]
[null,null,null,null,"敦賀港","新潟港","直江津港","伏木富山港","金沢港","七尾港",null,null,null,null,null,"敦賀港","新潟港","直江津港","伏木富山港","金沢港","七尾港"]
[null,null," 密度","（t/m3）",0.68217054263565891,0.68217054263565891,0.68217054263565891,0.68217054263565891,0.68217054263565891,0.68217054263565891," ①",null,null," 密度","（t/m3）",0.68217054263565891,0.68217054263565891,0.68217054263565891,0.68217054263565891,0.68217054263565891,0.68217054263565891," ①"]
[null,null," 運搬船積載量\n※内貿の船型の上限は、就航中の「Hourai Maru」とする","（m3/隻）",{"$f":"KEISAN(\"アンモニア\",E17,\"タンク容量\",E8,\"外貿\")","v":68396},{"$f":"KEISAN(\"アンモニア\",F17,\"タンク容量\",F8,\"内貿\")","v":0},{"$f":"KEISAN(\"アンモニア\",G17,\"タンク容量\",G8,\"内貿\")","v":0},{"$f":"KEISAN(\"アンモニア\",H17,\"タンク容量\",H8,\"内貿\")","v":17099},{"$f":"KEISAN(\"アンモニア\",I17,\"タンク容量\",I8,\"内貿\")","v":0},{"$f":"KEISAN(\"アンモニア\",J17,\"タンク容量\",J8,\"内貿\")","v":34198}," ②港湾施設能力及び対象船舶一覧より、需要量に合わせた船型を設定",null,null," 運搬船積載量\n※内貿の船型の上限は、就航中の「Hourai Maru」とする","（m3/隻）",{"$f":"KEISAN(\"アンモニア\",P17,\"タンク容量\",P8,\"外貿\")","v":68396},{"$f":"KEISAN(\"アンモニア\",Q17,\"タンク容量\",Q8,\"内貿\")","v":0},{"$f":"KEISAN(\"アンモニア\",R17,\"タンク容量\",R8,\"内貿\")","v":0},{"$f":"KEISAN(\"アンモニア\",S17,\"タンク容量\",S8,\"内貿\")","v":17099},{"$f":"KEISAN(\"アンモニア\",T17,\"タンク容量\",T8,\"内貿\")","v":34198},{"$f":"KEISAN(\"アンモニア\",U17,\"タンク容量\",U8,\"内貿\")","v":34198}," ②港湾施設能力及び対象船舶一覧より、需要量に合わせた船型を設定"]
[null,null,null,"（t/隻）",{"$f":"E10*E9","v":46657.736434108527},{"$f":"F10*F9","v":0},0,11664.434108527132,0,23328.868217054263," ③=②×①",null,null,null,"（t/隻）",{"$f":"P10*P9","v":46657.736434108527},{"$f":"Q10*Q9","v":0},0,11664.434108527132,23328.868217054263,23328.868217054263," ③=②×①"]
[null,null,null,"(GT)",{"$f":"KEISAN(\"アンモニア\",E17,\"総トン数\",E8,\"外貿\")","v":40000},{"$f":"KEISAN(\"アンモニア\",F17,\"総トン数\",F8,\"内貿\")","v":0},{"$f":"KEISAN(\"アンモニア\",G17,\"総トン数\",G8,\"内貿\")","v":0},{"$f":"KEISAN(\"アンモニア\",H17,\"総トン数\",H8,\"内貿\")","v":10000},{"$f":"KEISAN(\"アンモニア\",I17,\"総トン数\",I8,\"内貿\")","v":0},{"$f":"KEISAN(\"アンモニア\",J17,\"総トン数\",J8,\"内貿\")","v":20000},"　港湾施設能力及び対象船舶一覧より、需要量に合わせた船型を設定",null,null,null,"(GT)",{"$f":"KEISAN(\"アンモニア\",P17,\"総トン数\",P8,\"外貿\")","v":40000},{"$f":"KEISAN(\"アンモニア\",Q17,\"総トン数\",Q8,\"内貿\")","v":0},{"$f":"KEISAN(\"アンモニア\",R17,\"総トン数\",R8,\"内貿\")","v":0},{"$f":"KEISAN(\"アンモニア\",S17,\"総トン数\",S8,\"内貿\")","v":10000},{"$f":"KEISAN(\"アンモニア\",T17,\"総トン数\",T8,\"内貿\")","v":20000},{"$f":"KEISAN(\"アンモニア\",U17,\"総トン数\",U8,\"内貿\")","v":20000},"　港湾施設能力及び対象船舶一覧より、需要量に合わせた船型を設定"]
[null,null,null,"(DWT)",{"$f":"E12/0.8447","v":47354.09020954185},{"$f":"F12/0.8447","v":0},0,11838.522552385462,0,23677.045104770925,"　LPG船のDWTとGTの関係：DWT=GT/0.8447 より （※1）",null,null,null,"(DWT)",{"$f":"P12/0.8447","v":47354.09020954185},{"$f":"Q12/0.8447","v":0},0,11838.522552385462,23677.045104770925,23677.045104770925,"　LPG船のDWTとGTの関係：DWT=GT/0.8447 より （※1）"]
[null,null," 船速（外航）","（ノット）",14,14,14,14,14,14," ④ 国土交通省検討資料より",null,null," 船速（外航）","（ノット）",14,14,14,14,14,14," ④ 国土交通省検討資料より"]
[null,null," 船速（内航）","（ノット）",12,12,12,12,12,12," ④ 国土交通省検討資料より",null,null," 船速（内航）","（ノット）",12,12,12,12,12,12," ④ 国土交通省検討資料より"]
[null,null," 海上輸送費用原単位","（千円/日･隻）",{"$f":"45.432*E13^(0.4019)","v":3438.650475009887},{"$f":"45.432*F13^(0.4019)","v":0},0,1969.7908840827624,0,2602.5799429069089," ⑤ 海上輸送費用原単位算定式より （※2）",null,null," 海上輸送費用原単位","（千円/日･隻）",{"$f":"45.432*P13^(0.4019)","v":3438.650475009887},{"$f":"45.432*Q13^(0.4019)","v":0},0,1969.7908840827624,2602.5799429069089,2602.5799429069089," ⑤ 海上輸送費用原単位算定式より （※2）"]
[null,null," 月間需要量","（t/ピーク月）",{"$f":"①需要!$I$223/12*④海上輸送網入力!$C$59","v":40973.730133535399},{"$f":"①需要!$I$30/12*④海上輸送網入力!$C$59","v":0},{"$f":"①需要!$I$62/12*④海上輸送網入力!$C$59","v":0},{"$f":"①需要!$I$94/12*④海上輸送網入力!$C$59","v":7968.8923956989256},{"$f":"①需要!$I$126/12*④海上輸送網入力!$C$59","v":0},{"$f":"①需要!$I$158/12*④海上輸送網入力!$C$59","v":16256.433220165782}," ⑥",null,null," 月間需要量","（t/その他月）",{"$f":"①需要!$I$223/12*④海上輸送網入力!$C$60","v":33425.937740515728},{"$f":"①需要!$I$30/12*④海上輸送網入力!$C$60","v":0},{"$f":"①需要!$I$62/12*④海上輸送網入力!$C$60","v":0},{"$f":"①需要!$I$94/12*④海上輸送網入力!$C$60","v":6500.9385333333348},{"$f":"①需要!$I$158/12*④海上輸送網入力!$C$60","v":13261.827100661561},{"$f":"①需要!$I$158/12*④海上輸送網入力!$C$60","v":13261.827100661561}," ⑥"]
[null,null," 月間寄港回数","（回/月）",{"$f":"IFERROR(ROUNDUP(E17/E11,0),0)","v":1},{"$f":"IFERROR(ROUNDUP(F17/F11,0),0)","v":0},0,1,0,1," ⑦＝⑥／③",null,null," 月間寄港回数","（回/月）",{"$f":"IFERROR(ROUNDUP(P17/P11,0),0)","v":1},{"$f":"IFERROR(ROUNDUP(Q17/Q11,0),0)","v":0},0,1,1,1," ⑦＝⑥／③"]
[null,null," 海上輸送距離","（海里）",{"$f":"④海上輸送網入力!$H$17","v":3255},{"$f":"④海上輸送網入力!$C$54","v":244},{"$f":"④海上輸送網入力!$D$54","v":215},{"$f":"④海上輸送網入力!$E$54","v":208},{"$f":"④海上輸送網入力!$F$54","v":78},{"$f":"④海上輸送網入力!$G$54","v":195}," ⑧　原産国オーストラリア　※二次輸送先は拠点港との距離",null,null," 海上輸送距離","（海里）",{"$f":"E19","v":3255},{"$f":"F19","v":244},{"$f":"G19","v":215},208,78,195," ⑧　原産国オーストラリア　※二次輸送先は拠点港との距離"]
[null,null,null,null,{"$f":"④海上輸送網入力!$H$21","v":5010},null,null,null,null,null," ⑧　原産国アメリカ　※二次輸送先は拠点港との距離",null,null,null,null,{"$f":"E20","v":5010},null,null,null,null,null," ⑧　原産国アメリカ　※二次輸送先は拠点港との距離"]
[null,null,null,null,{"$f":"④海上輸送網入力!$H$25","v":4288},null,null,null,null,null," ⑧　原産国カナダ　※二次輸送先は拠点港との距離",null,null,null,null,4288,null,null,null,null,null," ⑧　原産国カナダ　※二次輸送先は拠点港との距離"]
[null,null,null,null,{"$f":"④海上輸送網入力!$H$29","v":9616},null,null,null,null,null," ⑧　原産国チリ　※二次輸送先は拠点港との距離",null,null,null,null,9616,null,null,null,null,null," ⑧　原産国チリ　※二次輸送先は拠点港との距離"]
[null,null,null,null,{"$f":"④海上輸送網入力!$H$33","v":5953},null,null,null,null,null," ⑧　原産国オマーン　※二次輸送先は拠点港との距離",null,null,null,null,5953,null,null,null,null,null," ⑧　原産国オマーン　※二次輸送先は拠点港との距離"]
[null,null,null,null,{"$f":"④海上輸送網入力!$H$37","v":8892},null,null,null,null,null," ⑧　原産国ナミビア　※二次輸送先は拠点港との距離",null,null,null,null,8892,null,null,null,null,null," ⑧　原産国ナミビア　※二次輸送先は拠点港との距離"]
[null,null,"シナリオ設定","（％）",1,1,1,1,1,1," ⑨　原産国オーストラリア　※二次輸送先は拠点港との距離",null,null,"シナリオ設定","（％）",{"$f":"E25","v":1},1,1,1,1,1," ⑨　原産国オーストラリア　※二次輸送先は拠点港との距離"]
[null,null,null,null,0,null,null,null,null,null," ⑨　原産国アメリカ　※二次輸送先はシナリオ対象外",null,null,null,null,{"$f":"E26","v":0},null,null,null,null,null," ⑨　原産国アメリカ　※二次輸送先はシナリオ対象外"]
[null,null,null,null,0,null,null,null,null,null," ⑨　原産国カナダ　※二次輸送先はシナリオ対象外",null,null,null,null,0,null,null,null,null,null," ⑨　原産国カナダ　※二次輸送先はシナリオ対象外"]
[null,null,null,null,0,null,null,null,null,null," ⑨　原産国チリ　※二次輸送先はシナリオ対象外",null,null,null,null,0,null,null,null,null,null," ⑨　原産国チリ　※二次輸送先はシナリオ対象外"]
[null,null,null,null,0,null,null,null,null,null," ⑨　原産国オマーン　※二次輸送先はシナリオ対象外",null,null,null,null,0,null,null,null,null,null," ⑨　原産国オマーン　※二次輸送先はシナリオ対象外"]
[null,null,null,null,0,null,null,null,null,null," ⑨　原産国ナミビア　※二次輸送先はシナリオ対象外",null,null,null,null,0,null,null,null,null,null," ⑨　原産国ナミビア　※二次輸送先はシナリオ対象外"]
[null,null," 海上輸送日数","（日）",{"$f":"E19/E$14/24","v":9.6875},{"$f":"F19/F$15/24","v":0.84722222222222221},{"$f":"G19/G$15/24","v":0.74652777777777779},0.72222222222222221,0.27083333333333331,0.67708333333333337," ⑩＝⑧／④　原産国オーストラリア　※二次輸送先は拠点港までの日数",null,null," 海上輸送日数","（日）",{"$f":"P19/P$14/24","v":9.6875},{"$f":"Q19/Q$15/24","v":0.84722222222222221},{"$f":"R19/R$15/24","v":0.74652777777777779},0.72222222222222221,0.27083333333333331,0.67708333333333337," ⑩＝⑧／④　原産国オーストラリア　※二次輸送先は拠点港までの日数"]
[null,null,null,null,{"$f":"E20/E$14/24","v":14.910714285714285},null,null,null,null,null," ⑩＝⑧／④　原産国アメリカ　※二次輸送先は拠点港までの日数",null,null,null,null,{"$f":"P20/P$14/24","v":14.910714285714285},null,null,null,null,null," ⑩＝⑧／④　原産国アメリカ　※二次輸送先は拠点港までの日数"]
[null,null,null,null,12.761904761904761,null,null,null,null,null," ⑩＝⑧／④　原産国カナダ　※二次輸送先は拠点港までの日数",null,null,null,null,12.761904761904761,null,null,null,null,null," ⑩＝⑧／④　原産国カナダ　※二次輸送先は拠点港までの日数"]
[null,null,null,null,28.61904761904762,null,null,null,null,null," ⑩＝⑧／④　原産国チリ　※二次輸送先は拠点港までの日数",null,null,null,null,{"$f":"P22/P$14/24","v":28.61904761904762},null,null,null,null,null," ⑩＝⑧／④　原産国チリ　※二次輸送先は拠点港までの日数"]
[null,null,null,null,17.717261904761905,null,null,null,null,null," ⑩＝⑧／④　原産国オマーン　※二次輸送先は拠点港までの日数",null,null,null,null,{"$f":"P23/P$14/24","v":17.717261904761905},null,null,null,null,null," ⑩＝⑧／④　原産国オマーン　※二次輸送先は拠点港までの日数"]
[null,null,null,null,26.464285714285712,null,null,null,null,null," ⑩＝⑧／④　原産国ナミビア　※二次輸送先は拠点港までの日数",null,null,null,null,26.464285714285712,null,null,null,null,null," ⑩＝⑧／④　原産国ナミビア　※二次輸送先は拠点港までの日数"]
[null,null," 海上輸送費用","（千円/月）",{"$f":"E$16*E$18*E25*E31","v":33311.926476658278},{"$f":"F$16*F$18*F25*F31","v":0},{"$f":"G$16*G$18*G25*G31","v":0},{"$f":"H$16*H$18*H25*H31","v":1422.6267496153284},0,1762.1635030098862," ⑪＝⑤×⑦×⑨×⑩　原産国オーストラリア　　※二次輸送先は拠点港間の費用",null,null," 海上輸送費用","（千円/月）",{"$f":"P$16*P$18*P25*E31","v":33311.926476658278},{"$f":"Q$16*Q$18*Q25*Q31","v":0},{"$f":"R$16*R$18*R25*R31","v":0},1422.6267496153284,704.86540120395443,1762.1635030098862," ⑪＝⑤×⑦×⑨×⑩　原産国オーストラリア　　※二次輸送先は拠点港間の費用"]
[null,null,null,null,{"$f":"E$16*E$18*E26*E32","v":0},null,null,null,null,null," ⑪＝⑤×⑦×⑨×⑩　原産国アメリカ　　　※二次輸送先は拠点港間の費用",null,null,null,null,{"$f":"P$16*P$18*P26*E32","v":0},null,null,null,null,null," ⑪＝⑤×⑦×⑨×⑩　原産国アメリカ　　　※二次輸送先は拠点港間の費用"]
[null,null,null,null,0,null,null,null,null,null," ⑪＝⑤×⑦×⑨×⑩　原産国カナダ　　　※二次輸送先は拠点港間の費用",null,null,null,null,0,null,null,null,null,null," ⑪＝⑤×⑦×⑨×⑩　原産国カナダ　　　※二次輸送先は拠点港間の費用"]
[null,null,null,null,{"$f":"E$16*E$18*E28*E34","v":0},null,null,null,null,null," ⑪＝⑤×⑦×⑨×⑩　原産国チリ　　※二次輸送先は拠点港間の費用",null,null,null,null,0,null,null,null,null,null," ⑪＝⑤×⑦×⑨×⑩　原産国チリ　　※二次輸送先は拠点港間の費用"]
[null,null,null,null,0,null,null,null,null,null," ⑪＝⑤×⑦×⑨×⑩　原産国オマーン　　※二次輸送先は拠点港間の費用",null,null,null,null,0,null,null,null,null,null," ⑪＝⑤×⑦×⑨×⑩　原産国オマーン　　※二次輸送先は拠点港間の費用"]
[null,null,null,null,0,null,null,null,null,null," ⑪＝⑤×⑦×⑨×⑩　原産国ナミビア　　※二次輸送先は新潟港間の費用",null,null,null,null,0,null,null,null,null,null," ⑪＝⑤×⑦×⑨×⑩　原産国ナミビア　　※二次輸送先は新潟港間の費用"]
[null,null," 海上輸送費用　合計","（億円/月）",{"$f":"SUM(E37:J42)*1000/100000000","v":0.3649671672928349},null,null,null,null,null,null,null,null," 海上輸送費用　合計","（億円/月）",{"$f":"SUM(P37:U42)*1000/100000000","v":0.37201582130487448}]
[]
[null,null,"2030年","単位","拠点港","2次輸送先港湾",null,null,null,null,"備考",null,null,"2030年","単位","拠点港","2次輸送先港湾",null,null,null,null,"備考"]
[null,null,null,null,"敦賀港","新潟港","直江津港","伏木富山港","金沢港","七尾港",null,null,null,null,null,"敦賀港","新潟港","直江津港","伏木富山港","金沢港","七尾港"]
[null,null," 密度","（t/m3）",0.68217054263565891,0.68217054263565891,0.68217054263565891,0.68217054263565891,0.68217054263565891,0.68217054263565891," ①",null,null," 密度","（t/m3）",0.68217054263565891,0.68217054263565891,0.68217054263565891,0.68217054263565891,0.68217054263565891,0.68217054263565891," ①"]
[null,null," 運搬船積載量\n※内貿の船型の上限は、就航中の「Hourai Maru」とする","（m3/隻）",{"$f":"KEISAN(\"アンモニア\",E55,\"タンク容量\",E46,\"外貿\")","v":87000},{"$f":"KEISAN(\"アンモニア\",F55,\"タンク容量\",F46,\"内貿\")","v":5130},{"$f":"KEISAN(\"アンモニア\",G55,\"タンク容量\",G46,\"内貿\")","v":1714},{"$f":"KEISAN(\"アンモニア\",H55,\"タンク容量\",H46,\"内貿\")","v":38000},{"$f":"KEISAN(\"アンモニア\",I55,\"タンク容量\",I46,\"内貿\")","v":1714},{"$f":"KEISAN(\"アンモニア\",J55,\"タンク容量\",J46,\"内貿\")","v":38000}," ②港湾施設能力及び対象船舶一覧より、需要量に合わせた船型を設定",null,null," 運搬船積載量\n※内貿の船型の上限は、就航中の「Hourai Maru」とする","（m3/隻）",{"$f":"KEISAN(\"アンモニア\",P55,\"タンク容量\",P46,\"外貿\")","v":87000},{"$f":"KEISAN(\"アンモニア\",Q55,\"タンク容量\",Q46,\"内貿\")","v":5130},{"$f":"KEISAN(\"アンモニア\",R55,\"タンク容量\",R46,\"内貿\")","v":1714},{"$f":"KEISAN(\"アンモニア\",S55,\"タンク容量\",S46,\"内貿\")","v":38000},{"$f":"KEISAN(\"アンモニア\",T55,\"タンク容量\",T46,\"内貿\")","v":1714},{"$f":"KEISAN(\"アンモニア\",U55,\"タンク容量\",U46,\"内貿\")","v":38000}," ②港湾施設能力及び対象船舶一覧より、需要量に合わせた船型を設定"]
[null,null,null,"（t/隻）",{"$f":"E48*E47","v":59348.837209302328},{"$f":"F48*F47","v":3499.5348837209303},{"$f":"G48*G47","v":1169.2403100775193},25922.480620155038,1169.2403100775193,{"$f":"J48*J47","v":25922.480620155038}," ③=②×①",null,null,null,"（t/隻）",{"$f":"P48*P47","v":59348.837209302328},{"$f":"Q48*Q47","v":3499.5348837209303},{"$f":"R48*R47","v":1169.2403100775193},25922.480620155038,1169.2403100775193,{"$f":"U48*U47","v":25922.480620155038}," ③=②×①"]
[null,null,null,"(GT)",{"$f":"KEISAN(\"アンモニア\",E55,\"総トン数\",E46,\"外貿\")","v":50000},{"$f":"KEISAN(\"アンモニア\",F55,\"総トン数\",F46,\"内貿\")","v":3000},{"$f":"KEISAN(\"アンモニア\",G55,\"総トン数\",G46,\"内貿\")","v":999},{"$f":"KEISAN(\"アンモニア\",H55,\"総トン数\",H46,\"内貿\")","v":25458},{"$f":"KEISAN(\"アンモニア\",I55,\"総トン数\",I46,\"内貿\")","v":999},{"$f":"KEISAN(\"アンモニア\",J55,\"総トン数\",J46,\"内貿\")","v":25458},"　港湾施設能力及び対象船舶一覧より、需要量に合わせた船型を設定",null,null,null,"(GT)",{"$f":"KEISAN(\"アンモニア\",P55,\"総トン数\",P46,\"外貿\")","v":50000},{"$f":"KEISAN(\"アンモニア\",Q55,\"総トン数\",Q46,\"内貿\")","v":3000},{"$f":"KEISAN(\"アンモニア\",R55,\"総トン数\",R46,\"内貿\")","v":999},{"$f":"KEISAN(\"アンモニア\",S55,\"総トン数\",S46,\"内貿\")","v":25458},{"$f":"KEISAN(\"アンモニア\",T55,\"総トン数\",T46,\"内貿\")","v":999},{"$f":"KEISAN(\"アンモニア\",U55,\"総トン数\",U46,\"内貿\")","v":25458},"　港湾施設能力及び対象船舶一覧より、需要量に合わせた船型を設定"]
[null,null,null,"(DWT)",{"$f":"E50/0.8447","v":59192.61276192731},{"$f":"F50/0.8447","v":3551.5567657156384},1182.6684029833077,30138.51071386291,1182.6684029833077,{"$f":"J50/0.8447","v":30138.51071386291},"　LPG船のDWTとGTの関係：DWT=GT/0.8447 より （※1）",null,null,null,"(DWT)",{"$f":"P50/0.8447","v":59192.61276192731},{"$f":"Q50/0.8447","v":3551.5567657156384},1182.6684029833077,30138.51071386291,1182.6684029833077,{"$f":"U50/0.8447","v":30138.51071386291},"　LPG船のDWTとGTの関係：DWT=GT/0.8447 より （※1）"]
[null,null," 船速（外航）","（ノット）",14,14,14,14,14,14," ④ 国土交通省検討資料より",null,null," 船速（外航）","（ノット）",14,14,14,14,14,14," ④ 国土交通省検討資料より"]
[null,null," 船速（内航）","（ノット）",12,12,12,12,12,12," ④ 国土交通省検討資料より",null,null," 船速（内航）","（ノット）",12,12,12,12,12,12," ④ 国土交通省検討資料より"]
[null,null," 海上輸送費用原単位","（千円/日･隻）",{"$f":"45.432*E51^(0.4019)","v":3761.284358983542},{"$f":"45.432*F51^(0.4019)","v":1214.1578596509185},780.45073325115527,2867.6153883844731,780.45073325115527,2867.6153883844731," ⑤ 海上輸送費用原単位算定式より （※2）",null,null," 海上輸送費用原単位","（千円/日･隻）",{"$f":"45.432*P51^(0.4019)","v":3761.284358983542},{"$f":"45.432*Q51^(0.4019)","v":1214.1578596509185},780.45073325115527,2867.6153883844731,780.45073325115527,2867.6153883844731," ⑤ 海上輸送費用原単位算定式より （※2）"]
[null,null," 月間需要量","（t/ピーク月）",{"$f":"①需要!$J$223/12*④海上輸送網入力!$C$59","v":170496.63342106025},{"$f":"①需要!$J$30/12*④海上輸送網入力!$C$59","v":2379.8771707218475},{"$f":"①需要!$J$62/12*④海上輸送網入力!$C$59","v":976.43009314708388},{"$f":"①需要!$J$94/12*④海上輸送網入力!$C$59","v":32916.589359275211},{"$f":"①需要!$J$126/12*④海上輸送網入力!$C$59","v":397.39927145408245},{"$f":"①需要!$J$158/12*④海上輸送網入力!$C$59","v":65427.299485450552}," ⑥",null,null," 月間需要量","（t/その他月）",{"$f":"①需要!$J$223/12*④海上輸送網入力!$C$60","v":139089.35884349653},{"$f":"①需要!$J$30/12*④海上輸送網入力!$C$60","v":1941.4787445362442},{"$f":"①需要!$J$62/12*④海上輸送網入力!$C$60","v":796.5613917778843},{"$f":"①需要!$J$94/12*④海上輸送網入力!$C$60","v":26853.007108882412},{"$f":"①需要!$J$126/12*④海上輸送網入力!$C$60","v":324.19414250201464},{"$f":"①需要!$J$158/12*④海上輸送網入力!$C$60","v":53374.90221181493}," ⑥"]
[null,null," 月間寄港回数","（回/月）",{"$f":"IFERROR(ROUNDUP(E55/E49,0),0)","v":3},{"$f":"IFERROR(ROUNDUP(F55/F49,0),0)","v":1},1,2,1,3," ⑦＝⑥／③",null,null," 月間寄港回数","（回/月）",{"$f":"IFERROR(ROUNDUP(P55/P49,0),0)","v":3},{"$f":"IFERROR(ROUNDUP(Q55/Q49,0),0)","v":1},1,2,1,3," ⑦＝⑥／③"]
[null,null," 海上輸送距離","（海里）",{"$f":"④海上輸送網入力!$H$17","v":3255},{"$f":"④海上輸送網入力!$C$54","v":244},{"$f":"④海上輸送網入力!$D$54","v":215},{"$f":"④海上輸送網入力!$E$54","v":208},{"$f":"④海上輸送網入力!$F$54","v":78},{"$f":"④海上輸送網入力!$G$54","v":195}," ⑧　原産国オーストラリア　※二次輸送先は拠点港との距離",null,null," 海上輸送距離","（海里）",{"$f":"E57","v":3255},{"$f":"F57","v":244},{"$f":"G57","v":215},208,78,195," ⑧　原産国オーストラリア　※二次輸送先は拠点港との距離"]
[null,null,null,null,{"$f":"④海上輸送網入力!$H$21","v":5010},null,null,null,null,null," ⑧　原産国アメリカ　※二次輸送先は拠点港との距離",null,null,null,null,{"$f":"E58","v":5010},null,null,null,null,null," ⑧　原産国アメリカ　※二次輸送先は拠点港との距離"]
[null,null,null,null,{"$f":"④海上輸送網入力!$H$25","v":4288},null,null,null,null,null," ⑧　原産国カナダ　※二次輸送先は拠点港との距離",null,null,null,null,4288,null,null,null,null,null," ⑧　原産国カナダ　※二次輸送先は拠点港との距離"]
[null,null,null,null,{"$f":"④海上輸送網入力!$H$29","v":9616},null,null,null,null,null," ⑧　原産国チリ　※二次輸送先は拠点港との距離",null,null,null,null,9616,null,null,null,null,null," ⑧　原産国チリ　※二次輸送先は拠点港との距離"]
[null,null,null,null,{"$f":"④海上輸送網入力!$H$33","v":5953},null,null,null,null,null," ⑧　原産国オマーン　※二次輸送先は拠点港との距離",null,null,null,null,5953,null,null,null,null,null," ⑧　原産国オマーン　※二次輸送先は拠点港との距離"]
[null,null,null,null,{"$f":"④海上輸送網入力!$H$37","v":8892},null,null,null,null,null," ⑧　原産国ナミビア　※二次輸送先は拠点港との距離",null,null,null,null,8892,null,null,null,null,null," ⑧　原産国ナミビア　※二次輸送先は拠点港との距離"]
[null,null,"シナリオ設定","（％）",1,1,1,1,1,1," ⑨　原産国オーストラリア　※二次輸送先は拠点港との距離",null,null,"シナリオ設定","（％）",{"$f":"E63","v":1},1,1,1,1,1," ⑨　原産国オーストラリア　※二次輸送先は拠点港との距離"]
[null,null,null,null,0,null,null,null,null,null," ⑨　原産国アメリカ　※二次輸送先はシナリオ対象外",null,null,null,null,{"$f":"E64","v":0},null,null,null,null,null," ⑨　原産国アメリカ　※二次輸送先はシナリオ対象外"]
[null,null,null,null,0,null,null,null,null,null," ⑨　原産国カナダ　※二次輸送先はシナリオ対象外",null,null,null,null,0,null,null,null,null,null," ⑨　原産国カナダ　※二次輸送先はシナリオ対象外"]
[null,null,null,null,0,null,null,null,null,null," ⑨　原産国チリ　※二次輸送先はシナリオ対象外",null,null,null,null,0,null,null,null,null,null," ⑨　原産国チリ　※二次輸送先はシナリオ対象外"]
[null,null,null,null,0,null,null,null,null,null," ⑨　原産国オマーン　※二次輸送先はシナリオ対象外",null,null,null,null,0,null,null,null,null,null," ⑨　原産国オマーン　※二次輸送先はシナリオ対象外"]
[null,null,null,null,0,null,null,null,null,null," ⑨　原産国ナミビア　※二次輸送先はシナリオ対象外",null,null,null,null,0,null,null,null,null,null," ⑨　原産国ナミビア　※二次輸送先はシナリオ対象外"]
[null,null," 海上輸送日数","（日）",{"$f":"E57/E$52/24","v":9.6875},{"$f":"F57/F$53/24","v":0.84722222222222221},{"$f":"G57/G$53/24","v":0.74652777777777779},0.72222222222222221,0.27083333333333331,0.67708333333333337," ⑩＝⑧／④　原産国オーストラリア　※二次輸送先は拠点港までの日数",null,null," 海上輸送日数","（日）",{"$f":"P57/P$52/24","v":9.6875},{"$f":"Q57/Q$53/24","v":0.84722222222222221},{"$f":"R57/R$53/24","v":0.74652777777777779},0.72222222222222221,0.27083333333333331,0.67708333333333337," ⑩＝⑧／④　原産国オーストラリア　※二次輸送先は拠点港までの日数"]
[null,null,null,null,{"$f":"E58/E$52/24","v":14.910714285714285},null,null,null,null,null," ⑩＝⑧／④　原産国アメリカ　※二次輸送先は拠点港までの日数",null,null,null,null,{"$f":"P58/P$52/24","v":14.910714285714285},null,null,null,null,null," ⑩＝⑧／④　原産国アメリカ　※二次輸送先は拠点港までの日数"]
[null,null,null,null,12.761904761904761,null,null,null,null,null," ⑩＝⑧／④　原産国カナダ　※二次輸送先は拠点港までの日数",null,null,null,null,12.761904761904761,null,null,null,null,null," ⑩＝⑧／④　原産国カナダ　※二次輸送先は拠点港までの日数"]
[null,null,null,null,28.61904761904762,null,null,null,null,null," ⑩＝⑧／④　原産国チリ　※二次輸送先は拠点港までの日数",null,null,null,null,28.61904761904762,null,null,null,null,null," ⑩＝⑧／④　原産国チリ　※二次輸送先は拠点港までの日数"]
[null,null,null,null,17.717261904761905,null,null,null,null,null," ⑩＝⑧／④　原産国オマーン　※二次輸送先は拠点港までの日数",null,null,null,null,17.717261904761905,null,null,null,null,null," ⑩＝⑧／④　原産国オマーン　※二次輸送先は拠点港までの日数"]
[null,null,null,null,26.464285714285712,null,null,null,null,null," ⑩＝⑧／④　原産国ナミビア　※二次輸送先は拠点港までの日数",null,null,null,null,26.464285714285712,null,null,null,null,null," ⑩＝⑧／④　原産国ナミビア　※二次輸送先は拠点港までの日数"]
[null,null," 海上輸送費用","（千円/月）",{"$f":"E$54*E$56*E63*E69","v":109312.32668295917},{"$f":"F$54*F$56*F63*F69","v":1028.661519982028},{"$f":"G$54*G$56*G63*G69","v":582.62815155902217},4142.1111165553502,211.37207358885453,5824.8437576559618," ⑪＝⑤×⑦×⑨×⑩　原産国オーストラリア　　※二次輸送先は拠点港間の費用",null,null," 海上輸送費用","（千円/月）",{"$f":"P$54*P$56*P63*P69","v":109312.32668295917},{"$f":"Q$54*Q$56*Q63*Q69","v":1028.661519982028},{"$f":"R$54*R$56*R63*R69","v":582.62815155902217},4142.1111165553502,211.37207358885453,5824.8437576559618," ⑪＝⑤×⑦×⑨×⑩　原産国オーストラリア　　※二次輸送先は拠点港間の費用"]
[null,null,null,null,{"$f":"E$54*E$56*E64*E70","v":0},null,null,null,null,null," ⑪＝⑤×⑦×⑨×⑩　原産国アメリカ　　　※二次輸送先は拠点港間の費用",null,null,null,null,{"$f":"P$54*P$56*P64*P70","v":0},null,null,null,null,null," ⑪＝⑤×⑦×⑨×⑩　原産国アメリカ　　　※二次輸送先は拠点港間の費用"]
[null,null,null,null,{"$f":"E$54*E$56*E65*E71","v":0},null,null,null,null,null," ⑪＝⑤×⑦×⑨×⑩　原産国カナダ　　　※二次輸送先は拠点港間の費用",null,null,null,null,{"$f":"P$54*P$56*P65*P71","v":0},null,null,null,null,null," ⑪＝⑤×⑦×⑨×⑩　原産国カナダ　　　※二次輸送先は拠点港間の費用"]
[null,null,null,null,0,null,null,null,null,null," ⑪＝⑤×⑦×⑨×⑩　原産国チリ　　※二次輸送先は拠点港間の費用",null,null,null,null,0,null,null,null,null,null," ⑪＝⑤×⑦×⑨×⑩　原産国チリ　　※二次輸送先は拠点港間の費用"]
[null,null,null,null,0,null,null,null,null,null," ⑪＝⑤×⑦×⑨×⑩　原産国オマーン　　※二次輸送先は拠点港間の費用",null,null,null,null,0,null,null,null,null,null," ⑪＝⑤×⑦×⑨×⑩　原産国オマーン　　※二次輸送先は拠点港間の費用"]
[null,null,null,null,0,null,null,null,null,null," ⑪＝⑤×⑦×⑨×⑩　原産国ナミビア　　※二次輸送先は新潟港間の費用",null,null,null,null,0,null,null,null,null,null," ⑪＝⑤×⑦×⑨×⑩　原産国ナミビア　　※二次輸送先は新潟港間の費用"]
[null,null," 海上輸送費用　合計","（億円/月）",{"$f":"SUM(E75:J80)*1000/100000000","v":1.2110194330230037},null,null,null,null,null,null,null,null," 海上輸送費用　合計","（億円/月）",{"$f":"SUM(P75:U80)*1000/100000000","v":1.2110194330230037}]
[]
[null,null,"移行期","単位","拠点港","2次輸送先港湾",null,null,null,null,"備考",null,null,"移行期","単位","拠点港","2次輸送先港湾",null,null,null,null,"備考"]
[null,null,null,null,"敦賀港","新潟港","直江津港","伏木富山港","金沢港","七尾港",null,null,null,null,null,"敦賀港","新潟港","直江津港","伏木富山港","金沢港","七尾港"]
[null,null," 密度","（t/m3）",0.68217054263565891,0.68217054263565891,0.68217054263565891,0.68217054263565891,0.68217054263565891,0.68217054263565891," ①",null,null," 密度","（t/m3）",0.68217054263565891,0.68217054263565891,0.68217054263565891,0.68217054263565891,0.68217054263565891,0.68217054263565891," ①"]
[null,null," 運搬船積載量\n※内貿の船型の上限は、就航中の「Hourai Maru」とする","（m3/隻）",{"$f":"KEISAN(\"アンモニア\",E93,\"タンク容量\",E84,\"外貿\")","v":87000},{"$f":"KEISAN(\"アンモニア\",F93,\"タンク容量\",F84,\"内貿\")","v":34198},{"$f":"KEISAN(\"アンモニア\",G93,\"タンク容量\",G84,\"内貿\")","v":34198},{"$f":"KEISAN(\"アンモニア\",H93,\"タンク容量\",H84,\"内貿\")","v":38000},{"$f":"KEISAN(\"アンモニア\",I93,\"タンク容量\",I84,\"内貿\")","v":34198},{"$f":"KEISAN(\"アンモニア\",J93,\"タンク容量\",J84,\"内貿\")","v":38000}," ②港湾施設能力及び対象船舶一覧より、需要量に合わせた船型を設定",null,null," 運搬船積載量\n※内貿の船型の上限は、就航中の「Hourai Maru」とする","（m3/隻）",{"$f":"KEISAN(\"アンモニア\",P93,\"タンク容量\",P84,\"外貿\")","v":87000},{"$f":"KEISAN(\"アンモニア\",Q93,\"タンク容量\",Q84,\"内貿\")","v":34198},{"$f":"KEISAN(\"アンモニア\",R93,\"タンク容量\",R84,\"内貿\")","v":34198},{"$f":"KEISAN(\"アンモニア\",S93,\"タンク容量\",S84,\"内貿\")","v":38000},{"$f":"KEISAN(\"アンモニア\",T93,\"タンク容量\",T84,\"内貿\")","v":17099},{"$f":"KEISAN(\"アンモニア\",U93,\"タンク容量\",U84,\"内貿\")","v":38000}," ②港湾施設能力及び対象船舶一覧より、需要量に合わせた船型を設定"]
[null,null,null,"（t/隻）",{"$f":"E86*E85","v":59348.837209302328},{"$f":"F86*F85","v":23328.868217054263},23328.868217054263,25922.480620155038,{"$f":"I86*I85","v":23328.868217054263},{"$f":"J86*J85","v":25922.480620155038}," ③=②×①",null,null,null,"（t/隻）",{"$f":"P86*P85","v":59348.837209302328},{"$f":"Q86*Q85","v":23328.868217054263},23328.868217054263,25922.480620155038,{"$f":"T86*T85","v":11664.434108527132},{"$f":"U86*U85","v":25922.480620155038}," ③=②×①"]
[null,null,null,"(GT)",{"$f":"KEISAN(\"アンモニア\",E93,\"総トン数\",E84,\"外貿\")","v":50000},{"$f":"KEISAN(\"アンモニア\",F93,\"総トン数\",F84,\"内貿\")","v":20000},{"$f":"KEISAN(\"アンモニア\",G93,\"総トン数\",G84,\"内貿\")","v":20000},{"$f":"KEISAN(\"アンモニア\",H93,\"総トン数\",H84,\"内貿\")","v":25458},{"$f":"KEISAN(\"アンモニア\",I93,\"総トン数\",I84,\"内貿\")","v":20000},{"$f":"KEISAN(\"アンモニア\",J93,\"総トン数\",J84,\"内貿\")","v":25458},"　港湾施設能力及び対象船舶一覧より、需要量に合わせた船型を設定",null,null,null,"(GT)",{"$f":"KEISAN(\"アンモニア\",P93,\"総トン数\",P84,\"外貿\")","v":50000},{"$f":"KEISAN(\"アンモニア\",Q93,\"総トン数\",Q84,\"内貿\")","v":20000},{"$f":"KEISAN(\"アンモニア\",R93,\"総トン数\",R84,\"内貿\")","v":20000},{"$f":"KEISAN(\"アンモニア\",S93,\"総トン数\",S84,\"内貿\")","v":25458},{"$f":"KEISAN(\"アンモニア\",T93,\"総トン数\",T84,\"内貿\")","v":10000},{"$f":"KEISAN(\"アンモニア\",U93,\"総トン数\",U84,\"内貿\")","v":25458},"　港湾施設能力及び対象船舶一覧より、需要量に合わせた船型を設定"]
[null,null,null,"(DWT)",{"$f":"E88/0.8447","v":59192.61276192731},{"$f":"F88/0.8447","v":23677.045104770925},23677.045104770925,30138.51071386291,23677.045104770925,30138.51071386291,"　LPG船のDWTとGTの関係：DWT=GT/0.8447 より （※1）",null,null,null,"(DWT)",{"$f":"P88/0.8447","v":59192.61276192731},{"$f":"Q88/0.8447","v":23677.045104770925},23677.045104770925,30138.51071386291,11838.522552385462,30138.51071386291,"　LPG船のDWTとGTの関係：DWT=GT/0.8447 より （※1）"]
[null,null," 船速（外航）","（ノット）",14,14,14,14,14,14," ④ 国土交通省検討資料より",null,null," 船速（外航）","（ノット）",14,14,14,14,14,14," ④ 国土交通省検討資料より"]
[null,null," 船速（内航）","（ノット）",12,12,12,12,12,12," ④ 国土交通省検討資料より",null,null," 船速（内航）","（ノット）",12,12,12,12,12,12," ④ 国土交通省検討資料より"]
[null,null," 海上輸送費用原単位","（千円/日･隻）",{"$f":"45.432*E89^(0.4019)","v":3761.284358983542},{"$f":"45.432*F89^(0.4019)","v":2602.5799429069089},2602.5799429069089,2867.6153883844731,2602.5799429069089,2867.6153883844731," ⑤ 海上輸送費用原単位算定式より （※2）",null,null," 海上輸送費用原単位","（千円/日･隻）",{"$f":"45.432*P89^(0.4019)","v":3761.284358983542},{"$f":"45.432*Q89^(0.4019)","v":2602.5799429069089},2602.5799429069089,2867.6153883844731,1969.7908840827624,2867.6153883844731," ⑤ 海上輸送費用原単位算定式より （※2）"]
[null,null," 月間需要量","（t/ピーク月）",{"$f":"①需要!$K$223/12*④海上輸送網入力!$C$59","v":412659.95942655206},{"$f":"①需要!$K$30/12*④海上輸送網入力!$C$59","v":22978.71093123261},{"$f":"①需要!$K$62/12*④海上輸送網入力!$C$59","v":19702.184836456901},{"$f":"①需要!$K$94/12*④海上輸送網入力!$C$59","v":80436.514684082766},{"$f":"①需要!$K$126/12*④海上輸送網入力!$C$59","v":13159.911036556032},{"$f":"①需要!$K$158/12*④海上輸送網入力!$C$59","v":135097.2914377994}," ⑥",null,null," 月間需要量","（t/その他月）",{"$f":"①需要!$K$223/12*④海上輸送網入力!$C$60","v":336643.65111113462},{"$f":"①需要!$K$30/12*④海上輸送網入力!$C$60","v":18745.79049653187},{"$f":"①需要!$K$62/12*④海上輸送網入力!$C$60","v":16072.83499816221},{"$f":"①需要!$K$94/12*④海上輸送網入力!$C$60","v":65619.261979120158},{"$f":"①需要!$K$126/12*④海上輸送網入力!$C$60","v":10735.716898243081},{"$f":"①需要!$K$158/12*④海上輸送網入力!$C$60","v":110210.94827820479}," ⑥"]
[null,null," 月間寄港回数","（回/月）",{"$f":"IFERROR(ROUNDUP(E93/E87,0),0)","v":7},{"$f":"IFERROR(ROUNDUP(F93/F87,0),0)","v":1},1,4,1,6," ⑦＝⑥／③",null,null," 月間寄港回数","（回/月）",{"$f":"IFERROR(ROUNDUP(P93/P87,0),0)","v":6},{"$f":"IFERROR(ROUNDUP(Q93/Q87,0),0)","v":1},1,3,1,5," ⑦＝⑥／③"]
[null,null," 海上輸送距離","（海里）",{"$f":"④海上輸送網入力!$H$17","v":3255},{"$f":"④海上輸送網入力!$C$54","v":244},{"$f":"④海上輸送網入力!$D$54","v":215},{"$f":"④海上輸送網入力!$E$54","v":208},{"$f":"④海上輸送網入力!$F$54","v":78},{"$f":"④海上輸送網入力!$G$54","v":195}," ⑧　原産国オーストラリア　※二次輸送先は拠点港との距離",null,null," 海上輸送距離","（海里）",{"$f":"E95","v":3255},{"$f":"F95","v":244},{"$f":"G95","v":215},208,78,195," ⑧　原産国オーストラリア　※二次輸送先は拠点港との距離"]
[null,null,null,null,{"$f":"④海上輸送網入力!$H$21","v":5010},null,null,null,null,null," ⑧　原産国アメリカ　※二次輸送先は拠点港との距離",null,null,null,null,{"$f":"E96","v":5010},null,null,null,null,null," ⑧　原産国アメリカ　※二次輸送先は拠点港との距離"]
[null,null,null,null,{"$f":"④海上輸送網入力!$H$25","v":4288},null,null,null,null,null," ⑧　原産国カナダ　※二次輸送先は拠点港との距離",null,null,null,null,4288,null,null,null,null,null," ⑧　原産国カナダ　※二次輸送先は拠点港との距離"]
[null,null,null,null,{"$f":"④海上輸送網入力!$H$29","v":9616},null,null,null,null,null," ⑧　原産国チリ　※二次輸送先は拠点港との距離",null,null,null,null,9616,null,null,null,null,null," ⑧　原産国チリ　※二次輸送先は拠点港との距離"]
[null,null,null,null,{"$f":"④海上輸送網入力!$H$33","v":5953},null,null,null,null,null," ⑧　原産国オマーン　※二次輸送先は拠点港との距離",null,null,null,null,5953,null,null,null,null,null," ⑧　原産国オマーン　※二次輸送先は拠点港との距離"]
[null,null,null,null,{"$f":"④海上輸送網入力!$H$37","v":8892},null,null,null,null,null," ⑧　原産国ナミビア　※二次輸送先は拠点港との距離",null,null,null,null,8892,null,null,null,null,null," ⑧　原産国ナミビア　※二次輸送先は拠点港との距離"]
[null,null,"シナリオ設定","（％）",1,1,1,1,1,1," ⑨　原産国オーストラリア　※二次輸送先は拠点港との距離",null,null,"シナリオ設定","（％）",{"$f":"E101","v":1},1,1,1,1,1," ⑨　原産国オーストラリア　※二次輸送先は拠点港との距離"]
[null,null,null,null,0,null,null,null,null,null," ⑨　原産国アメリカ　※二次輸送先はシナリオ対象外",null,null,null,null,{"$f":"E102","v":0},null,null,null,null,null," ⑨　原産国アメリカ　※二次輸送先はシナリオ対象外"]
[null,null,null,null,0,null,null,null,null,null," ⑨　原産国カナダ　※二次輸送先はシナリオ対象外",null,null,null,null,0,null,null,null,null,null," ⑨　原産国カナダ　※二次輸送先はシナリオ対象外"]
[null,null,null,null,0,null,null,null,null,null," ⑨　原産国チリ　※二次輸送先はシナリオ対象外",null,null,null,null,0,null,null,null,null,null," ⑨　原産国チリ　※二次輸送先はシナリオ対象外"]
[null,null,null,null,0,null,null,null,null,null," ⑨　原産国オマーン　※二次輸送先はシナリオ対象外",null,null,null,null,0,null,null,null,null,null," ⑨　原産国オマーン　※二次輸送先はシナリオ対象外"]
[null,null,null,null,0,null,null,null,null,null," ⑨　原産国ナミビア　※二次輸送先はシナリオ対象外",null,null,null,null,0,null,null,null,null,null," ⑨　原産国ナミビア　※二次輸送先はシナリオ対象外"]
[null,null," 海上輸送日数","（日）",{"$f":"E95/E$90/24","v":9.6875},{"$f":"F95/F$91/24","v":0.84722222222222221},{"$f":"G95/G$91/24","v":0.74652777777777779},0.72222222222222221,0.27083333333333331,0.67708333333333337," ⑩＝⑧／④　原産国オーストラリア　※二次輸送先は拠点港までの日数",null,null," 海上輸送日数","（日）",{"$f":"P95/P$90/24","v":9.6875},{"$f":"Q95/Q$91/24","v":0.84722222222222221},{"$f":"R95/R$91/24","v":0.74652777777777779},0.72222222222222221,0.27083333333333331,0.67708333333333337," ⑩＝⑧／④　原産国オーストラリア　※二次輸送先は拠点港までの日数"]
[null,null,null,null,{"$f":"E96/E$90/24","v":14.910714285714285},null,null,null,null,null," ⑩＝⑧／④　原産国アメリカ　※二次輸送先は拠点港までの日数",null,null,null,null,{"$f":"P96/P$90/24","v":14.910714285714285},null,null,null,null,null," ⑩＝⑧／④　原産国アメリカ　※二次輸送先は拠点港までの日数"]
[null,null,null,null,{"$f":"E97/E$90/24","v":12.761904761904761},null,null,null,null,null," ⑩＝⑧／④　原産国カナダ　※二次輸送先は拠点港までの日数",null,null,null,null,{"$f":"P97/P$90/24","v":12.761904761904761},null,null,null,null,null," ⑩＝⑧／④　原産国カナダ　※二次輸送先は拠点港までの日数"]
[null,null,null,null,28.61904761904762,null,null,null,null,null," ⑩＝⑧／④　原産国チリ　※二次輸送先は拠点港までの日数",null,null,null,null,28.61904761904762,null,null,null,null,null," ⑩＝⑧／④　原産国チリ　※二次輸送先は拠点港までの日数"]
[null,null,null,null,17.717261904761905,null,null,null,null,null," ⑩＝⑧／④　原産国オマーン　※二次輸送先は拠点港までの日数",null,null,null,null,{"$f":"P99/P$90/24","v":17.717261904761905},null,null,null,null,null," ⑩＝⑧／④　原産国オマーン　※二次輸送先は拠点港までの日数"]
[null,null,null,null,26.464285714285712,null,null,null,null,null," ⑩＝⑧／④　原産国ナミビア　※二次輸送先は拠点港までの日数",null,null,null,null,26.464285714285712,null,null,null,null,null," ⑩＝⑧／④　原産国ナミビア　※二次輸送先は拠点港までの日数"]
[null,null," 海上輸送費用","（千円/月）",{"$f":"E$92*E$94*E101*E107","v":255062.09559357143},{"$f":"F$92*F$94*F101*F107","v":2204.9635627405755},{"$f":"G$92*G$94*G101*G107","v":1942.8982212673104},8284.2222331107005,704.86540120395443,11649.687515311924," ⑪＝⑤×⑦×⑨×⑩　原産国オーストラリア　　※二次輸送先は拠点港間の費用",null,null," 海上輸送費用","（千円/月）",{"$f":"P$92*P$94*P101*P107","v":218624.65336591835},{"$f":"Q$92*Q$94*Q101*Q107","v":2204.9635627405755},{"$f":"R$92*R$94*R101*R107","v":1942.8982212673104},6213.1666748330254,533.48503110574813,{"$f":"U$92*U$94*U101*U107","v":9708.0729294266021}," ⑪＝⑤×⑦×⑨×⑩　原産国オーストラリア　　※二次輸送先は拠点港間の費用"]
[null,null,null,null,{"$f":"E$92*E$94*E102*E108","v":0},null,null,null,null,null," ⑪＝⑤×⑦×⑨×⑩　原産国アメリカ　　　※二次輸送先は拠点港間の費用",null,null,null,null,{"$f":"P$92*P$94*P102*P108","v":0},null,null,null,null,null," ⑪＝⑤×⑦×⑨×⑩　原産国アメリカ　　　※二次輸送先は拠点港間の費用"]
[null,null,null,null,0,null,null,null,null,null," ⑪＝⑤×⑦×⑨×⑩　原産国カナダ　　　※二次輸送先は拠点港間の費用",null,null,null,null,0,null,null,null,null,null," ⑪＝⑤×⑦×⑨×⑩　原産国カナダ　　　※二次輸送先は拠点港間の費用"]
[null,null,null,null,0,null,null,null,null,null," ⑪＝⑤×⑦×⑨×⑩　原産国チリ　　※二次輸送先は拠点港間の費用",null,null,null,null,{"$f":"P$92*P$94*P104*P110","v":0},null,null,null,null,null," ⑪＝⑤×⑦×⑨×⑩　原産国チリ　　※二次輸送先は拠点港間の費用"]
[null,null,null,null,0,null,null,null,null,null," ⑪＝⑤×⑦×⑨×⑩　原産国オマーン　　※二次輸送先は拠点港間の費用",null,null,null,null,0,null,null,null,null,null," ⑪＝⑤×⑦×⑨×⑩　原産国オマーン　　※二次輸送先は拠点港間の費用"]
[null,null,null,null,0,null,null,null,null,null," ⑪＝⑤×⑦×⑨×⑩　原産国ナミビア　　※二次輸送先は新潟港間の費用",null,null,null,null,0,null,null,null,null,null," ⑪＝⑤×⑦×⑨×⑩　原産国ナミビア　　※二次輸送先は新潟港間の費用"]
[null,null," 海上輸送費用　合計","（億円/月）",{"$f":"SUM(E113:J118)*1000/100000000","v":2.7984873252720588},null,null,null,null,null,null,null,null," 海上輸送費用　合計","（億円/月）",{"$f":"SUM(P113:U118)*1000/100000000","v":2.3922723978529157}]
[]
[null,null,"2050年","単位","拠点港","2次輸送先港湾",null,null,null,null,"備考",null,null,"2050年","単位","拠点港","2次輸送先港湾",null,null,null,null,"備考"]
[null,null,null,null,"敦賀港","新潟港","直江津港","伏木富山港","金沢港","七尾港",null,null,null,null,null,"敦賀港","新潟港","直江津港","伏木富山港","金沢港","七尾港"]
[null,null," 密度","（t/m3）",0.68217054263565891,0.68217054263565891,0.68217054263565891,0.68217054263565891,0.68217054263565891,0.68217054263565891," ①",null,null," 密度","（t/m3）",0.68217054263565891,0.68217054263565891,0.68217054263565891,0.68217054263565891,0.68217054263565891,0.68217054263565891," ①"]
[null,null," 運搬船積載量\n※内貿の船型の上限は、就航中の「Hourai Maru」とする","（m3/隻）",{"$f":"KEISAN(\"アンモニア\",E131,\"タンク容量\",E122,\"外貿\")","v":87000},{"$f":"KEISAN(\"アンモニア\",F131,\"タンク容量\",F122,\"内貿\")","v":38000},{"$f":"KEISAN(\"アンモニア\",G131,\"タンク容量\",G122,\"内貿\")","v":38000},{"$f":"KEISAN(\"アンモニア\",H131,\"タンク容量\",H122,\"内貿\")","v":38000},{"$f":"KEISAN(\"アンモニア\",I131,\"タンク容量\",I122,\"内貿\")","v":38000},{"$f":"KEISAN(\"アンモニア\",J131,\"タンク容量\",J122,\"内貿\")","v":38000}," ②港湾施設能力及び対象船舶一覧より、需要量に合わせた船型を設定",null,null," 運搬船積載量\n※内貿の船型の上限は、就航中の「Hourai Maru」とする","（m3/隻）",{"$f":"KEISAN(\"アンモニア\",P131,\"タンク容量\",P122,\"外貿\")","v":87000},{"$f":"KEISAN(\"アンモニア\",Q131,\"タンク容量\",Q122,\"内貿\")","v":38000},{"$f":"KEISAN(\"アンモニア\",R131,\"タンク容量\",R122,\"内貿\")","v":38000},{"$f":"KEISAN(\"アンモニア\",S131,\"タンク容量\",S122,\"内貿\")","v":38000},{"$f":"KEISAN(\"アンモニア\",T131,\"タンク容量\",T122,\"内貿\")","v":34198},{"$f":"KEISAN(\"アンモニア\",U131,\"タンク容量\",U122,\"内貿\")","v":38000}," ②港湾施設能力及び対象船舶一覧より、需要量に合わせた船型を設定"]
[null,null,null,"（t/隻）",{"$f":"E124*E123","v":59348.837209302328},{"$f":"F124*F123","v":25922.480620155038},25922.480620155038,25922.480620155038,{"$f":"I124*I123","v":25922.480620155038},{"$f":"J124*J123","v":25922.480620155038}," ③=②×①",null,null,null,"（t/隻）",{"$f":"P124*P123","v":59348.837209302328},{"$f":"Q124*Q123","v":25922.480620155038},25922.480620155038,25922.480620155038,{"$f":"T124*T123","v":23328.868217054263},{"$f":"U124*U123","v":25922.480620155038}," ③=②×①"]
[null,null,null,"(GT)",{"$f":"KEISAN(\"アンモニア\",E131,\"総トン数\",E122,\"外貿\")","v":50000},{"$f":"KEISAN(\"アンモニア\",F131,\"総トン数\",F122,\"内貿\")","v":25458},{"$f":"KEISAN(\"アンモニア\",G131,\"総トン数\",G122,\"内貿\")","v":25458},{"$f":"KEISAN(\"アンモニア\",H131,\"総トン数\",H122,\"内貿\")","v":25458},{"$f":"KEISAN(\"アンモニア\",I131,\"総トン数\",I122,\"内貿\")","v":25458},{"$f":"KEISAN(\"アンモニア\",J131,\"総トン数\",J122,\"内貿\")","v":25458},"　港湾施設能力及び対象船舶一覧より、需要量に合わせた船型を設定",null,null,null,"(GT)",{"$f":"KEISAN(\"アンモニア\",P131,\"総トン数\",P122,\"外貿\")","v":50000},{"$f":"KEISAN(\"アンモニア\",Q131,\"総トン数\",Q122,\"内貿\")","v":25458},{"$f":"KEISAN(\"アンモニア\",R131,\"総トン数\",R122,\"内貿\")","v":25458},{"$f":"KEISAN(\"アンモニア\",S131,\"総トン数\",S122,\"内貿\")","v":25458},{"$f":"KEISAN(\"アンモニア\",T131,\"総トン数\",T122,\"内貿\")","v":20000},{"$f":"KEISAN(\"アンモニア\",U131,\"総トン数\",U122,\"内貿\")","v":25458},"　港湾施設能力及び対象船舶一覧より、需要量に合わせた船型を設定"]
[null,null,null,"(DWT)",{"$f":"E126/0.8447","v":59192.61276192731},{"$f":"F126/0.8447","v":30138.51071386291},30138.51071386291,30138.51071386291,30138.51071386291,30138.51071386291,"　LPG船のDWTとGTの関係：DWT=GT/0.8447 より （※1）",null,null,null,"(DWT)",{"$f":"P126/0.8447","v":59192.61276192731},{"$f":"Q126/0.8447","v":30138.51071386291},30138.51071386291,30138.51071386291,23677.045104770925,30138.51071386291,"　LPG船のDWTとGTの関係：DWT=GT/0.8447 より （※1）"]
[null,null," 船速（外航）","（ノット）",14,14,14,14,14,14," ④ 国土交通省検討資料より",null,null," 船速（外航）","（ノット）",14,14,14,14,14,14," ④ 国土交通省検討資料より"]
[null,null," 船速（内航）","（ノット）",12,12,12,12,12,12," ④ 国土交通省検討資料より",null,null," 船速（内航）","（ノット）",12,12,12,12,12,12," ④ 国土交通省検討資料より"]
[null,null," 海上輸送費用原単位","（千円/日･隻）",{"$f":"45.432*E127^(0.4019)","v":3761.284358983542},{"$f":"45.432*F127^(0.4019)","v":2867.6153883844731},2867.6153883844731,2867.6153883844731,2867.6153883844731,2867.6153883844731," ⑤ 海上輸送費用原単位算定式より （※2）",null,null," 海上輸送費用原単位","（千円/日･隻）",{"$f":"45.432*P127^(0.4019)","v":3761.284358983542},{"$f":"45.432*Q127^(0.4019)","v":2867.6153883844731},2867.6153883844731,2867.6153883844731,2602.5799429069089,2867.6153883844731," ⑤ 海上輸送費用原単位算定式より （※2）"]
[null,null," 月間需要量","（t/ピーク月）",{"$f":"①需要!$L$223/12*④海上輸送網入力!$C$59","v":1027327.7605637916},{"$f":"①需要!$L$30/12*④海上輸送網入力!$C$59","v":46033.958535852311},{"$f":"①需要!$L$62/12*④海上輸送網入力!$C$59","v":39468.150234069712},{"$f":"①需要!$L$94/12*④海上輸送網入力!$C$59","v":200755.75968335362},{"$f":"①需要!$L$126/12*④海上輸送網入力!$C$59","v":26345.334297574434},{"$f":"①需要!$L$158/12*④海上輸送網入力!$C$59","v":351502.26120089012}," ⑥",null,null," 月間需要量","（t/その他月）",{"$f":"①需要!$L$223/12*④海上輸送網入力!$C$60","v":838083.17309151439},{"$f":"①需要!$L$30/12*④海上輸送網入力!$C$60","v":37554.018805563734},{"$f":"①需要!$L$62/12*④海上輸送網入力!$C$60","v":32197.701506741087},{"$f":"①需要!$L$94/12*④海上輸送網入力!$C$60","v":163774.43553115692},{"$f":"①需要!$L$126/12*④海上輸送網入力!$C$60","v":21492.246400652832},{"$f":"①需要!$L$158/12*④海上輸送網入力!$C$60","v":286751.84466388408}," ⑥"]
[null,null," 月間寄港回数","（回/月）",{"$f":"IFERROR(ROUNDUP(E131/E125,0),0)","v":18},{"$f":"IFERROR(ROUNDUP(F131/F125,0),0)","v":2},2,8,2,14," ⑦＝⑥／③",null,null," 月間寄港回数","（回/月）",{"$f":"IFERROR(ROUNDUP(P131/P125,0),0)","v":15},{"$f":"IFERROR(ROUNDUP(Q131/Q125,0),0)","v":2},{"$f":"IFERROR(ROUNDUP(R131/R125,0),0)","v":2},7,1,12," ⑦＝⑥／③"]
[null,null," 海上輸送距離","（海里）",{"$f":"④海上輸送網入力!$H$17","v":3255},{"$f":"④海上輸送網入力!$C$54","v":244},{"$f":"④海上輸送網入力!$D$54","v":215},{"$f":"④海上輸送網入力!$E$54","v":208},{"$f":"④海上輸送網入力!$F$54","v":78},{"$f":"④海上輸送網入力!$G$54","v":195}," ⑧　原産国オーストラリア　※二次輸送先は拠点港との距離",null,null," 海上輸送距離","（海里）",{"$f":"E133","v":3255},{"$f":"F133","v":244},{"$f":"G133","v":215},208,78,195," ⑧　原産国オーストラリア　※二次輸送先は拠点港との距離"]
[null,null,null,null,{"$f":"④海上輸送網入力!$H$21","v":5010},null,null,null,null,null," ⑧　原産国アメリカ　※二次輸送先は拠点港との距離",null,null,null,null,{"$f":"E134","v":5010},null,null,null,null,null," ⑧　原産国アメリカ　※二次輸送先は拠点港との距離"]
[null,null,null,null,{"$f":"④海上輸送網入力!$H$25","v":4288},null,null,null,null,null," ⑧　原産国カナダ　※二次輸送先は拠点港との距離",null,null,null,null,4288,null,null,null,null,null," ⑧　原産国カナダ　※二次輸送先は拠点港との距離"]
[null,null,null,null,{"$f":"④海上輸送網入力!$H$29","v":9616},null,null,null,null,null," ⑧　原産国チリ　※二次輸送先は拠点港との距離",null,null,null,null,9616,null,null,null,null,null," ⑧　原産国チリ　※二次輸送先は拠点港との距離"]
[null,null,null,null,{"$f":"④海上輸送網入力!$H$33","v":5953},null,null,null,null,null," ⑧　原産国オマーン　※二次輸送先は拠点港との距離",null,null,null,null,5953,null,null,null,null,null," ⑧　原産国オマーン　※二次輸送先は拠点港との距離"]
[null,null,null,null,{"$f":"④海上輸送網入力!$H$37","v":8892},null,null,null,null,null," ⑧　原産国ナミビア　※二次輸送先は拠点港との距離",null,null,null,null,8892,null,null,null,null,null," ⑧　原産国ナミビア　※二次輸送先は拠点港との距離"]
[null,null,"シナリオ設定","（％）",1,1,1,1,1,1," ⑨　原産国オーストラリア　※二次輸送先は拠点港との距離",null,null,"シナリオ設定","（％）",{"$f":"E139","v":1},1,1,1,1,1," ⑨　原産国オーストラリア　※二次輸送先は拠点港との距離"]
[null,null,null,null,0,null,null,null,null,null," ⑨　原産国アメリカ　※二次輸送先はシナリオ対象外",null,null,null,null,{"$f":"E140","v":0},null,null,null,null,null," ⑨　原産国アメリカ　※二次輸送先はシナリオ対象外"]
[null,null,null,null,0,null,null,null,null,null," ⑨　原産国カナダ　※二次輸送先はシナリオ対象外",null,null,null,null,0,null,null,null,null,null," ⑨　原産国カナダ　※二次輸送先はシナリオ対象外"]
[null,null,null,null,0,null,null,null,null,null," ⑨　原産国チリ　※二次輸送先はシナリオ対象外",null,null,null,null,0,null,null,null,null,null," ⑨　原産国チリ　※二次輸送先はシナリオ対象外"]
[null,null,null,null,0,null,null,null,null,null," ⑨　原産国オマーン　※二次輸送先はシナリオ対象外",null,null,null,null,0,null,null,null,null,null," ⑨　原産国オマーン　※二次輸送先はシナリオ対象外"]
[null,null,null,null,0,null,null,null,null,null," ⑨　原産国ナミビア　※二次輸送先はシナリオ対象外",null,null,null,null,0,null,null,null,null,null," ⑨　原産国ナミビア　※二次輸送先はシナリオ対象外"]
[null,null," 海上輸送日数","（日）",{"$f":"E133/E$128/24","v":9.6875},{"$f":"F133/F$129/24","v":0.84722222222222221},{"$f":"G133/G$129/24","v":0.74652777777777779},0.72222222222222221,0.27083333333333331,0.67708333333333337," ⑩＝⑧／④　原産国オーストラリア　※二次輸送先は拠点港までの日数",null,null," 海上輸送日数","（日）",{"$f":"P133/P$128/24","v":9.6875},{"$f":"Q133/Q$129/24","v":0.84722222222222221},{"$f":"R133/R$129/24","v":0.74652777777777779},0.72222222222222221,0.27083333333333331,0.67708333333333337," ⑩＝⑧／④　原産国オーストラリア　※二次輸送先は拠点港までの日数"]
[null,null,null,null,{"$f":"E134/E$128/24","v":14.910714285714285},null,null,null,null,null," ⑩＝⑧／④　原産国アメリカ　※二次輸送先は拠点港までの日数",null,null,null,null,{"$f":"P134/P$128/24","v":14.910714285714285},null,null,null,null,null," ⑩＝⑧／④　原産国アメリカ　※二次輸送先は拠点港までの日数"]
[null,null,null,null,12.761904761904761,null,null,null,null,null," ⑩＝⑧／④　原産国カナダ　※二次輸送先は拠点港までの日数",null,null,null,null,12.761904761904761,null,null,null,null,null," ⑩＝⑧／④　原産国カナダ　※二次輸送先は拠点港までの日数"]
[null,null,null,null,28.61904761904762,null,null,null,null,null," ⑩＝⑧／④　原産国チリ　※二次輸送先は拠点港までの日数",null,null,null,null,28.61904761904762,null,null,null,null,null," ⑩＝⑧／④　原産国チリ　※二次輸送先は拠点港までの日数"]
[null,null,null,null,17.717261904761905,null,null,null,null,null," ⑩＝⑧／④　原産国オマーン　※二次輸送先は拠点港までの日数",null,null,null,null,17.717261904761905,null,null,null,null,null," ⑩＝⑧／④　原産国オマーン　※二次輸送先は拠点港までの日数"]
[null,null,null,null,26.464285714285712,null,null,null,null,null," ⑩＝⑧／④　原産国ナミビア　※二次輸送先は拠点港までの日数",null,null,null,null,26.464285714285712,null,null,null,null,null," ⑩＝⑧／④　原産国ナミビア　※二次輸送先は拠点港までの日数"]
[null,null," 海上輸送費用","（千円/月）",{"$f":"E$130*E$132*E139*E145","v":655873.96009775507},{"$f":"F$130*F$132*F139*F145","v":4859.014963651468},{"$f":"G$130*G$132*G139*G145","v":4281.5090868240395},16568.444466221401,1553.2916687082561,27182.604202394483," ⑪＝⑤×⑦×⑨×⑩　原産国オーストラリア　　※二次輸送先は拠点港間の費用",null,null," 海上輸送費用","（千円/月）",{"$f":"P$130*P$132*P139*P145","v":546561.63341479597},{"$f":"Q$130*Q$132*Q139*Q145","v":4859.014963651468},{"$f":"R$130*R$132*R139*R145","v":4281.5090868240395},14497.388907943725,704.86540120395443,23299.375030623847," ⑪＝⑤×⑦×⑨×⑩　原産国オーストラリア　　※二次輸送先は拠点港間の費用"]
[null,null,null,null,{"$f":"E$130*E$132*E140*E146","v":0},null,null,null,null,null," ⑪＝⑤×⑦×⑨×⑩　原産国アメリカ　　　※二次輸送先は拠点港間の費用",null,null,null,null,{"$f":"P$130*P$132*P140*P146","v":0},null,null,null,null,null," ⑪＝⑤×⑦×⑨×⑩　原産国アメリカ　　　※二次輸送先は拠点港間の費用"]
[null,null,null,null,0,null,null,null,null,null," ⑪＝⑤×⑦×⑨×⑩　原産国カナダ　　　※二次輸送先は拠点港間の費用",null,null,null,null,0,null,null,null,null,null," ⑪＝⑤×⑦×⑨×⑩　原産国カナダ　　　※二次輸送先は拠点港間の費用"]
[null,null,null,null,0,null,null,null,null,null," ⑪＝⑤×⑦×⑨×⑩　原産国チリ　　※二次輸送先は拠点港間の費用",null,null,null,null,0,null,null,null,null,null," ⑪＝⑤×⑦×⑨×⑩　原産国チリ　　※二次輸送先は拠点港間の費用"]
[null,null,null,null,0,null,null,null,null,null," ⑪＝⑤×⑦×⑨×⑩　原産国オマーン　　※二次輸送先は拠点港間の費用",null,null,null,null,0,null,null,null,null,null," ⑪＝⑤×⑦×⑨×⑩　原産国オマーン　　※二次輸送先は拠点港間の費用"]
[null,null,null,null,0,null,null,null,null,null," ⑪＝⑤×⑦×⑨×⑩　原産国ナミビア　　※二次輸送先は新潟港間の費用",null,null,null,null,0,null,null,null,null,null," ⑪＝⑤×⑦×⑨×⑩　原産国ナミビア　　※二次輸送先は新潟港間の費用"]
[null,null," 海上輸送費用　合計","（億円/月）",{"$f":"SUM(E151:J156)*1000/100000000","v":7.1031882448555459},null,null,null,null,null,null,null,null," 海上輸送費用　合計","（億円/月）",{"$f":"SUM(P151:U156)*1000/100000000","v":5.9420378680504298}]
[null,null,"（※1）「統計解析による船舶諸元に関する研究－船舶の主要諸元の計画基準（案）－」（国土技術政策総合研究所研究報告、第28号2006年3月）",null,null,null,null,null,null,null,null,null,null,"（※1）「統計解析による船舶諸元に関する研究－船舶の主要諸元の計画基準（案）－」（国土技術政策総合研究所研究報告、第28号2006年3月）"]
[null,null,"（※2）「港湾整備事業の費用対効果分析マニュアル」（令和６年６月、国土交通省港湾局）",null,null,null,null,null,null,null,null,null,null,"（※2）「港湾整備事業の費用対効果分析マニュアル」（令和６年６月、国土交通省港湾局）"]
[]
[null,null,"貯蔵費用"]
[null,null,"液化アンモ二ア"]
[null,null,"実証期","単位","新潟港","直江津港","伏木富山港","金沢港","七尾港","敦賀港※拠点港","備考"]
[null,null," 年間需要量","（t/年）",{"$f":"①需要!$I$30","v":0},{"$f":"①需要!$I$62","v":0},{"$f":"①需要!$I$94","v":83883.077849462381},{"$f":"①需要!$I$126","v":0},{"$f":"①需要!$I$158","v":171120.34968595562},{"$f":"①需要!$I$223","v":431302.42245826742}," A：実証期の需要"]
[null,null," 必要量","（１か月分）",1,1,1,1,1,1," B"]
[null,null," 月換算","（12か月/年）",12,12,12,12,12,12," C"]
[null,null," 需要ピーク係数","－",{"$f":"③輸送・貯蔵入力!$C$18","v":1.1399999999999999},{"$f":"③輸送・貯蔵入力!$C$18","v":1.1399999999999999},{"$f":"③輸送・貯蔵入力!$C$18","v":1.1399999999999999},{"$f":"③輸送・貯蔵入力!$C$18","v":1.1399999999999999},{"$f":"③輸送・貯蔵入力!$C$18","v":1.1399999999999999},{"$f":"③輸送・貯蔵入力!$C$18","v":1.1399999999999999}," D"]
[null,null," 月間需要量（ピーク月）","（t/月）",{"$f":"E164/E166*E167","v":0},{"$f":"F164/F166*F167","v":0},7968.8923956989256,0,16256.433220165782,40973.730133535399," E=A÷C×D"]
[null,null," 備蓄タンク容量","（t/基）",1000,1000,8000,1000,17000,41000," F（E：月間需要量（ピーク月）を踏まえ1,000トン刻みで設定　※最大110,000トン）"]
[null,null," 備蓄タンク基数","（基）",{"$f":"ROUNDUP(E168/E169,0)","v":0},{"$f":"ROUNDUP(F164/F169/F165/F166*F167,0)","v":0},{"$f":"ROUNDUP(G164/G169/G165/G166*G167,0)","v":1},{"$f":"ROUNDUP(H164/H169/H165/H166*H167,0)","v":0},{"$f":"ROUNDUP(I164/I169/I165/I166*I167,0)","v":1},{"$f":"ROUNDUP(J164/J169/J165/J166*J167,0)","v":1}," G=E÷F"]
[null,null," タンク1基あたり整備費用","（億円/基）",{"$f":"60*(E169/10000/4)^(2/3)","v":5.1299278400300912},5.1299278400300912,20.519711360120368,5.1299278400300912,33.916461579840629,60.995878965528497," H＝α万トンのタンクの整備費＝60億円×（α／4）2/3（※３）"]
[null,null," タンク整備費用","（億円）",{"$f":"E170*E171","v":0},{"$f":"F170*F171","v":0},20.519711360120368,0,33.916461579840629,60.995878965528497," I ＝G×H"]
[null,null," タンク維持管理費用","（億円）",{"$f":"E172*(0.024+0.022)","v":0},{"$f":"F172*(0.024+0.022)","v":0},0.94390672256553687,0,1.5601572326726689,2.8058104324143107,"修繕費：建設費の2.4％/年、諸経費：建設費の２.２％/年"]
[null,null," 貯蔵費用　合計","（億円）",{"$f":"SUM(E172:J173)","v":120.741926293142}]
[]
[null,null,"2030年","単位","新潟港","直江津港","伏木富山港","金沢港","七尾港","敦賀港※拠点港","備考"]
[null,null," 年間需要量","（t/年）",{"$f":"①需要!$J$30-①需要!$I$30","v":25051.338639177342},{"$f":"①需要!$J$62-①需要!$I$62","v":10278.211506811411},{"$f":"①需要!$J$94-①需要!$I$94","v":262607.33645869774},{"$f":"①需要!$J$126-①需要!$I$126","v":4183.1502258324472},{"$f":"①需要!$J$158-①需要!$I$158","v":517588.06595036603},{"$f":"①需要!$J$223-①需要!$I$223","v":1363398.9819739456}," A：2030年の需要－実証期の需要（2030年までの需要分※実証期分までは整備済）"]
[null,null," 必要量","（１か月分）",1,1,1,1,1,1," B"]
[null,null," 月換算","（12か月/年）",12,12,12,12,12,12," C"]
[null,null," 需要ピーク係数","－",{"$f":"③輸送・貯蔵入力!$C$18","v":1.1399999999999999},{"$f":"③輸送・貯蔵入力!$C$18","v":1.1399999999999999},{"$f":"③輸送・貯蔵入力!$C$18","v":1.1399999999999999},{"$f":"③輸送・貯蔵入力!$C$18","v":1.1399999999999999},{"$f":"③輸送・貯蔵入力!$C$18","v":1.1399999999999999},{"$f":"③輸送・貯蔵入力!$C$18","v":1.1399999999999999}," D"]
[null,null," 月間需要量（ピーク月）","（t/月）",{"$f":"E177/E179*E180","v":2379.8771707218475},{"$f":"F177/F179*F180","v":976.43009314708388},24947.696963576283,397.39927145408245,49170.866265284771,129522.90328752482," E=A÷C×D"]
[null,null," 備蓄タンク容量","（t/基）",3000,1000,25000,1000,50000,65000," F（E：月間需要量（ピーク月）を踏まえ1,000トン刻みで設定　※最大110,000トン）"]
[null,null," 備蓄タンク基数","（基）",{"$f":"ROUNDUP(E181/E182,0)","v":1},{"$f":"ROUNDUP(F177/F182/F178/F179*F180,0)","v":1},{"$f":"ROUNDUP(G177/G182/G178/G179*G180,0)","v":1},{"$f":"ROUNDUP(H177/H182/H178/H179*H180,0)","v":1},{"$f":"ROUNDUP(I177/I182/I178/I179*I180,0)","v":1},{"$f":"ROUNDUP(J177/J182/J178/J179*J180,0)","v":2}," G=E÷F"]
[null,null," タンク1基あたり整備費用","（億円/基）",{"$f":"60*(E182/10000/4)^(2/3)","v":10.670679913470188},5.1299278400300912,43.860266073192989,5.1299278400300912,69.623832504191682,82.931622205183089," H＝α万トンのタンクの整備費＝60億円×（α／4）2/3（※３）"]
[null,null," タンク整備費用","（億円）",{"$f":"E183*E184","v":10.670679913470188},{"$f":"F183*F184","v":5.1299278400300912},43.860266073192989,5.1299278400300912,69.623832504191682,165.86324441036618," I ＝G×H"]
[null,null," タンク維持管理費用","（億円）",{"$f":"E185*(0.024+0.022)","v":0.49085127601962864},{"$f":"F185*(0.024+0.022)","v":0.23597668064138419},2.0175722393668774,0.23597668064138419,3.2026962951928173,7.629709242876844,"修繕費：建設費の2.4％/年、諸経費：建設費の２.２％/年"]
[null,null," 貯蔵費用　合計","（億円）",{"$f":"SUM(E185:J186)","v":314.09066099602018}]
[]
[null,null,"移行期","単位","新潟港","直江津港","伏木富山港","金沢港","七尾港","敦賀港※拠点港","備考"]
[null,null," 年間需要量","（t/年）",{"$f":"①需要!$K$30-①需要!$J$30","v":216829.82905800804},{"$f":"①需要!$K$62-①需要!$J$62","v":197113.20782431387},{"$f":"①需要!$K$94-①需要!$J$94","v":500209.74026113207},{"$f":"①需要!$K$126-①需要!$J$126","v":134342.22910633634},{"$f":"①需要!$K$158-①需要!$J$158","v":733368.33634051413},{"$f":"①需要!$K$223-①需要!$J$223","v":2549087.6421630718}," A：移行期の需要－2030年の需要（移行期までの需要分※2030年分までは整備済）"]
[null,null," 必要量","（１か月分）",1,1,1,1,1,1," B"]
[null,null," 月換算","（12か月/年）",12,12,12,12,12,12," C"]
[null,null," 需要ピーク係数","－",{"$f":"③輸送・貯蔵入力!$C$18","v":1.1399999999999999},{"$f":"③輸送・貯蔵入力!$C$18","v":1.1399999999999999},{"$f":"③輸送・貯蔵入力!$C$18","v":1.1399999999999999},{"$f":"③輸送・貯蔵入力!$C$18","v":1.1399999999999999},{"$f":"③輸送・貯蔵入力!$C$18","v":1.1399999999999999},{"$f":"③輸送・貯蔵入力!$C$18","v":1.1399999999999999}," D"]
[null,null," 月間需要量（ピーク月）","（t/月）",{"$f":"E190/E192*E193","v":20598.833760510759},{"$f":"F190/F192*F193","v":18725.754743309815},{"$f":"G190/G192*G193","v":47519.92532480754},12762.511765101952,69669.991952348835,{"$f":"J190/J192*J193","v":242163.32600549178}," E=A÷C×D"]
[null,null," 備蓄タンク容量","（t/基）",21000,19000,48000,13000,70000,81000," F（E：月間需要量（ピーク月）を踏まえ1,000トン刻みで設定　※最大110,000トン）"]
[null,null," 備蓄タンク基数","（基）",{"$f":"ROUNDUP(E194/E195,0)","v":1},{"$f":"ROUNDUP(F190/F195/F191/F192*F193,0)","v":1},{"$f":"ROUNDUP(G190/G195/G191/G192*G193,0)","v":1},{"$f":"ROUNDUP(H190/H195/H191/H192*H193,0)","v":1},{"$f":"ROUNDUP(I190/I195/I191/I192*I193,0)","v":1},{"$f":"ROUNDUP(J190/J195/J191/J192*J193,0)","v":3}," G=E÷F"]
[null,null," タンク1基あたり整備費用","（億円/基）",{"$f":"60*(E195/10000/4)^(2/3)","v":39.04727993718889},36.52697074567287,67.754594079434042,28.362215837948426,87.131786003455559,96.036119221231687," H＝α万トンのタンクの整備費＝60億円×（α／4）2/3（※３）"]
[null,null," タンク整備費用","（億円）",{"$f":"E196*E197","v":39.04727993718889},{"$f":"F196*F197","v":36.52697074567287},67.754594079434042,28.362215837948426,87.131786003455559,288.10835766369507," I ＝G×H"]
[null,null," タンク維持管理費用","（億円）",{"$f":"E198*(0.024+0.022)","v":1.7961748771106889},{"$f":"F198*(0.024+0.022)","v":1.680240654300952},3.1167113276539657,1.3046619285456276,4.0080621561589558,13.252984452529974,"修繕費：建設費の2.4％/年、諸経費：建設費の２.２％/年"]
[null,null," 貯蔵費用　合計","（億円）",{"$f":"SUM(E198:J199)","v":572.09003966369517}]
[]
[null,null,"2050年","単位","新潟港","直江津港","伏木富山港","金沢港","七尾港","敦賀港※拠点港","備考"]
[null,null," 年間需要量","（t/年）",{"$f":"①需要!$L$30-①需要!$K$30","v":242686.81689073375},{"$f":"①需要!$L$62-①需要!$K$62","v":208062.79365908226},{"$f":"①需要!$L$94-①需要!$K$94","v":1266518.3684133778},{"$f":"①需要!$L$126-①需要!$K$126","v":138793.92906335159},{"$f":"①需要!$L$158-①需要!$K$158","v":2277947.0501377974},{"$f":"①需要!$L$223-①需要!$K$223","v":6470187.3803919964}," A：2050年の需要－移行期の需要（2050年までの需要分※移行期分までは整備済）"]
[null,null," 必要量","（１か月分）",1,1,1,1,1,1," B"]
[null,null," 月換算","（12か月/年）",12,12,12,12,12,12," C"]
[null,null," 需要ピーク係数","－",{"$f":"③輸送・貯蔵入力!$C$18","v":1.1399999999999999},{"$f":"③輸送・貯蔵入力!$C$18","v":1.1399999999999999},{"$f":"③輸送・貯蔵入力!$C$18","v":1.1399999999999999},{"$f":"③輸送・貯蔵入力!$C$18","v":1.1399999999999999},{"$f":"③輸送・貯蔵入力!$C$18","v":1.1399999999999999},{"$f":"③輸送・貯蔵入力!$C$18","v":1.1399999999999999}," D"]
[null,null," 月間需要量（ピーク月）","（t/月）",{"$f":"E203/E205*E206","v":23055.247604619704},{"$f":"F203/F205*F206","v":19765.965397612814},120319.24499927089,13185.423261018401,216404.96976309075,614667.80113723956," E=A÷C×D"]
[null,null," 備蓄タンク容量","（t/基）",24000,20000,61000,14000,73000,103000," F（E：月間需要量（ピーク月）を踏まえ1,000トン刻みで設定　※最大110,000トン）"]
[null,null," 備蓄タンク基数","（基）",{"$f":"ROUNDUP(E207/E208,0)","v":1},{"$f":"ROUNDUP(F203/F208/F204/F205*F206,0)","v":1},{"$f":"ROUNDUP(G203/G208/G204/G205*G206,0)","v":2},{"$f":"ROUNDUP(H203/H208/H204/H205*H206,0)","v":1},{"$f":"ROUNDUP(I203/I208/I204/I205*I206,0)","v":3},{"$f":"ROUNDUP(J203/J208/J204/J205*J206,0)","v":6}," G=E÷F"]
[null,null," タンク1基あたり整備費用","（億円/基）",{"$f":"60*(E208/10000/4)^(2/3)","v":42.682719653880753},37.797631496846193,79.493413480670441,29.798651651378059,89.603814078180591,112.72045659682171," H＝α万トンのタンクの整備費＝60億円×（α／4）2/3（※３）"]
[null,null," タンク整備費用","（億円）",{"$f":"E209*E210","v":42.682719653880753},{"$f":"F209*F210","v":37.797631496846193},158.98682696134088,29.798651651378059,268.8114422345418,676.32273958093026," I ＝G×H"]
[null,null," タンク維持管理費用","（億円）",{"$f":"E211*(0.024+0.022)","v":1.9634051040785145},{"$f":"F211*(0.024+0.022)","v":1.738691048854925},7.3133940402216808,1.3707379759633906,12.365326342788922,31.110846020722793,"修繕費：建設費の2.4％/年、諸経費：建設費の２.２％/年"]
[null,null," 貯蔵費用　合計","（億円）",{"$f":"SUM(E211:J212)","v":1270.2624121115484}]
[null,null,"（※３）国土交通省資料より、メーカーで用いられているタンク整備費用の簡易予測式（α万トンのタンクの整備費＝60億円×（α／4）2/3 ）より"]

{"sheet":"拠点方式（敦賀港ｼﾅﾘｵ3)","index":58,"n_rows":214,"n_cols":22,"rows_kept":214,"cut":false,"hidden":false,"merged":[[212,4,212,9],[199,4,199,9],[9,2,12,2],[9,13,12,13],[47,2,50,2],[47,13,50,13],[85,2,88,2],[85,13,88,13],[123,2,126,2],[123,13,126,13],[173,4,173,9],[186,4,186,9],[144,3,149,3],[144,5,149,5],[144,6,149,6],[144,7,149,7],[144,8,149,8],[144,9,149,9],[138,9,143,9],[144,2,149,2],[138,2,143,2],[138,3,143,3],[132,9,137,9],[120,5,120,9],[120,10,121,10],[132,2,137,2],[138,5,143,5],[138,6,143,6],[138,7,143,7],[138,8,143,8],[132,3,137,3],[132,5,137,5],[132,6,137,6],[132,7,137,7],[132,8,137,8],[112,8,117,8],[112,9,117,9],[118,4,118,9],[120,2,121,2],[120,3,121,3],[112,2,117,2],[112,3,117,3],[112,5,117,5],[112,6,117,6],[112,7,117,7],[106,3,111,3],[106,5,111,5],[106,6,111,6],[106,7,111,7],[106,8,111,8],[106,9,111,9],[100,9,105,9],[106,2,111,2],[100,2,105,2],[100,3,105,3],[94,9,99,9],[82,5,82,9],[82,10,83,10],[94,2,99,2],[100,5,105,5],[100,6,105,6],[100,7,105,7],[100,8,105,8],[94,3,99,3],[94,5,99,5],[94,6,99,6],[94,7,99,7],[94,8,99,8],[74,8,79,8],[74,9,79,9],[80,4,80,9],[82,2,83,2],[82,3,83,3],[74,2,79,2],[74,3,79,3],[74,5,79,5],[74,6,79,6],[74,7,79,7],[68,3,73,3],[68,5,73,5],[68,6,73,6],[68,7,73,7],[68,8,73,8],[68,9,73,9],[62,9,67,9],[68,2,73,2],[62,2,67,2],[62,3,67,3],[56,9,61,9],[44,5,44,9],[44,10,45,10],[56,2,61,2],[62,5,67,5],[62,6,67,6],[62,7,67,7],[62,8,67,8],[56,3,61,3],[56,5,61,5],[56,6,61,6],[56,7,61,7],[56,8,61,8],[36,8,41,8],[36,9,41,9],[42,4,42,9],[44,2,45,2],[44,3,45,3],[36,2,41,2],[36,3,41,3],[36,5,41,5],[36,6,41,6],[36,7,41,7],[30,3,35,3],[30,5,35,5],[30,6,35,6],[30,7,35,7],[30,8,35,8],[30,9,35,9],[24,9,29,9],[30,2,35,2],[24,2,29,2],[24,3,29,3],[24,5,29,5],[24,6,29,6],[24,7,29,7],[24,8,29,8],[18,2,23,2],[18,3,23,3],[18,13,23,13],[18,14,23,14],[18,16,23,16],[18,17,23,17],[18,18,23,18],[18,19,23,19],[18,20,23,20],[6,10,7,10],[6,13,7,13],[6,14,7,14],[6,16,6,20],[6,21,7,21],[18,5,23,5],[18,6,23,6],[18,7,23,7],[18,8,23,8],[18,9,23,9],[160,2,160,10],[3,2,3,10],[3,13,3,21],[24,13,29,13],[24,14,29,14],[24,16,29,16],[24,17,29,17],[24,18,29,18],[24,19,29,19],[24,20,29,20],[30,13,35,13],[30,14,35,14],[30,16,35,16],[30,17,35,17],[30,18,35,18],[30,19,35,19],[30,20,35,20],[36,13,41,13],[36,14,41,14],[36,16,41,16],[36,17,41,17],[6,2,7,2],[6,3,7,3],[6,5,6,9],[36,18,41,18],[36,19,41,19],[36,20,41,20],[42,15,42,20],[44,13,45,13],[44,14,45,14],[44,16,44,20],[44,21,45,21],[56,13,61,13],[56,14,61,14],[56,16,61,16],[56,17,61,17],[56,18,61,18],[56,19,61,19],[56,20,61,20],[62,13,67,13],[62,14,67,14],[62,16,67,16],[62,17,67,17],[62,18,67,18],[62,19,67,19],[62,20,67,20],[68,13,73,13],[68,14,73,14],[68,16,73,16],[68,17,73,17],[68,18,73,18],[68,19,73,19],[68,20,73,20],[74,13,79,13],[74,14,79,14],[74,16,79,16],[74,17,79,17],[74,18,79,18],[74,19,79,19],[74,20,79,20],[80,15,80,20],[82,13,83,13],[82,14,83,14],[82,16,82,20],[82,21,83,21],[94,13,99,13],[94,14,99,14],[94,16,99,16],[94,17,99,17],[94,18,99,18],[94,19,99,19],[94,20,99,20],[100,13,105,13],[100,14,105,14],[100,16,105,16],[100,17,105,17],[100,18,105,18],[100,19,105,19],[100,20,105,20],[106,13,111,13],[106,14,111,14],[106,16,111,16],[106,17,111,17],[106,18,111,18],[106,19,111,19],[106,20,111,20],[112,13,117,13],[112,14,117,14],[112,16,117,16],[112,17,117,17],[112,18,117,18],[112,19,117,19],[112,20,117,20],[118,15,118,20],[120,13,121,13],[120,14,121,14],[120,16,120,20],[120,21,121,21],[132,13,137,13],[132,14,137,14],[132,16,137,16],[132,17,137,17],[132,18,137,18],[132,19,137,19],[132,20,137,20],[138,13,143,13],[138,14,143,14],[138,16,143,16],[138,17,143,17],[138,18,143,18],[138,19,143,19],[138,20,143,20],[144,13,149,13],[144,14,149,14],[144,16,149,16],[144,17,149,17],[144,18,149,18],[144,19,149,19],[144,20,149,20],[157,2,157,10],[157,13,157,21],[158,2,158,10],[158,13,158,21],[150,13,155,13],[150,14,155,14],[150,16,155,16],[150,17,155,17],[150,18,155,18],[150,19,155,19],[150,20,155,20],[156,15,156,20],[150,8,155,8],[150,9,155,9],[156,4,156,9],[150,2,155,2],[150,3,155,3],[150,5,155,5],[150,6,155,6],[150,7,155,7]]}
[]
[null,null,"入力項目"]
[]
[null,null,"海上輸送費用　シナリオ３（拠点港：敦賀港）",null,null,null,null,null,null,null,null,null,null,"海上輸送費用　シナリオ３（拠点港：敦賀港）"]
[null,null,"液化アンモ二ア（ピーク月　※４か月）",null,null,null,null,null,null,null,null,null,null,"液化アンモ二ア（その他月　※８か月）"]
[]
[null,null,"実証期","単位","拠点港","2次輸送先港湾",null,null,null,null,"備考",null,null,"実証期","単位","拠点港","2次輸送先港湾",null,null,null,null,"備考"]
[null,null,null,null,"敦賀港","新潟港","直江津港","伏木富山港","金沢港","七尾港",null,null,null,null,null,"敦賀港","新潟港","直江津港","伏木富山港","金沢港","七尾港"]
[null,null," 密度","（t/m3）",0.68217054263565891,0.68217054263565891,0.68217054263565891,0.68217054263565891,0.68217054263565891,0.68217054263565891," ①",null,null," 密度","（t/m3）",0.68217054263565891,0.68217054263565891,0.68217054263565891,0.68217054263565891,0.68217054263565891,0.68217054263565891," ①"]
[null,null," 運搬船積載量\n※内貿の船型の上限は、就航中の「Hourai Maru」とする","（m3/隻）",{"$f":"KEISAN(\"アンモニア\",E17,\"タンク容量\",E8,\"外貿\")","v":68396},{"$f":"KEISAN(\"アンモニア\",F17,\"タンク容量\",F8,\"内貿\")","v":0},{"$f":"KEISAN(\"アンモニア\",G17,\"タンク容量\",G8,\"内貿\")","v":0},{"$f":"KEISAN(\"アンモニア\",H17,\"タンク容量\",H8,\"内貿\")","v":17099},{"$f":"KEISAN(\"アンモニア\",I17,\"タンク容量\",I8,\"内貿\")","v":0},{"$f":"KEISAN(\"アンモニア\",J17,\"タンク容量\",J8,\"内貿\")","v":34198}," ②港湾施設能力及び対象船舶一覧より、需要量に合わせた船型を設定",null,null," 運搬船積載量\n※内貿の船型の上限は、就航中の「Hourai Maru」とする","（m3/隻）",{"$f":"KEISAN(\"アンモニア\",P17,\"タンク容量\",P8,\"外貿\")","v":68396},{"$f":"KEISAN(\"アンモニア\",Q17,\"タンク容量\",Q8,\"内貿\")","v":0},{"$f":"KEISAN(\"アンモニア\",R17,\"タンク容量\",R8,\"内貿\")","v":0},{"$f":"KEISAN(\"アンモニア\",S17,\"タンク容量\",S8,\"内貿\")","v":17099},{"$f":"KEISAN(\"アンモニア\",T17,\"タンク容量\",T8,\"内貿\")","v":34198},{"$f":"KEISAN(\"アンモニア\",U17,\"タンク容量\",U8,\"内貿\")","v":34198}," ②港湾施設能力及び対象船舶一覧より、需要量に合わせた船型を設定"]
[null,null,null,"（t/隻）",{"$f":"E10*E9","v":46657.736434108527},{"$f":"F10*F9","v":0},0,11664.434108527132,0,23328.868217054263," ③=②×①",null,null,null,"（t/隻）",{"$f":"P10*P9","v":46657.736434108527},{"$f":"Q10*Q9","v":0},0,11664.434108527132,23328.868217054263,23328.868217054263," ③=②×①"]
[null,null,null,"(GT)",{"$f":"KEISAN(\"アンモニア\",E17,\"総トン数\",E8,\"外貿\")","v":40000},{"$f":"KEISAN(\"アンモニア\",F17,\"総トン数\",F8,\"内貿\")","v":0},{"$f":"KEISAN(\"アンモニア\",G17,\"総トン数\",G8,\"内貿\")","v":0},{"$f":"KEISAN(\"アンモニア\",H17,\"総トン数\",H8,\"内貿\")","v":10000},{"$f":"KEISAN(\"アンモニア\",I17,\"総トン数\",I8,\"内貿\")","v":0},{"$f":"KEISAN(\"アンモニア\",J17,\"総トン数\",J8,\"内貿\")","v":20000},"　港湾施設能力及び対象船舶一覧より、需要量に合わせた船型を設定",null,null,null,"(GT)",{"$f":"KEISAN(\"アンモニア\",P17,\"総トン数\",P8,\"外貿\")","v":40000},{"$f":"KEISAN(\"アンモニア\",Q17,\"総トン数\",Q8,\"内貿\")","v":0},{"$f":"KEISAN(\"アンモニア\",R17,\"総トン数\",R8,\"内貿\")","v":0},{"$f":"KEISAN(\"アンモニア\",S17,\"総トン数\",S8,\"内貿\")","v":10000},{"$f":"KEISAN(\"アンモニア\",T17,\"総トン数\",T8,\"内貿\")","v":20000},{"$f":"KEISAN(\"アンモニア\",U17,\"総トン数\",U8,\"内貿\")","v":20000},"　港湾施設能力及び対象船舶一覧より、需要量に合わせた船型を設定"]
[null,null,null,"(DWT)",{"$f":"E12/0.8447","v":47354.09020954185},{"$f":"F12/0.8447","v":0},0,11838.522552385462,0,23677.045104770925,"　LPG船のDWTとGTの関係：DWT=GT/0.8447 より （※1）",null,null,null,"(DWT)",{"$f":"P12/0.8447","v":47354.09020954185},{"$f":"Q12/0.8447","v":0},0,11838.522552385462,23677.045104770925,23677.045104770925,"　LPG船のDWTとGTの関係：DWT=GT/0.8447 より （※1）"]
[null,null," 船速（外航）","（ノット）",14,14,14,14,14,14," ④ 国土交通省検討資料より",null,null," 船速（外航）","（ノット）",14,14,14,14,14,14," ④ 国土交通省検討資料より"]
[null,null," 船速（内航）","（ノット）",12,12,12,12,12,12," ④ 国土交通省検討資料より",null,null," 船速（内航）","（ノット）",12,12,12,12,12,12," ④ 国土交通省検討資料より"]
[null,null," 海上輸送費用原単位","（千円/日･隻）",{"$f":"45.432*E13^(0.4019)","v":3438.650475009887},{"$f":"45.432*F13^(0.4019)","v":0},0,1969.7908840827624,0,2602.5799429069089," ⑤ 海上輸送費用原単位算定式より （※2）",null,null," 海上輸送費用原単位","（千円/日･隻）",{"$f":"45.432*P13^(0.4019)","v":3438.650475009887},{"$f":"45.432*Q13^(0.4019)","v":0},0,1969.7908840827624,2602.5799429069089,2602.5799429069089," ⑤ 海上輸送費用原単位算定式より （※2）"]
[null,null," 月間需要量","（t/ピーク月）",{"$f":"①需要!$I$223/12*④海上輸送網入力!$C$59","v":40973.730133535399},{"$f":"①需要!$I$30/12*④海上輸送網入力!$C$59","v":0},{"$f":"①需要!$I$62/12*④海上輸送網入力!$C$59","v":0},{"$f":"①需要!$I$94/12*④海上輸送網入力!$C$59","v":7968.8923956989256},{"$f":"①需要!$I$126/12*④海上輸送網入力!$C$59","v":0},{"$f":"①需要!$I$158/12*④海上輸送網入力!$C$59","v":16256.433220165782}," ⑥",null,null," 月間需要量","（t/その他月）",{"$f":"①需要!$I$223/12*④海上輸送網入力!$C$60","v":33425.937740515728},{"$f":"①需要!$I$30/12*④海上輸送網入力!$C$60","v":0},{"$f":"①需要!$I$62/12*④海上輸送網入力!$C$60","v":0},{"$f":"①需要!$I$94/12*④海上輸送網入力!$C$60","v":6500.9385333333348},{"$f":"①需要!$I$158/12*④海上輸送網入力!$C$60","v":13261.827100661561},{"$f":"①需要!$I$158/12*④海上輸送網入力!$C$60","v":13261.827100661561}," ⑥"]
[null,null," 月間寄港回数","（回/月）",{"$f":"IFERROR(ROUNDUP(E17/E11,0),0)","v":1},{"$f":"IFERROR(ROUNDUP(F17/F11,0),0)","v":0},0,1,0,1," ⑦＝⑥／③",null,null," 月間寄港回数","（回/月）",{"$f":"IFERROR(ROUNDUP(P17/P11,0),0)","v":1},{"$f":"IFERROR(ROUNDUP(Q17/Q11,0),0)","v":0},0,1,1,1," ⑦＝⑥／③"]
[null,null," 海上輸送距離","（海里）",{"$f":"④海上輸送網入力!$H$17","v":3255},{"$f":"④海上輸送網入力!$C$54","v":244},{"$f":"④海上輸送網入力!$D$54","v":215},{"$f":"④海上輸送網入力!$E$54","v":208},{"$f":"④海上輸送網入力!$F$54","v":78},{"$f":"④海上輸送網入力!$G$54","v":195}," ⑧　原産国オーストラリア　※二次輸送先は拠点港との距離",null,null," 海上輸送距離","（海里）",{"$f":"E19","v":3255},{"$f":"F19","v":244},{"$f":"G19","v":215},208,78,195," ⑧　原産国オーストラリア　※二次輸送先は拠点港との距離"]
[null,null,null,null,{"$f":"④海上輸送網入力!$H$21","v":5010},null,null,null,null,null," ⑧　原産国アメリカ　※二次輸送先は拠点港との距離",null,null,null,null,{"$f":"E20","v":5010},null,null,null,null,null," ⑧　原産国アメリカ　※二次輸送先は拠点港との距離"]
[null,null,null,null,{"$f":"④海上輸送網入力!$H$25","v":4288},null,null,null,null,null," ⑧　原産国カナダ　※二次輸送先は拠点港との距離",null,null,null,null,4288,null,null,null,null,null," ⑧　原産国カナダ　※二次輸送先は拠点港との距離"]
[null,null,null,null,{"$f":"④海上輸送網入力!$H$29","v":9616},null,null,null,null,null," ⑧　原産国チリ　※二次輸送先は拠点港との距離",null,null,null,null,9616,null,null,null,null,null," ⑧　原産国チリ　※二次輸送先は拠点港との距離"]
[null,null,null,null,{"$f":"④海上輸送網入力!$H$33","v":5953},null,null,null,null,null," ⑧　原産国オマーン　※二次輸送先は拠点港との距離",null,null,null,null,5953,null,null,null,null,null," ⑧　原産国オマーン　※二次輸送先は拠点港との距離"]
[null,null,null,null,{"$f":"④海上輸送網入力!$H$37","v":8892},null,null,null,null,null," ⑧　原産国ナミビア　※二次輸送先は拠点港との距離",null,null,null,null,8892,null,null,null,null,null," ⑧　原産国ナミビア　※二次輸送先は拠点港との距離"]
[null,null,"シナリオ設定","（％）",0.7,1,1,1,1,1," ⑨　原産国オーストラリア　※二次輸送先は拠点港との距離",null,null,"シナリオ設定","（％）",{"$f":"E25","v":0.7},1,1,1,1,1," ⑨　原産国オーストラリア　※二次輸送先は拠点港との距離"]
[null,null,null,null,0,null,null,null,null,null," ⑨　原産国アメリカ　※二次輸送先はシナリオ対象外",null,null,null,null,{"$f":"E26","v":0},null,null,null,null,null," ⑨　原産国アメリカ　※二次輸送先はシナリオ対象外"]
[null,null,null,null,0,null,null,null,null,null," ⑨　原産国カナダ　※二次輸送先はシナリオ対象外",null,null,null,null,0,null,null,null,null,null," ⑨　原産国カナダ　※二次輸送先はシナリオ対象外"]
[null,null,null,null,0.3,null,null,null,null,null," ⑨　原産国チリ　※二次輸送先はシナリオ対象外",null,null,null,null,0.3,null,null,null,null,null," ⑨　原産国チリ　※二次輸送先はシナリオ対象外"]
[null,null,null,null,0,null,null,null,null,null," ⑨　原産国オマーン　※二次輸送先はシナリオ対象外",null,null,null,null,0,null,null,null,null,null," ⑨　原産国オマーン　※二次輸送先はシナリオ対象外"]
[null,null,null,null,0,null,null,null,null,null," ⑨　原産国ナミビア　※二次輸送先はシナリオ対象外",null,null,null,null,0,null,null,null,null,null," ⑨　原産国ナミビア　※二次輸送先はシナリオ対象外"]
[null,null," 海上輸送日数","（日）",{"$f":"E19/E$14/24","v":9.6875},{"$f":"F19/F$15/24","v":0.84722222222222221},{"$f":"G19/G$15/24","v":0.74652777777777779},0.72222222222222221,0.27083333333333331,0.67708333333333337," ⑩＝⑧／④　原産国オーストラリア　※二次輸送先は拠点港までの日数",null,null," 海上輸送日数","（日）",{"$f":"P19/P$14/24","v":9.6875},{"$f":"Q19/Q$15/24","v":0.84722222222222221},{"$f":"R19/R$15/24","v":0.74652777777777779},0.72222222222222221,0.27083333333333331,0.67708333333333337," ⑩＝⑧／④　原産国オーストラリア　※二次輸送先は拠点港までの日数"]
[null,null,null,null,{"$f":"E20/E$14/24","v":14.910714285714285},null,null,null,null,null," ⑩＝⑧／④　原産国アメリカ　※二次輸送先は拠点港までの日数",null,null,null,null,{"$f":"P20/P$14/24","v":14.910714285714285},null,null,null,null,null," ⑩＝⑧／④　原産国アメリカ　※二次輸送先は拠点港までの日数"]
[null,null,null,null,12.761904761904761,null,null,null,null,null," ⑩＝⑧／④　原産国カナダ　※二次輸送先は拠点港までの日数",null,null,null,null,12.761904761904761,null,null,null,null,null," ⑩＝⑧／④　原産国カナダ　※二次輸送先は拠点港までの日数"]
[null,null,null,null,28.61904761904762,null,null,null,null,null," ⑩＝⑧／④　原産国チリ　※二次輸送先は拠点港までの日数",null,null,null,null,{"$f":"P22/P$14/24","v":28.61904761904762},null,null,null,null,null," ⑩＝⑧／④　原産国チリ　※二次輸送先は拠点港までの日数"]
[null,null,null,null,17.717261904761905,null,null,null,null,null," ⑩＝⑧／④　原産国オマーン　※二次輸送先は拠点港までの日数",null,null,null,null,{"$f":"P23/P$14/24","v":17.717261904761905},null,null,null,null,null," ⑩＝⑧／④　原産国オマーン　※二次輸送先は拠点港までの日数"]
[null,null,null,null,26.464285714285712,null,null,null,null,null," ⑩＝⑧／④　原産国ナミビア　※二次輸送先は拠点港までの日数",null,null,null,null,26.464285714285712,null,null,null,null,null," ⑩＝⑧／④　原産国ナミビア　※二次輸送先は拠点港までの日数"]
[null,null," 海上輸送費用","（千円/月）",{"$f":"E$16*E$18*E25*E31","v":23318.348533660796},{"$f":"F$16*F$18*F25*F31","v":0},{"$f":"G$16*G$18*G25*G31","v":0},{"$f":"H$16*H$18*H25*H31","v":1422.6267496153284},0,1762.1635030098862," ⑪＝⑤×⑦×⑨×⑩　原産国オーストラリア　　※二次輸送先は拠点港間の費用",null,null," 海上輸送費用","（千円/月）",{"$f":"P$16*P$18*P25*P31","v":23318.348533660796},{"$f":"Q$16*Q$18*Q25*Q31","v":0},{"$f":"R$16*R$18*R25*R31","v":0},1422.6267496153284,704.86540120395443,1762.1635030098862," ⑪＝⑤×⑦×⑨×⑩　原産国オーストラリア　　※二次輸送先は拠点港間の費用"]
[null,null,null,null,{"$f":"E$16*E$18*E26*E32","v":0},null,null,null,null,null," ⑪＝⑤×⑦×⑨×⑩　原産国アメリカ　　　※二次輸送先は拠点港間の費用",null,null,null,null,{"$f":"P$16*P$18*P26*P32","v":0},null,null,null,null,null," ⑪＝⑤×⑦×⑨×⑩　原産国アメリカ　　　※二次輸送先は拠点港間の費用"]
[null,null,null,null,0,null,null,null,null,null," ⑪＝⑤×⑦×⑨×⑩　原産国カナダ　　　※二次輸送先は拠点港間の費用",null,null,null,null,0,null,null,null,null,null," ⑪＝⑤×⑦×⑨×⑩　原産国カナダ　　　※二次輸送先は拠点港間の費用"]
[null,null,null,null,29523.270506870605,null,null,null,null,null," ⑪＝⑤×⑦×⑨×⑩　原産国チリ　　※二次輸送先は拠点港間の費用",null,null,null,null,29523.270506870605,null,null,null,null,null," ⑪＝⑤×⑦×⑨×⑩　原産国チリ　　※二次輸送先は拠点港間の費用"]
[null,null,null,null,0,null,null,null,null,null," ⑪＝⑤×⑦×⑨×⑩　原産国オマーン　　※二次輸送先は拠点港間の費用",null,null,null,null,0,null,null,null,null,null," ⑪＝⑤×⑦×⑨×⑩　原産国オマーン　　※二次輸送先は拠点港間の費用"]
[null,null,null,null,0,null,null,null,null,null," ⑪＝⑤×⑦×⑨×⑩　原産国ナミビア　　※二次輸送先は新潟港間の費用",null,null,null,null,0,null,null,null,null,null," ⑪＝⑤×⑦×⑨×⑩　原産国ナミビア　　※二次輸送先は新潟港間の費用"]
[null,null," 海上輸送費用　合計","（億円/月）",{"$f":"SUM(E37:J42)*1000/100000000","v":0.56026409293156609},null,null,null,null,null,null,null,null," 海上輸送費用　合計","（億円/月）",{"$f":"SUM(P37:U42)*1000/100000000","v":0.56731274694360578}]
[]
[null,null,"2030年","単位","拠点港","2次輸送先港湾",null,null,null,null,"備考",null,null,"2030年","単位","拠点港","2次輸送先港湾",null,null,null,null,"備考"]
[null,null,null,null,"敦賀港","新潟港","直江津港","伏木富山港","金沢港","七尾港",null,null,null,null,null,"敦賀港","新潟港","直江津港","伏木富山港","金沢港","七尾港"]
[null,null," 密度","（t/m3）",0.68217054263565891,0.68217054263565891,0.68217054263565891,0.68217054263565891,0.68217054263565891,0.68217054263565891," ①",null,null," 密度","（t/m3）",0.68217054263565891,0.68217054263565891,0.68217054263565891,0.68217054263565891,0.68217054263565891,0.68217054263565891," ①"]
[null,null," 運搬船積載量\n※内貿の船型の上限は、就航中の「Hourai Maru」とする","（m3/隻）",{"$f":"KEISAN(\"アンモニア\",E55,\"タンク容量\",E46,\"外貿\")","v":87000},{"$f":"KEISAN(\"アンモニア\",F55,\"タンク容量\",F46,\"内貿\")","v":5130},{"$f":"KEISAN(\"アンモニア\",G55,\"タンク容量\",G46,\"内貿\")","v":1714},{"$f":"KEISAN(\"アンモニア\",H55,\"タンク容量\",H46,\"内貿\")","v":38000},{"$f":"KEISAN(\"アンモニア\",I55,\"タンク容量\",I46,\"内貿\")","v":1714},{"$f":"KEISAN(\"アンモニア\",J55,\"タンク容量\",J46,\"内貿\")","v":38000}," ②港湾施設能力及び対象船舶一覧より、需要量に合わせた船型を設定",null,null," 運搬船積載量\n※内貿の船型の上限は、就航中の「Hourai Maru」とする","（m3/隻）",{"$f":"KEISAN(\"アンモニア\",P55,\"タンク容量\",P46,\"外貿\")","v":87000},{"$f":"KEISAN(\"アンモニア\",Q55,\"タンク容量\",Q46,\"内貿\")","v":5130},{"$f":"KEISAN(\"アンモニア\",R55,\"タンク容量\",R46,\"内貿\")","v":1714},{"$f":"KEISAN(\"アンモニア\",S55,\"タンク容量\",S46,\"内貿\")","v":38000},{"$f":"KEISAN(\"アンモニア\",T55,\"タンク容量\",T46,\"内貿\")","v":1714},{"$f":"KEISAN(\"アンモニア\",U55,\"タンク容量\",U46,\"内貿\")","v":38000}," ②港湾施設能力及び対象船舶一覧より、需要量に合わせた船型を設定"]
[null,null,null,"（t/隻）",{"$f":"E48*E47","v":59348.837209302328},{"$f":"F48*F47","v":3499.5348837209303},{"$f":"G48*G47","v":1169.2403100775193},25922.480620155038,1169.2403100775193,{"$f":"J48*J47","v":25922.480620155038}," ③=②×①",null,null,null,"（t/隻）",{"$f":"P48*P47","v":59348.837209302328},{"$f":"Q48*Q47","v":3499.5348837209303},{"$f":"R48*R47","v":1169.2403100775193},25922.480620155038,1169.2403100775193,{"$f":"U48*U47","v":25922.480620155038}," ③=②×①"]
[null,null,null,"(GT)",{"$f":"KEISAN(\"アンモニア\",E55,\"総トン数\",E46,\"外貿\")","v":50000},{"$f":"KEISAN(\"アンモニア\",F55,\"総トン数\",F46,\"内貿\")","v":3000},{"$f":"KEISAN(\"アンモニア\",G55,\"総トン数\",G46,\"内貿\")","v":999},{"$f":"KEISAN(\"アンモニア\",H55,\"総トン数\",H46,\"内貿\")","v":25458},{"$f":"KEISAN(\"アンモニア\",I55,\"総トン数\",I46,\"内貿\")","v":999},{"$f":"KEISAN(\"アンモニア\",J55,\"総トン数\",J46,\"内貿\")","v":25458},"　港湾施設能力及び対象船舶一覧より、需要量に合わせた船型を設定",null,null,null,"(GT)",{"$f":"KEISAN(\"アンモニア\",P55,\"総トン数\",P46,\"外貿\")","v":50000},{"$f":"KEISAN(\"アンモニア\",Q55,\"総トン数\",Q46,\"内貿\")","v":3000},{"$f":"KEISAN(\"アンモニア\",R55,\"総トン数\",R46,\"内貿\")","v":999},{"$f":"KEISAN(\"アンモニア\",S55,\"総トン数\",S46,\"内貿\")","v":25458},{"$f":"KEISAN(\"アンモニア\",T55,\"総トン数\",T46,\"内貿\")","v":999},{"$f":"KEISAN(\"アンモニア\",U55,\"総トン数\",U46,\"内貿\")","v":25458},"　港湾施設能力及び対象船舶一覧より、需要量に合わせた船型を設定"]
[null,null,null,"(DWT)",{"$f":"E50/0.8447","v":59192.61276192731},{"$f":"F50/0.8447","v":3551.5567657156384},1182.6684029833077,30138.51071386291,1182.6684029833077,{"$f":"J50/0.8447","v":30138.51071386291},"　LPG船のDWTとGTの関係：DWT=GT/0.8447 より （※1）",null,null,null,"(DWT)",{"$f":"P50/0.8447","v":59192.61276192731},{"$f":"Q50/0.8447","v":3551.5567657156384},1182.6684029833077,30138.51071386291,1182.6684029833077,{"$f":"U50/0.8447","v":30138.51071386291},"　LPG船のDWTとGTの関係：DWT=GT/0.8447 より （※1）"]
[null,null," 船速（外航）","（ノット）",14,14,14,14,14,14," ④ 国土交通省検討資料より",null,null," 船速（外航）","（ノット）",14,14,14,14,14,14," ④ 国土交通省検討資料より"]
[null,null," 船速（内航）","（ノット）",12,12,12,12,12,12," ④ 国土交通省検討資料より",null,null," 船速（内航）","（ノット）",12,12,12,12,12,12," ④ 国土交通省検討資料より"]
[null,null," 海上輸送費用原単位","（千円/日･隻）",{"$f":"45.432*E51^(0.4019)","v":3761.284358983542},{"$f":"45.432*F51^(0.4019)","v":1214.1578596509185},780.45073325115527,2867.6153883844731,780.45073325115527,2867.6153883844731," ⑤ 海上輸送費用原単位算定式より （※2）",null,null," 海上輸送費用原単位","（千円/日･隻）",{"$f":"45.432*P51^(0.4019)","v":3761.284358983542},{"$f":"45.432*Q51^(0.4019)","v":1214.1578596509185},780.45073325115527,2867.6153883844731,780.45073325115527,2867.6153883844731," ⑤ 海上輸送費用原単位算定式より （※2）"]
[null,null," 月間需要量","（t/ピーク月）",{"$f":"①需要!$J$223/12*④海上輸送網入力!$C$59","v":170496.63342106025},{"$f":"①需要!$J$30/12*④海上輸送網入力!$C$59","v":2379.8771707218475},{"$f":"①需要!$J$62/12*④海上輸送網入力!$C$59","v":976.43009314708388},{"$f":"①需要!$J$94/12*④海上輸送網入力!$C$59","v":32916.589359275211},{"$f":"①需要!$J$126/12*④海上輸送網入力!$C$59","v":397.39927145408245},{"$f":"①需要!$J$158/12*④海上輸送網入力!$C$59","v":65427.299485450552}," ⑥",null,null," 月間需要量","（t/その他月）",{"$f":"①需要!$J$223/12*④海上輸送網入力!$C$60","v":139089.35884349653},{"$f":"①需要!$J$30/12*④海上輸送網入力!$C$60","v":1941.4787445362442},{"$f":"①需要!$J$62/12*④海上輸送網入力!$C$60","v":796.5613917778843},{"$f":"①需要!$J$94/12*④海上輸送網入力!$C$60","v":26853.007108882412},{"$f":"①需要!$J$126/12*④海上輸送網入力!$C$60","v":324.19414250201464},{"$f":"①需要!$J$158/12*④海上輸送網入力!$C$60","v":53374.90221181493}," ⑥"]
[null,null," 月間寄港回数","（回/月）",{"$f":"IFERROR(ROUNDUP(E55/E49,0),0)","v":3},{"$f":"IFERROR(ROUNDUP(F55/F49,0),0)","v":1},1,2,1,3," ⑦＝⑥／③",null,null," 月間寄港回数","（回/月）",{"$f":"IFERROR(ROUNDUP(P55/P49,0),0)","v":3},{"$f":"IFERROR(ROUNDUP(Q55/Q49,0),0)","v":1},1,2,1,3," ⑦＝⑥／③"]
[null,null," 海上輸送距離","（海里）",{"$f":"④海上輸送網入力!$H$17","v":3255},{"$f":"④海上輸送網入力!$C$54","v":244},{"$f":"④海上輸送網入力!$D$54","v":215},{"$f":"④海上輸送網入力!$E$54","v":208},{"$f":"④海上輸送網入力!$F$54","v":78},{"$f":"④海上輸送網入力!$G$54","v":195}," ⑧　原産国オーストラリア　※二次輸送先は拠点港との距離",null,null," 海上輸送距離","（海里）",{"$f":"E57","v":3255},{"$f":"F57","v":244},{"$f":"G57","v":215},208,78,195," ⑧　原産国オーストラリア　※二次輸送先は拠点港との距離"]
[null,null,null,null,{"$f":"④海上輸送網入力!$H$21","v":5010},null,null,null,null,null," ⑧　原産国アメリカ　※二次輸送先は拠点港との距離",null,null,null,null,{"$f":"E58","v":5010},null,null,null,null,null," ⑧　原産国アメリカ　※二次輸送先は拠点港との距離"]
[null,null,null,null,{"$f":"④海上輸送網入力!$H$25","v":4288},null,null,null,null,null," ⑧　原産国カナダ　※二次輸送先は拠点港との距離",null,null,null,null,4288,null,null,null,null,null," ⑧　原産国カナダ　※二次輸送先は拠点港との距離"]
[null,null,null,null,{"$f":"④海上輸送網入力!$H$29","v":9616},null,null,null,null,null," ⑧　原産国チリ　※二次輸送先は拠点港との距離",null,null,null,null,9616,null,null,null,null,null," ⑧　原産国チリ　※二次輸送先は拠点港との距離"]
[null,null,null,null,{"$f":"④海上輸送網入力!$H$33","v":5953},null,null,null,null,null," ⑧　原産国オマーン　※二次輸送先は拠点港との距離",null,null,null,null,5953,null,null,null,null,null," ⑧　原産国オマーン　※二次輸送先は拠点港との距離"]
[null,null,null,null,{"$f":"④海上輸送網入力!$H$37","v":8892},null,null,null,null,null," ⑧　原産国ナミビア　※二次輸送先は拠点港との距離",null,null,null,null,8892,null,null,null,null,null," ⑧　原産国ナミビア　※二次輸送先は拠点港との距離"]
[null,null,"シナリオ設定","（％）",0.7,1,1,1,1,1," ⑨　原産国オーストラリア　※二次輸送先は拠点港との距離",null,null,"シナリオ設定","（％）",{"$f":"E63","v":0.7},1,1,1,1,1," ⑨　原産国オーストラリア　※二次輸送先は拠点港との距離"]
[null,null,null,null,0,null,null,null,null,null," ⑨　原産国アメリカ　※二次輸送先はシナリオ対象外",null,null,null,null,{"$f":"E64","v":0},null,null,null,null,null," ⑨　原産国アメリカ　※二次輸送先はシナリオ対象外"]
[null,null,null,null,0.15,null,null,null,null,null," ⑨　原産国カナダ　※二次輸送先はシナリオ対象外",null,null,null,null,0.15,null,null,null,null,null," ⑨　原産国カナダ　※二次輸送先はシナリオ対象外"]
[null,null,null,null,0.15,null,null,null,null,null," ⑨　原産国チリ　※二次輸送先はシナリオ対象外",null,null,null,null,0.15,null,null,null,null,null," ⑨　原産国チリ　※二次輸送先はシナリオ対象外"]
[null,null,null,null,0,null,null,null,null,null," ⑨　原産国オマーン　※二次輸送先はシナリオ対象外",null,null,null,null,0,null,null,null,null,null," ⑨　原産国オマーン　※二次輸送先はシナリオ対象外"]
[null,null,null,null,0,null,null,null,null,null," ⑨　原産国ナミビア　※二次輸送先はシナリオ対象外",null,null,null,null,0,null,null,null,null,null," ⑨　原産国ナミビア　※二次輸送先はシナリオ対象外"]
[null,null," 海上輸送日数","（日）",{"$f":"E57/E$52/24","v":9.6875},{"$f":"F57/F$53/24","v":0.84722222222222221},{"$f":"G57/G$53/24","v":0.74652777777777779},0.72222222222222221,0.27083333333333331,0.67708333333333337," ⑩＝⑧／④　原産国オーストラリア　※二次輸送先は拠点港までの日数",null,null," 海上輸送日数","（日）",{"$f":"P57/P$52/24","v":9.6875},{"$f":"Q57/Q$53/24","v":0.84722222222222221},{"$f":"R57/R$53/24","v":0.74652777777777779},0.72222222222222221,0.27083333333333331,0.67708333333333337," ⑩＝⑧／④　原産国オーストラリア　※二次輸送先は拠点港までの日数"]
[null,null,null,null,{"$f":"E58/E$52/24","v":14.910714285714285},null,null,null,null,null," ⑩＝⑧／④　原産国アメリカ　※二次輸送先は拠点港までの日数",null,null,null,null,{"$f":"P58/P$52/24","v":14.910714285714285},null,null,null,null,null," ⑩＝⑧／④　原産国アメリカ　※二次輸送先は拠点港までの日数"]
[null,null,null,null,12.761904761904761,null,null,null,null,null," ⑩＝⑧／④　原産国カナダ　※二次輸送先は拠点港までの日数",null,null,null,null,12.761904761904761,null,null,null,null,null," ⑩＝⑧／④　原産国カナダ　※二次輸送先は拠点港までの日数"]
[null,null,null,null,28.61904761904762,null,null,null,null,null," ⑩＝⑧／④　原産国チリ　※二次輸送先は拠点港までの日数",null,null,null,null,28.61904761904762,null,null,null,null,null," ⑩＝⑧／④　原産国チリ　※二次輸送先は拠点港までの日数"]
[null,null,null,null,17.717261904761905,null,null,null,null,null," ⑩＝⑧／④　原産国オマーン　※二次輸送先は拠点港までの日数",null,null,null,null,17.717261904761905,null,null,null,null,null," ⑩＝⑧／④　原産国オマーン　※二次輸送先は拠点港までの日数"]
[null,null,null,null,26.464285714285712,null,null,null,null,null," ⑩＝⑧／④　原産国ナミビア　※二次輸送先は拠点港までの日数",null,null,null,null,26.464285714285712,null,null,null,null,null," ⑩＝⑧／④　原産国ナミビア　※二次輸送先は拠点港までの日数"]
[null,null," 海上輸送費用","（千円/月）",{"$f":"E$54*E$56*E63*E69","v":76518.628678071414},{"$f":"F$54*F$56*F63*F69","v":1028.661519982028},{"$f":"G$54*G$56*G63*G69","v":582.62815155902217},4142.1111165553502,211.37207358885453,5824.8437576559618," ⑪＝⑤×⑦×⑨×⑩　原産国オーストラリア　　※二次輸送先は拠点港間の費用",null,null," 海上輸送費用","（千円/月）",{"$f":"P$54*P$56*P63*P69","v":76518.628678071414},{"$f":"Q$54*Q$56*Q63*Q69","v":1028.661519982028},{"$f":"R$54*R$56*R63*R69","v":582.62815155902217},4142.1111165553502,211.37207358885453,5824.8437576559618," ⑪＝⑤×⑦×⑨×⑩　原産国オーストラリア　　※二次輸送先は拠点港間の費用"]
[null,null,null,null,{"$f":"E$54*E$56*E64*E70","v":0},null,null,null,null,null," ⑪＝⑤×⑦×⑨×⑩　原産国アメリカ　　　※二次輸送先は拠点港間の費用",null,null,null,null,{"$f":"P$54*P$56*P64*P70","v":0},null,null,null,null,null," ⑪＝⑤×⑦×⑨×⑩　原産国アメリカ　　　※二次輸送先は拠点港間の費用"]
[null,null,null,null,21600.518747305483,null,null,null,null,null," ⑪＝⑤×⑦×⑨×⑩　原産国カナダ　　　※二次輸送先は拠点港間の費用",null,null,null,null,21600.518747305483,null,null,null,null,null," ⑪＝⑤×⑦×⑨×⑩　原産国カナダ　　　※二次輸送先は拠点港間の費用"]
[null,null,null,null,48439.969280338046,null,null,null,null,null," ⑪＝⑤×⑦×⑨×⑩　原産国チリ　　※二次輸送先は拠点港間の費用",null,null,null,null,48439.969280338046,null,null,null,null,null," ⑪＝⑤×⑦×⑨×⑩　原産国チリ　　※二次輸送先は拠点港間の費用"]
[null,null,null,null,0,null,null,null,null,null," ⑪＝⑤×⑦×⑨×⑩　原産国オマーン　　※二次輸送先は拠点港間の費用",null,null,null,null,0,null,null,null,null,null," ⑪＝⑤×⑦×⑨×⑩　原産国オマーン　　※二次輸送先は拠点港間の費用"]
[null,null,null,null,0,null,null,null,null,null," ⑪＝⑤×⑦×⑨×⑩　原産国ナミビア　　※二次輸送先は新潟港間の費用",null,null,null,null,0,null,null,null,null,null," ⑪＝⑤×⑦×⑨×⑩　原産国ナミビア　　※二次輸送先は新潟港間の費用"]
[null,null," 海上輸送費用　合計","（億円/月）",{"$f":"SUM(E75:J80)*1000/100000000","v":1.5834873332505615},null,null,null,null,null,null,null,null," 海上輸送費用　合計","（億円/月）",{"$f":"SUM(P75:U80)*1000/100000000","v":1.5834873332505615}]
[]
[null,null,"移行期","単位","拠点港","2次輸送先港湾",null,null,null,null,"備考",null,null,"移行期","単位","拠点港","2次輸送先港湾",null,null,null,null,"備考"]
[null,null,null,null,"敦賀港","新潟港","直江津港","伏木富山港","金沢港","七尾港",null,null,null,null,null,"敦賀港","新潟港","直江津港","伏木富山港","金沢港","七尾港"]
[null,null," 密度","（t/m3）",0.68217054263565891,0.68217054263565891,0.68217054263565891,0.68217054263565891,0.68217054263565891,0.68217054263565891," ①",null,null," 密度","（t/m3）",0.68217054263565891,0.68217054263565891,0.68217054263565891,0.68217054263565891,0.68217054263565891,0.68217054263565891," ①"]
[null,null," 運搬船積載量\n※内貿の船型の上限は、就航中の「Hourai Maru」とする","（m3/隻）",{"$f":"KEISAN(\"アンモニア\",E93,\"タンク容量\",E84,\"外貿\")","v":87000},{"$f":"KEISAN(\"アンモニア\",F93,\"タンク容量\",F84,\"内貿\")","v":34198},{"$f":"KEISAN(\"アンモニア\",G93,\"タンク容量\",G84,\"内貿\")","v":34198},{"$f":"KEISAN(\"アンモニア\",H93,\"タンク容量\",H84,\"内貿\")","v":38000},{"$f":"KEISAN(\"アンモニア\",I93,\"タンク容量\",I84,\"内貿\")","v":34198},{"$f":"KEISAN(\"アンモニア\",J93,\"タンク容量\",J84,\"内貿\")","v":38000}," ②港湾施設能力及び対象船舶一覧より、需要量に合わせた船型を設定",null,null," 運搬船積載量\n※内貿の船型の上限は、就航中の「Hourai Maru」とする","（m3/隻）",{"$f":"KEISAN(\"アンモニア\",P93,\"タンク容量\",P84,\"外貿\")","v":87000},{"$f":"KEISAN(\"アンモニア\",Q93,\"タンク容量\",Q84,\"内貿\")","v":34198},{"$f":"KEISAN(\"アンモニア\",R93,\"タンク容量\",R84,\"内貿\")","v":34198},{"$f":"KEISAN(\"アンモニア\",S93,\"タンク容量\",S84,\"内貿\")","v":38000},{"$f":"KEISAN(\"アンモニア\",T93,\"タンク容量\",T84,\"内貿\")","v":17099},{"$f":"KEISAN(\"アンモニア\",U93,\"タンク容量\",U84,\"内貿\")","v":38000}," ②港湾施設能力及び対象船舶一覧より、需要量に合わせた船型を設定"]
[null,null,null,"（t/隻）",{"$f":"E86*E85","v":59348.837209302328},{"$f":"F86*F85","v":23328.868217054263},23328.868217054263,25922.480620155038,{"$f":"I86*I85","v":23328.868217054263},{"$f":"J86*J85","v":25922.480620155038}," ③=②×①",null,null,null,"（t/隻）",{"$f":"P86*P85","v":59348.837209302328},{"$f":"Q86*Q85","v":23328.868217054263},23328.868217054263,25922.480620155038,{"$f":"T86*T85","v":11664.434108527132},{"$f":"U86*U85","v":25922.480620155038}," ③=②×①"]
[null,null,null,"(GT)",{"$f":"KEISAN(\"アンモニア\",E93,\"総トン数\",E84,\"外貿\")","v":50000},{"$f":"KEISAN(\"アンモニア\",F93,\"総トン数\",F84,\"内貿\")","v":20000},{"$f":"KEISAN(\"アンモニア\",G93,\"総トン数\",G84,\"内貿\")","v":20000},{"$f":"KEISAN(\"アンモニア\",H93,\"総トン数\",H84,\"内貿\")","v":25458},{"$f":"KEISAN(\"アンモニア\",I93,\"総トン数\",I84,\"内貿\")","v":20000},{"$f":"KEISAN(\"アンモニア\",J93,\"総トン数\",J84,\"内貿\")","v":25458},"　港湾施設能力及び対象船舶一覧より、需要量に合わせた船型を設定",null,null,null,"(GT)",{"$f":"KEISAN(\"アンモニア\",P93,\"総トン数\",P84,\"外貿\")","v":50000},{"$f":"KEISAN(\"アンモニア\",Q93,\"総トン数\",Q84,\"内貿\")","v":20000},{"$f":"KEISAN(\"アンモニア\",R93,\"総トン数\",R84,\"内貿\")","v":20000},{"$f":"KEISAN(\"アンモニア\",S93,\"総トン数\",S84,\"内貿\")","v":25458},{"$f":"KEISAN(\"アンモニア\",T93,\"総トン数\",T84,\"内貿\")","v":10000},{"$f":"KEISAN(\"アンモニア\",U93,\"総トン数\",U84,\"内貿\")","v":25458},"　港湾施設能力及び対象船舶一覧より、需要量に合わせた船型を設定"]
[null,null,null,"(DWT)",{"$f":"E88/0.8447","v":59192.61276192731},{"$f":"F88/0.8447","v":23677.045104770925},23677.045104770925,30138.51071386291,23677.045104770925,30138.51071386291,"　LPG船のDWTとGTの関係：DWT=GT/0.8447 より （※1）",null,null,null,"(DWT)",{"$f":"P88/0.8447","v":59192.61276192731},{"$f":"Q88/0.8447","v":23677.045104770925},23677.045104770925,30138.51071386291,11838.522552385462,30138.51071386291,"　LPG船のDWTとGTの関係：DWT=GT/0.8447 より （※1）"]
[null,null," 船速（外航）","（ノット）",14,14,14,14,14,14," ④ 国土交通省検討資料より",null,null," 船速（外航）","（ノット）",14,14,14,14,14,14," ④ 国土交通省検討資料より"]
[null,null," 船速（内航）","（ノット）",12,12,12,12,12,12," ④ 国土交通省検討資料より",null,null," 船速（内航）","（ノット）",12,12,12,12,12,12," ④ 国土交通省検討資料より"]
[null,null," 海上輸送費用原単位","（千円/日･隻）",{"$f":"45.432*E89^(0.4019)","v":3761.284358983542},{"$f":"45.432*F89^(0.4019)","v":2602.5799429069089},2602.5799429069089,2867.6153883844731,2602.5799429069089,2867.6153883844731," ⑤ 海上輸送費用原単位算定式より （※2）",null,null," 海上輸送費用原単位","（千円/日･隻）",{"$f":"45.432*P89^(0.4019)","v":3761.284358983542},{"$f":"45.432*Q89^(0.4019)","v":2602.5799429069089},2602.5799429069089,2867.6153883844731,1969.7908840827624,2867.6153883844731," ⑤ 海上輸送費用原単位算定式より （※2）"]
[null,null," 月間需要量","（t/ピーク月）",{"$f":"①需要!$K$223/12*④海上輸送網入力!$C$59","v":412659.95942655206},{"$f":"①需要!$K$30/12*④海上輸送網入力!$C$59","v":22978.71093123261},{"$f":"①需要!$K$62/12*④海上輸送網入力!$C$59","v":19702.184836456901},{"$f":"①需要!$K$94/12*④海上輸送網入力!$C$59","v":80436.514684082766},{"$f":"①需要!$K$126/12*④海上輸送網入力!$C$59","v":13159.911036556032},{"$f":"①需要!$K$158/12*④海上輸送網入力!$C$59","v":135097.2914377994}," ⑥",null,null," 月間需要量","（t/その他月）",{"$f":"①需要!$K$223/12*④海上輸送網入力!$C$60","v":336643.65111113462},{"$f":"①需要!$K$30/12*④海上輸送網入力!$C$60","v":18745.79049653187},{"$f":"①需要!$K$62/12*④海上輸送網入力!$C$60","v":16072.83499816221},{"$f":"①需要!$K$94/12*④海上輸送網入力!$C$60","v":65619.261979120158},{"$f":"①需要!$K$126/12*④海上輸送網入力!$C$60","v":10735.716898243081},{"$f":"①需要!$K$158/12*④海上輸送網入力!$C$60","v":110210.94827820479}," ⑥"]
[null,null," 月間寄港回数","（回/月）",{"$f":"IFERROR(ROUNDUP(E93/E87,0),0)","v":7},{"$f":"IFERROR(ROUNDUP(F93/F87,0),0)","v":1},1,4,1,6," ⑦＝⑥／③",null,null," 月間寄港回数","（回/月）",{"$f":"IFERROR(ROUNDUP(P93/P87,0),0)","v":6},{"$f":"IFERROR(ROUNDUP(Q93/Q87,0),0)","v":1},1,3,1,5," ⑦＝⑥／③"]
[null,null," 海上輸送距離","（海里）",{"$f":"④海上輸送網入力!$H$17","v":3255},{"$f":"④海上輸送網入力!$C$54","v":244},{"$f":"④海上輸送網入力!$D$54","v":215},{"$f":"④海上輸送網入力!$E$54","v":208},{"$f":"④海上輸送網入力!$F$54","v":78},{"$f":"④海上輸送網入力!$G$54","v":195}," ⑧　原産国オーストラリア　※二次輸送先は拠点港との距離",null,null," 海上輸送距離","（海里）",{"$f":"E95","v":3255},{"$f":"F95","v":244},{"$f":"G95","v":215},208,78,195," ⑧　原産国オーストラリア　※二次輸送先は拠点港との距離"]
[null,null,null,null,{"$f":"④海上輸送網入力!$H$21","v":5010},null,null,null,null,null," ⑧　原産国アメリカ　※二次輸送先は拠点港との距離",null,null,null,null,{"$f":"E96","v":5010},null,null,null,null,null," ⑧　原産国アメリカ　※二次輸送先は拠点港との距離"]
[null,null,null,null,{"$f":"④海上輸送網入力!$H$25","v":4288},null,null,null,null,null," ⑧　原産国カナダ　※二次輸送先は拠点港との距離",null,null,null,null,4288,null,null,null,null,null," ⑧　原産国カナダ　※二次輸送先は拠点港との距離"]
[null,null,null,null,{"$f":"④海上輸送網入力!$H$29","v":9616},null,null,null,null,null," ⑧　原産国チリ　※二次輸送先は拠点港との距離",null,null,null,null,9616,null,null,null,null,null," ⑧　原産国チリ　※二次輸送先は拠点港との距離"]
[null,null,null,null,{"$f":"④海上輸送網入力!$H$33","v":5953},null,null,null,null,null," ⑧　原産国オマーン　※二次輸送先は拠点港との距離",null,null,null,null,5953,null,null,null,null,null," ⑧　原産国オマーン　※二次輸送先は拠点港との距離"]
[null,null,null,null,{"$f":"④海上輸送網入力!$H$37","v":8892},null,null,null,null,null," ⑧　原産国ナミビア　※二次輸送先は拠点港との距離",null,null,null,null,8892,null,null,null,null,null," ⑧　原産国ナミビア　※二次輸送先は拠点港との距離"]
[null,null,"シナリオ設定","（％）",0.7,1,1,1,1,1," ⑨　原産国オーストラリア　※二次輸送先は拠点港との距離",null,null,"シナリオ設定","（％）",{"$f":"E101","v":0.7},1,1,1,1,1," ⑨　原産国オーストラリア　※二次輸送先は拠点港との距離"]
[null,null,null,null,0.1,null,null,null,null,null," ⑨　原産国アメリカ　※二次輸送先はシナリオ対象外",null,null,null,null,{"$f":"E102","v":0.1},null,null,null,null,null," ⑨　原産国アメリカ　※二次輸送先はシナリオ対象外"]
[null,null,null,null,0.1,null,null,null,null,null," ⑨　原産国カナダ　※二次輸送先はシナリオ対象外",null,null,null,null,0.1,null,null,null,null,null," ⑨　原産国カナダ　※二次輸送先はシナリオ対象外"]
[null,null,null,null,0.1,null,null,null,null,null," ⑨　原産国チリ　※二次輸送先はシナリオ対象外",null,null,null,null,0.1,null,null,null,null,null," ⑨　原産国チリ　※二次輸送先はシナリオ対象外"]
[null,null,null,null,0,null,null,null,null,null," ⑨　原産国オマーン　※二次輸送先はシナリオ対象外",null,null,null,null,0,null,null,null,null,null," ⑨　原産国オマーン　※二次輸送先はシナリオ対象外"]
[null,null,null,null,0,null,null,null,null,null," ⑨　原産国ナミビア　※二次輸送先はシナリオ対象外",null,null,null,null,0,null,null,null,null,null," ⑨　原産国ナミビア　※二次輸送先はシナリオ対象外"]
[null,null," 海上輸送日数","（日）",{"$f":"E95/E$90/24","v":9.6875},{"$f":"F95/F$91/24","v":0.84722222222222221},{"$f":"G95/G$91/24","v":0.74652777777777779},0.72222222222222221,0.27083333333333331,0.67708333333333337," ⑩＝⑧／④　原産国オーストラリア　※二次輸送先は拠点港までの日数",null,null," 海上輸送日数","（日）",{"$f":"P95/P$90/24","v":9.6875},{"$f":"Q95/Q$91/24","v":0.84722222222222221},{"$f":"R95/R$91/24","v":0.74652777777777779},0.72222222222222221,0.27083333333333331,0.67708333333333337," ⑩＝⑧／④　原産国オーストラリア　※二次輸送先は拠点港までの日数"]
[null,null,null,null,{"$f":"E96/E$90/24","v":14.910714285714285},null,null,null,null,null," ⑩＝⑧／④　原産国アメリカ　※二次輸送先は拠点港までの日数",null,null,null,null,{"$f":"P96/P$90/24","v":14.910714285714285},null,null,null,null,null," ⑩＝⑧／④　原産国アメリカ　※二次輸送先は拠点港までの日数"]
[null,null,null,null,{"$f":"E97/E$90/24","v":12.761904761904761},null,null,null,null,null," ⑩＝⑧／④　原産国カナダ　※二次輸送先は拠点港までの日数",null,null,null,null,{"$f":"P97/P$90/24","v":12.761904761904761},null,null,null,null,null," ⑩＝⑧／④　原産国カナダ　※二次輸送先は拠点港までの日数"]
[null,null,null,null,28.61904761904762,null,null,null,null,null," ⑩＝⑧／④　原産国チリ　※二次輸送先は拠点港までの日数",null,null,null,null,28.61904761904762,null,null,null,null,null," ⑩＝⑧／④　原産国チリ　※二次輸送先は拠点港までの日数"]
[null,null,null,null,17.717261904761905,null,null,null,null,null," ⑩＝⑧／④　原産国オマーン　※二次輸送先は拠点港までの日数",null,null,null,null,{"$f":"P99/P$90/24","v":17.717261904761905},null,null,null,null,null," ⑩＝⑧／④　原産国オマーン　※二次輸送先は拠点港までの日数"]
[null,null,null,null,26.464285714285712,null,null,null,null,null," ⑩＝⑧／④　原産国ナミビア　※二次輸送先は拠点港までの日数",null,null,null,null,26.464285714285712,null,null,null,null,null," ⑩＝⑧／④　原産国ナミビア　※二次輸送先は拠点港までの日数"]
[null,null," 海上輸送費用","（千円/月）",{"$f":"E$92*E$94*E101*E107","v":178543.46691549997},{"$f":"F$92*F$94*F101*F107","v":2204.9635627405755},{"$f":"G$92*G$94*G101*G107","v":1942.8982212673104},8284.2222331107005,704.86540120395443,11649.687515311924," ⑪＝⑤×⑦×⑨×⑩　原産国オーストラリア　　※二次輸送先は拠点港間の費用",null,null," 海上輸送費用","（千円/月）",{"$f":"P$92*P$94*P101*P107","v":153037.25735614283},{"$f":"Q$92*Q$94*Q101*Q107","v":2204.9635627405755},{"$f":"R$92*R$94*R101*R107","v":1942.8982212673104},6213.1666748330254,533.48503110574813,{"$f":"U$92*U$94*U101*U107","v":9708.0729294266021}," ⑪＝⑤×⑦×⑨×⑩　原産国オーストラリア　　※二次輸送先は拠点港間の費用"]
[null,null,null,null,{"$f":"E$92*E$94*E102*E108","v":39258.405496890715},null,null,null,null,null," ⑪＝⑤×⑦×⑨×⑩　原産国アメリカ　　　※二次輸送先は拠点港間の費用",null,null,null,null,{"$f":"P$92*P$94*P102*P108","v":33650.061854477754},null,null,null,null,null," ⑪＝⑤×⑦×⑨×⑩　原産国アメリカ　　　※二次輸送先は拠点港間の費用"]
[null,null,null,null,33600.806940252973,null,null,null,null,null," ⑪＝⑤×⑦×⑨×⑩　原産国カナダ　　　※二次輸送先は拠点港間の費用",null,null,null,null,28800.691663073972,null,null,null,null,null," ⑪＝⑤×⑦×⑨×⑩　原産国カナダ　　　※二次輸送先は拠点港間の費用"]
[null,null,null,null,75351.063324970295,null,null,null,null,null," ⑪＝⑤×⑦×⑨×⑩　原産国チリ　　※二次輸送先は拠点港間の費用",null,null,null,null,{"$f":"P$92*P$94*P104*P110","v":64586.62570711739},null,null,null,null,null," ⑪＝⑤×⑦×⑨×⑩　原産国チリ　　※二次輸送先は拠点港間の費用"]
[null,null,null,null,0,null,null,null,null,null," ⑪＝⑤×⑦×⑨×⑩　原産国オマーン　　※二次輸送先は拠点港間の費用",null,null,null,null,0,null,null,null,null,null," ⑪＝⑤×⑦×⑨×⑩　原産国オマーン　　※二次輸送先は拠点港間の費用"]
[null,null,null,null,0,null,null,null,null,null," ⑪＝⑤×⑦×⑨×⑩　原産国ナミビア　　※二次輸送先は新潟港間の費用",null,null,null,null,0,null,null,null,null,null," ⑪＝⑤×⑦×⑨×⑩　原産国ナミビア　　※二次輸送先は新潟港間の費用"]
[null,null," 海上輸送費用　合計","（億円/月）",{"$f":"SUM(E113:J118)*1000/100000000","v":3.5154037961124835},null,null,null,null,null,null,null,null," 海上輸送費用　合計","（億円/月）",{"$f":"SUM(P113:U118)*1000/100000000","v":3.0067722300018511}]
[]
[null,null,"2050年","単位","拠点港","2次輸送先港湾",null,null,null,null,"備考",null,null,"2050年","単位","拠点港","2次輸送先港湾",null,null,null,null,"備考"]
[null,null,null,null,"敦賀港","新潟港","直江津港","伏木富山港","金沢港","七尾港",null,null,null,null,null,"敦賀港","新潟港","直江津港","伏木富山港","金沢港","七尾港"]
[null,null," 密度","（t/m3）",0.68217054263565891,0.68217054263565891,0.68217054263565891,0.68217054263565891,0.68217054263565891,0.68217054263565891," ①",null,null," 密度","（t/m3）",0.68217054263565891,0.68217054263565891,0.68217054263565891,0.68217054263565891,0.68217054263565891,0.68217054263565891," ①"]
[null,null," 運搬船積載量\n※内貿の船型の上限は、就航中の「Hourai Maru」とする","（m3/隻）",{"$f":"KEISAN(\"アンモニア\",E131,\"タンク容量\",E122,\"外貿\")","v":87000},{"$f":"KEISAN(\"アンモニア\",F131,\"タンク容量\",F122,\"内貿\")","v":38000},{"$f":"KEISAN(\"アンモニア\",G131,\"タンク容量\",G122,\"内貿\")","v":38000},{"$f":"KEISAN(\"アンモニア\",H131,\"タンク容量\",H122,\"内貿\")","v":38000},{"$f":"KEISAN(\"アンモニア\",I131,\"タンク容量\",I122,\"内貿\")","v":38000},{"$f":"KEISAN(\"アンモニア\",J131,\"タンク容量\",J122,\"内貿\")","v":38000}," ②港湾施設能力及び対象船舶一覧より、需要量に合わせた船型を設定",null,null," 運搬船積載量\n※内貿の船型の上限は、就航中の「Hourai Maru」とする","（m3/隻）",{"$f":"KEISAN(\"アンモニア\",P131,\"タンク容量\",P122,\"外貿\")","v":87000},{"$f":"KEISAN(\"アンモニア\",Q131,\"タンク容量\",Q122,\"内貿\")","v":38000},{"$f":"KEISAN(\"アンモニア\",R131,\"タンク容量\",R122,\"内貿\")","v":38000},{"$f":"KEISAN(\"アンモニア\",S131,\"タンク容量\",S122,\"内貿\")","v":38000},{"$f":"KEISAN(\"アンモニア\",T131,\"タンク容量\",T122,\"内貿\")","v":34198},{"$f":"KEISAN(\"アンモニア\",U131,\"タンク容量\",U122,\"内貿\")","v":38000}," ②港湾施設能力及び対象船舶一覧より、需要量に合わせた船型を設定"]
[null,null,null,"（t/隻）",{"$f":"E124*E123","v":59348.837209302328},{"$f":"F124*F123","v":25922.480620155038},25922.480620155038,25922.480620155038,{"$f":"I124*I123","v":25922.480620155038},{"$f":"J124*J123","v":25922.480620155038}," ③=②×①",null,null,null,"（t/隻）",{"$f":"P124*P123","v":59348.837209302328},{"$f":"Q124*Q123","v":25922.480620155038},25922.480620155038,25922.480620155038,{"$f":"T124*T123","v":23328.868217054263},{"$f":"U124*U123","v":25922.480620155038}," ③=②×①"]
[null,null,null,"(GT)",{"$f":"KEISAN(\"アンモニア\",E131,\"総トン数\",E122,\"外貿\")","v":50000},{"$f":"KEISAN(\"アンモニア\",F131,\"総トン数\",F122,\"内貿\")","v":25458},{"$f":"KEISAN(\"アンモニア\",G131,\"総トン数\",G122,\"内貿\")","v":25458},{"$f":"KEISAN(\"アンモニア\",H131,\"総トン数\",H122,\"内貿\")","v":25458},{"$f":"KEISAN(\"アンモニア\",I131,\"総トン数\",I122,\"内貿\")","v":25458},{"$f":"KEISAN(\"アンモニア\",J131,\"総トン数\",J122,\"内貿\")","v":25458},"　港湾施設能力及び対象船舶一覧より、需要量に合わせた船型を設定",null,null,null,"(GT)",{"$f":"KEISAN(\"アンモニア\",P131,\"総トン数\",P122,\"外貿\")","v":50000},{"$f":"KEISAN(\"アンモニア\",Q131,\"総トン数\",Q122,\"内貿\")","v":25458},{"$f":"KEISAN(\"アンモニア\",R131,\"総トン数\",R122,\"内貿\")","v":25458},{"$f":"KEISAN(\"アンモニア\",S131,\"総トン数\",S122,\"内貿\")","v":25458},{"$f":"KEISAN(\"アンモニア\",T131,\"総トン数\",T122,\"内貿\")","v":20000},{"$f":"KEISAN(\"アンモニア\",U131,\"総トン数\",U122,\"内貿\")","v":25458},"　港湾施設能力及び対象船舶一覧より、需要量に合わせた船型を設定"]
[null,null,null,"(DWT)",{"$f":"E126/0.8447","v":59192.61276192731},{"$f":"F126/0.8447","v":30138.51071386291},30138.51071386291,30138.51071386291,30138.51071386291,30138.51071386291,"　LPG船のDWTとGTの関係：DWT=GT/0.8447 より （※1）",null,null,null,"(DWT)",{"$f":"P126/0.8447","v":59192.61276192731},{"$f":"Q126/0.8447","v":30138.51071386291},30138.51071386291,30138.51071386291,23677.045104770925,30138.51071386291,"　LPG船のDWTとGTの関係：DWT=GT/0.8447 より （※1）"]
[null,null," 船速（外航）","（ノット）",14,14,14,14,14,14," ④ 国土交通省検討資料より",null,null," 船速（外航）","（ノット）",14,14,14,14,14,14," ④ 国土交通省検討資料より"]
[null,null," 船速（内航）","（ノット）",12,12,12,12,12,12," ④ 国土交通省検討資料より",null,null," 船速（内航）","（ノット）",12,12,12,12,12,12," ④ 国土交通省検討資料より"]
[null,null," 海上輸送費用原単位","（千円/日･隻）",{"$f":"45.432*E127^(0.4019)","v":3761.284358983542},{"$f":"45.432*F127^(0.4019)","v":2867.6153883844731},2867.6153883844731,2867.6153883844731,2867.6153883844731,2867.6153883844731," ⑤ 海上輸送費用原単位算定式より （※2）",null,null," 海上輸送費用原単位","（千円/日･隻）",{"$f":"45.432*P127^(0.4019)","v":3761.284358983542},{"$f":"45.432*Q127^(0.4019)","v":2867.6153883844731},2867.6153883844731,2867.6153883844731,2602.5799429069089,2867.6153883844731," ⑤ 海上輸送費用原単位算定式より （※2）"]
[null,null," 月間需要量","（t/ピーク月）",{"$f":"①需要!$L$223/12*④海上輸送網入力!$C$59","v":1027327.7605637916},{"$f":"①需要!$L$30/12*④海上輸送網入力!$C$59","v":46033.958535852311},{"$f":"①需要!$L$62/12*④海上輸送網入力!$C$59","v":39468.150234069712},{"$f":"①需要!$L$94/12*④海上輸送網入力!$C$59","v":200755.75968335362},{"$f":"①需要!$L$126/12*④海上輸送網入力!$C$59","v":26345.334297574434},{"$f":"①需要!$L$158/12*④海上輸送網入力!$C$59","v":351502.26120089012}," ⑥",null,null," 月間需要量","（t/その他月）",{"$f":"①需要!$L$223/12*④海上輸送網入力!$C$60","v":838083.17309151439},{"$f":"①需要!$L$30/12*④海上輸送網入力!$C$60","v":37554.018805563734},{"$f":"①需要!$L$62/12*④海上輸送網入力!$C$60","v":32197.701506741087},{"$f":"①需要!$L$94/12*④海上輸送網入力!$C$60","v":163774.43553115692},{"$f":"①需要!$L$126/12*④海上輸送網入力!$C$60","v":21492.246400652832},{"$f":"①需要!$L$158/12*④海上輸送網入力!$C$60","v":286751.84466388408}," ⑥"]
[null,null," 月間寄港回数","（回/月）",{"$f":"IFERROR(ROUNDUP(E131/E125,0),0)","v":18},{"$f":"IFERROR(ROUNDUP(F131/F125,0),0)","v":2},2,8,2,14," ⑦＝⑥／③",null,null," 月間寄港回数","（回/月）",{"$f":"IFERROR(ROUNDUP(P131/P125,0),0)","v":15},{"$f":"IFERROR(ROUNDUP(Q131/Q125,0),0)","v":2},{"$f":"IFERROR(ROUNDUP(R131/R125,0),0)","v":2},7,1,12," ⑦＝⑥／③"]
[null,null," 海上輸送距離","（海里）",{"$f":"④海上輸送網入力!$H$17","v":3255},{"$f":"④海上輸送網入力!$C$54","v":244},{"$f":"④海上輸送網入力!$D$54","v":215},{"$f":"④海上輸送網入力!$E$54","v":208},{"$f":"④海上輸送網入力!$F$54","v":78},{"$f":"④海上輸送網入力!$G$54","v":195}," ⑧　原産国オーストラリア　※二次輸送先は拠点港との距離",null,null," 海上輸送距離","（海里）",{"$f":"E133","v":3255},{"$f":"F133","v":244},{"$f":"G133","v":215},208,78,195," ⑧　原産国オーストラリア　※二次輸送先は拠点港との距離"]
[null,null,null,null,{"$f":"④海上輸送網入力!$H$21","v":5010},null,null,null,null,null," ⑧　原産国アメリカ　※二次輸送先は拠点港との距離",null,null,null,null,{"$f":"E134","v":5010},null,null,null,null,null," ⑧　原産国アメリカ　※二次輸送先は拠点港との距離"]
[null,null,null,null,{"$f":"④海上輸送網入力!$H$25","v":4288},null,null,null,null,null," ⑧　原産国カナダ　※二次輸送先は拠点港との距離",null,null,null,null,4288,null,null,null,null,null," ⑧　原産国カナダ　※二次輸送先は拠点港との距離"]
[null,null,null,null,{"$f":"④海上輸送網入力!$H$29","v":9616},null,null,null,null,null," ⑧　原産国チリ　※二次輸送先は拠点港との距離",null,null,null,null,9616,null,null,null,null,null," ⑧　原産国チリ　※二次輸送先は拠点港との距離"]
[null,null,null,null,{"$f":"④海上輸送網入力!$H$33","v":5953},null,null,null,null,null," ⑧　原産国オマーン　※二次輸送先は拠点港との距離",null,null,null,null,5953,null,null,null,null,null," ⑧　原産国オマーン　※二次輸送先は拠点港との距離"]
[null,null,null,null,{"$f":"④海上輸送網入力!$H$37","v":8892},null,null,null,null,null," ⑧　原産国ナミビア　※二次輸送先は拠点港との距離",null,null,null,null,8892,null,null,null,null,null," ⑧　原産国ナミビア　※二次輸送先は拠点港との距離"]
[null,null,"シナリオ設定","（％）",0.7,1,1,1,1,1," ⑨　原産国オーストラリア　※二次輸送先は拠点港との距離",null,null,"シナリオ設定","（％）",{"$f":"E139","v":0.7},1,1,1,1,1," ⑨　原産国オーストラリア　※二次輸送先は拠点港との距離"]
[null,null,null,null,0.06,null,null,null,null,null," ⑨　原産国アメリカ　※二次輸送先はシナリオ対象外",null,null,null,null,{"$f":"E140","v":0.06},null,null,null,null,null," ⑨　原産国アメリカ　※二次輸送先はシナリオ対象外"]
[null,null,null,null,0.06,null,null,null,null,null," ⑨　原産国カナダ　※二次輸送先はシナリオ対象外",null,null,null,null,0.06,null,null,null,null,null," ⑨　原産国カナダ　※二次輸送先はシナリオ対象外"]
[null,null,null,null,0.06,null,null,null,null,null," ⑨　原産国チリ　※二次輸送先はシナリオ対象外",null,null,null,null,0.06,null,null,null,null,null," ⑨　原産国チリ　※二次輸送先はシナリオ対象外"]
[null,null,null,null,0.06,null,null,null,null,null," ⑨　原産国オマーン　※二次輸送先はシナリオ対象外",null,null,null,null,0.06,null,null,null,null,null," ⑨　原産国オマーン　※二次輸送先はシナリオ対象外"]
[null,null,null,null,0.06,null,null,null,null,null," ⑨　原産国ナミビア　※二次輸送先はシナリオ対象外",null,null,null,null,0.06,null,null,null,null,null," ⑨　原産国ナミビア　※二次輸送先はシナリオ対象外"]
[null,null," 海上輸送日数","（日）",{"$f":"E133/E$128/24","v":9.6875},{"$f":"F133/F$129/24","v":0.84722222222222221},{"$f":"G133/G$129/24","v":0.74652777777777779},0.72222222222222221,0.27083333333333331,0.67708333333333337," ⑩＝⑧／④　原産国オーストラリア　※二次輸送先は拠点港までの日数",null,null," 海上輸送日数","（日）",{"$f":"P133/P$128/24","v":9.6875},{"$f":"Q133/Q$129/24","v":0.84722222222222221},{"$f":"R133/R$129/24","v":0.74652777777777779},0.72222222222222221,0.27083333333333331,0.67708333333333337," ⑩＝⑧／④　原産国オーストラリア　※二次輸送先は拠点港までの日数"]
[null,null,null,null,{"$f":"E134/E$128/24","v":14.910714285714285},null,null,null,null,null," ⑩＝⑧／④　原産国アメリカ　※二次輸送先は拠点港までの日数",null,null,null,null,{"$f":"P134/P$128/24","v":14.910714285714285},null,null,null,null,null," ⑩＝⑧／④　原産国アメリカ　※二次輸送先は拠点港までの日数"]
[null,null,null,null,12.761904761904761,null,null,null,null,null," ⑩＝⑧／④　原産国カナダ　※二次輸送先は拠点港までの日数",null,null,null,null,12.761904761904761,null,null,null,null,null," ⑩＝⑧／④　原産国カナダ　※二次輸送先は拠点港までの日数"]
[null,null,null,null,28.61904761904762,null,null,null,null,null," ⑩＝⑧／④　原産国チリ　※二次輸送先は拠点港までの日数",null,null,null,null,28.61904761904762,null,null,null,null,null," ⑩＝⑧／④　原産国チリ　※二次輸送先は拠点港までの日数"]
[null,null,null,null,17.717261904761905,null,null,null,null,null," ⑩＝⑧／④　原産国オマーン　※二次輸送先は拠点港までの日数",null,null,null,null,17.717261904761905,null,null,null,null,null," ⑩＝⑧／④　原産国オマーン　※二次輸送先は拠点港までの日数"]
[null,null,null,null,26.464285714285712,null,null,null,null,null," ⑩＝⑧／④　原産国ナミビア　※二次輸送先は拠点港までの日数",null,null,null,null,26.464285714285712,null,null,null,null,null," ⑩＝⑧／④　原産国ナミビア　※二次輸送先は拠点港までの日数"]
[null,null," 海上輸送費用","（千円/月）",{"$f":"E$130*E$132*E139*E145","v":459111.77206842857},{"$f":"F$130*F$132*F139*F145","v":4859.014963651468},{"$f":"G$130*G$132*G139*G145","v":4281.5090868240395},16568.444466221401,1553.2916687082561,27182.604202394483," ⑪＝⑤×⑦×⑨×⑩　原産国オーストラリア　　※二次輸送先は拠点港間の費用",null,null," 海上輸送費用","（千円/月）",{"$f":"P$130*P$132*P139*P145","v":382593.14339035715},{"$f":"Q$130*Q$132*Q139*Q145","v":4859.014963651468},{"$f":"R$130*R$132*R139*R145","v":4281.5090868240395},14497.388907943725,704.86540120395443,23299.375030623847," ⑪＝⑤×⑦×⑨×⑩　原産国オーストラリア　　※二次輸送先は拠点港間の費用"]
[null,null,null,null,{"$f":"E$130*E$132*E140*E146","v":60570.111338059956},null,null,null,null,null," ⑪＝⑤×⑦×⑨×⑩　原産国アメリカ　　　※二次輸送先は拠点港間の費用",null,null,null,null,{"$f":"P$130*P$132*P140*P146","v":50475.09278171663},null,null,null,null,null," ⑪＝⑤×⑦×⑨×⑩　原産国アメリカ　　　※二次輸送先は拠点港間の費用"]
[null,null,null,null,51841.244993533146,null,null,null,null,null," ⑪＝⑤×⑦×⑨×⑩　原産国カナダ　　　※二次輸送先は拠点港間の費用",null,null,null,null,43201.037494610966,null,null,null,null,null," ⑪＝⑤×⑦×⑨×⑩　原産国カナダ　　　※二次輸送先は拠点港間の費用"]
[null,null,null,null,116255.9262728113,null,null,null,null,null," ⑪＝⑤×⑦×⑨×⑩　原産国チリ　　※二次輸送先は拠点港間の費用",null,null,null,null,96879.938560676092,null,null,null,null,null," ⑪＝⑤×⑦×⑨×⑩　原産国チリ　　※二次輸送先は拠点港間の費用"]
[null,null,null,null,71970.832893307568,null,null,null,null,null," ⑪＝⑤×⑦×⑨×⑩　原産国オマーン　　※二次輸送先は拠点港間の費用",null,null,null,null,59975.694077756314,null,null,null,null,null," ⑪＝⑤×⑦×⑨×⑩　原産国オマーン　　※二次輸送先は拠点港間の費用"]
[null,null,null,null,107502.88024311958,null,null,null,null,null," ⑪＝⑤×⑦×⑨×⑩　原産国ナミビア　　※二次輸送先は新潟港間の費用",null,null,null,null,89585.733535932988,null,null,null,null,null," ⑪＝⑤×⑦×⑨×⑩　原産国ナミビア　　※二次輸送先は新潟港間の費用"]
[null,null," 海上輸送費用　合計","（億円/月）",{"$f":"SUM(E151:J156)*1000/100000000","v":9.2169763219705967},null,null,null,null,null,null,null,null," 海上輸送費用　合計","（億円/月）",{"$f":"SUM(P151:U156)*1000/100000000","v":7.7035279323129711}]
[null,null,"（※1）「統計解析による船舶諸元に関する研究－船舶の主要諸元の計画基準（案）－」（国土技術政策総合研究所研究報告、第28号2006年3月）",null,null,null,null,null,null,null,null,null,null,"（※1）「統計解析による船舶諸元に関する研究－船舶の主要諸元の計画基準（案）－」（国土技術政策総合研究所研究報告、第28号2006年3月）"]
[null,null,"（※2）「港湾整備事業の費用対効果分析マニュアル」（令和６年６月、国土交通省港湾局）",null,null,null,null,null,null,null,null,null,null,"（※2）「港湾整備事業の費用対効果分析マニュアル」（令和６年６月、国土交通省港湾局）"]
[]
[null,null,"貯蔵費用"]
[null,null,"液化アンモ二ア"]
[null,null,"実証期","単位","新潟港","直江津港","伏木富山港","金沢港","七尾港","敦賀港※拠点港","備考"]
[null,null," 年間需要量","（t/年）",{"$f":"①需要!$I$30","v":0},{"$f":"①需要!$I$62","v":0},{"$f":"①需要!$I$94","v":83883.077849462381},{"$f":"①需要!$I$126","v":0},{"$f":"①需要!$I$158","v":171120.34968595562},{"$f":"①需要!$I$223","v":431302.42245826742}," A：実証期の需要"]
[null,null," 必要量","（１か月分）",1,1,1,1,1,1," B"]
[null,null," 月換算","（12か月/年）",12,12,12,12,12,12," C"]
[null,null," 需要ピーク係数","－",{"$f":"③輸送・貯蔵入力!$C$18","v":1.1399999999999999},{"$f":"③輸送・貯蔵入力!$C$18","v":1.1399999999999999},{"$f":"③輸送・貯蔵入力!$C$18","v":1.1399999999999999},{"$f":"③輸送・貯蔵入力!$C$18","v":1.1399999999999999},{"$f":"③輸送・貯蔵入力!$C$18","v":1.1399999999999999},{"$f":"③輸送・貯蔵入力!$C$18","v":1.1399999999999999}," D"]
[null,null," 月間需要量（ピーク月）","（t/月）",{"$f":"E164/E166*E167","v":0},{"$f":"F164/F166*F167","v":0},7968.8923956989256,0,16256.433220165782,40973.730133535399," E=A÷C×D"]
[null,null," 備蓄タンク容量","（t/基）",1000,1000,8000,1000,17000,41000," F（E：月間需要量（ピーク月）を踏まえ1,000トン刻みで設定　※最大110,000トン）"]
[null,null," 備蓄タンク基数","（基）",{"$f":"ROUNDUP(E168/E169,0)","v":0},{"$f":"ROUNDUP(F164/F169/F165/F166*F167,0)","v":0},{"$f":"ROUNDUP(G164/G169/G165/G166*G167,0)","v":1},{"$f":"ROUNDUP(H164/H169/H165/H166*H167,0)","v":0},{"$f":"ROUNDUP(I164/I169/I165/I166*I167,0)","v":1},{"$f":"ROUNDUP(J164/J169/J165/J166*J167,0)","v":1}," G=E÷F"]
[null,null," タンク1基あたり整備費用","（億円/基）",{"$f":"60*(E169/10000/4)^(2/3)","v":5.1299278400300912},5.1299278400300912,20.519711360120368,5.1299278400300912,33.916461579840629,60.995878965528497," H＝α万トンのタンクの整備費＝60億円×（α／4）2/3（※３）"]
[null,null," タンク整備費用","（億円）",{"$f":"E170*E171","v":0},{"$f":"F170*F171","v":0},20.519711360120368,0,33.916461579840629,60.995878965528497," I ＝G×H"]
[null,null," タンク維持管理費用","（億円）",{"$f":"E172*(0.024+0.022)","v":0},{"$f":"F172*(0.024+0.022)","v":0},0.94390672256553687,0,1.5601572326726689,2.8058104324143107,"修繕費：建設費の2.4％/年、諸経費：建設費の２.２％/年"]
[null,null," 貯蔵費用　合計","（億円）",{"$f":"SUM(E172:J173)","v":120.741926293142}]
[]
[null,null,"2030年","単位","新潟港","直江津港","伏木富山港","金沢港","七尾港","敦賀港※拠点港","備考"]
[null,null," 年間需要量","（t/年）",{"$f":"①需要!$J$30-①需要!$I$30","v":25051.338639177342},{"$f":"①需要!$J$62-①需要!$I$62","v":10278.211506811411},{"$f":"①需要!$J$94-①需要!$I$94","v":262607.33645869774},{"$f":"①需要!$J$126-①需要!$I$126","v":4183.1502258324472},{"$f":"①需要!$J$158-①需要!$I$158","v":517588.06595036603},{"$f":"①需要!$J$223-①需要!$I$223","v":1363398.9819739456}," A：2030年の需要－実証期の需要（2030年までの需要分※実証期分までは整備済）"]
[null,null," 必要量","（１か月分）",1,1,1,1,1,1," B"]
[null,null," 月換算","（12か月/年）",12,12,12,12,12,12," C"]
[null,null," 需要ピーク係数","－",{"$f":"③輸送・貯蔵入力!$C$18","v":1.1399999999999999},{"$f":"③輸送・貯蔵入力!$C$18","v":1.1399999999999999},{"$f":"③輸送・貯蔵入力!$C$18","v":1.1399999999999999},{"$f":"③輸送・貯蔵入力!$C$18","v":1.1399999999999999},{"$f":"③輸送・貯蔵入力!$C$18","v":1.1399999999999999},{"$f":"③輸送・貯蔵入力!$C$18","v":1.1399999999999999}," D"]
[null,null," 月間需要量（ピーク月）","（t/月）",{"$f":"E177/E179*E180","v":2379.8771707218475},{"$f":"F177/F179*F180","v":976.43009314708388},24947.696963576283,397.39927145408245,49170.866265284771,129522.90328752482," E=A÷C×D"]
[null,null," 備蓄タンク容量","（t/基）",3000,1000,25000,1000,50000,65000," F（E：月間需要量（ピーク月）を踏まえ1,000トン刻みで設定　※最大110,000トン）"]
[null,null," 備蓄タンク基数","（基）",{"$f":"ROUNDUP(E181/E182,0)","v":1},{"$f":"ROUNDUP(F177/F182/F178/F179*F180,0)","v":1},{"$f":"ROUNDUP(G177/G182/G178/G179*G180,0)","v":1},{"$f":"ROUNDUP(H177/H182/H178/H179*H180,0)","v":1},{"$f":"ROUNDUP(I177/I182/I178/I179*I180,0)","v":1},{"$f":"ROUNDUP(J177/J182/J178/J179*J180,0)","v":2}," G=E÷F"]
[null,null," タンク1基あたり整備費用","（億円/基）",{"$f":"60*(E182/10000/4)^(2/3)","v":10.670679913470188},5.1299278400300912,43.860266073192989,5.1299278400300912,69.623832504191682,82.931622205183089," H＝α万トンのタンクの整備費＝60億円×（α／4）2/3（※３）"]
[null,null," タンク整備費用","（億円）",{"$f":"E183*E184","v":10.670679913470188},{"$f":"F183*F184","v":5.1299278400300912},43.860266073192989,5.1299278400300912,69.623832504191682,165.86324441036618," I ＝G×H"]
[null,null," タンク維持管理費用","（億円）",{"$f":"E185*(0.024+0.022)","v":0.49085127601962864},{"$f":"F185*(0.024+0.022)","v":0.23597668064138419},2.0175722393668774,0.23597668064138419,3.2026962951928173,7.629709242876844,"修繕費：建設費の2.4％/年、諸経費：建設費の２.２％/年"]
[null,null," 貯蔵費用　合計","（億円）",{"$f":"SUM(E185:J186)","v":314.09066099602018}]
[]
[null,null,"移行期","単位","新潟港","直江津港","伏木富山港","金沢港","七尾港","敦賀港※拠点港","備考"]
[null,null," 年間需要量","（t/年）",{"$f":"①需要!$K$30-①需要!$J$30","v":216829.82905800804},{"$f":"①需要!$K$62-①需要!$J$62","v":197113.20782431387},{"$f":"①需要!$K$94-①需要!$J$94","v":500209.74026113207},{"$f":"①需要!$K$126-①需要!$J$126","v":134342.22910633634},{"$f":"①需要!$K$158-①需要!$J$158","v":733368.33634051413},{"$f":"①需要!$K$223-①需要!$J$223","v":2549087.6421630718}," A：移行期の需要－2030年の需要（移行期までの需要分※2030年分までは整備済）"]
[null,null," 必要量","（１か月分）",1,1,1,1,1,1," B"]
[null,null," 月換算","（12か月/年）",12,12,12,12,12,12," C"]
[null,null," 需要ピーク係数","－",{"$f":"③輸送・貯蔵入力!$C$18","v":1.1399999999999999},{"$f":"③輸送・貯蔵入力!$C$18","v":1.1399999999999999},{"$f":"③輸送・貯蔵入力!$C$18","v":1.1399999999999999},{"$f":"③輸送・貯蔵入力!$C$18","v":1.1399999999999999},{"$f":"③輸送・貯蔵入力!$C$18","v":1.1399999999999999},{"$f":"③輸送・貯蔵入力!$C$18","v":1.1399999999999999}," D"]
[null,null," 月間需要量（ピーク月）","（t/月）",{"$f":"E190/E192*E193","v":20598.833760510759},{"$f":"F190/F192*F193","v":18725.754743309815},{"$f":"G190/G192*G193","v":47519.92532480754},12762.511765101952,69669.991952348835,{"$f":"J190/J192*J193","v":242163.32600549178}," E=A÷C×D"]
[null,null," 備蓄タンク容量","（t/基）",21000,19000,48000,13000,70000,81000," F（E：月間需要量（ピーク月）を踏まえ1,000トン刻みで設定　※最大110,000トン）"]
[null,null," 備蓄タンク基数","（基）",{"$f":"ROUNDUP(E194/E195,0)","v":1},{"$f":"ROUNDUP(F190/F195/F191/F192*F193,0)","v":1},{"$f":"ROUNDUP(G190/G195/G191/G192*G193,0)","v":1},{"$f":"ROUNDUP(H190/H195/H191/H192*H193,0)","v":1},{"$f":"ROUNDUP(I190/I195/I191/I192*I193,0)","v":1},{"$f":"ROUNDUP(J190/J195/J191/J192*J193,0)","v":3}," G=E÷F"]
[null,null," タンク1基あたり整備費用","（億円/基）",{"$f":"60*(E195/10000/4)^(2/3)","v":39.04727993718889},36.52697074567287,67.754594079434042,28.362215837948426,87.131786003455559,96.036119221231687," H＝α万トンのタンクの整備費＝60億円×（α／4）2/3（※３）"]
[null,null," タンク整備費用","（億円）",{"$f":"E196*E197","v":39.04727993718889},{"$f":"F196*F197","v":36.52697074567287},67.754594079434042,28.362215837948426,87.131786003455559,288.10835766369507," I ＝G×H"]
[null,null," タンク維持管理費用","（億円）",{"$f":"E198*(0.024+0.022)","v":1.7961748771106889},{"$f":"F198*(0.024+0.022)","v":1.680240654300952},3.1167113276539657,1.3046619285456276,4.0080621561589558,13.252984452529974,"修繕費：建設費の2.4％/年、諸経費：建設費の２.２％/年"]
[null,null," 貯蔵費用　合計","（億円）",{"$f":"SUM(E198:J199)","v":572.09003966369517}]
[]
[null,null,"2050年","単位","新潟港","直江津港","伏木富山港","金沢港","七尾港","敦賀港※拠点港","備考"]
[null,null," 年間需要量","（t/年）",{"$f":"①需要!$L$30-①需要!$K$30","v":242686.81689073375},{"$f":"①需要!$L$62-①需要!$K$62","v":208062.79365908226},{"$f":"①需要!$L$94-①需要!$K$94","v":1266518.3684133778},{"$f":"①需要!$L$126-①需要!$K$126","v":138793.92906335159},{"$f":"①需要!$L$158-①需要!$K$158","v":2277947.0501377974},{"$f":"①需要!$L$223-①需要!$K$223","v":6470187.3803919964}," A：2050年の需要－移行期の需要（2050年までの需要分※移行期分までは整備済）"]
[null,null," 必要量","（１か月分）",1,1,1,1,1,1," B"]
[null,null," 月換算","（12か月/年）",12,12,12,12,12,12," C"]
[null,null," 需要ピーク係数","－",{"$f":"③輸送・貯蔵入力!$C$18","v":1.1399999999999999},{"$f":"③輸送・貯蔵入力!$C$18","v":1.1399999999999999},{"$f":"③輸送・貯蔵入力!$C$18","v":1.1399999999999999},{"$f":"③輸送・貯蔵入力!$C$18","v":1.1399999999999999},{"$f":"③輸送・貯蔵入力!$C$18","v":1.1399999999999999},{"$f":"③輸送・貯蔵入力!$C$18","v":1.1399999999999999}," D"]
[null,null," 月間需要量（ピーク月）","（t/月）",{"$f":"E203/E205*E206","v":23055.247604619704},{"$f":"F203/F205*F206","v":19765.965397612814},120319.24499927089,13185.423261018401,216404.96976309075,614667.80113723956," E=A÷C×D"]
[null,null," 備蓄タンク容量","（t/基）",24000,20000,61000,14000,73000,103000," F（E：月間需要量（ピーク月）を踏まえ1,000トン刻みで設定　※最大110,000トン）"]
[null,null," 備蓄タンク基数","（基）",{"$f":"ROUNDUP(E207/E208,0)","v":1},{"$f":"ROUNDUP(F203/F208/F204/F205*F206,0)","v":1},{"$f":"ROUNDUP(G203/G208/G204/G205*G206,0)","v":2},{"$f":"ROUNDUP(H203/H208/H204/H205*H206,0)","v":1},{"$f":"ROUNDUP(I203/I208/I204/I205*I206,0)","v":3},{"$f":"ROUNDUP(J203/J208/J204/J205*J206,0)","v":6}," G=E÷F"]
[null,null," タンク1基あたり整備費用","（億円/基）",{"$f":"60*(E208/10000/4)^(2/3)","v":42.682719653880753},37.797631496846193,79.493413480670441,29.798651651378059,89.603814078180591,112.72045659682171," H＝α万トンのタンクの整備費＝60億円×（α／4）2/3（※３）"]
[null,null," タンク整備費用","（億円）",{"$f":"E209*E210","v":42.682719653880753},{"$f":"F209*F210","v":37.797631496846193},158.98682696134088,29.798651651378059,268.8114422345418,676.32273958093026," I ＝G×H"]
[null,null," タンク維持管理費用","（億円）",{"$f":"E211*(0.024+0.022)","v":1.9634051040785145},{"$f":"F211*(0.024+0.022)","v":1.738691048854925},7.3133940402216808,1.3707379759633906,12.365326342788922,31.110846020722793,"修繕費：建設費の2.4％/年、諸経費：建設費の２.２％/年"]
[null,null," 貯蔵費用　合計","（億円）",{"$f":"SUM(E211:J212)","v":1270.2624121115484}]
[null,null,"（※３）国土交通省資料より、メーカーで用いられているタンク整備費用の簡易予測式（α万トンのタンクの整備費＝60億円×（α／4）2/3 ）より"]

{"sheet":"拠点方式（敦賀港ｼﾅﾘｵ4)","index":59,"n_rows":214,"n_cols":22,"rows_kept":214,"cut":false,"hidden":false,"merged":[[212,4,212,9],[199,4,199,9],[9,2,12,2],[9,13,12,13],[47,2,50,2],[47,13,50,13],[85,2,88,2],[85,13,88,13],[123,2,126,2],[123,13,126,13],[173,4,173,9],[186,4,186,9],[144,9,149,9],[138,9,143,9],[144,2,149,2],[138,2,143,2],[138,3,143,3],[150,8,155,8],[150,9,155,9],[156,4,156,9],[150,2,155,2],[150,3,155,3],[150,5,155,5],[150,6,155,6],[150,7,155,7],[132,9,137,9],[120,5,120,9],[120,10,121,10],[132,2,137,2],[138,5,143,5],[138,6,143,6],[138,7,143,7],[138,8,143,8],[132,3,137,3],[132,5,137,5],[132,6,137,6],[132,7,137,7],[132,8,137,8],[112,8,117,8],[112,9,117,9],[118,4,118,9],[120,2,121,2],[120,3,121,3],[112,2,117,2],[112,3,117,3],[112,5,117,5],[112,6,117,6],[112,7,117,7],[106,3,111,3],[106,5,111,5],[106,6,111,6],[106,7,111,7],[106,8,111,8],[106,9,111,9],[106,2,111,2],[100,2,105,2],[100,3,105,3],[94,9,99,9],[82,5,82,9],[82,10,83,10],[94,2,99,2],[100,5,105,5],[100,6,105,6],[100,7,105,7],[100,8,105,8],[94,3,99,3],[94,5,99,5],[94,6,99,6],[94,7,99,7],[94,8,99,8],[100,9,105,9],[74,8,79,8],[74,9,79,9],[80,4,80,9],[82,2,83,2],[82,3,83,3],[74,2,79,2],[74,3,79,3],[74,5,79,5],[74,6,79,6],[74,7,79,7],[68,3,73,3],[68,5,73,5],[68,6,73,6],[68,7,73,7],[68,8,73,8],[68,9,73,9],[68,2,73,2],[62,2,67,2],[62,3,67,3],[44,10,45,10],[56,2,61,2],[62,5,67,5],[62,6,67,6],[62,7,67,7],[62,8,67,8],[56,3,61,3],[56,5,61,5],[56,6,61,6],[56,7,61,7],[56,8,61,8],[62,9,67,9],[44,2,45,2],[44,3,45,3],[56,9,61,9],[44,5,44,9],[24,2,29,2],[24,3,29,3],[24,5,29,5],[24,6,29,6],[24,7,29,7],[24,8,29,8],[36,8,41,8],[36,9,41,9],[42,4,42,9],[30,3,35,3],[30,5,35,5],[30,6,35,6],[30,7,35,7],[30,8,35,8],[30,9,35,9],[30,2,35,2],[36,2,41,2],[36,3,41,3],[36,5,41,5],[36,6,41,6],[36,7,41,7],[6,16,6,20],[6,21,7,21],[18,5,23,5],[18,6,23,6],[18,7,23,7],[18,8,23,8],[18,9,23,9],[18,2,23,2],[18,3,23,3],[18,13,23,13],[18,14,23,14],[18,16,23,16],[18,17,23,17],[18,18,23,18],[18,19,23,19],[18,20,23,20],[160,2,160,10],[3,2,3,10],[3,13,3,21],[24,9,29,9],[24,13,29,13],[24,14,29,14],[24,16,29,16],[24,17,29,17],[24,18,29,18],[24,19,29,19],[24,20,29,20],[30,13,35,13],[30,14,35,14],[30,16,35,16],[30,17,35,17],[30,18,35,18],[30,19,35,19],[30,20,35,20],[6,2,7,2],[6,3,7,3],[6,5,6,9],[6,10,7,10],[6,13,7,13],[6,14,7,14],[36,13,41,13],[36,14,41,14],[36,16,41,16],[36,17,41,17],[36,18,41,18],[36,19,41,19],[36,20,41,20],[42,15,42,20],[44,13,45,13],[44,14,45,14],[44,16,44,20],[44,21,45,21],[56,13,61,13],[56,14,61,14],[56,16,61,16],[56,17,61,17],[56,18,61,18],[56,19,61,19],[56,20,61,20],[62,13,67,13],[62,14,67,14],[62,16,67,16],[62,17,67,17],[62,18,67,18],[62,19,67,19],[62,20,67,20],[68,13,73,13],[68,14,73,14],[68,16,73,16],[68,17,73,17],[68,18,73,18],[68,19,73,19],[68,20,73,20],[74,13,79,13],[74,14,79,14],[74,16,79,16],[74,17,79,17],[74,18,79,18],[74,19,79,19],[74,20,79,20],[80,15,80,20],[82,13,83,13],[82,14,83,14],[82,16,82,20],[82,21,83,21],[94,13,99,13],[94,14,99,14],[94,16,99,16],[94,17,99,17],[94,18,99,18],[94,19,99,19],[94,20,99,20],[100,13,105,13],[100,14,105,14],[100,16,105,16],[100,17,105,17],[100,18,105,18],[100,19,105,19],[100,20,105,20],[106,13,111,13],[106,14,111,14],[106,16,111,16],[106,17,111,17],[106,18,111,18],[106,19,111,19],[106,20,111,20],[112,13,117,13],[112,14,117,14],[112,16,117,16],[112,17,117,17],[112,18,117,18],[112,19,117,19],[112,20,117,20],[118,15,118,20],[120,13,121,13],[120,14,121,14],[120,16,120,20],[120,21,121,21],[132,13,137,13],[132,14,137,14],[132,16,137,16],[132,17,137,17],[132,18,137,18],[132,19,137,19],[132,20,137,20],[138,13,143,13],[138,14,143,14],[138,16,143,16],[138,17,143,17],[138,18,143,18],[138,19,143,19],[138,20,143,20],[144,19,149,19],[144,20,149,20],[150,13,155,13],[150,14,155,14],[150,16,155,16],[157,2,157,10],[157,13,157,21],[158,2,158,10],[158,13,158,21],[156,15,156,20],[150,17,155,17],[150,18,155,18],[150,19,155,19],[150,20,155,20],[144,13,149,13],[144,14,149,14],[144,16,149,16],[144,17,149,17],[144,18,149,18],[144,3,149,3],[144,5,149,5],[144,6,149,6],[144,7,149,7],[144,8,149,8]]}
[]
[null,null,"入力項目"]
[]
[null,null,"海上輸送費用　シナリオ４（拠点港：敦賀港）",null,null,null,null,null,null,null,null,null,null,"海上輸送費用　シナリオ４（拠点港：敦賀港）"]
[null,null,"液化アンモ二ア（ピーク月　※４か月）",null,null,null,null,null,null,null,null,null,null,"液化アンモ二ア（その他月　※８か月）"]
[]
[null,null,"実証期","単位","拠点港","2次輸送先港湾",null,null,null,null,"備考",null,null,"実証期","単位","拠点港","2次輸送先港湾",null,null,null,null,"備考"]
[null,null,null,null,"敦賀港","新潟港","直江津港","伏木富山港","金沢港","七尾港",null,null,null,null,null,"敦賀港","新潟港","直江津港","伏木富山港","金沢港","七尾港"]
[null,null," 密度","（t/m3）",0.68217054263565891,0.68217054263565891,0.68217054263565891,0.68217054263565891,0.68217054263565891,0.68217054263565891," ①",null,null," 密度","（t/m3）",0.68217054263565891,0.68217054263565891,0.68217054263565891,0.68217054263565891,0.68217054263565891,0.68217054263565891," ①"]
[null,null," 運搬船積載量\n※内貿の船型の上限は、就航中の「Hourai Maru」とする","（m3/隻）",{"$f":"KEISAN(\"アンモニア\",E17,\"タンク容量\",E8,\"外貿\")","v":68396},{"$f":"KEISAN(\"アンモニア\",F17,\"タンク容量\",F8,\"内貿\")","v":0},{"$f":"KEISAN(\"アンモニア\",G17,\"タンク容量\",G8,\"内貿\")","v":0},{"$f":"KEISAN(\"アンモニア\",H17,\"タンク容量\",H8,\"内貿\")","v":17099},{"$f":"KEISAN(\"アンモニア\",I17,\"タンク容量\",I8,\"内貿\")","v":0},{"$f":"KEISAN(\"アンモニア\",J17,\"タンク容量\",J8,\"内貿\")","v":34198}," ②港湾施設能力及び対象船舶一覧より、需要量に合わせた船型を設定",null,null," 運搬船積載量\n※内貿の船型の上限は、就航中の「Hourai Maru」とする","（m3/隻）",{"$f":"KEISAN(\"アンモニア\",P17,\"タンク容量\",P8,\"外貿\")","v":68396},{"$f":"KEISAN(\"アンモニア\",Q17,\"タンク容量\",Q8,\"内貿\")","v":0},{"$f":"KEISAN(\"アンモニア\",R17,\"タンク容量\",R8,\"内貿\")","v":0},{"$f":"KEISAN(\"アンモニア\",S17,\"タンク容量\",S8,\"内貿\")","v":17099},{"$f":"KEISAN(\"アンモニア\",T17,\"タンク容量\",T8,\"内貿\")","v":0},{"$f":"KEISAN(\"アンモニア\",U17,\"タンク容量\",U8,\"内貿\")","v":34198}," ②港湾施設能力及び対象船舶一覧より、需要量に合わせた船型を設定"]
[null,null,null,"（t/隻）",{"$f":"E10*E9","v":46657.736434108527},{"$f":"F10*F9","v":0},0,11664.434108527132,0,23328.868217054263," ③=②×①",null,null,null,"（t/隻）",{"$f":"P10*P9","v":46657.736434108527},{"$f":"Q10*Q9","v":0},0,11664.434108527132,0,23328.868217054263," ③=②×①"]
[null,null,null,"(GT)",{"$f":"KEISAN(\"アンモニア\",E17,\"総トン数\",E8,\"外貿\")","v":40000},{"$f":"KEISAN(\"アンモニア\",F17,\"総トン数\",F8,\"内貿\")","v":0},{"$f":"KEISAN(\"アンモニア\",G17,\"総トン数\",G8,\"内貿\")","v":0},{"$f":"KEISAN(\"アンモニア\",H17,\"総トン数\",H8,\"内貿\")","v":10000},{"$f":"KEISAN(\"アンモニア\",I17,\"総トン数\",I8,\"内貿\")","v":0},{"$f":"KEISAN(\"アンモニア\",J17,\"総トン数\",J8,\"内貿\")","v":20000},"　港湾施設能力及び対象船舶一覧より、需要量に合わせた船型を設定",null,null,null,"(GT)",{"$f":"KEISAN(\"アンモニア\",P17,\"総トン数\",P8,\"外貿\")","v":40000},{"$f":"KEISAN(\"アンモニア\",Q17,\"総トン数\",Q8,\"内貿\")","v":0},{"$f":"KEISAN(\"アンモニア\",R17,\"総トン数\",R8,\"内貿\")","v":0},{"$f":"KEISAN(\"アンモニア\",S17,\"総トン数\",S8,\"内貿\")","v":10000},{"$f":"KEISAN(\"アンモニア\",T17,\"総トン数\",T8,\"内貿\")","v":0},{"$f":"KEISAN(\"アンモニア\",U17,\"総トン数\",U8,\"内貿\")","v":20000},"　港湾施設能力及び対象船舶一覧より、需要量に合わせた船型を設定"]
[null,null,null,"(DWT)",{"$f":"E12/0.8447","v":47354.09020954185},{"$f":"F12/0.8447","v":0},0,11838.522552385462,0,23677.045104770925,"　LPG船のDWTとGTの関係：DWT=GT/0.8447 より （※1）",null,null,null,"(DWT)",{"$f":"P12/0.8447","v":47354.09020954185},{"$f":"Q12/0.8447","v":0},0,11838.522552385462,0,23677.045104770925,"　LPG船のDWTとGTの関係：DWT=GT/0.8447 より （※1）"]
[null,null," 船速（外航）","（ノット）",14,14,14,14,14,14," ④ 国土交通省検討資料より",null,null," 船速（外航）","（ノット）",14,14,14,14,14,14," ④ 国土交通省検討資料より"]
[null,null," 船速（内航）","（ノット）",12,12,12,12,12,12," ④ 国土交通省検討資料より",null,null," 船速（内航）","（ノット）",12,12,12,12,12,12," ④ 国土交通省検討資料より"]
[null,null," 海上輸送費用原単位","（千円/日･隻）",{"$f":"45.432*E13^(0.4019)","v":3438.650475009887},{"$f":"45.432*F13^(0.4019)","v":0},0,1969.7908840827624,0,2602.5799429069089," ⑤ 海上輸送費用原単位算定式より （※2）",null,null," 海上輸送費用原単位","（千円/日･隻）",{"$f":"45.432*P13^(0.4019)","v":3438.650475009887},{"$f":"45.432*Q13^(0.4019)","v":0},0,1969.7908840827624,0,2602.5799429069089," ⑤ 海上輸送費用原単位算定式より （※2）"]
[null,null," 月間需要量","（t/ピーク月）",{"$f":"①需要!$I$223/12*④海上輸送網入力!$C$59","v":40973.730133535399},{"$f":"①需要!$I$30/12*④海上輸送網入力!$C$59","v":0},{"$f":"①需要!$I$62/12*④海上輸送網入力!$C$59","v":0},{"$f":"①需要!$I$94/12*④海上輸送網入力!$C$59","v":7968.8923956989256},{"$f":"①需要!$I$126/12*④海上輸送網入力!$C$59","v":0},{"$f":"①需要!$I$158/12*④海上輸送網入力!$C$59","v":16256.433220165782}," ⑥",null,null," 月間需要量","（t/その他月）",{"$f":"①需要!$I$223/12*④海上輸送網入力!$C$60","v":33425.937740515728},{"$f":"①需要!$I$30/12*④海上輸送網入力!$C$60","v":0},{"$f":"①需要!$I$62/12*④海上輸送網入力!$C$60","v":0},{"$f":"①需要!$I$94/12*④海上輸送網入力!$C$60","v":6500.9385333333348},{"$f":"①需要!$I$126/12*④海上輸送網入力!$C$60","v":0},{"$f":"①需要!$I$158/12*④海上輸送網入力!$C$60","v":13261.827100661561}," ⑥"]
[null,null," 月間寄港回数","（回/月）",{"$f":"IFERROR(ROUNDUP(E17/E11,0),0)","v":1},{"$f":"IFERROR(ROUNDUP(F17/F11,0),0)","v":0},0,1,0,1," ⑦＝⑥／③",null,null," 月間寄港回数","（回/月）",{"$f":"IFERROR(ROUNDUP(P17/P11,0),0)","v":1},{"$f":"IFERROR(ROUNDUP(Q17/Q11,0),0)","v":0},0,1,0,1," ⑦＝⑥／③"]
[null,null," 海上輸送距離","（海里）",{"$f":"④海上輸送網入力!$H$17","v":3255},{"$f":"④海上輸送網入力!$C$54","v":244},{"$f":"④海上輸送網入力!$D$54","v":215},{"$f":"④海上輸送網入力!$E$54","v":208},{"$f":"④海上輸送網入力!$F$54","v":78},{"$f":"④海上輸送網入力!$G$54","v":195}," ⑧　原産国オーストラリア　※二次輸送先は拠点港との距離",null,null," 海上輸送距離","（海里）",{"$f":"E19","v":3255},{"$f":"F19","v":244},{"$f":"G19","v":215},208,78,195," ⑧　原産国オーストラリア　※二次輸送先は拠点港との距離"]
[null,null,null,null,{"$f":"④海上輸送網入力!$H$21","v":5010},null,null,null,null,null," ⑧　原産国アメリカ　※二次輸送先は拠点港との距離",null,null,null,null,{"$f":"E20","v":5010},null,null,null,null,null," ⑧　原産国アメリカ　※二次輸送先は拠点港との距離"]
[null,null,null,null,{"$f":"④海上輸送網入力!$H$25","v":4288},null,null,null,null,null," ⑧　原産国カナダ　※二次輸送先は拠点港との距離",null,null,null,null,4288,null,null,null,null,null," ⑧　原産国カナダ　※二次輸送先は拠点港との距離"]
[null,null,null,null,{"$f":"④海上輸送網入力!$H$29","v":9616},null,null,null,null,null," ⑧　原産国チリ　※二次輸送先は拠点港との距離",null,null,null,null,9616,null,null,null,null,null," ⑧　原産国チリ　※二次輸送先は拠点港との距離"]
[null,null,null,null,{"$f":"④海上輸送網入力!$H$33","v":5953},null,null,null,null,null," ⑧　原産国オマーン　※二次輸送先は拠点港との距離",null,null,null,null,5953,null,null,null,null,null," ⑧　原産国オマーン　※二次輸送先は拠点港との距離"]
[null,null,null,null,{"$f":"④海上輸送網入力!$H$37","v":8892},null,null,null,null,null," ⑧　原産国ナミビア　※二次輸送先は拠点港との距離",null,null,null,null,8892,null,null,null,null,null," ⑧　原産国ナミビア　※二次輸送先は拠点港との距離"]
[null,null,"シナリオ設定","（％）",0.73905168510252928,1,1,1,1,1," ⑨　原産国オーストラリア　※二次輸送先は拠点港との距離",null,null,"シナリオ設定","（％）",{"$f":"E25","v":0.73905168510252928},1,1,1,1,1," ⑨　原産国オーストラリア　※二次輸送先は拠点港との距離"]
[null,null,null,null,0,null,null,null,null,null," ⑨　原産国アメリカ　※二次輸送先はシナリオ対象外",null,null,null,null,{"$f":"E26","v":0},null,null,null,null,null," ⑨　原産国アメリカ　※二次輸送先はシナリオ対象外"]
[null,null,null,null,0,null,null,null,null,null," ⑨　原産国カナダ　※二次輸送先はシナリオ対象外",null,null,null,null,0,null,null,null,null,null," ⑨　原産国カナダ　※二次輸送先はシナリオ対象外"]
[null,null,null,null,0.26094831489747072,null,null,null,null,null," ⑨　原産国チリ　※二次輸送先はシナリオ対象外",null,null,null,null,0.26094831489747072,null,null,null,null,null," ⑨　原産国チリ　※二次輸送先はシナリオ対象外"]
[null,null,null,null,0,null,null,null,null,null," ⑨　原産国オマーン　※二次輸送先はシナリオ対象外",null,null,null,null,0,null,null,null,null,null," ⑨　原産国オマーン　※二次輸送先はシナリオ対象外"]
[null,null,null,null,0,null,null,null,null,null," ⑨　原産国ナミビア　※二次輸送先はシナリオ対象外",null,null,null,null,0,null,null,null,null,null," ⑨　原産国ナミビア　※二次輸送先はシナリオ対象外"]
[null,null," 海上輸送日数","（日）",{"$f":"E19/E$14/24","v":9.6875},{"$f":"F19/F$15/24","v":0.84722222222222221},{"$f":"G19/G$15/24","v":0.74652777777777779},0.72222222222222221,0.27083333333333331,0.67708333333333337," ⑩＝⑧／④　原産国オーストラリア　※二次輸送先は拠点港までの日数",null,null," 海上輸送日数","（日）",{"$f":"P19/P$14/24","v":9.6875},{"$f":"Q19/Q$15/24","v":0.84722222222222221},{"$f":"R19/R$15/24","v":0.74652777777777779},0.72222222222222221,0.27083333333333331,0.67708333333333337," ⑩＝⑧／④　原産国オーストラリア　※二次輸送先は拠点港までの日数"]
[null,null,null,null,{"$f":"E20/E$14/24","v":14.910714285714285},null,null,null,null,null," ⑩＝⑧／④　原産国アメリカ　※二次輸送先は拠点港までの日数",null,null,null,null,{"$f":"P20/P$14/24","v":14.910714285714285},null,null,null,null,null," ⑩＝⑧／④　原産国アメリカ　※二次輸送先は拠点港までの日数"]
[null,null,null,null,12.761904761904761,null,null,null,null,null," ⑩＝⑧／④　原産国カナダ　※二次輸送先は拠点港までの日数",null,null,null,null,12.761904761904761,null,null,null,null,null," ⑩＝⑧／④　原産国カナダ　※二次輸送先は拠点港までの日数"]
[null,null,null,null,28.61904761904762,null,null,null,null,null," ⑩＝⑧／④　原産国チリ　※二次輸送先は拠点港までの日数",null,null,null,null,{"$f":"P22/P$14/24","v":28.61904761904762},null,null,null,null,null," ⑩＝⑧／④　原産国チリ　※二次輸送先は拠点港までの日数"]
[null,null,null,null,17.717261904761905,null,null,null,null,null," ⑩＝⑧／④　原産国オマーン　※二次輸送先は拠点港までの日数",null,null,null,null,{"$f":"P23/P$14/24","v":17.717261904761905},null,null,null,null,null," ⑩＝⑧／④　原産国オマーン　※二次輸送先は拠点港までの日数"]
[null,null,null,null,26.464285714285712,null,null,null,null,null," ⑩＝⑧／④　原産国ナミビア　※二次輸送先は拠点港までの日数",null,null,null,null,26.464285714285712,null,null,null,null,null," ⑩＝⑧／④　原産国ナミビア　※二次輸送先は拠点港までの日数"]
[null,null," 海上輸送費用","（千円/月）",{"$f":"E$16*E$18*E25*E31","v":24619.235396585864},{"$f":"F$16*F$18*F25*F31","v":0},{"$f":"G$16*G$18*G25*G31","v":0},{"$f":"H$16*H$18*H25*H31","v":1422.6267496153284},0,1762.1635030098862," ⑪＝⑤×⑦×⑨×⑩　原産国オーストラリア　　※二次輸送先は拠点港間の費用",null,null," 海上輸送費用","（千円/月）",{"$f":"P$16*P$18*P25*P31","v":24619.235396585864},{"$f":"Q$16*Q$18*Q25*Q31","v":0},{"$f":"R$16*R$18*R25*R31","v":0},1422.6267496153284,0,1762.1635030098862," ⑪＝⑤×⑦×⑨×⑩　原産国オーストラリア　　※二次輸送先は拠点港間の費用"]
[null,null,null,null,{"$f":"E$16*E$18*E26*E32","v":0},null,null,null,null,null," ⑪＝⑤×⑦×⑨×⑩　原産国アメリカ　　　※二次輸送先は拠点港間の費用",null,null,null,null,{"$f":"P$16*P$18*P26*P32","v":0},null,null,null,null,null," ⑪＝⑤×⑦×⑨×⑩　原産国アメリカ　　　※二次輸送先は拠点港間の費用"]
[null,null,null,null,0,null,null,null,null,null," ⑪＝⑤×⑦×⑨×⑩　原産国カナダ　　　※二次輸送先は拠点港間の費用",null,null,null,null,0,null,null,null,null,null," ⑪＝⑤×⑦×⑨×⑩　原産国カナダ　　　※二次輸送先は拠点港間の費用"]
[null,null,null,null,25680.158963433598,null,null,null,null,null," ⑪＝⑤×⑦×⑨×⑩　原産国チリ　　※二次輸送先は拠点港間の費用",null,null,null,null,25680.158963433598,null,null,null,null,null," ⑪＝⑤×⑦×⑨×⑩　原産国チリ　　※二次輸送先は拠点港間の費用"]
[null,null,null,null,0,null,null,null,null,null," ⑪＝⑤×⑦×⑨×⑩　原産国オマーン　　※二次輸送先は拠点港間の費用",null,null,null,null,0,null,null,null,null,null," ⑪＝⑤×⑦×⑨×⑩　原産国オマーン　　※二次輸送先は拠点港間の費用"]
[null,null,null,null,0,null,null,null,null,null," ⑪＝⑤×⑦×⑨×⑩　原産国ナミビア　　※二次輸送先は拠点港間の費用",null,null,null,null,0,null,null,null,null,null," ⑪＝⑤×⑦×⑨×⑩　原産国ナミビア　　※二次輸送先は拠点港間の費用"]
[null,null," 海上輸送費用　合計","（億円/月）",{"$f":"SUM(E37:J42)*1000/100000000","v":0.53484184612644681},null,null,null,null,null,null,null,null," 海上輸送費用　合計","（億円/月）",{"$f":"SUM(P37:U42)*1000/100000000","v":0.53484184612644681}]
[]
[null,null,"2030年","単位","拠点港","2次輸送先港湾",null,null,null,null,"備考",null,null,"2030年","単位","拠点港","2次輸送先港湾",null,null,null,null,"備考"]
[null,null,null,null,"敦賀港","新潟港","直江津港","伏木富山港","金沢港","七尾港",null,null,null,null,null,"敦賀港","新潟港","直江津港","伏木富山港","金沢港","七尾港"]
[null,null," 密度","（t/m3）",0.68217054263565891,0.68217054263565891,0.68217054263565891,0.68217054263565891,0.68217054263565891,0.68217054263565891," ①",null,null," 密度","（t/m3）",0.68217054263565891,0.68217054263565891,0.68217054263565891,0.68217054263565891,0.68217054263565891,0.68217054263565891," ①"]
[null,null," 運搬船積載量\n※内貿の船型の上限は、就航中の「Hourai Maru」とする","（m3/隻）",{"$f":"KEISAN(\"アンモニア\",E55,\"タンク容量\",E46,\"外貿\")","v":87000},{"$f":"KEISAN(\"アンモニア\",F55,\"タンク容量\",F46,\"内貿\")","v":5130},{"$f":"KEISAN(\"アンモニア\",G55,\"タンク容量\",G46,\"内貿\")","v":1714},{"$f":"KEISAN(\"アンモニア\",H55,\"タンク容量\",H46,\"内貿\")","v":38000},{"$f":"KEISAN(\"アンモニア\",I55,\"タンク容量\",I46,\"内貿\")","v":1714},{"$f":"KEISAN(\"アンモニア\",J55,\"タンク容量\",J46,\"内貿\")","v":38000}," ②港湾施設能力及び対象船舶一覧より、需要量に合わせた船型を設定",null,null," 運搬船積載量\n※内貿の船型の上限は、就航中の「Hourai Maru」とする","（m3/隻）",{"$f":"KEISAN(\"アンモニア\",P55,\"タンク容量\",P46,\"外貿\")","v":87000},{"$f":"KEISAN(\"アンモニア\",Q55,\"タンク容量\",Q46,\"内貿\")","v":5130},{"$f":"KEISAN(\"アンモニア\",R55,\"タンク容量\",R46,\"内貿\")","v":1714},{"$f":"KEISAN(\"アンモニア\",S55,\"タンク容量\",S46,\"内貿\")","v":38000},{"$f":"KEISAN(\"アンモニア\",T55,\"タンク容量\",T46,\"内貿\")","v":1714},{"$f":"KEISAN(\"アンモニア\",U55,\"タンク容量\",U46,\"内貿\")","v":38000}," ②港湾施設能力及び対象船舶一覧より、需要量に合わせた船型を設定"]
[null,null,null,"（t/隻）",{"$f":"E48*E47","v":59348.837209302328},{"$f":"F48*F47","v":3499.5348837209303},{"$f":"G48*G47","v":1169.2403100775193},25922.480620155038,1169.2403100775193,{"$f":"J48*J47","v":25922.480620155038}," ③=②×①",null,null,null,"（t/隻）",{"$f":"P48*P47","v":59348.837209302328},{"$f":"Q48*Q47","v":3499.5348837209303},{"$f":"R48*R47","v":1169.2403100775193},25922.480620155038,1169.2403100775193,{"$f":"U48*U47","v":25922.480620155038}," ③=②×①"]
[null,null,null,"(GT)",{"$f":"KEISAN(\"アンモニア\",E55,\"総トン数\",E46,\"外貿\")","v":50000},{"$f":"KEISAN(\"アンモニア\",F55,\"総トン数\",F46,\"内貿\")","v":3000},{"$f":"KEISAN(\"アンモニア\",G55,\"総トン数\",G46,\"内貿\")","v":999},{"$f":"KEISAN(\"アンモニア\",H55,\"総トン数\",H46,\"内貿\")","v":25458},{"$f":"KEISAN(\"アンモニア\",I55,\"総トン数\",I46,\"内貿\")","v":999},{"$f":"KEISAN(\"アンモニア\",J55,\"総トン数\",J46,\"内貿\")","v":25458},"　港湾施設能力及び対象船舶一覧より、需要量に合わせた船型を設定",null,null,null,"(GT)",{"$f":"KEISAN(\"アンモニア\",P55,\"総トン数\",P46,\"外貿\")","v":50000},{"$f":"KEISAN(\"アンモニア\",Q55,\"総トン数\",Q46,\"内貿\")","v":3000},{"$f":"KEISAN(\"アンモニア\",R55,\"総トン数\",R46,\"内貿\")","v":999},{"$f":"KEISAN(\"アンモニア\",S55,\"総トン数\",S46,\"内貿\")","v":25458},{"$f":"KEISAN(\"アンモニア\",T55,\"総トン数\",T46,\"内貿\")","v":999},{"$f":"KEISAN(\"アンモニア\",U55,\"総トン数\",U46,\"内貿\")","v":25458},"　港湾施設能力及び対象船舶一覧より、需要量に合わせた船型を設定"]
[null,null,null,"(DWT)",{"$f":"E50/0.8447","v":59192.61276192731},{"$f":"F50/0.8447","v":3551.5567657156384},1182.6684029833077,30138.51071386291,1182.6684029833077,{"$f":"J50/0.8447","v":30138.51071386291},"　LPG船のDWTとGTの関係：DWT=GT/0.8447 より （※1）",null,null,null,"(DWT)",{"$f":"P50/0.8447","v":59192.61276192731},{"$f":"Q50/0.8447","v":3551.5567657156384},1182.6684029833077,30138.51071386291,1182.6684029833077,{"$f":"U50/0.8447","v":30138.51071386291},"　LPG船のDWTとGTの関係：DWT=GT/0.8447 より （※1）"]
[null,null," 船速（外航）","（ノット）",14,14,14,14,14,14," ④ 国土交通省検討資料より",null,null," 船速（外航）","（ノット）",14,14,14,14,14,14," ④ 国土交通省検討資料より"]
[null,null," 船速（内航）","（ノット）",12,12,12,12,12,12," ④ 国土交通省検討資料より",null,null," 船速（内航）","（ノット）",12,12,12,12,12,12," ④ 国土交通省検討資料より"]
[null,null," 海上輸送費用原単位","（千円/日･隻）",{"$f":"45.432*E51^(0.4019)","v":3761.284358983542},{"$f":"45.432*F51^(0.4019)","v":1214.1578596509185},780.45073325115527,2867.6153883844731,780.45073325115527,2867.6153883844731," ⑤ 海上輸送費用原単位算定式より （※2）",null,null," 海上輸送費用原単位","（千円/日･隻）",{"$f":"45.432*P51^(0.4019)","v":3761.284358983542},{"$f":"45.432*Q51^(0.4019)","v":1214.1578596509185},780.45073325115527,2867.6153883844731,780.45073325115527,2867.6153883844731," ⑤ 海上輸送費用原単位算定式より （※2）"]
[null,null," 月間需要量","（t/ピーク月）",{"$f":"①需要!$J$223/12*④海上輸送網入力!$C$59","v":170496.63342106025},{"$f":"①需要!$J$30/12*④海上輸送網入力!$C$59","v":2379.8771707218475},{"$f":"①需要!$J$62/12*④海上輸送網入力!$C$59","v":976.43009314708388},{"$f":"①需要!$J$94/12*④海上輸送網入力!$C$59","v":32916.589359275211},{"$f":"①需要!$J$126/12*④海上輸送網入力!$C$59","v":397.39927145408245},{"$f":"①需要!$J$158/12*④海上輸送網入力!$C$59","v":65427.299485450552}," ⑥",null,null," 月間需要量","（t/その他月）",{"$f":"①需要!$J$223/12*④海上輸送網入力!$C$60","v":139089.35884349653},{"$f":"①需要!$J$30/12*④海上輸送網入力!$C$60","v":1941.4787445362442},{"$f":"①需要!$J$62/12*④海上輸送網入力!$C$60","v":796.5613917778843},{"$f":"①需要!$J$94/12*④海上輸送網入力!$C$60","v":26853.007108882412},{"$f":"①需要!$J$126/12*④海上輸送網入力!$C$60","v":324.19414250201464},{"$f":"①需要!$J$158/12*④海上輸送網入力!$C$60","v":53374.90221181493}," ⑥"]
[null,null," 月間寄港回数","（回/月）",{"$f":"IFERROR(ROUNDUP(E55/E49,0),0)","v":3},{"$f":"IFERROR(ROUNDUP(F55/F49,0),0)","v":1},1,2,1,3," ⑦＝⑥／③",null,null," 月間寄港回数","（回/月）",{"$f":"IFERROR(ROUNDUP(P55/P49,0),0)","v":3},{"$f":"IFERROR(ROUNDUP(Q55/Q49,0),0)","v":1},1,2,1,3," ⑦＝⑥／③"]
[null,null," 海上輸送距離","（海里）",{"$f":"④海上輸送網入力!$H$17","v":3255},{"$f":"④海上輸送網入力!$C$54","v":244},{"$f":"④海上輸送網入力!$D$54","v":215},{"$f":"④海上輸送網入力!$E$54","v":208},{"$f":"④海上輸送網入力!$F$54","v":78},{"$f":"④海上輸送網入力!$G$54","v":195}," ⑧　原産国オーストラリア　※二次輸送先は拠点港との距離",null,null," 海上輸送距離","（海里）",{"$f":"E57","v":3255},{"$f":"F57","v":244},{"$f":"G57","v":215},208,78,195," ⑧　原産国オーストラリア　※二次輸送先は拠点港との距離"]
[null,null,null,null,{"$f":"④海上輸送網入力!$H$21","v":5010},null,null,null,null,null," ⑧　原産国アメリカ　※二次輸送先は拠点港との距離",null,null,null,null,{"$f":"E58","v":5010},null,null,null,null,null," ⑧　原産国アメリカ　※二次輸送先は拠点港との距離"]
[null,null,null,null,{"$f":"④海上輸送網入力!$H$25","v":4288},null,null,null,null,null," ⑧　原産国カナダ　※二次輸送先は拠点港との距離",null,null,null,null,4288,null,null,null,null,null," ⑧　原産国カナダ　※二次輸送先は拠点港との距離"]
[null,null,null,null,{"$f":"④海上輸送網入力!$H$29","v":9616},null,null,null,null,null," ⑧　原産国チリ　※二次輸送先は拠点港との距離",null,null,null,null,9616,null,null,null,null,null," ⑧　原産国チリ　※二次輸送先は拠点港との距離"]
[null,null,null,null,{"$f":"④海上輸送網入力!$H$33","v":5953},null,null,null,null,null," ⑧　原産国オマーン　※二次輸送先は拠点港との距離",null,null,null,null,5953,null,null,null,null,null," ⑧　原産国オマーン　※二次輸送先は拠点港との距離"]
[null,null,null,null,{"$f":"④海上輸送網入力!$H$37","v":8892},null,null,null,null,null," ⑧　原産国ナミビア　※二次輸送先は拠点港との距離",null,null,null,null,8892,null,null,null,null,null," ⑧　原産国ナミビア　※二次輸送先は拠点港との距離"]
[null,null,"シナリオ設定","（％）",0.46391141554112497,1,1,1,1,1," ⑨　原産国オーストラリア　※二次輸送先は拠点港との距離",null,null,"シナリオ設定","（％）",{"$f":"E63","v":0.46391141554112497},1,1,1,1,1," ⑨　原産国オーストラリア　※二次輸送先は拠点港との距離"]
[null,null,null,null,0,null,null,null,null,null," ⑨　原産国アメリカ　※二次輸送先はシナリオ対象外",null,null,null,null,{"$f":"E64","v":0},null,null,null,null,null," ⑨　原産国アメリカ　※二次輸送先はシナリオ対象外"]
[null,null,null,null,0.37228826495840261,null,null,null,null,null," ⑨　原産国カナダ　※二次輸送先はシナリオ対象外",null,null,null,null,0.37228826495840261,null,null,null,null,null," ⑨　原産国カナダ　※二次輸送先はシナリオ対象外"]
[null,null,null,null,0.16380031950047247,null,null,null,null,null," ⑨　原産国チリ　※二次輸送先はシナリオ対象外",null,null,null,null,0.16380031950047247,null,null,null,null,null," ⑨　原産国チリ　※二次輸送先はシナリオ対象外"]
[null,null,null,null,0,null,null,null,null,null," ⑨　原産国オマーン　※二次輸送先はシナリオ対象外",null,null,null,null,0,null,null,null,null,null," ⑨　原産国オマーン　※二次輸送先はシナリオ対象外"]
[null,null,null,null,0,null,null,null,null,null," ⑨　原産国ナミビア　※二次輸送先はシナリオ対象外",null,null,null,null,0,null,null,null,null,null," ⑨　原産国ナミビア　※二次輸送先はシナリオ対象外"]
[null,null," 海上輸送日数","（日）",{"$f":"E57/E$52/24","v":9.6875},{"$f":"F57/F$53/24","v":0.84722222222222221},{"$f":"G57/G$53/24","v":0.74652777777777779},0.72222222222222221,0.27083333333333331,0.67708333333333337," ⑩＝⑧／④　原産国オーストラリア　※二次輸送先は拠点港までの日数",null,null," 海上輸送日数","（日）",{"$f":"P57/P$52/24","v":9.6875},{"$f":"Q57/Q$53/24","v":0.84722222222222221},{"$f":"R57/R$53/24","v":0.74652777777777779},0.72222222222222221,0.27083333333333331,0.67708333333333337," ⑩＝⑧／④　原産国オーストラリア　※二次輸送先は拠点港までの日数"]
[null,null,null,null,{"$f":"E58/E$52/24","v":14.910714285714285},null,null,null,null,null," ⑩＝⑧／④　原産国アメリカ　※二次輸送先は拠点港までの日数",null,null,null,null,{"$f":"P58/P$52/24","v":14.910714285714285},null,null,null,null,null," ⑩＝⑧／④　原産国アメリカ　※二次輸送先は拠点港までの日数"]
[null,null,null,null,12.761904761904761,null,null,null,null,null," ⑩＝⑧／④　原産国カナダ　※二次輸送先は拠点港までの日数",null,null,null,null,12.761904761904761,null,null,null,null,null," ⑩＝⑧／④　原産国カナダ　※二次輸送先は拠点港までの日数"]
[null,null,null,null,28.61904761904762,null,null,null,null,null," ⑩＝⑧／④　原産国チリ　※二次輸送先は拠点港までの日数",null,null,null,null,28.61904761904762,null,null,null,null,null," ⑩＝⑧／④　原産国チリ　※二次輸送先は拠点港までの日数"]
[null,null,null,null,17.717261904761905,null,null,null,null,null," ⑩＝⑧／④　原産国オマーン　※二次輸送先は拠点港までの日数",null,null,null,null,17.717261904761905,null,null,null,null,null," ⑩＝⑧／④　原産国オマーン　※二次輸送先は拠点港までの日数"]
[null,null,null,null,26.464285714285712,null,null,null,null,null," ⑩＝⑧／④　原産国ナミビア　※二次輸送先は拠点港までの日数",null,null,null,null,26.464285714285712,null,null,null,null,null," ⑩＝⑧／④　原産国ナミビア　※二次輸送先は拠点港までの日数"]
[null,null," 海上輸送費用","（千円/月）",{"$f":"E$54*E$56*E63*E69","v":50711.236207585476},{"$f":"F$54*F$56*F63*F69","v":1028.661519982028},{"$f":"G$54*G$56*G63*G69","v":582.62815155902217},4142.1111165553502,211.37207358885453,5824.8437576559618," ⑪＝⑤×⑦×⑨×⑩　原産国オーストラリア　　※二次輸送先は拠点港間の費用",null,null," 海上輸送費用","（千円/月）",{"$f":"P$54*P$56*P63*P69","v":50711.236207585476},{"$f":"Q$54*Q$56*Q63*Q69","v":1028.661519982028},{"$f":"R$54*R$56*R63*R69","v":582.62815155902217},4142.1111165553502,211.37207358885453,5824.8437576559618," ⑪＝⑤×⑦×⑨×⑩　原産国オーストラリア　　※二次輸送先は拠点港間の費用"]
[null,null,null,null,{"$f":"E$54*E$56*E64*E70","v":0},null,null,null,null,null," ⑪＝⑤×⑦×⑨×⑩　原産国アメリカ　　　※二次輸送先は拠点港間の費用",null,null,null,null,{"$f":"P$54*P$56*P64*P70","v":0},null,null,null,null,null," ⑪＝⑤×⑦×⑨×⑩　原産国アメリカ　　　※二次輸送先は拠点港間の費用"]
[null,null,null,null,53610.797644238701,null,null,null,null,null," ⑪＝⑤×⑦×⑨×⑩　原産国カナダ　　　※二次輸送先は拠点港間の費用",null,null,null,null,53610.797644238701,null,null,null,null,null," ⑪＝⑤×⑦×⑨×⑩　原産国カナダ　　　※二次輸送先は拠点港間の費用"]
[null,null,null,null,52896.549631416288,null,null,null,null,null," ⑪＝⑤×⑦×⑨×⑩　原産国チリ　　※二次輸送先は拠点港間の費用",null,null,null,null,52896.549631416288,null,null,null,null,null," ⑪＝⑤×⑦×⑨×⑩　原産国チリ　　※二次輸送先は拠点港間の費用"]
[null,null,null,null,0,null,null,null,null,null," ⑪＝⑤×⑦×⑨×⑩　原産国オマーン　　※二次輸送先は拠点港間の費用",null,null,null,null,0,null,null,null,null,null," ⑪＝⑤×⑦×⑨×⑩　原産国オマーン　　※二次輸送先は拠点港間の費用"]
[null,null,null,null,0,null,null,null,null,null," ⑪＝⑤×⑦×⑨×⑩　原産国ナミビア　　※二次輸送先は拠点港間の費用",null,null,null,null,0,null,null,null,null,null," ⑪＝⑤×⑦×⑨×⑩　原産国ナミビア　　※二次輸送先は拠点港間の費用"]
[null,null," 海上輸送費用　合計","（億円/月）",{"$f":"SUM(E75:J80)*1000/100000000","v":1.6900820010258171},null,null,null,null,null,null,null,null," 海上輸送費用　合計","（億円/月）",{"$f":"SUM(P75:U80)*1000/100000000","v":1.6900820010258171}]
[]
[null,null,"移行期","単位","拠点港","2次輸送先港湾",null,null,null,null,"備考",null,null,"移行期","単位","拠点港","2次輸送先港湾",null,null,null,null,"備考"]
[null,null,null,null,"敦賀港","新潟港","直江津港","伏木富山港","金沢港","七尾港",null,null,null,null,null,"敦賀港","新潟港","直江津港","伏木富山港","金沢港","七尾港"]
[null,null," 密度","（t/m3）",0.68217054263565891,0.68217054263565891,0.68217054263565891,0.68217054263565891,0.68217054263565891,0.68217054263565891," ①",null,null," 密度","（t/m3）",0.68217054263565891,0.68217054263565891,0.68217054263565891,0.68217054263565891,0.68217054263565891,0.68217054263565891," ①"]
[null,null," 運搬船積載量\n※内貿の船型の上限は、就航中の「Hourai Maru」とする","（m3/隻）",{"$f":"KEISAN(\"アンモニア\",E93,\"タンク容量\",E84,\"外貿\")","v":87000},{"$f":"KEISAN(\"アンモニア\",F93,\"タンク容量\",F84,\"内貿\")","v":34198},{"$f":"KEISAN(\"アンモニア\",G93,\"タンク容量\",G84,\"内貿\")","v":34198},{"$f":"KEISAN(\"アンモニア\",H93,\"タンク容量\",H84,\"内貿\")","v":38000},{"$f":"KEISAN(\"アンモニア\",I93,\"タンク容量\",I84,\"内貿\")","v":34198},{"$f":"KEISAN(\"アンモニア\",J93,\"タンク容量\",J84,\"内貿\")","v":38000}," ②港湾施設能力及び対象船舶一覧より、需要量に合わせた船型を設定",null,null," 運搬船積載量\n※内貿の船型の上限は、就航中の「Hourai Maru」とする","（m3/隻）",{"$f":"KEISAN(\"アンモニア\",P93,\"タンク容量\",P84,\"外貿\")","v":87000},{"$f":"KEISAN(\"アンモニア\",Q93,\"タンク容量\",Q84,\"内貿\")","v":34198},{"$f":"KEISAN(\"アンモニア\",R93,\"タンク容量\",R84,\"内貿\")","v":34198},{"$f":"KEISAN(\"アンモニア\",S93,\"タンク容量\",S84,\"内貿\")","v":38000},{"$f":"KEISAN(\"アンモニア\",T93,\"タンク容量\",T84,\"内貿\")","v":17099},{"$f":"KEISAN(\"アンモニア\",U93,\"タンク容量\",U84,\"内貿\")","v":38000}," ②港湾施設能力及び対象船舶一覧より、需要量に合わせた船型を設定"]
[null,null,null,"（t/隻）",{"$f":"E86*E85","v":59348.837209302328},{"$f":"F86*F85","v":23328.868217054263},23328.868217054263,25922.480620155038,{"$f":"I86*I85","v":23328.868217054263},{"$f":"J86*J85","v":25922.480620155038}," ③=②×①",null,null,null,"（t/隻）",{"$f":"P86*P85","v":59348.837209302328},{"$f":"Q86*Q85","v":23328.868217054263},23328.868217054263,25922.480620155038,{"$f":"T86*T85","v":11664.434108527132},{"$f":"U86*U85","v":25922.480620155038}," ③=②×①"]
[null,null,null,"(GT)",{"$f":"KEISAN(\"アンモニア\",E93,\"総トン数\",E84,\"外貿\")","v":50000},{"$f":"KEISAN(\"アンモニア\",F93,\"総トン数\",F84,\"内貿\")","v":20000},{"$f":"KEISAN(\"アンモニア\",G93,\"総トン数\",G84,\"内貿\")","v":20000},{"$f":"KEISAN(\"アンモニア\",H93,\"総トン数\",H84,\"内貿\")","v":25458},{"$f":"KEISAN(\"アンモニア\",I93,\"総トン数\",I84,\"内貿\")","v":20000},{"$f":"KEISAN(\"アンモニア\",J93,\"総トン数\",J84,\"内貿\")","v":25458},"　港湾施設能力及び対象船舶一覧より、需要量に合わせた船型を設定",null,null,null,"(GT)",{"$f":"KEISAN(\"アンモニア\",P93,\"総トン数\",P84,\"外貿\")","v":50000},{"$f":"KEISAN(\"アンモニア\",Q93,\"総トン数\",Q84,\"内貿\")","v":20000},{"$f":"KEISAN(\"アンモニア\",R93,\"総トン数\",R84,\"内貿\")","v":20000},{"$f":"KEISAN(\"アンモニア\",S93,\"総トン数\",S84,\"内貿\")","v":25458},{"$f":"KEISAN(\"アンモニア\",T93,\"総トン数\",T84,\"内貿\")","v":10000},{"$f":"KEISAN(\"アンモニア\",U93,\"総トン数\",U84,\"内貿\")","v":25458},"　港湾施設能力及び対象船舶一覧より、需要量に合わせた船型を設定"]
[null,null,null,"(DWT)",{"$f":"E88/0.8447","v":59192.61276192731},{"$f":"F88/0.8447","v":23677.045104770925},23677.045104770925,30138.51071386291,23677.045104770925,30138.51071386291,"　LPG船のDWTとGTの関係：DWT=GT/0.8447 より （※1）",null,null,null,"(DWT)",{"$f":"P88/0.8447","v":59192.61276192731},{"$f":"Q88/0.8447","v":23677.045104770925},23677.045104770925,30138.51071386291,11838.522552385462,30138.51071386291,"　LPG船のDWTとGTの関係：DWT=GT/0.8447 より （※1）"]
[null,null," 船速（外航）","（ノット）",14,14,14,14,14,14," ④ 国土交通省検討資料より",null,null," 船速（外航）","（ノット）",14,14,14,14,14,14," ④ 国土交通省検討資料より"]
[null,null," 船速（内航）","（ノット）",12,12,12,12,12,12," ④ 国土交通省検討資料より",null,null," 船速（内航）","（ノット）",12,12,12,12,12,12," ④ 国土交通省検討資料より"]
[null,null," 海上輸送費用原単位","（千円/日･隻）",{"$f":"45.432*E89^(0.4019)","v":3761.284358983542},{"$f":"45.432*F89^(0.4019)","v":2602.5799429069089},2602.5799429069089,2867.6153883844731,2602.5799429069089,2867.6153883844731," ⑤ 海上輸送費用原単位算定式より （※2）",null,null," 海上輸送費用原単位","（千円/日･隻）",{"$f":"45.432*P89^(0.4019)","v":3761.284358983542},{"$f":"45.432*Q89^(0.4019)","v":2602.5799429069089},2602.5799429069089,2867.6153883844731,1969.7908840827624,2867.6153883844731," ⑤ 海上輸送費用原単位算定式より （※2）"]
[null,null," 月間需要量","（t/ピーク月）",{"$f":"①需要!$K$223/12*④海上輸送網入力!$C$59","v":412659.95942655206},{"$f":"①需要!$K$30/12*④海上輸送網入力!$C$59","v":22978.71093123261},{"$f":"①需要!$K$62/12*④海上輸送網入力!$C$59","v":19702.184836456901},{"$f":"①需要!$K$94/12*④海上輸送網入力!$C$59","v":80436.514684082766},{"$f":"①需要!$K$126/12*④海上輸送網入力!$C$59","v":13159.911036556032},{"$f":"①需要!$K$158/12*④海上輸送網入力!$C$59","v":135097.2914377994}," ⑥",null,null," 月間需要量","（t/その他月）",{"$f":"①需要!$K$223/12*④海上輸送網入力!$C$60","v":336643.65111113462},{"$f":"①需要!$K$30/12*④海上輸送網入力!$C$60","v":18745.79049653187},{"$f":"①需要!$K$62/12*④海上輸送網入力!$C$60","v":16072.83499816221},{"$f":"①需要!$K$94/12*④海上輸送網入力!$C$60","v":65619.261979120158},{"$f":"①需要!$K$126/12*④海上輸送網入力!$C$60","v":10735.716898243081},{"$f":"①需要!$K$158/12*④海上輸送網入力!$C$60","v":110210.94827820479}," ⑥"]
[null,null," 月間寄港回数","（回/月）",{"$f":"IFERROR(ROUNDUP(E93/E87,0),0)","v":7},{"$f":"IFERROR(ROUNDUP(F93/F87,0),0)","v":1},1,4,1,6," ⑦＝⑥／③",null,null," 月間寄港回数","（回/月）",{"$f":"IFERROR(ROUNDUP(P93/P87,0),0)","v":6},{"$f":"IFERROR(ROUNDUP(Q93/Q87,0),0)","v":1},1,3,1,5," ⑦＝⑥／③"]
[null,null," 海上輸送距離","（海里）",{"$f":"④海上輸送網入力!$H$17","v":3255},{"$f":"④海上輸送網入力!$C$54","v":244},{"$f":"④海上輸送網入力!$D$54","v":215},{"$f":"④海上輸送網入力!$E$54","v":208},{"$f":"④海上輸送網入力!$F$54","v":78},{"$f":"④海上輸送網入力!$G$54","v":195}," ⑧　原産国オーストラリア　※二次輸送先は拠点港との距離",null,null," 海上輸送距離","（海里）",{"$f":"E95","v":3255},{"$f":"F95","v":244},{"$f":"G95","v":215},208,78,195," ⑧　原産国オーストラリア　※二次輸送先は拠点港との距離"]
[null,null,null,null,{"$f":"④海上輸送網入力!$H$21","v":5010},null,null,null,null,null," ⑧　原産国アメリカ　※二次輸送先は拠点港との距離",null,null,null,null,{"$f":"E96","v":5010},null,null,null,null,null," ⑧　原産国アメリカ　※二次輸送先は拠点港との距離"]
[null,null,null,null,{"$f":"④海上輸送網入力!$H$25","v":4288},null,null,null,null,null," ⑧　原産国カナダ　※二次輸送先は拠点港との距離",null,null,null,null,4288,null,null,null,null,null," ⑧　原産国カナダ　※二次輸送先は拠点港との距離"]
[null,null,null,null,{"$f":"④海上輸送網入力!$H$29","v":9616},null,null,null,null,null," ⑧　原産国チリ　※二次輸送先は拠点港との距離",null,null,null,null,9616,null,null,null,null,null," ⑧　原産国チリ　※二次輸送先は拠点港との距離"]
[null,null,null,null,{"$f":"④海上輸送網入力!$H$33","v":5953},null,null,null,null,null," ⑧　原産国オマーン　※二次輸送先は拠点港との距離",null,null,null,null,5953,null,null,null,null,null," ⑧　原産国オマーン　※二次輸送先は拠点港との距離"]
[null,null,null,null,{"$f":"④海上輸送網入力!$H$37","v":8892},null,null,null,null,null," ⑧　原産国ナミビア　※二次輸送先は拠点港との距離",null,null,null,null,8892,null,null,null,null,null," ⑧　原産国ナミビア　※二次輸送先は拠点港との距離"]
[null,null,"シナリオ設定","（％）",0.35206261508833558,1,1,1,1,1," ⑨　原産国オーストラリア　※二次輸送先は拠点港との距離",null,null,"シナリオ設定","（％）",{"$f":"E101","v":0.35206261508833558},1,1,1,1,1," ⑨　原産国オーストラリア　※二次輸送先は拠点港との距離"]
[null,null,null,null,0.24109947870613277,null,null,null,null,null," ⑨　原産国アメリカ　※二次輸送先はシナリオ対象外",null,null,null,null,{"$f":"E102","v":0.24109947870613277},null,null,null,null,null," ⑨　原産国アメリカ　※二次輸送先はシナリオ対象外"]
[null,null,null,null,0.28252975834852107,null,null,null,null,null," ⑨　原産国カナダ　※二次輸送先はシナリオ対象外",null,null,null,null,0.28252975834852107,null,null,null,null,null," ⑨　原産国カナダ　※二次輸送先はシナリオ対象外"]
[null,null,null,null,0.12430814785701055,null,null,null,null,null," ⑨　原産国チリ　※二次輸送先はシナリオ対象外",null,null,null,null,0.12430814785701055,null,null,null,null,null," ⑨　原産国チリ　※二次輸送先はシナリオ対象外"]
[null,null,null,null,0,null,null,null,null,null," ⑨　原産国オマーン　※二次輸送先はシナリオ対象外",null,null,null,null,0,null,null,null,null,null," ⑨　原産国オマーン　※二次輸送先はシナリオ対象外"]
[null,null,null,null,0,null,null,null,null,null," ⑨　原産国ナミビア　※二次輸送先はシナリオ対象外",null,null,null,null,0,null,null,null,null,null," ⑨　原産国ナミビア　※二次輸送先はシナリオ対象外"]
[null,null," 海上輸送日数","（日）",{"$f":"E95/E$90/24","v":9.6875},{"$f":"F95/F$91/24","v":0.84722222222222221},{"$f":"G95/G$91/24","v":0.74652777777777779},0.72222222222222221,0.27083333333333331,0.67708333333333337," ⑩＝⑧／④　原産国オーストラリア　※二次輸送先は拠点港までの日数",null,null," 海上輸送日数","（日）",{"$f":"P95/P$90/24","v":9.6875},{"$f":"Q95/Q$91/24","v":0.84722222222222221},{"$f":"R95/R$91/24","v":0.74652777777777779},0.72222222222222221,0.27083333333333331,0.67708333333333337," ⑩＝⑧／④　原産国オーストラリア　※二次輸送先は拠点港までの日数"]
[null,null,null,null,{"$f":"E96/E$90/24","v":14.910714285714285},null,null,null,null,null," ⑩＝⑧／④　原産国アメリカ　※二次輸送先は拠点港までの日数",null,null,null,null,{"$f":"P96/P$90/24","v":14.910714285714285},null,null,null,null,null," ⑩＝⑧／④　原産国アメリカ　※二次輸送先は拠点港までの日数"]
[null,null,null,null,{"$f":"E97/E$90/24","v":12.761904761904761},null,null,null,null,null," ⑩＝⑧／④　原産国カナダ　※二次輸送先は拠点港までの日数",null,null,null,null,{"$f":"P97/P$90/24","v":12.761904761904761},null,null,null,null,null," ⑩＝⑧／④　原産国カナダ　※二次輸送先は拠点港までの日数"]
[null,null,null,null,28.61904761904762,null,null,null,null,null," ⑩＝⑧／④　原産国チリ　※二次輸送先は拠点港までの日数",null,null,null,null,28.61904761904762,null,null,null,null,null," ⑩＝⑧／④　原産国チリ　※二次輸送先は拠点港までの日数"]
[null,null,null,null,17.717261904761905,null,null,null,null,null," ⑩＝⑧／④　原産国オマーン　※二次輸送先は拠点港までの日数",null,null,null,null,{"$f":"P99/P$90/24","v":17.717261904761905},null,null,null,null,null," ⑩＝⑧／④　原産国オマーン　※二次輸送先は拠点港までの日数"]
[null,null,null,null,26.464285714285712,null,null,null,null,null," ⑩＝⑧／④　原産国ナミビア　※二次輸送先は拠点港までの日数",null,null,null,null,26.464285714285712,null,null,null,null,null," ⑩＝⑧／④　原産国ナミビア　※二次輸送先は拠点港までの日数"]
[null,null," 海上輸送費用","（千円/月）",{"$f":"E$92*E$94*E101*E107","v":89797.828384583787},{"$f":"F$92*F$94*F101*F107","v":2204.9635627405755},{"$f":"G$92*G$94*G101*G107","v":1942.8982212673104},8284.2222331107005,704.86540120395443,11649.687515311924," ⑪＝⑤×⑦×⑨×⑩　原産国オーストラリア　　※二次輸送先は拠点港間の費用",null,null," 海上輸送費用","（千円/月）",{"$f":"P$92*P$94*P101*P107","v":76969.567186786109},{"$f":"Q$92*Q$94*Q101*Q107","v":2204.9635627405755},{"$f":"R$92*R$94*R101*R107","v":1942.8982212673104},6213.1666748330254,533.48503110574813,{"$f":"U$92*U$94*U101*U107","v":9708.0729294266021}," ⑪＝⑤×⑦×⑨×⑩　原産国オーストラリア　　※二次輸送先は拠点港間の費用"]
[null,null,null,null,{"$f":"E$92*E$94*E102*E108","v":94651.811001343289},null,null,null,null,null," ⑪＝⑤×⑦×⑨×⑩　原産国アメリカ　　　※二次輸送先は拠点港間の費用",null,null,null,null,{"$f":"P$92*P$94*P102*P108","v":81130.12371543709},null,null,null,null,null," ⑪＝⑤×⑦×⑨×⑩　原産国アメリカ　　　※二次輸送先は拠点港間の費用"]
[null,null,null,null,94932.278651449815,null,null,null,null,null," ⑪＝⑤×⑦×⑨×⑩　原産国カナダ　　　※二次輸送先は拠点港間の費用",null,null,null,null,81370.524558385543,null,null,null,null,null," ⑪＝⑤×⑦×⑨×⑩　原産国カナダ　　　※二次輸送先は拠点港間の費用"]
[null,null,null,null,93667.511209833712,null,null,null,null,null," ⑪＝⑤×⑦×⑨×⑩　原産国チリ　　※二次輸送先は拠点港間の費用",null,null,null,null,{"$f":"P$92*P$94*P104*P110","v":80286.438179857476},null,null,null,null,null," ⑪＝⑤×⑦×⑨×⑩　原産国チリ　　※二次輸送先は拠点港間の費用"]
[null,null,null,null,0,null,null,null,null,null," ⑪＝⑤×⑦×⑨×⑩　原産国オマーン　　※二次輸送先は拠点港間の費用",null,null,null,null,0,null,null,null,null,null," ⑪＝⑤×⑦×⑨×⑩　原産国オマーン　　※二次輸送先は拠点港間の費用"]
[null,null,null,null,0,null,null,null,null,null," ⑪＝⑤×⑦×⑨×⑩　原産国ナミビア　　※二次輸送先は拠点港間の費用",null,null,null,null,0,null,null,null,null,null," ⑪＝⑤×⑦×⑨×⑩　原産国ナミビア　　※二次輸送先は拠点港間の費用"]
[null,null," 海上輸送費用　合計","（億円/月）",{"$f":"SUM(E113:J118)*1000/100000000","v":3.9783606618084506},null,null,null,null,null,null,null,null," 海上輸送費用　合計","（億円/月）",{"$f":"SUM(P113:U118)*1000/100000000","v":3.4035924005983951}]
[]
[null,null,"2050年","単位","拠点港","2次輸送先港湾",null,null,null,null,"備考",null,null,"2050年","単位","拠点港","2次輸送先港湾",null,null,null,null,"備考"]
[null,null,null,null,"敦賀港","新潟港","直江津港","伏木富山港","金沢港","七尾港",null,null,null,null,null,"敦賀港","新潟港","直江津港","伏木富山港","金沢港","七尾港"]
[null,null," 密度","（t/m3）",0.68217054263565891,0.68217054263565891,0.68217054263565891,0.68217054263565891,0.68217054263565891,0.68217054263565891," ①",null,null," 密度","（t/m3）",0.68217054263565891,0.68217054263565891,0.68217054263565891,0.68217054263565891,0.68217054263565891,0.68217054263565891," ①"]
[null,null," 運搬船積載量\n※内貿の船型の上限は、就航中の「Hourai Maru」とする","（m3/隻）",{"$f":"KEISAN(\"アンモニア\",E131,\"タンク容量\",E122,\"外貿\")","v":87000},{"$f":"KEISAN(\"アンモニア\",F131,\"タンク容量\",F122,\"内貿\")","v":38000},{"$f":"KEISAN(\"アンモニア\",G131,\"タンク容量\",G122,\"内貿\")","v":38000},{"$f":"KEISAN(\"アンモニア\",H131,\"タンク容量\",H122,\"内貿\")","v":38000},{"$f":"KEISAN(\"アンモニア\",I131,\"タンク容量\",I122,\"内貿\")","v":38000},{"$f":"KEISAN(\"アンモニア\",J131,\"タンク容量\",J122,\"内貿\")","v":38000}," ②港湾施設能力及び対象船舶一覧より、需要量に合わせた船型を設定",null,null," 運搬船積載量\n※内貿の船型の上限は、就航中の「Hourai Maru」とする","（m3/隻）",{"$f":"KEISAN(\"アンモニア\",P131,\"タンク容量\",P122,\"外貿\")","v":87000},{"$f":"KEISAN(\"アンモニア\",Q131,\"タンク容量\",Q122,\"内貿\")","v":38000},{"$f":"KEISAN(\"アンモニア\",R131,\"タンク容量\",R122,\"内貿\")","v":38000},{"$f":"KEISAN(\"アンモニア\",S131,\"タンク容量\",S122,\"内貿\")","v":38000},{"$f":"KEISAN(\"アンモニア\",T131,\"タンク容量\",T122,\"内貿\")","v":34198},{"$f":"KEISAN(\"アンモニア\",U131,\"タンク容量\",U122,\"内貿\")","v":38000}," ②港湾施設能力及び対象船舶一覧より、需要量に合わせた船型を設定"]
[null,null,null,"（t/隻）",{"$f":"E124*E123","v":59348.837209302328},{"$f":"F124*F123","v":25922.480620155038},25922.480620155038,25922.480620155038,{"$f":"I124*I123","v":25922.480620155038},{"$f":"J124*J123","v":25922.480620155038}," ③=②×①",null,null,null,"（t/隻）",{"$f":"P124*P123","v":59348.837209302328},{"$f":"Q124*Q123","v":25922.480620155038},25922.480620155038,25922.480620155038,{"$f":"T124*T123","v":23328.868217054263},{"$f":"U124*U123","v":25922.480620155038}," ③=②×①"]
[null,null,null,"(GT)",{"$f":"KEISAN(\"アンモニア\",E131,\"総トン数\",E122,\"外貿\")","v":50000},{"$f":"KEISAN(\"アンモニア\",F131,\"総トン数\",F122,\"内貿\")","v":25458},{"$f":"KEISAN(\"アンモニア\",G131,\"総トン数\",G122,\"内貿\")","v":25458},{"$f":"KEISAN(\"アンモニア\",H131,\"総トン数\",H122,\"内貿\")","v":25458},{"$f":"KEISAN(\"アンモニア\",I131,\"総トン数\",I122,\"内貿\")","v":25458},{"$f":"KEISAN(\"アンモニア\",J131,\"総トン数\",J122,\"内貿\")","v":25458},"　港湾施設能力及び対象船舶一覧より、需要量に合わせた船型を設定",null,null,null,"(GT)",{"$f":"KEISAN(\"アンモニア\",P131,\"総トン数\",P122,\"外貿\")","v":50000},{"$f":"KEISAN(\"アンモニア\",Q131,\"総トン数\",Q122,\"内貿\")","v":25458},{"$f":"KEISAN(\"アンモニア\",R131,\"総トン数\",R122,\"内貿\")","v":25458},{"$f":"KEISAN(\"アンモニア\",S131,\"総トン数\",S122,\"内貿\")","v":25458},{"$f":"KEISAN(\"アンモニア\",T131,\"総トン数\",T122,\"内貿\")","v":20000},{"$f":"KEISAN(\"アンモニア\",U131,\"総トン数\",U122,\"内貿\")","v":25458},"　港湾施設能力及び対象船舶一覧より、需要量に合わせた船型を設定"]
[null,null,null,"(DWT)",{"$f":"E126/0.8447","v":59192.61276192731},{"$f":"F126/0.8447","v":30138.51071386291},30138.51071386291,30138.51071386291,30138.51071386291,30138.51071386291,"　LPG船のDWTとGTの関係：DWT=GT/0.8447 より （※1）",null,null,null,"(DWT)",{"$f":"P126/0.8447","v":59192.61276192731},{"$f":"Q126/0.8447","v":30138.51071386291},30138.51071386291,30138.51071386291,23677.045104770925,30138.51071386291,"　LPG船のDWTとGTの関係：DWT=GT/0.8447 より （※1）"]
[null,null," 船速（外航）","（ノット）",14,14,14,14,14,14," ④ 国土交通省検討資料より",null,null," 船速（外航）","（ノット）",14,14,14,14,14,14," ④ 国土交通省検討資料より"]
[null,null," 船速（内航）","（ノット）",12,12,12,12,12,12," ④ 国土交通省検討資料より",null,null," 船速（内航）","（ノット）",12,12,12,12,12,12," ④ 国土交通省検討資料より"]
[null,null," 海上輸送費用原単位","（千円/日･隻）",{"$f":"45.432*E127^(0.4019)","v":3761.284358983542},{"$f":"45.432*F127^(0.4019)","v":2867.6153883844731},2867.6153883844731,2867.6153883844731,2867.6153883844731,2867.6153883844731," ⑤ 海上輸送費用原単位算定式より （※2）",null,null," 海上輸送費用原単位","（千円/日･隻）",{"$f":"45.432*P127^(0.4019)","v":3761.284358983542},{"$f":"45.432*Q127^(0.4019)","v":2867.6153883844731},2867.6153883844731,2867.6153883844731,2602.5799429069089,2867.6153883844731," ⑤ 海上輸送費用原単位算定式より （※2）"]
[null,null," 月間需要量","（t/ピーク月）",{"$f":"①需要!$L$223/12*④海上輸送網入力!$C$59","v":1027327.7605637916},{"$f":"①需要!$L$30/12*④海上輸送網入力!$C$59","v":46033.958535852311},{"$f":"①需要!$L$62/12*④海上輸送網入力!$C$59","v":39468.150234069712},{"$f":"①需要!$L$94/12*④海上輸送網入力!$C$59","v":200755.75968335362},{"$f":"①需要!$L$126/12*④海上輸送網入力!$C$59","v":26345.334297574434},{"$f":"①需要!$L$158/12*④海上輸送網入力!$C$59","v":351502.26120089012}," ⑥",null,null," 月間需要量","（t/その他月）",{"$f":"①需要!$L$223/12*④海上輸送網入力!$C$60","v":838083.17309151439},{"$f":"①需要!$L$30/12*④海上輸送網入力!$C$60","v":37554.018805563734},{"$f":"①需要!$L$62/12*④海上輸送網入力!$C$60","v":32197.701506741087},{"$f":"①需要!$L$94/12*④海上輸送網入力!$C$60","v":163774.43553115692},{"$f":"①需要!$L$126/12*④海上輸送網入力!$C$60","v":21492.246400652832},{"$f":"①需要!$L$158/12*④海上輸送網入力!$C$60","v":286751.84466388408}," ⑥"]
[null,null," 月間寄港回数","（回/月）",{"$f":"IFERROR(ROUNDUP(E131/E125,0),0)","v":18},{"$f":"IFERROR(ROUNDUP(F131/F125,0),0)","v":2},2,8,2,14," ⑦＝⑥／③",null,null," 月間寄港回数","（回/月）",{"$f":"IFERROR(ROUNDUP(P131/P125,0),0)","v":15},{"$f":"IFERROR(ROUNDUP(Q131/Q125,0),0)","v":2},{"$f":"IFERROR(ROUNDUP(R131/R125,0),0)","v":2},7,1,12," ⑦＝⑥／③"]
[null,null," 海上輸送距離","（海里）",{"$f":"④海上輸送網入力!$H$17","v":3255},{"$f":"④海上輸送網入力!$C$54","v":244},{"$f":"④海上輸送網入力!$D$54","v":215},{"$f":"④海上輸送網入力!$E$54","v":208},{"$f":"④海上輸送網入力!$F$54","v":78},{"$f":"④海上輸送網入力!$G$54","v":195}," ⑧　原産国オーストラリア　※二次輸送先は拠点港との距離",null,null," 海上輸送距離","（海里）",{"$f":"E133","v":3255},{"$f":"F133","v":244},{"$f":"G133","v":215},208,78,195," ⑧　原産国オーストラリア　※二次輸送先は拠点港との距離"]
[null,null,null,null,{"$f":"④海上輸送網入力!$H$21","v":5010},null,null,null,null,null," ⑧　原産国アメリカ　※二次輸送先は拠点港との距離",null,null,null,null,{"$f":"E134","v":5010},null,null,null,null,null," ⑧　原産国アメリカ　※二次輸送先は拠点港との距離"]
[null,null,null,null,{"$f":"④海上輸送網入力!$H$25","v":4288},null,null,null,null,null," ⑧　原産国カナダ　※二次輸送先は拠点港との距離",null,null,null,null,4288,null,null,null,null,null," ⑧　原産国カナダ　※二次輸送先は拠点港との距離"]
[null,null,null,null,{"$f":"④海上輸送網入力!$H$29","v":9616},null,null,null,null,null," ⑧　原産国チリ　※二次輸送先は拠点港との距離",null,null,null,null,9616,null,null,null,null,null," ⑧　原産国チリ　※二次輸送先は拠点港との距離"]
[null,null,null,null,{"$f":"④海上輸送網入力!$H$33","v":5953},null,null,null,null,null," ⑧　原産国オマーン　※二次輸送先は拠点港との距離",null,null,null,null,5953,null,null,null,null,null," ⑧　原産国オマーン　※二次輸送先は拠点港との距離"]
[null,null,null,null,{"$f":"④海上輸送網入力!$H$37","v":8892},null,null,null,null,null," ⑧　原産国ナミビア　※二次輸送先は拠点港との距離",null,null,null,null,8892,null,null,null,null,null," ⑧　原産国ナミビア　※二次輸送先は拠点港との距離"]
[null,null,"シナリオ設定","（％）",0.26555283191264989,1,1,1,1,1," ⑨　原産国オーストラリア　※二次輸送先は拠点港との距離",null,null,"シナリオ設定","（％）",{"$f":"E139","v":0.26555283191264989},1,1,1,1,1," ⑨　原産国オーストラリア　※二次輸送先は拠点港との距離"]
[null,null,null,null,0.1818558591545224,null,null,null,null,null," ⑨　原産国アメリカ　※二次輸送先はシナリオ対象外",null,null,null,null,{"$f":"E140","v":0.1818558591545224},null,null,null,null,null," ⑨　原産国アメリカ　※二次輸送先はシナリオ対象外"]
[null,null,null,null,0.21310577781802134,null,null,null,null,null," ⑨　原産国カナダ　※二次輸送先はシナリオ対象外",null,null,null,null,0.21310577781802134,null,null,null,null,null," ⑨　原産国カナダ　※二次輸送先はシナリオ対象外"]
[null,null,null,null,9.3762811723031039E-2,null,null,null,null,null," ⑨　原産国チリ　※二次輸送先はシナリオ対象外",null,null,null,null,9.3762811723031039E-2,null,null,null,null,null," ⑨　原産国チリ　※二次輸送先はシナリオ対象外"]
[null,null,null,null,0.14732645559682442,null,null,null,null,null," ⑨　原産国オマーン　※二次輸送先はシナリオ対象外",null,null,null,null,0.14732645559682442,null,null,null,null,null," ⑨　原産国オマーン　※二次輸送先はシナリオ対象外"]
[null,null,null,null,9.8396263794950839E-2,null,null,null,null,null," ⑨　原産国ナミビア　※二次輸送先はシナリオ対象外",null,null,null,null,9.8396263794950839E-2,null,null,null,null,null," ⑨　原産国ナミビア　※二次輸送先はシナリオ対象外"]
[null,null," 海上輸送日数","（日）",{"$f":"E133/E$128/24","v":9.6875},{"$f":"F133/F$129/24","v":0.84722222222222221},{"$f":"G133/G$129/24","v":0.74652777777777779},0.72222222222222221,0.27083333333333331,0.67708333333333337," ⑩＝⑧／④　原産国オーストラリア　※二次輸送先は拠点港までの日数",null,null," 海上輸送日数","（日）",{"$f":"P133/P$128/24","v":9.6875},{"$f":"Q133/Q$129/24","v":0.84722222222222221},{"$f":"R133/R$129/24","v":0.74652777777777779},0.72222222222222221,0.27083333333333331,0.67708333333333337," ⑩＝⑧／④　原産国オーストラリア　※二次輸送先は拠点港までの日数"]
[null,null,null,null,{"$f":"E134/E$128/24","v":14.910714285714285},null,null,null,null,null," ⑩＝⑧／④　原産国アメリカ　※二次輸送先は拠点港までの日数",null,null,null,null,{"$f":"P134/P$128/24","v":14.910714285714285},null,null,null,null,null," ⑩＝⑧／④　原産国アメリカ　※二次輸送先は拠点港までの日数"]
[null,null,null,null,12.761904761904761,null,null,null,null,null," ⑩＝⑧／④　原産国カナダ　※二次輸送先は拠点港までの日数",null,null,null,null,12.761904761904761,null,null,null,null,null," ⑩＝⑧／④　原産国カナダ　※二次輸送先は拠点港までの日数"]
[null,null,null,null,28.61904761904762,null,null,null,null,null," ⑩＝⑧／④　原産国チリ　※二次輸送先は拠点港までの日数",null,null,null,null,28.61904761904762,null,null,null,null,null," ⑩＝⑧／④　原産国チリ　※二次輸送先は拠点港までの日数"]
[null,null,null,null,17.717261904761905,null,null,null,null,null," ⑩＝⑧／④　原産国オマーン　※二次輸送先は拠点港までの日数",null,null,null,null,17.717261904761905,null,null,null,null,null," ⑩＝⑧／④　原産国オマーン　※二次輸送先は拠点港までの日数"]
[null,null,null,null,26.464285714285712,null,null,null,null,null," ⑩＝⑧／④　原産国ナミビア　※二次輸送先は拠点港までの日数",null,null,null,null,26.464285714285712,null,null,null,null,null," ⑩＝⑧／④　原産国ナミビア　※二次輸送先は拠点港までの日数"]
[null,null," 海上輸送費用","（千円/月）",{"$f":"E$130*E$132*E139*E145","v":174169.18748172317},{"$f":"F$130*F$132*F139*F145","v":4859.014963651468},{"$f":"G$130*G$132*G139*G145","v":4281.5090868240395},16568.444466221401,1553.2916687082561,27182.604202394483," ⑪＝⑤×⑦×⑨×⑩　原産国オーストラリア　　※二次輸送先は拠点港間の費用",null,null," 海上輸送費用","（千円/月）",{"$f":"P$130*P$132*P139*P145","v":145140.98956810267},{"$f":"Q$130*Q$132*Q139*Q145","v":4859.014963651468},{"$f":"R$130*R$132*R139*R145","v":4281.5090868240395},14497.388907943725,704.86540120395443,23299.375030623847," ⑪＝⑤×⑦×⑨×⑩　原産国オーストラリア　　※二次輸送先は拠点港間の費用"]
[null,null,null,null,{"$f":"E$130*E$132*E140*E146","v":183583.8272744662},null,null,null,null,null," ⑪＝⑤×⑦×⑨×⑩　原産国アメリカ　　　※二次輸送先は拠点港間の費用",null,null,null,null,{"$f":"P$130*P$132*P140*P146","v":152986.52272872187},null,null,null,null,null," ⑪＝⑤×⑦×⑨×⑩　原産国アメリカ　　　※二次輸送先は拠点港間の費用"]
[null,null,null,null,184127.81395669148,null,null,null,null,null," ⑪＝⑤×⑦×⑨×⑩　原産国カナダ　　　※二次輸送先は拠点港間の費用",null,null,null,null,153439.84496390956,null,null,null,null,null," ⑪＝⑤×⑦×⑨×⑩　原産国カナダ　　　※二次輸送先は拠点港間の費用"]
[null,null,null,null,181674.70878006975,null,null,null,null,null," ⑪＝⑤×⑦×⑨×⑩　原産国チリ　　※二次輸送先は拠点港間の費用",null,null,null,null,151395.59065005812,null,null,null,null,null," ⑪＝⑤×⑦×⑨×⑩　原産国チリ　　※二次輸送先は拠点港間の費用"]
[null,null,null,null,176720.12860870583,null,null,null,null,null," ⑪＝⑤×⑦×⑨×⑩　原産国オマーン　　※二次輸送先は拠点港間の費用",null,null,null,null,147266.77384058823,null,null,null,null,null," ⑪＝⑤×⑦×⑨×⑩　原産国オマーン　　※二次輸送先は拠点港間の費用"]
[null,null,null,null,176298.02938531674,null,null,null,null,null," ⑪＝⑤×⑦×⑨×⑩　原産国ナミビア　　※二次輸送先は拠点港間の費用",null,null,null,null,146915.02448776396,null,null,null,null,null," ⑪＝⑤×⑦×⑨×⑩　原産国ナミビア　　※二次輸送先は拠点港間の費用"]
[null,null," 海上輸送費用　合計","（億円/月）",{"$f":"SUM(E151:J156)*1000/100000000","v":11.310185598747728},null,null,null,null,null,null,null,null," 海上輸送費用　合計","（億円/月）",{"$f":"SUM(P151:U156)*1000/100000000","v":9.4478689962939146}]
[null,null,"（※1）「統計解析による船舶諸元に関する研究－船舶の主要諸元の計画基準（案）－」（国土技術政策総合研究所研究報告、第28号2006年3月）",null,null,null,null,null,null,null,null,null,null,"（※1）「統計解析による船舶諸元に関する研究－船舶の主要諸元の計画基準（案）－」（国土技術政策総合研究所研究報告、第28号2006年3月）"]
[null,null,"（※2）「港湾整備事業の費用対効果分析マニュアル」（令和６年６月、国土交通省港湾局）",null,null,null,null,null,null,null,null,null,null,"（※2）「港湾整備事業の費用対効果分析マニュアル」（令和６年６月、国土交通省港湾局）"]
[]
[null,null,"貯蔵費用"]
[null,null,"液化アンモ二ア"]
[null,null,"実証期","単位","新潟港","直江津港","伏木富山港","金沢港","七尾港","敦賀港※拠点港","備考"]
[null,null," 年間需要量","（t/年）",{"$f":"①需要!$I$30","v":0},{"$f":"①需要!$I$62","v":0},{"$f":"①需要!$I$94","v":83883.077849462381},{"$f":"①需要!$I$126","v":0},{"$f":"①需要!$I$158","v":171120.34968595562},{"$f":"①需要!$I$223","v":431302.42245826742}," A：実証期の需要"]
[null,null," 必要量","（１か月分）",1,1,1,1,1,1," B"]
[null,null," 月換算","（12か月/年）",12,12,12,12,12,12," C"]
[null,null," 需要ピーク係数","－",{"$f":"③輸送・貯蔵入力!$C$18","v":1.1399999999999999},{"$f":"③輸送・貯蔵入力!$C$18","v":1.1399999999999999},{"$f":"③輸送・貯蔵入力!$C$18","v":1.1399999999999999},{"$f":"③輸送・貯蔵入力!$C$18","v":1.1399999999999999},{"$f":"③輸送・貯蔵入力!$C$18","v":1.1399999999999999},{"$f":"③輸送・貯蔵入力!$C$18","v":1.1399999999999999}," D"]
[null,null," 月間需要量（ピーク月）","（t/月）",{"$f":"E164/E166*E167","v":0},{"$f":"F164/F166*F167","v":0},7968.8923956989256,0,16256.433220165782,40973.730133535399," E=A÷C×D"]
[null,null," 備蓄タンク容量","（t/基）",1000,1000,8000,1000,17000,41000," F（E：月間需要量（ピーク月）を踏まえ1,000トン刻みで設定　※最大110,000トン）"]
[null,null," 備蓄タンク基数","（基）",{"$f":"ROUNDUP(E168/E169,0)","v":0},{"$f":"ROUNDUP(F164/F169/F165/F166*F167,0)","v":0},{"$f":"ROUNDUP(G164/G169/G165/G166*G167,0)","v":1},{"$f":"ROUNDUP(H164/H169/H165/H166*H167,0)","v":0},{"$f":"ROUNDUP(I164/I169/I165/I166*I167,0)","v":1},{"$f":"ROUNDUP(J164/J169/J165/J166*J167,0)","v":1}," G=E÷F"]
[null,null," タンク1基あたり整備費用","（億円/基）",{"$f":"60*(E169/10000/4)^(2/3)","v":5.1299278400300912},5.1299278400300912,20.519711360120368,5.1299278400300912,33.916461579840629,60.995878965528497," H＝α万トンのタンクの整備費＝60億円×（α／4）2/3（※３）"]
[null,null," タンク整備費用","（億円）",{"$f":"E170*E171","v":0},{"$f":"F170*F171","v":0},20.519711360120368,0,33.916461579840629,60.995878965528497," I ＝G×H"]
[null,null," タンク維持管理費用","（億円）",{"$f":"E172*(0.024+0.022)","v":0},{"$f":"F172*(0.024+0.022)","v":0},0.94390672256553687,0,1.5601572326726689,2.8058104324143107,"修繕費：建設費の2.4％/年、諸経費：建設費の２.２％/年"]
[null,null," 貯蔵費用　合計","（億円）",{"$f":"SUM(E172:J173)","v":120.741926293142}]
[]
[null,null,"2030年","単位","新潟港","直江津港","伏木富山港","金沢港","七尾港","敦賀港※拠点港","備考"]
[null,null," 年間需要量","（t/年）",{"$f":"①需要!$J$30-①需要!$I$30","v":25051.338639177342},{"$f":"①需要!$J$62-①需要!$I$62","v":10278.211506811411},{"$f":"①需要!$J$94-①需要!$I$94","v":262607.33645869774},{"$f":"①需要!$J$126-①需要!$I$126","v":4183.1502258324472},{"$f":"①需要!$J$158-①需要!$I$158","v":517588.06595036603},{"$f":"①需要!$J$223-①需要!$I$223","v":1363398.9819739456}," A：2030年の需要－実証期の需要（2030年までの需要分※実証期分までは整備済）"]
[null,null," 必要量","（１か月分）",1,1,1,1,1,1," B"]
[null,null," 月換算","（12か月/年）",12,12,12,12,12,12," C"]
[null,null," 需要ピーク係数","－",{"$f":"③輸送・貯蔵入力!$C$18","v":1.1399999999999999},{"$f":"③輸送・貯蔵入力!$C$18","v":1.1399999999999999},{"$f":"③輸送・貯蔵入力!$C$18","v":1.1399999999999999},{"$f":"③輸送・貯蔵入力!$C$18","v":1.1399999999999999},{"$f":"③輸送・貯蔵入力!$C$18","v":1.1399999999999999},{"$f":"③輸送・貯蔵入力!$C$18","v":1.1399999999999999}," D"]
[null,null," 月間需要量（ピーク月）","（t/月）",{"$f":"E177/E179*E180","v":2379.8771707218475},{"$f":"F177/F179*F180","v":976.43009314708388},24947.696963576283,397.39927145408245,49170.866265284771,129522.90328752482," E=A÷C×D"]
[null,null," 備蓄タンク容量","（t/基）",3000,1000,25000,1000,50000,65000," F（E：月間需要量（ピーク月）を踏まえ1,000トン刻みで設定　※最大110,000トン）"]
[null,null," 備蓄タンク基数","（基）",{"$f":"ROUNDUP(E181/E182,0)","v":1},{"$f":"ROUNDUP(F177/F182/F178/F179*F180,0)","v":1},{"$f":"ROUNDUP(G177/G182/G178/G179*G180,0)","v":1},{"$f":"ROUNDUP(H177/H182/H178/H179*H180,0)","v":1},{"$f":"ROUNDUP(I177/I182/I178/I179*I180,0)","v":1},{"$f":"ROUNDUP(J177/J182/J178/J179*J180,0)","v":2}," G=E÷F"]
[null,null," タンク1基あたり整備費用","（億円/基）",{"$f":"60*(E182/10000/4)^(2/3)","v":10.670679913470188},5.1299278400300912,43.860266073192989,5.1299278400300912,69.623832504191682,82.931622205183089," H＝α万トンのタンクの整備費＝60億円×（α／4）2/3（※３）"]
[null,null," タンク整備費用","（億円）",{"$f":"E183*E184","v":10.670679913470188},{"$f":"F183*F184","v":5.1299278400300912},43.860266073192989,5.1299278400300912,69.623832504191682,165.86324441036618," I ＝G×H"]
[null,null," タンク維持管理費用","（億円）",{"$f":"E185*(0.024+0.022)","v":0.49085127601962864},{"$f":"F185*(0.024+0.022)","v":0.23597668064138419},2.0175722393668774,0.23597668064138419,3.2026962951928173,7.629709242876844,"修繕費：建設費の2.4％/年、諸経費：建設費の２.２％/年"]
[null,null," 貯蔵費用　合計","（億円）",{"$f":"SUM(E185:J186)","v":314.09066099602018}]
[]
[null,null,"移行期","単位","新潟港","直江津港","伏木富山港","金沢港","七尾港","敦賀港※拠点港","備考"]
[null,null," 年間需要量","（t/年）",{"$f":"①需要!$K$30-①需要!$J$30","v":216829.82905800804},{"$f":"①需要!$K$62-①需要!$J$62","v":197113.20782431387},{"$f":"①需要!$K$94-①需要!$J$94","v":500209.74026113207},{"$f":"①需要!$K$126-①需要!$J$126","v":134342.22910633634},{"$f":"①需要!$K$158-①需要!$J$158","v":733368.33634051413},{"$f":"①需要!$K$223-①需要!$J$223","v":2549087.6421630718}," A：移行期の需要－2030年の需要（移行期までの需要分※2030年分までは整備済）"]
[null,null," 必要量","（１か月分）",1,1,1,1,1,1," B"]
[null,null," 月換算","（12か月/年）",12,12,12,12,12,12," C"]
[null,null," 需要ピーク係数","－",{"$f":"③輸送・貯蔵入力!$C$18","v":1.1399999999999999},{"$f":"③輸送・貯蔵入力!$C$18","v":1.1399999999999999},{"$f":"③輸送・貯蔵入力!$C$18","v":1.1399999999999999},{"$f":"③輸送・貯蔵入力!$C$18","v":1.1399999999999999},{"$f":"③輸送・貯蔵入力!$C$18","v":1.1399999999999999},{"$f":"③輸送・貯蔵入力!$C$18","v":1.1399999999999999}," D"]
[null,null," 月間需要量（ピーク月）","（t/月）",{"$f":"E190/E192*E193","v":20598.833760510759},{"$f":"F190/F192*F193","v":18725.754743309815},{"$f":"G190/G192*G193","v":47519.92532480754},12762.511765101952,69669.991952348835,{"$f":"J190/J192*J193","v":242163.32600549178}," E=A÷C×D"]
[null,null," 備蓄タンク容量","（t/基）",21000,19000,48000,13000,70000,81000," F（E：月間需要量（ピーク月）を踏まえ1,000トン刻みで設定　※最大110,000トン）"]
[null,null," 備蓄タンク基数","（基）",{"$f":"ROUNDUP(E194/E195,0)","v":1},{"$f":"ROUNDUP(F190/F195/F191/F192*F193,0)","v":1},{"$f":"ROUNDUP(G190/G195/G191/G192*G193,0)","v":1},{"$f":"ROUNDUP(H190/H195/H191/H192*H193,0)","v":1},{"$f":"ROUNDUP(I190/I195/I191/I192*I193,0)","v":1},{"$f":"ROUNDUP(J190/J195/J191/J192*J193,0)","v":3}," G=E÷F"]
[null,null," タンク1基あたり整備費用","（億円/基）",{"$f":"60*(E195/10000/4)^(2/3)","v":39.04727993718889},36.52697074567287,67.754594079434042,28.362215837948426,87.131786003455559,96.036119221231687," H＝α万トンのタンクの整備費＝60億円×（α／4）2/3（※３）"]
[null,null," タンク整備費用","（億円）",{"$f":"E196*E197","v":39.04727993718889},{"$f":"F196*F197","v":36.52697074567287},67.754594079434042,28.362215837948426,87.131786003455559,288.10835766369507," I ＝G×H"]
[null,null," タンク維持管理費用","（億円）",{"$f":"E198*(0.024+0.022)","v":1.7961748771106889},{"$f":"F198*(0.024+0.022)","v":1.680240654300952},3.1167113276539657,1.3046619285456276,4.0080621561589558,13.252984452529974,"修繕費：建設費の2.4％/年、諸経費：建設費の２.２％/年"]
[null,null," 貯蔵費用　合計","（億円）",{"$f":"SUM(E198:J199)","v":572.09003966369517}]
[]
[null,null,"2050年","単位","新潟港","直江津港","伏木富山港","金沢港","七尾港","敦賀港※拠点港","備考"]
[null,null," 年間需要量","（t/年）",{"$f":"①需要!$L$30-①需要!$K$30","v":242686.81689073375},{"$f":"①需要!$L$62-①需要!$K$62","v":208062.79365908226},{"$f":"①需要!$L$94-①需要!$K$94","v":1266518.3684133778},{"$f":"①需要!$L$126-①需要!$K$126","v":138793.92906335159},{"$f":"①需要!$L$158-①需要!$K$158","v":2277947.0501377974},{"$f":"①需要!$L$223-①需要!$K$223","v":6470187.3803919964}," A：2050年の需要－移行期の需要（2050年までの需要分※移行期分までは整備済）"]
[null,null," 必要量","（１か月分）",1,1,1,1,1,1," B"]
[null,null," 月換算","（12か月/年）",12,12,12,12,12,12," C"]
[null,null," 需要ピーク係数","－",{"$f":"③輸送・貯蔵入力!$C$18","v":1.1399999999999999},{"$f":"③輸送・貯蔵入力!$C$18","v":1.1399999999999999},{"$f":"③輸送・貯蔵入力!$C$18","v":1.1399999999999999},{"$f":"③輸送・貯蔵入力!$C$18","v":1.1399999999999999},{"$f":"③輸送・貯蔵入力!$C$18","v":1.1399999999999999},{"$f":"③輸送・貯蔵入力!$C$18","v":1.1399999999999999}," D"]
[null,null," 月間需要量（ピーク月）","（t/月）",{"$f":"E203/E205*E206","v":23055.247604619704},{"$f":"F203/F205*F206","v":19765.965397612814},120319.24499927089,13185.423261018401,216404.96976309075,614667.80113723956," E=A÷C×D"]
[null,null," 備蓄タンク容量","（t/基）",24000,20000,61000,14000,73000,103000," F（E：月間需要量（ピーク月）を踏まえ1,000トン刻みで設定　※最大110,000トン）"]
[null,null," 備蓄タンク基数","（基）",{"$f":"ROUNDUP(E207/E208,0)","v":1},{"$f":"ROUNDUP(F203/F208/F204/F205*F206,0)","v":1},{"$f":"ROUNDUP(G203/G208/G204/G205*G206,0)","v":2},{"$f":"ROUNDUP(H203/H208/H204/H205*H206,0)","v":1},{"$f":"ROUNDUP(I203/I208/I204/I205*I206,0)","v":3},{"$f":"ROUNDUP(J203/J208/J204/J205*J206,0)","v":6}," G=E÷F"]
[null,null," タンク1基あたり整備費用","（億円/基）",{"$f":"60*(E208/10000/4)^(2/3)","v":42.682719653880753},37.797631496846193,79.493413480670441,29.798651651378059,89.603814078180591,112.72045659682171," H＝α万トンのタンクの整備費＝60億円×（α／4）2/3（※３）"]
[null,null," タンク整備費用","（億円）",{"$f":"E209*E210","v":42.682719653880753},{"$f":"F209*F210","v":37.797631496846193},158.98682696134088,29.798651651378059,268.8114422345418,676.32273958093026," I ＝G×H"]
[null,null," タンク維持管理費用","（億円）",{"$f":"E211*(0.024+0.022)","v":1.9634051040785145},{"$f":"F211*(0.024+0.022)","v":1.738691048854925},7.3133940402216808,1.3707379759633906,12.365326342788922,31.110846020722793,"修繕費：建設費の2.4％/年、諸経費：建設費の２.２％/年"]
[null,null," 貯蔵費用　合計","（億円）",{"$f":"SUM(E211:J212)","v":1270.2624121115484}]
[null,null,"（※３）国土交通省資料より、メーカーで用いられているタンク整備費用の簡易予測式（α万トンのタンクの整備費＝60億円×（α／4）2/3 ）より"]

{"sheet":"拠点方式（2港揚ｼﾅﾘｵ1)","index":60,"n_rows":215,"n_cols":22,"rows_kept":215,"cut":false,"hidden":false,"merged":[[44,21,45,21],[120,21,121,21],[106,18,111,18],[106,19,111,19],[100,19,105,19],[82,21,83,21],[68,18,73,18],[68,19,73,19],[62,19,67,19],[161,2,161,10],[174,4,174,9],[187,4,187,9],[200,4,200,9],[213,4,213,9],[82,5,82,8],[120,5,120,8],[156,4,156,9],[156,15,156,20],[157,2,157,10],[157,13,157,21],[158,2,158,10],[158,13,158,21],[150,13,155,13],[150,14,155,14],[150,16,155,16],[150,17,155,17],[150,18,155,18],[150,19,155,19],[144,18,149,18],[144,19,149,19],[82,16,82,19],[120,16,120,19],[150,2,155,2],[150,3,155,3],[150,5,155,5],[150,6,155,6],[150,7,155,7],[150,8,155,8],[144,8,149,8],[144,2,149,2],[144,3,149,3],[144,5,149,5],[144,6,149,6],[144,7,149,7],[144,4,149,4],[150,4,155,4],[132,16,137,16],[132,17,137,17],[132,18,137,18],[132,19,137,19],[138,4,143,4],[132,15,137,15],[138,15,143,15],[144,13,149,13],[144,14,149,14],[144,16,149,16],[144,17,149,17],[138,16,143,16],[138,17,143,17],[138,18,143,18],[138,19,143,19],[144,15,149,15],[138,2,143,2],[138,3,143,3],[138,5,143,5],[138,6,143,6],[138,7,143,7],[138,8,143,8],[138,13,143,13],[138,14,143,14],[132,13,137,13],[132,14,137,14],[123,2,126,2],[123,13,126,13],[132,2,137,2],[132,3,137,3],[132,5,137,5],[132,6,137,6],[132,7,137,7],[132,8,137,8],[132,4,137,4],[120,2,121,2],[120,3,121,3],[120,10,121,10],[120,13,121,13],[120,14,121,14],[112,13,117,13],[112,14,117,14],[112,16,117,16],[112,17,117,17],[112,2,117,2],[112,3,117,3],[112,5,117,5],[112,6,117,6],[112,7,117,7],[112,8,117,8],[112,4,117,4],[112,15,117,15],[100,17,105,17],[100,18,105,18],[100,15,105,15],[106,15,111,15],[100,8,105,8],[100,13,105,13],[100,14,105,14],[118,4,118,9],[118,15,118,20],[112,18,117,18],[112,19,117,19],[94,14,99,14],[94,16,99,16],[94,17,99,17],[94,18,99,18],[94,19,99,19],[94,15,99,15],[106,2,111,2],[106,3,111,3],[106,5,111,5],[106,6,111,6],[106,7,111,7],[100,2,105,2],[100,3,105,3],[100,5,105,5],[100,6,105,6],[100,7,105,7],[100,4,105,4],[106,4,111,4],[106,8,111,8],[106,13,111,13],[106,14,111,14],[106,16,111,16],[106,17,111,17],[100,16,105,16],[85,2,88,2],[85,13,88,13],[94,2,99,2],[94,3,99,3],[94,5,99,5],[94,6,99,6],[94,7,99,7],[94,8,99,8],[94,4,99,4],[94,13,99,13],[82,2,83,2],[82,3,83,3],[82,10,83,10],[82,13,83,13],[82,14,83,14],[74,13,79,13],[74,14,79,14],[74,16,79,16],[74,17,79,17],[74,2,79,2],[74,3,79,3],[74,5,79,5],[74,6,79,6],[74,7,79,7],[74,8,79,8],[74,4,79,4],[74,15,79,15],[62,17,67,17],[62,18,67,18],[62,15,67,15],[68,15,73,15],[62,8,67,8],[62,13,67,13],[62,14,67,14],[80,4,80,9],[80,15,80,20],[74,18,79,18],[74,19,79,19],[56,14,61,14],[56,16,61,16],[56,17,61,17],[56,18,61,18],[56,19,61,19],[56,15,61,15],[68,2,73,2],[68,3,73,3],[68,5,73,5],[68,6,73,6],[68,7,73,7],[62,2,67,2],[62,3,67,3],[62,5,67,5],[62,6,67,6],[62,7,67,7],[62,4,67,4],[68,4,73,4],[68,8,73,8],[68,13,73,13],[68,14,73,14],[68,16,73,16],[68,17,73,17],[62,16,67,16],[47,2,50,2],[47,13,50,13],[56,2,61,2],[56,3,61,3],[56,5,61,5],[56,6,61,6],[56,7,61,7],[56,8,61,8],[56,4,61,4],[56,13,61,13],[30,19,35,19],[36,4,41,4],[42,4,42,9],[42,15,42,20],[44,2,45,2],[44,3,45,3],[44,10,45,10],[44,13,45,13],[44,14,45,14],[44,5,44,8],[36,14,41,14],[36,16,41,16],[36,17,41,17],[36,18,41,18],[36,19,41,19],[44,16,44,19],[36,2,41,2],[36,3,41,3],[36,5,41,5],[36,6,41,6],[36,7,41,7],[36,8,41,8],[36,13,41,13],[30,13,35,13],[30,14,35,14],[30,8,35,8],[24,13,29,13],[24,14,29,14],[24,16,29,16],[24,17,29,17],[24,18,29,18],[24,2,29,2],[24,3,29,3],[24,5,29,5],[24,6,29,6],[24,7,29,7],[24,8,29,8],[24,4,29,4],[30,4,35,4],[30,16,35,16],[30,17,35,17],[30,18,35,18],[3,2,3,10],[3,13,3,21],[6,2,7,2],[6,3,7,3],[6,10,7,10],[6,13,7,13],[6,14,7,14],[18,7,23,7],[18,8,23,8],[18,13,23,13],[18,14,23,14],[18,4,23,4],[150,15,155,15],[18,15,23,15],[24,15,29,15],[30,15,35,15],[36,15,41,15],[6,21,7,21],[9,2,12,2],[9,13,12,13],[6,5,6,8],[6,16,6,19],[18,16,23,16],[18,17,23,17],[18,18,23,18],[18,19,23,19],[18,2,23,2],[18,3,23,3],[18,5,23,5],[18,6,23,6],[24,19,29,19],[30,2,35,2],[30,3,35,3],[30,5,35,5],[30,6,35,6],[30,7,35,7]]}
[]
[null,null,"入力項目"]
[]
[null,null,"海上輸送費用　シナリオ１（2港揚げ）",null,null,null,null,null,null,null,null,null,null,"海上輸送費用　シナリオ１（2港揚げ）"]
[null,null,"液化アンモ二ア（ピーク月　※４か月）",null,null,null,null,null,null,null,null,null,null,"液化アンモ二ア（その他月　※８か月）"]
[]
[null,null,"実証期","単位","拠点港(外航)","2次輸送先港湾（内航）",null,null,null,"2港揚（外航）","備考",null,null,"実証期","単位","拠点港(外航)","2次輸送先港湾（内航）",null,null,null,"2港揚（外航）","備考"]
[null,null,null,null,"七尾港（※３）","新潟港","直江津港","伏木富山港","金沢港","敦賀港（※３）",null,null,null,null,null,"七尾港（※３）","新潟港","直江津港","伏木富山港","金沢港","敦賀港（※３）"]
[null,null," 密度","（t/m3）",0.68217054263565891,0.68217054263565891,0.68217054263565891,0.68217054263565891,0.68217054263565891,0.68217054263565891," ①",null,null," 密度","（t/m3）",0.68217054263565891,0.68217054263565891,0.68217054263565891,0.68217054263565891,0.68217054263565891,0.68217054263565891," ①"]
[null,null," 運搬船積載量\n※内貿の船型の上限は、就航中の「Hourai Maru」とする","（m3/隻）",{"$f":"KEISAN(\"アンモニア\",E17,\"タンク容量\",E8,\"外貿\")","v":38000},{"$f":"KEISAN(\"アンモニア\",F17,\"タンク容量\",F8,\"内貿\")","v":0},{"$f":"KEISAN(\"アンモニア\",G17,\"タンク容量\",G8,\"内貿\")","v":0},{"$f":"KEISAN(\"アンモニア\",H17,\"タンク容量\",H8,\"内貿\")","v":17099},{"$f":"KEISAN(\"アンモニア\",I17,\"タンク容量\",I8,\"内貿\")","v":0},{"$f":"KEISAN(\"アンモニア\",J17,\"タンク容量\",J8,\"外貿\")","v":34198}," ②港湾施設能力及び対象船舶一覧より、需要量に合わせた船型を設定",null,null," 運搬船積載量\n※内貿の船型の上限は、就航中の「Hourai Maru」とする","（m3/隻）",{"$f":"KEISAN(\"アンモニア\",P17,\"タンク容量\",P8,\"外貿\")","v":34198},{"$f":"KEISAN(\"アンモニア\",Q17,\"タンク容量\",Q8,\"内貿\")","v":0},{"$f":"KEISAN(\"アンモニア\",R17,\"タンク容量\",R8,\"内貿\")","v":0},{"$f":"KEISAN(\"アンモニア\",S17,\"タンク容量\",S8,\"内貿\")","v":17099},{"$f":"KEISAN(\"アンモニア\",T17,\"タンク容量\",T8,\"内貿\")","v":0},{"$f":"KEISAN(\"アンモニア\",U17,\"タンク容量\",U8,\"外貿\")","v":34198}," ②港湾施設能力及び対象船舶一覧より、需要量に合わせた船型を設定"]
[null,null,null,"（t/隻）",{"$f":"E10*E9*④海上輸送網入力!$D$68","v":15326.418457572176},{"$f":"F10*F9","v":0},0,11664.434108527132,0,{"$f":"J10*J9*④海上輸送網入力!$D$67","v":9535.8982588423332}," ③=②×①",null,null,null,"（t/隻）",{"$f":"P10*P9*④海上輸送網入力!$D$68","v":13792.969958211928},{"$f":"Q10*Q9","v":0},0,11664.434108527132,0,{"$f":"U10*U9*④海上輸送網入力!$D$67","v":9535.8982588423332}," ③=②×①"]
[null,null,null,"(GT)",{"$f":"KEISAN(\"アンモニア\",E17,\"総トン数\",E8,\"外貿\")","v":25458},{"$f":"KEISAN(\"アンモニア\",F17,\"総トン数\",F8,\"内貿\")","v":0},{"$f":"KEISAN(\"アンモニア\",G17,\"総トン数\",G8,\"内貿\")","v":0},{"$f":"KEISAN(\"アンモニア\",H17,\"総トン数\",H8,\"内貿\")","v":10000},{"$f":"KEISAN(\"アンモニア\",I17,\"総トン数\",I8,\"内貿\")","v":0},{"$f":"KEISAN(\"アンモニア\",J17,\"総トン数\",J8,\"外貿\")","v":20000},"　港湾施設能力及び対象船舶一覧より、需要量に合わせた船型を設定",null,null,null,"(GT)",{"$f":"KEISAN(\"アンモニア\",P17,\"総トン数\",P8,\"外貿\")","v":20000},{"$f":"KEISAN(\"アンモニア\",Q17,\"総トン数\",Q8,\"内貿\")","v":0},{"$f":"KEISAN(\"アンモニア\",R17,\"総トン数\",R8,\"内貿\")","v":0},{"$f":"KEISAN(\"アンモニア\",S17,\"総トン数\",S8,\"内貿\")","v":10000},{"$f":"KEISAN(\"アンモニア\",T17,\"総トン数\",T8,\"内貿\")","v":0},{"$f":"KEISAN(\"アンモニア\",U17,\"総トン数\",U8,\"外貿\")","v":20000},"　港湾施設能力及び対象船舶一覧より、需要量に合わせた船型を設定"]
[null,null,null,"(DWT)",{"$f":"E12/0.8447","v":30138.51071386291},{"$f":"F12/0.8447","v":0},0,11838.522552385462,0,23677.045104770925,"　LPG船のDWTとGTの関係：DWT=GT/0.8447 より （※1）",null,null,null,"(DWT)",{"$f":"P12/0.8447","v":23677.045104770925},{"$f":"Q12/0.8447","v":0},0,11838.522552385462,0,23677.045104770925,"　LPG船のDWTとGTの関係：DWT=GT/0.8447 より （※1）"]
[null,null," 船速（外航）","（ノット）",14,14,14,14,14,14," ④ 国土交通省検討資料より",null,null," 船速（外航）","（ノット）",14,14,14,14,14,14," ④ 国土交通省検討資料より"]
[null,null," 船速（内航）","（ノット）",12,12,12,12,12,12," ④ 国土交通省検討資料より",null,null," 船速（内航）","（ノット）",12,12,12,12,12,12," ④ 国土交通省検討資料より"]
[null,null," 海上輸送費用原単位","（千円/日･隻）",{"$f":"45.432*E13^(0.4019)","v":2867.6153883844731},{"$f":"45.432*F13^(0.4019)","v":0},0,1969.7908840827624,0,{"$f":"45.432*J13^(0.4019)","v":2602.5799429069089}," ⑤ 海上輸送費用原単位算定式より （※2）",null,null," 海上輸送費用原単位","（千円/日･隻）",{"$f":"45.432*P13^(0.4019)","v":2602.5799429069089},{"$f":"45.432*Q13^(0.4019)","v":0},0,1969.7908840827624,0,{"$f":"45.432*U13^(0.4019)","v":2602.5799429069089}," ⑤ 海上輸送費用原単位算定式より （※2）"]
[null,null," 月間需要量","（t/ピーク月）",{"$f":"(①需要!$I$223-①需要!$I$190)/12*④海上輸送網入力!$C$59","v":24225.325615864709},{"$f":"①需要!$I$30/12*④海上輸送網入力!$C$59","v":0},{"$f":"①需要!$I$62/12*④海上輸送網入力!$C$59","v":0},{"$f":"①需要!$I$94/12*④海上輸送網入力!$C$59","v":7968.8923956989256},{"$f":"①需要!$I$126/12*④海上輸送網入力!$C$59","v":0},{"$f":"①需要!$I$190/12*④海上輸送網入力!$C$59","v":16748.404517670697}," ⑥",null,null," 月間需要量","（t/その他月）",{"$f":"(①需要!$I$223-①需要!$I$190)/12*④海上輸送網入力!$C$60","v":19762.765633994895},{"$f":"①需要!$I$30/12*④海上輸送網入力!$C$60","v":0},{"$f":"①需要!$I$62/12*④海上輸送網入力!$C$60","v":0},{"$f":"①需要!$I$94/12*④海上輸送網入力!$C$60","v":6500.9385333333348},{"$f":"①需要!$I$126/12*④海上輸送網入力!$C$60","v":0},{"$f":"①需要!$I$190/12*④海上輸送網入力!$C$60","v":13663.172106520833}," ⑥"]
[null,null," 月間寄港回数","（回/月）",{"$f":"IFERROR(ROUNDUP(E17/E11,0),0)","v":2},{"$f":"IFERROR(ROUNDUP(F17/F11,0),0)","v":0},0,1,0,{"$f":"IFERROR(ROUNDUP(J17/J11,0),0)","v":2}," ⑦＝⑥／③",null,null," 月間寄港回数","（回/月）",{"$f":"IFERROR(ROUNDUP(P17/P11,0),0)","v":2},{"$f":"IFERROR(ROUNDUP(Q17/Q11,0),0)","v":0},0,1,0,{"$f":"IFERROR(ROUNDUP(U17/U11,0),0)","v":2}," ⑦＝⑥／③"]
[null,null," 海上輸送距離","（海里）",{"$f":"④海上輸送網入力!$H$50","v":195},{"$f":"④海上輸送網入力!$C$50","v":125},{"$f":"④海上輸送網入力!$D$50","v":107},{"$f":"④海上輸送網入力!$E$50","v":75},{"$f":"④海上輸送網入力!$F$50","v":131},{"$f":"④海上輸送網入力!$H$17","v":3255}," ⑧　原産国オーストラリア　※二次輸送先は拠点港、拠点港は２港揚げの港との距離",null,null," 海上輸送距離","（海里）",{"$f":"E19","v":195},{"$f":"F19","v":125},{"$f":"G19","v":107},{"$f":"H19","v":75},{"$f":"I19","v":131},{"$f":"J19","v":3255}," ⑧　原産国オーストラリア　※二次輸送先は拠点港、拠点港は２港揚げの港との距離"]
[null,null,null,null,null,null,null,null,null,{"$f":"④海上輸送網入力!$H$21","v":5010}," ⑧　原産国アメリカ　※二次輸送先は拠点港、拠点港は２港揚げの港との距離",null,null,null,null,null,null,null,null,null,{"$f":"J20","v":5010}," ⑧　原産国アメリカ　※二次輸送先は拠点港、拠点港は２港揚げの港との距離"]
[null,null,null,null,null,null,null,null,null,{"$f":"④海上輸送網入力!$H$25","v":4288}," ⑧　原産国カナダ　※二次輸送先は拠点港、拠点港は２港揚げの港との距離",null,null,null,null,null,null,null,null,null,4288," ⑧　原産国カナダ　※二次輸送先は拠点港、拠点港は２港揚げの港との距離"]
[null,null,null,null,null,null,null,null,null,{"$f":"④海上輸送網入力!$H$29","v":9616}," ⑧　原産国チリ　※二次輸送先は拠点港、拠点港は２港揚げの港との距離",null,null,null,null,null,null,null,null,null,9616," ⑧　原産国チリ　※二次輸送先は拠点港、拠点港は２港揚げの港との距離"]
[null,null,null,null,null,null,null,null,null,{"$f":"④海上輸送網入力!$H$33","v":5953}," ⑧　原産国オマーン　※二次輸送先は拠点港、拠点港は２港揚げの港との距離",null,null,null,null,null,null,null,null,null,5953," ⑧　原産国オマーン　※二次輸送先は拠点港、拠点港は２港揚げの港との距離"]
[null,null,null,null,null,null,null,null,null,{"$f":"④海上輸送網入力!$H$37","v":8892}," ⑧　原産国ナミビア　※二次輸送先は拠点港、拠点港は２港揚げの港との距離",null,null,null,null,null,null,null,null,null,8892," ⑧　原産国ナミビア　※二次輸送先は拠点港、拠点港は２港揚げの港との距離"]
[null,null,"シナリオ設定","（％）",1,1,1,1,1,0.5," ⑨　原産国オーストラリア　※二次輸送先、拠点港はシナリオ対象外",null,null,"シナリオ設定","（％）",1,1,1,1,1,{"$f":"J25","v":0.5}," ⑨　原産国オーストラリア　※二次輸送先、拠点港はシナリオ対象外"]
[null,null,null,null,null,null,null,null,null,0," ⑨　原産国アメリカ　※二次輸送先、拠点港はシナリオ対象外",null,null,null,null,null,null,null,null,null,{"$f":"J26","v":0}," ⑨　原産国アメリカ　※二次輸送先、拠点港はシナリオ対象外"]
[null,null,null,null,null,null,null,null,null,0," ⑨　原産国カナダ　※二次輸送先、拠点港はシナリオ対象外",null,null,null,null,null,null,null,null,null,0," ⑨　原産国カナダ　※二次輸送先、拠点港はシナリオ対象外"]
[null,null,null,null,null,null,null,null,null,0.5," ⑨　原産国チリ　※二次輸送先、拠点港はシナリオ対象外",null,null,null,null,null,null,null,null,null,0.5," ⑨　原産国チリ　※二次輸送先、拠点港はシナリオ対象外"]
[null,null,null,null,null,null,null,null,null,0," ⑨　原産国オマーン　※二次輸送先、拠点港はシナリオ対象外",null,null,null,null,null,null,null,null,null,0," ⑨　原産国オマーン　※二次輸送先、拠点港はシナリオ対象外"]
[null,null,null,null,null,null,null,null,null,0," ⑨　原産国ナミビア　※二次輸送先、拠点港はシナリオ対象外",null,null,null,null,null,null,null,null,null,0," ⑨　原産国ナミビア　※二次輸送先、拠点港はシナリオ対象外"]
[null,null," 海上輸送日数","（日）",{"$f":"E19/E$14/24","v":0.5803571428571429},{"$f":"F19/F$15/24","v":0.43402777777777773},{"$f":"G19/G$15/24","v":0.37152777777777773},0.26041666666666669,0.4548611111111111,{"$f":"J19/J$14/24","v":9.6875}," ⑩＝⑧／④　原産国オーストラリア　",null,null," 海上輸送日数","（日）",{"$f":"P19/P$14/24","v":0.5803571428571429},{"$f":"Q19/Q$15/24","v":0.43402777777777773},{"$f":"R19/R$15/24","v":0.37152777777777773},0.26041666666666669,0.4548611111111111,{"$f":"U19/U$14/24","v":9.6875}," ⑩＝⑧／④　原産国オーストラリア　"]
[null,null,null,null,null,null,null,null,null,{"$f":"J20/J$14/24","v":14.910714285714285}," ⑩＝⑧／④　原産国アメリカ　",null,null,null,null,null,null,null,null,null,{"$f":"U20/U$14/24","v":14.910714285714285}," ⑩＝⑧／④　原産国アメリカ　"]
[null,null,null,null,null,null,null,null,null,{"$f":"J21/J$14/24","v":12.761904761904761}," ⑩＝⑧／④　原産国カナダ　",null,null,null,null,null,null,null,null,null,{"$f":"U21/U$14/24","v":12.761904761904761}," ⑩＝⑧／④　原産国カナダ　"]
[null,null,null,null,null,null,null,null,null,{"$f":"J22/J$14/24","v":28.61904761904762}," ⑩＝⑧／④　原産国チリ　",null,null,null,null,null,null,null,null,null,{"$f":"U22/U$14/24","v":28.61904761904762}," ⑩＝⑧／④　原産国チリ　"]
[null,null,null,null,null,null,null,null,null,17.717261904761905," ⑩＝⑧／④　原産国オマーン",null,null,null,null,null,null,null,null,null,17.717261904761905," ⑩＝⑧／④　原産国オマーン"]
[null,null,null,null,null,null,null,null,null,{"$f":"J24/J$14/24","v":26.464285714285712}," ⑩＝⑧／④　原産国ナミビア　",null,null,null,null,null,null,null,null,null,{"$f":"U24/U$14/24","v":26.464285714285712}," ⑩＝⑧／④　原産国ナミビア　"]
[null,null," 海上輸送費用","（千円/月）",{"$f":"E$16*E$18*E25*E31","v":3328.4821472319782},{"$f":"F$16*F$18*F25*F31","v":0},{"$f":"G$16*G$18*G25*G31","v":0},{"$f":"H$16*H$18*H25*H31","v":512.9663760632194},{"$f":"I$16*I$18*I25*I31","v":0},{"$f":"J$16*J$18*J25*J31","v":25212.49319691068}," ⑪＝⑤×⑦×⑨×⑩　原産国オーストラリア　　",null,null," 海上輸送費用","（千円/月）",{"$f":"P$16*P$18*P25*P31","v":3020.8517194455194},{"$f":"Q$16*Q$18*Q25*Q31","v":0},{"$f":"R$16*R$18*R25*R31","v":0},512.9663760632194,0,{"$f":"U$16*U$18*U25*U31","v":25212.49319691068}," ⑪＝⑤×⑦×⑨×⑩　原産国オーストラリア　　"]
[null,null,null,null,null,null,null,null,null,{"$f":"J$16*J$18*J26*J32","v":0}," ⑪＝⑤×⑦×⑨×⑩　原産国アメリカ　　",null,null,null,null,null,null,null,null,null,{"$f":"U$16*U$18*U26*U32","v":0}," ⑪＝⑤×⑦×⑨×⑩　原産国アメリカ　　"]
[null,null,null,null,null,null,null,null,null,0," ⑪＝⑤×⑦×⑨×⑩　原産国カナダ　　",null,null,null,null,null,null,null,null,null,0," ⑪＝⑤×⑦×⑨×⑩　原産国カナダ　　"]
[null,null,null,null,null,null,null,null,null,74483.359318431059," ⑪＝⑤×⑦×⑨×⑩　原産国チリ　",null,null,null,null,null,null,null,null,null,74483.359318431059," ⑪＝⑤×⑦×⑨×⑩　原産国チリ　"]
[null,null,null,null,null,null,null,null,null,0," ⑪＝⑤×⑦×⑨×⑩　原産国オマーン　",null,null,null,null,null,null,null,null,null,0," ⑪＝⑤×⑦×⑨×⑩　原産国オマーン　"]
[null,null,null,null,null,null,null,null,null,0," ⑪＝⑤×⑦×⑨×⑩　原産国ナミビア　",null,null,null,null,null,null,null,null,null,0," ⑪＝⑤×⑦×⑨×⑩　原産国ナミビア　"]
[null,null," 海上輸送費用　合計","（億円/月）",{"$f":"SUM(E37:J42)*1000/100000000","v":1.0353730103863694},null,null,null,null,null,null,null,null," 海上輸送費用　合計","（億円/月）",{"$f":"SUM(P37:U42)*1000/100000000","v":1.0322967061085047}]
[]
[null,null,"2030年","単位","拠点港(外航)","2次輸送先港湾（内航）",null,null,null,"2港揚（外航）","備考",null,null,"2030年","単位","拠点港(外航)","2次輸送先港湾（内航）",null,null,null,"2港揚（外航）","備考"]
[null,null,null,null,"七尾港（※３）","新潟港","直江津港","伏木富山港","金沢港","敦賀港（※３）",null,null,null,null,null,"七尾港（※３）","新潟港","直江津港","伏木富山港","金沢港","敦賀港（※３）"]
[null,null," 密度","（t/m3）",0.68217054263565891,0.68217054263565891,0.68217054263565891,0.68217054263565891,0.68217054263565891,0.68217054263565891," ①",null,null," 密度","（t/m3）",0.68217054263565891,0.68217054263565891,0.68217054263565891,0.68217054263565891,0.68217054263565891,0.68217054263565891," ①"]
[null,null," 運搬船積載量\n※内貿の船型の上限は、就航中の「Hourai Maru」とする","（m3/隻）",{"$f":"KEISAN(\"アンモニア\",E55,\"タンク容量\",E46,\"外貿\")","v":87000},{"$f":"KEISAN(\"アンモニア\",F55,\"タンク容量\",F46,\"内貿\")","v":5130},{"$f":"KEISAN(\"アンモニア\",G55,\"タンク容量\",G46,\"内貿\")","v":1714},{"$f":"KEISAN(\"アンモニア\",H55,\"タンク容量\",H46,\"内貿\")","v":38000},{"$f":"KEISAN(\"アンモニア\",I55,\"タンク容量\",I46,\"内貿\")","v":1714},{"$f":"KEISAN(\"アンモニア\",J55,\"タンク容量\",J46,\"外貿\")","v":87000}," ②港湾施設能力及び対象船舶一覧より、需要量に合わせた船型を設定",null,null," 運搬船積載量\n※内貿の船型の上限は、就航中の「Hourai Maru」とする","（m3/隻）",{"$f":"KEISAN(\"アンモニア\",P55,\"タンク容量\",P46,\"外貿\")","v":87000},{"$f":"KEISAN(\"アンモニア\",Q55,\"タンク容量\",Q46,\"内貿\")","v":5130},{"$f":"KEISAN(\"アンモニア\",R55,\"タンク容量\",R46,\"内貿\")","v":1714},{"$f":"KEISAN(\"アンモニア\",S55,\"タンク容量\",S46,\"内貿\")","v":38000},{"$f":"KEISAN(\"アンモニア\",T55,\"タンク容量\",T46,\"内貿\")","v":1714},{"$f":"KEISAN(\"アンモニア\",U55,\"タンク容量\",U46,\"外貿\")","v":87000}," ②港湾施設能力及び対象船舶一覧より、需要量に合わせた船型を設定"]
[null,null,null,"（t/隻）",{"$f":"E48*E47*④海上輸送網入力!$E$68","v":35539.549644405248},{"$f":"F48*F47","v":3499.5348837209303},{"$f":"G48*G47","v":1169.2403100775193},25922.480620155038,1169.2403100775193,{"$f":"J48*J47*④海上輸送網入力!$E$67","v":23809.287564897091}," ③=②×①",null,null,null,"（t/隻）",{"$f":"P48*P47*④海上輸送網入力!$E$68","v":35539.549644405248},{"$f":"Q48*Q47","v":3499.5348837209303},{"$f":"R48*R47","v":1169.2403100775193},25922.480620155038,1169.2403100775193,{"$f":"U48*U47*④海上輸送網入力!$E$67","v":23809.287564897091}," ③=②×①"]
[null,null,null,"(GT)",{"$f":"KEISAN(\"アンモニア\",E55,\"総トン数\",E46,\"外貿\")","v":50000},{"$f":"KEISAN(\"アンモニア\",F55,\"総トン数\",F46,\"内貿\")","v":3000},{"$f":"KEISAN(\"アンモニア\",G55,\"総トン数\",G46,\"内貿\")","v":999},{"$f":"KEISAN(\"アンモニア\",H55,\"総トン数\",H46,\"内貿\")","v":25458},{"$f":"KEISAN(\"アンモニア\",I55,\"総トン数\",I46,\"内貿\")","v":999},{"$f":"KEISAN(\"アンモニア\",J55,\"総トン数\",J46,\"外貿\")","v":50000},"　港湾施設能力及び対象船舶一覧より、需要量に合わせた船型を設定",null,null,null,"(GT)",{"$f":"KEISAN(\"アンモニア\",P55,\"総トン数\",P46,\"外貿\")","v":50000},{"$f":"KEISAN(\"アンモニア\",Q55,\"総トン数\",Q46,\"内貿\")","v":3000},{"$f":"KEISAN(\"アンモニア\",R55,\"総トン数\",R46,\"内貿\")","v":999},{"$f":"KEISAN(\"アンモニア\",S55,\"総トン数\",S46,\"内貿\")","v":25458},{"$f":"KEISAN(\"アンモニア\",T55,\"総トン数\",T46,\"内貿\")","v":999},{"$f":"KEISAN(\"アンモニア\",U55,\"総トン数\",U46,\"外貿\")","v":50000},"　港湾施設能力及び対象船舶一覧より、需要量に合わせた船型を設定"]
[null,null,null,"(DWT)",{"$f":"E50/0.8447","v":59192.61276192731},{"$f":"F50/0.8447","v":3551.5567657156384},1182.6684029833077,30138.51071386291,1182.6684029833077,59192.61276192731,"　LPG船のDWTとGTの関係：DWT=GT/0.8447 より （※1）",null,null,null,"(DWT)",{"$f":"P50/0.8447","v":59192.61276192731},{"$f":"Q50/0.8447","v":3551.5567657156384},1182.6684029833077,30138.51071386291,1182.6684029833077,59192.61276192731,"　LPG船のDWTとGTの関係：DWT=GT/0.8447 より （※1）"]
[null,null," 船速（外航）","（ノット）",14,14,14,14,14,14," ④ 国土交通省検討資料より",null,null," 船速（外航）","（ノット）",14,14,14,14,14,14," ④ 国土交通省検討資料より"]
[null,null," 船速（内航）","（ノット）",12,12,12,12,12,12," ④ 国土交通省検討資料より",null,null," 船速（内航）","（ノット）",12,12,12,12,12,12," ④ 国土交通省検討資料より"]
[null,null," 海上輸送費用原単位","（千円/日･隻）",{"$f":"45.432*E51^(0.4019)","v":3761.284358983542},{"$f":"45.432*F51^(0.4019)","v":1214.1578596509185},780.45073325115527,2867.6153883844731,780.45073325115527,{"$f":"45.432*J51^(0.4019)","v":3761.284358983542}," ⑤ 海上輸送費用原単位算定式より （※2）",null,null," 海上輸送費用原単位","（千円/日･隻）",{"$f":"45.432*P51^(0.4019)","v":3761.284358983542},{"$f":"45.432*Q51^(0.4019)","v":1214.1578596509185},780.45073325115527,2867.6153883844731,780.45073325115527,{"$f":"45.432*U51^(0.4019)","v":3761.284358983542}," ⑤ 海上輸送費用原単位算定式より （※2）"]
[null,null," 月間需要量","（t/ピーク月）",{"$f":"(①需要!$J$223-①需要!$J$190)/12*④海上輸送網入力!$C$59","v":102097.59538004878},{"$f":"①需要!$J$30/12*④海上輸送網入力!$C$59","v":2379.8771707218475},{"$f":"①需要!$J$62/12*④海上輸送網入力!$C$59","v":976.43009314708388},{"$f":"①需要!$J$94/12*④海上輸送網入力!$C$59","v":32916.589359275211},{"$f":"①需要!$J$126/12*④海上輸送網入力!$C$59","v":397.39927145408245},{"$f":"①需要!$J$190/12*④海上輸送網入力!$C$59","v":68399.038041011474}," ⑥",null,null," 月間需要量","（t/その他月）",{"$f":"(①需要!$J$223-①需要!$J$190)/12*④海上輸送網入力!$C$60","v":83290.143599513496},{"$f":"①需要!$J$30/12*④海上輸送網入力!$C$60","v":1941.4787445362442},{"$f":"①需要!$J$62/12*④海上輸送網入力!$C$60","v":796.5613917778843},{"$f":"①需要!$J$94/12*④海上輸送網入力!$C$60","v":26853.007108882412},{"$f":"①需要!$J$126/12*④海上輸送網入力!$C$60","v":324.19414250201464},{"$f":"①需要!$J$190/12*④海上輸送網入力!$C$60","v":55799.215243983053}," ⑥"]
[null,null," 月間寄港回数","（回/月）",{"$f":"IFERROR(ROUNDUP(E55/E49,0),0)","v":3},{"$f":"IFERROR(ROUNDUP(F55/F49,0),0)","v":1},1,2,1,{"$f":"IFERROR(ROUNDUP(J55/J49,0),0)","v":3}," ⑦＝⑥／③",null,null," 月間寄港回数","（回/月）",{"$f":"IFERROR(ROUNDUP(P55/P49,0),0)","v":3},{"$f":"IFERROR(ROUNDUP(Q55/Q49,0),0)","v":1},1,2,1,{"$f":"IFERROR(ROUNDUP(U55/U49,0),0)","v":3}," ⑦＝⑥／③"]
[null,null," 海上輸送距離","（海里）",{"$f":"E19","v":195},{"$f":"F19","v":125},107,75,131,{"$f":"④海上輸送網入力!$H$17","v":3255}," ⑧　原産国オーストラリア　※二次輸送先は拠点港、拠点港は２港揚げの港との距離",null,null," 海上輸送距離","（海里）",{"$f":"E57","v":195},{"$f":"F57","v":125},{"$f":"G57","v":107},{"$f":"H57","v":75},{"$f":"I57","v":131},{"$f":"J57","v":3255}," ⑧　原産国オーストラリア　※二次輸送先は拠点港、拠点港は２港揚げの港との距離"]
[null,null,null,null,null,null,null,null,null,{"$f":"④海上輸送網入力!$H$21","v":5010}," ⑧　原産国アメリカ　※二次輸送先は拠点港、拠点港は２港揚げの港との距離",null,null,null,null,null,null,null,null,null,{"$f":"J58","v":5010}," ⑧　原産国アメリカ　※二次輸送先は拠点港、拠点港は２港揚げの港との距離"]
[null,null,null,null,null,null,null,null,null,{"$f":"④海上輸送網入力!$H$25","v":4288}," ⑧　原産国カナダ　※二次輸送先は拠点港、拠点港は２港揚げの港との距離",null,null,null,null,null,null,null,null,null,4288," ⑧　原産国カナダ　※二次輸送先は拠点港、拠点港は２港揚げの港との距離"]
[null,null,null,null,null,null,null,null,null,{"$f":"④海上輸送網入力!$H$29","v":9616}," ⑧　原産国チリ　※二次輸送先は拠点港、拠点港は２港揚げの港との距離",null,null,null,null,null,null,null,null,null,9616," ⑧　原産国チリ　※二次輸送先は拠点港、拠点港は２港揚げの港との距離"]
[null,null,null,null,null,null,null,null,null,{"$f":"④海上輸送網入力!$H$33","v":5953}," ⑧　原産国オマーン　※二次輸送先は拠点港、拠点港は２港揚げの港との距離",null,null,null,null,null,null,null,null,null,5953," ⑧　原産国オマーン　※二次輸送先は拠点港、拠点港は２港揚げの港との距離"]
[null,null,null,null,null,null,null,null,null,{"$f":"④海上輸送網入力!$H$37","v":8892}," ⑧　原産国ナミビア　※二次輸送先は拠点港、拠点港は２港揚げの港との距離",null,null,null,null,null,null,null,null,null,8892," ⑧　原産国ナミビア　※二次輸送先は拠点港、拠点港は２港揚げの港との距離"]
[null,null,"シナリオ設定","（％）",1,1,1,1,1,0.33333333333333331," ⑨　原産国オーストラリア　※二次輸送先、拠点港はシナリオ対象外",null,null,"シナリオ設定","（％）",1,1,1,1,1,{"$f":"J63","v":0.33333333333333331}," ⑨　原産国オーストラリア　※二次輸送先、拠点港はシナリオ対象外"]
[null,null,null,null,null,null,null,null,null,0," ⑨　原産国アメリカ　※二次輸送先、拠点港はシナリオ対象外",null,null,null,null,null,null,null,null,null,{"$f":"J64","v":0}," ⑨　原産国アメリカ　※二次輸送先、拠点港はシナリオ対象外"]
[null,null,null,null,null,null,null,null,null,0.33333333333333331," ⑨　原産国カナダ　※二次輸送先、拠点港はシナリオ対象外",null,null,null,null,null,null,null,null,null,0.33333333333333331," ⑨　原産国カナダ　※二次輸送先、拠点港はシナリオ対象外"]
[null,null,null,null,null,null,null,null,null,0.33333333333333331," ⑨　原産国チリ　※二次輸送先、拠点港はシナリオ対象外",null,null,null,null,null,null,null,null,null,0.33333333333333331," ⑨　原産国チリ　※二次輸送先、拠点港はシナリオ対象外"]
[null,null,null,null,null,null,null,null,null,0," ⑨　原産国オマーン　※二次輸送先、拠点港はシナリオ対象外",null,null,null,null,null,null,null,null,null,0," ⑨　原産国オマーン　※二次輸送先、拠点港はシナリオ対象外"]
[null,null,null,null,null,null,null,null,null,0," ⑨　原産国ナミビア　※二次輸送先、拠点港はシナリオ対象外",null,null,null,null,null,null,null,null,null,0," ⑨　原産国ナミビア　※二次輸送先、拠点港はシナリオ対象外"]
[null,null," 海上輸送日数","（日）",{"$f":"E57/E$52/24","v":0.5803571428571429},{"$f":"F57/F$53/24","v":0.43402777777777773},{"$f":"G57/G$53/24","v":0.37152777777777773},0.26041666666666669,0.4548611111111111,{"$f":"J57/J$52/24","v":9.6875}," ⑩＝⑧／④　原産国オーストラリア　",null,null," 海上輸送日数","（日）",{"$f":"P57/P$52/24","v":0.5803571428571429},{"$f":"Q57/Q$53/24","v":0.43402777777777773},{"$f":"R57/R$53/24","v":0.37152777777777773},0.26041666666666669,0.4548611111111111,{"$f":"U57/U$52/24","v":9.6875}," ⑩＝⑧／④　原産国オーストラリア　"]
[null,null,null,null,null,null,null,null,null,{"$f":"J58/J$52/24","v":14.910714285714285}," ⑩＝⑧／④　原産国アメリカ　",null,null,null,null,null,null,null,null,null,{"$f":"U58/U$52/24","v":14.910714285714285}," ⑩＝⑧／④　原産国アメリカ　"]
[null,null,null,null,null,null,null,null,null,12.761904761904761," ⑩＝⑧／④　原産国カナダ　",null,null,null,null,null,null,null,null,null,12.761904761904761," ⑩＝⑧／④　原産国カナダ　"]
[null,null,null,null,null,null,null,null,null,28.61904761904762," ⑩＝⑧／④　原産国チリ　",null,null,null,null,null,null,null,null,null,28.61904761904762," ⑩＝⑧／④　原産国チリ　"]
[null,null,null,null,null,null,null,null,null,17.717261904761905," ⑩＝⑧／④　原産国オマーン",null,null,null,null,null,null,null,null,null,17.717261904761905," ⑩＝⑧／④　原産国オマーン"]
[null,null,null,null,null,null,null,null,null,{"$f":"J62/J$52/24","v":26.464285714285712}," ⑩＝⑧／④　原産国ナミビア　",null,null,null,null,null,null,null,null,null,{"$f":"U62/U$52/24","v":26.464285714285712}," ⑩＝⑧／④　原産国ナミビア　"]
[null,null," 海上輸送費用","（千円/月）",{"$f":"E$54*E$56*E63*E69","v":6548.6647321588453},{"$f":"F$54*F$56*F63*F69","v":526.97823769571107},{"$f":"G$54*G$56*G63*G69","v":289.95912658983889},1493.5496814502465,354.99668769410187,{"$f":"J$54*J$56*J63*J69","v":36437.44222765306}," ⑪＝⑤×⑦×⑨×⑩　原産国オーストラリア　　",null,null," 海上輸送費用","（千円/月）",{"$f":"P$54*P$56*P63*P69","v":6548.6647321588453},{"$f":"Q$54*Q$56*Q63*Q69","v":526.97823769571107},{"$f":"R$54*R$56*R63*R69","v":289.95912658983889},1493.5496814502465,354.99668769410187,{"$f":"U$54*U$56*U63*U69","v":36437.44222765306}," ⑪＝⑤×⑦×⑨×⑩　原産国オーストラリア　　"]
[null,null,null,null,null,null,null,null,null,{"$f":"J$54*J$56*J64*J70","v":0}," ⑪＝⑤×⑦×⑨×⑩　原産国アメリカ　　",null,null,null,null,null,null,null,null,null,{"$f":"U$54*U$56*U64*U70","v":0}," ⑪＝⑤×⑦×⑨×⑩　原産国アメリカ　　"]
[null,null,null,null,null,null,null,null,null,48001.152771789959," ⑪＝⑤×⑦×⑨×⑩　原産国カナダ　　",null,null,null,null,null,null,null,null,null,48001.152771789959," ⑪＝⑤×⑦×⑨×⑩　原産国カナダ　　"]
[null,null,null,null,null,null,null,null,null,107644.37617852898," ⑪＝⑤×⑦×⑨×⑩　原産国チリ　",null,null,null,null,null,null,null,null,null,107644.37617852898," ⑪＝⑤×⑦×⑨×⑩　原産国チリ　"]
[null,null,null,null,null,null,null,null,null,0," ⑪＝⑤×⑦×⑨×⑩　原産国オマーン　",null,null,null,null,null,null,null,null,null,0," ⑪＝⑤×⑦×⑨×⑩　原産国オマーン　"]
[null,null,null,null,null,null,null,null,null,0," ⑪＝⑤×⑦×⑨×⑩　原産国ナミビア　",null,null,null,null,null,null,null,null,null,0," ⑪＝⑤×⑦×⑨×⑩　原産国ナミビア　"]
[null,null," 海上輸送費用　合計","（億円/月）",{"$f":"SUM(E75:J80)*1000/100000000","v":2.0129711964356072},null,null,null,null,null,null,null,null," 海上輸送費用　合計","（億円/月）",{"$f":"SUM(P75:U80)*1000/100000000","v":2.0129711964356072}]
[]
[null,null,"移行期","単位","拠点港(外航)","2次輸送先港湾（内航）",null,null,null,"2港揚（外航）","備考",null,null,"移行期","単位","拠点港(外航)","2次輸送先港湾（内航）",null,null,null,"2港揚（外航）","備考"]
[null,null,null,null,"七尾港（※３）","新潟港","直江津港","伏木富山港","金沢港","敦賀港（※３）",null,null,null,null,null,"七尾港（※３）","新潟港","直江津港","伏木富山港","金沢港","敦賀港（※３）"]
[null,null," 密度","（t/m3）",0.68217054263565891,0.68217054263565891,0.68217054263565891,0.68217054263565891,0.68217054263565891,0.68217054263565891," ①",null,null," 密度","（t/m3）",0.68217054263565891,0.68217054263565891,0.68217054263565891,0.68217054263565891,0.68217054263565891,0.68217054263565891," ①"]
[null,null," 運搬船積載量\n※内貿の船型の上限は、就航中の「Hourai Maru」とする","（m3/隻）",{"$f":"KEISAN(\"アンモニア\",E93,\"タンク容量\",E84,\"外貿\")","v":87000},{"$f":"KEISAN(\"アンモニア\",F93,\"タンク容量\",F84,\"内貿\")","v":34198},{"$f":"KEISAN(\"アンモニア\",G93,\"タンク容量\",G84,\"内貿\")","v":34198},{"$f":"KEISAN(\"アンモニア\",H93,\"タンク容量\",H84,\"内貿\")","v":38000},{"$f":"KEISAN(\"アンモニア\",I93,\"タンク容量\",I84,\"内貿\")","v":34198},{"$f":"KEISAN(\"アンモニア\",J93,\"タンク容量\",J84,\"外貿\")","v":87000}," ②港湾施設能力及び対象船舶一覧より、需要量に合わせた船型を設定",null,null," 運搬船積載量\n※内貿の船型の上限は、就航中の「Hourai Maru」とする","（m3/隻）",{"$f":"KEISAN(\"アンモニア\",P93,\"タンク容量\",P84,\"外貿\")","v":87000},{"$f":"KEISAN(\"アンモニア\",Q93,\"タンク容量\",Q84,\"内貿\")","v":34198},{"$f":"KEISAN(\"アンモニア\",R93,\"タンク容量\",R84,\"内貿\")","v":34198},{"$f":"KEISAN(\"アンモニア\",S93,\"タンク容量\",S84,\"内貿\")","v":38000},{"$f":"KEISAN(\"アンモニア\",T93,\"タンク容量\",T84,\"内貿\")","v":17099},{"$f":"KEISAN(\"アンモニア\",U93,\"タンク容量\",U84,\"外貿\")","v":87000}," ②港湾施設能力及び対象船舶一覧より、需要量に合わせた船型を設定"]
[null,null,null,"（t/隻）",{"$f":"E86*E85*④海上輸送網入力!$F$68","v":39029.150653897639},{"$f":"F86*F85","v":23328.868217054263},{"$f":"G86*G85","v":23328.868217054263},25922.480620155038,23328.868217054263,{"$f":"J86*J85*④海上輸送網入力!$F$67","v":20319.686555404689}," ③=②×①",null,null,null,"（t/隻）",{"$f":"P86*P85*④海上輸送網入力!$F$68","v":39029.150653897639},{"$f":"Q86*Q85","v":23328.868217054263},{"$f":"R86*R85","v":23328.868217054263},25922.480620155038,11664.434108527132,{"$f":"U86*U85*④海上輸送網入力!$F$67","v":20319.686555404689}," ③=②×①"]
[null,null,null,"(GT)",{"$f":"KEISAN(\"アンモニア\",E93,\"総トン数\",E84,\"外貿\")","v":50000},{"$f":"KEISAN(\"アンモニア\",F93,\"総トン数\",F84,\"内貿\")","v":20000},{"$f":"KEISAN(\"アンモニア\",G93,\"総トン数\",G84,\"内貿\")","v":20000},{"$f":"KEISAN(\"アンモニア\",H93,\"総トン数\",H84,\"内貿\")","v":25458},{"$f":"KEISAN(\"アンモニア\",I93,\"総トン数\",I84,\"内貿\")","v":20000},{"$f":"KEISAN(\"アンモニア\",J93,\"総トン数\",J84,\"外貿\")","v":50000},"　港湾施設能力及び対象船舶一覧より、需要量に合わせた船型を設定",null,null,null,"(GT)",{"$f":"KEISAN(\"アンモニア\",P93,\"総トン数\",P84,\"外貿\")","v":50000},{"$f":"KEISAN(\"アンモニア\",Q93,\"総トン数\",Q84,\"内貿\")","v":20000},{"$f":"KEISAN(\"アンモニア\",R93,\"総トン数\",R84,\"内貿\")","v":20000},{"$f":"KEISAN(\"アンモニア\",S93,\"総トン数\",S84,\"内貿\")","v":25458},{"$f":"KEISAN(\"アンモニア\",T93,\"総トン数\",T84,\"内貿\")","v":10000},{"$f":"KEISAN(\"アンモニア\",U93,\"総トン数\",U84,\"外貿\")","v":50000},"　港湾施設能力及び対象船舶一覧より、需要量に合わせた船型を設定"]
[null,null,null,"(DWT)",{"$f":"E88/0.8447","v":59192.61276192731},{"$f":"F88/0.8447","v":23677.045104770925},23677.045104770925,30138.51071386291,23677.045104770925,59192.61276192731,"　LPG船のDWTとGTの関係：DWT=GT/0.8447 より （※1）",null,null,null,"(DWT)",{"$f":"P88/0.8447","v":59192.61276192731},{"$f":"Q88/0.8447","v":23677.045104770925},23677.045104770925,30138.51071386291,11838.522552385462,{"$f":"U88/0.8447","v":59192.61276192731},"　LPG船のDWTとGTの関係：DWT=GT/0.8447 より （※1）"]
[null,null," 船速（外航）","（ノット）",14,14,14,14,14,14," ④ 国土交通省検討資料より",null,null," 船速（外航）","（ノット）",14,14,14,14,14,14," ④ 国土交通省検討資料より"]
[null,null," 船速（内航）","（ノット）",12,12,12,12,12,12," ④ 国土交通省検討資料より",null,null," 船速（内航）","（ノット）",12,12,12,12,12,12," ④ 国土交通省検討資料より"]
[null,null," 海上輸送費用原単位","（千円/日･隻）",{"$f":"45.432*E89^(0.4019)","v":3761.284358983542},{"$f":"45.432*F89^(0.4019)","v":2602.5799429069089},2602.5799429069089,2867.6153883844731,2602.5799429069089,{"$f":"45.432*J89^(0.4019)","v":3761.284358983542}," ⑤ 海上輸送費用原単位算定式より （※2）",null,null," 海上輸送費用原単位","（千円/日･隻）",{"$f":"45.432*P89^(0.4019)","v":3761.284358983542},{"$f":"45.432*Q89^(0.4019)","v":2602.5799429069089},2602.5799429069089,2867.6153883844731,1969.7908840827624,{"$f":"45.432*U89^(0.4019)","v":3761.284358983542}," ⑤ 海上輸送費用原単位算定式より （※2）"]
[null,null," 月間需要量","（t/ピーク月）",{"$f":"(①需要!$K$223-①需要!$K$190)/12*④海上輸送網入力!$C$59","v":271374.61292612774},{"$f":"①需要!$K$30/12*④海上輸送網入力!$C$59","v":22978.71093123261},{"$f":"①需要!$K$62/12*④海上輸送網入力!$C$59","v":19702.184836456901},{"$f":"①需要!$K$94/12*④海上輸送網入力!$C$59","v":80436.514684082766},{"$f":"①需要!$K$126/12*④海上輸送網入力!$C$59","v":13159.911036556032},{"$f":"①需要!$K$190/12*④海上輸送網入力!$C$59","v":141285.34650042426}," ⑥",null,null," 月間需要量","（t/その他月）",{"$f":"(①需要!$K$223-①需要!$K$190)/12*④海上輸送網入力!$C$60","v":221384.55265026214},{"$f":"①需要!$K$30/12*④海上輸送網入力!$C$60","v":18745.79049653187},{"$f":"①需要!$K$62/12*④海上輸送網入力!$C$60","v":16072.83499816221},{"$f":"①需要!$K$94/12*④海上輸送網入力!$C$60","v":65619.261979120158},{"$f":"①需要!$K$126/12*④海上輸送網入力!$C$60","v":10735.716898243081},{"$f":"①需要!$K$190/12*④海上輸送網入力!$C$60","v":115259.09846087244}," ⑥"]
[null,null," 月間寄港回数","（回/月）",{"$f":"IFERROR(ROUNDUP(E93/E87,0),0)","v":7},{"$f":"IFERROR(ROUNDUP(F93/F87,0),0)","v":1},1,4,1,{"$f":"IFERROR(ROUNDUP(J93/J87,0),0)","v":7}," ⑦＝⑥／③",null,null," 月間寄港回数","（回/月）",{"$f":"IFERROR(ROUNDUP(P93/P87,0),0)","v":6},{"$f":"IFERROR(ROUNDUP(Q93/Q87,0),0)","v":1},1,{"$f":"IFERROR(ROUNDUP(S93/S87,0),0)","v":3},{"$f":"IFERROR(ROUNDUP(T93/T87,0),0)","v":1},{"$f":"IFERROR(ROUNDUP(U93/U87,0),0)","v":6}," ⑦＝⑥／③"]
[null,null," 海上輸送距離","（海里）",{"$f":"E57","v":195},{"$f":"F57","v":125},107,75,131,{"$f":"④海上輸送網入力!$H$17","v":3255}," ⑧　原産国オーストラリア　※二次輸送先は拠点港、拠点港は２港揚げの港との距離",null,null," 海上輸送距離","（海里）",{"$f":"E95","v":195},{"$f":"F95","v":125},{"$f":"G95","v":107},{"$f":"H95","v":75},{"$f":"I95","v":131},{"$f":"J95","v":3255}," ⑧　原産国オーストラリア　※二次輸送先は拠点港、拠点港は２港揚げの港との距離"]
[null,null,null,null,null,null,null,null,null,{"$f":"④海上輸送網入力!$H$21","v":5010}," ⑧　原産国アメリカ　※二次輸送先は拠点港、拠点港は２港揚げの港との距離",null,null,null,null,null,null,null,null,null,{"$f":"J96","v":5010}," ⑧　原産国アメリカ　※二次輸送先は拠点港、拠点港は２港揚げの港との距離"]
[null,null,null,null,null,null,null,null,null,{"$f":"④海上輸送網入力!$H$25","v":4288}," ⑧　原産国カナダ　※二次輸送先は拠点港、拠点港は２港揚げの港との距離",null,null,null,null,null,null,null,null,null,4288," ⑧　原産国カナダ　※二次輸送先は拠点港、拠点港は２港揚げの港との距離"]
[null,null,null,null,null,null,null,null,null,{"$f":"④海上輸送網入力!$H$29","v":9616}," ⑧　原産国チリ　※二次輸送先は拠点港、拠点港は２港揚げの港との距離",null,null,null,null,null,null,null,null,null,9616," ⑧　原産国チリ　※二次輸送先は拠点港、拠点港は２港揚げの港との距離"]
[null,null,null,null,null,null,null,null,null,{"$f":"④海上輸送網入力!$H$33","v":5953}," ⑧　原産国オマーン　※二次輸送先は拠点港、拠点港は２港揚げの港との距離",null,null,null,null,null,null,null,null,null,5953," ⑧　原産国オマーン　※二次輸送先は拠点港、拠点港は２港揚げの港との距離"]
[null,null,null,null,null,null,null,null,null,{"$f":"④海上輸送網入力!$H$37","v":8892}," ⑧　原産国ナミビア　※二次輸送先は拠点港、拠点港は２港揚げの港との距離",null,null,null,null,null,null,null,null,null,8892," ⑧　原産国ナミビア　※二次輸送先は拠点港、拠点港は２港揚げの港との距離"]
[null,null,"シナリオ設定","（％）",1,1,1,1,1,0.25," ⑨　原産国オーストラリア　※二次輸送先、拠点港はシナリオ対象外",null,null,"シナリオ設定","（％）",1,1,1,1,1,{"$f":"J101","v":0.25}," ⑨　原産国オーストラリア　※二次輸送先、拠点港はシナリオ対象外"]
[null,null,null,null,null,null,null,null,null,0.25," ⑨　原産国アメリカ　※二次輸送先、拠点港はシナリオ対象外",null,null,null,null,null,null,null,null,null,{"$f":"J102","v":0.25}," ⑨　原産国アメリカ　※二次輸送先、拠点港はシナリオ対象外"]
[null,null,null,null,null,null,null,null,null,0.25," ⑨　原産国カナダ　※二次輸送先、拠点港はシナリオ対象外",null,null,null,null,null,null,null,null,null,0.25," ⑨　原産国カナダ　※二次輸送先、拠点港はシナリオ対象外"]
[null,null,null,null,null,null,null,null,null,0.25," ⑨　原産国チリ　※二次輸送先、拠点港はシナリオ対象外",null,null,null,null,null,null,null,null,null,0.25," ⑨　原産国チリ　※二次輸送先、拠点港はシナリオ対象外"]
[null,null,null,null,null,null,null,null,null,0," ⑨　原産国オマーン　※二次輸送先、拠点港はシナリオ対象外",null,null,null,null,null,null,null,null,null,0," ⑨　原産国オマーン　※二次輸送先、拠点港はシナリオ対象外"]
[null,null,null,null,null,null,null,null,null,0," ⑨　原産国ナミビア　※二次輸送先、拠点港はシナリオ対象外",null,null,null,null,null,null,null,null,null,0," ⑨　原産国ナミビア　※二次輸送先、拠点港はシナリオ対象外"]
[null,null," 海上輸送日数","（日）",{"$f":"E95/E$90/24","v":0.5803571428571429},{"$f":"F95/F$91/24","v":0.43402777777777773},{"$f":"G95/G$91/24","v":0.37152777777777773},0.26041666666666669,0.4548611111111111,{"$f":"J95/J$90/24","v":9.6875}," ⑩＝⑧／④　原産国オーストラリア　",null,null," 海上輸送日数","（日）",{"$f":"P95/P$90/24","v":0.5803571428571429},{"$f":"Q95/Q$91/24","v":0.43402777777777773},{"$f":"R95/R$91/24","v":0.37152777777777773},{"$f":"S95/S$91/24","v":0.26041666666666669},{"$f":"T95/T$91/24","v":0.4548611111111111},{"$f":"U95/U$90/24","v":9.6875}," ⑩＝⑧／④　原産国オーストラリア　"]
[null,null,null,null,null,null,null,null,null,{"$f":"J96/J$90/24","v":14.910714285714285}," ⑩＝⑧／④　原産国アメリカ　",null,null,null,null,null,null,null,null,null,{"$f":"U96/U$90/24","v":14.910714285714285}," ⑩＝⑧／④　原産国アメリカ　"]
[null,null,null,null,null,null,null,null,null,12.761904761904761," ⑩＝⑧／④　原産国カナダ　",null,null,null,null,null,null,null,null,null,12.761904761904761," ⑩＝⑧／④　原産国カナダ　"]
[null,null,null,null,null,null,null,null,null,28.61904761904762," ⑩＝⑧／④　原産国チリ　",null,null,null,null,null,null,null,null,null,28.61904761904762," ⑩＝⑧／④　原産国チリ　"]
[null,null,null,null,null,null,null,null,null,17.717261904761905," ⑩＝⑧／④　原産国オマーン",null,null,null,null,null,null,null,null,null,17.717261904761905," ⑩＝⑧／④　原産国オマーン"]
[null,null,null,null,null,null,null,null,null,26.464285714285712," ⑩＝⑧／④　原産国ナミビア　",null,null,null,null,null,null,null,null,null,26.464285714285712," ⑩＝⑧／④　原産国ナミビア　"]
[null,null," 海上輸送費用","（千円/月）",{"$f":"E$92*E$94*E101*E107","v":15280.217708370639},{"$f":"F$92*F$94*F101*F107","v":1129.5919891089013},{"$f":"G$92*G$94*G101*G107","v":966.93074267721954},2987.0993629004929,1183.8124045861287,{"$f":"J$92*J$94*J101*J107","v":63765.523898392858}," ⑪＝⑤×⑦×⑨×⑩　原産国オーストラリア　　",null,null," 海上輸送費用","（千円/月）",{"$f":"P$92*P$94*P101*P107","v":13097.329464317691},{"$f":"Q$92*Q$94*Q101*Q107","v":1129.5919891089013},{"$f":"R$92*R$94*R101*R107","v":966.93074267721954},{"$f":"S$92*S$94*S101*S107","v":2240.32452217537},{"$f":"T$92*T$94*T101*T107","v":895.98127019042317},{"$f":"U$92*U$94*U101*U107","v":54656.163341479587}," ⑪＝⑤×⑦×⑨×⑩　原産国オーストラリア　　"]
[null,null,null,null,null,null,null,null,null,{"$f":"J$92*J$94*J102*J108","v":98146.013742226787}," ⑪＝⑤×⑦×⑨×⑩　原産国アメリカ　　",null,null,null,null,null,null,null,null,null,{"$f":"U$92*U$94*U102*U108","v":84125.154636194391}," ⑪＝⑤×⑦×⑨×⑩　原産国アメリカ　　"]
[null,null,null,null,null,null,null,null,null,84002.017350632435," ⑪＝⑤×⑦×⑨×⑩　原産国カナダ　　",null,null,null,null,null,null,null,null,null,72001.729157684938," ⑪＝⑤×⑦×⑨×⑩　原産国カナダ　　"]
[null,null,null,null,null,null,null,null,null,188377.65831242574," ⑪＝⑤×⑦×⑨×⑩　原産国チリ　",null,null,null,null,null,null,null,null,null,161466.56426779347," ⑪＝⑤×⑦×⑨×⑩　原産国チリ　"]
[null,null,null,null,null,null,null,null,null,0," ⑪＝⑤×⑦×⑨×⑩　原産国オマーン　",null,null,null,null,null,null,null,null,null,0," ⑪＝⑤×⑦×⑨×⑩　原産国オマーン　"]
[null,null,null,null,null,null,null,null,null,0," ⑪＝⑤×⑦×⑨×⑩　原産国ナミビア　",null,null,null,null,null,null,null,null,null,0," ⑪＝⑤×⑦×⑨×⑩　原産国ナミビア　"]
[null,null," 海上輸送費用　合計","（億円/月）",{"$f":"SUM(E113:J118)*1000/100000000","v":4.5583886551132125},null,null,null,null,null,null,null,null," 海上輸送費用　合計","（億円/月）",{"$f":"SUM(P113:U118)*1000/100000000","v":3.9057976939162207}]
[]
[null,null,"2050年","単位","拠点港(外航)","2次輸送先港湾（内航）",null,null,null,"2港揚（外航）","備考",null,null,"2050年","単位","拠点港(外航)","2次輸送先港湾（内航）",null,null,null,"2港揚（外航）","備考"]
[null,null,null,null,"七尾港（※３）","新潟港","直江津港","伏木富山港","金沢港","敦賀港（※３）",null,null,null,null,null,"七尾港（※３）","新潟港","直江津港","伏木富山港","金沢港","敦賀港（※３）"]
[null,null," 密度","（t/m3）",0.68217054263565891,0.68217054263565891,0.68217054263565891,0.68217054263565891,0.68217054263565891,0.68217054263565891," ①",null,null," 密度","（t/m3）",0.68217054263565891,0.68217054263565891,0.68217054263565891,0.68217054263565891,0.68217054263565891,0.68217054263565891," ①"]
[null,null," 運搬船積載量\n※内貿の船型の上限は、就航中の「Hourai Maru」とする","（m3/隻）",{"$f":"KEISAN(\"アンモニア\",E131,\"タンク容量\",E122,\"外貿\")","v":87000},{"$f":"KEISAN(\"アンモニア\",F131,\"タンク容量\",F122,\"内貿\")","v":38000},{"$f":"KEISAN(\"アンモニア\",G131,\"タンク容量\",G122,\"内貿\")","v":38000},{"$f":"KEISAN(\"アンモニア\",H131,\"タンク容量\",H122,\"内貿\")","v":38000},{"$f":"KEISAN(\"アンモニア\",I131,\"タンク容量\",I122,\"内貿\")","v":38000},{"$f":"KEISAN(\"アンモニア\",J131,\"タンク容量\",J122,\"外貿\")","v":87000}," ②港湾施設能力及び対象船舶一覧より、需要量に合わせた船型を設定",null,null," 運搬船積載量\n※内貿の船型の上限は、就航中の「Hourai Maru」とする","（m3/隻）",{"$f":"KEISAN(\"アンモニア\",P131,\"タンク容量\",P122,\"外貿\")","v":87000},{"$f":"KEISAN(\"アンモニア\",Q131,\"タンク容量\",Q122,\"内貿\")","v":38000},{"$f":"KEISAN(\"アンモニア\",R131,\"タンク容量\",R122,\"内貿\")","v":38000},{"$f":"KEISAN(\"アンモニア\",S131,\"タンク容量\",S122,\"内貿\")","v":38000},{"$f":"KEISAN(\"アンモニア\",T131,\"タンク容量\",T122,\"内貿\")","v":34198},{"$f":"KEISAN(\"アンモニア\",U131,\"タンク容量\",U122,\"外貿\")","v":87000}," ②港湾施設能力及び対象船舶一覧より、需要量に合わせた船型を設定"]
[null,null,null,"（t/隻）",{"$f":"E124*E123*④海上輸送網入力!$G$68","v":38365.445365021485},{"$f":"F124*F123","v":25922.480620155038},{"$f":"G124*G123","v":25922.480620155038},25922.480620155038,25922.480620155038,{"$f":"J124*J123*④海上輸送網入力!$G$67","v":20983.391844280843}," ③=②×①",null,null,null,"（t/隻）",{"$f":"P124*P123*④海上輸送網入力!$G$68","v":38365.445365021485},{"$f":"Q124*Q123","v":25922.480620155038},{"$f":"R124*R123","v":25922.480620155038},25922.480620155038,23328.868217054263,{"$f":"U124*U123*④海上輸送網入力!$G$67","v":20983.391844280843}," ③=②×①"]
[null,null,null,"(GT)",{"$f":"KEISAN(\"アンモニア\",E131,\"総トン数\",E122,\"外貿\")","v":50000},{"$f":"KEISAN(\"アンモニア\",F131,\"総トン数\",F122,\"内貿\")","v":25458},{"$f":"KEISAN(\"アンモニア\",G131,\"総トン数\",G122,\"内貿\")","v":25458},{"$f":"KEISAN(\"アンモニア\",H131,\"総トン数\",H122,\"内貿\")","v":25458},{"$f":"KEISAN(\"アンモニア\",I131,\"総トン数\",I122,\"内貿\")","v":25458},{"$f":"KEISAN(\"アンモニア\",J131,\"総トン数\",J122,\"外貿\")","v":50000},"　港湾施設能力及び対象船舶一覧より、需要量に合わせた船型を設定",null,null,null,"(GT)",{"$f":"KEISAN(\"アンモニア\",P131,\"総トン数\",P122,\"外貿\")","v":50000},{"$f":"KEISAN(\"アンモニア\",Q131,\"総トン数\",Q122,\"内貿\")","v":25458},{"$f":"KEISAN(\"アンモニア\",R131,\"総トン数\",R122,\"内貿\")","v":25458},{"$f":"KEISAN(\"アンモニア\",S131,\"総トン数\",S122,\"内貿\")","v":25458},{"$f":"KEISAN(\"アンモニア\",T131,\"総トン数\",T122,\"内貿\")","v":20000},{"$f":"KEISAN(\"アンモニア\",U131,\"総トン数\",U122,\"外貿\")","v":50000},"　港湾施設能力及び対象船舶一覧より、需要量に合わせた船型を設定"]
[null,null,null,"(DWT)",{"$f":"E126/0.8447","v":59192.61276192731},{"$f":"F126/0.8447","v":30138.51071386291},30138.51071386291,30138.51071386291,30138.51071386291,59192.61276192731,"　LPG船のDWTとGTの関係：DWT=GT/0.8447 より （※1）",null,null,null,"(DWT)",{"$f":"P126/0.8447","v":59192.61276192731},{"$f":"Q126/0.8447","v":30138.51071386291},30138.51071386291,30138.51071386291,23677.045104770925,59192.61276192731,"　LPG船のDWTとGTの関係：DWT=GT/0.8447 より （※1）"]
[null,null," 船速（外航）","（ノット）",14,14,14,14,14,14," ④ 国土交通省検討資料より",null,null," 船速（外航）","（ノット）",14,14,14,14,14,14," ④ 国土交通省検討資料より"]
[null,null," 船速（内航）","（ノット）",12,12,12,12,12,12," ④ 国土交通省検討資料より",null,null," 船速（内航）","（ノット）",12,12,12,12,12,12," ④ 国土交通省検討資料より"]
[null,null," 海上輸送費用原単位","（千円/日･隻）",{"$f":"45.432*E127^(0.4019)","v":3761.284358983542},{"$f":"45.432*F127^(0.4019)","v":2867.6153883844731},2867.6153883844731,2867.6153883844731,2867.6153883844731,{"$f":"45.432*J127^(0.4019)","v":3761.284358983542}," ⑤ 海上輸送費用原単位算定式より （※2）",null,null," 海上輸送費用原単位","（千円/日･隻）",{"$f":"45.432*P127^(0.4019)","v":3761.284358983542},{"$f":"45.432*Q127^(0.4019)","v":2867.6153883844731},2867.6153883844731,2867.6153883844731,2602.5799429069089,{"$f":"45.432*U127^(0.4019)","v":3761.284358983542}," ⑤ 海上輸送費用原単位算定式より （※2）"]
[null,null," 月間需要量","（t/ピーク月）",{"$f":"(①需要!$L$223-①需要!$L$190)/12*④海上輸送網入力!$C$59","v":664105.46395174018},{"$f":"①需要!$L$30/12*④海上輸送網入力!$C$59","v":46033.958535852311},{"$f":"①需要!$L$62/12*④海上輸送網入力!$C$59","v":39468.150234069712},{"$f":"①需要!$L$94/12*④海上輸送網入力!$C$59","v":200755.75968335362},{"$f":"①需要!$L$126/12*④海上輸送網入力!$C$59","v":26345.334297574434},{"$f":"①需要!$L$190/12*④海上輸送網入力!$C$59","v":363222.29661205149}," ⑥",null,null," 月間需要量","（t/その他月）",{"$f":"(①需要!$L$223-①需要!$L$190)/12*④海上輸送網入力!$C$60","v":541770.24690799869},{"$f":"①需要!$L$30/12*④海上輸送網入力!$C$60","v":37554.018805563734},{"$f":"①需要!$L$62/12*④海上輸送網入力!$C$60","v":32197.701506741087},{"$f":"①需要!$L$94/12*④海上輸送網入力!$C$60","v":163774.43553115692},{"$f":"①需要!$L$126/12*④海上輸送網入力!$C$60","v":21492.246400652832},{"$f":"①需要!$L$190/12*④海上輸送網入力!$C$60","v":296312.92618351575}," ⑥"]
[null,null," 月間寄港回数","（回/月）",{"$f":"IFERROR(ROUNDUP(E131/E125,0),0)","v":18},{"$f":"IFERROR(ROUNDUP(F131/F125,0),0)","v":2},2,8,2,{"$f":"IFERROR(ROUNDUP(J131/J125,0),0)","v":18}," ⑦＝⑥／③",null,null," 月間寄港回数","（回/月）",{"$f":"IFERROR(ROUNDUP(P131/P125,0),0)","v":15},{"$f":"IFERROR(ROUNDUP(Q131/Q125,0),0)","v":2},2,7,1,{"$f":"IFERROR(ROUNDUP(U131/U125,0),0)","v":15}," ⑦＝⑥／③"]
[null,null," 海上輸送距離","（海里）",{"$f":"E95","v":195},{"$f":"F95","v":125},107,75,131,{"$f":"④海上輸送網入力!$H$17","v":3255}," ⑧　原産国オーストラリア　※二次輸送先は拠点港、拠点港は２港揚げの港との距離",null,null," 海上輸送距離","（海里）",{"$f":"E133","v":195},{"$f":"F133","v":125},{"$f":"G133","v":107},{"$f":"H133","v":75},{"$f":"I133","v":131},{"$f":"J133","v":3255}," ⑧　原産国オーストラリア　※二次輸送先は拠点港、拠点港は２港揚げの港との距離"]
[null,null,null,null,null,null,null,null,null,{"$f":"④海上輸送網入力!$H$21","v":5010}," ⑧　原産国アメリカ　※二次輸送先は拠点港、拠点港は２港揚げの港との距離",null,null,null,null,null,null,null,null,null,{"$f":"J134","v":5010}," ⑧　原産国アメリカ　※二次輸送先は拠点港、拠点港は２港揚げの港との距離"]
[null,null,null,null,null,null,null,null,null,{"$f":"④海上輸送網入力!$H$25","v":4288}," ⑧　原産国カナダ　※二次輸送先は拠点港、拠点港は２港揚げの港との距離",null,null,null,null,null,null,null,null,null,4288," ⑧　原産国カナダ　※二次輸送先は拠点港、拠点港は２港揚げの港との距離"]
[null,null,null,null,null,null,null,null,null,{"$f":"④海上輸送網入力!$H$29","v":9616}," ⑧　原産国チリ　※二次輸送先は拠点港、拠点港は２港揚げの港との距離",null,null,null,null,null,null,null,null,null,9616," ⑧　原産国チリ　※二次輸送先は拠点港、拠点港は２港揚げの港との距離"]
[null,null,null,null,null,null,null,null,null,{"$f":"④海上輸送網入力!$H$33","v":5953}," ⑧　原産国オマーン　※二次輸送先は拠点港、拠点港は２港揚げの港との距離",null,null,null,null,null,null,null,null,null,5953," ⑧　原産国オマーン　※二次輸送先は拠点港、拠点港は２港揚げの港との距離"]
[null,null,null,null,null,null,null,null,null,{"$f":"④海上輸送網入力!$H$37","v":8892}," ⑧　原産国ナミビア　※二次輸送先は拠点港、拠点港は２港揚げの港との距離",null,null,null,null,null,null,null,null,null,8892," ⑧　原産国ナミビア　※二次輸送先は拠点港、拠点港は２港揚げの港との距離"]
[null,null,"シナリオ設定","（％）",1,1,1,1,1,0.16666666666666666," ⑨　原産国オーストラリア　※二次輸送先、拠点港はシナリオ対象外",null,null,"シナリオ設定","（％）",1,1,1,1,1,{"$f":"J139","v":0.16666666666666666}," ⑨　原産国オーストラリア　※二次輸送先、拠点港はシナリオ対象外"]
[null,null,null,null,null,null,null,null,null,0.16666666666666666," ⑨　原産国アメリカ　※二次輸送先、拠点港はシナリオ対象外",null,null,null,null,null,null,null,null,null,{"$f":"J140","v":0.16666666666666666}," ⑨　原産国アメリカ　※二次輸送先、拠点港はシナリオ対象外"]
[null,null,null,null,null,null,null,null,null,0.16666666666666666," ⑨　原産国カナダ　※二次輸送先、拠点港はシナリオ対象外",null,null,null,null,null,null,null,null,null,0.16666666666666666," ⑨　原産国カナダ　※二次輸送先、拠点港はシナリオ対象外"]
[null,null,null,null,null,null,null,null,null,0.16666666666666666," ⑨　原産国チリ　※二次輸送先、拠点港はシナリオ対象外",null,null,null,null,null,null,null,null,null,0.16666666666666666," ⑨　原産国チリ　※二次輸送先、拠点港はシナリオ対象外"]
[null,null,null,null,null,null,null,null,null,0.16666666666666666," ⑨　原産国オマーン　※二次輸送先、拠点港はシナリオ対象外",null,null,null,null,null,null,null,null,null,0.16666666666666666," ⑨　原産国オマーン　※二次輸送先、拠点港はシナリオ対象外"]
[null,null,null,null,null,null,null,null,null,0.16666666666666666," ⑨　原産国ナミビア　※二次輸送先、拠点港はシナリオ対象外",null,null,null,null,null,null,null,null,null,0.16666666666666666," ⑨　原産国ナミビア　※二次輸送先、拠点港はシナリオ対象外"]
[null,null," 海上輸送日数","（日）",{"$f":"E133/E$128/24","v":0.5803571428571429},{"$f":"F133/F$129/24","v":0.43402777777777773},{"$f":"G133/G$129/24","v":0.37152777777777773},0.26041666666666669,0.4548611111111111,{"$f":"J133/J$128/24","v":9.6875}," ⑩＝⑧／④　原産国オーストラリア　",null,null," 海上輸送日数","（日）",{"$f":"P133/P$128/24","v":0.5803571428571429},{"$f":"Q133/Q$129/24","v":0.43402777777777773},{"$f":"R133/R$129/24","v":0.37152777777777773},{"$f":"S133/S$91/24","v":0.26041666666666669},0.4548611111111111,{"$f":"U133/U$128/24","v":9.6875}," ⑩＝⑧／④　原産国オーストラリア　"]
[null,null,null,null,null,null,null,null,null,{"$f":"J134/J$128/24","v":14.910714285714285}," ⑩＝⑧／④　原産国アメリカ　",null,null,null,null,null,null,null,null,null,{"$f":"U134/U$128/24","v":14.910714285714285}," ⑩＝⑧／④　原産国アメリカ　"]
[null,null,null,null,null,null,null,null,null,12.761904761904761," ⑩＝⑧／④　原産国カナダ　",null,null,null,null,null,null,null,null,null,12.761904761904761," ⑩＝⑧／④　原産国カナダ　"]
[null,null,null,null,null,null,null,null,null,28.61904761904762," ⑩＝⑧／④　原産国チリ　",null,null,null,null,null,null,null,null,null,28.61904761904762," ⑩＝⑧／④　原産国チリ　"]
[null,null,null,null,null,null,null,null,null,17.717261904761905," ⑩＝⑧／④　原産国オマーン",null,null,null,null,null,null,null,null,null,17.717261904761905," ⑩＝⑧／④　原産国オマーン"]
[null,null,null,null,null,null,null,null,null,26.464285714285712," ⑩＝⑧／④　原産国ナミビア　",null,null,null,null,null,null,null,null,null,26.464285714285712," ⑩＝⑧／④　原産国ナミビア　"]
[null,null," 海上輸送費用","（千円/月）",{"$f":"E$130*E$132*E139*E145","v":39291.98839295307},{"$f":"F$130*F$132*F139*F145","v":2489.2494690837439},{"$f":"G$130*G$132*G139*G145","v":2130.7975455356845},5974.1987258009858,2608.7334435997636,{"$f":"J$130*J$132*J139*J145","v":109312.32668295917}," ⑪＝⑤×⑦×⑨×⑩　原産国オーストラリア　　",null,null," 海上輸送費用","（千円/月）",{"$f":"P$130*P$132*P139*P145","v":32743.323660794231},{"$f":"Q$130*Q$132*Q139*Q145","v":2489.2494690837439},{"$f":"R$130*R$132*R139*R145","v":2130.7975455356845},{"$f":"S$92*S$94*S139*S145","v":2240.32452217537},895.98127019042317,{"$f":"U$130*U$132*U139*U145","v":91093.605569132662}," ⑪＝⑤×⑦×⑨×⑩　原産国オーストラリア　　"]
[null,null,null,null,null,null,null,null,null,{"$f":"J$130*J$132*J140*J146","v":168250.30927238878}," ⑪＝⑤×⑦×⑨×⑩　原産国アメリカ　　",null,null,null,null,null,null,null,null,null,{"$f":"U$130*U$132*U140*U146","v":140208.59106032399}," ⑪＝⑤×⑦×⑨×⑩　原産国アメリカ　　"]
[null,null,null,null,null,null,null,null,null,144003.45831536988," ⑪＝⑤×⑦×⑨×⑩　原産国カナダ　　",null,null,null,null,null,null,null,null,null,120002.88192947491," ⑪＝⑤×⑦×⑨×⑩　原産国カナダ　　"]
[null,null,null,null,null,null,null,null,null,322933.12853558693," ⑪＝⑤×⑦×⑨×⑩　原産国チリ　",null,null,null,null,null,null,null,null,null,269110.94044632249," ⑪＝⑤×⑦×⑨×⑩　原産国チリ　"]
[null,null,null,null,null,null,null,null,null,199918.98025918772," ⑪＝⑤×⑦×⑨×⑩　原産国オマーン　",null,null,null,null,null,null,null,null,null,166599.15021598979," ⑪＝⑤×⑦×⑨×⑩　原産国オマーン　"]
[null,null,null,null,null,null,null,null,null,298619.11178644327," ⑪＝⑤×⑦×⑨×⑩　原産国ナミビア　",null,null,null,null,null,null,null,null,null,248849.25982203611," ⑪＝⑤×⑦×⑨×⑩　原産国ナミビア　"]
[null,null," 海上輸送費用　合計","（億円/月）",{"$f":"SUM(E151:J156)*1000/100000000","v":12.955322824289091},null,null,null,null,null,null,null,null," 海上輸送費用　合計","（億円/月）",{"$f":"SUM(P151:U156)*1000/100000000","v":10.763641055110593}]
[null,null,"（※1）「統計解析による船舶諸元に関する研究－船舶の主要諸元の計画基準（案）－」（国土技術政策総合研究所研究報告、第28号2006年3月）",null,null,null,null,null,null,null,null,null,null,"（※1）「統計解析による船舶諸元に関する研究－船舶の主要諸元の計画基準（案）－」（国土技術政策総合研究所研究報告、第28号2006年3月）"]
[null,null,"（※2）「港湾整備事業の費用対効果分析マニュアル」（令和６年６月、国土交通省港湾局）",null,null,null,null,null,null,null,null,null,null,"（※2）「港湾整備事業の費用対効果分析マニュアル」（令和６年６月、国土交通省港湾局）"]
[null,null,"（※３）敦賀港⇒七尾港の順で２港揚げを想定。荷降量は、敦賀港需要：敦賀港以外の需要（七尾港）の割合から設定",null,null,null,null,null,null,null,null,null,null,"（※３）敦賀港⇒七尾港の順で２港揚げを想定。荷降量は、敦賀港需要：敦賀港以外の需要（七尾港）の割合から設定"]
[]
[null,null,"貯蔵費用"]
[null,null,"液化アンモ二ア"]
[null,null,"実証期","単位","新潟港","直江津港","伏木富山港","金沢港","七尾港※拠点港","敦賀港※2港揚","備考"]
[null,null," 年間需要量","（t/年）",{"$f":"①需要!$I$30","v":0},{"$f":"①需要!$I$62","v":0},{"$f":"①需要!$I$94","v":83883.077849462381},{"$f":"①需要!$I$126","v":0},{"$f":"①需要!$I$223-①需要!$I$190","v":255003.42753541798},{"$f":"①需要!$I$190","v":176298.99492284944}," A：実証期の需要"]
[null,null," 必要量","（１か月分）",1,1,1,1,1,1," B"]
[null,null," 月換算","（12か月/年）",12,12,12,12,12,12," C"]
[null,null," 需要ピーク係数","－",{"$f":"③輸送・貯蔵入力!$C$18","v":1.1399999999999999},{"$f":"③輸送・貯蔵入力!$C$18","v":1.1399999999999999},{"$f":"③輸送・貯蔵入力!$C$18","v":1.1399999999999999},{"$f":"③輸送・貯蔵入力!$C$18","v":1.1399999999999999},{"$f":"③輸送・貯蔵入力!$C$18","v":1.1399999999999999},{"$f":"③輸送・貯蔵入力!$C$18","v":1.1399999999999999}," D"]
[null,null," 月間需要量（ピーク月）","（t/月）",{"$f":"E165/E167*E168","v":0},{"$f":"F165/F167*F168","v":0},7968.8923956989256,0,24225.325615864709,16748.404517670697," E=A÷C×D"]
[null,null," 備蓄タンク容量","（t/基）",1000,1000,8000,1000,25000,17000," F（E：月間需要量（ピーク月）を踏まえ1,000トン刻みで設定　※最大110,000トン）"]
[null,null," 備蓄タンク基数","（基）",{"$f":"ROUNDUP(E169/E170,0)","v":0},{"$f":"ROUNDUP(F165/F170/F166/F167*F168,0)","v":0},{"$f":"ROUNDUP(G165/G170/G166/G167*G168,0)","v":1},{"$f":"ROUNDUP(H165/H170/H166/H167*H168,0)","v":0},{"$f":"ROUNDUP(I165/I170/I166/I167*I168,0)","v":1},{"$f":"ROUNDUP(J165/J170/J166/J167*J168,0)","v":1}," G=E÷F"]
[null,null," タンク1基あたり整備費用","（億円/基）",{"$f":"60*(E170/10000/4)^(2/3)","v":5.1299278400300912},5.1299278400300912,20.519711360120368,5.1299278400300912,43.860266073192989,33.916461579840629," H＝α万トンのタンクの整備費＝60億円×（α／4）2/3（※３）"]
[null,null," タンク整備費用","（億円）",{"$f":"E171*E172","v":0},{"$f":"F171*F172","v":0},20.519711360120368,0,43.860266073192989,33.916461579840629," I ＝G×H"]
[null,null," タンク維持管理費用","（億円）",{"$f":"E173*(0.024+0.022)","v":0},{"$f":"F173*(0.024+0.022)","v":0},0.94390672256553687,0,2.0175722393668774,1.5601572326726689,"修繕費：建設費の2.4％/年、諸経費：建設費の２.２％/年"]
[null,null," 貯蔵費用　合計","（億円）",{"$f":"SUM(E173:J174)","v":102.81807520775907}]
[]
[null,null,"2030年","単位","新潟港","直江津港","伏木富山港","金沢港","七尾港※拠点港","敦賀港※2港揚","備考"]
[null,null," 年間需要量","（t/年）",{"$f":"①需要!$J$30-①需要!$I$30","v":25051.338639177342},{"$f":"①需要!$J$62-①需要!$I$62","v":10278.211506811411},{"$f":"①需要!$J$94-①需要!$I$94","v":262607.33645869774},{"$f":"①需要!$J$126-①需要!$I$126","v":4183.1502258324472},{"$f":"①需要!$J$223-①需要!$I$223-①需要!$J$190","v":643409.10785803536},{"$f":"①需要!$J$190-①需要!$I$190","v":543690.8791930608}," A：2030年の需要－実証期の需要（2030年までの需要分※実証期分までは整備済）"]
[null,null," 必要量","（１か月分）",1,1,1,1,1,1," B"]
[null,null," 月換算","（12か月/年）",12,12,12,12,12,12," C"]
[null,null," 需要ピーク係数","－",{"$f":"③輸送・貯蔵入力!$C$18","v":1.1399999999999999},{"$f":"③輸送・貯蔵入力!$C$18","v":1.1399999999999999},{"$f":"③輸送・貯蔵入力!$C$18","v":1.1399999999999999},{"$f":"③輸送・貯蔵入力!$C$18","v":1.1399999999999999},{"$f":"③輸送・貯蔵入力!$C$18","v":1.1399999999999999},{"$f":"③輸送・貯蔵入力!$C$18","v":1.1399999999999999}," D"]
[null,null," 月間需要量（ピーク月）","（t/月）",{"$f":"E178/E180*E181","v":2379.8771707218475},{"$f":"F178/F180*F181","v":976.43009314708388},{"$f":"G178/G180*G181","v":24947.696963576283},397.39927145408245,61123.865246513356,51650.633523340774," E=A÷C×D"]
[null,null," 備蓄タンク容量","（t/基）",3000,1000,25000,1000,62000,52000," F（E：月間需要量（ピーク月）を踏まえ1,000トン刻みで設定　※最大110,000トン）"]
[null,null," 備蓄タンク基数","（基）",{"$f":"ROUNDUP(E182/E183,0)","v":1},{"$f":"ROUNDUP(F178/F183/F179/F180*F181,0)","v":1},{"$f":"ROUNDUP(G178/G183/G179/G180*G181,0)","v":1},{"$f":"ROUNDUP(H178/H183/H179/H180*H181,0)","v":1},{"$f":"ROUNDUP(I178/I183/I179/I180*I181,0)","v":1},{"$f":"ROUNDUP(J178/J183/J179/J180*J181,0)","v":1}," G=E÷F"]
[null,null," タンク1基あたり整備費用","（億円/基）",{"$f":"60*(E183/10000/4)^(2/3)","v":10.670679913470188},5.1299278400300912,43.860266073192989,5.1299278400300912,80.359837369964808,71.468305511785957," H＝α万トンのタンクの整備費＝60億円×（α／4）2/3（※３）"]
[null,null," タンク整備費用","（億円）",{"$f":"E184*E185","v":10.670679913470188},{"$f":"F184*F185","v":5.1299278400300912},43.860266073192989,5.1299278400300912,80.359837369964808,71.468305511785957," I ＝G×H"]
[null,null," タンク維持管理費用","（億円）",{"$f":"E186*(0.024+0.022)","v":0.49085127601962864},{"$f":"F186*(0.024+0.022)","v":0.23597668064138419},2.0175722393668774,0.23597668064138419,3.6965525190183812,3.287542053542154,"修繕費：建設費の2.4％/年、諸経費：建設費の２.２％/年"]
[null,null," 貯蔵費用　合計","（億円）",{"$f":"SUM(E186:J187)","v":226.58341599770395}]
[]
[null,null,"移行期","単位","新潟港","直江津港","伏木富山港","金沢港","七尾港※拠点港","敦賀港※2港揚","備考"]
[null,null," 年間需要量","（t/年）",{"$f":"①需要!$K$30-①需要!$J$30","v":216829.82905800804},{"$f":"①需要!$K$62-①需要!$J$62","v":197113.20782431387},{"$f":"①需要!$K$94-①需要!$J$94","v":500209.74026113207},{"$f":"①需要!$K$126-①需要!$J$126","v":134342.22910633634},{"$f":"①需要!$K$223-①需要!$J$223-①需要!$K$190","v":1061873.4684743951},{"$f":"①需要!$K$190-①需要!$J$190","v":767224.29957276641}," A：移行期の需要－2030年の需要（移行期までの需要分※2030年分までは整備済）"]
[null,null," 必要量","（１か月分）",1,1,1,1,1,1," B"]
[null,null," 月換算","（12か月/年）",12,12,12,12,12,12," C"]
[null,null," 需要ピーク係数","－",{"$f":"③輸送・貯蔵入力!$C$18","v":1.1399999999999999},{"$f":"③輸送・貯蔵入力!$C$18","v":1.1399999999999999},{"$f":"③輸送・貯蔵入力!$C$18","v":1.1399999999999999},{"$f":"③輸送・貯蔵入力!$C$18","v":1.1399999999999999},{"$f":"③輸送・貯蔵入力!$C$18","v":1.1399999999999999},{"$f":"③輸送・貯蔵入力!$C$18","v":1.1399999999999999}," D"]
[null,null," 月間需要量（ピーク月）","（t/月）",{"$f":"E191/E193*E194","v":20598.833760510759},{"$f":"F191/F193*F194","v":18725.754743309815},{"$f":"G191/G193*G194","v":47519.92532480754},12762.511765101952,100877.97950506752,72886.308459412801," E=A÷C×D"]
[null,null," 備蓄タンク容量","（t/基）",21000,19000,48000,13000,101000,73000," F（E：月間需要量（ピーク月）を踏まえ1,000トン刻みで設定　※最大110,000トン）"]
[null,null," 備蓄タンク基数","（基）",{"$f":"ROUNDUP(E195/E196,0)","v":1},{"$f":"ROUNDUP(F191/F196/F192/F193*F194,0)","v":1},{"$f":"ROUNDUP(G191/G196/G192/G193*G194,0)","v":1},{"$f":"ROUNDUP(H191/H196/H192/H193*H194,0)","v":1},{"$f":"ROUNDUP(I191/I196/I192/I193*I194,0)","v":1},{"$f":"ROUNDUP(J191/J196/J192/J193*J194,0)","v":1}," G=E÷F"]
[null,null," タンク1基あたり整備費用","（億円/基）",{"$f":"60*(E196/10000/4)^(2/3)","v":39.04727993718889},36.52697074567287,67.754594079434042,28.362215837948426,111.25652867463798,89.603814078180591," H＝α万トンのタンクの整備費＝60億円×（α／4）2/3（※３）"]
[null,null," タンク整備費用","（億円）",{"$f":"E197*E198","v":39.04727993718889},{"$f":"F197*F198","v":36.52697074567287},67.754594079434042,28.362215837948426,111.25652867463798,89.603814078180591," I ＝G×H"]
[null,null," タンク維持管理費用","（億円）",{"$f":"E199*(0.024+0.022)","v":1.7961748771106889},{"$f":"F199*(0.024+0.022)","v":1.680240654300952},3.1167113276539657,1.3046619285456276,5.1178003190333472,4.1217754475963071,"修繕費：建設費の2.4％/年、諸経費：建設費の２.２％/年"]
[null,null," 貯蔵費用　合計","（億円）",{"$f":"SUM(E199:J200)","v":389.68876790730366}]
[]
[null,null,"2050年","単位","新潟港","直江津港","伏木富山港","金沢港","七尾港※拠点港","敦賀港※2港揚","備考"]
[null,null," 年間需要量","（t/年）",{"$f":"①需要!$L$30-①需要!$K$30","v":242686.81689073375},{"$f":"①需要!$L$62-①需要!$K$62","v":208062.79365908226},{"$f":"①需要!$L$94-①需要!$K$94","v":1266518.3684133778},{"$f":"①需要!$L$126-①需要!$K$126","v":138793.92906335159},{"$f":"①需要!$L$223-①需要!$K$223-①需要!$L$190","v":2646794.7844756646},{"$f":"①需要!$L$190-①需要!$K$190","v":2336178.4222276551}," A：2050年の需要－移行期の需要（2050年までの需要分※移行期分までは整備済）"]
[null,null," 必要量","（１か月分）",0.5,1,1,1,1,1," B"]
[null,null," 月換算","（12か月/年）",12,12,12,12,12,12," C"]
[null,null," 需要ピーク係数","－",{"$f":"③輸送・貯蔵入力!$C$18","v":1.1399999999999999},{"$f":"③輸送・貯蔵入力!$C$18","v":1.1399999999999999},{"$f":"③輸送・貯蔵入力!$C$18","v":1.1399999999999999},{"$f":"③輸送・貯蔵入力!$C$18","v":1.1399999999999999},{"$f":"③輸送・貯蔵入力!$C$18","v":1.1399999999999999},{"$f":"③輸送・貯蔵入力!$C$18","v":1.1399999999999999}," D"]
[null,null," 月間需要量（ピーク月）","（t/月）",{"$f":"E204/E206*E207","v":23055.247604619704},{"$f":"F204/F206*F207","v":19765.965397612814},120319.24499927089,13185.423261018401,251445.50452518809,221936.9501116272," E=A÷C×D"]
[null,null," 備蓄タンク容量","（t/基）",24000,20000,61000,14000,84000,74000," F（E：月間需要量（ピーク月）を踏まえ1,000トン刻みで設定　※最大110,000トン）"]
[null,null," 備蓄タンク基数","（基）",{"$f":"ROUNDUP(E208/E209,0)","v":1},{"$f":"ROUNDUP(F204/F209/F205/F206*F207,0)","v":1},{"$f":"ROUNDUP(G204/G209/G205/G206*G207,0)","v":2},{"$f":"ROUNDUP(H204/H209/H205/H206*H207,0)","v":1},{"$f":"ROUNDUP(I204/I209/I205/I206*I207,0)","v":3},{"$f":"ROUNDUP(J204/J209/J205/J206*J207,0)","v":3}," G=E÷F"]
[null,null," タンク1基あたり整備費用","（億円/基）",{"$f":"60*(E209/10000/4)^(2/3)","v":42.682719653880753},37.797631496846193,79.493413480670441,29.798651651378059,98.392979868004076,90.420256770480961," H＝α万トンのタンクの整備費＝60億円×（α／4）2/3（※３）"]
[null,null," タンク整備費用","（億円）",{"$f":"E210*E211","v":42.682719653880753},{"$f":"F210*F211","v":37.797631496846193},158.98682696134088,29.798651651378059,295.17893960401221,271.26077031144291," I ＝G×H"]
[null,null," タンク維持管理費用","（億円）",{"$f":"E212*(0.024+0.022)","v":1.9634051040785145},{"$f":"F212*(0.024+0.022)","v":1.738691048854925},7.3133940402216808,1.3707379759633906,13.578231221784561,12.477995434326374,"修繕費：建設費の2.4％/年、諸経費：建設費の２.２％/年"]
[null,null," 貯蔵費用　合計","（億円）",{"$f":"SUM(E212:J213)","v":874.14799450413034}]
[null,null,"（※４）国土交通省資料より、メーカーで用いられているタンク整備費用の簡易予測式（α万トンのタンクの整備費＝60億円×（α／4）2/3 ）より"]

{"sheet":"拠点方式（2港揚ｼﾅﾘｵ2)","index":61,"n_rows":215,"n_cols":22,"rows_kept":215,"cut":false,"hidden":false,"merged":[[6,16,6,19],[6,21,7,21],[9,2,12,2],[9,13,12,13],[3,2,3,10],[3,13,3,21],[6,2,7,2],[6,3,7,3],[6,5,6,8],[6,10,7,10],[6,13,7,13],[6,14,7,14],[18,15,23,15],[18,16,23,16],[18,17,23,17],[18,18,23,18],[18,19,23,19],[18,2,23,2],[18,3,23,3],[18,4,23,4],[18,5,23,5],[18,6,23,6],[18,7,23,7],[18,8,23,8],[18,13,23,13],[18,14,23,14],[24,18,29,18],[24,19,29,19],[30,2,35,2],[30,3,35,3],[30,4,35,4],[30,5,35,5],[30,6,35,6],[30,7,35,7],[30,8,35,8],[24,8,29,8],[24,13,29,13],[24,14,29,14],[24,15,29,15],[24,16,29,16],[24,17,29,17],[24,2,29,2],[24,3,29,3],[24,4,29,4],[24,5,29,5],[24,6,29,6],[24,7,29,7],[36,14,41,14],[36,15,41,15],[36,16,41,16],[36,17,41,17],[36,18,41,18],[36,19,41,19],[30,19,35,19],[36,2,41,2],[36,3,41,3],[36,4,41,4],[36,5,41,5],[36,6,41,6],[36,7,41,7],[36,8,41,8],[36,13,41,13],[30,13,35,13],[30,14,35,14],[30,15,35,15],[30,16,35,16],[30,17,35,17],[30,18,35,18],[42,4,42,9],[42,15,42,20],[44,2,45,2],[44,3,45,3],[44,5,44,8],[44,10,45,10],[44,13,45,13],[44,14,45,14],[44,16,44,19],[56,15,61,15],[56,16,61,16],[56,17,61,17],[56,18,61,18],[44,21,45,21],[47,2,50,2],[47,13,50,13],[56,2,61,2],[56,3,61,3],[56,4,61,4],[56,5,61,5],[56,6,61,6],[56,7,61,7],[56,8,61,8],[56,19,61,19],[62,2,67,2],[62,3,67,3],[62,4,67,4],[62,5,67,5],[62,6,67,6],[62,7,67,7],[62,8,67,8],[56,13,61,13],[56,14,61,14],[68,4,73,4],[68,5,73,5],[68,6,73,6],[68,7,73,7],[62,19,67,19],[62,13,67,13],[62,14,67,14],[62,15,67,15],[62,16,67,16],[62,17,67,17],[62,18,67,18],[74,14,79,14],[74,15,79,15],[74,16,79,16],[74,17,79,17],[74,18,79,18],[74,19,79,19],[68,18,73,18],[68,19,73,19],[74,2,79,2],[74,3,79,3],[74,4,79,4],[74,5,79,5],[74,6,79,6],[74,7,79,7],[74,8,79,8],[74,13,79,13],[68,8,73,8],[68,13,73,13],[68,14,73,14],[68,15,73,15],[68,16,73,16],[68,17,73,17],[68,2,73,2],[68,3,73,3],[80,4,80,9],[80,15,80,20],[82,2,83,2],[82,3,83,3],[82,5,82,8],[82,10,83,10],[82,13,83,13],[82,14,83,14],[82,16,82,19],[100,7,105,7],[100,8,105,8],[100,13,105,13],[100,14,105,14],[82,21,83,21],[85,2,88,2],[85,13,88,13],[94,2,99,2],[94,3,99,3],[94,4,99,4],[94,5,99,5],[94,6,99,6],[94,7,99,7],[94,8,99,8],[94,19,99,19],[94,13,99,13],[94,14,99,14],[94,15,99,15],[94,16,99,16],[94,17,99,17],[94,18,99,18],[106,7,111,7],[106,8,111,8],[100,15,105,15],[100,16,105,16],[100,17,105,17],[100,18,105,18],[100,19,105,19],[106,2,111,2],[106,3,111,3],[106,4,111,4],[106,5,111,5],[106,6,111,6],[106,17,111,17],[106,18,111,18],[106,19,111,19],[106,13,111,13],[106,14,111,14],[106,15,111,15],[106,16,111,16],[100,2,105,2],[100,3,105,3],[100,4,105,4],[100,5,105,5],[100,6,105,6],[112,19,117,19],[118,4,118,9],[118,15,118,20],[120,2,121,2],[120,3,121,3],[120,5,120,8],[120,10,121,10],[120,13,121,13],[120,14,121,14],[120,16,120,19],[112,13,117,13],[112,14,117,14],[112,15,117,15],[112,16,117,16],[112,17,117,17],[112,18,117,18],[112,2,117,2],[112,3,117,3],[112,4,117,4],[112,5,117,5],[112,6,117,6],[112,7,117,7],[112,8,117,8],[138,6,143,6],[138,7,143,7],[138,8,143,8],[138,13,143,13],[138,14,143,14],[120,21,121,21],[123,2,126,2],[123,13,126,13],[132,2,137,2],[132,3,137,3],[132,4,137,4],[132,5,137,5],[132,6,137,6],[132,7,137,7],[132,8,137,8],[132,19,137,19],[132,13,137,13],[132,14,137,14],[132,15,137,15],[132,16,137,16],[132,17,137,17],[132,18,137,18],[150,8,155,8],[144,7,149,7],[144,8,149,8],[138,15,143,15],[138,16,143,16],[138,17,143,17],[138,18,143,18],[138,19,143,19],[144,2,149,2],[144,3,149,3],[144,4,149,4],[144,5,149,5],[144,6,149,6],[144,17,149,17],[144,18,149,18],[144,19,149,19],[144,13,149,13],[144,14,149,14],[144,15,149,15],[144,16,149,16],[138,2,143,2],[138,3,143,3],[138,4,143,4],[138,5,143,5],[161,2,161,10],[174,4,174,9],[187,4,187,9],[200,4,200,9],[213,4,213,9],[150,19,155,19],[156,4,156,9],[156,15,156,20],[157,2,157,10],[157,13,157,21],[158,2,158,10],[158,13,158,21],[150,13,155,13],[150,14,155,14],[150,15,155,15],[150,16,155,16],[150,17,155,17],[150,18,155,18],[150,2,155,2],[150,3,155,3],[150,4,155,4],[150,5,155,5],[150,6,155,6],[150,7,155,7]]}
[]
[null,null,"入力項目"]
[]
[null,null,"海上輸送費用　シナリオ２（2港揚げ）",null,null,null,null,null,null,null,null,null,null,"海上輸送費用　シナリオ２（2港揚げ）"]
[null,null,"液化アンモ二ア（ピーク月　※４か月）",null,null,null,null,null,null,null,null,null,null,"液化アンモ二ア（その他月　※８か月）"]
[]
[null,null,"実証期","単位","拠点港(外航)","2次輸送先港湾（内航）",null,null,null,"2港揚（外航）","備考",null,null,"実証期","単位","拠点港(外航)","2次輸送先港湾（内航）",null,null,null,"2港揚（外航）","備考"]
[null,null,null,null,"七尾港（※３）","新潟港","直江津港","伏木富山港","金沢港","敦賀港（※３）",null,null,null,null,null,"七尾港（※３）","新潟港","直江津港","伏木富山港","金沢港","敦賀港（※３）"]
[null,null," 密度","（t/m3）",0.68217054263565891,0.68217054263565891,0.68217054263565891,0.68217054263565891,0.68217054263565891,0.68217054263565891," ①",null,null," 密度","（t/m3）",0.68217054263565891,0.68217054263565891,0.68217054263565891,0.68217054263565891,0.68217054263565891,0.68217054263565891," ①"]
[null,null," 運搬船積載量\n※内貿の船型の上限は、就航中の「Hourai Maru」とする","（m3/隻）",{"$f":"KEISAN(\"アンモニア\",E17,\"タンク容量\",E8,\"外貿\")","v":38000},{"$f":"KEISAN(\"アンモニア\",F17,\"タンク容量\",F8,\"内貿\")","v":0},{"$f":"KEISAN(\"アンモニア\",G17,\"タンク容量\",G8,\"内貿\")","v":0},{"$f":"KEISAN(\"アンモニア\",H17,\"タンク容量\",H8,\"内貿\")","v":17099},{"$f":"KEISAN(\"アンモニア\",I17,\"タンク容量\",I8,\"内貿\")","v":0},{"$f":"KEISAN(\"アンモニア\",J17,\"タンク容量\",J8,\"外貿\")","v":34198}," ②港湾施設能力及び対象船舶一覧より、需要量に合わせた船型を設定",null,null," 運搬船積載量\n※内貿の船型の上限は、就航中の「Hourai Maru」とする","（m3/隻）",{"$f":"KEISAN(\"アンモニア\",P17,\"タンク容量\",P8,\"外貿\")","v":34198},{"$f":"KEISAN(\"アンモニア\",Q17,\"タンク容量\",Q8,\"内貿\")","v":0},{"$f":"KEISAN(\"アンモニア\",R17,\"タンク容量\",R8,\"内貿\")","v":0},{"$f":"KEISAN(\"アンモニア\",S17,\"タンク容量\",S8,\"内貿\")","v":17099},{"$f":"KEISAN(\"アンモニア\",T17,\"タンク容量\",T8,\"内貿\")","v":0},{"$f":"KEISAN(\"アンモニア\",U17,\"タンク容量\",U8,\"外貿\")","v":34198}," ②港湾施設能力及び対象船舶一覧より、需要量に合わせた船型を設定"]
[null,null,null,"（t/隻）",{"$f":"E10*E9*④海上輸送網入力!$D$68","v":15326.418457572176},{"$f":"F10*F9","v":0},0,11664.434108527132,0,{"$f":"J10*J9*④海上輸送網入力!$D$67","v":9535.8982588423332}," ③=②×①",null,null,null,"（t/隻）",{"$f":"P10*P9*④海上輸送網入力!$D$68","v":13792.969958211928},{"$f":"Q10*Q9","v":0},0,11664.434108527132,0,{"$f":"U10*U9*④海上輸送網入力!$D$67","v":9535.8982588423332}," ③=②×①"]
[null,null,null,"(GT)",{"$f":"KEISAN(\"アンモニア\",E17,\"総トン数\",E8,\"外貿\")","v":25458},{"$f":"KEISAN(\"アンモニア\",F17,\"総トン数\",F8,\"内貿\")","v":0},{"$f":"KEISAN(\"アンモニア\",G17,\"総トン数\",G8,\"内貿\")","v":0},{"$f":"KEISAN(\"アンモニア\",H17,\"総トン数\",H8,\"内貿\")","v":10000},{"$f":"KEISAN(\"アンモニア\",I17,\"総トン数\",I8,\"内貿\")","v":0},{"$f":"KEISAN(\"アンモニア\",J17,\"総トン数\",J8,\"外貿\")","v":20000},"　港湾施設能力及び対象船舶一覧より、需要量に合わせた船型を設定",null,null,null,"(GT)",{"$f":"KEISAN(\"アンモニア\",P17,\"総トン数\",P8,\"外貿\")","v":20000},{"$f":"KEISAN(\"アンモニア\",Q17,\"総トン数\",Q8,\"内貿\")","v":0},{"$f":"KEISAN(\"アンモニア\",R17,\"総トン数\",R8,\"内貿\")","v":0},{"$f":"KEISAN(\"アンモニア\",S17,\"総トン数\",S8,\"内貿\")","v":10000},{"$f":"KEISAN(\"アンモニア\",T17,\"総トン数\",T8,\"内貿\")","v":0},{"$f":"KEISAN(\"アンモニア\",U17,\"総トン数\",U8,\"外貿\")","v":20000},"　港湾施設能力及び対象船舶一覧より、需要量に合わせた船型を設定"]
[null,null,null,"(DWT)",{"$f":"E12/0.8447","v":30138.51071386291},{"$f":"F12/0.8447","v":0},0,11838.522552385462,0,23677.045104770925,"　LPG船のDWTとGTの関係：DWT=GT/0.8447 より （※1）",null,null,null,"(DWT)",{"$f":"P12/0.8447","v":23677.045104770925},{"$f":"Q12/0.8447","v":0},0,11838.522552385462,0,23677.045104770925,"　LPG船のDWTとGTの関係：DWT=GT/0.8447 より （※1）"]
[null,null," 船速（外航）","（ノット）",14,14,14,14,14,14," ④ 国土交通省検討資料より",null,null," 船速（外航）","（ノット）",14,14,14,14,14,14," ④ 国土交通省検討資料より"]
[null,null," 船速（内航）","（ノット）",12,12,12,12,12,12," ④ 国土交通省検討資料より",null,null," 船速（内航）","（ノット）",12,12,12,12,12,12," ④ 国土交通省検討資料より"]
[null,null," 海上輸送費用原単位","（千円/日･隻）",{"$f":"45.432*E13^(0.4019)","v":2867.6153883844731},{"$f":"45.432*F13^(0.4019)","v":0},0,1969.7908840827624,0,{"$f":"45.432*J13^(0.4019)","v":2602.5799429069089}," ⑤ 海上輸送費用原単位算定式より （※2）",null,null," 海上輸送費用原単位","（千円/日･隻）",{"$f":"45.432*P13^(0.4019)","v":2602.5799429069089},{"$f":"45.432*Q13^(0.4019)","v":0},0,1969.7908840827624,0,{"$f":"45.432*U13^(0.4019)","v":2602.5799429069089}," ⑤ 海上輸送費用原単位算定式より （※2）"]
[null,null," 月間需要量","（t/ピーク月）",{"$f":"(①需要!$I$223-①需要!$I$190)/12*④海上輸送網入力!$C$59","v":24225.325615864709},{"$f":"①需要!$I$30/12*④海上輸送網入力!$C$59","v":0},{"$f":"①需要!$I$62/12*④海上輸送網入力!$C$59","v":0},{"$f":"①需要!$I$94/12*④海上輸送網入力!$C$59","v":7968.8923956989256},{"$f":"①需要!$I$126/12*④海上輸送網入力!$C$59","v":0},{"$f":"①需要!$I$190/12*④海上輸送網入力!$C$59","v":16748.404517670697}," ⑥",null,null," 月間需要量","（t/その他月）",{"$f":"(①需要!$I$223-①需要!$I$190)/12*④海上輸送網入力!$C$60","v":19762.765633994895},{"$f":"①需要!$I$30/12*④海上輸送網入力!$C$60","v":0},{"$f":"①需要!$I$62/12*④海上輸送網入力!$C$60","v":0},{"$f":"①需要!$I$94/12*④海上輸送網入力!$C$60","v":6500.9385333333348},{"$f":"①需要!$I$126/12*④海上輸送網入力!$C$60","v":0},{"$f":"①需要!$I$190/12*④海上輸送網入力!$C$60","v":13663.172106520833}," ⑥"]
[null,null," 月間寄港回数","（回/月）",{"$f":"IFERROR(ROUNDUP(E17/E11,0),0)","v":2},{"$f":"IFERROR(ROUNDUP(F17/F11,0),0)","v":0},0,1,0,{"$f":"IFERROR(ROUNDUP(J17/J11,0),0)","v":2}," ⑦＝⑥／③",null,null," 月間寄港回数","（回/月）",{"$f":"IFERROR(ROUNDUP(P17/P11,0),0)","v":2},{"$f":"IFERROR(ROUNDUP(Q17/Q11,0),0)","v":0},0,1,0,{"$f":"IFERROR(ROUNDUP(U17/U11,0),0)","v":2}," ⑦＝⑥／③"]
[null,null," 海上輸送距離","（海里）",{"$f":"④海上輸送網入力!$H$50","v":195},{"$f":"④海上輸送網入力!$C$50","v":125},{"$f":"④海上輸送網入力!$D$50","v":107},{"$f":"④海上輸送網入力!$E$50","v":75},{"$f":"④海上輸送網入力!$F$50","v":131},{"$f":"④海上輸送網入力!$H$17","v":3255}," ⑧　原産国オーストラリア　※二次輸送先は拠点港、拠点港は２港揚げの港との距離",null,null," 海上輸送距離","（海里）",{"$f":"E19","v":195},{"$f":"F19","v":125},{"$f":"G19","v":107},75,131,{"$f":"J19","v":3255}," ⑧　原産国オーストラリア　※二次輸送先は拠点港、拠点港は２港揚げの港との距離"]
[null,null,null,null,null,null,null,null,null,{"$f":"④海上輸送網入力!$H$21","v":5010}," ⑧　原産国アメリカ　※二次輸送先は拠点港、拠点港は２港揚げの港との距離",null,null,null,null,null,null,null,null,null,{"$f":"J20","v":5010}," ⑧　原産国アメリカ　※二次輸送先は拠点港、拠点港は２港揚げの港との距離"]
[null,null,null,null,null,null,null,null,null,{"$f":"④海上輸送網入力!$H$25","v":4288}," ⑧　原産国カナダ　※二次輸送先は拠点港、拠点港は２港揚げの港との距離",null,null,null,null,null,null,null,null,null,4288," ⑧　原産国カナダ　※二次輸送先は拠点港、拠点港は２港揚げの港との距離"]
[null,null,null,null,null,null,null,null,null,{"$f":"④海上輸送網入力!$H$29","v":9616}," ⑧　原産国チリ　※二次輸送先は拠点港、拠点港は２港揚げの港との距離",null,null,null,null,null,null,null,null,null,9616," ⑧　原産国チリ　※二次輸送先は拠点港、拠点港は２港揚げの港との距離"]
[null,null,null,null,null,null,null,null,null,{"$f":"④海上輸送網入力!$H$33","v":5953}," ⑧　原産国オマーン　※二次輸送先は拠点港、拠点港は２港揚げの港との距離",null,null,null,null,null,null,null,null,null,5953," ⑧　原産国オマーン　※二次輸送先は拠点港、拠点港は２港揚げの港との距離"]
[null,null,null,null,null,null,null,null,null,{"$f":"④海上輸送網入力!$H$37","v":8892}," ⑧　原産国ナミビア　※二次輸送先は拠点港、拠点港は２港揚げの港との距離",null,null,null,null,null,null,null,null,null,8892," ⑧　原産国ナミビア　※二次輸送先は拠点港、拠点港は２港揚げの港との距離"]
[null,null,"シナリオ設定","（％）",1,1,1,1,1,1," ⑨　原産国オーストラリア　※二次輸送先、拠点港はシナリオ対象外",null,null,"シナリオ設定","（％）",1,1,1,1,1,{"$f":"J25","v":1}," ⑨　原産国オーストラリア　※二次輸送先、拠点港はシナリオ対象外"]
[null,null,null,null,null,null,null,null,null,0," ⑨　原産国アメリカ　※二次輸送先、拠点港はシナリオ対象外",null,null,null,null,null,null,null,null,null,{"$f":"J26","v":0}," ⑨　原産国アメリカ　※二次輸送先、拠点港はシナリオ対象外"]
[null,null,null,null,null,null,null,null,null,0," ⑨　原産国カナダ　※二次輸送先、拠点港はシナリオ対象外",null,null,null,null,null,null,null,null,null,0," ⑨　原産国カナダ　※二次輸送先、拠点港はシナリオ対象外"]
[null,null,null,null,null,null,null,null,null,0," ⑨　原産国チリ　※二次輸送先、拠点港はシナリオ対象外",null,null,null,null,null,null,null,null,null,0," ⑨　原産国チリ　※二次輸送先、拠点港はシナリオ対象外"]
[null,null,null,null,null,null,null,null,null,0," ⑨　原産国オマーン　※二次輸送先、拠点港はシナリオ対象外",null,null,null,null,null,null,null,null,null,0," ⑨　原産国オマーン　※二次輸送先、拠点港はシナリオ対象外"]
[null,null,null,null,null,null,null,null,null,0," ⑨　原産国ナミビア　※二次輸送先、拠点港はシナリオ対象外",null,null,null,null,null,null,null,null,null,0," ⑨　原産国ナミビア　※二次輸送先、拠点港はシナリオ対象外"]
[null,null," 海上輸送日数","（日）",{"$f":"E19/E$14/24","v":0.5803571428571429},{"$f":"F19/F$15/24","v":0.43402777777777773},{"$f":"G19/G$15/24","v":0.37152777777777773},0.26041666666666669,0.4548611111111111,{"$f":"J19/J$14/24","v":9.6875}," ⑩＝⑧／④　原産国オーストラリア　",null,null," 海上輸送日数","（日）",{"$f":"P19/P$14/24","v":0.5803571428571429},{"$f":"Q19/Q$15/24","v":0.43402777777777773},{"$f":"R19/R$15/24","v":0.37152777777777773},0.26041666666666669,0.4548611111111111,{"$f":"U19/U$14/24","v":9.6875}," ⑩＝⑧／④　原産国オーストラリア　"]
[null,null,null,null,null,null,null,null,null,{"$f":"J20/J$14/24","v":14.910714285714285}," ⑩＝⑧／④　原産国アメリカ　",null,null,null,null,null,null,null,null,null,{"$f":"U20/U$14/24","v":14.910714285714285}," ⑩＝⑧／④　原産国アメリカ　"]
[null,null,null,null,null,null,null,null,null,{"$f":"J21/J$14/24","v":12.761904761904761}," ⑩＝⑧／④　原産国カナダ　",null,null,null,null,null,null,null,null,null,{"$f":"U21/U$14/24","v":12.761904761904761}," ⑩＝⑧／④　原産国カナダ　"]
[null,null,null,null,null,null,null,null,null,{"$f":"J22/J$14/24","v":28.61904761904762}," ⑩＝⑧／④　原産国チリ　",null,null,null,null,null,null,null,null,null,{"$f":"U22/U$14/24","v":28.61904761904762}," ⑩＝⑧／④　原産国チリ　"]
[null,null,null,null,null,null,null,null,null,17.717261904761905," ⑩＝⑧／④　原産国オマーン",null,null,null,null,null,null,null,null,null,17.717261904761905," ⑩＝⑧／④　原産国オマーン"]
[null,null,null,null,null,null,null,null,null,{"$f":"J24/J$14/24","v":26.464285714285712}," ⑩＝⑧／④　原産国ナミビア　",null,null,null,null,null,null,null,null,null,{"$f":"U24/U$14/24","v":26.464285714285712}," ⑩＝⑧／④　原産国ナミビア　"]
[null,null," 海上輸送費用","（千円/月）",{"$f":"E$16*E$18*E25*E31","v":3328.4821472319782},{"$f":"F$16*F$18*F25*F31","v":0},{"$f":"G$16*G$18*G25*G31","v":0},{"$f":"H$16*H$18*H25*H31","v":512.9663760632194},{"$f":"I$16*I$18*I25*I31","v":0},{"$f":"J$16*J$18*J25*J31","v":50424.98639382136}," ⑪＝⑤×⑦×⑨×⑩　原産国オーストラリア　　",null,null," 海上輸送費用","（千円/月）",{"$f":"P$16*P$18*P25*P31","v":3020.8517194455194},{"$f":"Q$16*Q$18*Q25*Q31","v":0},{"$f":"R$16*R$18*R25*R31","v":0},512.9663760632194,0,{"$f":"U$16*U$18*U25*U31","v":50424.98639382136}," ⑪＝⑤×⑦×⑨×⑩　原産国オーストラリア　　"]
[null,null,null,null,null,null,null,null,null,{"$f":"J$16*J$18*J26*J32","v":0}," ⑪＝⑤×⑦×⑨×⑩　原産国アメリカ　　",null,null,null,null,null,null,null,null,null,{"$f":"U$16*U$18*U26*U32","v":0}," ⑪＝⑤×⑦×⑨×⑩　原産国アメリカ　　"]
[null,null,null,null,null,null,null,null,null,0," ⑪＝⑤×⑦×⑨×⑩　原産国カナダ　　",null,null,null,null,null,null,null,null,null,0," ⑪＝⑤×⑦×⑨×⑩　原産国カナダ　　"]
[null,null,null,null,null,null,null,null,null,0," ⑪＝⑤×⑦×⑨×⑩　原産国チリ　",null,null,null,null,null,null,null,null,null,0," ⑪＝⑤×⑦×⑨×⑩　原産国チリ　"]
[null,null,null,null,null,null,null,null,null,0," ⑪＝⑤×⑦×⑨×⑩　原産国オマーン　",null,null,null,null,null,null,null,null,null,0," ⑪＝⑤×⑦×⑨×⑩　原産国オマーン　"]
[null,null,null,null,null,null,null,null,null,0," ⑪＝⑤×⑦×⑨×⑩　原産国ナミビア　",null,null,null,null,null,null,null,null,null,0," ⑪＝⑤×⑦×⑨×⑩　原産国ナミビア　"]
[null,null," 海上輸送費用　合計","（億円/月）",{"$f":"SUM(E37:J42)*1000/100000000","v":0.54266434917116557},null,null,null,null,null,null,null,null," 海上輸送費用　合計","（億円/月）",{"$f":"SUM(P37:U42)*1000/100000000","v":0.53958804489330103}]
[]
[null,null,"2030年","単位","拠点港(外航)","2次輸送先港湾（内航）",null,null,null,"2港揚（外航）","備考",null,null,"2030年","単位","拠点港(外航)","2次輸送先港湾（内航）",null,null,null,"2港揚（外航）","備考"]
[null,null,null,null,"七尾港（※３）","新潟港","直江津港","伏木富山港","金沢港","敦賀港（※３）",null,null,null,null,null,"七尾港（※３）","新潟港","直江津港","伏木富山港","金沢港","敦賀港（※３）"]
[null,null," 密度","（t/m3）",0.68217054263565891,0.68217054263565891,0.68217054263565891,0.68217054263565891,0.68217054263565891,0.68217054263565891," ①",null,null," 密度","（t/m3）",0.68217054263565891,0.68217054263565891,0.68217054263565891,0.68217054263565891,0.68217054263565891,0.68217054263565891," ①"]
[null,null," 運搬船積載量\n※内貿の船型の上限は、就航中の「Hourai Maru」とする","（m3/隻）",{"$f":"KEISAN(\"アンモニア\",E55,\"タンク容量\",E46,\"外貿\")","v":87000},{"$f":"KEISAN(\"アンモニア\",F55,\"タンク容量\",F46,\"内貿\")","v":5130},{"$f":"KEISAN(\"アンモニア\",G55,\"タンク容量\",G46,\"内貿\")","v":1714},{"$f":"KEISAN(\"アンモニア\",H55,\"タンク容量\",H46,\"内貿\")","v":38000},{"$f":"KEISAN(\"アンモニア\",I55,\"タンク容量\",I46,\"内貿\")","v":1714},{"$f":"KEISAN(\"アンモニア\",J55,\"タンク容量\",J46,\"外貿\")","v":87000}," ②港湾施設能力及び対象船舶一覧より、需要量に合わせた船型を設定",null,null," 運搬船積載量\n※内貿の船型の上限は、就航中の「Hourai Maru」とする","（m3/隻）",{"$f":"KEISAN(\"アンモニア\",P55,\"タンク容量\",P46,\"外貿\")","v":87000},{"$f":"KEISAN(\"アンモニア\",Q55,\"タンク容量\",Q46,\"内貿\")","v":5130},{"$f":"KEISAN(\"アンモニア\",R55,\"タンク容量\",R46,\"内貿\")","v":1714},{"$f":"KEISAN(\"アンモニア\",S55,\"タンク容量\",S46,\"内貿\")","v":38000},{"$f":"KEISAN(\"アンモニア\",T55,\"タンク容量\",T46,\"内貿\")","v":1714},{"$f":"KEISAN(\"アンモニア\",U55,\"タンク容量\",U46,\"外貿\")","v":87000}," ②港湾施設能力及び対象船舶一覧より、需要量に合わせた船型を設定"]
[null,null,null,"（t/隻）",{"$f":"E48*E47*④海上輸送網入力!$E$68","v":35539.549644405248},{"$f":"F48*F47","v":3499.5348837209303},{"$f":"G48*G47","v":1169.2403100775193},25922.480620155038,1169.2403100775193,{"$f":"J48*J47*④海上輸送網入力!$E$67","v":23809.287564897091}," ③=②×①",null,null,null,"（t/隻）",{"$f":"P48*P47*④海上輸送網入力!$E$68","v":35539.549644405248},{"$f":"Q48*Q47","v":3499.5348837209303},{"$f":"R48*R47","v":1169.2403100775193},25922.480620155038,1169.2403100775193,{"$f":"U48*U47*④海上輸送網入力!$E$67","v":23809.287564897091}," ③=②×①"]
[null,null,null,"(GT)",{"$f":"KEISAN(\"アンモニア\",E55,\"総トン数\",E46,\"外貿\")","v":50000},{"$f":"KEISAN(\"アンモニア\",F55,\"総トン数\",F46,\"内貿\")","v":3000},{"$f":"KEISAN(\"アンモニア\",G55,\"総トン数\",G46,\"内貿\")","v":999},{"$f":"KEISAN(\"アンモニア\",H55,\"総トン数\",H46,\"内貿\")","v":25458},{"$f":"KEISAN(\"アンモニア\",I55,\"総トン数\",I46,\"内貿\")","v":999},{"$f":"KEISAN(\"アンモニア\",J55,\"総トン数\",J46,\"外貿\")","v":50000},"　港湾施設能力及び対象船舶一覧より、需要量に合わせた船型を設定",null,null,null,"(GT)",{"$f":"KEISAN(\"アンモニア\",P55,\"総トン数\",P46,\"外貿\")","v":50000},{"$f":"KEISAN(\"アンモニア\",Q55,\"総トン数\",Q46,\"内貿\")","v":3000},{"$f":"KEISAN(\"アンモニア\",R55,\"総トン数\",R46,\"内貿\")","v":999},{"$f":"KEISAN(\"アンモニア\",S55,\"総トン数\",S46,\"内貿\")","v":25458},{"$f":"KEISAN(\"アンモニア\",T55,\"総トン数\",T46,\"内貿\")","v":999},{"$f":"KEISAN(\"アンモニア\",U55,\"総トン数\",U46,\"外貿\")","v":50000},"　港湾施設能力及び対象船舶一覧より、需要量に合わせた船型を設定"]
[null,null,null,"(DWT)",{"$f":"E50/0.8447","v":59192.61276192731},{"$f":"F50/0.8447","v":3551.5567657156384},1182.6684029833077,30138.51071386291,1182.6684029833077,59192.61276192731,"　LPG船のDWTとGTの関係：DWT=GT/0.8447 より （※1）",null,null,null,"(DWT)",{"$f":"P50/0.8447","v":59192.61276192731},{"$f":"Q50/0.8447","v":3551.5567657156384},1182.6684029833077,30138.51071386291,1182.6684029833077,59192.61276192731,"　LPG船のDWTとGTの関係：DWT=GT/0.8447 より （※1）"]
[null,null," 船速（外航）","（ノット）",14,14,14,14,14,14," ④ 国土交通省検討資料より",null,null," 船速（外航）","（ノット）",14,14,14,14,14,14," ④ 国土交通省検討資料より"]
[null,null," 船速（内航）","（ノット）",12,12,12,12,12,12," ④ 国土交通省検討資料より",null,null," 船速（内航）","（ノット）",12,12,12,12,12,12," ④ 国土交通省検討資料より"]
[null,null," 海上輸送費用原単位","（千円/日･隻）",{"$f":"45.432*E51^(0.4019)","v":3761.284358983542},{"$f":"45.432*F51^(0.4019)","v":1214.1578596509185},780.45073325115527,2867.6153883844731,780.45073325115527,{"$f":"45.432*J51^(0.4019)","v":3761.284358983542}," ⑤ 海上輸送費用原単位算定式より （※2）",null,null," 海上輸送費用原単位","（千円/日･隻）",{"$f":"45.432*P51^(0.4019)","v":3761.284358983542},{"$f":"45.432*Q51^(0.4019)","v":1214.1578596509185},780.45073325115527,2867.6153883844731,780.45073325115527,{"$f":"45.432*U51^(0.4019)","v":3761.284358983542}," ⑤ 海上輸送費用原単位算定式より （※2）"]
[null,null," 月間需要量","（t/ピーク月）",{"$f":"(①需要!$J$223-①需要!$J$190)/12*④海上輸送網入力!$C$59","v":102097.59538004878},{"$f":"①需要!$J$30/12*④海上輸送網入力!$C$59","v":2379.8771707218475},{"$f":"①需要!$J$62/12*④海上輸送網入力!$C$59","v":976.43009314708388},{"$f":"①需要!$J$94/12*④海上輸送網入力!$C$59","v":32916.589359275211},{"$f":"①需要!$J$126/12*④海上輸送網入力!$C$59","v":397.39927145408245},{"$f":"①需要!$J$190/12*④海上輸送網入力!$C$59","v":68399.038041011474}," ⑥",null,null," 月間需要量","（t/その他月）",{"$f":"(①需要!$J$223-①需要!$J$190)/12*④海上輸送網入力!$C$60","v":83290.143599513496},{"$f":"①需要!$J$30/12*④海上輸送網入力!$C$60","v":1941.4787445362442},{"$f":"①需要!$J$62/12*④海上輸送網入力!$C$60","v":796.5613917778843},{"$f":"①需要!$J$94/12*④海上輸送網入力!$C$60","v":26853.007108882412},{"$f":"①需要!$J$126/12*④海上輸送網入力!$C$60","v":324.19414250201464},{"$f":"①需要!$J$190/12*④海上輸送網入力!$C$60","v":55799.215243983053}," ⑥"]
[null,null," 月間寄港回数","（回/月）",{"$f":"IFERROR(ROUNDUP(E55/E49,0),0)","v":3},{"$f":"IFERROR(ROUNDUP(F55/F49,0),0)","v":1},1,2,1,{"$f":"IFERROR(ROUNDUP(J55/J49,0),0)","v":3}," ⑦＝⑥／③",null,null," 月間寄港回数","（回/月）",{"$f":"IFERROR(ROUNDUP(P55/P49,0),0)","v":3},{"$f":"IFERROR(ROUNDUP(Q55/Q49,0),0)","v":1},1,2,1,{"$f":"IFERROR(ROUNDUP(U55/U49,0),0)","v":3}," ⑦＝⑥／③"]
[null,null," 海上輸送距離","（海里）",{"$f":"④海上輸送網入力!$H$50","v":195},{"$f":"④海上輸送網入力!$C$50","v":125},{"$f":"④海上輸送網入力!$D$50","v":107},{"$f":"④海上輸送網入力!$E$50","v":75},{"$f":"④海上輸送網入力!$F$50","v":131},{"$f":"④海上輸送網入力!$H$17","v":3255}," ⑧　原産国オーストラリア　※二次輸送先は拠点港、拠点港は２港揚げの港との距離",null,null," 海上輸送距離","（海里）",{"$f":"E57","v":195},{"$f":"F57","v":125},{"$f":"G57","v":107},75,131,{"$f":"J57","v":3255}," ⑧　原産国オーストラリア　※二次輸送先は拠点港、拠点港は２港揚げの港との距離"]
[null,null,null,null,null,null,null,null,null,{"$f":"④海上輸送網入力!$H$21","v":5010}," ⑧　原産国アメリカ　※二次輸送先は拠点港、拠点港は２港揚げの港との距離",null,null,null,null,null,null,null,null,null,{"$f":"J58","v":5010}," ⑧　原産国アメリカ　※二次輸送先は拠点港、拠点港は２港揚げの港との距離"]
[null,null,null,null,null,null,null,null,null,{"$f":"④海上輸送網入力!$H$25","v":4288}," ⑧　原産国カナダ　※二次輸送先は拠点港、拠点港は２港揚げの港との距離",null,null,null,null,null,null,null,null,null,4288," ⑧　原産国カナダ　※二次輸送先は拠点港、拠点港は２港揚げの港との距離"]
[null,null,null,null,null,null,null,null,null,{"$f":"④海上輸送網入力!$H$29","v":9616}," ⑧　原産国チリ　※二次輸送先は拠点港、拠点港は２港揚げの港との距離",null,null,null,null,null,null,null,null,null,9616," ⑧　原産国チリ　※二次輸送先は拠点港、拠点港は２港揚げの港との距離"]
[null,null,null,null,null,null,null,null,null,{"$f":"④海上輸送網入力!$H$33","v":5953}," ⑧　原産国オマーン　※二次輸送先は拠点港、拠点港は２港揚げの港との距離",null,null,null,null,null,null,null,null,null,5953," ⑧　原産国オマーン　※二次輸送先は拠点港、拠点港は２港揚げの港との距離"]
[null,null,null,null,null,null,null,null,null,{"$f":"④海上輸送網入力!$H$37","v":8892}," ⑧　原産国ナミビア　※二次輸送先は拠点港、拠点港は２港揚げの港との距離",null,null,null,null,null,null,null,null,null,8892," ⑧　原産国ナミビア　※二次輸送先は拠点港、拠点港は２港揚げの港との距離"]
[null,null,"シナリオ設定","（％）",1,1,1,1,1,1," ⑨　原産国オーストラリア　※二次輸送先、拠点港はシナリオ対象外",null,null,"シナリオ設定","（％）",1,1,1,1,1,{"$f":"J63","v":1}," ⑨　原産国オーストラリア　※二次輸送先、拠点港はシナリオ対象外"]
[null,null,null,null,null,null,null,null,null,0," ⑨　原産国アメリカ　※二次輸送先、拠点港はシナリオ対象外",null,null,null,null,null,null,null,null,null,{"$f":"J64","v":0}," ⑨　原産国アメリカ　※二次輸送先、拠点港はシナリオ対象外"]
[null,null,null,null,null,null,null,null,null,0," ⑨　原産国カナダ　※二次輸送先、拠点港はシナリオ対象外",null,null,null,null,null,null,null,null,null,0," ⑨　原産国カナダ　※二次輸送先、拠点港はシナリオ対象外"]
[null,null,null,null,null,null,null,null,null,0," ⑨　原産国チリ　※二次輸送先、拠点港はシナリオ対象外",null,null,null,null,null,null,null,null,null,0," ⑨　原産国チリ　※二次輸送先、拠点港はシナリオ対象外"]
[null,null,null,null,null,null,null,null,null,0," ⑨　原産国オマーン　※二次輸送先、拠点港はシナリオ対象外",null,null,null,null,null,null,null,null,null,0," ⑨　原産国オマーン　※二次輸送先、拠点港はシナリオ対象外"]
[null,null,null,null,null,null,null,null,null,0," ⑨　原産国ナミビア　※二次輸送先、拠点港はシナリオ対象外",null,null,null,null,null,null,null,null,null,0," ⑨　原産国ナミビア　※二次輸送先、拠点港はシナリオ対象外"]
[null,null," 海上輸送日数","（日）",{"$f":"E57/E$52/24","v":0.5803571428571429},{"$f":"F57/F$53/24","v":0.43402777777777773},{"$f":"G57/G$53/24","v":0.37152777777777773},0.26041666666666669,0.4548611111111111,{"$f":"J57/J$52/24","v":9.6875}," ⑩＝⑧／④　原産国オーストラリア　",null,null," 海上輸送日数","（日）",{"$f":"P57/P$52/24","v":0.5803571428571429},{"$f":"Q57/Q$53/24","v":0.43402777777777773},{"$f":"R57/R$53/24","v":0.37152777777777773},0.26041666666666669,0.4548611111111111,{"$f":"U57/U$52/24","v":9.6875}," ⑩＝⑧／④　原産国オーストラリア　"]
[null,null,null,null,null,null,null,null,null,{"$f":"J58/J$52/24","v":14.910714285714285}," ⑩＝⑧／④　原産国アメリカ　",null,null,null,null,null,null,null,null,null,{"$f":"U58/U$52/24","v":14.910714285714285}," ⑩＝⑧／④　原産国アメリカ　"]
[null,null,null,null,null,null,null,null,null,12.761904761904761," ⑩＝⑧／④　原産国カナダ　",null,null,null,null,null,null,null,null,null,12.761904761904761," ⑩＝⑧／④　原産国カナダ　"]
[null,null,null,null,null,null,null,null,null,28.61904761904762," ⑩＝⑧／④　原産国チリ　",null,null,null,null,null,null,null,null,null,28.61904761904762," ⑩＝⑧／④　原産国チリ　"]
[null,null,null,null,null,null,null,null,null,17.717261904761905," ⑩＝⑧／④　原産国オマーン",null,null,null,null,null,null,null,null,null,17.717261904761905," ⑩＝⑧／④　原産国オマーン"]
[null,null,null,null,null,null,null,null,null,{"$f":"J62/J$52/24","v":26.464285714285712}," ⑩＝⑧／④　原産国ナミビア　",null,null,null,null,null,null,null,null,null,{"$f":"U62/U$52/24","v":26.464285714285712}," ⑩＝⑧／④　原産国ナミビア　"]
[null,null," 海上輸送費用","（千円/月）",{"$f":"E$54*E$56*E63*E69","v":6548.6647321588453},{"$f":"F$54*F$56*F63*F69","v":526.97823769571107},{"$f":"G$54*G$56*G63*G69","v":289.95912658983889},1493.5496814502465,354.99668769410187,{"$f":"J$54*J$56*J63*J69","v":109312.32668295917}," ⑪＝⑤×⑦×⑨×⑩　原産国オーストラリア　　",null,null," 海上輸送費用","（千円/月）",{"$f":"P$54*P$56*P63*P69","v":6548.6647321588453},{"$f":"Q$54*Q$56*Q63*Q69","v":526.97823769571107},{"$f":"R$54*R$56*R63*R69","v":289.95912658983889},1493.5496814502465,354.99668769410187,{"$f":"U$54*U$56*U63*U69","v":109312.32668295917}," ⑪＝⑤×⑦×⑨×⑩　原産国オーストラリア　　"]
[null,null,null,null,null,null,null,null,null,{"$f":"J$54*J$56*J64*J70","v":0}," ⑪＝⑤×⑦×⑨×⑩　原産国アメリカ　　",null,null,null,null,null,null,null,null,null,{"$f":"U$54*U$56*U64*U70","v":0}," ⑪＝⑤×⑦×⑨×⑩　原産国アメリカ　　"]
[null,null,null,null,null,null,null,null,null,0," ⑪＝⑤×⑦×⑨×⑩　原産国カナダ　　",null,null,null,null,null,null,null,null,null,0," ⑪＝⑤×⑦×⑨×⑩　原産国カナダ　　"]
[null,null,null,null,null,null,null,null,null,0," ⑪＝⑤×⑦×⑨×⑩　原産国チリ　",null,null,null,null,null,null,null,null,null,0," ⑪＝⑤×⑦×⑨×⑩　原産国チリ　"]
[null,null,null,null,null,null,null,null,null,0," ⑪＝⑤×⑦×⑨×⑩　原産国オマーン　",null,null,null,null,null,null,null,null,null,0," ⑪＝⑤×⑦×⑨×⑩　原産国オマーン　"]
[null,null,null,null,null,null,null,null,null,0," ⑪＝⑤×⑦×⑨×⑩　原産国ナミビア　",null,null,null,null,null,null,null,null,null,0," ⑪＝⑤×⑦×⑨×⑩　原産国ナミビア　"]
[null,null," 海上輸送費用　合計","（億円/月）",{"$f":"SUM(E75:J80)*1000/100000000","v":1.1852647514854793},null,null,null,null,null,null,null,null," 海上輸送費用　合計","（億円/月）",{"$f":"SUM(P75:U80)*1000/100000000","v":1.1852647514854793}]
[]
[null,null,"移行期","単位","拠点港(外航)","2次輸送先港湾（内航）",null,null,null,"2港揚（外航）","備考",null,null,"移行期","単位","拠点港(外航)","2次輸送先港湾（内航）",null,null,null,"2港揚（外航）","備考"]
[null,null,null,null,"七尾港（※３）","新潟港","直江津港","伏木富山港","金沢港","敦賀港（※３）",null,null,null,null,null,"七尾港（※３）","新潟港","直江津港","伏木富山港","金沢港","敦賀港（※３）"]
[null,null," 密度","（t/m3）",0.68217054263565891,0.68217054263565891,0.68217054263565891,0.68217054263565891,0.68217054263565891,0.68217054263565891," ①",null,null," 密度","（t/m3）",0.68217054263565891,0.68217054263565891,0.68217054263565891,0.68217054263565891,0.68217054263565891,0.68217054263565891," ①"]
[null,null," 運搬船積載量\n※内貿の船型の上限は、就航中の「Hourai Maru」とする","（m3/隻）",{"$f":"KEISAN(\"アンモニア\",E93,\"タンク容量\",E84,\"外貿\")","v":87000},{"$f":"KEISAN(\"アンモニア\",F93,\"タンク容量\",F84,\"内貿\")","v":34198},{"$f":"KEISAN(\"アンモニア\",G93,\"タンク容量\",G84,\"内貿\")","v":34198},{"$f":"KEISAN(\"アンモニア\",H93,\"タンク容量\",H84,\"内貿\")","v":38000},{"$f":"KEISAN(\"アンモニア\",I93,\"タンク容量\",I84,\"内貿\")","v":34198},{"$f":"KEISAN(\"アンモニア\",J93,\"タンク容量\",J84,\"外貿\")","v":87000}," ②港湾施設能力及び対象船舶一覧より、需要量に合わせた船型を設定",null,null," 運搬船積載量\n※内貿の船型の上限は、就航中の「Hourai Maru」とする","（m3/隻）",{"$f":"KEISAN(\"アンモニア\",P93,\"タンク容量\",P84,\"外貿\")","v":87000},{"$f":"KEISAN(\"アンモニア\",Q93,\"タンク容量\",Q84,\"内貿\")","v":34198},{"$f":"KEISAN(\"アンモニア\",R93,\"タンク容量\",R84,\"内貿\")","v":34198},{"$f":"KEISAN(\"アンモニア\",S93,\"タンク容量\",S84,\"内貿\")","v":38000},{"$f":"KEISAN(\"アンモニア\",T93,\"タンク容量\",T84,\"内貿\")","v":17099},{"$f":"KEISAN(\"アンモニア\",U93,\"タンク容量\",U84,\"外貿\")","v":87000}," ②港湾施設能力及び対象船舶一覧より、需要量に合わせた船型を設定"]
[null,null,null,"（t/隻）",{"$f":"E86*E85*④海上輸送網入力!$F$68","v":39029.150653897639},{"$f":"F86*F85","v":23328.868217054263},{"$f":"G86*G85","v":23328.868217054263},25922.480620155038,23328.868217054263,{"$f":"J86*J85*④海上輸送網入力!$F$67","v":20319.686555404689}," ③=②×①",null,null,null,"（t/隻）",{"$f":"P86*P85*④海上輸送網入力!$F$68","v":39029.150653897639},{"$f":"Q86*Q85","v":23328.868217054263},{"$f":"R86*R85","v":23328.868217054263},25922.480620155038,11664.434108527132,{"$f":"U86*U85*④海上輸送網入力!$F$67","v":20319.686555404689}," ③=②×①"]
[null,null,null,"(GT)",{"$f":"KEISAN(\"アンモニア\",E93,\"総トン数\",E84,\"外貿\")","v":50000},{"$f":"KEISAN(\"アンモニア\",F93,\"総トン数\",F84,\"内貿\")","v":20000},{"$f":"KEISAN(\"アンモニア\",G93,\"総トン数\",G84,\"内貿\")","v":20000},{"$f":"KEISAN(\"アンモニア\",H93,\"総トン数\",H84,\"内貿\")","v":25458},{"$f":"KEISAN(\"アンモニア\",I93,\"総トン数\",I84,\"内貿\")","v":20000},{"$f":"KEISAN(\"アンモニア\",J93,\"総トン数\",J84,\"外貿\")","v":50000},"　港湾施設能力及び対象船舶一覧より、需要量に合わせた船型を設定",null,null,null,"(GT)",{"$f":"KEISAN(\"アンモニア\",P93,\"総トン数\",P84,\"外貿\")","v":50000},{"$f":"KEISAN(\"アンモニア\",Q93,\"総トン数\",Q84,\"内貿\")","v":20000},{"$f":"KEISAN(\"アンモニア\",R93,\"総トン数\",R84,\"内貿\")","v":20000},{"$f":"KEISAN(\"アンモニア\",S93,\"総トン数\",S84,\"内貿\")","v":25458},{"$f":"KEISAN(\"アンモニア\",T93,\"総トン数\",T84,\"内貿\")","v":10000},{"$f":"KEISAN(\"アンモニア\",U93,\"総トン数\",U84,\"外貿\")","v":50000},"　港湾施設能力及び対象船舶一覧より、需要量に合わせた船型を設定"]
[null,null,null,"(DWT)",{"$f":"E88/0.8447","v":59192.61276192731},{"$f":"F88/0.8447","v":23677.045104770925},23677.045104770925,30138.51071386291,23677.045104770925,59192.61276192731,"　LPG船のDWTとGTの関係：DWT=GT/0.8447 より （※1）",null,null,null,"(DWT)",{"$f":"P88/0.8447","v":59192.61276192731},{"$f":"Q88/0.8447","v":23677.045104770925},23677.045104770925,30138.51071386291,11838.522552385462,59192.61276192731,"　LPG船のDWTとGTの関係：DWT=GT/0.8447 より （※1）"]
[null,null," 船速（外航）","（ノット）",14,14,14,14,14,14," ④ 国土交通省検討資料より",null,null," 船速（外航）","（ノット）",14,14,14,14,14,14," ④ 国土交通省検討資料より"]
[null,null," 船速（内航）","（ノット）",12,12,12,12,12,12," ④ 国土交通省検討資料より",null,null," 船速（内航）","（ノット）",12,12,12,12,12,12," ④ 国土交通省検討資料より"]
[null,null," 海上輸送費用原単位","（千円/日･隻）",{"$f":"45.432*E89^(0.4019)","v":3761.284358983542},{"$f":"45.432*F89^(0.4019)","v":2602.5799429069089},2602.5799429069089,2867.6153883844731,2602.5799429069089,{"$f":"45.432*J89^(0.4019)","v":3761.284358983542}," ⑤ 海上輸送費用原単位算定式より （※2）",null,null," 海上輸送費用原単位","（千円/日･隻）",{"$f":"45.432*P89^(0.4019)","v":3761.284358983542},{"$f":"45.432*Q89^(0.4019)","v":2602.5799429069089},2602.5799429069089,2867.6153883844731,1969.7908840827624,{"$f":"45.432*U89^(0.4019)","v":3761.284358983542}," ⑤ 海上輸送費用原単位算定式より （※2）"]
[null,null," 月間需要量","（t/ピーク月）",{"$f":"(①需要!$K$223-①需要!$K$190)/12*④海上輸送網入力!$C$59","v":271374.61292612774},{"$f":"①需要!$K$30/12*④海上輸送網入力!$C$59","v":22978.71093123261},{"$f":"①需要!$K$62/12*④海上輸送網入力!$C$59","v":19702.184836456901},{"$f":"①需要!$K$94/12*④海上輸送網入力!$C$59","v":80436.514684082766},{"$f":"①需要!$K$126/12*④海上輸送網入力!$C$59","v":13159.911036556032},{"$f":"①需要!$K$190/12*④海上輸送網入力!$C$59","v":141285.34650042426}," ⑥",null,null," 月間需要量","（t/その他月）",{"$f":"(①需要!$K$223-①需要!$K$190)/12*④海上輸送網入力!$C$60","v":221384.55265026214},{"$f":"①需要!$K$30/12*④海上輸送網入力!$C$60","v":18745.79049653187},{"$f":"①需要!$K$62/12*④海上輸送網入力!$C$60","v":16072.83499816221},{"$f":"①需要!$K$94/12*④海上輸送網入力!$C$60","v":65619.261979120158},{"$f":"①需要!$K$126/12*④海上輸送網入力!$C$60","v":10735.716898243081},{"$f":"①需要!$K$190/12*④海上輸送網入力!$C$60","v":115259.09846087244}," ⑥"]
[null,null," 月間寄港回数","（回/月）",{"$f":"IFERROR(ROUNDUP(E93/E87,0),0)","v":7},{"$f":"IFERROR(ROUNDUP(F93/F87,0),0)","v":1},1,4,1,{"$f":"IFERROR(ROUNDUP(J93/J87,0),0)","v":7}," ⑦＝⑥／③",null,null," 月間寄港回数","（回/月）",{"$f":"IFERROR(ROUNDUP(P93/P87,0),0)","v":6},{"$f":"IFERROR(ROUNDUP(Q93/Q87,0),0)","v":1},1,{"$f":"IFERROR(ROUNDUP(S93/S87,0),0)","v":3},{"$f":"IFERROR(ROUNDUP(T93/T87,0),0)","v":1},{"$f":"IFERROR(ROUNDUP(U93/U87,0),0)","v":6}," ⑦＝⑥／③"]
[null,null," 海上輸送距離","（海里）",{"$f":"④海上輸送網入力!$H$50","v":195},{"$f":"④海上輸送網入力!$C$50","v":125},{"$f":"④海上輸送網入力!$D$50","v":107},{"$f":"④海上輸送網入力!$E$50","v":75},{"$f":"④海上輸送網入力!$F$50","v":131},{"$f":"④海上輸送網入力!$H$17","v":3255}," ⑧　原産国オーストラリア　※二次輸送先は拠点港、拠点港は２港揚げの港との距離",null,null," 海上輸送距離","（海里）",{"$f":"E95","v":195},{"$f":"F95","v":125},{"$f":"G95","v":107},75,131,{"$f":"J95","v":3255}," ⑧　原産国オーストラリア　※二次輸送先は拠点港、拠点港は２港揚げの港との距離"]
[null,null,null,null,null,null,null,null,null,{"$f":"④海上輸送網入力!$H$21","v":5010}," ⑧　原産国アメリカ　※二次輸送先は拠点港、拠点港は２港揚げの港との距離",null,null,null,null,null,null,null,null,null,{"$f":"J96","v":5010}," ⑧　原産国アメリカ　※二次輸送先は拠点港、拠点港は２港揚げの港との距離"]
[null,null,null,null,null,null,null,null,null,{"$f":"④海上輸送網入力!$H$25","v":4288}," ⑧　原産国カナダ　※二次輸送先は拠点港、拠点港は２港揚げの港との距離",null,null,null,null,null,null,null,null,null,4288," ⑧　原産国カナダ　※二次輸送先は拠点港、拠点港は２港揚げの港との距離"]
[null,null,null,null,null,null,null,null,null,{"$f":"④海上輸送網入力!$H$29","v":9616}," ⑧　原産国チリ　※二次輸送先は拠点港、拠点港は２港揚げの港との距離",null,null,null,null,null,null,null,null,null,9616," ⑧　原産国チリ　※二次輸送先は拠点港、拠点港は２港揚げの港との距離"]
[null,null,null,null,null,null,null,null,null,{"$f":"④海上輸送網入力!$H$33","v":5953}," ⑧　原産国オマーン　※二次輸送先は拠点港、拠点港は２港揚げの港との距離",null,null,null,null,null,null,null,null,null,5953," ⑧　原産国オマーン　※二次輸送先は拠点港、拠点港は２港揚げの港との距離"]
[null,null,null,null,null,null,null,null,null,{"$f":"④海上輸送網入力!$H$37","v":8892}," ⑧　原産国ナミビア　※二次輸送先は拠点港、拠点港は２港揚げの港との距離",null,null,null,null,null,null,null,null,null,8892," ⑧　原産国ナミビア　※二次輸送先は拠点港、拠点港は２港揚げの港との距離"]
[null,null,"シナリオ設定","（％）",1,1,1,1,1,1," ⑨　原産国オーストラリア　※二次輸送先、拠点港はシナリオ対象外",null,null,"シナリオ設定","（％）",1,1,1,1,1,{"$f":"J101","v":1}," ⑨　原産国オーストラリア　※二次輸送先、拠点港はシナリオ対象外"]
[null,null,null,null,null,null,null,null,null,0," ⑨　原産国アメリカ　※二次輸送先、拠点港はシナリオ対象外",null,null,null,null,null,null,null,null,null,{"$f":"J102","v":0}," ⑨　原産国アメリカ　※二次輸送先、拠点港はシナリオ対象外"]
[null,null,null,null,null,null,null,null,null,0," ⑨　原産国カナダ　※二次輸送先、拠点港はシナリオ対象外",null,null,null,null,null,null,null,null,null,0," ⑨　原産国カナダ　※二次輸送先、拠点港はシナリオ対象外"]
[null,null,null,null,null,null,null,null,null,0," ⑨　原産国チリ　※二次輸送先、拠点港はシナリオ対象外",null,null,null,null,null,null,null,null,null,0," ⑨　原産国チリ　※二次輸送先、拠点港はシナリオ対象外"]
[null,null,null,null,null,null,null,null,null,0," ⑨　原産国オマーン　※二次輸送先、拠点港はシナリオ対象外",null,null,null,null,null,null,null,null,null,0," ⑨　原産国オマーン　※二次輸送先、拠点港はシナリオ対象外"]
[null,null,null,null,null,null,null,null,null,0," ⑨　原産国ナミビア　※二次輸送先、拠点港はシナリオ対象外",null,null,null,null,null,null,null,null,null,0," ⑨　原産国ナミビア　※二次輸送先、拠点港はシナリオ対象外"]
[null,null," 海上輸送日数","（日）",{"$f":"E95/E$90/24","v":0.5803571428571429},{"$f":"F95/F$91/24","v":0.43402777777777773},{"$f":"G95/G$91/24","v":0.37152777777777773},0.26041666666666669,0.4548611111111111,{"$f":"J95/J$90/24","v":9.6875}," ⑩＝⑧／④　原産国オーストラリア　",null,null," 海上輸送日数","（日）",{"$f":"P95/P$90/24","v":0.5803571428571429},{"$f":"Q95/Q$91/24","v":0.43402777777777773},{"$f":"R95/R$91/24","v":0.37152777777777773},{"$f":"S95/S$91/24","v":0.26041666666666669},{"$f":"T95/T$91/24","v":0.4548611111111111},{"$f":"U95/U$90/24","v":9.6875}," ⑩＝⑧／④　原産国オーストラリア　"]
[null,null,null,null,null,null,null,null,null,{"$f":"J96/J$90/24","v":14.910714285714285}," ⑩＝⑧／④　原産国アメリカ　",null,null,null,null,null,null,null,null,null,{"$f":"U96/U$90/24","v":14.910714285714285}," ⑩＝⑧／④　原産国アメリカ　"]
[null,null,null,null,null,null,null,null,null,12.761904761904761," ⑩＝⑧／④　原産国カナダ　",null,null,null,null,null,null,null,null,null,12.761904761904761," ⑩＝⑧／④　原産国カナダ　"]
[null,null,null,null,null,null,null,null,null,28.61904761904762," ⑩＝⑧／④　原産国チリ　",null,null,null,null,null,null,null,null,null,28.61904761904762," ⑩＝⑧／④　原産国チリ　"]
[null,null,null,null,null,null,null,null,null,17.717261904761905," ⑩＝⑧／④　原産国オマーン",null,null,null,null,null,null,null,null,null,17.717261904761905," ⑩＝⑧／④　原産国オマーン"]
[null,null,null,null,null,null,null,null,null,26.464285714285712," ⑩＝⑧／④　原産国ナミビア　",null,null,null,null,null,null,null,null,null,26.464285714285712," ⑩＝⑧／④　原産国ナミビア　"]
[null,null," 海上輸送費用","（千円/月）",{"$f":"E$92*E$94*E101*E107","v":15280.217708370639},{"$f":"F$92*F$94*F101*F107","v":1129.5919891089013},{"$f":"G$92*G$94*G101*G107","v":966.93074267721954},2987.0993629004929,1183.8124045861287,{"$f":"J$92*J$94*J101*J107","v":255062.09559357143}," ⑪＝⑤×⑦×⑨×⑩　原産国オーストラリア　　",null,null," 海上輸送費用","（千円/月）",{"$f":"P$92*P$94*P101*P107","v":13097.329464317691},{"$f":"Q$92*Q$94*Q101*Q107","v":1129.5919891089013},{"$f":"R$92*R$94*R101*R107","v":966.93074267721954},{"$f":"S$92*S$94*S101*S107","v":2240.32452217537},{"$f":"T$92*T$94*T101*T107","v":895.98127019042317},{"$f":"U$92*U$94*U101*U107","v":218624.65336591835}," ⑪＝⑤×⑦×⑨×⑩　原産国オーストラリア　　"]
[null,null,null,null,null,null,null,null,null,{"$f":"J$92*J$94*J102*J108","v":0}," ⑪＝⑤×⑦×⑨×⑩　原産国アメリカ　　",null,null,null,null,null,null,null,null,null,{"$f":"U$92*U$94*U102*U108","v":0}," ⑪＝⑤×⑦×⑨×⑩　原産国アメリカ　　"]
[null,null,null,null,null,null,null,null,null,0," ⑪＝⑤×⑦×⑨×⑩　原産国カナダ　　",null,null,null,null,null,null,null,null,null,0," ⑪＝⑤×⑦×⑨×⑩　原産国カナダ　　"]
[null,null,null,null,null,null,null,null,null,0," ⑪＝⑤×⑦×⑨×⑩　原産国チリ　",null,null,null,null,null,null,null,null,null,0," ⑪＝⑤×⑦×⑨×⑩　原産国チリ　"]
[null,null,null,null,null,null,null,null,null,0," ⑪＝⑤×⑦×⑨×⑩　原産国オマーン　",null,null,null,null,null,null,null,null,null,0," ⑪＝⑤×⑦×⑨×⑩　原産国オマーン　"]
[null,null,null,null,null,null,null,null,null,0," ⑪＝⑤×⑦×⑨×⑩　原産国ナミビア　",null,null,null,null,null,null,null,null,null,0," ⑪＝⑤×⑦×⑨×⑩　原産国ナミビア　"]
[null,null," 海上輸送費用　合計","（億円/月）",{"$f":"SUM(E113:J118)*1000/100000000","v":2.7660974780121483},null,null,null,null,null,null,null,null," 海上輸送費用　合計","（億円/月）",{"$f":"SUM(P113:U118)*1000/100000000","v":2.3695481135438796}]
[]
[null,null,"2050年","単位","拠点港(外航)","2次輸送先港湾（内航）",null,null,null,"2港揚（外航）","備考",null,null,"2050年","単位","拠点港(外航)","2次輸送先港湾（内航）",null,null,null,"2港揚（外航）","備考"]
[null,null,null,null,"七尾港（※３）","新潟港","直江津港","伏木富山港","金沢港","敦賀港（※３）",null,null,null,null,null,"七尾港（※３）","新潟港","直江津港","伏木富山港","金沢港","敦賀港（※３）"]
[null,null," 密度","（t/m3）",0.68217054263565891,0.68217054263565891,0.68217054263565891,0.68217054263565891,0.68217054263565891,0.68217054263565891," ①",null,null," 密度","（t/m3）",0.68217054263565891,0.68217054263565891,0.68217054263565891,0.68217054263565891,0.68217054263565891,0.68217054263565891," ①"]
[null,null," 運搬船積載量\n※内貿の船型の上限は、就航中の「Hourai Maru」とする","（m3/隻）",{"$f":"KEISAN(\"アンモニア\",E131,\"タンク容量\",E122,\"外貿\")","v":87000},{"$f":"KEISAN(\"アンモニア\",F131,\"タンク容量\",F122,\"内貿\")","v":38000},{"$f":"KEISAN(\"アンモニア\",G131,\"タンク容量\",G122,\"内貿\")","v":38000},{"$f":"KEISAN(\"アンモニア\",H131,\"タンク容量\",H122,\"内貿\")","v":38000},{"$f":"KEISAN(\"アンモニア\",I131,\"タンク容量\",I122,\"内貿\")","v":38000},{"$f":"KEISAN(\"アンモニア\",J131,\"タンク容量\",J122,\"外貿\")","v":87000}," ②港湾施設能力及び対象船舶一覧より、需要量に合わせた船型を設定",null,null," 運搬船積載量\n※内貿の船型の上限は、就航中の「Hourai Maru」とする","（m3/隻）",{"$f":"KEISAN(\"アンモニア\",P131,\"タンク容量\",P122,\"外貿\")","v":87000},{"$f":"KEISAN(\"アンモニア\",Q131,\"タンク容量\",Q122,\"内貿\")","v":38000},{"$f":"KEISAN(\"アンモニア\",R131,\"タンク容量\",R122,\"内貿\")","v":38000},{"$f":"KEISAN(\"アンモニア\",S131,\"タンク容量\",S122,\"内貿\")","v":38000},{"$f":"KEISAN(\"アンモニア\",T131,\"タンク容量\",T122,\"内貿\")","v":34198},{"$f":"KEISAN(\"アンモニア\",U131,\"タンク容量\",U122,\"外貿\")","v":87000}," ②港湾施設能力及び対象船舶一覧より、需要量に合わせた船型を設定"]
[null,null,null,"（t/隻）",{"$f":"E124*E123*④海上輸送網入力!$G$68","v":38365.445365021485},{"$f":"F124*F123","v":25922.480620155038},{"$f":"G124*G123","v":25922.480620155038},25922.480620155038,25922.480620155038,{"$f":"J124*J123*④海上輸送網入力!$G$67","v":20983.391844280843}," ③=②×①",null,null,null,"（t/隻）",{"$f":"P124*P123*④海上輸送網入力!$G$68","v":38365.445365021485},{"$f":"Q124*Q123","v":25922.480620155038},{"$f":"R124*R123","v":25922.480620155038},25922.480620155038,23328.868217054263,{"$f":"U124*U123*④海上輸送網入力!$G$67","v":20983.391844280843}," ③=②×①"]
[null,null,null,"(GT)",{"$f":"KEISAN(\"アンモニア\",E131,\"総トン数\",E122,\"外貿\")","v":50000},{"$f":"KEISAN(\"アンモニア\",F131,\"総トン数\",F122,\"内貿\")","v":25458},{"$f":"KEISAN(\"アンモニア\",G131,\"総トン数\",G122,\"内貿\")","v":25458},{"$f":"KEISAN(\"アンモニア\",H131,\"総トン数\",H122,\"内貿\")","v":25458},{"$f":"KEISAN(\"アンモニア\",I131,\"総トン数\",I122,\"内貿\")","v":25458},{"$f":"KEISAN(\"アンモニア\",J131,\"総トン数\",J122,\"外貿\")","v":50000},"　港湾施設能力及び対象船舶一覧より、需要量に合わせた船型を設定",null,null,null,"(GT)",{"$f":"KEISAN(\"アンモニア\",P131,\"総トン数\",P122,\"外貿\")","v":50000},{"$f":"KEISAN(\"アンモニア\",Q131,\"総トン数\",Q122,\"内貿\")","v":25458},{"$f":"KEISAN(\"アンモニア\",R131,\"総トン数\",R122,\"内貿\")","v":25458},{"$f":"KEISAN(\"アンモニア\",S131,\"総トン数\",S122,\"内貿\")","v":25458},{"$f":"KEISAN(\"アンモニア\",T131,\"総トン数\",T122,\"内貿\")","v":20000},{"$f":"KEISAN(\"アンモニア\",U131,\"総トン数\",U122,\"外貿\")","v":50000},"　港湾施設能力及び対象船舶一覧より、需要量に合わせた船型を設定"]
[null,null,null,"(DWT)",{"$f":"E126/0.8447","v":59192.61276192731},{"$f":"F126/0.8447","v":30138.51071386291},30138.51071386291,30138.51071386291,30138.51071386291,59192.61276192731,"　LPG船のDWTとGTの関係：DWT=GT/0.8447 より （※1）",null,null,null,"(DWT)",{"$f":"P126/0.8447","v":59192.61276192731},{"$f":"Q126/0.8447","v":30138.51071386291},30138.51071386291,30138.51071386291,23677.045104770925,59192.61276192731,"　LPG船のDWTとGTの関係：DWT=GT/0.8447 より （※1）"]
[null,null," 船速（外航）","（ノット）",14,14,14,14,14,14," ④ 国土交通省検討資料より",null,null," 船速（外航）","（ノット）",14,14,14,14,14,14," ④ 国土交通省検討資料より"]
[null,null," 船速（内航）","（ノット）",12,12,12,12,12,12," ④ 国土交通省検討資料より",null,null," 船速（内航）","（ノット）",12,12,12,12,12,12," ④ 国土交通省検討資料より"]
[null,null," 海上輸送費用原単位","（千円/日･隻）",{"$f":"45.432*E127^(0.4019)","v":3761.284358983542},{"$f":"45.432*F127^(0.4019)","v":2867.6153883844731},2867.6153883844731,2867.6153883844731,2867.6153883844731,{"$f":"45.432*J127^(0.4019)","v":3761.284358983542}," ⑤ 海上輸送費用原単位算定式より （※2）",null,null," 海上輸送費用原単位","（千円/日･隻）",{"$f":"45.432*P127^(0.4019)","v":3761.284358983542},{"$f":"45.432*Q127^(0.4019)","v":2867.6153883844731},2867.6153883844731,2867.6153883844731,2602.5799429069089,{"$f":"45.432*U127^(0.4019)","v":3761.284358983542}," ⑤ 海上輸送費用原単位算定式より （※2）"]
[null,null," 月間需要量","（t/ピーク月）",{"$f":"(①需要!$L$223-①需要!$L$190)/12*④海上輸送網入力!$C$59","v":664105.46395174018},{"$f":"①需要!$L$30/12*④海上輸送網入力!$C$59","v":46033.958535852311},{"$f":"①需要!$L$62/12*④海上輸送網入力!$C$59","v":39468.150234069712},{"$f":"①需要!$L$94/12*④海上輸送網入力!$C$59","v":200755.75968335362},{"$f":"①需要!$L$126/12*④海上輸送網入力!$C$59","v":26345.334297574434},{"$f":"①需要!$L$190/12*④海上輸送網入力!$C$59","v":363222.29661205149}," ⑥",null,null," 月間需要量","（t/その他月）",{"$f":"(①需要!$L$223-①需要!$L$190)/12*④海上輸送網入力!$C$60","v":541770.24690799869},{"$f":"①需要!$L$30/12*④海上輸送網入力!$C$60","v":37554.018805563734},{"$f":"①需要!$L$62/12*④海上輸送網入力!$C$60","v":32197.701506741087},{"$f":"①需要!$L$94/12*④海上輸送網入力!$C$60","v":163774.43553115692},{"$f":"①需要!$L$126/12*④海上輸送網入力!$C$60","v":21492.246400652832},{"$f":"①需要!$L$190/12*④海上輸送網入力!$C$60","v":296312.92618351575}," ⑥"]
[null,null," 月間寄港回数","（回/月）",{"$f":"IFERROR(ROUNDUP(E131/E125,0),0)","v":18},{"$f":"IFERROR(ROUNDUP(F131/F125,0),0)","v":2},2,8,2,{"$f":"IFERROR(ROUNDUP(J131/J125,0),0)","v":18}," ⑦＝⑥／③",null,null," 月間寄港回数","（回/月）",{"$f":"IFERROR(ROUNDUP(P131/P125,0),0)","v":15},{"$f":"IFERROR(ROUNDUP(Q131/Q125,0),0)","v":2},2,7,1,{"$f":"IFERROR(ROUNDUP(U131/U125,0),0)","v":15}," ⑦＝⑥／③"]
[null,null," 海上輸送距離","（海里）",{"$f":"④海上輸送網入力!$H$50","v":195},{"$f":"④海上輸送網入力!$C$50","v":125},{"$f":"④海上輸送網入力!$D$50","v":107},{"$f":"④海上輸送網入力!$E$50","v":75},{"$f":"④海上輸送網入力!$F$50","v":131},{"$f":"④海上輸送網入力!$H$17","v":3255}," ⑧　原産国オーストラリア　※二次輸送先は拠点港、拠点港は２港揚げの港との距離",null,null," 海上輸送距離","（海里）",{"$f":"E133","v":195},{"$f":"F133","v":125},{"$f":"G133","v":107},75,131,{"$f":"J133","v":3255}," ⑧　原産国オーストラリア　※二次輸送先は拠点港、拠点港は２港揚げの港との距離"]
[null,null,null,null,null,null,null,null,null,{"$f":"④海上輸送網入力!$H$21","v":5010}," ⑧　原産国アメリカ　※二次輸送先は拠点港、拠点港は２港揚げの港との距離",null,null,null,null,null,null,null,null,null,{"$f":"J134","v":5010}," ⑧　原産国アメリカ　※二次輸送先は拠点港、拠点港は２港揚げの港との距離"]
[null,null,null,null,null,null,null,null,null,{"$f":"④海上輸送網入力!$H$25","v":4288}," ⑧　原産国カナダ　※二次輸送先は拠点港、拠点港は２港揚げの港との距離",null,null,null,null,null,null,null,null,null,4288," ⑧　原産国カナダ　※二次輸送先は拠点港、拠点港は２港揚げの港との距離"]
[null,null,null,null,null,null,null,null,null,{"$f":"④海上輸送網入力!$H$29","v":9616}," ⑧　原産国チリ　※二次輸送先は拠点港、拠点港は２港揚げの港との距離",null,null,null,null,null,null,null,null,null,9616," ⑧　原産国チリ　※二次輸送先は拠点港、拠点港は２港揚げの港との距離"]
[null,null,null,null,null,null,null,null,null,{"$f":"④海上輸送網入力!$H$33","v":5953}," ⑧　原産国オマーン　※二次輸送先は拠点港、拠点港は２港揚げの港との距離",null,null,null,null,null,null,null,null,null,5953," ⑧　原産国オマーン　※二次輸送先は拠点港、拠点港は２港揚げの港との距離"]
[null,null,null,null,null,null,null,null,null,{"$f":"④海上輸送網入力!$H$37","v":8892}," ⑧　原産国ナミビア　※二次輸送先は拠点港、拠点港は２港揚げの港との距離",null,null,null,null,null,null,null,null,null,8892," ⑧　原産国ナミビア　※二次輸送先は拠点港、拠点港は２港揚げの港との距離"]
[null,null,"シナリオ設定","（％）",1,1,1,1,1,1," ⑨　原産国オーストラリア　※二次輸送先、拠点港はシナリオ対象外",null,null,"シナリオ設定","（％）",1,1,1,1,1,{"$f":"J139","v":1}," ⑨　原産国オーストラリア　※二次輸送先、拠点港はシナリオ対象外"]
[null,null,null,null,null,null,null,null,null,0," ⑨　原産国アメリカ　※二次輸送先、拠点港はシナリオ対象外",null,null,null,null,null,null,null,null,null,{"$f":"J140","v":0}," ⑨　原産国アメリカ　※二次輸送先、拠点港はシナリオ対象外"]
[null,null,null,null,null,null,null,null,null,0," ⑨　原産国カナダ　※二次輸送先、拠点港はシナリオ対象外",null,null,null,null,null,null,null,null,null,0," ⑨　原産国カナダ　※二次輸送先、拠点港はシナリオ対象外"]
[null,null,null,null,null,null,null,null,null,0," ⑨　原産国チリ　※二次輸送先、拠点港はシナリオ対象外",null,null,null,null,null,null,null,null,null,0," ⑨　原産国チリ　※二次輸送先、拠点港はシナリオ対象外"]
[null,null,null,null,null,null,null,null,null,0," ⑨　原産国オマーン　※二次輸送先、拠点港はシナリオ対象外",null,null,null,null,null,null,null,null,null,0," ⑨　原産国オマーン　※二次輸送先、拠点港はシナリオ対象外"]
[null,null,null,null,null,null,null,null,null,0," ⑨　原産国ナミビア　※二次輸送先、拠点港はシナリオ対象外",null,null,null,null,null,null,null,null,null,0," ⑨　原産国ナミビア　※二次輸送先、拠点港はシナリオ対象外"]
[null,null," 海上輸送日数","（日）",{"$f":"E133/E$128/24","v":0.5803571428571429},{"$f":"F133/F$129/24","v":0.43402777777777773},{"$f":"G133/G$129/24","v":0.37152777777777773},0.26041666666666669,0.4548611111111111,{"$f":"J133/J$128/24","v":9.6875}," ⑩＝⑧／④　原産国オーストラリア　",null,null," 海上輸送日数","（日）",{"$f":"P133/P$128/24","v":0.5803571428571429},{"$f":"Q133/Q$129/24","v":0.43402777777777773},{"$f":"R133/R$129/24","v":0.37152777777777773},{"$f":"S133/S$91/24","v":0.26041666666666669},0.4548611111111111,{"$f":"U133/U$128/24","v":9.6875}," ⑩＝⑧／④　原産国オーストラリア　"]
[null,null,null,null,null,null,null,null,null,{"$f":"J134/J$128/24","v":14.910714285714285}," ⑩＝⑧／④　原産国アメリカ　",null,null,null,null,null,null,null,null,null,{"$f":"U134/U$128/24","v":14.910714285714285}," ⑩＝⑧／④　原産国アメリカ　"]
[null,null,null,null,null,null,null,null,null,12.761904761904761," ⑩＝⑧／④　原産国カナダ　",null,null,null,null,null,null,null,null,null,12.761904761904761," ⑩＝⑧／④　原産国カナダ　"]
[null,null,null,null,null,null,null,null,null,28.61904761904762," ⑩＝⑧／④　原産国チリ　",null,null,null,null,null,null,null,null,null,28.61904761904762," ⑩＝⑧／④　原産国チリ　"]
[null,null,null,null,null,null,null,null,null,17.717261904761905," ⑩＝⑧／④　原産国オマーン",null,null,null,null,null,null,null,null,null,17.717261904761905," ⑩＝⑧／④　原産国オマーン"]
[null,null,null,null,null,null,null,null,null,26.464285714285712," ⑩＝⑧／④　原産国ナミビア　",null,null,null,null,null,null,null,null,null,26.464285714285712," ⑩＝⑧／④　原産国ナミビア　"]
[null,null," 海上輸送費用","（千円/月）",{"$f":"E$130*E$132*E139*E145","v":39291.98839295307},{"$f":"F$130*F$132*F139*F145","v":2489.2494690837439},{"$f":"G$130*G$132*G139*G145","v":2130.7975455356845},5974.1987258009858,2608.7334435997636,{"$f":"J$130*J$132*J139*J145","v":655873.96009775507}," ⑪＝⑤×⑦×⑨×⑩　原産国オーストラリア　　",null,null," 海上輸送費用","（千円/月）",{"$f":"P$130*P$132*P139*P145","v":32743.323660794231},{"$f":"Q$130*Q$132*Q139*Q145","v":2489.2494690837439},{"$f":"R$130*R$132*R139*R145","v":2130.7975455356845},{"$f":"S$92*S$94*S139*S145","v":2240.32452217537},895.98127019042317,{"$f":"U$130*U$132*U139*U145","v":546561.63341479597}," ⑪＝⑤×⑦×⑨×⑩　原産国オーストラリア　　"]
[null,null,null,null,null,null,null,null,null,{"$f":"J$130*J$132*J140*J146","v":0}," ⑪＝⑤×⑦×⑨×⑩　原産国アメリカ　　",null,null,null,null,null,null,null,null,null,{"$f":"U$130*U$132*U140*U146","v":0}," ⑪＝⑤×⑦×⑨×⑩　原産国アメリカ　　"]
[null,null,null,null,null,null,null,null,null,0," ⑪＝⑤×⑦×⑨×⑩　原産国カナダ　　",null,null,null,null,null,null,null,null,null,0," ⑪＝⑤×⑦×⑨×⑩　原産国カナダ　　"]
[null,null,null,null,null,null,null,null,null,0," ⑪＝⑤×⑦×⑨×⑩　原産国チリ　",null,null,null,null,null,null,null,null,null,0," ⑪＝⑤×⑦×⑨×⑩　原産国チリ　"]
[null,null,null,null,null,null,null,null,null,0," ⑪＝⑤×⑦×⑨×⑩　原産国オマーン　",null,null,null,null,null,null,null,null,null,0," ⑪＝⑤×⑦×⑨×⑩　原産国オマーン　"]
[null,null,null,null,null,null,null,null,null,0," ⑪＝⑤×⑦×⑨×⑩　原産国ナミビア　",null,null,null,null,null,null,null,null,null,0," ⑪＝⑤×⑦×⑨×⑩　原産国ナミビア　"]
[null,null," 海上輸送費用　合計","（億円/月）",{"$f":"SUM(E151:J156)*1000/100000000","v":7.0836892767472825},null,null,null,null,null,null,null,null," 海上輸送費用　合計","（億円/月）",{"$f":"SUM(P151:U156)*1000/100000000","v":5.8706130988257543}]
[null,null,"（※1）「統計解析による船舶諸元に関する研究－船舶の主要諸元の計画基準（案）－」（国土技術政策総合研究所研究報告、第28号2006年3月）",null,null,null,null,null,null,null,null,null,null,"（※1）「統計解析による船舶諸元に関する研究－船舶の主要諸元の計画基準（案）－」（国土技術政策総合研究所研究報告、第28号2006年3月）"]
[null,null,"（※2）「港湾整備事業の費用対効果分析マニュアル」（令和６年６月、国土交通省港湾局）",null,null,null,null,null,null,null,null,null,null,"（※2）「港湾整備事業の費用対効果分析マニュアル」（令和６年６月、国土交通省港湾局）"]
[null,null,"（※３）敦賀港⇒七尾港の順で２港揚げを想定。荷降量は、敦賀港需要：敦賀港以外の需要（七尾港）の割合から設定",null,null,null,null,null,null,null,null,null,null,"（※３）敦賀港⇒七尾港の順で２港揚げを想定。荷降量は、敦賀港需要：敦賀港以外の需要（七尾港）の割合から設定"]
[]
[null,null,"貯蔵費用"]
[null,null,"液化アンモ二ア"]
[null,null,"実証期","単位","新潟港","直江津港","伏木富山港","金沢港","七尾港※拠点港","敦賀港※2港揚","備考"]
[null,null," 年間需要量","（t/年）",{"$f":"①需要!$I$30","v":0},{"$f":"①需要!$I$62","v":0},{"$f":"①需要!$I$94","v":83883.077849462381},{"$f":"①需要!$I$126","v":0},{"$f":"①需要!$I$223-①需要!$I$190","v":255003.42753541798},{"$f":"①需要!$I$190","v":176298.99492284944}," A：実証期の需要"]
[null,null," 必要量","（１か月分）",1,1,1,1,1,1," B"]
[null,null," 月換算","（12か月/年）",12,12,12,12,12,12," C"]
[null,null," 需要ピーク係数","－",{"$f":"③輸送・貯蔵入力!$C$18","v":1.1399999999999999},{"$f":"③輸送・貯蔵入力!$C$18","v":1.1399999999999999},{"$f":"③輸送・貯蔵入力!$C$18","v":1.1399999999999999},{"$f":"③輸送・貯蔵入力!$C$18","v":1.1399999999999999},{"$f":"③輸送・貯蔵入力!$C$18","v":1.1399999999999999},{"$f":"③輸送・貯蔵入力!$C$18","v":1.1399999999999999}," D"]
[null,null," 月間需要量（ピーク月）","（t/月）",{"$f":"E165/E167*E168","v":0},{"$f":"F165/F167*F168","v":0},7968.8923956989256,0,24225.325615864709,16748.404517670697," E=A÷C×D"]
[null,null," 備蓄タンク容量","（t/基）",1000,1000,8000,1000,25000,17000," F（E：月間需要量（ピーク月）を踏まえ1,000トン刻みで設定　※最大110,000トン）"]
[null,null," 備蓄タンク基数","（基）",{"$f":"ROUNDUP(E169/E170,0)","v":0},{"$f":"ROUNDUP(F165/F170/F166/F167*F168,0)","v":0},{"$f":"ROUNDUP(G165/G170/G166/G167*G168,0)","v":1},{"$f":"ROUNDUP(H165/H170/H166/H167*H168,0)","v":0},{"$f":"ROUNDUP(I165/I170/I166/I167*I168,0)","v":1},{"$f":"ROUNDUP(J165/J170/J166/J167*J168,0)","v":1}," G=E÷F"]
[null,null," タンク1基あたり整備費用","（億円/基）",{"$f":"60*(E170/10000/4)^(2/3)","v":5.1299278400300912},5.1299278400300912,20.519711360120368,5.1299278400300912,43.860266073192989,33.916461579840629," H＝α万トンのタンクの整備費＝60億円×（α／4）2/3（※３）"]
[null,null," タンク整備費用","（億円）",{"$f":"E171*E172","v":0},{"$f":"F171*F172","v":0},20.519711360120368,0,43.860266073192989,33.916461579840629," I ＝G×H"]
[null,null," タンク維持管理費用","（億円）",{"$f":"E173*(0.024+0.022)","v":0},{"$f":"F173*(0.024+0.022)","v":0},0.94390672256553687,0,2.0175722393668774,1.5601572326726689,"修繕費：建設費の2.4％/年、諸経費：建設費の２.２％/年"]
[null,null," 貯蔵費用　合計","（億円）",{"$f":"SUM(E173:J174)","v":102.81807520775907}]
[]
[null,null,"2030年","単位","新潟港","直江津港","伏木富山港","金沢港","七尾港※拠点港","敦賀港※2港揚","備考"]
[null,null," 年間需要量","（t/年）",{"$f":"①需要!$J$30-①需要!$I$30","v":25051.338639177342},{"$f":"①需要!$J$62-①需要!$I$62","v":10278.211506811411},{"$f":"①需要!$J$94-①需要!$I$94","v":262607.33645869774},{"$f":"①需要!$J$126-①需要!$I$126","v":4183.1502258324472},{"$f":"①需要!$J$223-①需要!$I$223-①需要!$J$190","v":643409.10785803536},{"$f":"①需要!$J$190-①需要!$I$190","v":543690.8791930608}," A：2030年の需要－実証期の需要（2030年までの需要分※実証期分までは整備済）"]
[null,null," 必要量","（１か月分）",1,1,1,1,1,1," B"]
[null,null," 月換算","（12か月/年）",12,12,12,12,12,12," C"]
[null,null," 需要ピーク係数","－",{"$f":"③輸送・貯蔵入力!$C$18","v":1.1399999999999999},{"$f":"③輸送・貯蔵入力!$C$18","v":1.1399999999999999},{"$f":"③輸送・貯蔵入力!$C$18","v":1.1399999999999999},{"$f":"③輸送・貯蔵入力!$C$18","v":1.1399999999999999},{"$f":"③輸送・貯蔵入力!$C$18","v":1.1399999999999999},{"$f":"③輸送・貯蔵入力!$C$18","v":1.1399999999999999}," D"]
[null,null," 月間需要量（ピーク月）","（t/月）",{"$f":"E178/E180*E181","v":2379.8771707218475},{"$f":"F178/F180*F181","v":976.43009314708388},{"$f":"G178/G180*G181","v":24947.696963576283},397.39927145408245,61123.865246513356,51650.633523340774," E=A÷C×D"]
[null,null," 備蓄タンク容量","（t/基）",3000,1000,25000,1000,62000,52000," F（E：月間需要量（ピーク月）を踏まえ1,000トン刻みで設定　※最大110,000トン）"]
[null,null," 備蓄タンク基数","（基）",{"$f":"ROUNDUP(E182/E183,0)","v":1},{"$f":"ROUNDUP(F178/F183/F179/F180*F181,0)","v":1},{"$f":"ROUNDUP(G178/G183/G179/G180*G181,0)","v":1},{"$f":"ROUNDUP(H178/H183/H179/H180*H181,0)","v":1},{"$f":"ROUNDUP(I178/I183/I179/I180*I181,0)","v":1},{"$f":"ROUNDUP(J178/J183/J179/J180*J181,0)","v":1}," G=E÷F"]
[null,null," タンク1基あたり整備費用","（億円/基）",{"$f":"60*(E183/10000/4)^(2/3)","v":10.670679913470188},5.1299278400300912,43.860266073192989,5.1299278400300912,80.359837369964808,71.468305511785957," H＝α万トンのタンクの整備費＝60億円×（α／4）2/3（※３）"]
[null,null," タンク整備費用","（億円）",{"$f":"E184*E185","v":10.670679913470188},{"$f":"F184*F185","v":5.1299278400300912},43.860266073192989,5.1299278400300912,80.359837369964808,71.468305511785957," I ＝G×H"]
[null,null," タンク維持管理費用","（億円）",{"$f":"E186*(0.024+0.022)","v":0.49085127601962864},{"$f":"F186*(0.024+0.022)","v":0.23597668064138419},2.0175722393668774,0.23597668064138419,3.6965525190183812,3.287542053542154,"修繕費：建設費の2.4％/年、諸経費：建設費の２.２％/年"]
[null,null," 貯蔵費用　合計","（億円）",{"$f":"SUM(E186:J187)","v":226.58341599770395}]
[]
[null,null,"移行期","単位","新潟港","直江津港","伏木富山港","金沢港","七尾港※拠点港","敦賀港※2港揚","備考"]
[null,null," 年間需要量","（t/年）",{"$f":"①需要!$K$30-①需要!$J$30","v":216829.82905800804},{"$f":"①需要!$K$62-①需要!$J$62","v":197113.20782431387},{"$f":"①需要!$K$94-①需要!$J$94","v":500209.74026113207},{"$f":"①需要!$K$126-①需要!$J$126","v":134342.22910633634},{"$f":"①需要!$K$223-①需要!$J$223-①需要!$K$190","v":1061873.4684743951},{"$f":"①需要!$K$190-①需要!$J$190","v":767224.29957276641}," A：移行期の需要－2030年の需要（移行期までの需要分※2030年分までは整備済）"]
[null,null," 必要量","（１か月分）",1,1,1,1,1,1," B"]
[null,null," 月換算","（12か月/年）",12,12,12,12,12,12," C"]
[null,null," 需要ピーク係数","－",{"$f":"③輸送・貯蔵入力!$C$18","v":1.1399999999999999},{"$f":"③輸送・貯蔵入力!$C$18","v":1.1399999999999999},{"$f":"③輸送・貯蔵入力!$C$18","v":1.1399999999999999},{"$f":"③輸送・貯蔵入力!$C$18","v":1.1399999999999999},{"$f":"③輸送・貯蔵入力!$C$18","v":1.1399999999999999},{"$f":"③輸送・貯蔵入力!$C$18","v":1.1399999999999999}," D"]
[null,null," 月間需要量（ピーク月）","（t/月）",{"$f":"E191/E193*E194","v":20598.833760510759},{"$f":"F191/F193*F194","v":18725.754743309815},{"$f":"G191/G193*G194","v":47519.92532480754},12762.511765101952,100877.97950506752,72886.308459412801," E=A÷C×D"]
[null,null," 備蓄タンク容量","（t/基）",21000,19000,48000,13000,101000,73000," F（E：月間需要量（ピーク月）を踏まえ1,000トン刻みで設定　※最大110,000トン）"]
[null,null," 備蓄タンク基数","（基）",{"$f":"ROUNDUP(E195/E196,0)","v":1},{"$f":"ROUNDUP(F191/F196/F192/F193*F194,0)","v":1},{"$f":"ROUNDUP(G191/G196/G192/G193*G194,0)","v":1},{"$f":"ROUNDUP(H191/H196/H192/H193*H194,0)","v":1},{"$f":"ROUNDUP(I191/I196/I192/I193*I194,0)","v":1},{"$f":"ROUNDUP(J191/J196/J192/J193*J194,0)","v":1}," G=E÷F"]
[null,null," タンク1基あたり整備費用","（億円/基）",{"$f":"60*(E196/10000/4)^(2/3)","v":39.04727993718889},36.52697074567287,67.754594079434042,28.362215837948426,111.25652867463798,89.603814078180591," H＝α万トンのタンクの整備費＝60億円×（α／4）2/3（※３）"]
[null,null," タンク整備費用","（億円）",{"$f":"E197*E198","v":39.04727993718889},{"$f":"F197*F198","v":36.52697074567287},67.754594079434042,28.362215837948426,111.25652867463798,89.603814078180591," I ＝G×H"]
[null,null," タンク維持管理費用","（億円）",{"$f":"E199*(0.024+0.022)","v":1.7961748771106889},{"$f":"F199*(0.024+0.022)","v":1.680240654300952},3.1167113276539657,1.3046619285456276,5.1178003190333472,4.1217754475963071,"修繕費：建設費の2.4％/年、諸経費：建設費の２.２％/年"]
[null,null," 貯蔵費用　合計","（億円）",{"$f":"SUM(E199:J200)","v":389.68876790730366}]
[]
[null,null,"2050年","単位","新潟港","直江津港","伏木富山港","金沢港","七尾港※拠点港","敦賀港※2港揚","備考"]
[null,null," 年間需要量","（t/年）",{"$f":"①需要!$L$30-①需要!$K$30","v":242686.81689073375},{"$f":"①需要!$L$62-①需要!$K$62","v":208062.79365908226},{"$f":"①需要!$L$94-①需要!$K$94","v":1266518.3684133778},{"$f":"①需要!$L$126-①需要!$K$126","v":138793.92906335159},{"$f":"①需要!$L$223-①需要!$K$223-①需要!$L$190","v":2646794.7844756646},{"$f":"①需要!$L$190-①需要!$K$190","v":2336178.4222276551}," A：2050年の需要－移行期の需要（2050年までの需要分※移行期分までは整備済）"]
[null,null," 必要量","（１か月分）",0.5,1,1,1,1,1," B"]
[null,null," 月換算","（12か月/年）",12,12,12,12,12,12," C"]
[null,null," 需要ピーク係数","－",{"$f":"③輸送・貯蔵入力!$C$18","v":1.1399999999999999},{"$f":"③輸送・貯蔵入力!$C$18","v":1.1399999999999999},{"$f":"③輸送・貯蔵入力!$C$18","v":1.1399999999999999},{"$f":"③輸送・貯蔵入力!$C$18","v":1.1399999999999999},{"$f":"③輸送・貯蔵入力!$C$18","v":1.1399999999999999},{"$f":"③輸送・貯蔵入力!$C$18","v":1.1399999999999999}," D"]
[null,null," 月間需要量（ピーク月）","（t/月）",{"$f":"E204/E206*E207","v":23055.247604619704},{"$f":"F204/F206*F207","v":19765.965397612814},120319.24499927089,13185.423261018401,251445.50452518809,221936.9501116272," E=A÷C×D"]
[null,null," 備蓄タンク容量","（t/基）",24000,20000,61000,14000,84000,74000," F（E：月間需要量（ピーク月）を踏まえ1,000トン刻みで設定　※最大110,000トン）"]
[null,null," 備蓄タンク基数","（基）",{"$f":"ROUNDUP(E208/E209,0)","v":1},{"$f":"ROUNDUP(F204/F209/F205/F206*F207,0)","v":1},{"$f":"ROUNDUP(G204/G209/G205/G206*G207,0)","v":2},{"$f":"ROUNDUP(H204/H209/H205/H206*H207,0)","v":1},{"$f":"ROUNDUP(I204/I209/I205/I206*I207,0)","v":3},{"$f":"ROUNDUP(J204/J209/J205/J206*J207,0)","v":3}," G=E÷F"]
[null,null," タンク1基あたり整備費用","（億円/基）",{"$f":"60*(E209/10000/4)^(2/3)","v":42.682719653880753},37.797631496846193,79.493413480670441,29.798651651378059,98.392979868004076,90.420256770480961," H＝α万トンのタンクの整備費＝60億円×（α／4）2/3（※３）"]
[null,null," タンク整備費用","（億円）",{"$f":"E210*E211","v":42.682719653880753},{"$f":"F210*F211","v":37.797631496846193},158.98682696134088,29.798651651378059,295.17893960401221,271.26077031144291," I ＝G×H"]
[null,null," タンク維持管理費用","（億円）",{"$f":"E212*(0.024+0.022)","v":1.9634051040785145},{"$f":"F212*(0.024+0.022)","v":1.738691048854925},7.3133940402216808,1.3707379759633906,13.578231221784561,12.477995434326374,"修繕費：建設費の2.4％/年、諸経費：建設費の２.２％/年"]
[null,null," 貯蔵費用　合計","（億円）",{"$f":"SUM(E212:J213)","v":874.14799450413034}]
[null,null,"（※４）国土交通省資料より、メーカーで用いられているタンク整備費用の簡易予測式（α万トンのタンクの整備費＝60億円×（α／4）2/3 ）より"]

{"sheet":"拠点方式（2港揚ｼﾅﾘｵ3)","index":62,"n_rows":215,"n_cols":22,"rows_kept":215,"cut":false,"hidden":false,"merged":[[6,16,6,19],[6,21,7,21],[9,2,12,2],[9,13,12,13],[3,2,3,10],[3,13,3,21],[6,2,7,2],[6,3,7,3],[6,5,6,8],[6,10,7,10],[6,13,7,13],[6,14,7,14],[18,15,23,15],[18,16,23,16],[18,17,23,17],[18,18,23,18],[18,19,23,19],[18,2,23,2],[18,3,23,3],[18,4,23,4],[18,5,23,5],[18,6,23,6],[18,7,23,7],[18,8,23,8],[18,13,23,13],[18,14,23,14],[24,18,29,18],[24,19,29,19],[30,2,35,2],[30,3,35,3],[30,4,35,4],[30,5,35,5],[30,6,35,6],[30,7,35,7],[30,8,35,8],[24,8,29,8],[24,13,29,13],[24,14,29,14],[24,15,29,15],[24,16,29,16],[24,17,29,17],[24,2,29,2],[24,3,29,3],[24,4,29,4],[24,5,29,5],[24,6,29,6],[24,7,29,7],[36,14,41,14],[36,15,41,15],[36,16,41,16],[36,17,41,17],[36,18,41,18],[36,19,41,19],[30,19,35,19],[36,2,41,2],[36,3,41,3],[36,4,41,4],[36,5,41,5],[36,6,41,6],[36,7,41,7],[36,8,41,8],[36,13,41,13],[30,13,35,13],[30,14,35,14],[30,15,35,15],[30,16,35,16],[30,17,35,17],[30,18,35,18],[42,4,42,9],[42,15,42,20],[44,2,45,2],[44,3,45,3],[44,5,44,8],[44,10,45,10],[44,13,45,13],[44,14,45,14],[44,16,44,19],[56,15,61,15],[56,16,61,16],[56,17,61,17],[56,18,61,18],[44,21,45,21],[47,2,50,2],[47,13,50,13],[56,2,61,2],[56,3,61,3],[56,4,61,4],[56,5,61,5],[56,6,61,6],[56,7,61,7],[56,8,61,8],[56,19,61,19],[62,2,67,2],[62,3,67,3],[62,4,67,4],[62,5,67,5],[62,6,67,6],[62,7,67,7],[62,8,67,8],[56,13,61,13],[56,14,61,14],[68,4,73,4],[68,5,73,5],[68,6,73,6],[68,7,73,7],[62,19,67,19],[62,13,67,13],[62,14,67,14],[62,15,67,15],[62,16,67,16],[62,17,67,17],[62,18,67,18],[74,14,79,14],[74,15,79,15],[74,16,79,16],[74,17,79,17],[74,18,79,18],[74,19,79,19],[68,18,73,18],[68,19,73,19],[74,2,79,2],[74,3,79,3],[74,4,79,4],[74,5,79,5],[74,6,79,6],[74,7,79,7],[74,8,79,8],[74,13,79,13],[68,8,73,8],[68,13,73,13],[68,14,73,14],[68,15,73,15],[68,16,73,16],[68,17,73,17],[68,2,73,2],[68,3,73,3],[80,4,80,9],[80,15,80,20],[82,2,83,2],[82,3,83,3],[82,5,82,8],[82,10,83,10],[82,13,83,13],[82,14,83,14],[82,16,82,19],[100,7,105,7],[100,8,105,8],[100,13,105,13],[100,14,105,14],[82,21,83,21],[85,2,88,2],[85,13,88,13],[94,2,99,2],[94,3,99,3],[94,4,99,4],[94,5,99,5],[94,6,99,6],[94,7,99,7],[94,8,99,8],[94,19,99,19],[94,13,99,13],[94,14,99,14],[94,15,99,15],[94,16,99,16],[94,17,99,17],[94,18,99,18],[106,7,111,7],[106,8,111,8],[100,15,105,15],[100,16,105,16],[100,17,105,17],[100,18,105,18],[100,19,105,19],[106,2,111,2],[106,3,111,3],[106,4,111,4],[106,5,111,5],[106,6,111,6],[106,17,111,17],[106,18,111,18],[106,19,111,19],[106,13,111,13],[106,14,111,14],[106,15,111,15],[106,16,111,16],[100,2,105,2],[100,3,105,3],[100,4,105,4],[100,5,105,5],[100,6,105,6],[112,19,117,19],[118,4,118,9],[118,15,118,20],[120,2,121,2],[120,3,121,3],[120,5,120,8],[120,10,121,10],[120,13,121,13],[120,14,121,14],[120,16,120,19],[112,13,117,13],[112,14,117,14],[112,15,117,15],[112,16,117,16],[112,17,117,17],[112,18,117,18],[112,2,117,2],[112,3,117,3],[112,4,117,4],[112,5,117,5],[112,6,117,6],[112,7,117,7],[112,8,117,8],[138,6,143,6],[138,7,143,7],[138,8,143,8],[138,13,143,13],[138,14,143,14],[120,21,121,21],[123,2,126,2],[123,13,126,13],[132,2,137,2],[132,3,137,3],[132,4,137,4],[132,5,137,5],[132,6,137,6],[132,7,137,7],[132,8,137,8],[132,19,137,19],[132,13,137,13],[132,14,137,14],[132,15,137,15],[132,16,137,16],[132,17,137,17],[132,18,137,18],[150,8,155,8],[144,7,149,7],[144,8,149,8],[138,15,143,15],[138,16,143,16],[138,17,143,17],[138,18,143,18],[138,19,143,19],[144,2,149,2],[144,3,149,3],[144,4,149,4],[144,5,149,5],[144,6,149,6],[144,17,149,17],[144,18,149,18],[144,19,149,19],[144,13,149,13],[144,14,149,14],[144,15,149,15],[144,16,149,16],[138,2,143,2],[138,3,143,3],[138,4,143,4],[138,5,143,5],[161,2,161,10],[174,4,174,9],[187,4,187,9],[200,4,200,9],[213,4,213,9],[150,19,155,19],[156,4,156,9],[156,15,156,20],[157,2,157,10],[157,13,157,21],[158,2,158,10],[158,13,158,21],[150,13,155,13],[150,14,155,14],[150,15,155,15],[150,16,155,16],[150,17,155,17],[150,18,155,18],[150,2,155,2],[150,3,155,3],[150,4,155,4],[150,5,155,5],[150,6,155,6],[150,7,155,7]]}
[]
[null,null,"入力項目"]
[]
[null,null,"海上輸送費用　シナリオ３（2港揚げ）",null,null,null,null,null,null,null,null,null,null,"海上輸送費用　シナリオ３（2港揚げ）"]
[null,null,"液化アンモ二ア（ピーク月　※４か月）",null,null,null,null,null,null,null,null,null,null,"液化アンモ二ア（その他月　※８か月）"]
[]
[null,null,"実証期","単位","拠点港(外航)","2次輸送先港湾（内航）",null,null,null,"2港揚（外航）","備考",null,null,"実証期","単位","拠点港(外航)","2次輸送先港湾（内航）",null,null,null,"2港揚（外航）","備考"]
[null,null,null,null,"七尾港（※３）","新潟港","直江津港","伏木富山港","金沢港","敦賀港（※３）",null,null,null,null,null,"七尾港（※３）","新潟港","直江津港","伏木富山港","金沢港","敦賀港（※３）"]
[null,null," 密度","（t/m3）",0.68217054263565891,0.68217054263565891,0.68217054263565891,0.68217054263565891,0.68217054263565891,0.68217054263565891," ①",null,null," 密度","（t/m3）",0.68217054263565891,0.68217054263565891,0.68217054263565891,0.68217054263565891,0.68217054263565891,0.68217054263565891," ①"]
[null,null," 運搬船積載量\n※内貿の船型の上限は、就航中の「Hourai Maru」とする","（m3/隻）",{"$f":"KEISAN(\"アンモニア\",E17,\"タンク容量\",E8,\"外貿\")","v":38000},{"$f":"KEISAN(\"アンモニア\",F17,\"タンク容量\",F8,\"内貿\")","v":0},{"$f":"KEISAN(\"アンモニア\",G17,\"タンク容量\",G8,\"内貿\")","v":0},{"$f":"KEISAN(\"アンモニア\",H17,\"タンク容量\",H8,\"内貿\")","v":17099},{"$f":"KEISAN(\"アンモニア\",I17,\"タンク容量\",I8,\"内貿\")","v":0},{"$f":"KEISAN(\"アンモニア\",J17,\"タンク容量\",J8,\"外貿\")","v":34198}," ②港湾施設能力及び対象船舶一覧より、需要量に合わせた船型を設定",null,null," 運搬船積載量\n※内貿の船型の上限は、就航中の「Hourai Maru」とする","（m3/隻）",{"$f":"KEISAN(\"アンモニア\",P17,\"タンク容量\",P8,\"外貿\")","v":34198},{"$f":"KEISAN(\"アンモニア\",Q17,\"タンク容量\",Q8,\"内貿\")","v":0},{"$f":"KEISAN(\"アンモニア\",R17,\"タンク容量\",R8,\"内貿\")","v":0},{"$f":"KEISAN(\"アンモニア\",S17,\"タンク容量\",S8,\"内貿\")","v":17099},{"$f":"KEISAN(\"アンモニア\",T17,\"タンク容量\",T8,\"内貿\")","v":0},{"$f":"KEISAN(\"アンモニア\",U17,\"タンク容量\",U8,\"外貿\")","v":34198}," ②港湾施設能力及び対象船舶一覧より、需要量に合わせた船型を設定"]
[null,null,null,"（t/隻）",{"$f":"E10*E9*④海上輸送網入力!$D$68","v":15326.418457572176},{"$f":"F10*F9","v":0},0,11664.434108527132,0,{"$f":"J10*J9*④海上輸送網入力!$D$67","v":9535.8982588423332}," ③=②×①",null,null,null,"（t/隻）",{"$f":"P10*P9*④海上輸送網入力!$D$68","v":13792.969958211928},{"$f":"Q10*Q9","v":0},0,11664.434108527132,0,{"$f":"U10*U9*④海上輸送網入力!$D$67","v":9535.8982588423332}," ③=②×①"]
[null,null,null,"(GT)",{"$f":"KEISAN(\"アンモニア\",E17,\"総トン数\",E8,\"外貿\")","v":25458},{"$f":"KEISAN(\"アンモニア\",F17,\"総トン数\",F8,\"内貿\")","v":0},{"$f":"KEISAN(\"アンモニア\",G17,\"総トン数\",G8,\"内貿\")","v":0},{"$f":"KEISAN(\"アンモニア\",H17,\"総トン数\",H8,\"内貿\")","v":10000},{"$f":"KEISAN(\"アンモニア\",I17,\"総トン数\",I8,\"内貿\")","v":0},{"$f":"KEISAN(\"アンモニア\",J17,\"総トン数\",J8,\"外貿\")","v":20000},"　港湾施設能力及び対象船舶一覧より、需要量に合わせた船型を設定",null,null,null,"(GT)",{"$f":"KEISAN(\"アンモニア\",P17,\"総トン数\",P8,\"外貿\")","v":20000},{"$f":"KEISAN(\"アンモニア\",Q17,\"総トン数\",Q8,\"内貿\")","v":0},{"$f":"KEISAN(\"アンモニア\",R17,\"総トン数\",R8,\"内貿\")","v":0},{"$f":"KEISAN(\"アンモニア\",S17,\"総トン数\",S8,\"内貿\")","v":10000},{"$f":"KEISAN(\"アンモニア\",T17,\"総トン数\",T8,\"内貿\")","v":0},{"$f":"KEISAN(\"アンモニア\",U17,\"総トン数\",U8,\"外貿\")","v":20000},"　港湾施設能力及び対象船舶一覧より、需要量に合わせた船型を設定"]
[null,null,null,"(DWT)",{"$f":"E12/0.8447","v":30138.51071386291},{"$f":"F12/0.8447","v":0},0,11838.522552385462,0,23677.045104770925,"　LPG船のDWTとGTの関係：DWT=GT/0.8447 より （※1）",null,null,null,"(DWT)",{"$f":"P12/0.8447","v":23677.045104770925},{"$f":"Q12/0.8447","v":0},0,11838.522552385462,0,23677.045104770925,"　LPG船のDWTとGTの関係：DWT=GT/0.8447 より （※1）"]
[null,null," 船速（外航）","（ノット）",14,14,14,14,14,14," ④ 国土交通省検討資料より",null,null," 船速（外航）","（ノット）",14,14,14,14,14,14," ④ 国土交通省検討資料より"]
[null,null," 船速（内航）","（ノット）",12,12,12,12,12,12," ④ 国土交通省検討資料より",null,null," 船速（内航）","（ノット）",12,12,12,12,12,12," ④ 国土交通省検討資料より"]
[null,null," 海上輸送費用原単位","（千円/日･隻）",{"$f":"45.432*E13^(0.4019)","v":2867.6153883844731},{"$f":"45.432*F13^(0.4019)","v":0},0,1969.7908840827624,0,{"$f":"45.432*J13^(0.4019)","v":2602.5799429069089}," ⑤ 海上輸送費用原単位算定式より （※2）",null,null," 海上輸送費用原単位","（千円/日･隻）",{"$f":"45.432*P13^(0.4019)","v":2602.5799429069089},{"$f":"45.432*Q13^(0.4019)","v":0},0,1969.7908840827624,0,{"$f":"45.432*U13^(0.4019)","v":2602.5799429069089}," ⑤ 海上輸送費用原単位算定式より （※2）"]
[null,null," 月間需要量","（t/ピーク月）",{"$f":"(①需要!$I$223-①需要!$I$190)/12*④海上輸送網入力!$C$59","v":24225.325615864709},{"$f":"①需要!$I$30/12*④海上輸送網入力!$C$59","v":0},{"$f":"①需要!$I$62/12*④海上輸送網入力!$C$59","v":0},{"$f":"①需要!$I$94/12*④海上輸送網入力!$C$59","v":7968.8923956989256},{"$f":"①需要!$I$126/12*④海上輸送網入力!$C$59","v":0},{"$f":"①需要!$I$190/12*④海上輸送網入力!$C$59","v":16748.404517670697}," ⑥",null,null," 月間需要量","（t/その他月）",{"$f":"(①需要!$I$223-①需要!$I$190)/12*④海上輸送網入力!$C$60","v":19762.765633994895},{"$f":"①需要!$I$30/12*④海上輸送網入力!$C$60","v":0},{"$f":"①需要!$I$62/12*④海上輸送網入力!$C$60","v":0},{"$f":"①需要!$I$94/12*④海上輸送網入力!$C$60","v":6500.9385333333348},{"$f":"①需要!$I$126/12*④海上輸送網入力!$C$60","v":0},{"$f":"①需要!$I$190/12*④海上輸送網入力!$C$60","v":13663.172106520833}," ⑥"]
[null,null," 月間寄港回数","（回/月）",{"$f":"IFERROR(ROUNDUP(E17/E11,0),0)","v":2},{"$f":"IFERROR(ROUNDUP(F17/F11,0),0)","v":0},0,1,0,{"$f":"IFERROR(ROUNDUP(J17/J11,0),0)","v":2}," ⑦＝⑥／③",null,null," 月間寄港回数","（回/月）",{"$f":"IFERROR(ROUNDUP(P17/P11,0),0)","v":2},{"$f":"IFERROR(ROUNDUP(Q17/Q11,0),0)","v":0},0,1,0,{"$f":"IFERROR(ROUNDUP(U17/U11,0),0)","v":2}," ⑦＝⑥／③"]
[null,null," 海上輸送距離","（海里）",{"$f":"④海上輸送網入力!$H$50","v":195},{"$f":"④海上輸送網入力!$C$50","v":125},{"$f":"④海上輸送網入力!$D$50","v":107},{"$f":"④海上輸送網入力!$E$50","v":75},{"$f":"④海上輸送網入力!$F$50","v":131},{"$f":"④海上輸送網入力!$H$17","v":3255}," ⑧　原産国オーストラリア　※二次輸送先は拠点港、拠点港は２港揚げの港との距離",null,null," 海上輸送距離","（海里）",{"$f":"E19","v":195},{"$f":"F19","v":125},{"$f":"G19","v":107},75,131,{"$f":"J19","v":3255}," ⑧　原産国オーストラリア　※二次輸送先は拠点港、拠点港は２港揚げの港との距離"]
[null,null,null,null,null,null,null,null,null,{"$f":"④海上輸送網入力!$H$21","v":5010}," ⑧　原産国アメリカ　※二次輸送先は拠点港、拠点港は２港揚げの港との距離",null,null,null,null,null,null,null,null,null,{"$f":"J20","v":5010}," ⑧　原産国アメリカ　※二次輸送先は拠点港、拠点港は２港揚げの港との距離"]
[null,null,null,null,null,null,null,null,null,{"$f":"④海上輸送網入力!$H$25","v":4288}," ⑧　原産国カナダ　※二次輸送先は拠点港、拠点港は２港揚げの港との距離",null,null,null,null,null,null,null,null,null,4288," ⑧　原産国カナダ　※二次輸送先は拠点港、拠点港は２港揚げの港との距離"]
[null,null,null,null,null,null,null,null,null,{"$f":"④海上輸送網入力!$H$29","v":9616}," ⑧　原産国チリ　※二次輸送先は拠点港、拠点港は２港揚げの港との距離",null,null,null,null,null,null,null,null,null,9616," ⑧　原産国チリ　※二次輸送先は拠点港、拠点港は２港揚げの港との距離"]
[null,null,null,null,null,null,null,null,null,{"$f":"④海上輸送網入力!$H$33","v":5953}," ⑧　原産国オマーン　※二次輸送先は拠点港、拠点港は２港揚げの港との距離",null,null,null,null,null,null,null,null,null,5953," ⑧　原産国オマーン　※二次輸送先は拠点港、拠点港は２港揚げの港との距離"]
[null,null,null,null,null,null,null,null,null,{"$f":"④海上輸送網入力!$H$37","v":8892}," ⑧　原産国ナミビア　※二次輸送先は拠点港、拠点港は２港揚げの港との距離",null,null,null,null,null,null,null,null,null,8892," ⑧　原産国ナミビア　※二次輸送先は拠点港、拠点港は２港揚げの港との距離"]
[null,null,"シナリオ設定","（％）",1,1,1,1,1,0.7," ⑨　原産国オーストラリア　※二次輸送先、拠点港はシナリオ対象外",null,null,"シナリオ設定","（％）",1,1,1,1,1,{"$f":"J25","v":0.7}," ⑨　原産国オーストラリア　※二次輸送先、拠点港はシナリオ対象外"]
[null,null,null,null,null,null,null,null,null,0," ⑨　原産国アメリカ　※二次輸送先、拠点港はシナリオ対象外",null,null,null,null,null,null,null,null,null,{"$f":"J26","v":0}," ⑨　原産国アメリカ　※二次輸送先、拠点港はシナリオ対象外"]
[null,null,null,null,null,null,null,null,null,0," ⑨　原産国カナダ　※二次輸送先、拠点港はシナリオ対象外",null,null,null,null,null,null,null,null,null,0," ⑨　原産国カナダ　※二次輸送先、拠点港はシナリオ対象外"]
[null,null,null,null,null,null,null,null,null,0.3," ⑨　原産国チリ　※二次輸送先、拠点港はシナリオ対象外",null,null,null,null,null,null,null,null,null,0.3," ⑨　原産国チリ　※二次輸送先、拠点港はシナリオ対象外"]
[null,null,null,null,null,null,null,null,null,0," ⑨　原産国オマーン　※二次輸送先、拠点港はシナリオ対象外",null,null,null,null,null,null,null,null,null,0," ⑨　原産国オマーン　※二次輸送先、拠点港はシナリオ対象外"]
[null,null,null,null,null,null,null,null,null,0," ⑨　原産国ナミビア　※二次輸送先、拠点港はシナリオ対象外",null,null,null,null,null,null,null,null,null,0," ⑨　原産国ナミビア　※二次輸送先、拠点港はシナリオ対象外"]
[null,null," 海上輸送日数","（日）",{"$f":"E19/E$14/24","v":0.5803571428571429},{"$f":"F19/F$15/24","v":0.43402777777777773},{"$f":"G19/G$15/24","v":0.37152777777777773},0.26041666666666669,0.4548611111111111,{"$f":"J19/J$14/24","v":9.6875}," ⑩＝⑧／④　原産国オーストラリア　",null,null," 海上輸送日数","（日）",{"$f":"P19/P$14/24","v":0.5803571428571429},{"$f":"Q19/Q$15/24","v":0.43402777777777773},{"$f":"R19/R$15/24","v":0.37152777777777773},0.26041666666666669,0.4548611111111111,{"$f":"U19/U$14/24","v":9.6875}," ⑩＝⑧／④　原産国オーストラリア　"]
[null,null,null,null,null,null,null,null,null,{"$f":"J20/J$14/24","v":14.910714285714285}," ⑩＝⑧／④　原産国アメリカ　",null,null,null,null,null,null,null,null,null,{"$f":"U20/U$14/24","v":14.910714285714285}," ⑩＝⑧／④　原産国アメリカ　"]
[null,null,null,null,null,null,null,null,null,{"$f":"J21/J$14/24","v":12.761904761904761}," ⑩＝⑧／④　原産国カナダ　",null,null,null,null,null,null,null,null,null,{"$f":"U21/U$14/24","v":12.761904761904761}," ⑩＝⑧／④　原産国カナダ　"]
[null,null,null,null,null,null,null,null,null,{"$f":"J22/J$14/24","v":28.61904761904762}," ⑩＝⑧／④　原産国チリ　",null,null,null,null,null,null,null,null,null,{"$f":"U22/U$14/24","v":28.61904761904762}," ⑩＝⑧／④　原産国チリ　"]
[null,null,null,null,null,null,null,null,null,17.717261904761905," ⑩＝⑧／④　原産国オマーン",null,null,null,null,null,null,null,null,null,17.717261904761905," ⑩＝⑧／④　原産国オマーン"]
[null,null,null,null,null,null,null,null,null,{"$f":"J24/J$14/24","v":26.464285714285712}," ⑩＝⑧／④　原産国ナミビア　",null,null,null,null,null,null,null,null,null,{"$f":"U24/U$14/24","v":26.464285714285712}," ⑩＝⑧／④　原産国ナミビア　"]
[null,null," 海上輸送費用","（千円/月）",{"$f":"E$16*E$18*E25*E31","v":3328.4821472319782},{"$f":"F$16*F$18*F25*F31","v":0},{"$f":"G$16*G$18*G25*G31","v":0},{"$f":"H$16*H$18*H25*H31","v":512.9663760632194},{"$f":"I$16*I$18*I25*I31","v":0},{"$f":"J$16*J$18*J25*J31","v":35297.490475674946}," ⑪＝⑤×⑦×⑨×⑩　原産国オーストラリア　　",null,null," 海上輸送費用","（千円/月）",{"$f":"P$16*P$18*P25*P31","v":3020.8517194455194},{"$f":"Q$16*Q$18*Q25*Q31","v":0},{"$f":"R$16*R$18*R25*R31","v":0},512.9663760632194,0,{"$f":"U$16*U$18*U25*U31","v":35297.490475674946}," ⑪＝⑤×⑦×⑨×⑩　原産国オーストラリア　　"]
[null,null,null,null,null,null,null,null,null,{"$f":"J$16*J$18*J26*J32","v":0}," ⑪＝⑤×⑦×⑨×⑩　原産国アメリカ　　",null,null,null,null,null,null,null,null,null,{"$f":"U$16*U$18*U26*U32","v":0}," ⑪＝⑤×⑦×⑨×⑩　原産国アメリカ　　"]
[null,null,null,null,null,null,null,null,null,0," ⑪＝⑤×⑦×⑨×⑩　原産国カナダ　　",null,null,null,null,null,null,null,null,null,0," ⑪＝⑤×⑦×⑨×⑩　原産国カナダ　　"]
[null,null,null,null,null,null,null,null,null,44690.01559105864," ⑪＝⑤×⑦×⑨×⑩　原産国チリ　",null,null,null,null,null,null,null,null,null,44690.01559105864," ⑪＝⑤×⑦×⑨×⑩　原産国チリ　"]
[null,null,null,null,null,null,null,null,null,0," ⑪＝⑤×⑦×⑨×⑩　原産国オマーン　",null,null,null,null,null,null,null,null,null,0," ⑪＝⑤×⑦×⑨×⑩　原産国オマーン　"]
[null,null,null,null,null,null,null,null,null,0," ⑪＝⑤×⑦×⑨×⑩　原産国ナミビア　",null,null,null,null,null,null,null,null,null,0," ⑪＝⑤×⑦×⑨×⑩　原産国ナミビア　"]
[null,null," 海上輸送費用　合計","（億円/月）",{"$f":"SUM(E37:J42)*1000/100000000","v":0.83828954590028792},null,null,null,null,null,null,null,null," 海上輸送費用　合計","（億円/月）",{"$f":"SUM(P37:U42)*1000/100000000","v":0.83521324162242327}]
[]
[null,null,"2030年","単位","拠点港(外航)","2次輸送先港湾（内航）",null,null,null,"2港揚（外航）","備考",null,null,"2030年","単位","拠点港(外航)","2次輸送先港湾（内航）",null,null,null,"2港揚（外航）","備考"]
[null,null,null,null,"七尾港（※３）","新潟港","直江津港","伏木富山港","金沢港","敦賀港（※３）",null,null,null,null,null,"七尾港（※３）","新潟港","直江津港","伏木富山港","金沢港","敦賀港（※３）"]
[null,null," 密度","（t/m3）",0.68217054263565891,0.68217054263565891,0.68217054263565891,0.68217054263565891,0.68217054263565891,0.68217054263565891," ①",null,null," 密度","（t/m3）",0.68217054263565891,0.68217054263565891,0.68217054263565891,0.68217054263565891,0.68217054263565891,0.68217054263565891," ①"]
[null,null," 運搬船積載量\n※内貿の船型の上限は、就航中の「Hourai Maru」とする","（m3/隻）",{"$f":"KEISAN(\"アンモニア\",E55,\"タンク容量\",E46,\"外貿\")","v":87000},{"$f":"KEISAN(\"アンモニア\",F55,\"タンク容量\",F46,\"内貿\")","v":5130},{"$f":"KEISAN(\"アンモニア\",G55,\"タンク容量\",G46,\"内貿\")","v":1714},{"$f":"KEISAN(\"アンモニア\",H55,\"タンク容量\",H46,\"内貿\")","v":38000},{"$f":"KEISAN(\"アンモニア\",I55,\"タンク容量\",I46,\"内貿\")","v":1714},{"$f":"KEISAN(\"アンモニア\",J55,\"タンク容量\",J46,\"外貿\")","v":87000}," ②港湾施設能力及び対象船舶一覧より、需要量に合わせた船型を設定",null,null," 運搬船積載量\n※内貿の船型の上限は、就航中の「Hourai Maru」とする","（m3/隻）",{"$f":"KEISAN(\"アンモニア\",P55,\"タンク容量\",P46,\"外貿\")","v":87000},{"$f":"KEISAN(\"アンモニア\",Q55,\"タンク容量\",Q46,\"内貿\")","v":5130},{"$f":"KEISAN(\"アンモニア\",R55,\"タンク容量\",R46,\"内貿\")","v":1714},{"$f":"KEISAN(\"アンモニア\",S55,\"タンク容量\",S46,\"内貿\")","v":38000},{"$f":"KEISAN(\"アンモニア\",T55,\"タンク容量\",T46,\"内貿\")","v":1714},{"$f":"KEISAN(\"アンモニア\",U55,\"タンク容量\",U46,\"外貿\")","v":87000}," ②港湾施設能力及び対象船舶一覧より、需要量に合わせた船型を設定"]
[null,null,null,"（t/隻）",{"$f":"E48*E47*④海上輸送網入力!$E$68","v":35539.549644405248},{"$f":"F48*F47","v":3499.5348837209303},{"$f":"G48*G47","v":1169.2403100775193},25922.480620155038,1169.2403100775193,{"$f":"J48*J47*④海上輸送網入力!$E$67","v":23809.287564897091}," ③=②×①",null,null,null,"（t/隻）",{"$f":"P48*P47*④海上輸送網入力!$E$68","v":35539.549644405248},{"$f":"Q48*Q47","v":3499.5348837209303},{"$f":"R48*R47","v":1169.2403100775193},25922.480620155038,1169.2403100775193,{"$f":"U48*U47*④海上輸送網入力!$E$67","v":23809.287564897091}," ③=②×①"]
[null,null,null,"(GT)",{"$f":"KEISAN(\"アンモニア\",E55,\"総トン数\",E46,\"外貿\")","v":50000},{"$f":"KEISAN(\"アンモニア\",F55,\"総トン数\",F46,\"内貿\")","v":3000},{"$f":"KEISAN(\"アンモニア\",G55,\"総トン数\",G46,\"内貿\")","v":999},{"$f":"KEISAN(\"アンモニア\",H55,\"総トン数\",H46,\"内貿\")","v":25458},{"$f":"KEISAN(\"アンモニア\",I55,\"総トン数\",I46,\"内貿\")","v":999},{"$f":"KEISAN(\"アンモニア\",J55,\"総トン数\",J46,\"外貿\")","v":50000},"　港湾施設能力及び対象船舶一覧より、需要量に合わせた船型を設定",null,null,null,"(GT)",{"$f":"KEISAN(\"アンモニア\",P55,\"総トン数\",P46,\"外貿\")","v":50000},{"$f":"KEISAN(\"アンモニア\",Q55,\"総トン数\",Q46,\"内貿\")","v":3000},{"$f":"KEISAN(\"アンモニア\",R55,\"総トン数\",R46,\"内貿\")","v":999},{"$f":"KEISAN(\"アンモニア\",S55,\"総トン数\",S46,\"内貿\")","v":25458},{"$f":"KEISAN(\"アンモニア\",T55,\"総トン数\",T46,\"内貿\")","v":999},{"$f":"KEISAN(\"アンモニア\",U55,\"総トン数\",U46,\"外貿\")","v":50000},"　港湾施設能力及び対象船舶一覧より、需要量に合わせた船型を設定"]
[null,null,null,"(DWT)",{"$f":"E50/0.8447","v":59192.61276192731},{"$f":"F50/0.8447","v":3551.5567657156384},1182.6684029833077,30138.51071386291,1182.6684029833077,59192.61276192731,"　LPG船のDWTとGTの関係：DWT=GT/0.8447 より （※1）",null,null,null,"(DWT)",{"$f":"P50/0.8447","v":59192.61276192731},{"$f":"Q50/0.8447","v":3551.5567657156384},1182.6684029833077,30138.51071386291,1182.6684029833077,59192.61276192731,"　LPG船のDWTとGTの関係：DWT=GT/0.8447 より （※1）"]
[null,null," 船速（外航）","（ノット）",14,14,14,14,14,14," ④ 国土交通省検討資料より",null,null," 船速（外航）","（ノット）",14,14,14,14,14,14," ④ 国土交通省検討資料より"]
[null,null," 船速（内航）","（ノット）",12,12,12,12,12,12," ④ 国土交通省検討資料より",null,null," 船速（内航）","（ノット）",12,12,12,12,12,12," ④ 国土交通省検討資料より"]
[null,null," 海上輸送費用原単位","（千円/日･隻）",{"$f":"45.432*E51^(0.4019)","v":3761.284358983542},{"$f":"45.432*F51^(0.4019)","v":1214.1578596509185},780.45073325115527,2867.6153883844731,780.45073325115527,{"$f":"45.432*J51^(0.4019)","v":3761.284358983542}," ⑤ 海上輸送費用原単位算定式より （※2）",null,null," 海上輸送費用原単位","（千円/日･隻）",{"$f":"45.432*P51^(0.4019)","v":3761.284358983542},{"$f":"45.432*Q51^(0.4019)","v":1214.1578596509185},780.45073325115527,2867.6153883844731,780.45073325115527,{"$f":"45.432*U51^(0.4019)","v":3761.284358983542}," ⑤ 海上輸送費用原単位算定式より （※2）"]
[null,null," 月間需要量","（t/ピーク月）",{"$f":"(①需要!$J$223-①需要!$J$190)/12*④海上輸送網入力!$C$59","v":102097.59538004878},{"$f":"①需要!$J$30/12*④海上輸送網入力!$C$59","v":2379.8771707218475},{"$f":"①需要!$J$62/12*④海上輸送網入力!$C$59","v":976.43009314708388},{"$f":"①需要!$J$94/12*④海上輸送網入力!$C$59","v":32916.589359275211},{"$f":"①需要!$J$126/12*④海上輸送網入力!$C$59","v":397.39927145408245},{"$f":"①需要!$J$190/12*④海上輸送網入力!$C$59","v":68399.038041011474}," ⑥",null,null," 月間需要量","（t/その他月）",{"$f":"(①需要!$J$223-①需要!$J$190)/12*④海上輸送網入力!$C$60","v":83290.143599513496},{"$f":"①需要!$J$30/12*④海上輸送網入力!$C$60","v":1941.4787445362442},{"$f":"①需要!$J$62/12*④海上輸送網入力!$C$60","v":796.5613917778843},{"$f":"①需要!$J$94/12*④海上輸送網入力!$C$60","v":26853.007108882412},{"$f":"①需要!$J$126/12*④海上輸送網入力!$C$60","v":324.19414250201464},{"$f":"①需要!$J$190/12*④海上輸送網入力!$C$60","v":55799.215243983053}," ⑥"]
[null,null," 月間寄港回数","（回/月）",{"$f":"IFERROR(ROUNDUP(E55/E49,0),0)","v":3},{"$f":"IFERROR(ROUNDUP(F55/F49,0),0)","v":1},1,2,1,{"$f":"IFERROR(ROUNDUP(J55/J49,0),0)","v":3}," ⑦＝⑥／③",null,null," 月間寄港回数","（回/月）",{"$f":"IFERROR(ROUNDUP(P55/P49,0),0)","v":3},{"$f":"IFERROR(ROUNDUP(Q55/Q49,0),0)","v":1},1,2,1,{"$f":"IFERROR(ROUNDUP(U55/U49,0),0)","v":3}," ⑦＝⑥／③"]
[null,null," 海上輸送距離","（海里）",{"$f":"④海上輸送網入力!$H$50","v":195},{"$f":"④海上輸送網入力!$C$50","v":125},{"$f":"④海上輸送網入力!$D$50","v":107},{"$f":"④海上輸送網入力!$E$50","v":75},{"$f":"④海上輸送網入力!$F$50","v":131},{"$f":"④海上輸送網入力!$H$17","v":3255}," ⑧　原産国オーストラリア　※二次輸送先は拠点港、拠点港は２港揚げの港との距離",null,null," 海上輸送距離","（海里）",{"$f":"E57","v":195},{"$f":"F57","v":125},{"$f":"G57","v":107},75,131,{"$f":"J57","v":3255}," ⑧　原産国オーストラリア　※二次輸送先は拠点港、拠点港は２港揚げの港との距離"]
[null,null,null,null,null,null,null,null,null,{"$f":"④海上輸送網入力!$H$21","v":5010}," ⑧　原産国アメリカ　※二次輸送先は拠点港、拠点港は２港揚げの港との距離",null,null,null,null,null,null,null,null,null,{"$f":"J58","v":5010}," ⑧　原産国アメリカ　※二次輸送先は拠点港、拠点港は２港揚げの港との距離"]
[null,null,null,null,null,null,null,null,null,{"$f":"④海上輸送網入力!$H$25","v":4288}," ⑧　原産国カナダ　※二次輸送先は拠点港、拠点港は２港揚げの港との距離",null,null,null,null,null,null,null,null,null,4288," ⑧　原産国カナダ　※二次輸送先は拠点港、拠点港は２港揚げの港との距離"]
[null,null,null,null,null,null,null,null,null,{"$f":"④海上輸送網入力!$H$29","v":9616}," ⑧　原産国チリ　※二次輸送先は拠点港、拠点港は２港揚げの港との距離",null,null,null,null,null,null,null,null,null,9616," ⑧　原産国チリ　※二次輸送先は拠点港、拠点港は２港揚げの港との距離"]
[null,null,null,null,null,null,null,null,null,{"$f":"④海上輸送網入力!$H$33","v":5953}," ⑧　原産国オマーン　※二次輸送先は拠点港、拠点港は２港揚げの港との距離",null,null,null,null,null,null,null,null,null,5953," ⑧　原産国オマーン　※二次輸送先は拠点港、拠点港は２港揚げの港との距離"]
[null,null,null,null,null,null,null,null,null,{"$f":"④海上輸送網入力!$H$37","v":8892}," ⑧　原産国ナミビア　※二次輸送先は拠点港、拠点港は２港揚げの港との距離",null,null,null,null,null,null,null,null,null,8892," ⑧　原産国ナミビア　※二次輸送先は拠点港、拠点港は２港揚げの港との距離"]
[null,null,"シナリオ設定","（％）",1,1,1,1,1,0.7," ⑨　原産国オーストラリア　※二次輸送先、拠点港はシナリオ対象外",null,null,"シナリオ設定","（％）",1,1,1,1,1,{"$f":"J63","v":0.7}," ⑨　原産国オーストラリア　※二次輸送先、拠点港はシナリオ対象外"]
[null,null,null,null,null,null,null,null,null,0," ⑨　原産国アメリカ　※二次輸送先、拠点港はシナリオ対象外",null,null,null,null,null,null,null,null,null,{"$f":"J64","v":0}," ⑨　原産国アメリカ　※二次輸送先、拠点港はシナリオ対象外"]
[null,null,null,null,null,null,null,null,null,0.15," ⑨　原産国カナダ　※二次輸送先、拠点港はシナリオ対象外",null,null,null,null,null,null,null,null,null,0.15," ⑨　原産国カナダ　※二次輸送先、拠点港はシナリオ対象外"]
[null,null,null,null,null,null,null,null,null,0.15," ⑨　原産国チリ　※二次輸送先、拠点港はシナリオ対象外",null,null,null,null,null,null,null,null,null,0.15," ⑨　原産国チリ　※二次輸送先、拠点港はシナリオ対象外"]
[null,null,null,null,null,null,null,null,null,0," ⑨　原産国オマーン　※二次輸送先、拠点港はシナリオ対象外",null,null,null,null,null,null,null,null,null,0," ⑨　原産国オマーン　※二次輸送先、拠点港はシナリオ対象外"]
[null,null,null,null,null,null,null,null,null,0," ⑨　原産国ナミビア　※二次輸送先、拠点港はシナリオ対象外",null,null,null,null,null,null,null,null,null,0," ⑨　原産国ナミビア　※二次輸送先、拠点港はシナリオ対象外"]
[null,null," 海上輸送日数","（日）",{"$f":"E57/E$52/24","v":0.5803571428571429},{"$f":"F57/F$53/24","v":0.43402777777777773},{"$f":"G57/G$53/24","v":0.37152777777777773},0.26041666666666669,0.4548611111111111,{"$f":"J57/J$52/24","v":9.6875}," ⑩＝⑧／④　原産国オーストラリア　",null,null," 海上輸送日数","（日）",{"$f":"P57/P$52/24","v":0.5803571428571429},{"$f":"Q57/Q$53/24","v":0.43402777777777773},{"$f":"R57/R$53/24","v":0.37152777777777773},0.26041666666666669,0.4548611111111111,{"$f":"U57/U$52/24","v":9.6875}," ⑩＝⑧／④　原産国オーストラリア　"]
[null,null,null,null,null,null,null,null,null,{"$f":"J58/J$52/24","v":14.910714285714285}," ⑩＝⑧／④　原産国アメリカ　",null,null,null,null,null,null,null,null,null,{"$f":"U58/U$52/24","v":14.910714285714285}," ⑩＝⑧／④　原産国アメリカ　"]
[null,null,null,null,null,null,null,null,null,12.761904761904761," ⑩＝⑧／④　原産国カナダ　",null,null,null,null,null,null,null,null,null,12.761904761904761," ⑩＝⑧／④　原産国カナダ　"]
[null,null,null,null,null,null,null,null,null,28.61904761904762," ⑩＝⑧／④　原産国チリ　",null,null,null,null,null,null,null,null,null,28.61904761904762," ⑩＝⑧／④　原産国チリ　"]
[null,null,null,null,null,null,null,null,null,17.717261904761905," ⑩＝⑧／④　原産国オマーン",null,null,null,null,null,null,null,null,null,17.717261904761905," ⑩＝⑧／④　原産国オマーン"]
[null,null,null,null,null,null,null,null,null,{"$f":"J62/J$52/24","v":26.464285714285712}," ⑩＝⑧／④　原産国ナミビア　",null,null,null,null,null,null,null,null,null,{"$f":"U62/U$52/24","v":26.464285714285712}," ⑩＝⑧／④　原産国ナミビア　"]
[null,null," 海上輸送費用","（千円/月）",{"$f":"E$54*E$56*E63*E69","v":6548.6647321588453},{"$f":"F$54*F$56*F63*F69","v":526.97823769571107},{"$f":"G$54*G$56*G63*G69","v":289.95912658983889},1493.5496814502465,354.99668769410187,{"$f":"J$54*J$56*J63*J69","v":76518.628678071414}," ⑪＝⑤×⑦×⑨×⑩　原産国オーストラリア　　",null,null," 海上輸送費用","（千円/月）",{"$f":"P$54*P$56*P63*P69","v":6548.6647321588453},{"$f":"Q$54*Q$56*Q63*Q69","v":526.97823769571107},{"$f":"R$54*R$56*R63*R69","v":289.95912658983889},1493.5496814502465,354.99668769410187,{"$f":"U$54*U$56*U63*U69","v":76518.628678071414}," ⑪＝⑤×⑦×⑨×⑩　原産国オーストラリア　　"]
[null,null,null,null,null,null,null,null,null,{"$f":"J$54*J$56*J64*J70","v":0}," ⑪＝⑤×⑦×⑨×⑩　原産国アメリカ　　",null,null,null,null,null,null,null,null,null,{"$f":"U$54*U$56*U64*U70","v":0}," ⑪＝⑤×⑦×⑨×⑩　原産国アメリカ　　"]
[null,null,null,null,null,null,null,null,null,21600.518747305483," ⑪＝⑤×⑦×⑨×⑩　原産国カナダ　　",null,null,null,null,null,null,null,null,null,21600.518747305483," ⑪＝⑤×⑦×⑨×⑩　原産国カナダ　　"]
[null,null,null,null,null,null,null,null,null,48439.969280338046," ⑪＝⑤×⑦×⑨×⑩　原産国チリ　",null,null,null,null,null,null,null,null,null,48439.969280338046," ⑪＝⑤×⑦×⑨×⑩　原産国チリ　"]
[null,null,null,null,null,null,null,null,null,0," ⑪＝⑤×⑦×⑨×⑩　原産国オマーン　",null,null,null,null,null,null,null,null,null,0," ⑪＝⑤×⑦×⑨×⑩　原産国オマーン　"]
[null,null,null,null,null,null,null,null,null,0," ⑪＝⑤×⑦×⑨×⑩　原産国ナミビア　",null,null,null,null,null,null,null,null,null,0," ⑪＝⑤×⑦×⑨×⑩　原産国ナミビア　"]
[null,null," 海上輸送費用　合計","（億円/月）",{"$f":"SUM(E75:J80)*1000/100000000","v":1.5577326517130372},null,null,null,null,null,null,null,null," 海上輸送費用　合計","（億円/月）",{"$f":"SUM(P75:U80)*1000/100000000","v":1.5577326517130372}]
[]
[null,null,"移行期","単位","拠点港(外航)","2次輸送先港湾（内航）",null,null,null,"2港揚（外航）","備考",null,null,"移行期","単位","拠点港(外航)","2次輸送先港湾（内航）",null,null,null,"2港揚（外航）","備考"]
[null,null,null,null,"七尾港（※３）","新潟港","直江津港","伏木富山港","金沢港","敦賀港（※３）",null,null,null,null,null,"七尾港（※３）","新潟港","直江津港","伏木富山港","金沢港","敦賀港（※３）"]
[null,null," 密度","（t/m3）",0.68217054263565891,0.68217054263565891,0.68217054263565891,0.68217054263565891,0.68217054263565891,0.68217054263565891," ①",null,null," 密度","（t/m3）",0.68217054263565891,0.68217054263565891,0.68217054263565891,0.68217054263565891,0.68217054263565891,0.68217054263565891," ①"]
[null,null," 運搬船積載量\n※内貿の船型の上限は、就航中の「Hourai Maru」とする","（m3/隻）",{"$f":"KEISAN(\"アンモニア\",E93,\"タンク容量\",E84,\"外貿\")","v":87000},{"$f":"KEISAN(\"アンモニア\",F93,\"タンク容量\",F84,\"内貿\")","v":34198},{"$f":"KEISAN(\"アンモニア\",G93,\"タンク容量\",G84,\"内貿\")","v":34198},{"$f":"KEISAN(\"アンモニア\",H93,\"タンク容量\",H84,\"内貿\")","v":38000},{"$f":"KEISAN(\"アンモニア\",I93,\"タンク容量\",I84,\"内貿\")","v":34198},{"$f":"KEISAN(\"アンモニア\",J93,\"タンク容量\",J84,\"外貿\")","v":87000}," ②港湾施設能力及び対象船舶一覧より、需要量に合わせた船型を設定",null,null," 運搬船積載量\n※内貿の船型の上限は、就航中の「Hourai Maru」とする","（m3/隻）",{"$f":"KEISAN(\"アンモニア\",P93,\"タンク容量\",P84,\"外貿\")","v":87000},{"$f":"KEISAN(\"アンモニア\",Q93,\"タンク容量\",Q84,\"内貿\")","v":34198},{"$f":"KEISAN(\"アンモニア\",R93,\"タンク容量\",R84,\"内貿\")","v":34198},{"$f":"KEISAN(\"アンモニア\",S93,\"タンク容量\",S84,\"内貿\")","v":38000},{"$f":"KEISAN(\"アンモニア\",T93,\"タンク容量\",T84,\"内貿\")","v":17099},{"$f":"KEISAN(\"アンモニア\",U93,\"タンク容量\",U84,\"外貿\")","v":87000}," ②港湾施設能力及び対象船舶一覧より、需要量に合わせた船型を設定"]
[null,null,null,"（t/隻）",{"$f":"E86*E85*④海上輸送網入力!$F$68","v":39029.150653897639},{"$f":"F86*F85","v":23328.868217054263},{"$f":"G86*G85","v":23328.868217054263},25922.480620155038,23328.868217054263,{"$f":"J86*J85*④海上輸送網入力!$F$67","v":20319.686555404689}," ③=②×①",null,null,null,"（t/隻）",{"$f":"P86*P85*④海上輸送網入力!$F$68","v":39029.150653897639},{"$f":"Q86*Q85","v":23328.868217054263},{"$f":"R86*R85","v":23328.868217054263},25922.480620155038,11664.434108527132,{"$f":"U86*U85*④海上輸送網入力!$F$67","v":20319.686555404689}," ③=②×①"]
[null,null,null,"(GT)",{"$f":"KEISAN(\"アンモニア\",E93,\"総トン数\",E84,\"外貿\")","v":50000},{"$f":"KEISAN(\"アンモニア\",F93,\"総トン数\",F84,\"内貿\")","v":20000},{"$f":"KEISAN(\"アンモニア\",G93,\"総トン数\",G84,\"内貿\")","v":20000},{"$f":"KEISAN(\"アンモニア\",H93,\"総トン数\",H84,\"内貿\")","v":25458},{"$f":"KEISAN(\"アンモニア\",I93,\"総トン数\",I84,\"内貿\")","v":20000},{"$f":"KEISAN(\"アンモニア\",J93,\"総トン数\",J84,\"外貿\")","v":50000},"　港湾施設能力及び対象船舶一覧より、需要量に合わせた船型を設定",null,null,null,"(GT)",{"$f":"KEISAN(\"アンモニア\",P93,\"総トン数\",P84,\"外貿\")","v":50000},{"$f":"KEISAN(\"アンモニア\",Q93,\"総トン数\",Q84,\"内貿\")","v":20000},{"$f":"KEISAN(\"アンモニア\",R93,\"総トン数\",R84,\"内貿\")","v":20000},{"$f":"KEISAN(\"アンモニア\",S93,\"総トン数\",S84,\"内貿\")","v":25458},{"$f":"KEISAN(\"アンモニア\",T93,\"総トン数\",T84,\"内貿\")","v":10000},{"$f":"KEISAN(\"アンモニア\",U93,\"総トン数\",U84,\"外貿\")","v":50000},"　港湾施設能力及び対象船舶一覧より、需要量に合わせた船型を設定"]
[null,null,null,"(DWT)",{"$f":"E88/0.8447","v":59192.61276192731},{"$f":"F88/0.8447","v":23677.045104770925},23677.045104770925,30138.51071386291,23677.045104770925,59192.61276192731,"　LPG船のDWTとGTの関係：DWT=GT/0.8447 より （※1）",null,null,null,"(DWT)",{"$f":"P88/0.8447","v":59192.61276192731},{"$f":"Q88/0.8447","v":23677.045104770925},23677.045104770925,30138.51071386291,11838.522552385462,59192.61276192731,"　LPG船のDWTとGTの関係：DWT=GT/0.8447 より （※1）"]
[null,null," 船速（外航）","（ノット）",14,14,14,14,14,14," ④ 国土交通省検討資料より",null,null," 船速（外航）","（ノット）",14,14,14,14,14,14," ④ 国土交通省検討資料より"]
[null,null," 船速（内航）","（ノット）",12,12,12,12,12,12," ④ 国土交通省検討資料より",null,null," 船速（内航）","（ノット）",12,12,12,12,12,12," ④ 国土交通省検討資料より"]
[null,null," 海上輸送費用原単位","（千円/日･隻）",{"$f":"45.432*E89^(0.4019)","v":3761.284358983542},{"$f":"45.432*F89^(0.4019)","v":2602.5799429069089},2602.5799429069089,2867.6153883844731,2602.5799429069089,{"$f":"45.432*J89^(0.4019)","v":3761.284358983542}," ⑤ 海上輸送費用原単位算定式より （※2）",null,null," 海上輸送費用原単位","（千円/日･隻）",{"$f":"45.432*P89^(0.4019)","v":3761.284358983542},{"$f":"45.432*Q89^(0.4019)","v":2602.5799429069089},2602.5799429069089,2867.6153883844731,1969.7908840827624,{"$f":"45.432*U89^(0.4019)","v":3761.284358983542}," ⑤ 海上輸送費用原単位算定式より （※2）"]
[null,null," 月間需要量","（t/ピーク月）",{"$f":"(①需要!$K$223-①需要!$K$190)/12*④海上輸送網入力!$C$59","v":271374.61292612774},{"$f":"①需要!$K$30/12*④海上輸送網入力!$C$59","v":22978.71093123261},{"$f":"①需要!$K$62/12*④海上輸送網入力!$C$59","v":19702.184836456901},{"$f":"①需要!$K$94/12*④海上輸送網入力!$C$59","v":80436.514684082766},{"$f":"①需要!$K$126/12*④海上輸送網入力!$C$59","v":13159.911036556032},{"$f":"①需要!$K$190/12*④海上輸送網入力!$C$59","v":141285.34650042426}," ⑥",null,null," 月間需要量","（t/その他月）",{"$f":"(①需要!$K$223-①需要!$K$190)/12*④海上輸送網入力!$C$60","v":221384.55265026214},{"$f":"①需要!$K$30/12*④海上輸送網入力!$C$60","v":18745.79049653187},{"$f":"①需要!$K$62/12*④海上輸送網入力!$C$60","v":16072.83499816221},{"$f":"①需要!$K$94/12*④海上輸送網入力!$C$60","v":65619.261979120158},{"$f":"①需要!$K$126/12*④海上輸送網入力!$C$60","v":10735.716898243081},{"$f":"①需要!$K$190/12*④海上輸送網入力!$C$60","v":115259.09846087244}," ⑥"]
[null,null," 月間寄港回数","（回/月）",{"$f":"IFERROR(ROUNDUP(E93/E87,0),0)","v":7},{"$f":"IFERROR(ROUNDUP(F93/F87,0),0)","v":1},1,4,1,{"$f":"IFERROR(ROUNDUP(J93/J87,0),0)","v":7}," ⑦＝⑥／③",null,null," 月間寄港回数","（回/月）",{"$f":"IFERROR(ROUNDUP(P93/P87,0),0)","v":6},{"$f":"IFERROR(ROUNDUP(Q93/Q87,0),0)","v":1},1,{"$f":"IFERROR(ROUNDUP(S93/S87,0),0)","v":3},{"$f":"IFERROR(ROUNDUP(T93/T87,0),0)","v":1},{"$f":"IFERROR(ROUNDUP(U93/U87,0),0)","v":6}," ⑦＝⑥／③"]
[null,null," 海上輸送距離","（海里）",{"$f":"④海上輸送網入力!$H$50","v":195},{"$f":"④海上輸送網入力!$C$50","v":125},{"$f":"④海上輸送網入力!$D$50","v":107},{"$f":"④海上輸送網入力!$E$50","v":75},{"$f":"④海上輸送網入力!$F$50","v":131},{"$f":"④海上輸送網入力!$H$17","v":3255}," ⑧　原産国オーストラリア　※二次輸送先は拠点港、拠点港は２港揚げの港との距離",null,null," 海上輸送距離","（海里）",{"$f":"E95","v":195},{"$f":"F95","v":125},{"$f":"G95","v":107},75,131,{"$f":"J95","v":3255}," ⑧　原産国オーストラリア　※二次輸送先は拠点港、拠点港は２港揚げの港との距離"]
[null,null,null,null,null,null,null,null,null,{"$f":"④海上輸送網入力!$H$21","v":5010}," ⑧　原産国アメリカ　※二次輸送先は拠点港、拠点港は２港揚げの港との距離",null,null,null,null,null,null,null,null,null,{"$f":"J96","v":5010}," ⑧　原産国アメリカ　※二次輸送先は拠点港、拠点港は２港揚げの港との距離"]
[null,null,null,null,null,null,null,null,null,{"$f":"④海上輸送網入力!$H$25","v":4288}," ⑧　原産国カナダ　※二次輸送先は拠点港、拠点港は２港揚げの港との距離",null,null,null,null,null,null,null,null,null,4288," ⑧　原産国カナダ　※二次輸送先は拠点港、拠点港は２港揚げの港との距離"]
[null,null,null,null,null,null,null,null,null,{"$f":"④海上輸送網入力!$H$29","v":9616}," ⑧　原産国チリ　※二次輸送先は拠点港、拠点港は２港揚げの港との距離",null,null,null,null,null,null,null,null,null,9616," ⑧　原産国チリ　※二次輸送先は拠点港、拠点港は２港揚げの港との距離"]
[null,null,null,null,null,null,null,null,null,{"$f":"④海上輸送網入力!$H$33","v":5953}," ⑧　原産国オマーン　※二次輸送先は拠点港、拠点港は２港揚げの港との距離",null,null,null,null,null,null,null,null,null,5953," ⑧　原産国オマーン　※二次輸送先は拠点港、拠点港は２港揚げの港との距離"]
[null,null,null,null,null,null,null,null,null,{"$f":"④海上輸送網入力!$H$37","v":8892}," ⑧　原産国ナミビア　※二次輸送先は拠点港、拠点港は２港揚げの港との距離",null,null,null,null,null,null,null,null,null,8892," ⑧　原産国ナミビア　※二次輸送先は拠点港、拠点港は２港揚げの港との距離"]
[null,null,"シナリオ設定","（％）",1,1,1,1,1,0.7," ⑨　原産国オーストラリア　※二次輸送先、拠点港はシナリオ対象外",null,null,"シナリオ設定","（％）",1,1,1,1,1,{"$f":"J101","v":0.7}," ⑨　原産国オーストラリア　※二次輸送先、拠点港はシナリオ対象外"]
[null,null,null,null,null,null,null,null,null,0.1," ⑨　原産国アメリカ　※二次輸送先、拠点港はシナリオ対象外",null,null,null,null,null,null,null,null,null,{"$f":"J102","v":0.1}," ⑨　原産国アメリカ　※二次輸送先、拠点港はシナリオ対象外"]
[null,null,null,null,null,null,null,null,null,0.1," ⑨　原産国カナダ　※二次輸送先、拠点港はシナリオ対象外",null,null,null,null,null,null,null,null,null,0.1," ⑨　原産国カナダ　※二次輸送先、拠点港はシナリオ対象外"]
[null,null,null,null,null,null,null,null,null,0.1," ⑨　原産国チリ　※二次輸送先、拠点港はシナリオ対象外",null,null,null,null,null,null,null,null,null,0.1," ⑨　原産国チリ　※二次輸送先、拠点港はシナリオ対象外"]
[null,null,null,null,null,null,null,null,null,0," ⑨　原産国オマーン　※二次輸送先、拠点港はシナリオ対象外",null,null,null,null,null,null,null,null,null,0," ⑨　原産国オマーン　※二次輸送先、拠点港はシナリオ対象外"]
[null,null,null,null,null,null,null,null,null,0," ⑨　原産国ナミビア　※二次輸送先、拠点港はシナリオ対象外",null,null,null,null,null,null,null,null,null,0," ⑨　原産国ナミビア　※二次輸送先、拠点港はシナリオ対象外"]
[null,null," 海上輸送日数","（日）",{"$f":"E95/E$90/24","v":0.5803571428571429},{"$f":"F95/F$91/24","v":0.43402777777777773},{"$f":"G95/G$91/24","v":0.37152777777777773},0.26041666666666669,0.4548611111111111,{"$f":"J95/J$90/24","v":9.6875}," ⑩＝⑧／④　原産国オーストラリア　",null,null," 海上輸送日数","（日）",{"$f":"P95/P$90/24","v":0.5803571428571429},{"$f":"Q95/Q$91/24","v":0.43402777777777773},{"$f":"R95/R$91/24","v":0.37152777777777773},{"$f":"S95/S$91/24","v":0.26041666666666669},{"$f":"T95/T$91/24","v":0.4548611111111111},{"$f":"U95/U$90/24","v":9.6875}," ⑩＝⑧／④　原産国オーストラリア　"]
[null,null,null,null,null,null,null,null,null,{"$f":"J96/J$90/24","v":14.910714285714285}," ⑩＝⑧／④　原産国アメリカ　",null,null,null,null,null,null,null,null,null,{"$f":"U96/U$90/24","v":14.910714285714285}," ⑩＝⑧／④　原産国アメリカ　"]
[null,null,null,null,null,null,null,null,null,12.761904761904761," ⑩＝⑧／④　原産国カナダ　",null,null,null,null,null,null,null,null,null,12.761904761904761," ⑩＝⑧／④　原産国カナダ　"]
[null,null,null,null,null,null,null,null,null,28.61904761904762," ⑩＝⑧／④　原産国チリ　",null,null,null,null,null,null,null,null,null,28.61904761904762," ⑩＝⑧／④　原産国チリ　"]
[null,null,null,null,null,null,null,null,null,17.717261904761905," ⑩＝⑧／④　原産国オマーン",null,null,null,null,null,null,null,null,null,17.717261904761905," ⑩＝⑧／④　原産国オマーン"]
[null,null,null,null,null,null,null,null,null,26.464285714285712," ⑩＝⑧／④　原産国ナミビア　",null,null,null,null,null,null,null,null,null,26.464285714285712," ⑩＝⑧／④　原産国ナミビア　"]
[null,null," 海上輸送費用","（千円/月）",{"$f":"E$92*E$94*E101*E107","v":15280.217708370639},{"$f":"F$92*F$94*F101*F107","v":1129.5919891089013},{"$f":"G$92*G$94*G101*G107","v":966.93074267721954},2987.0993629004929,1183.8124045861287,{"$f":"J$92*J$94*J101*J107","v":178543.46691549997}," ⑪＝⑤×⑦×⑨×⑩　原産国オーストラリア　　",null,null," 海上輸送費用","（千円/月）",{"$f":"P$92*P$94*P101*P107","v":13097.329464317691},{"$f":"Q$92*Q$94*Q101*Q107","v":1129.5919891089013},{"$f":"R$92*R$94*R101*R107","v":966.93074267721954},{"$f":"S$92*S$94*S101*S107","v":2240.32452217537},{"$f":"T$92*T$94*T101*T107","v":895.98127019042317},{"$f":"U$92*U$94*U101*U107","v":153037.25735614283}," ⑪＝⑤×⑦×⑨×⑩　原産国オーストラリア　　"]
[null,null,null,null,null,null,null,null,null,{"$f":"J$92*J$94*J102*J108","v":39258.405496890715}," ⑪＝⑤×⑦×⑨×⑩　原産国アメリカ　　",null,null,null,null,null,null,null,null,null,{"$f":"U$92*U$94*U102*U108","v":33650.061854477754}," ⑪＝⑤×⑦×⑨×⑩　原産国アメリカ　　"]
[null,null,null,null,null,null,null,null,null,33600.806940252973," ⑪＝⑤×⑦×⑨×⑩　原産国カナダ　　",null,null,null,null,null,null,null,null,null,28800.691663073972," ⑪＝⑤×⑦×⑨×⑩　原産国カナダ　　"]
[null,null,null,null,null,null,null,null,null,75351.063324970295," ⑪＝⑤×⑦×⑨×⑩　原産国チリ　",null,null,null,null,null,null,null,null,null,64586.62570711739," ⑪＝⑤×⑦×⑨×⑩　原産国チリ　"]
[null,null,null,null,null,null,null,null,null,0," ⑪＝⑤×⑦×⑨×⑩　原産国オマーン　",null,null,null,null,null,null,null,null,null,0," ⑪＝⑤×⑦×⑨×⑩　原産国オマーン　"]
[null,null,null,null,null,null,null,null,null,0," ⑪＝⑤×⑦×⑨×⑩　原産国ナミビア　",null,null,null,null,null,null,null,null,null,0," ⑪＝⑤×⑦×⑨×⑩　原産国ナミビア　"]
[null,null," 海上輸送費用　合計","（億円/月）",{"$f":"SUM(E113:J118)*1000/100000000","v":3.4830139488525735},null,null,null,null,null,null,null,null," 海上輸送費用　合計","（億円/月）",{"$f":"SUM(P113:U118)*1000/100000000","v":2.9840479456928151}]
[]
[null,null,"2050年","単位","拠点港(外航)","2次輸送先港湾（内航）",null,null,null,"2港揚（外航）","備考",null,null,"2050年","単位","拠点港(外航)","2次輸送先港湾（内航）",null,null,null,"2港揚（外航）","備考"]
[null,null,null,null,"七尾港（※３）","新潟港","直江津港","伏木富山港","金沢港","敦賀港（※３）",null,null,null,null,null,"七尾港（※３）","新潟港","直江津港","伏木富山港","金沢港","敦賀港（※３）"]
[null,null," 密度","（t/m3）",0.68217054263565891,0.68217054263565891,0.68217054263565891,0.68217054263565891,0.68217054263565891,0.68217054263565891," ①",null,null," 密度","（t/m3）",0.68217054263565891,0.68217054263565891,0.68217054263565891,0.68217054263565891,0.68217054263565891,0.68217054263565891," ①"]
[null,null," 運搬船積載量\n※内貿の船型の上限は、就航中の「Hourai Maru」とする","（m3/隻）",{"$f":"KEISAN(\"アンモニア\",E131,\"タンク容量\",E122,\"外貿\")","v":87000},{"$f":"KEISAN(\"アンモニア\",F131,\"タンク容量\",F122,\"内貿\")","v":38000},{"$f":"KEISAN(\"アンモニア\",G131,\"タンク容量\",G122,\"内貿\")","v":38000},{"$f":"KEISAN(\"アンモニア\",H131,\"タンク容量\",H122,\"内貿\")","v":38000},{"$f":"KEISAN(\"アンモニア\",I131,\"タンク容量\",I122,\"内貿\")","v":38000},{"$f":"KEISAN(\"アンモニア\",J131,\"タンク容量\",J122,\"外貿\")","v":87000}," ②港湾施設能力及び対象船舶一覧より、需要量に合わせた船型を設定",null,null," 運搬船積載量\n※内貿の船型の上限は、就航中の「Hourai Maru」とする","（m3/隻）",{"$f":"KEISAN(\"アンモニア\",P131,\"タンク容量\",P122,\"外貿\")","v":87000},{"$f":"KEISAN(\"アンモニア\",Q131,\"タンク容量\",Q122,\"内貿\")","v":38000},{"$f":"KEISAN(\"アンモニア\",R131,\"タンク容量\",R122,\"内貿\")","v":38000},{"$f":"KEISAN(\"アンモニア\",S131,\"タンク容量\",S122,\"内貿\")","v":38000},{"$f":"KEISAN(\"アンモニア\",T131,\"タンク容量\",T122,\"内貿\")","v":34198},{"$f":"KEISAN(\"アンモニア\",U131,\"タンク容量\",U122,\"外貿\")","v":87000}," ②港湾施設能力及び対象船舶一覧より、需要量に合わせた船型を設定"]
[null,null,null,"（t/隻）",{"$f":"E124*E123*④海上輸送網入力!$G$68","v":38365.445365021485},{"$f":"F124*F123","v":25922.480620155038},{"$f":"G124*G123","v":25922.480620155038},25922.480620155038,25922.480620155038,{"$f":"J124*J123*④海上輸送網入力!$G$67","v":20983.391844280843}," ③=②×①",null,null,null,"（t/隻）",{"$f":"P124*P123*④海上輸送網入力!$G$68","v":38365.445365021485},{"$f":"Q124*Q123","v":25922.480620155038},{"$f":"R124*R123","v":25922.480620155038},25922.480620155038,23328.868217054263,{"$f":"U124*U123*④海上輸送網入力!$G$67","v":20983.391844280843}," ③=②×①"]
[null,null,null,"(GT)",{"$f":"KEISAN(\"アンモニア\",E131,\"総トン数\",E122,\"外貿\")","v":50000},{"$f":"KEISAN(\"アンモニア\",F131,\"総トン数\",F122,\"内貿\")","v":25458},{"$f":"KEISAN(\"アンモニア\",G131,\"総トン数\",G122,\"内貿\")","v":25458},{"$f":"KEISAN(\"アンモニア\",H131,\"総トン数\",H122,\"内貿\")","v":25458},{"$f":"KEISAN(\"アンモニア\",I131,\"総トン数\",I122,\"内貿\")","v":25458},{"$f":"KEISAN(\"アンモニア\",J131,\"総トン数\",J122,\"外貿\")","v":50000},"　港湾施設能力及び対象船舶一覧より、需要量に合わせた船型を設定",null,null,null,"(GT)",{"$f":"KEISAN(\"アンモニア\",P131,\"総トン数\",P122,\"外貿\")","v":50000},{"$f":"KEISAN(\"アンモニア\",Q131,\"総トン数\",Q122,\"内貿\")","v":25458},{"$f":"KEISAN(\"アンモニア\",R131,\"総トン数\",R122,\"内貿\")","v":25458},{"$f":"KEISAN(\"アンモニア\",S131,\"総トン数\",S122,\"内貿\")","v":25458},{"$f":"KEISAN(\"アンモニア\",T131,\"総トン数\",T122,\"内貿\")","v":20000},{"$f":"KEISAN(\"アンモニア\",U131,\"総トン数\",U122,\"外貿\")","v":50000},"　港湾施設能力及び対象船舶一覧より、需要量に合わせた船型を設定"]
[null,null,null,"(DWT)",{"$f":"E126/0.8447","v":59192.61276192731},{"$f":"F126/0.8447","v":30138.51071386291},30138.51071386291,30138.51071386291,30138.51071386291,59192.61276192731,"　LPG船のDWTとGTの関係：DWT=GT/0.8447 より （※1）",null,null,null,"(DWT)",{"$f":"P126/0.8447","v":59192.61276192731},{"$f":"Q126/0.8447","v":30138.51071386291},30138.51071386291,30138.51071386291,23677.045104770925,59192.61276192731,"　LPG船のDWTとGTの関係：DWT=GT/0.8447 より （※1）"]
[null,null," 船速（外航）","（ノット）",14,14,14,14,14,14," ④ 国土交通省検討資料より",null,null," 船速（外航）","（ノット）",14,14,14,14,14,14," ④ 国土交通省検討資料より"]
[null,null," 船速（内航）","（ノット）",12,12,12,12,12,12," ④ 国土交通省検討資料より",null,null," 船速（内航）","（ノット）",12,12,12,12,12,12," ④ 国土交通省検討資料より"]
[null,null," 海上輸送費用原単位","（千円/日･隻）",{"$f":"45.432*E127^(0.4019)","v":3761.284358983542},{"$f":"45.432*F127^(0.4019)","v":2867.6153883844731},2867.6153883844731,2867.6153883844731,2867.6153883844731,{"$f":"45.432*J127^(0.4019)","v":3761.284358983542}," ⑤ 海上輸送費用原単位算定式より （※2）",null,null," 海上輸送費用原単位","（千円/日･隻）",{"$f":"45.432*P127^(0.4019)","v":3761.284358983542},{"$f":"45.432*Q127^(0.4019)","v":2867.6153883844731},2867.6153883844731,2867.6153883844731,2602.5799429069089,{"$f":"45.432*U127^(0.4019)","v":3761.284358983542}," ⑤ 海上輸送費用原単位算定式より （※2）"]
[null,null," 月間需要量","（t/ピーク月）",{"$f":"(①需要!$L$223-①需要!$L$190)/12*④海上輸送網入力!$C$59","v":664105.46395174018},{"$f":"①需要!$L$30/12*④海上輸送網入力!$C$59","v":46033.958535852311},{"$f":"①需要!$L$62/12*④海上輸送網入力!$C$59","v":39468.150234069712},{"$f":"①需要!$L$94/12*④海上輸送網入力!$C$59","v":200755.75968335362},{"$f":"①需要!$L$126/12*④海上輸送網入力!$C$59","v":26345.334297574434},{"$f":"①需要!$L$190/12*④海上輸送網入力!$C$59","v":363222.29661205149}," ⑥",null,null," 月間需要量","（t/その他月）",{"$f":"(①需要!$L$223-①需要!$L$190)/12*④海上輸送網入力!$C$60","v":541770.24690799869},{"$f":"①需要!$L$30/12*④海上輸送網入力!$C$60","v":37554.018805563734},{"$f":"①需要!$L$62/12*④海上輸送網入力!$C$60","v":32197.701506741087},{"$f":"①需要!$L$94/12*④海上輸送網入力!$C$60","v":163774.43553115692},{"$f":"①需要!$L$126/12*④海上輸送網入力!$C$60","v":21492.246400652832},{"$f":"①需要!$L$190/12*④海上輸送網入力!$C$60","v":296312.92618351575}," ⑥"]
[null,null," 月間寄港回数","（回/月）",{"$f":"IFERROR(ROUNDUP(E131/E125,0),0)","v":18},{"$f":"IFERROR(ROUNDUP(F131/F125,0),0)","v":2},2,8,2,{"$f":"IFERROR(ROUNDUP(J131/J125,0),0)","v":18}," ⑦＝⑥／③",null,null," 月間寄港回数","（回/月）",{"$f":"IFERROR(ROUNDUP(P131/P125,0),0)","v":15},{"$f":"IFERROR(ROUNDUP(Q131/Q125,0),0)","v":2},2,7,1,{"$f":"IFERROR(ROUNDUP(U131/U125,0),0)","v":15}," ⑦＝⑥／③"]
[null,null," 海上輸送距離","（海里）",{"$f":"④海上輸送網入力!$H$50","v":195},{"$f":"④海上輸送網入力!$C$50","v":125},{"$f":"④海上輸送網入力!$D$50","v":107},{"$f":"④海上輸送網入力!$E$50","v":75},{"$f":"④海上輸送網入力!$F$50","v":131},{"$f":"④海上輸送網入力!$H$17","v":3255}," ⑧　原産国オーストラリア　※二次輸送先は拠点港、拠点港は２港揚げの港との距離",null,null," 海上輸送距離","（海里）",{"$f":"E133","v":195},{"$f":"F133","v":125},{"$f":"G133","v":107},75,131,{"$f":"J133","v":3255}," ⑧　原産国オーストラリア　※二次輸送先は拠点港、拠点港は２港揚げの港との距離"]
[null,null,null,null,null,null,null,null,null,{"$f":"④海上輸送網入力!$H$21","v":5010}," ⑧　原産国アメリカ　※二次輸送先は拠点港、拠点港は２港揚げの港との距離",null,null,null,null,null,null,null,null,null,{"$f":"J134","v":5010}," ⑧　原産国アメリカ　※二次輸送先は拠点港、拠点港は２港揚げの港との距離"]
[null,null,null,null,null,null,null,null,null,{"$f":"④海上輸送網入力!$H$25","v":4288}," ⑧　原産国カナダ　※二次輸送先は拠点港、拠点港は２港揚げの港との距離",null,null,null,null,null,null,null,null,null,4288," ⑧　原産国カナダ　※二次輸送先は拠点港、拠点港は２港揚げの港との距離"]
[null,null,null,null,null,null,null,null,null,{"$f":"④海上輸送網入力!$H$29","v":9616}," ⑧　原産国チリ　※二次輸送先は拠点港、拠点港は２港揚げの港との距離",null,null,null,null,null,null,null,null,null,9616," ⑧　原産国チリ　※二次輸送先は拠点港、拠点港は２港揚げの港との距離"]
[null,null,null,null,null,null,null,null,null,{"$f":"④海上輸送網入力!$H$33","v":5953}," ⑧　原産国オマーン　※二次輸送先は拠点港、拠点港は２港揚げの港との距離",null,null,null,null,null,null,null,null,null,5953," ⑧　原産国オマーン　※二次輸送先は拠点港、拠点港は２港揚げの港との距離"]
[null,null,null,null,null,null,null,null,null,{"$f":"④海上輸送網入力!$H$37","v":8892}," ⑧　原産国ナミビア　※二次輸送先は拠点港、拠点港は２港揚げの港との距離",null,null,null,null,null,null,null,null,null,8892," ⑧　原産国ナミビア　※二次輸送先は拠点港、拠点港は２港揚げの港との距離"]
[null,null,"シナリオ設定","（％）",1,1,1,1,1,0.7," ⑨　原産国オーストラリア　※二次輸送先、拠点港はシナリオ対象外",null,null,"シナリオ設定","（％）",1,1,1,1,1,{"$f":"J139","v":0.7}," ⑨　原産国オーストラリア　※二次輸送先、拠点港はシナリオ対象外"]
[null,null,null,null,null,null,null,null,null,0.06," ⑨　原産国アメリカ　※二次輸送先、拠点港はシナリオ対象外",null,null,null,null,null,null,null,null,null,{"$f":"J140","v":0.06}," ⑨　原産国アメリカ　※二次輸送先、拠点港はシナリオ対象外"]
[null,null,null,null,null,null,null,null,null,0.06," ⑨　原産国カナダ　※二次輸送先、拠点港はシナリオ対象外",null,null,null,null,null,null,null,null,null,0.06," ⑨　原産国カナダ　※二次輸送先、拠点港はシナリオ対象外"]
[null,null,null,null,null,null,null,null,null,0.06," ⑨　原産国チリ　※二次輸送先、拠点港はシナリオ対象外",null,null,null,null,null,null,null,null,null,0.06," ⑨　原産国チリ　※二次輸送先、拠点港はシナリオ対象外"]
[null,null,null,null,null,null,null,null,null,0.06," ⑨　原産国オマーン　※二次輸送先、拠点港はシナリオ対象外",null,null,null,null,null,null,null,null,null,0.06," ⑨　原産国オマーン　※二次輸送先、拠点港はシナリオ対象外"]
[null,null,null,null,null,null,null,null,null,0.06," ⑨　原産国ナミビア　※二次輸送先、拠点港はシナリオ対象外",null,null,null,null,null,null,null,null,null,0.06," ⑨　原産国ナミビア　※二次輸送先、拠点港はシナリオ対象外"]
[null,null," 海上輸送日数","（日）",{"$f":"E133/E$128/24","v":0.5803571428571429},{"$f":"F133/F$129/24","v":0.43402777777777773},{"$f":"G133/G$129/24","v":0.37152777777777773},0.26041666666666669,0.4548611111111111,{"$f":"J133/J$128/24","v":9.6875}," ⑩＝⑧／④　原産国オーストラリア　",null,null," 海上輸送日数","（日）",{"$f":"P133/P$128/24","v":0.5803571428571429},{"$f":"Q133/Q$129/24","v":0.43402777777777773},{"$f":"R133/R$129/24","v":0.37152777777777773},{"$f":"S133/S$91/24","v":0.26041666666666669},0.4548611111111111,{"$f":"U133/U$128/24","v":9.6875}," ⑩＝⑧／④　原産国オーストラリア　"]
[null,null,null,null,null,null,null,null,null,{"$f":"J134/J$128/24","v":14.910714285714285}," ⑩＝⑧／④　原産国アメリカ　",null,null,null,null,null,null,null,null,null,{"$f":"U134/U$128/24","v":14.910714285714285}," ⑩＝⑧／④　原産国アメリカ　"]
[null,null,null,null,null,null,null,null,null,12.761904761904761," ⑩＝⑧／④　原産国カナダ　",null,null,null,null,null,null,null,null,null,12.761904761904761," ⑩＝⑧／④　原産国カナダ　"]
[null,null,null,null,null,null,null,null,null,28.61904761904762," ⑩＝⑧／④　原産国チリ　",null,null,null,null,null,null,null,null,null,28.61904761904762," ⑩＝⑧／④　原産国チリ　"]
[null,null,null,null,null,null,null,null,null,17.717261904761905," ⑩＝⑧／④　原産国オマーン",null,null,null,null,null,null,null,null,null,17.717261904761905," ⑩＝⑧／④　原産国オマーン"]
[null,null,null,null,null,null,null,null,null,26.464285714285712," ⑩＝⑧／④　原産国ナミビア　",null,null,null,null,null,null,null,null,null,26.464285714285712," ⑩＝⑧／④　原産国ナミビア　"]
[null,null," 海上輸送費用","（千円/月）",{"$f":"E$130*E$132*E139*E145","v":39291.98839295307},{"$f":"F$130*F$132*F139*F145","v":2489.2494690837439},{"$f":"G$130*G$132*G139*G145","v":2130.7975455356845},5974.1987258009858,2608.7334435997636,{"$f":"J$130*J$132*J139*J145","v":459111.77206842857}," ⑪＝⑤×⑦×⑨×⑩　原産国オーストラリア　　",null,null," 海上輸送費用","（千円/月）",{"$f":"P$130*P$132*P139*P145","v":32743.323660794231},{"$f":"Q$130*Q$132*Q139*Q145","v":2489.2494690837439},{"$f":"R$130*R$132*R139*R145","v":2130.7975455356845},{"$f":"S$92*S$94*S139*S145","v":2240.32452217537},895.98127019042317,{"$f":"U$130*U$132*U139*U145","v":382593.14339035715}," ⑪＝⑤×⑦×⑨×⑩　原産国オーストラリア　　"]
[null,null,null,null,null,null,null,null,null,{"$f":"J$130*J$132*J140*J146","v":60570.111338059956}," ⑪＝⑤×⑦×⑨×⑩　原産国アメリカ　　",null,null,null,null,null,null,null,null,null,{"$f":"U$130*U$132*U140*U146","v":50475.09278171663}," ⑪＝⑤×⑦×⑨×⑩　原産国アメリカ　　"]
[null,null,null,null,null,null,null,null,null,51841.244993533146," ⑪＝⑤×⑦×⑨×⑩　原産国カナダ　　",null,null,null,null,null,null,null,null,null,43201.037494610966," ⑪＝⑤×⑦×⑨×⑩　原産国カナダ　　"]
[null,null,null,null,null,null,null,null,null,116255.9262728113," ⑪＝⑤×⑦×⑨×⑩　原産国チリ　",null,null,null,null,null,null,null,null,null,96879.938560676092," ⑪＝⑤×⑦×⑨×⑩　原産国チリ　"]
[null,null,null,null,null,null,null,null,null,71970.832893307568," ⑪＝⑤×⑦×⑨×⑩　原産国オマーン　",null,null,null,null,null,null,null,null,null,59975.694077756314," ⑪＝⑤×⑦×⑨×⑩　原産国オマーン　"]
[null,null,null,null,null,null,null,null,null,107502.88024311958," ⑪＝⑤×⑦×⑨×⑩　原産国ナミビア　",null,null,null,null,null,null,null,null,null,89585.733535932988," ⑪＝⑤×⑦×⑨×⑩　原産国ナミビア　"]
[null,null," 海上輸送費用　合計","（億円/月）",{"$f":"SUM(E151:J156)*1000/100000000","v":9.1974773538623324},null,null,null,null,null,null,null,null," 海上輸送費用　合計","（億円/月）",{"$f":"SUM(P151:U156)*1000/100000000","v":7.6321031630882956}]
[null,null,"（※1）「統計解析による船舶諸元に関する研究－船舶の主要諸元の計画基準（案）－」（国土技術政策総合研究所研究報告、第28号2006年3月）",null,null,null,null,null,null,null,null,null,null,"（※1）「統計解析による船舶諸元に関する研究－船舶の主要諸元の計画基準（案）－」（国土技術政策総合研究所研究報告、第28号2006年3月）"]
[null,null,"（※2）「港湾整備事業の費用対効果分析マニュアル」（令和６年６月、国土交通省港湾局）",null,null,null,null,null,null,null,null,null,null,"（※2）「港湾整備事業の費用対効果分析マニュアル」（令和６年６月、国土交通省港湾局）"]
[null,null,"（※３）敦賀港⇒七尾港の順で２港揚げを想定。荷降量は、敦賀港需要：敦賀港以外の需要（七尾港）の割合から設定",null,null,null,null,null,null,null,null,null,null,"（※３）敦賀港⇒七尾港の順で２港揚げを想定。荷降量は、敦賀港需要：敦賀港以外の需要（七尾港）の割合から設定"]
[]
[null,null,"貯蔵費用"]
[null,null,"液化アンモ二ア"]
[null,null,"実証期","単位","新潟港","直江津港","伏木富山港","金沢港","七尾港※拠点港","敦賀港※2港揚","備考"]
[null,null," 年間需要量","（t/年）",{"$f":"①需要!$I$30","v":0},{"$f":"①需要!$I$62","v":0},{"$f":"①需要!$I$94","v":83883.077849462381},{"$f":"①需要!$I$126","v":0},{"$f":"①需要!$I$223-①需要!$I$190","v":255003.42753541798},{"$f":"①需要!$I$190","v":176298.99492284944}," A：実証期の需要"]
[null,null," 必要量","（１か月分）",1,1,1,1,1,1," B"]
[null,null," 月換算","（12か月/年）",12,12,12,12,12,12," C"]
[null,null," 需要ピーク係数","－",{"$f":"③輸送・貯蔵入力!$C$18","v":1.1399999999999999},{"$f":"③輸送・貯蔵入力!$C$18","v":1.1399999999999999},{"$f":"③輸送・貯蔵入力!$C$18","v":1.1399999999999999},{"$f":"③輸送・貯蔵入力!$C$18","v":1.1399999999999999},{"$f":"③輸送・貯蔵入力!$C$18","v":1.1399999999999999},{"$f":"③輸送・貯蔵入力!$C$18","v":1.1399999999999999}," D"]
[null,null," 月間需要量（ピーク月）","（t/月）",{"$f":"E165/E167*E168","v":0},{"$f":"F165/F167*F168","v":0},7968.8923956989256,0,24225.325615864709,16748.404517670697," E=A÷C×D"]
[null,null," 備蓄タンク容量","（t/基）",1000,1000,8000,1000,25000,17000," F（E：月間需要量（ピーク月）を踏まえ1,000トン刻みで設定　※最大110,000トン）"]
[null,null," 備蓄タンク基数","（基）",{"$f":"ROUNDUP(E169/E170,0)","v":0},{"$f":"ROUNDUP(F165/F170/F166/F167*F168,0)","v":0},{"$f":"ROUNDUP(G165/G170/G166/G167*G168,0)","v":1},{"$f":"ROUNDUP(H165/H170/H166/H167*H168,0)","v":0},{"$f":"ROUNDUP(I165/I170/I166/I167*I168,0)","v":1},{"$f":"ROUNDUP(J165/J170/J166/J167*J168,0)","v":1}," G=E÷F"]
[null,null," タンク1基あたり整備費用","（億円/基）",{"$f":"60*(E170/10000/4)^(2/3)","v":5.1299278400300912},5.1299278400300912,20.519711360120368,5.1299278400300912,43.860266073192989,33.916461579840629," H＝α万トンのタンクの整備費＝60億円×（α／4）2/3（※３）"]
[null,null," タンク整備費用","（億円）",{"$f":"E171*E172","v":0},{"$f":"F171*F172","v":0},20.519711360120368,0,43.860266073192989,33.916461579840629," I ＝G×H"]
[null,null," タンク維持管理費用","（億円）",{"$f":"E173*(0.024+0.022)","v":0},{"$f":"F173*(0.024+0.022)","v":0},0.94390672256553687,0,2.0175722393668774,1.5601572326726689,"修繕費：建設費の2.4％/年、諸経費：建設費の２.２％/年"]
[null,null," 貯蔵費用　合計","（億円）",{"$f":"SUM(E173:J174)","v":102.81807520775907}]
[]
[null,null,"2030年","単位","新潟港","直江津港","伏木富山港","金沢港","七尾港※拠点港","敦賀港※2港揚","備考"]
[null,null," 年間需要量","（t/年）",{"$f":"①需要!$J$30-①需要!$I$30","v":25051.338639177342},{"$f":"①需要!$J$62-①需要!$I$62","v":10278.211506811411},{"$f":"①需要!$J$94-①需要!$I$94","v":262607.33645869774},{"$f":"①需要!$J$126-①需要!$I$126","v":4183.1502258324472},{"$f":"①需要!$J$223-①需要!$I$223-①需要!$J$190","v":643409.10785803536},{"$f":"①需要!$J$190-①需要!$I$190","v":543690.8791930608}," A：2030年の需要－実証期の需要（2030年までの需要分※実証期分までは整備済）"]
[null,null," 必要量","（１か月分）",1,1,1,1,1,1," B"]
[null,null," 月換算","（12か月/年）",12,12,12,12,12,12," C"]
[null,null," 需要ピーク係数","－",{"$f":"③輸送・貯蔵入力!$C$18","v":1.1399999999999999},{"$f":"③輸送・貯蔵入力!$C$18","v":1.1399999999999999},{"$f":"③輸送・貯蔵入力!$C$18","v":1.1399999999999999},{"$f":"③輸送・貯蔵入力!$C$18","v":1.1399999999999999},{"$f":"③輸送・貯蔵入力!$C$18","v":1.1399999999999999},{"$f":"③輸送・貯蔵入力!$C$18","v":1.1399999999999999}," D"]
[null,null," 月間需要量（ピーク月）","（t/月）",{"$f":"E178/E180*E181","v":2379.8771707218475},{"$f":"F178/F180*F181","v":976.43009314708388},{"$f":"G178/G180*G181","v":24947.696963576283},397.39927145408245,61123.865246513356,51650.633523340774," E=A÷C×D"]
[null,null," 備蓄タンク容量","（t/基）",3000,1000,25000,1000,62000,52000," F（E：月間需要量（ピーク月）を踏まえ1,000トン刻みで設定　※最大110,000トン）"]
[null,null," 備蓄タンク基数","（基）",{"$f":"ROUNDUP(E182/E183,0)","v":1},{"$f":"ROUNDUP(F178/F183/F179/F180*F181,0)","v":1},{"$f":"ROUNDUP(G178/G183/G179/G180*G181,0)","v":1},{"$f":"ROUNDUP(H178/H183/H179/H180*H181,0)","v":1},{"$f":"ROUNDUP(I178/I183/I179/I180*I181,0)","v":1},{"$f":"ROUNDUP(J178/J183/J179/J180*J181,0)","v":1}," G=E÷F"]
[null,null," タンク1基あたり整備費用","（億円/基）",{"$f":"60*(E183/10000/4)^(2/3)","v":10.670679913470188},5.1299278400300912,43.860266073192989,5.1299278400300912,80.359837369964808,71.468305511785957," H＝α万トンのタンクの整備費＝60億円×（α／4）2/3（※３）"]
[null,null," タンク整備費用","（億円）",{"$f":"E184*E185","v":10.670679913470188},{"$f":"F184*F185","v":5.1299278400300912},43.860266073192989,5.1299278400300912,80.359837369964808,71.468305511785957," I ＝G×H"]
[null,null," タンク維持管理費用","（億円）",{"$f":"E186*(0.024+0.022)","v":0.49085127601962864},{"$f":"F186*(0.024+0.022)","v":0.23597668064138419},2.0175722393668774,0.23597668064138419,3.6965525190183812,3.287542053542154,"修繕費：建設費の2.4％/年、諸経費：建設費の２.２％/年"]
[null,null," 貯蔵費用　合計","（億円）",{"$f":"SUM(E186:J187)","v":226.58341599770395}]
[]
[null,null,"移行期","単位","新潟港","直江津港","伏木富山港","金沢港","七尾港※拠点港","敦賀港※2港揚","備考"]
[null,null," 年間需要量","（t/年）",{"$f":"①需要!$K$30-①需要!$J$30","v":216829.82905800804},{"$f":"①需要!$K$62-①需要!$J$62","v":197113.20782431387},{"$f":"①需要!$K$94-①需要!$J$94","v":500209.74026113207},{"$f":"①需要!$K$126-①需要!$J$126","v":134342.22910633634},{"$f":"①需要!$K$223-①需要!$J$223-①需要!$K$190","v":1061873.4684743951},{"$f":"①需要!$K$190-①需要!$J$190","v":767224.29957276641}," A：移行期の需要－2030年の需要（移行期までの需要分※2030年分までは整備済）"]
[null,null," 必要量","（１か月分）",1,1,1,1,1,1," B"]
[null,null," 月換算","（12か月/年）",12,12,12,12,12,12," C"]
[null,null," 需要ピーク係数","－",{"$f":"③輸送・貯蔵入力!$C$18","v":1.1399999999999999},{"$f":"③輸送・貯蔵入力!$C$18","v":1.1399999999999999},{"$f":"③輸送・貯蔵入力!$C$18","v":1.1399999999999999},{"$f":"③輸送・貯蔵入力!$C$18","v":1.1399999999999999},{"$f":"③輸送・貯蔵入力!$C$18","v":1.1399999999999999},{"$f":"③輸送・貯蔵入力!$C$18","v":1.1399999999999999}," D"]
[null,null," 月間需要量（ピーク月）","（t/月）",{"$f":"E191/E193*E194","v":20598.833760510759},{"$f":"F191/F193*F194","v":18725.754743309815},{"$f":"G191/G193*G194","v":47519.92532480754},12762.511765101952,100877.97950506752,72886.308459412801," E=A÷C×D"]
[null,null," 備蓄タンク容量","（t/基）",21000,19000,48000,13000,101000,73000," F（E：月間需要量（ピーク月）を踏まえ1,000トン刻みで設定　※最大110,000トン）"]
[null,null," 備蓄タンク基数","（基）",{"$f":"ROUNDUP(E195/E196,0)","v":1},{"$f":"ROUNDUP(F191/F196/F192/F193*F194,0)","v":1},{"$f":"ROUNDUP(G191/G196/G192/G193*G194,0)","v":1},{"$f":"ROUNDUP(H191/H196/H192/H193*H194,0)","v":1},{"$f":"ROUNDUP(I191/I196/I192/I193*I194,0)","v":1},{"$f":"ROUNDUP(J191/J196/J192/J193*J194,0)","v":1}," G=E÷F"]
[null,null," タンク1基あたり整備費用","（億円/基）",{"$f":"60*(E196/10000/4)^(2/3)","v":39.04727993718889},36.52697074567287,67.754594079434042,28.362215837948426,111.25652867463798,89.603814078180591," H＝α万トンのタンクの整備費＝60億円×（α／4）2/3（※３）"]
[null,null," タンク整備費用","（億円）",{"$f":"E197*E198","v":39.04727993718889},{"$f":"F197*F198","v":36.52697074567287},67.754594079434042,28.362215837948426,111.25652867463798,89.603814078180591," I ＝G×H"]
[null,null," タンク維持管理費用","（億円）",{"$f":"E199*(0.024+0.022)","v":1.7961748771106889},{"$f":"F199*(0.024+0.022)","v":1.680240654300952},3.1167113276539657,1.3046619285456276,5.1178003190333472,4.1217754475963071,"修繕費：建設費の2.4％/年、諸経費：建設費の２.２％/年"]
[null,null," 貯蔵費用　合計","（億円）",{"$f":"SUM(E199:J200)","v":389.68876790730366}]
[]
[null,null,"2050年","単位","新潟港","直江津港","伏木富山港","金沢港","七尾港※拠点港","敦賀港※2港揚","備考"]
[null,null," 年間需要量","（t/年）",{"$f":"①需要!$L$30-①需要!$K$30","v":242686.81689073375},{"$f":"①需要!$L$62-①需要!$K$62","v":208062.79365908226},{"$f":"①需要!$L$94-①需要!$K$94","v":1266518.3684133778},{"$f":"①需要!$L$126-①需要!$K$126","v":138793.92906335159},{"$f":"①需要!$L$223-①需要!$K$223-①需要!$L$190","v":2646794.7844756646},{"$f":"①需要!$L$190-①需要!$K$190","v":2336178.4222276551}," A：2050年の需要－移行期の需要（2050年までの需要分※移行期分までは整備済）"]
[null,null," 必要量","（１か月分）",0.5,1,1,1,1,1," B"]
[null,null," 月換算","（12か月/年）",12,12,12,12,12,12," C"]
[null,null," 需要ピーク係数","－",{"$f":"③輸送・貯蔵入力!$C$18","v":1.1399999999999999},{"$f":"③輸送・貯蔵入力!$C$18","v":1.1399999999999999},{"$f":"③輸送・貯蔵入力!$C$18","v":1.1399999999999999},{"$f":"③輸送・貯蔵入力!$C$18","v":1.1399999999999999},{"$f":"③輸送・貯蔵入力!$C$18","v":1.1399999999999999},{"$f":"③輸送・貯蔵入力!$C$18","v":1.1399999999999999}," D"]
[null,null," 月間需要量（ピーク月）","（t/月）",{"$f":"E204/E206*E207","v":23055.247604619704},{"$f":"F204/F206*F207","v":19765.965397612814},120319.24499927089,13185.423261018401,251445.50452518809,221936.9501116272," E=A÷C×D"]
[null,null," 備蓄タンク容量","（t/基）",24000,20000,61000,14000,84000,74000," F（E：月間需要量（ピーク月）を踏まえ1,000トン刻みで設定　※最大110,000トン）"]
[null,null," 備蓄タンク基数","（基）",{"$f":"ROUNDUP(E208/E209,0)","v":1},{"$f":"ROUNDUP(F204/F209/F205/F206*F207,0)","v":1},{"$f":"ROUNDUP(G204/G209/G205/G206*G207,0)","v":2},{"$f":"ROUNDUP(H204/H209/H205/H206*H207,0)","v":1},{"$f":"ROUNDUP(I204/I209/I205/I206*I207,0)","v":3},{"$f":"ROUNDUP(J204/J209/J205/J206*J207,0)","v":3}," G=E÷F"]
[null,null," タンク1基あたり整備費用","（億円/基）",{"$f":"60*(E209/10000/4)^(2/3)","v":42.682719653880753},37.797631496846193,79.493413480670441,29.798651651378059,98.392979868004076,90.420256770480961," H＝α万トンのタンクの整備費＝60億円×（α／4）2/3（※３）"]
[null,null," タンク整備費用","（億円）",{"$f":"E210*E211","v":42.682719653880753},{"$f":"F210*F211","v":37.797631496846193},158.98682696134088,29.798651651378059,295.17893960401221,271.26077031144291," I ＝G×H"]
[null,null," タンク維持管理費用","（億円）",{"$f":"E212*(0.024+0.022)","v":1.9634051040785145},{"$f":"F212*(0.024+0.022)","v":1.738691048854925},7.3133940402216808,1.3707379759633906,13.578231221784561,12.477995434326374,"修繕費：建設費の2.4％/年、諸経費：建設費の２.２％/年"]
[null,null," 貯蔵費用　合計","（億円）",{"$f":"SUM(E212:J213)","v":874.14799450413034}]
[null,null,"（※４）国土交通省資料より、メーカーで用いられているタンク整備費用の簡易予測式（α万トンのタンクの整備費＝60億円×（α／4）2/3 ）より"]

{"sheet":"拠点方式（2港揚ｼﾅﾘｵ4)","index":63,"n_rows":215,"n_cols":22,"rows_kept":215,"cut":false,"hidden":false,"merged":[[6,16,6,19],[6,21,7,21],[9,2,12,2],[9,13,12,13],[3,2,3,10],[3,13,3,21],[6,2,7,2],[6,3,7,3],[6,5,6,8],[6,10,7,10],[6,13,7,13],[6,14,7,14],[18,15,23,15],[18,16,23,16],[18,17,23,17],[18,18,23,18],[18,19,23,19],[18,2,23,2],[18,3,23,3],[18,4,23,4],[18,5,23,5],[18,6,23,6],[18,7,23,7],[18,8,23,8],[18,13,23,13],[18,14,23,14],[24,18,29,18],[24,19,29,19],[30,2,35,2],[30,3,35,3],[30,4,35,4],[30,5,35,5],[30,6,35,6],[30,7,35,7],[30,8,35,8],[24,8,29,8],[24,13,29,13],[24,14,29,14],[24,15,29,15],[24,16,29,16],[24,17,29,17],[24,2,29,2],[24,3,29,3],[24,4,29,4],[24,5,29,5],[24,6,29,6],[24,7,29,7],[36,14,41,14],[36,15,41,15],[36,16,41,16],[36,17,41,17],[36,18,41,18],[36,19,41,19],[30,19,35,19],[36,2,41,2],[36,3,41,3],[36,4,41,4],[36,5,41,5],[36,6,41,6],[36,7,41,7],[36,8,41,8],[36,13,41,13],[30,13,35,13],[30,14,35,14],[30,15,35,15],[30,16,35,16],[30,17,35,17],[30,18,35,18],[42,4,42,9],[42,15,42,20],[44,2,45,2],[44,3,45,3],[44,5,44,8],[44,10,45,10],[44,13,45,13],[44,14,45,14],[44,16,44,19],[56,15,61,15],[56,16,61,16],[56,17,61,17],[56,18,61,18],[44,21,45,21],[47,2,50,2],[47,13,50,13],[56,2,61,2],[56,3,61,3],[56,4,61,4],[56,5,61,5],[56,6,61,6],[56,7,61,7],[56,8,61,8],[56,19,61,19],[62,2,67,2],[62,3,67,3],[62,4,67,4],[62,5,67,5],[62,6,67,6],[62,7,67,7],[62,8,67,8],[56,13,61,13],[56,14,61,14],[68,4,73,4],[68,5,73,5],[68,6,73,6],[68,7,73,7],[62,19,67,19],[62,13,67,13],[62,14,67,14],[62,15,67,15],[62,16,67,16],[62,17,67,17],[62,18,67,18],[74,14,79,14],[74,15,79,15],[74,16,79,16],[74,17,79,17],[74,18,79,18],[74,19,79,19],[68,18,73,18],[68,19,73,19],[74,2,79,2],[74,3,79,3],[74,4,79,4],[74,5,79,5],[74,6,79,6],[74,7,79,7],[74,8,79,8],[74,13,79,13],[68,8,73,8],[68,13,73,13],[68,14,73,14],[68,15,73,15],[68,16,73,16],[68,17,73,17],[68,2,73,2],[68,3,73,3],[80,4,80,9],[80,15,80,20],[82,2,83,2],[82,3,83,3],[82,5,82,8],[82,10,83,10],[82,13,83,13],[82,14,83,14],[82,16,82,19],[100,7,105,7],[100,8,105,8],[100,13,105,13],[100,14,105,14],[82,21,83,21],[85,2,88,2],[85,13,88,13],[94,2,99,2],[94,3,99,3],[94,4,99,4],[94,5,99,5],[94,6,99,6],[94,7,99,7],[94,8,99,8],[94,19,99,19],[94,13,99,13],[94,14,99,14],[94,15,99,15],[94,16,99,16],[94,17,99,17],[94,18,99,18],[106,7,111,7],[106,8,111,8],[100,15,105,15],[100,16,105,16],[100,17,105,17],[100,18,105,18],[100,19,105,19],[106,2,111,2],[106,3,111,3],[106,4,111,4],[106,5,111,5],[106,6,111,6],[106,17,111,17],[106,18,111,18],[106,19,111,19],[106,13,111,13],[106,14,111,14],[106,15,111,15],[106,16,111,16],[100,2,105,2],[100,3,105,3],[100,4,105,4],[100,5,105,5],[100,6,105,6],[112,19,117,19],[118,4,118,9],[118,15,118,20],[120,2,121,2],[120,3,121,3],[120,5,120,8],[120,10,121,10],[120,13,121,13],[120,14,121,14],[120,16,120,19],[112,13,117,13],[112,14,117,14],[112,15,117,15],[112,16,117,16],[112,17,117,17],[112,18,117,18],[112,2,117,2],[112,3,117,3],[112,4,117,4],[112,5,117,5],[112,6,117,6],[112,7,117,7],[112,8,117,8],[138,6,143,6],[138,7,143,7],[138,8,143,8],[138,13,143,13],[138,14,143,14],[120,21,121,21],[123,2,126,2],[123,13,126,13],[132,2,137,2],[132,3,137,3],[132,4,137,4],[132,5,137,5],[132,6,137,6],[132,7,137,7],[132,8,137,8],[132,19,137,19],[132,13,137,13],[132,14,137,14],[132,15,137,15],[132,16,137,16],[132,17,137,17],[132,18,137,18],[150,8,155,8],[144,7,149,7],[144,8,149,8],[138,15,143,15],[138,16,143,16],[138,17,143,17],[138,18,143,18],[138,19,143,19],[144,2,149,2],[144,3,149,3],[144,4,149,4],[144,5,149,5],[144,6,149,6],[144,17,149,17],[144,18,149,18],[144,19,149,19],[144,13,149,13],[144,14,149,14],[144,15,149,15],[144,16,149,16],[138,2,143,2],[138,3,143,3],[138,4,143,4],[138,5,143,5],[161,2,161,10],[174,4,174,9],[187,4,187,9],[200,4,200,9],[213,4,213,9],[150,19,155,19],[156,4,156,9],[156,15,156,20],[157,2,157,10],[157,13,157,21],[158,2,158,10],[158,13,158,21],[150,13,155,13],[150,14,155,14],[150,15,155,15],[150,16,155,16],[150,17,155,17],[150,18,155,18],[150,2,155,2],[150,3,155,3],[150,4,155,4],[150,5,155,5],[150,6,155,6],[150,7,155,7]]}
[]
[null,null,"入力項目"]
[]
[null,null,"海上輸送費用　シナリオ４（2港揚げ）",null,null,null,null,null,null,null,null,null,null,"海上輸送費用　シナリオ４（2港揚げ）"]
[null,null,"液化アンモ二ア（ピーク月　※４か月）",null,null,null,null,null,null,null,null,null,null,"液化アンモ二ア（その他月　※８か月）"]
[]
[null,null,"実証期","単位","拠点港(外航)","2次輸送先港湾（内航）",null,null,null,"2港揚（外航）","備考",null,null,"実証期","単位","拠点港(外航)","2次輸送先港湾（内航）",null,null,null,"2港揚（外航）","備考"]
[null,null,null,null,"七尾港（※３）","新潟港","直江津港","伏木富山港","金沢港","敦賀港（※３）",null,null,null,null,null,"七尾港（※３）","新潟港","直江津港","伏木富山港","金沢港","敦賀港（※３）"]
[null,null," 密度","（t/m3）",0.68217054263565891,0.68217054263565891,0.68217054263565891,0.68217054263565891,0.68217054263565891,0.68217054263565891," ①",null,null," 密度","（t/m3）",0.68217054263565891,0.68217054263565891,0.68217054263565891,0.68217054263565891,0.68217054263565891,0.68217054263565891," ①"]
[null,null," 運搬船積載量\n※内貿の船型の上限は、就航中の「Hourai Maru」とする","（m3/隻）",{"$f":"KEISAN(\"アンモニア\",E17,\"タンク容量\",E8,\"外貿\")","v":38000},{"$f":"KEISAN(\"アンモニア\",F17,\"タンク容量\",F8,\"内貿\")","v":0},{"$f":"KEISAN(\"アンモニア\",G17,\"タンク容量\",G8,\"内貿\")","v":0},{"$f":"KEISAN(\"アンモニア\",H17,\"タンク容量\",H8,\"内貿\")","v":17099},{"$f":"KEISAN(\"アンモニア\",I17,\"タンク容量\",I8,\"内貿\")","v":0},{"$f":"KEISAN(\"アンモニア\",J17,\"タンク容量\",J8,\"外貿\")","v":34198}," ②港湾施設能力及び対象船舶一覧より、需要量に合わせた船型を設定",null,null," 運搬船積載量\n※内貿の船型の上限は、就航中の「Hourai Maru」とする","（m3/隻）",{"$f":"KEISAN(\"アンモニア\",P17,\"タンク容量\",P8,\"外貿\")","v":34198},{"$f":"KEISAN(\"アンモニア\",Q17,\"タンク容量\",Q8,\"内貿\")","v":0},{"$f":"KEISAN(\"アンモニア\",R17,\"タンク容量\",R8,\"内貿\")","v":0},{"$f":"KEISAN(\"アンモニア\",S17,\"タンク容量\",S8,\"内貿\")","v":17099},{"$f":"KEISAN(\"アンモニア\",T17,\"タンク容量\",T8,\"内貿\")","v":0},{"$f":"KEISAN(\"アンモニア\",U17,\"タンク容量\",U8,\"外貿\")","v":34198}," ②港湾施設能力及び対象船舶一覧より、需要量に合わせた船型を設定"]
[null,null,null,"（t/隻）",{"$f":"E10*E9*④海上輸送網入力!$D$68","v":15326.418457572176},{"$f":"F10*F9","v":0},0,11664.434108527132,0,{"$f":"J10*J9*④海上輸送網入力!$D$67","v":9535.8982588423332}," ③=②×①",null,null,null,"（t/隻）",{"$f":"P10*P9*④海上輸送網入力!$D$68","v":13792.969958211928},{"$f":"Q10*Q9","v":0},0,11664.434108527132,0,{"$f":"U10*U9*④海上輸送網入力!$D$67","v":9535.8982588423332}," ③=②×①"]
[null,null,null,"(GT)",{"$f":"KEISAN(\"アンモニア\",E17,\"総トン数\",E8,\"外貿\")","v":25458},{"$f":"KEISAN(\"アンモニア\",F17,\"総トン数\",F8,\"内貿\")","v":0},{"$f":"KEISAN(\"アンモニア\",G17,\"総トン数\",G8,\"内貿\")","v":0},{"$f":"KEISAN(\"アンモニア\",H17,\"総トン数\",H8,\"内貿\")","v":10000},{"$f":"KEISAN(\"アンモニア\",I17,\"総トン数\",I8,\"内貿\")","v":0},{"$f":"KEISAN(\"アンモニア\",J17,\"総トン数\",J8,\"外貿\")","v":20000},"　港湾施設能力及び対象船舶一覧より、需要量に合わせた船型を設定",null,null,null,"(GT)",{"$f":"KEISAN(\"アンモニア\",P17,\"総トン数\",P8,\"外貿\")","v":20000},{"$f":"KEISAN(\"アンモニア\",Q17,\"総トン数\",Q8,\"内貿\")","v":0},{"$f":"KEISAN(\"アンモニア\",R17,\"総トン数\",R8,\"内貿\")","v":0},{"$f":"KEISAN(\"アンモニア\",S17,\"総トン数\",S8,\"内貿\")","v":10000},{"$f":"KEISAN(\"アンモニア\",T17,\"総トン数\",T8,\"内貿\")","v":0},{"$f":"KEISAN(\"アンモニア\",U17,\"総トン数\",U8,\"外貿\")","v":20000},"　港湾施設能力及び対象船舶一覧より、需要量に合わせた船型を設定"]
[null,null,null,"(DWT)",{"$f":"E12/0.8447","v":30138.51071386291},{"$f":"F12/0.8447","v":0},0,11838.522552385462,0,23677.045104770925,"　LPG船のDWTとGTの関係：DWT=GT/0.8447 より （※1）",null,null,null,"(DWT)",{"$f":"P12/0.8447","v":23677.045104770925},{"$f":"Q12/0.8447","v":0},0,11838.522552385462,0,23677.045104770925,"　LPG船のDWTとGTの関係：DWT=GT/0.8447 より （※1）"]
[null,null," 船速（外航）","（ノット）",14,14,14,14,14,14," ④ 国土交通省検討資料より",null,null," 船速（外航）","（ノット）",14,14,14,14,14,14," ④ 国土交通省検討資料より"]
[null,null," 船速（内航）","（ノット）",12,12,12,12,12,12," ④ 国土交通省検討資料より",null,null," 船速（内航）","（ノット）",12,12,12,12,12,12," ④ 国土交通省検討資料より"]
[null,null," 海上輸送費用原単位","（千円/日･隻）",{"$f":"45.432*E13^(0.4019)","v":2867.6153883844731},{"$f":"45.432*F13^(0.4019)","v":0},0,1969.7908840827624,0,{"$f":"45.432*J13^(0.4019)","v":2602.5799429069089}," ⑤ 海上輸送費用原単位算定式より （※2）",null,null," 海上輸送費用原単位","（千円/日･隻）",{"$f":"45.432*P13^(0.4019)","v":2602.5799429069089},{"$f":"45.432*Q13^(0.4019)","v":0},0,1969.7908840827624,0,{"$f":"45.432*U13^(0.4019)","v":2602.5799429069089}," ⑤ 海上輸送費用原単位算定式より （※2）"]
[null,null," 月間需要量","（t/ピーク月）",{"$f":"(①需要!$I$223-①需要!$I$190)/12*④海上輸送網入力!$C$59","v":24225.325615864709},{"$f":"①需要!$I$30/12*④海上輸送網入力!$C$59","v":0},{"$f":"①需要!$I$62/12*④海上輸送網入力!$C$59","v":0},{"$f":"①需要!$I$94/12*④海上輸送網入力!$C$59","v":7968.8923956989256},{"$f":"①需要!$I$126/12*④海上輸送網入力!$C$59","v":0},{"$f":"①需要!$I$190/12*④海上輸送網入力!$C$59","v":16748.404517670697}," ⑥",null,null," 月間需要量","（t/その他月）",{"$f":"(①需要!$I$223-①需要!$I$190)/12*④海上輸送網入力!$C$60","v":19762.765633994895},{"$f":"①需要!$I$30/12*④海上輸送網入力!$C$60","v":0},{"$f":"①需要!$I$62/12*④海上輸送網入力!$C$60","v":0},{"$f":"①需要!$I$94/12*④海上輸送網入力!$C$60","v":6500.9385333333348},{"$f":"①需要!$I$126/12*④海上輸送網入力!$C$60","v":0},{"$f":"①需要!$I$190/12*④海上輸送網入力!$C$60","v":13663.172106520833}," ⑥"]
[null,null," 月間寄港回数","（回/月）",{"$f":"IFERROR(ROUNDUP(E17/E11,0),0)","v":2},{"$f":"IFERROR(ROUNDUP(F17/F11,0),0)","v":0},0,1,0,{"$f":"IFERROR(ROUNDUP(J17/J11,0),0)","v":2}," ⑦＝⑥／③",null,null," 月間寄港回数","（回/月）",{"$f":"IFERROR(ROUNDUP(P17/P11,0),0)","v":2},{"$f":"IFERROR(ROUNDUP(Q17/Q11,0),0)","v":0},0,1,0,{"$f":"IFERROR(ROUNDUP(U17/U11,0),0)","v":2}," ⑦＝⑥／③"]
[null,null," 海上輸送距離","（海里）",{"$f":"④海上輸送網入力!$H$50","v":195},{"$f":"④海上輸送網入力!$C$50","v":125},{"$f":"④海上輸送網入力!$D$50","v":107},{"$f":"④海上輸送網入力!$E$50","v":75},{"$f":"④海上輸送網入力!$F$50","v":131},{"$f":"④海上輸送網入力!$H$17","v":3255}," ⑧　原産国オーストラリア　※二次輸送先は拠点港、拠点港は２港揚げの港との距離",null,null," 海上輸送距離","（海里）",{"$f":"E19","v":195},{"$f":"F19","v":125},{"$f":"G19","v":107},75,131,{"$f":"J19","v":3255}," ⑧　原産国オーストラリア　※二次輸送先は拠点港、拠点港は２港揚げの港との距離"]
[null,null,null,null,null,null,null,null,null,{"$f":"④海上輸送網入力!$H$21","v":5010}," ⑧　原産国アメリカ　※二次輸送先は拠点港、拠点港は２港揚げの港との距離",null,null,null,null,null,null,null,null,null,{"$f":"J20","v":5010}," ⑧　原産国アメリカ　※二次輸送先は拠点港、拠点港は２港揚げの港との距離"]
[null,null,null,null,null,null,null,null,null,{"$f":"④海上輸送網入力!$H$25","v":4288}," ⑧　原産国カナダ　※二次輸送先は拠点港、拠点港は２港揚げの港との距離",null,null,null,null,null,null,null,null,null,{"$f":"J21","v":4288}," ⑧　原産国カナダ　※二次輸送先は拠点港、拠点港は２港揚げの港との距離"]
[null,null,null,null,null,null,null,null,null,{"$f":"④海上輸送網入力!$H$29","v":9616}," ⑧　原産国チリ　※二次輸送先は拠点港、拠点港は２港揚げの港との距離",null,null,null,null,null,null,null,null,null,9616," ⑧　原産国チリ　※二次輸送先は拠点港、拠点港は２港揚げの港との距離"]
[null,null,null,null,null,null,null,null,null,{"$f":"④海上輸送網入力!$H$33","v":5953}," ⑧　原産国オマーン　※二次輸送先は拠点港、拠点港は２港揚げの港との距離",null,null,null,null,null,null,null,null,null,5953," ⑧　原産国オマーン　※二次輸送先は拠点港、拠点港は２港揚げの港との距離"]
[null,null,null,null,null,null,null,null,null,{"$f":"④海上輸送網入力!$H$37","v":8892}," ⑧　原産国ナミビア　※二次輸送先は拠点港、拠点港は２港揚げの港との距離",null,null,null,null,null,null,null,null,null,8892," ⑧　原産国ナミビア　※二次輸送先は拠点港、拠点港は２港揚げの港との距離"]
[null,null,"シナリオ設定","（％）",1,1,1,1,1,0.73905168510252928," ⑨　原産国オーストラリア　※二次輸送先、拠点港はシナリオ対象外",null,null,"シナリオ設定","（％）",1,1,1,1,1,{"$f":"J25","v":0.73905168510252928}," ⑨　原産国オーストラリア　※二次輸送先、拠点港はシナリオ対象外"]
[null,null,null,null,null,null,null,null,null,0," ⑨　原産国アメリカ　※二次輸送先、拠点港はシナリオ対象外",null,null,null,null,null,null,null,null,null,{"$f":"J26","v":0}," ⑨　原産国アメリカ　※二次輸送先、拠点港はシナリオ対象外"]
[null,null,null,null,null,null,null,null,null,0," ⑨　原産国カナダ　※二次輸送先、拠点港はシナリオ対象外",null,null,null,null,null,null,null,null,null,0," ⑨　原産国カナダ　※二次輸送先、拠点港はシナリオ対象外"]
[null,null,null,null,null,null,null,null,null,0.26094831489747072," ⑨　原産国チリ　※二次輸送先、拠点港はシナリオ対象外",null,null,null,null,null,null,null,null,null,0.26094831489747072," ⑨　原産国チリ　※二次輸送先、拠点港はシナリオ対象外"]
[null,null,null,null,null,null,null,null,null,0," ⑨　原産国オマーン　※二次輸送先、拠点港はシナリオ対象外",null,null,null,null,null,null,null,null,null,0," ⑨　原産国オマーン　※二次輸送先、拠点港はシナリオ対象外"]
[null,null,null,null,null,null,null,null,null,0," ⑨　原産国ナミビア　※二次輸送先、拠点港はシナリオ対象外",null,null,null,null,null,null,null,null,null,0," ⑨　原産国ナミビア　※二次輸送先、拠点港はシナリオ対象外"]
[null,null," 海上輸送日数","（日）",{"$f":"E19/E$14/24","v":0.5803571428571429},{"$f":"F19/F$15/24","v":0.43402777777777773},{"$f":"G19/G$15/24","v":0.37152777777777773},0.26041666666666669,0.4548611111111111,{"$f":"J19/J$14/24","v":9.6875}," ⑩＝⑧／④　原産国オーストラリア　",null,null," 海上輸送日数","（日）",{"$f":"P19/P$14/24","v":0.5803571428571429},{"$f":"Q19/Q$15/24","v":0.43402777777777773},{"$f":"R19/R$15/24","v":0.37152777777777773},0.26041666666666669,0.4548611111111111,{"$f":"U19/U$14/24","v":9.6875}," ⑩＝⑧／④　原産国オーストラリア　"]
[null,null,null,null,null,null,null,null,null,{"$f":"J20/J$14/24","v":14.910714285714285}," ⑩＝⑧／④　原産国アメリカ　",null,null,null,null,null,null,null,null,null,{"$f":"U20/U$14/24","v":14.910714285714285}," ⑩＝⑧／④　原産国アメリカ　"]
[null,null,null,null,null,null,null,null,null,{"$f":"J21/J$14/24","v":12.761904761904761}," ⑩＝⑧／④　原産国カナダ　",null,null,null,null,null,null,null,null,null,{"$f":"U21/U$14/24","v":12.761904761904761}," ⑩＝⑧／④　原産国カナダ　"]
[null,null,null,null,null,null,null,null,null,{"$f":"J22/J$14/24","v":28.61904761904762}," ⑩＝⑧／④　原産国チリ　",null,null,null,null,null,null,null,null,null,{"$f":"U22/U$14/24","v":28.61904761904762}," ⑩＝⑧／④　原産国チリ　"]
[null,null,null,null,null,null,null,null,null,17.717261904761905," ⑩＝⑧／④　原産国オマーン",null,null,null,null,null,null,null,null,null,17.717261904761905," ⑩＝⑧／④　原産国オマーン"]
[null,null,null,null,null,null,null,null,null,{"$f":"J24/J$14/24","v":26.464285714285712}," ⑩＝⑧／④　原産国ナミビア　",null,null,null,null,null,null,null,null,null,{"$f":"U24/U$14/24","v":26.464285714285712}," ⑩＝⑧／④　原産国ナミビア　"]
[null,null," 海上輸送費用","（千円/月）",{"$f":"E$16*E$18*E25*E31","v":3328.4821472319782},{"$f":"F$16*F$18*F25*F31","v":0},{"$f":"G$16*G$18*G25*G31","v":0},{"$f":"H$16*H$18*H25*H31","v":512.9663760632194},{"$f":"I$16*I$18*I25*I31","v":0},{"$f":"J$16*J$18*J25*J31","v":37266.671165625783}," ⑪＝⑤×⑦×⑨×⑩　原産国オーストラリア　　",null,null," 海上輸送費用","（千円/月）",{"$f":"P$16*P$18*P25*P31","v":3020.8517194455194},{"$f":"Q$16*Q$18*Q25*Q31","v":0},{"$f":"R$16*R$18*R25*R31","v":0},512.9663760632194,0,{"$f":"U$16*U$18*U25*U31","v":37266.671165625783}," ⑪＝⑤×⑦×⑨×⑩　原産国オーストラリア　　"]
[null,null,null,null,null,null,null,null,null,{"$f":"J$16*J$18*J26*J32","v":0}," ⑪＝⑤×⑦×⑨×⑩　原産国アメリカ　　",null,null,null,null,null,null,null,null,null,{"$f":"U$16*U$18*U26*U32","v":0}," ⑪＝⑤×⑦×⑨×⑩　原産国アメリカ　　"]
[null,null,null,null,null,null,null,null,null,0," ⑪＝⑤×⑦×⑨×⑩　原産国カナダ　　",null,null,null,null,null,null,null,null,null,0," ⑪＝⑤×⑦×⑨×⑩　原産国カナダ　　"]
[null,null,null,null,null,null,null,null,null,38872.614204094818," ⑪＝⑤×⑦×⑨×⑩　原産国チリ　",null,null,null,null,null,null,null,null,null,38872.614204094818," ⑪＝⑤×⑦×⑨×⑩　原産国チリ　"]
[null,null,null,null,null,null,null,null,null,0," ⑪＝⑤×⑦×⑨×⑩　原産国オマーン　",null,null,null,null,null,null,null,null,null,0," ⑪＝⑤×⑦×⑨×⑩　原産国オマーン　"]
[null,null,null,null,null,null,null,null,null,0," ⑪＝⑤×⑦×⑨×⑩　原産国ナミビア　",null,null,null,null,null,null,null,null,null,0," ⑪＝⑤×⑦×⑨×⑩　原産国ナミビア　"]
[null,null," 海上輸送費用　合計","（億円/月）",{"$f":"SUM(E37:J42)*1000/100000000","v":0.79980733893015798},null,null,null,null,null,null,null,null," 海上輸送費用　合計","（億円/月）",{"$f":"SUM(P37:U42)*1000/100000000","v":0.79673103465229334}]
[]
[null,null,"2030年","単位","拠点港(外航)","2次輸送先港湾（内航）",null,null,null,"2港揚（外航）","備考",null,null,"2030年","単位","拠点港(外航)","2次輸送先港湾（内航）",null,null,null,"2港揚（外航）","備考"]
[null,null,null,null,"七尾港（※３）","新潟港","直江津港","伏木富山港","金沢港","敦賀港（※３）",null,null,null,null,null,"七尾港（※３）","新潟港","直江津港","伏木富山港","金沢港","敦賀港（※３）"]
[null,null," 密度","（t/m3）",0.68217054263565891,0.68217054263565891,0.68217054263565891,0.68217054263565891,0.68217054263565891,0.68217054263565891," ①",null,null," 密度","（t/m3）",0.68217054263565891,0.68217054263565891,0.68217054263565891,0.68217054263565891,0.68217054263565891,0.68217054263565891," ①"]
[null,null," 運搬船積載量\n※内貿の船型の上限は、就航中の「Hourai Maru」とする","（m3/隻）",{"$f":"KEISAN(\"アンモニア\",E55,\"タンク容量\",E46,\"外貿\")","v":87000},{"$f":"KEISAN(\"アンモニア\",F55,\"タンク容量\",F46,\"内貿\")","v":5130},{"$f":"KEISAN(\"アンモニア\",G55,\"タンク容量\",G46,\"内貿\")","v":1714},{"$f":"KEISAN(\"アンモニア\",H55,\"タンク容量\",H46,\"内貿\")","v":38000},{"$f":"KEISAN(\"アンモニア\",I55,\"タンク容量\",I46,\"内貿\")","v":1714},{"$f":"KEISAN(\"アンモニア\",J55,\"タンク容量\",J46,\"外貿\")","v":87000}," ②港湾施設能力及び対象船舶一覧より、需要量に合わせた船型を設定",null,null," 運搬船積載量\n※内貿の船型の上限は、就航中の「Hourai Maru」とする","（m3/隻）",{"$f":"KEISAN(\"アンモニア\",P55,\"タンク容量\",P46,\"外貿\")","v":87000},{"$f":"KEISAN(\"アンモニア\",Q55,\"タンク容量\",Q46,\"内貿\")","v":5130},{"$f":"KEISAN(\"アンモニア\",R55,\"タンク容量\",R46,\"内貿\")","v":1714},{"$f":"KEISAN(\"アンモニア\",S55,\"タンク容量\",S46,\"内貿\")","v":38000},{"$f":"KEISAN(\"アンモニア\",T55,\"タンク容量\",T46,\"内貿\")","v":1714},{"$f":"KEISAN(\"アンモニア\",U55,\"タンク容量\",U46,\"外貿\")","v":87000}," ②港湾施設能力及び対象船舶一覧より、需要量に合わせた船型を設定"]
[null,null,null,"（t/隻）",{"$f":"E48*E47*④海上輸送網入力!$E$68","v":35539.549644405248},{"$f":"F48*F47","v":3499.5348837209303},{"$f":"G48*G47","v":1169.2403100775193},25922.480620155038,1169.2403100775193,{"$f":"J48*J47*④海上輸送網入力!$E$67","v":23809.287564897091}," ③=②×①",null,null,null,"（t/隻）",{"$f":"P48*P47*④海上輸送網入力!$E$68","v":35539.549644405248},{"$f":"Q48*Q47","v":3499.5348837209303},{"$f":"R48*R47","v":1169.2403100775193},25922.480620155038,1169.2403100775193,{"$f":"U48*U47*④海上輸送網入力!$E$67","v":23809.287564897091}," ③=②×①"]
[null,null,null,"(GT)",{"$f":"KEISAN(\"アンモニア\",E55,\"総トン数\",E46,\"外貿\")","v":50000},{"$f":"KEISAN(\"アンモニア\",F55,\"総トン数\",F46,\"内貿\")","v":3000},{"$f":"KEISAN(\"アンモニア\",G55,\"総トン数\",G46,\"内貿\")","v":999},{"$f":"KEISAN(\"アンモニア\",H55,\"総トン数\",H46,\"内貿\")","v":25458},{"$f":"KEISAN(\"アンモニア\",I55,\"総トン数\",I46,\"内貿\")","v":999},{"$f":"KEISAN(\"アンモニア\",J55,\"総トン数\",J46,\"外貿\")","v":50000},"　港湾施設能力及び対象船舶一覧より、需要量に合わせた船型を設定",null,null,null,"(GT)",{"$f":"KEISAN(\"アンモニア\",P55,\"総トン数\",P46,\"外貿\")","v":50000},{"$f":"KEISAN(\"アンモニア\",Q55,\"総トン数\",Q46,\"内貿\")","v":3000},{"$f":"KEISAN(\"アンモニア\",R55,\"総トン数\",R46,\"内貿\")","v":999},{"$f":"KEISAN(\"アンモニア\",S55,\"総トン数\",S46,\"内貿\")","v":25458},{"$f":"KEISAN(\"アンモニア\",T55,\"総トン数\",T46,\"内貿\")","v":999},{"$f":"KEISAN(\"アンモニア\",U55,\"総トン数\",U46,\"外貿\")","v":50000},"　港湾施設能力及び対象船舶一覧より、需要量に合わせた船型を設定"]
[null,null,null,"(DWT)",{"$f":"E50/0.8447","v":59192.61276192731},{"$f":"F50/0.8447","v":3551.5567657156384},1182.6684029833077,30138.51071386291,1182.6684029833077,59192.61276192731,"　LPG船のDWTとGTの関係：DWT=GT/0.8447 より （※1）",null,null,null,"(DWT)",{"$f":"P50/0.8447","v":59192.61276192731},{"$f":"Q50/0.8447","v":3551.5567657156384},1182.6684029833077,30138.51071386291,1182.6684029833077,59192.61276192731,"　LPG船のDWTとGTの関係：DWT=GT/0.8447 より （※1）"]
[null,null," 船速（外航）","（ノット）",14,14,14,14,14,14," ④ 国土交通省検討資料より",null,null," 船速（外航）","（ノット）",14,14,14,14,14,14," ④ 国土交通省検討資料より"]
[null,null," 船速（内航）","（ノット）",12,12,12,12,12,12," ④ 国土交通省検討資料より",null,null," 船速（内航）","（ノット）",12,12,12,12,12,12," ④ 国土交通省検討資料より"]
[null,null," 海上輸送費用原単位","（千円/日･隻）",{"$f":"45.432*E51^(0.4019)","v":3761.284358983542},{"$f":"45.432*F51^(0.4019)","v":1214.1578596509185},780.45073325115527,2867.6153883844731,780.45073325115527,{"$f":"45.432*J51^(0.4019)","v":3761.284358983542}," ⑤ 海上輸送費用原単位算定式より （※2）",null,null," 海上輸送費用原単位","（千円/日･隻）",{"$f":"45.432*P51^(0.4019)","v":3761.284358983542},{"$f":"45.432*Q51^(0.4019)","v":1214.1578596509185},780.45073325115527,2867.6153883844731,780.45073325115527,{"$f":"45.432*U51^(0.4019)","v":3761.284358983542}," ⑤ 海上輸送費用原単位算定式より （※2）"]
[null,null," 月間需要量","（t/ピーク月）",{"$f":"(①需要!$J$223-①需要!$J$190)/12*④海上輸送網入力!$C$59","v":102097.59538004878},{"$f":"①需要!$J$30/12*④海上輸送網入力!$C$59","v":2379.8771707218475},{"$f":"①需要!$J$62/12*④海上輸送網入力!$C$59","v":976.43009314708388},{"$f":"①需要!$J$94/12*④海上輸送網入力!$C$59","v":32916.589359275211},{"$f":"①需要!$J$126/12*④海上輸送網入力!$C$59","v":397.39927145408245},{"$f":"①需要!$J$190/12*④海上輸送網入力!$C$59","v":68399.038041011474}," ⑥",null,null," 月間需要量","（t/その他月）",{"$f":"(①需要!$J$223-①需要!$J$190)/12*④海上輸送網入力!$C$60","v":83290.143599513496},{"$f":"①需要!$J$30/12*④海上輸送網入力!$C$60","v":1941.4787445362442},{"$f":"①需要!$J$62/12*④海上輸送網入力!$C$60","v":796.5613917778843},{"$f":"①需要!$J$94/12*④海上輸送網入力!$C$60","v":26853.007108882412},{"$f":"①需要!$J$126/12*④海上輸送網入力!$C$60","v":324.19414250201464},{"$f":"①需要!$J$190/12*④海上輸送網入力!$C$60","v":55799.215243983053}," ⑥"]
[null,null," 月間寄港回数","（回/月）",{"$f":"IFERROR(ROUNDUP(E55/E49,0),0)","v":3},{"$f":"IFERROR(ROUNDUP(F55/F49,0),0)","v":1},1,2,1,{"$f":"IFERROR(ROUNDUP(J55/J49,0),0)","v":3}," ⑦＝⑥／③",null,null," 月間寄港回数","（回/月）",{"$f":"IFERROR(ROUNDUP(P55/P49,0),0)","v":3},{"$f":"IFERROR(ROUNDUP(Q55/Q49,0),0)","v":1},1,2,1,{"$f":"IFERROR(ROUNDUP(U55/U49,0),0)","v":3}," ⑦＝⑥／③"]
[null,null," 海上輸送距離","（海里）",{"$f":"④海上輸送網入力!$H$50","v":195},{"$f":"④海上輸送網入力!$C$50","v":125},{"$f":"④海上輸送網入力!$D$50","v":107},{"$f":"④海上輸送網入力!$E$50","v":75},{"$f":"④海上輸送網入力!$F$50","v":131},{"$f":"④海上輸送網入力!$H$17","v":3255}," ⑧　原産国オーストラリア　※二次輸送先は拠点港、拠点港は２港揚げの港との距離",null,null," 海上輸送距離","（海里）",{"$f":"E57","v":195},{"$f":"F57","v":125},{"$f":"G57","v":107},75,131,{"$f":"J57","v":3255}," ⑧　原産国オーストラリア　※二次輸送先は拠点港、拠点港は２港揚げの港との距離"]
[null,null,null,null,null,null,null,null,null,{"$f":"④海上輸送網入力!$H$21","v":5010}," ⑧　原産国アメリカ　※二次輸送先は拠点港、拠点港は２港揚げの港との距離",null,null,null,null,null,null,null,null,null,{"$f":"J58","v":5010}," ⑧　原産国アメリカ　※二次輸送先は拠点港、拠点港は２港揚げの港との距離"]
[null,null,null,null,null,null,null,null,null,{"$f":"④海上輸送網入力!$H$25","v":4288}," ⑧　原産国カナダ　※二次輸送先は拠点港、拠点港は２港揚げの港との距離",null,null,null,null,null,null,null,null,null,4288," ⑧　原産国カナダ　※二次輸送先は拠点港、拠点港は２港揚げの港との距離"]
[null,null,null,null,null,null,null,null,null,{"$f":"④海上輸送網入力!$H$29","v":9616}," ⑧　原産国チリ　※二次輸送先は拠点港、拠点港は２港揚げの港との距離",null,null,null,null,null,null,null,null,null,9616," ⑧　原産国チリ　※二次輸送先は拠点港、拠点港は２港揚げの港との距離"]
[null,null,null,null,null,null,null,null,null,{"$f":"④海上輸送網入力!$H$33","v":5953}," ⑧　原産国オマーン　※二次輸送先は拠点港、拠点港は２港揚げの港との距離",null,null,null,null,null,null,null,null,null,5953," ⑧　原産国オマーン　※二次輸送先は拠点港、拠点港は２港揚げの港との距離"]
[null,null,null,null,null,null,null,null,null,{"$f":"④海上輸送網入力!$H$37","v":8892}," ⑧　原産国ナミビア　※二次輸送先は拠点港、拠点港は２港揚げの港との距離",null,null,null,null,null,null,null,null,null,8892," ⑧　原産国ナミビア　※二次輸送先は拠点港、拠点港は２港揚げの港との距離"]
[null,null,"シナリオ設定","（％）",1,1,1,1,1,0.46391141554112497," ⑨　原産国オーストラリア　※二次輸送先、拠点港はシナリオ対象外",null,null,"シナリオ設定","（％）",1,1,1,1,1,{"$f":"J63","v":0.46391141554112497}," ⑨　原産国オーストラリア　※二次輸送先、拠点港はシナリオ対象外"]
[null,null,null,null,null,null,null,null,null,0," ⑨　原産国アメリカ　※二次輸送先、拠点港はシナリオ対象外",null,null,null,null,null,null,null,null,null,{"$f":"J64","v":0}," ⑨　原産国アメリカ　※二次輸送先、拠点港はシナリオ対象外"]
[null,null,null,null,null,null,null,null,null,0.37228826495840261," ⑨　原産国カナダ　※二次輸送先、拠点港はシナリオ対象外",null,null,null,null,null,null,null,null,null,0.37228826495840261," ⑨　原産国カナダ　※二次輸送先、拠点港はシナリオ対象外"]
[null,null,null,null,null,null,null,null,null,0.16380031950047247," ⑨　原産国チリ　※二次輸送先、拠点港はシナリオ対象外",null,null,null,null,null,null,null,null,null,0.16380031950047247," ⑨　原産国チリ　※二次輸送先、拠点港はシナリオ対象外"]
[null,null,null,null,null,null,null,null,null,0," ⑨　原産国オマーン　※二次輸送先、拠点港はシナリオ対象外",null,null,null,null,null,null,null,null,null,0," ⑨　原産国オマーン　※二次輸送先、拠点港はシナリオ対象外"]
[null,null,null,null,null,null,null,null,null,0," ⑨　原産国ナミビア　※二次輸送先、拠点港はシナリオ対象外",null,null,null,null,null,null,null,null,null,0," ⑨　原産国ナミビア　※二次輸送先、拠点港はシナリオ対象外"]
[null,null," 海上輸送日数","（日）",{"$f":"E57/E$52/24","v":0.5803571428571429},{"$f":"F57/F$53/24","v":0.43402777777777773},{"$f":"G57/G$53/24","v":0.37152777777777773},0.26041666666666669,0.4548611111111111,{"$f":"J57/J$52/24","v":9.6875}," ⑩＝⑧／④　原産国オーストラリア　",null,null," 海上輸送日数","（日）",{"$f":"P57/P$52/24","v":0.5803571428571429},{"$f":"Q57/Q$53/24","v":0.43402777777777773},{"$f":"R57/R$53/24","v":0.37152777777777773},0.26041666666666669,0.4548611111111111,{"$f":"U57/U$52/24","v":9.6875}," ⑩＝⑧／④　原産国オーストラリア　"]
[null,null,null,null,null,null,null,null,null,{"$f":"J58/J$52/24","v":14.910714285714285}," ⑩＝⑧／④　原産国アメリカ　",null,null,null,null,null,null,null,null,null,{"$f":"U58/U$52/24","v":14.910714285714285}," ⑩＝⑧／④　原産国アメリカ　"]
[null,null,null,null,null,null,null,null,null,12.761904761904761," ⑩＝⑧／④　原産国カナダ　",null,null,null,null,null,null,null,null,null,12.761904761904761," ⑩＝⑧／④　原産国カナダ　"]
[null,null,null,null,null,null,null,null,null,28.61904761904762," ⑩＝⑧／④　原産国チリ　",null,null,null,null,null,null,null,null,null,28.61904761904762," ⑩＝⑧／④　原産国チリ　"]
[null,null,null,null,null,null,null,null,null,17.717261904761905," ⑩＝⑧／④　原産国オマーン",null,null,null,null,null,null,null,null,null,17.717261904761905," ⑩＝⑧／④　原産国オマーン"]
[null,null,null,null,null,null,null,null,null,{"$f":"J62/J$52/24","v":26.464285714285712}," ⑩＝⑧／④　原産国ナミビア　",null,null,null,null,null,null,null,null,null,{"$f":"U62/U$52/24","v":26.464285714285712}," ⑩＝⑧／④　原産国ナミビア　"]
[null,null," 海上輸送費用","（千円/月）",{"$f":"E$54*E$56*E63*E69","v":6548.6647321588453},{"$f":"F$54*F$56*F63*F69","v":526.97823769571107},{"$f":"G$54*G$56*G63*G69","v":289.95912658983889},1493.5496814502465,354.99668769410187,{"$f":"J$54*J$56*J63*J69","v":50711.236207585476}," ⑪＝⑤×⑦×⑨×⑩　原産国オーストラリア　　",null,null," 海上輸送費用","（千円/月）",{"$f":"P$54*P$56*P63*P69","v":6548.6647321588453},{"$f":"Q$54*Q$56*Q63*Q69","v":526.97823769571107},{"$f":"R$54*R$56*R63*R69","v":289.95912658983889},1493.5496814502465,354.99668769410187,{"$f":"U$54*U$56*U63*U69","v":50711.236207585476}," ⑪＝⑤×⑦×⑨×⑩　原産国オーストラリア　　"]
[null,null,null,null,null,null,null,null,null,{"$f":"J$54*J$56*J64*J70","v":0}," ⑪＝⑤×⑦×⑨×⑩　原産国アメリカ　　",null,null,null,null,null,null,null,null,null,{"$f":"U$54*U$56*U64*U70","v":0}," ⑪＝⑤×⑦×⑨×⑩　原産国アメリカ　　"]
[null,null,null,null,null,null,null,null,null,53610.797644238701," ⑪＝⑤×⑦×⑨×⑩　原産国カナダ　　",null,null,null,null,null,null,null,null,null,53610.797644238701," ⑪＝⑤×⑦×⑨×⑩　原産国カナダ　　"]
[null,null,null,null,null,null,null,null,null,52896.549631416288," ⑪＝⑤×⑦×⑨×⑩　原産国チリ　",null,null,null,null,null,null,null,null,null,52896.549631416288," ⑪＝⑤×⑦×⑨×⑩　原産国チリ　"]
[null,null,null,null,null,null,null,null,null,0," ⑪＝⑤×⑦×⑨×⑩　原産国オマーン　",null,null,null,null,null,null,null,null,null,0," ⑪＝⑤×⑦×⑨×⑩　原産国オマーン　"]
[null,null,null,null,null,null,null,null,null,0," ⑪＝⑤×⑦×⑨×⑩　原産国ナミビア　",null,null,null,null,null,null,null,null,null,0," ⑪＝⑤×⑦×⑨×⑩　原産国ナミビア　"]
[null,null," 海上輸送費用　合計","（億円/月）",{"$f":"SUM(E75:J80)*1000/100000000","v":1.6643273194882919},null,null,null,null,null,null,null,null," 海上輸送費用　合計","（億円/月）",{"$f":"SUM(P75:U80)*1000/100000000","v":1.6643273194882919}]
[]
[null,null,"移行期","単位","拠点港(外航)","2次輸送先港湾（内航）",null,null,null,"2港揚（外航）","備考",null,null,"移行期","単位","拠点港(外航)","2次輸送先港湾（内航）",null,null,null,"2港揚（外航）","備考"]
[null,null,null,null,"七尾港（※３）","新潟港","直江津港","伏木富山港","金沢港","敦賀港（※３）",null,null,null,null,null,"七尾港（※３）","新潟港","直江津港","伏木富山港","金沢港","敦賀港（※３）"]
[null,null," 密度","（t/m3）",0.68217054263565891,0.68217054263565891,0.68217054263565891,0.68217054263565891,0.68217054263565891,0.68217054263565891," ①",null,null," 密度","（t/m3）",0.68217054263565891,0.68217054263565891,0.68217054263565891,0.68217054263565891,0.68217054263565891,0.68217054263565891," ①"]
[null,null," 運搬船積載量\n※内貿の船型の上限は、就航中の「Hourai Maru」とする","（m3/隻）",{"$f":"KEISAN(\"アンモニア\",E93,\"タンク容量\",E84,\"外貿\")","v":87000},{"$f":"KEISAN(\"アンモニア\",F93,\"タンク容量\",F84,\"内貿\")","v":34198},{"$f":"KEISAN(\"アンモニア\",G93,\"タンク容量\",G84,\"内貿\")","v":34198},{"$f":"KEISAN(\"アンモニア\",H93,\"タンク容量\",H84,\"内貿\")","v":38000},{"$f":"KEISAN(\"アンモニア\",I93,\"タンク容量\",I84,\"内貿\")","v":34198},{"$f":"KEISAN(\"アンモニア\",J93,\"タンク容量\",J84,\"外貿\")","v":87000}," ②港湾施設能力及び対象船舶一覧より、需要量に合わせた船型を設定",null,null," 運搬船積載量\n※内貿の船型の上限は、就航中の「Hourai Maru」とする","（m3/隻）",{"$f":"KEISAN(\"アンモニア\",P93,\"タンク容量\",P84,\"外貿\")","v":87000},{"$f":"KEISAN(\"アンモニア\",Q93,\"タンク容量\",Q84,\"内貿\")","v":34198},{"$f":"KEISAN(\"アンモニア\",R93,\"タンク容量\",R84,\"内貿\")","v":34198},{"$f":"KEISAN(\"アンモニア\",S93,\"タンク容量\",S84,\"内貿\")","v":38000},{"$f":"KEISAN(\"アンモニア\",T93,\"タンク容量\",T84,\"内貿\")","v":17099},{"$f":"KEISAN(\"アンモニア\",U93,\"タンク容量\",U84,\"外貿\")","v":87000}," ②港湾施設能力及び対象船舶一覧より、需要量に合わせた船型を設定"]
[null,null,null,"（t/隻）",{"$f":"E86*E85*④海上輸送網入力!$F$68","v":39029.150653897639},{"$f":"F86*F85","v":23328.868217054263},{"$f":"G86*G85","v":23328.868217054263},25922.480620155038,23328.868217054263,{"$f":"J86*J85*④海上輸送網入力!$F$67","v":20319.686555404689}," ③=②×①",null,null,null,"（t/隻）",{"$f":"P86*P85*④海上輸送網入力!$F$68","v":39029.150653897639},{"$f":"Q86*Q85","v":23328.868217054263},{"$f":"R86*R85","v":23328.868217054263},25922.480620155038,11664.434108527132,{"$f":"U86*U85*④海上輸送網入力!$F$67","v":20319.686555404689}," ③=②×①"]
[null,null,null,"(GT)",{"$f":"KEISAN(\"アンモニア\",E93,\"総トン数\",E84,\"外貿\")","v":50000},{"$f":"KEISAN(\"アンモニア\",F93,\"総トン数\",F84,\"内貿\")","v":20000},{"$f":"KEISAN(\"アンモニア\",G93,\"総トン数\",G84,\"内貿\")","v":20000},{"$f":"KEISAN(\"アンモニア\",H93,\"総トン数\",H84,\"内貿\")","v":25458},{"$f":"KEISAN(\"アンモニア\",I93,\"総トン数\",I84,\"内貿\")","v":20000},{"$f":"KEISAN(\"アンモニア\",J93,\"総トン数\",J84,\"外貿\")","v":50000},"　港湾施設能力及び対象船舶一覧より、需要量に合わせた船型を設定",null,null,null,"(GT)",{"$f":"KEISAN(\"アンモニア\",P93,\"総トン数\",P84,\"外貿\")","v":50000},{"$f":"KEISAN(\"アンモニア\",Q93,\"総トン数\",Q84,\"内貿\")","v":20000},{"$f":"KEISAN(\"アンモニア\",R93,\"総トン数\",R84,\"内貿\")","v":20000},{"$f":"KEISAN(\"アンモニア\",S93,\"総トン数\",S84,\"内貿\")","v":25458},{"$f":"KEISAN(\"アンモニア\",T93,\"総トン数\",T84,\"内貿\")","v":10000},{"$f":"KEISAN(\"アンモニア\",U93,\"総トン数\",U84,\"外貿\")","v":50000},"　港湾施設能力及び対象船舶一覧より、需要量に合わせた船型を設定"]
[null,null,null,"(DWT)",{"$f":"E88/0.8447","v":59192.61276192731},{"$f":"F88/0.8447","v":23677.045104770925},23677.045104770925,30138.51071386291,23677.045104770925,59192.61276192731,"　LPG船のDWTとGTの関係：DWT=GT/0.8447 より （※1）",null,null,null,"(DWT)",{"$f":"P88/0.8447","v":59192.61276192731},{"$f":"Q88/0.8447","v":23677.045104770925},23677.045104770925,30138.51071386291,11838.522552385462,59192.61276192731,"　LPG船のDWTとGTの関係：DWT=GT/0.8447 より （※1）"]
[null,null," 船速（外航）","（ノット）",14,14,14,14,14,14," ④ 国土交通省検討資料より",null,null," 船速（外航）","（ノット）",14,14,14,14,14,14," ④ 国土交通省検討資料より"]
[null,null," 船速（内航）","（ノット）",12,12,12,12,12,12," ④ 国土交通省検討資料より",null,null," 船速（内航）","（ノット）",12,12,12,12,12,12," ④ 国土交通省検討資料より"]
[null,null," 海上輸送費用原単位","（千円/日･隻）",{"$f":"45.432*E89^(0.4019)","v":3761.284358983542},{"$f":"45.432*F89^(0.4019)","v":2602.5799429069089},2602.5799429069089,2867.6153883844731,2602.5799429069089,{"$f":"45.432*J89^(0.4019)","v":3761.284358983542}," ⑤ 海上輸送費用原単位算定式より （※2）",null,null," 海上輸送費用原単位","（千円/日･隻）",{"$f":"45.432*P89^(0.4019)","v":3761.284358983542},{"$f":"45.432*Q89^(0.4019)","v":2602.5799429069089},2602.5799429069089,2867.6153883844731,1969.7908840827624,{"$f":"45.432*U89^(0.4019)","v":3761.284358983542}," ⑤ 海上輸送費用原単位算定式より （※2）"]
[null,null," 月間需要量","（t/ピーク月）",{"$f":"(①需要!$K$223-①需要!$K$190)/12*④海上輸送網入力!$C$59","v":271374.61292612774},{"$f":"①需要!$K$30/12*④海上輸送網入力!$C$59","v":22978.71093123261},{"$f":"①需要!$K$62/12*④海上輸送網入力!$C$59","v":19702.184836456901},{"$f":"①需要!$K$94/12*④海上輸送網入力!$C$59","v":80436.514684082766},{"$f":"①需要!$K$126/12*④海上輸送網入力!$C$59","v":13159.911036556032},{"$f":"①需要!$K$190/12*④海上輸送網入力!$C$59","v":141285.34650042426}," ⑥",null,null," 月間需要量","（t/その他月）",{"$f":"(①需要!$K$223-①需要!$K$190)/12*④海上輸送網入力!$C$60","v":221384.55265026214},{"$f":"①需要!$K$30/12*④海上輸送網入力!$C$60","v":18745.79049653187},{"$f":"①需要!$K$62/12*④海上輸送網入力!$C$60","v":16072.83499816221},{"$f":"①需要!$K$94/12*④海上輸送網入力!$C$60","v":65619.261979120158},{"$f":"①需要!$K$126/12*④海上輸送網入力!$C$60","v":10735.716898243081},{"$f":"①需要!$K$190/12*④海上輸送網入力!$C$60","v":115259.09846087244}," ⑥"]
[null,null," 月間寄港回数","（回/月）",{"$f":"IFERROR(ROUNDUP(E93/E87,0),0)","v":7},{"$f":"IFERROR(ROUNDUP(F93/F87,0),0)","v":1},1,4,1,{"$f":"IFERROR(ROUNDUP(J93/J87,0),0)","v":7}," ⑦＝⑥／③",null,null," 月間寄港回数","（回/月）",{"$f":"IFERROR(ROUNDUP(P93/P87,0),0)","v":6},{"$f":"IFERROR(ROUNDUP(Q93/Q87,0),0)","v":1},1,{"$f":"IFERROR(ROUNDUP(S93/S87,0),0)","v":3},{"$f":"IFERROR(ROUNDUP(T93/T87,0),0)","v":1},{"$f":"IFERROR(ROUNDUP(U93/U87,0),0)","v":6}," ⑦＝⑥／③"]
[null,null," 海上輸送距離","（海里）",{"$f":"④海上輸送網入力!$H$50","v":195},{"$f":"④海上輸送網入力!$C$50","v":125},{"$f":"④海上輸送網入力!$D$50","v":107},{"$f":"④海上輸送網入力!$E$50","v":75},{"$f":"④海上輸送網入力!$F$50","v":131},{"$f":"④海上輸送網入力!$H$17","v":3255}," ⑧　原産国オーストラリア　※二次輸送先は拠点港、拠点港は２港揚げの港との距離",null,null," 海上輸送距離","（海里）",{"$f":"E95","v":195},{"$f":"F95","v":125},{"$f":"G95","v":107},75,131,{"$f":"J95","v":3255}," ⑧　原産国オーストラリア　※二次輸送先は拠点港、拠点港は２港揚げの港との距離"]
[null,null,null,null,null,null,null,null,null,{"$f":"④海上輸送網入力!$H$21","v":5010}," ⑧　原産国アメリカ　※二次輸送先は拠点港、拠点港は２港揚げの港との距離",null,null,null,null,null,null,null,null,null,{"$f":"J96","v":5010}," ⑧　原産国アメリカ　※二次輸送先は拠点港、拠点港は２港揚げの港との距離"]
[null,null,null,null,null,null,null,null,null,{"$f":"④海上輸送網入力!$H$25","v":4288}," ⑧　原産国カナダ　※二次輸送先は拠点港、拠点港は２港揚げの港との距離",null,null,null,null,null,null,null,null,null,4288," ⑧　原産国カナダ　※二次輸送先は拠点港、拠点港は２港揚げの港との距離"]
[null,null,null,null,null,null,null,null,null,{"$f":"④海上輸送網入力!$H$29","v":9616}," ⑧　原産国チリ　※二次輸送先は拠点港、拠点港は２港揚げの港との距離",null,null,null,null,null,null,null,null,null,9616," ⑧　原産国チリ　※二次輸送先は拠点港、拠点港は２港揚げの港との距離"]
[null,null,null,null,null,null,null,null,null,{"$f":"④海上輸送網入力!$H$33","v":5953}," ⑧　原産国オマーン　※二次輸送先は拠点港、拠点港は２港揚げの港との距離",null,null,null,null,null,null,null,null,null,5953," ⑧　原産国オマーン　※二次輸送先は拠点港、拠点港は２港揚げの港との距離"]
[null,null,null,null,null,null,null,null,null,{"$f":"④海上輸送網入力!$H$37","v":8892}," ⑧　原産国ナミビア　※二次輸送先は拠点港、拠点港は２港揚げの港との距離",null,null,null,null,null,null,null,null,null,8892," ⑧　原産国ナミビア　※二次輸送先は拠点港、拠点港は２港揚げの港との距離"]
[null,null,"シナリオ設定","（％）",1,1,1,1,1,0.35206261508833558," ⑨　原産国オーストラリア　※二次輸送先、拠点港はシナリオ対象外",null,null,"シナリオ設定","（％）",1,1,1,1,1,{"$f":"J101","v":0.35206261508833558}," ⑨　原産国オーストラリア　※二次輸送先、拠点港はシナリオ対象外"]
[null,null,null,null,null,null,null,null,null,0.24109947870613277," ⑨　原産国アメリカ　※二次輸送先、拠点港はシナリオ対象外",null,null,null,null,null,null,null,null,null,{"$f":"J102","v":0.24109947870613277}," ⑨　原産国アメリカ　※二次輸送先、拠点港はシナリオ対象外"]
[null,null,null,null,null,null,null,null,null,0.28252975834852107," ⑨　原産国カナダ　※二次輸送先、拠点港はシナリオ対象外",null,null,null,null,null,null,null,null,null,0.28252975834852107," ⑨　原産国カナダ　※二次輸送先、拠点港はシナリオ対象外"]
[null,null,null,null,null,null,null,null,null,0.12430814785701055," ⑨　原産国チリ　※二次輸送先、拠点港はシナリオ対象外",null,null,null,null,null,null,null,null,null,0.12430814785701055," ⑨　原産国チリ　※二次輸送先、拠点港はシナリオ対象外"]
[null,null,null,null,null,null,null,null,null,0," ⑨　原産国オマーン　※二次輸送先、拠点港はシナリオ対象外",null,null,null,null,null,null,null,null,null,0," ⑨　原産国オマーン　※二次輸送先、拠点港はシナリオ対象外"]
[null,null,null,null,null,null,null,null,null,0," ⑨　原産国ナミビア　※二次輸送先、拠点港はシナリオ対象外",null,null,null,null,null,null,null,null,null,0," ⑨　原産国ナミビア　※二次輸送先、拠点港はシナリオ対象外"]
[null,null," 海上輸送日数","（日）",{"$f":"E95/E$90/24","v":0.5803571428571429},{"$f":"F95/F$91/24","v":0.43402777777777773},{"$f":"G95/G$91/24","v":0.37152777777777773},0.26041666666666669,0.4548611111111111,{"$f":"J95/J$90/24","v":9.6875}," ⑩＝⑧／④　原産国オーストラリア　",null,null," 海上輸送日数","（日）",{"$f":"P95/P$90/24","v":0.5803571428571429},{"$f":"Q95/Q$91/24","v":0.43402777777777773},{"$f":"R95/R$91/24","v":0.37152777777777773},{"$f":"S95/S$91/24","v":0.26041666666666669},{"$f":"T95/T$91/24","v":0.4548611111111111},{"$f":"U95/U$90/24","v":9.6875}," ⑩＝⑧／④　原産国オーストラリア　"]
[null,null,null,null,null,null,null,null,null,{"$f":"J96/J$90/24","v":14.910714285714285}," ⑩＝⑧／④　原産国アメリカ　",null,null,null,null,null,null,null,null,null,{"$f":"U96/U$90/24","v":14.910714285714285}," ⑩＝⑧／④　原産国アメリカ　"]
[null,null,null,null,null,null,null,null,null,12.761904761904761," ⑩＝⑧／④　原産国カナダ　",null,null,null,null,null,null,null,null,null,12.761904761904761," ⑩＝⑧／④　原産国カナダ　"]
[null,null,null,null,null,null,null,null,null,28.61904761904762," ⑩＝⑧／④　原産国チリ　",null,null,null,null,null,null,null,null,null,28.61904761904762," ⑩＝⑧／④　原産国チリ　"]
[null,null,null,null,null,null,null,null,null,17.717261904761905," ⑩＝⑧／④　原産国オマーン",null,null,null,null,null,null,null,null,null,17.717261904761905," ⑩＝⑧／④　原産国オマーン"]
[null,null,null,null,null,null,null,null,null,26.464285714285712," ⑩＝⑧／④　原産国ナミビア　",null,null,null,null,null,null,null,null,null,26.464285714285712," ⑩＝⑧／④　原産国ナミビア　"]
[null,null," 海上輸送費用","（千円/月）",{"$f":"E$92*E$94*E101*E107","v":15280.217708370639},{"$f":"F$92*F$94*F101*F107","v":1129.5919891089013},{"$f":"G$92*G$94*G101*G107","v":966.93074267721954},2987.0993629004929,1183.8124045861287,{"$f":"J$92*J$94*J101*J107","v":89797.828384583787}," ⑪＝⑤×⑦×⑨×⑩　原産国オーストラリア　　",null,null," 海上輸送費用","（千円/月）",{"$f":"P$92*P$94*P101*P107","v":13097.329464317691},{"$f":"Q$92*Q$94*Q101*Q107","v":1129.5919891089013},{"$f":"R$92*R$94*R101*R107","v":966.93074267721954},{"$f":"S$92*S$94*S101*S107","v":2240.32452217537},{"$f":"T$92*T$94*T101*T107","v":895.98127019042317},{"$f":"U$92*U$94*U101*U107","v":76969.567186786109}," ⑪＝⑤×⑦×⑨×⑩　原産国オーストラリア　　"]
[null,null,null,null,null,null,null,null,null,{"$f":"J$92*J$94*J102*J108","v":94651.811001343289}," ⑪＝⑤×⑦×⑨×⑩　原産国アメリカ　　",null,null,null,null,null,null,null,null,null,{"$f":"U$92*U$94*U102*U108","v":81130.12371543709}," ⑪＝⑤×⑦×⑨×⑩　原産国アメリカ　　"]
[null,null,null,null,null,null,null,null,null,94932.278651449815," ⑪＝⑤×⑦×⑨×⑩　原産国カナダ　　",null,null,null,null,null,null,null,null,null,81370.524558385543," ⑪＝⑤×⑦×⑨×⑩　原産国カナダ　　"]
[null,null,null,null,null,null,null,null,null,93667.511209833712," ⑪＝⑤×⑦×⑨×⑩　原産国チリ　",null,null,null,null,null,null,null,null,null,80286.438179857476," ⑪＝⑤×⑦×⑨×⑩　原産国チリ　"]
[null,null,null,null,null,null,null,null,null,0," ⑪＝⑤×⑦×⑨×⑩　原産国オマーン　",null,null,null,null,null,null,null,null,null,0," ⑪＝⑤×⑦×⑨×⑩　原産国オマーン　"]
[null,null,null,null,null,null,null,null,null,0," ⑪＝⑤×⑦×⑨×⑩　原産国ナミビア　",null,null,null,null,null,null,null,null,null,0," ⑪＝⑤×⑦×⑨×⑩　原産国ナミビア　"]
[null,null," 海上輸送費用　合計","（億円/月）",{"$f":"SUM(E113:J118)*1000/100000000","v":3.9459708145485402},null,null,null,null,null,null,null,null," 海上輸送費用　合計","（億円/月）",{"$f":"SUM(P113:U118)*1000/100000000","v":3.3808681162893586}]
[]
[null,null,"2050年","単位","拠点港(外航)","2次輸送先港湾（内航）",null,null,null,"2港揚（外航）","備考",null,null,"2050年","単位","拠点港(外航)","2次輸送先港湾（内航）",null,null,null,"2港揚（外航）","備考"]
[null,null,null,null,"七尾港（※３）","新潟港","直江津港","伏木富山港","金沢港","敦賀港（※３）",null,null,null,null,null,"七尾港（※３）","新潟港","直江津港","伏木富山港","金沢港","敦賀港（※３）"]
[null,null," 密度","（t/m3）",0.68217054263565891,0.68217054263565891,0.68217054263565891,0.68217054263565891,0.68217054263565891,0.68217054263565891," ①",null,null," 密度","（t/m3）",0.68217054263565891,0.68217054263565891,0.68217054263565891,0.68217054263565891,0.68217054263565891,0.68217054263565891," ①"]
[null,null," 運搬船積載量\n※内貿の船型の上限は、就航中の「Hourai Maru」とする","（m3/隻）",{"$f":"KEISAN(\"アンモニア\",E131,\"タンク容量\",E122,\"外貿\")","v":87000},{"$f":"KEISAN(\"アンモニア\",F131,\"タンク容量\",F122,\"内貿\")","v":38000},{"$f":"KEISAN(\"アンモニア\",G131,\"タンク容量\",G122,\"内貿\")","v":38000},{"$f":"KEISAN(\"アンモニア\",H131,\"タンク容量\",H122,\"内貿\")","v":38000},{"$f":"KEISAN(\"アンモニア\",I131,\"タンク容量\",I122,\"内貿\")","v":38000},{"$f":"KEISAN(\"アンモニア\",J131,\"タンク容量\",J122,\"外貿\")","v":87000}," ②港湾施設能力及び対象船舶一覧より、需要量に合わせた船型を設定",null,null," 運搬船積載量\n※内貿の船型の上限は、就航中の「Hourai Maru」とする","（m3/隻）",{"$f":"KEISAN(\"アンモニア\",P131,\"タンク容量\",P122,\"外貿\")","v":87000},{"$f":"KEISAN(\"アンモニア\",Q131,\"タンク容量\",Q122,\"内貿\")","v":38000},{"$f":"KEISAN(\"アンモニア\",R131,\"タンク容量\",R122,\"内貿\")","v":38000},{"$f":"KEISAN(\"アンモニア\",S131,\"タンク容量\",S122,\"内貿\")","v":38000},{"$f":"KEISAN(\"アンモニア\",T131,\"タンク容量\",T122,\"内貿\")","v":34198},{"$f":"KEISAN(\"アンモニア\",U131,\"タンク容量\",U122,\"外貿\")","v":87000}," ②港湾施設能力及び対象船舶一覧より、需要量に合わせた船型を設定"]
[null,null,null,"（t/隻）",{"$f":"E124*E123*④海上輸送網入力!$G$68","v":38365.445365021485},{"$f":"F124*F123","v":25922.480620155038},{"$f":"G124*G123","v":25922.480620155038},25922.480620155038,25922.480620155038,{"$f":"J124*J123*④海上輸送網入力!$G$67","v":20983.391844280843}," ③=②×①",null,null,null,"（t/隻）",{"$f":"P124*P123*④海上輸送網入力!$G$68","v":38365.445365021485},{"$f":"Q124*Q123","v":25922.480620155038},{"$f":"R124*R123","v":25922.480620155038},25922.480620155038,23328.868217054263,{"$f":"U124*U123*④海上輸送網入力!$G$67","v":20983.391844280843}," ③=②×①"]
[null,null,null,"(GT)",{"$f":"KEISAN(\"アンモニア\",E131,\"総トン数\",E122,\"外貿\")","v":50000},{"$f":"KEISAN(\"アンモニア\",F131,\"総トン数\",F122,\"内貿\")","v":25458},{"$f":"KEISAN(\"アンモニア\",G131,\"総トン数\",G122,\"内貿\")","v":25458},{"$f":"KEISAN(\"アンモニア\",H131,\"総トン数\",H122,\"内貿\")","v":25458},{"$f":"KEISAN(\"アンモニア\",I131,\"総トン数\",I122,\"内貿\")","v":25458},{"$f":"KEISAN(\"アンモニア\",J131,\"総トン数\",J122,\"外貿\")","v":50000},"　港湾施設能力及び対象船舶一覧より、需要量に合わせた船型を設定",null,null,null,"(GT)",{"$f":"KEISAN(\"アンモニア\",P131,\"総トン数\",P122,\"外貿\")","v":50000},{"$f":"KEISAN(\"アンモニア\",Q131,\"総トン数\",Q122,\"内貿\")","v":25458},{"$f":"KEISAN(\"アンモニア\",R131,\"総トン数\",R122,\"内貿\")","v":25458},{"$f":"KEISAN(\"アンモニア\",S131,\"総トン数\",S122,\"内貿\")","v":25458},{"$f":"KEISAN(\"アンモニア\",T131,\"総トン数\",T122,\"内貿\")","v":20000},{"$f":"KEISAN(\"アンモニア\",U131,\"総トン数\",U122,\"外貿\")","v":50000},"　港湾施設能力及び対象船舶一覧より、需要量に合わせた船型を設定"]
[null,null,null,"(DWT)",{"$f":"E126/0.8447","v":59192.61276192731},{"$f":"F126/0.8447","v":30138.51071386291},30138.51071386291,30138.51071386291,30138.51071386291,59192.61276192731,"　LPG船のDWTとGTの関係：DWT=GT/0.8447 より （※1）",null,null,null,"(DWT)",{"$f":"P126/0.8447","v":59192.61276192731},{"$f":"Q126/0.8447","v":30138.51071386291},30138.51071386291,30138.51071386291,23677.045104770925,59192.61276192731,"　LPG船のDWTとGTの関係：DWT=GT/0.8447 より （※1）"]
[null,null," 船速（外航）","（ノット）",14,14,14,14,14,14," ④ 国土交通省検討資料より",null,null," 船速（外航）","（ノット）",14,14,14,14,14,14," ④ 国土交通省検討資料より"]
[null,null," 船速（内航）","（ノット）",12,12,12,12,12,12," ④ 国土交通省検討資料より",null,null," 船速（内航）","（ノット）",12,12,12,12,12,12," ④ 国土交通省検討資料より"]
[null,null," 海上輸送費用原単位","（千円/日･隻）",{"$f":"45.432*E127^(0.4019)","v":3761.284358983542},{"$f":"45.432*F127^(0.4019)","v":2867.6153883844731},2867.6153883844731,2867.6153883844731,2867.6153883844731,{"$f":"45.432*J127^(0.4019)","v":3761.284358983542}," ⑤ 海上輸送費用原単位算定式より （※2）",null,null," 海上輸送費用原単位","（千円/日･隻）",{"$f":"45.432*P127^(0.4019)","v":3761.284358983542},{"$f":"45.432*Q127^(0.4019)","v":2867.6153883844731},2867.6153883844731,2867.6153883844731,2602.5799429069089,{"$f":"45.432*U127^(0.4019)","v":3761.284358983542}," ⑤ 海上輸送費用原単位算定式より （※2）"]
[null,null," 月間需要量","（t/ピーク月）",{"$f":"(①需要!$L$223-①需要!$L$190)/12*④海上輸送網入力!$C$59","v":664105.46395174018},{"$f":"①需要!$L$30/12*④海上輸送網入力!$C$59","v":46033.958535852311},{"$f":"①需要!$L$62/12*④海上輸送網入力!$C$59","v":39468.150234069712},{"$f":"①需要!$L$94/12*④海上輸送網入力!$C$59","v":200755.75968335362},{"$f":"①需要!$L$126/12*④海上輸送網入力!$C$59","v":26345.334297574434},{"$f":"①需要!$L$190/12*④海上輸送網入力!$C$59","v":363222.29661205149}," ⑥",null,null," 月間需要量","（t/その他月）",{"$f":"(①需要!$L$223-①需要!$L$190)/12*④海上輸送網入力!$C$60","v":541770.24690799869},{"$f":"①需要!$L$30/12*④海上輸送網入力!$C$60","v":37554.018805563734},{"$f":"①需要!$L$62/12*④海上輸送網入力!$C$60","v":32197.701506741087},{"$f":"①需要!$L$94/12*④海上輸送網入力!$C$60","v":163774.43553115692},{"$f":"①需要!$L$126/12*④海上輸送網入力!$C$60","v":21492.246400652832},{"$f":"①需要!$L$190/12*④海上輸送網入力!$C$60","v":296312.92618351575}," ⑥"]
[null,null," 月間寄港回数","（回/月）",{"$f":"IFERROR(ROUNDUP(E131/E125,0),0)","v":18},{"$f":"IFERROR(ROUNDUP(F131/F125,0),0)","v":2},2,8,2,{"$f":"IFERROR(ROUNDUP(J131/J125,0),0)","v":18}," ⑦＝⑥／③",null,null," 月間寄港回数","（回/月）",{"$f":"IFERROR(ROUNDUP(P131/P125,0),0)","v":15},{"$f":"IFERROR(ROUNDUP(Q131/Q125,0),0)","v":2},2,7,1,{"$f":"IFERROR(ROUNDUP(U131/U125,0),0)","v":15}," ⑦＝⑥／③"]
[null,null," 海上輸送距離","（海里）",{"$f":"④海上輸送網入力!$H$50","v":195},{"$f":"④海上輸送網入力!$C$50","v":125},{"$f":"④海上輸送網入力!$D$50","v":107},{"$f":"④海上輸送網入力!$E$50","v":75},{"$f":"④海上輸送網入力!$F$50","v":131},{"$f":"④海上輸送網入力!$H$17","v":3255}," ⑧　原産国オーストラリア　※二次輸送先は拠点港、拠点港は２港揚げの港との距離",null,null," 海上輸送距離","（海里）",{"$f":"E133","v":195},{"$f":"F133","v":125},{"$f":"G133","v":107},75,131,{"$f":"J133","v":3255}," ⑧　原産国オーストラリア　※二次輸送先は拠点港、拠点港は２港揚げの港との距離"]
[null,null,null,null,null,null,null,null,null,{"$f":"④海上輸送網入力!$H$21","v":5010}," ⑧　原産国アメリカ　※二次輸送先は拠点港、拠点港は２港揚げの港との距離",null,null,null,null,null,null,null,null,null,{"$f":"J134","v":5010}," ⑧　原産国アメリカ　※二次輸送先は拠点港、拠点港は２港揚げの港との距離"]
[null,null,null,null,null,null,null,null,null,{"$f":"④海上輸送網入力!$H$25","v":4288}," ⑧　原産国カナダ　※二次輸送先は拠点港、拠点港は２港揚げの港との距離",null,null,null,null,null,null,null,null,null,4288," ⑧　原産国カナダ　※二次輸送先は拠点港、拠点港は２港揚げの港との距離"]
[null,null,null,null,null,null,null,null,null,{"$f":"④海上輸送網入力!$H$29","v":9616}," ⑧　原産国チリ　※二次輸送先は拠点港、拠点港は２港揚げの港との距離",null,null,null,null,null,null,null,null,null,9616," ⑧　原産国チリ　※二次輸送先は拠点港、拠点港は２港揚げの港との距離"]
[null,null,null,null,null,null,null,null,null,{"$f":"④海上輸送網入力!$H$33","v":5953}," ⑧　原産国オマーン　※二次輸送先は拠点港、拠点港は２港揚げの港との距離",null,null,null,null,null,null,null,null,null,5953," ⑧　原産国オマーン　※二次輸送先は拠点港、拠点港は２港揚げの港との距離"]
[null,null,null,null,null,null,null,null,null,{"$f":"④海上輸送網入力!$H$37","v":8892}," ⑧　原産国ナミビア　※二次輸送先は拠点港、拠点港は２港揚げの港との距離",null,null,null,null,null,null,null,null,null,8892," ⑧　原産国ナミビア　※二次輸送先は拠点港、拠点港は２港揚げの港との距離"]
[null,null,"シナリオ設定","（％）",1,1,1,1,1,0.26555283191264989," ⑨　原産国オーストラリア　※二次輸送先、拠点港はシナリオ対象外",null,null,"シナリオ設定","（％）",1,1,1,1,1,{"$f":"J139","v":0.26555283191264989}," ⑨　原産国オーストラリア　※二次輸送先、拠点港はシナリオ対象外"]
[null,null,null,null,null,null,null,null,null,0.1818558591545224," ⑨　原産国アメリカ　※二次輸送先、拠点港はシナリオ対象外",null,null,null,null,null,null,null,null,null,{"$f":"J140","v":0.1818558591545224}," ⑨　原産国アメリカ　※二次輸送先、拠点港はシナリオ対象外"]
[null,null,null,null,null,null,null,null,null,0.21310577781802134," ⑨　原産国カナダ　※二次輸送先、拠点港はシナリオ対象外",null,null,null,null,null,null,null,null,null,0.21310577781802134," ⑨　原産国カナダ　※二次輸送先、拠点港はシナリオ対象外"]
[null,null,null,null,null,null,null,null,null,9.3762811723031039E-2," ⑨　原産国チリ　※二次輸送先、拠点港はシナリオ対象外",null,null,null,null,null,null,null,null,null,9.3762811723031039E-2," ⑨　原産国チリ　※二次輸送先、拠点港はシナリオ対象外"]
[null,null,null,null,null,null,null,null,null,0.14732645559682442," ⑨　原産国オマーン　※二次輸送先、拠点港はシナリオ対象外",null,null,null,null,null,null,null,null,null,0.14732645559682442," ⑨　原産国オマーン　※二次輸送先、拠点港はシナリオ対象外"]
[null,null,null,null,null,null,null,null,null,9.8396263794950839E-2," ⑨　原産国ナミビア　※二次輸送先、拠点港はシナリオ対象外",null,null,null,null,null,null,null,null,null,9.8396263794950839E-2," ⑨　原産国ナミビア　※二次輸送先、拠点港はシナリオ対象外"]
[null,null," 海上輸送日数","（日）",{"$f":"E133/E$128/24","v":0.5803571428571429},{"$f":"F133/F$129/24","v":0.43402777777777773},{"$f":"G133/G$129/24","v":0.37152777777777773},0.26041666666666669,0.4548611111111111,{"$f":"J133/J$128/24","v":9.6875}," ⑩＝⑧／④　原産国オーストラリア　",null,null," 海上輸送日数","（日）",{"$f":"P133/P$128/24","v":0.5803571428571429},{"$f":"Q133/Q$129/24","v":0.43402777777777773},{"$f":"R133/R$129/24","v":0.37152777777777773},{"$f":"S133/S$91/24","v":0.26041666666666669},0.4548611111111111,{"$f":"U133/U$128/24","v":9.6875}," ⑩＝⑧／④　原産国オーストラリア　"]
[null,null,null,null,null,null,null,null,null,{"$f":"J134/J$128/24","v":14.910714285714285}," ⑩＝⑧／④　原産国アメリカ　",null,null,null,null,null,null,null,null,null,{"$f":"U134/U$128/24","v":14.910714285714285}," ⑩＝⑧／④　原産国アメリカ　"]
[null,null,null,null,null,null,null,null,null,12.761904761904761," ⑩＝⑧／④　原産国カナダ　",null,null,null,null,null,null,null,null,null,12.761904761904761," ⑩＝⑧／④　原産国カナダ　"]
[null,null,null,null,null,null,null,null,null,28.61904761904762," ⑩＝⑧／④　原産国チリ　",null,null,null,null,null,null,null,null,null,28.61904761904762," ⑩＝⑧／④　原産国チリ　"]
[null,null,null,null,null,null,null,null,null,17.717261904761905," ⑩＝⑧／④　原産国オマーン",null,null,null,null,null,null,null,null,null,17.717261904761905," ⑩＝⑧／④　原産国オマーン"]
[null,null,null,null,null,null,null,null,null,26.464285714285712," ⑩＝⑧／④　原産国ナミビア　",null,null,null,null,null,null,null,null,null,26.464285714285712," ⑩＝⑧／④　原産国ナミビア　"]
[null,null," 海上輸送費用","（千円/月）",{"$f":"E$130*E$132*E139*E145","v":39291.98839295307},{"$f":"F$130*F$132*F139*F145","v":2489.2494690837439},{"$f":"G$130*G$132*G139*G145","v":2130.7975455356845},5974.1987258009858,2608.7334435997636,{"$f":"J$130*J$132*J139*J145","v":174169.18748172317}," ⑪＝⑤×⑦×⑨×⑩　原産国オーストラリア　　",null,null," 海上輸送費用","（千円/月）",{"$f":"P$130*P$132*P139*P145","v":32743.323660794231},{"$f":"Q$130*Q$132*Q139*Q145","v":2489.2494690837439},{"$f":"R$130*R$132*R139*R145","v":2130.7975455356845},{"$f":"S$92*S$94*S139*S145","v":2240.32452217537},895.98127019042317,{"$f":"U$130*U$132*U139*U145","v":145140.98956810267}," ⑪＝⑤×⑦×⑨×⑩　原産国オーストラリア　　"]
[null,null,null,null,null,null,null,null,null,{"$f":"J$130*J$132*J140*J146","v":183583.8272744662}," ⑪＝⑤×⑦×⑨×⑩　原産国アメリカ　　",null,null,null,null,null,null,null,null,null,{"$f":"U$130*U$132*U140*U146","v":152986.52272872187}," ⑪＝⑤×⑦×⑨×⑩　原産国アメリカ　　"]
[null,null,null,null,null,null,null,null,null,184127.81395669148," ⑪＝⑤×⑦×⑨×⑩　原産国カナダ　　",null,null,null,null,null,null,null,null,null,153439.84496390956," ⑪＝⑤×⑦×⑨×⑩　原産国カナダ　　"]
[null,null,null,null,null,null,null,null,null,181674.70878006975," ⑪＝⑤×⑦×⑨×⑩　原産国チリ　",null,null,null,null,null,null,null,null,null,151395.59065005812," ⑪＝⑤×⑦×⑨×⑩　原産国チリ　"]
[null,null,null,null,null,null,null,null,null,176720.12860870583," ⑪＝⑤×⑦×⑨×⑩　原産国オマーン　",null,null,null,null,null,null,null,null,null,147266.77384058823," ⑪＝⑤×⑦×⑨×⑩　原産国オマーン　"]
[null,null,null,null,null,null,null,null,null,176298.02938531674," ⑪＝⑤×⑦×⑨×⑩　原産国ナミビア　",null,null,null,null,null,null,null,null,null,146915.02448776396," ⑪＝⑤×⑦×⑨×⑩　原産国ナミビア　"]
[null,null," 海上輸送費用　合計","（億円/月）",{"$f":"SUM(E151:J156)*1000/100000000","v":11.290686630639463},null,null,null,null,null,null,null,null," 海上輸送費用　合計","（億円/月）",{"$f":"SUM(P151:U156)*1000/100000000","v":9.3764442270692392}]
[null,null,"（※1）「統計解析による船舶諸元に関する研究－船舶の主要諸元の計画基準（案）－」（国土技術政策総合研究所研究報告、第28号2006年3月）",null,null,null,null,null,null,null,null,null,null,"（※1）「統計解析による船舶諸元に関する研究－船舶の主要諸元の計画基準（案）－」（国土技術政策総合研究所研究報告、第28号2006年3月）"]
[null,null,"（※2）「港湾整備事業の費用対効果分析マニュアル」（令和６年６月、国土交通省港湾局）",null,null,null,null,null,null,null,null,null,null,"（※2）「港湾整備事業の費用対効果分析マニュアル」（令和６年６月、国土交通省港湾局）"]
[null,null,"（※３）敦賀港⇒七尾港の順で２港揚げを想定。荷降量は、敦賀港需要：敦賀港以外の需要（七尾港）の割合から設定",null,null,null,null,null,null,null,null,null,null,"（※３）敦賀港⇒七尾港の順で２港揚げを想定。荷降量は、敦賀港需要：敦賀港以外の需要（七尾港）の割合から設定"]
[]
[null,null,"貯蔵費用"]
[null,null,"液化アンモ二ア"]
[null,null,"実証期","単位","新潟港","直江津港","伏木富山港","金沢港","七尾港※拠点港","敦賀港※2港揚","備考"]
[null,null," 年間需要量","（t/年）",{"$f":"①需要!$I$30","v":0},{"$f":"①需要!$I$62","v":0},{"$f":"①需要!$I$94","v":83883.077849462381},{"$f":"①需要!$I$126","v":0},{"$f":"①需要!$I$223-①需要!$I$190","v":255003.42753541798},{"$f":"①需要!$I$190","v":176298.99492284944}," A：実証期の需要"]
[null,null," 必要量","（１か月分）",1,1,1,1,1,1," B"]
[null,null," 月換算","（12か月/年）",12,12,12,12,12,12," C"]
[null,null," 需要ピーク係数","－",{"$f":"③輸送・貯蔵入力!$C$18","v":1.1399999999999999},{"$f":"③輸送・貯蔵入力!$C$18","v":1.1399999999999999},{"$f":"③輸送・貯蔵入力!$C$18","v":1.1399999999999999},{"$f":"③輸送・貯蔵入力!$C$18","v":1.1399999999999999},{"$f":"③輸送・貯蔵入力!$C$18","v":1.1399999999999999},{"$f":"③輸送・貯蔵入力!$C$18","v":1.1399999999999999}," D"]
[null,null," 月間需要量（ピーク月）","（t/月）",{"$f":"E165/E167*E168","v":0},{"$f":"F165/F167*F168","v":0},7968.8923956989256,0,24225.325615864709,16748.404517670697," E=A÷C×D"]
[null,null," 備蓄タンク容量","（t/基）",1000,1000,8000,1000,25000,17000," F（E：月間需要量（ピーク月）を踏まえ1,000トン刻みで設定　※最大110,000トン）"]
[null,null," 備蓄タンク基数","（基）",{"$f":"ROUNDUP(E169/E170,0)","v":0},{"$f":"ROUNDUP(F165/F170/F166/F167*F168,0)","v":0},{"$f":"ROUNDUP(G165/G170/G166/G167*G168,0)","v":1},{"$f":"ROUNDUP(H165/H170/H166/H167*H168,0)","v":0},{"$f":"ROUNDUP(I165/I170/I166/I167*I168,0)","v":1},{"$f":"ROUNDUP(J165/J170/J166/J167*J168,0)","v":1}," G=E÷F"]
[null,null," タンク1基あたり整備費用","（億円/基）",{"$f":"60*(E170/10000/4)^(2/3)","v":5.1299278400300912},5.1299278400300912,20.519711360120368,5.1299278400300912,43.860266073192989,33.916461579840629," H＝α万トンのタンクの整備費＝60億円×（α／4）2/3（※３）"]
[null,null," タンク整備費用","（億円）",{"$f":"E171*E172","v":0},{"$f":"F171*F172","v":0},20.519711360120368,0,43.860266073192989,33.916461579840629," I ＝G×H"]
[null,null," タンク維持管理費用","（億円）",{"$f":"E173*(0.024+0.022)","v":0},{"$f":"F173*(0.024+0.022)","v":0},0.94390672256553687,0,2.0175722393668774,1.5601572326726689,"修繕費：建設費の2.4％/年、諸経費：建設費の２.２％/年"]
[null,null," 貯蔵費用　合計","（億円）",{"$f":"SUM(E173:J174)","v":102.81807520775907}]
[]
[null,null,"2030年","単位","新潟港","直江津港","伏木富山港","金沢港","七尾港※拠点港","敦賀港※2港揚","備考"]
[null,null," 年間需要量","（t/年）",{"$f":"①需要!$J$30-①需要!$I$30","v":25051.338639177342},{"$f":"①需要!$J$62-①需要!$I$62","v":10278.211506811411},{"$f":"①需要!$J$94-①需要!$I$94","v":262607.33645869774},{"$f":"①需要!$J$126-①需要!$I$126","v":4183.1502258324472},{"$f":"①需要!$J$223-①需要!$I$223-①需要!$J$190","v":643409.10785803536},{"$f":"①需要!$J$190-①需要!$I$190","v":543690.8791930608}," A：2030年の需要－実証期の需要（2030年までの需要分※実証期分までは整備済）"]
[null,null," 必要量","（１か月分）",1,1,1,1,1,1," B"]
[null,null," 月換算","（12か月/年）",12,12,12,12,12,12," C"]
[null,null," 需要ピーク係数","－",{"$f":"③輸送・貯蔵入力!$C$18","v":1.1399999999999999},{"$f":"③輸送・貯蔵入力!$C$18","v":1.1399999999999999},{"$f":"③輸送・貯蔵入力!$C$18","v":1.1399999999999999},{"$f":"③輸送・貯蔵入力!$C$18","v":1.1399999999999999},{"$f":"③輸送・貯蔵入力!$C$18","v":1.1399999999999999},{"$f":"③輸送・貯蔵入力!$C$18","v":1.1399999999999999}," D"]
[null,null," 月間需要量（ピーク月）","（t/月）",{"$f":"E178/E180*E181","v":2379.8771707218475},{"$f":"F178/F180*F181","v":976.43009314708388},{"$f":"G178/G180*G181","v":24947.696963576283},397.39927145408245,61123.865246513356,51650.633523340774," E=A÷C×D"]
[null,null," 備蓄タンク容量","（t/基）",3000,1000,25000,1000,62000,52000," F（E：月間需要量（ピーク月）を踏まえ1,000トン刻みで設定　※最大110,000トン）"]
[null,null," 備蓄タンク基数","（基）",{"$f":"ROUNDUP(E182/E183,0)","v":1},{"$f":"ROUNDUP(F178/F183/F179/F180*F181,0)","v":1},{"$f":"ROUNDUP(G178/G183/G179/G180*G181,0)","v":1},{"$f":"ROUNDUP(H178/H183/H179/H180*H181,0)","v":1},{"$f":"ROUNDUP(I178/I183/I179/I180*I181,0)","v":1},{"$f":"ROUNDUP(J178/J183/J179/J180*J181,0)","v":1}," G=E÷F"]
[null,null," タンク1基あたり整備費用","（億円/基）",{"$f":"60*(E183/10000/4)^(2/3)","v":10.670679913470188},5.1299278400300912,43.860266073192989,5.1299278400300912,80.359837369964808,71.468305511785957," H＝α万トンのタンクの整備費＝60億円×（α／4）2/3（※３）"]
[null,null," タンク整備費用","（億円）",{"$f":"E184*E185","v":10.670679913470188},{"$f":"F184*F185","v":5.1299278400300912},43.860266073192989,5.1299278400300912,80.359837369964808,71.468305511785957," I ＝G×H"]
[null,null," タンク維持管理費用","（億円）",{"$f":"E186*(0.024+0.022)","v":0.49085127601962864},{"$f":"F186*(0.024+0.022)","v":0.23597668064138419},2.0175722393668774,0.23597668064138419,3.6965525190183812,3.287542053542154,"修繕費：建設費の2.4％/年、諸経費：建設費の２.２％/年"]
[null,null," 貯蔵費用　合計","（億円）",{"$f":"SUM(E186:J187)","v":226.58341599770395}]
[]
[null,null,"移行期","単位","新潟港","直江津港","伏木富山港","金沢港","七尾港※拠点港","敦賀港※2港揚","備考"]
[null,null," 年間需要量","（t/年）",{"$f":"①需要!$K$30-①需要!$J$30","v":216829.82905800804},{"$f":"①需要!$K$62-①需要!$J$62","v":197113.20782431387},{"$f":"①需要!$K$94-①需要!$J$94","v":500209.74026113207},{"$f":"①需要!$K$126-①需要!$J$126","v":134342.22910633634},{"$f":"①需要!$K$223-①需要!$J$223-①需要!$K$190","v":1061873.4684743951},{"$f":"①需要!$K$190-①需要!$J$190","v":767224.29957276641}," A：移行期の需要－2030年の需要（移行期までの需要分※2030年分までは整備済）"]
[null,null," 必要量","（１か月分）",1,1,1,1,1,1," B"]
[null,null," 月換算","（12か月/年）",12,12,12,12,12,12," C"]
[null,null," 需要ピーク係数","－",{"$f":"③輸送・貯蔵入力!$C$18","v":1.1399999999999999},{"$f":"③輸送・貯蔵入力!$C$18","v":1.1399999999999999},{"$f":"③輸送・貯蔵入力!$C$18","v":1.1399999999999999},{"$f":"③輸送・貯蔵入力!$C$18","v":1.1399999999999999},{"$f":"③輸送・貯蔵入力!$C$18","v":1.1399999999999999},{"$f":"③輸送・貯蔵入力!$C$18","v":1.1399999999999999}," D"]
[null,null," 月間需要量（ピーク月）","（t/月）",{"$f":"E191/E193*E194","v":20598.833760510759},{"$f":"F191/F193*F194","v":18725.754743309815},{"$f":"G191/G193*G194","v":47519.92532480754},12762.511765101952,100877.97950506752,72886.308459412801," E=A÷C×D"]
[null,null," 備蓄タンク容量","（t/基）",21000,19000,48000,13000,101000,73000," F（E：月間需要量（ピーク月）を踏まえ1,000トン刻みで設定　※最大110,000トン）"]
[null,null," 備蓄タンク基数","（基）",{"$f":"ROUNDUP(E195/E196,0)","v":1},{"$f":"ROUNDUP(F191/F196/F192/F193*F194,0)","v":1},{"$f":"ROUNDUP(G191/G196/G192/G193*G194,0)","v":1},{"$f":"ROUNDUP(H191/H196/H192/H193*H194,0)","v":1},{"$f":"ROUNDUP(I191/I196/I192/I193*I194,0)","v":1},{"$f":"ROUNDUP(J191/J196/J192/J193*J194,0)","v":1}," G=E÷F"]
[null,null," タンク1基あたり整備費用","（億円/基）",{"$f":"60*(E196/10000/4)^(2/3)","v":39.04727993718889},36.52697074567287,67.754594079434042,28.362215837948426,111.25652867463798,89.603814078180591," H＝α万トンのタンクの整備費＝60億円×（α／4）2/3（※３）"]
[null,null," タンク整備費用","（億円）",{"$f":"E197*E198","v":39.04727993718889},{"$f":"F197*F198","v":36.52697074567287},67.754594079434042,28.362215837948426,111.25652867463798,89.603814078180591," I ＝G×H"]
[null,null," タンク維持管理費用","（億円）",{"$f":"E199*(0.024+0.022)","v":1.7961748771106889},{"$f":"F199*(0.024+0.022)","v":1.680240654300952},3.1167113276539657,1.3046619285456276,5.1178003190333472,4.1217754475963071,"修繕費：建設費の2.4％/年、諸経費：建設費の２.２％/年"]
[null,null," 貯蔵費用　合計","（億円）",{"$f":"SUM(E199:J200)","v":389.68876790730366}]
[]
[null,null,"2050年","単位","新潟港","直江津港","伏木富山港","金沢港","七尾港※拠点港","敦賀港※2港揚","備考"]
[null,null," 年間需要量","（t/年）",{"$f":"①需要!$L$30-①需要!$K$30","v":242686.81689073375},{"$f":"①需要!$L$62-①需要!$K$62","v":208062.79365908226},{"$f":"①需要!$L$94-①需要!$K$94","v":1266518.3684133778},{"$f":"①需要!$L$126-①需要!$K$126","v":138793.92906335159},{"$f":"①需要!$L$223-①需要!$K$223-①需要!$L$190","v":2646794.7844756646},{"$f":"①需要!$L$190-①需要!$K$190","v":2336178.4222276551}," A：2050年の需要－移行期の需要（2050年までの需要分※移行期分までは整備済）"]
[null,null," 必要量","（１か月分）",0.5,1,1,1,1,1," B"]
[null,null," 月換算","（12か月/年）",12,12,12,12,12,12," C"]
[null,null," 需要ピーク係数","－",{"$f":"③輸送・貯蔵入力!$C$18","v":1.1399999999999999},{"$f":"③輸送・貯蔵入力!$C$18","v":1.1399999999999999},{"$f":"③輸送・貯蔵入力!$C$18","v":1.1399999999999999},{"$f":"③輸送・貯蔵入力!$C$18","v":1.1399999999999999},{"$f":"③輸送・貯蔵入力!$C$18","v":1.1399999999999999},{"$f":"③輸送・貯蔵入力!$C$18","v":1.1399999999999999}," D"]
[null,null," 月間需要量（ピーク月）","（t/月）",{"$f":"E204/E206*E207","v":23055.247604619704},{"$f":"F204/F206*F207","v":19765.965397612814},120319.24499927089,13185.423261018401,251445.50452518809,221936.9501116272," E=A÷C×D"]
[null,null," 備蓄タンク容量","（t/基）",24000,20000,61000,14000,84000,74000," F（E：月間需要量（ピーク月）を踏まえ1,000トン刻みで設定　※最大110,000トン）"]
[null,null," 備蓄タンク基数","（基）",{"$f":"ROUNDUP(E208/E209,0)","v":1},{"$f":"ROUNDUP(F204/F209/F205/F206*F207,0)","v":1},{"$f":"ROUNDUP(G204/G209/G205/G206*G207,0)","v":2},{"$f":"ROUNDUP(H204/H209/H205/H206*H207,0)","v":1},{"$f":"ROUNDUP(I204/I209/I205/I206*I207,0)","v":3},{"$f":"ROUNDUP(J204/J209/J205/J206*J207,0)","v":3}," G=E÷F"]
[null,null," タンク1基あたり整備費用","（億円/基）",{"$f":"60*(E209/10000/4)^(2/3)","v":42.682719653880753},37.797631496846193,79.493413480670441,29.798651651378059,98.392979868004076,90.420256770480961," H＝α万トンのタンクの整備費＝60億円×（α／4）2/3（※３）"]
[null,null," タンク整備費用","（億円）",{"$f":"E210*E211","v":42.682719653880753},{"$f":"F210*F211","v":37.797631496846193},158.98682696134088,29.798651651378059,295.17893960401221,271.26077031144291," I ＝G×H"]
[null,null," タンク維持管理費用","（億円）",{"$f":"E212*(0.024+0.022)","v":1.9634051040785145},{"$f":"F212*(0.024+0.022)","v":1.738691048854925},7.3133940402216808,1.3707379759633906,13.578231221784561,12.477995434326374,"修繕費：建設費の2.4％/年、諸経費：建設費の２.２％/年"]
[null,null," 貯蔵費用　合計","（億円）",{"$f":"SUM(E212:J213)","v":874.14799450413034}]
[null,null,"（※４）国土交通省資料より、メーカーで用いられているタンク整備費用の簡易予測式（α万トンのタンクの整備費＝60億円×（α／4）2/3 ）より"]

{"sheet":"★まとめ表（水素ｷｬﾘｱ比較）","index":64,"n_rows":162,"n_cols":27,"rows_kept":162,"cut":false,"hidden":false,"merged":[[44,17,46,17],[44,18,46,18],[56,17,58,17],[56,18,58,18],[56,13,58,13],[56,14,58,14],[56,15,58,15],[56,16,58,16],[53,17,55,17],[53,18,55,18],[53,13,55,13],[53,14,55,14],[53,15,55,15],[53,16,55,16],[62,15,64,15],[62,16,64,16],[62,17,64,17],[62,18,64,18],[62,13,64,13],[62,14,64,14],[59,17,61,17],[59,18,61,18],[59,13,61,13],[59,14,61,14],[59,15,61,15],[59,16,61,16],[68,14,70,14],[68,15,70,15],[68,16,70,16],[65,17,67,17],[65,18,67,18],[65,13,67,13],[65,14,67,14],[65,15,67,15],[65,16,67,16],[77,13,79,13],[77,14,79,14],[77,15,79,15],[77,16,79,16],[74,17,76,17],[74,18,76,18],[74,13,76,13],[74,14,76,14],[74,15,76,15],[74,16,76,16],[1,1,2,5],[1,6,1,12],[1,13,1,19],[1,20,1,26],[3,1,38,1],[3,2,11,2],[3,4,5,4],[3,12,5,12],[3,13,5,13],[3,26,5,26],[6,4,8,4],[6,12,8,12],[6,13,8,13],[6,14,8,14],[6,15,8,15],[6,16,8,16],[6,17,8,17],[6,18,8,18],[3,20,5,20],[3,21,5,21],[3,22,5,22],[3,23,5,23],[3,24,5,24],[3,25,5,25],[3,14,5,14],[3,15,5,15],[3,16,5,16],[3,17,5,17],[3,18,5,18],[3,19,5,19],[6,25,8,25],[6,26,8,26],[9,4,11,4],[9,12,11,12],[9,13,11,13],[9,14,11,14],[9,15,11,15],[9,16,11,16],[9,17,11,17],[9,18,11,18],[6,19,8,19],[6,20,8,20],[6,21,8,21],[6,22,8,22],[6,23,8,23],[6,24,8,24],[9,25,11,25],[9,26,11,26],[12,15,14,15],[12,16,14,16],[9,19,11,19],[9,20,11,20],[18,4,20,4],[18,12,20,12],[18,13,20,13],[18,14,20,14],[18,15,20,15],[15,16,17,16],[15,17,17,17],[15,18,17,18],[15,19,17,19],[15,20,17,20],[9,21,11,21],[9,22,11,22],[9,23,11,23],[9,24,11,24],[12,23,14,23],[12,24,14,24],[12,25,14,25],[12,26,14,26],[15,4,17,4],[15,12,17,12],[15,13,17,13],[15,14,17,14],[15,15,17,15],[12,17,14,17],[12,18,14,18],[12,19,14,19],[12,20,14,20],[12,21,14,21],[12,22,14,22],[15,22,17,22],[15,23,17,23],[15,24,17,24],[15,25,17,25],[15,26,17,26],[18,26,20,26],[21,2,29,2],[21,4,23,4],[21,12,23,12],[21,13,23,13],[18,16,20,16],[18,17,20,17],[18,18,20,18],[18,19,20,19],[18,20,20,20],[18,21,20,21],[21,26,23,26],[24,4,26,4],[24,12,26,12],[24,13,26,13],[24,14,26,14],[24,15,26,15],[24,16,26,16],[24,17,26,17],[12,2,20,2],[12,4,14,4],[12,12,14,12],[12,13,14,13],[12,14,14,14],[21,14,23,14],[21,15,23,15],[21,16,23,16],[21,17,23,17],[21,18,23,18],[21,19,23,19],[24,25,26,25],[15,21,17,21],[18,22,20,22],[18,23,20,23],[18,24,20,24],[18,25,20,25],[27,26,29,26],[27,21,29,21],[27,22,29,22],[27,23,29,23],[27,24,29,24],[24,18,26,18],[21,20,23,20],[21,21,23,21],[21,22,23,22],[21,23,23,23],[21,24,23,24],[21,25,23,25],[27,19,29,19],[27,20,29,20],[36,4,38,4],[36,12,38,12],[36,13,38,13],[36,14,38,14],[36,15,38,15],[33,20,35,20],[24,26,26,26],[27,4,29,4],[27,12,29,12],[27,13,29,13],[27,14,29,14],[27,15,29,15],[27,16,29,16],[27,17,29,17],[27,18,29,18],[24,19,26,19],[24,20,26,20],[24,21,26,21],[24,22,26,22],[24,23,26,23],[24,24,26,24],[27,25,29,25],[30,23,32,23],[30,24,32,24],[30,21,32,21],[30,22,32,22],[33,22,35,22],[33,23,35,23],[33,24,35,24],[33,25,35,25],[33,26,35,26],[33,16,35,16],[33,17,35,17],[33,18,35,18],[33,19,35,19],[33,21,35,21],[33,4,35,4],[33,12,35,12],[33,13,35,13],[33,14,35,14],[33,15,35,15],[30,17,32,17],[30,18,32,18],[30,19,32,19],[30,20,32,20],[36,22,38,22],[36,23,38,23],[36,24,38,24],[36,25,38,25],[36,26,38,26],[42,1,43,5],[42,6,42,12],[42,13,42,19],[42,20,42,26],[36,16,38,16],[36,17,38,17],[36,18,38,18],[36,19,38,19],[36,20,38,20],[36,21,38,21],[30,2,38,2],[30,4,32,4],[30,12,32,12],[30,13,32,13],[30,14,32,14],[30,15,32,15],[30,16,32,16],[30,25,32,25],[30,26,32,26],[44,26,46,26],[47,4,49,4],[47,12,49,12],[44,20,46,20],[44,21,46,21],[44,22,46,22],[44,23,46,23],[44,24,46,24],[44,25,46,25],[44,19,46,19],[44,4,46,4],[44,12,46,12],[47,25,49,25],[47,26,49,26],[47,13,49,13],[47,14,49,14],[47,15,49,15],[47,16,49,16],[47,17,49,17],[47,18,49,18],[44,13,46,13],[44,14,46,14],[44,15,46,15],[44,16,46,16],[50,4,52,4],[50,12,52,12],[47,19,49,19],[47,20,49,20],[47,21,49,21],[47,22,49,22],[47,23,49,23],[47,24,49,24],[50,25,52,25],[50,13,52,13],[50,14,52,14],[50,15,52,15],[50,16,52,16],[50,17,52,17],[50,18,52,18],[50,26,52,26],[50,21,52,21],[50,22,52,22],[50,23,52,23],[50,24,52,24],[53,2,61,2],[53,4,55,4],[53,12,55,12],[50,19,52,19],[50,20,52,20],[44,2,52,2],[53,3,61,3],[59,4,61,4],[59,12,61,12],[56,20,58,20],[53,23,55,23],[53,24,55,24],[53,25,55,25],[53,26,55,26],[56,4,58,4],[56,12,58,12],[53,19,55,19],[53,20,55,20],[53,21,55,21],[53,22,55,22],[56,22,58,22],[56,23,58,23],[56,24,58,24],[56,25,58,25],[56,26,58,26],[56,19,58,19],[56,21,58,21],[59,22,61,22],[59,23,61,23],[59,24,61,24],[59,25,61,25],[59,26,61,26],[62,2,70,2],[62,4,64,4],[62,12,64,12],[59,19,61,19],[59,20,61,20],[59,21,61,21],[62,3,70,3],[62,26,64,26],[65,4,67,4],[65,12,67,12],[62,20,64,20],[62,21,64,21],[62,22,64,22],[62,23,64,23],[62,24,64,24],[62,25,64,25],[62,19,64,19],[65,26,67,26],[68,4,70,4],[68,12,70,12],[65,19,67,19],[65,20,67,20],[65,21,67,21],[65,22,67,22],[65,23,67,23],[65,24,67,24],[68,25,70,25],[68,26,70,26],[68,21,70,21],[68,22,70,22],[68,23,70,23],[68,24,70,24],[65,25,67,25],[68,19,70,19],[68,20,70,20],[71,26,73,26],[74,4,76,4],[74,12,76,12],[71,19,73,19],[71,20,73,20],[71,21,73,21],[71,22,73,22],[74,19,76,19],[74,20,76,20],[74,21,76,21],[71,23,73,23],[71,24,73,24],[71,25,73,25],[71,15,73,15],[71,16,73,16],[71,17,73,17],[71,18,73,18],[71,13,73,13],[71,14,73,14],[68,17,70,17],[68,18,70,18],[68,13,70,13],[83,1,84,5],[83,6,83,12],[83,13,83,19],[83,20,83,26],[71,3,79,3],[77,19,79,19],[77,20,79,20],[77,21,79,21],[74,22,76,22],[74,23,76,23],[74,24,76,24],[74,25,76,25],[74,26,76,26],[77,4,79,4],[77,12,79,12],[71,2,79,2],[71,4,73,4],[71,12,73,12],[77,23,79,23],[77,24,79,24],[77,25,79,25],[77,26,79,26],[77,17,79,17],[77,18,79,18],[85,1,120,1],[85,2,93,2],[85,4,87,4],[85,12,87,12],[85,13,87,13],[85,3,93,3],[94,3,102,3],[103,3,111,3],[77,22,79,22],[44,1,79,1],[91,4,93,4],[91,12,93,12],[91,13,93,13],[91,14,93,14],[91,15,93,15],[91,16,93,16],[91,17,93,17],[91,18,93,18],[88,20,90,20],[88,21,90,21],[88,22,90,22],[97,14,99,14],[97,15,99,15],[94,17,96,17],[85,26,87,26],[88,4,90,4],[88,12,90,12],[88,13,90,13],[88,14,90,14],[88,15,90,15],[88,16,90,16],[88,17,90,17],[88,18,90,18],[85,20,87,20],[85,21,87,21],[85,22,87,22],[85,23,87,23],[85,24,87,24],[85,25,87,25],[85,14,87,14],[85,15,87,15],[85,16,87,16],[85,17,87,17],[85,18,87,18],[85,19,87,19],[88,25,90,25],[88,26,90,26],[88,19,90,19],[88,23,90,23],[88,24,90,24],[91,25,93,25],[91,26,93,26],[94,2,102,2],[94,4,96,4],[94,12,96,12],[94,13,96,13],[94,14,96,14],[94,15,96,15],[94,16,96,16],[91,19,93,19],[91,20,93,20],[91,21,93,21],[91,22,93,22],[91,23,93,23],[91,24,93,24],[94,23,96,23],[94,24,96,24],[94,25,96,25],[94,26,96,26],[97,4,99,4],[97,12,99,12],[97,13,99,13],[94,18,96,18],[94,19,96,19],[94,20,96,20],[94,21,96,21],[94,22,96,22],[97,22,99,22],[97,23,99,23],[97,24,99,24],[97,25,99,25],[97,26,99,26],[100,4,102,4],[100,12,102,12],[100,13,102,13],[100,14,102,14],[100,15,102,15],[97,16,99,16],[97,17,99,17],[97,18,99,18],[97,19,99,19],[97,20,99,20],[97,21,99,21],[100,22,102,22],[100,23,102,23],[100,24,102,24],[100,25,102,25],[100,26,102,26],[100,21,102,21],[103,2,111,2],[103,4,105,4],[103,12,105,12],[103,13,105,13],[100,16,102,16],[100,17,102,17],[100,18,102,18],[100,19,102,19],[100,20,102,20],[109,4,111,4],[109,12,111,12],[109,13,111,13],[109,14,111,14],[109,15,111,15],[109,16,111,16],[109,17,111,17],[109,18,111,18],[106,20,108,20],[103,26,105,26],[106,4,108,4],[106,12,108,12],[106,13,108,13],[106,14,108,14],[106,15,108,15],[106,16,108,16],[106,17,108,17],[106,18,108,18],[103,20,105,20],[103,21,105,21],[103,22,105,22],[103,23,105,23],[103,24,105,24],[103,25,105,25],[103,14,105,14],[103,15,105,15],[103,16,105,16],[103,17,105,17],[103,18,105,18],[103,19,105,19],[106,25,108,25],[106,26,108,26],[106,19,108,19],[106,21,108,21],[106,22,108,22],[106,23,108,23],[106,24,108,24],[109,25,111,25],[109,26,111,26],[112,2,120,2],[112,4,114,4],[112,12,114,12],[112,13,114,13],[112,14,114,14],[112,15,114,15],[112,16,114,16],[109,19,111,19],[109,20,111,20],[109,21,111,21],[109,22,111,22],[109,23,111,23],[109,24,111,24],[112,24,114,24],[112,25,114,25],[112,26,114,26],[115,4,117,4],[115,12,117,12],[115,13,117,13],[115,14,117,14],[115,15,117,15],[112,17,114,17],[112,18,114,18],[112,19,114,19],[112,20,114,20],[112,21,114,21],[112,22,114,22],[115,16,117,16],[115,17,117,17],[115,18,117,18],[115,19,117,19],[115,20,117,20],[115,21,117,21],[112,23,114,23],[118,22,120,22],[118,23,120,23],[118,24,120,24],[118,25,120,25],[118,26,120,26],[124,1,125,5],[124,6,124,12],[124,13,124,19],[124,20,124,26],[112,3,120,3],[118,16,120,16],[118,17,120,17],[118,18,120,18],[118,19,120,19],[118,20,120,20],[118,21,120,21],[115,22,117,22],[115,23,117,23],[115,24,117,24],[115,25,117,25],[115,26,117,26],[118,4,120,4],[118,12,120,12],[118,13,120,13],[118,14,120,14],[118,15,120,15],[126,1,161,1],[126,2,134,2],[126,4,128,4],[126,12,128,12],[126,13,128,13],[126,3,134,3],[135,3,143,3],[144,3,152,3],[153,3,161,3],[132,4,134,4],[132,12,134,12],[132,13,134,13],[144,2,152,2],[144,4,146,4],[144,12,146,12],[144,13,146,13],[150,4,152,4],[150,12,152,12],[150,13,152,13],[159,13,161,13],[132,14,134,14],[126,26,128,26],[129,4,131,4],[129,12,131,12],[129,13,131,13],[129,14,131,14],[129,15,131,15],[129,16,131,16],[129,17,131,17],[129,18,131,18],[126,20,128,20],[126,21,128,21],[126,22,128,22],[126,23,128,23],[126,24,128,24],[126,25,128,25],[126,14,128,14],[126,15,128,15],[126,16,128,16],[126,17,128,17],[126,18,128,18],[126,19,128,19],[129,25,131,25],[129,26,131,26],[129,23,131,23],[132,15,134,15],[132,16,134,16],[132,17,134,17],[132,18,134,18],[129,19,131,19],[129,20,131,20],[129,21,131,21],[129,22,131,22],[129,24,131,24],[132,25,134,25],[132,26,134,26],[135,2,143,2],[135,4,137,4],[135,12,137,12],[135,13,137,13],[135,14,137,14],[135,15,137,15],[135,16,137,16],[132,19,134,19],[132,20,134,20],[132,21,134,21],[132,22,134,22],[132,23,134,23],[132,24,134,24],[135,23,137,23],[135,24,137,24],[135,25,137,25],[135,26,137,26],[138,4,140,4],[138,12,140,12],[138,13,140,13],[138,14,140,14],[138,15,140,15],[135,17,137,17],[135,18,137,18],[135,19,137,19],[135,20,137,20],[135,21,137,21],[135,22,137,22],[138,22,140,22],[138,23,140,23],[138,24,140,24],[138,25,140,25],[138,26,140,26],[141,4,143,4],[141,12,143,12],[141,13,143,13],[141,14,143,14],[141,15,143,15],[138,16,140,16],[138,17,140,17],[138,18,140,18],[138,19,140,19],[138,20,140,20],[138,21,140,21],[141,22,143,22],[141,23,143,23],[141,24,143,24],[141,25,143,25],[141,26,143,26],[141,16,143,16],[141,17,143,17],[141,18,143,18],[141,19,143,19],[141,20,143,20],[141,21,143,21],[144,26,146,26],[147,4,149,4],[147,12,149,12],[147,13,149,13],[147,14,149,14],[147,15,149,15],[147,16,149,16],[147,17,149,17],[147,18,149,18],[144,20,146,20],[144,21,146,21],[144,22,146,22],[144,23,146,23],[144,24,146,24],[144,25,146,25],[144,14,146,14],[144,15,146,15],[144,16,146,16],[144,17,146,17],[144,18,146,18],[144,19,146,19],[147,25,149,25],[147,26,149,26],[147,23,149,23],[150,14,152,14],[150,15,152,15],[150,16,152,16],[150,17,152,17],[150,18,152,18],[147,19,149,19],[147,20,149,20],[147,21,149,21],[147,22,149,22],[147,24,149,24],[150,25,152,25],[150,26,152,26],[153,2,161,2],[153,4,155,4],[153,12,155,12],[153,13,155,13],[153,14,155,14],[153,15,155,15],[153,16,155,16],[150,19,152,19],[150,20,152,20],[150,21,152,21],[150,22,152,22],[150,23,152,23],[150,24,152,24],[153,24,155,24],[153,25,155,25],[153,26,155,26],[156,4,158,4],[156,12,158,12],[156,13,158,13],[156,14,158,14],[156,15,158,15],[153,17,155,17],[153,18,155,18],[153,19,155,19],[153,20,155,20],[153,21,155,21],[153,22,155,22],[159,14,161,14],[159,15,161,15],[156,16,158,16],[156,17,158,17],[156,18,158,18],[156,19,158,19],[156,20,158,20],[156,21,158,21],[153,23,155,23],[159,22,161,22],[159,23,161,23],[159,24,161,24],[159,25,161,25],[159,26,161,26],[3,3,11,3],[12,3,20,3],[21,3,29,3],[30,3,38,3],[44,3,52,3],[159,16,161,16],[159,17,161,17],[159,18,161,18],[159,19,161,19],[159,20,161,20],[159,21,161,21],[156,22,158,22],[156,23,158,23],[156,24,158,24],[156,25,158,25],[156,26,158,26],[159,4,161,4],[159,12,161,12]]}
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"億円/年"]
[null,"水素",null,null,null,null,"海上輸送費用（単年）",null,null,null,null,null,null,"貯蔵費用（単年）",null,null,null,null,null,null,"合計（単年）"]
[null,null,null,null,null,null,"新潟港","直江津港","伏木\n富山港","金沢港","七尾港","直江津港","合計","新潟港","直江津港","伏木\n富山港","金沢港","七尾港","直江津港","合計","新潟港","直江津港","伏木\n富山港","金沢港","七尾港","直江津港","合計"]
[null,"シナリオ１","実証期","直送方式","水素","ピーク月（４か月）",{"$f":"SUM('直送方式（ｼﾅﾘｵ1）_水素'!E35:E40)*4/100000","v":1.9306736513930134},{"$f":"SUM('直送方式（ｼﾅﾘｵ1）_水素'!F35:F40)*4/100000","v":1.6449464115772534},{"$f":"SUM('直送方式（ｼﾅﾘｵ1）_水素'!G35:G40)*4/100000","v":1.6485176684218037},{"$f":"SUM('直送方式（ｼﾅﾘｵ1）_水素'!H35:H40)*4/100000","v":0.89963027276025631},{"$f":"SUM('直送方式（ｼﾅﾘｵ1）_水素'!I35:I40)*4/100000","v":0.90390421720249736},{"$f":"SUM('直送方式（ｼﾅﾘｵ1）_水素'!J35:J40)*4/100000","v":0.90180227731287077},{"$f":"SUM(G6:L6)","v":21.721921985870367},{"$f":"'直送方式（ｼﾅﾘｵ2）_水素'!E163+'直送方式（ｼﾅﾘｵ2）_水素'!E164","v":8.4282666995271871},{"$f":"'直送方式（ｼﾅﾘｵ1）_水素'!F163+'直送方式（ｼﾅﾘｵ1）_水素'!F164","v":6.9573808690299979},{"$f":"'直送方式（ｼﾅﾘｵ1）_水素'!G163+'直送方式（ｼﾅﾘｵ1）_水素'!G164","v":3.3447598562745018},{"$f":"'直送方式（ｼﾅﾘｵ1）_水素'!H163+'直送方式（ｼﾅﾘｵ1）_水素'!H164","v":3.3447598562745018},{"$f":"'直送方式（ｼﾅﾘｵ1）_水素'!I163+'直送方式（ｼﾅﾘｵ1）_水素'!I164","v":3.3447598562745018},{"$f":"'直送方式（ｼﾅﾘｵ1）_水素'!J163+'直送方式（ｼﾅﾘｵ1）_水素'!J164","v":3.3447598562745018},{"$f":"SUM(N4:S6)","v":28.764686993655189},{"$f":"SUM(G6,N4)","v":13.639649942188722},{"$f":"SUM(H6,O4)","v":11.892220103761758},6.8044490629247036,6.0436506745552707,6.0564725078819936,6.050166688213114,{"$f":"SUM(U4:Z6)","v":50.48660897952557}]
[null,null,null,null,null,"その他月（８か月）",{"$f":"SUM('直送方式（ｼﾅﾘｵ1）_水素'!P35:P40)*8/100000","v":3.2807095912685211},{"$f":"SUM('直送方式（ｼﾅﾘｵ1）_水素'!Q35:Q40)*8/100000","v":3.2898928231545068},{"$f":"SUM('直送方式（ｼﾅﾘｵ1）_水素'!R35:R40)*8/100000","v":1.8111715382283979},{"$f":"SUM('直送方式（ｼﾅﾘｵ1）_水素'!S35:S40)*8/100000","v":1.7992605455205126},{"$f":"SUM('直送方式（ｼﾅﾘｵ1）_水素'!T35:T40)*8/100000","v":1.8078084344049947},{"$f":"SUM('直送方式（ｼﾅﾘｵ1）_水素'!U35:U40)*8/100000","v":1.8036045546257415}]
[null,null,null,null,null,"年間合計",{"$f":"SUM(G4:G5)","v":5.211383242661535},{"$f":"SUM(H4:H5)","v":4.9348392347317604},3.4596892066502019,2.6988908182807689,2.7117126516074919,2.7054068319386122]
[null,null,null,null,"アンモニアクラッキング","ピーク月（４か月）",{"$f":"SUM('直送方式（ｼﾅﾘｵ1）_アンモニアクラッキング'!E35:E40)*4/100000","v":0.76525974664619612},{"$f":"SUM('直送方式（ｼﾅﾘｵ1）_アンモニアクラッキング'!F35:F40)*4/100000","v":0.76740183131140582},{"$f":"SUM('直送方式（ｼﾅﾘｵ1）_アンモニアクラッキング'!G35:G40)*4/100000","v":0.49435054880975099},{"$f":"SUM('直送方式（ｼﾅﾘｵ1）_アンモニアクラッキング'!H35:H40)*4/100000","v":0.4910995007131298},{"$f":"SUM('直送方式（ｼﾅﾘｵ1）_アンモニアクラッキング'!I35:I40)*4/100000","v":0.49343260581776377},{"$f":"SUM('直送方式（ｼﾅﾘｵ1）_アンモニアクラッキング'!J35:J40)*4/100000","v":0.49228517707777986},{"$f":"SUM(G9:L9)","v":10.51148823112808},{"$f":"'直送方式（ｼﾅﾘｵ2）_アンモニアクラッキング'!E163+'直送方式（ｼﾅﾘｵ2）_アンモニアクラッキング'!E164","v":11.161531189489818},{"$f":"'直送方式（ｼﾅﾘｵ2）_アンモニアクラッキング'!F163+'直送方式（ｼﾅﾘｵ2）_アンモニアクラッキング'!F164","v":8.517842480874819},{"$f":"'直送方式（ｼﾅﾘｵ1）_アンモニアクラッキング'!G163+'直送方式（ｼﾅﾘｵ1）_アンモニアクラッキング'!G164","v":5.3659045206714753},{"$f":"'直送方式（ｼﾅﾘｵ1）_アンモニアクラッキング'!H163+'直送方式（ｼﾅﾘｵ1）_アンモニアクラッキング'!H164","v":5.3659045206714753},{"$f":"'直送方式（ｼﾅﾘｵ1）_アンモニアクラッキング'!I163+'直送方式（ｼﾅﾘｵ1）_アンモニアクラッキング'!I164","v":5.3659045206714753},{"$f":"'直送方式（ｼﾅﾘｵ1）_アンモニアクラッキング'!J163+'直送方式（ｼﾅﾘｵ1）_アンモニアクラッキング'!J164","v":5.3659045206714753},{"$f":"SUM(N7:S9)","v":41.142991753050538},{"$f":"SUM(G9,N7)","v":13.457310429428407},{"$f":"SUM(H9,O7)","v":10.820047974809036},6.8489561671007282,6.8392030228108647,6.8462023381247663,6.8427600519048148,{"$f":"SUM(U7:Z9)","v":51.654479984178622}]
[null,null,null,null,null,"その他月（８か月）",{"$f":"SUM('直送方式（ｼﾅﾘｵ1）_アンモニアクラッキング'!P35:P40)*8/100000","v":1.5305194932923922},{"$f":"SUM('直送方式（ｼﾅﾘｵ1）_アンモニアクラッキング'!Q35:Q40)*8/100000","v":1.5348036626228116},{"$f":"SUM('直送方式（ｼﾅﾘｵ1）_アンモニアクラッキング'!R35:R40)*8/100000","v":0.98870109761950198},{"$f":"SUM('直送方式（ｼﾅﾘｵ1）_アンモニアクラッキング'!S35:S40)*8/100000","v":0.9821990014262596},{"$f":"SUM('直送方式（ｼﾅﾘｵ1）_アンモニアクラッキング'!T35:T40)*8/100000","v":0.98686521163552754},{"$f":"SUM('直送方式（ｼﾅﾘｵ1）_アンモニアクラッキング'!U35:U40)*8/100000","v":0.98457035415555971}]
[null,null,null,null,null,"年間合計",{"$f":"SUM(G7:G8)","v":2.2957792399385886},2.3022054939342174,1.4830516464292529,1.4732985021393894,1.4802978174532913,1.4768555312333396]
[null,null,null,null,"メタネーション","ピーク月（４か月）",{"$f":"SUM('直送方式（ｼﾅﾘｵ1）_メタネーション'!E35:E40)*4/100000","v":1.6403547956342606},{"$f":"SUM('直送方式（ｼﾅﾘｵ1）_メタネーション'!F35:F40)*4/100000","v":1.6449464115772534},{"$f":"SUM('直送方式（ｼﾅﾘｵ1）_メタネーション'!G35:G40)*4/100000","v":0.90558576911419897},{"$f":"SUM('直送方式（ｼﾅﾘｵ1）_メタネーション'!H35:H40)*4/100000","v":0.89963027276025631},{"$f":"SUM('直送方式（ｼﾅﾘｵ1）_メタネーション'!I35:I40)*4/100000","v":0.90390421720249736},{"$f":"SUM('直送方式（ｼﾅﾘｵ1）_メタネーション'!J35:J40)*4/100000","v":0.90180227731287077},{"$f":"SUM(G12:L12)","v":19.206026324750603},{"$f":"'直送方式（ｼﾅﾘｵ1）_メタネーション'!E163+'直送方式（ｼﾅﾘｵ1）_メタネーション'!E164","v":11.044153710441645},{"$f":"'直送方式（ｼﾅﾘｵ1）_メタネーション'!F163+'直送方式（ｼﾅﾘｵ1）_メタネーション'!F164","v":8.4282666995271871},{"$f":"'直送方式（ｼﾅﾘｵ1）_メタネーション'!G163+'直送方式（ｼﾅﾘｵ1）_メタネーション'!G164","v":5.3094753144311442},{"$f":"'直送方式（ｼﾅﾘｵ1）_メタネーション'!H163+'直送方式（ｼﾅﾘｵ1）_メタネーション'!H164","v":5.3094753144311442},{"$f":"'直送方式（ｼﾅﾘｵ1）_メタネーション'!I163+'直送方式（ｼﾅﾘｵ1）_メタネーション'!I164","v":5.3094753144311442},{"$f":"'直送方式（ｼﾅﾘｵ1）_メタネーション'!J163+'直送方式（ｼﾅﾘｵ1）_メタネーション'!J164","v":5.3094753144311442},{"$f":"SUM(N10:S12)","v":40.710321667693414},{"$f":"SUM(G12,N10)","v":15.965218097344426},{"$f":"SUM(H12,O10)","v":11.880461028205534},8.0262326217737403,8.0083661327119131,8.0211879660386352,8.0148821463697573,{"$f":"SUM(U10:Z12)","v":59.916347992444003}]
[null,null,null,null,null,"その他月（８か月）",{"$f":"SUM('直送方式（ｼﾅﾘｵ1）_メタネーション'!P35:P40)*8/100000","v":3.2807095912685211},{"$f":"SUM('直送方式（ｼﾅﾘｵ1）_メタネーション'!Q35:Q40)*8/100000","v":1.8072479171010944},{"$f":"SUM('直送方式（ｼﾅﾘｵ1）_メタネーション'!R35:R40)*8/100000","v":1.8111715382283979},{"$f":"SUM('直送方式（ｼﾅﾘｵ1）_メタネーション'!S35:S40)*8/100000","v":1.7992605455205126},{"$f":"SUM('直送方式（ｼﾅﾘｵ1）_メタネーション'!T35:T40)*8/100000","v":1.8078084344049947},{"$f":"SUM('直送方式（ｼﾅﾘｵ1）_メタネーション'!U35:U40)*8/100000","v":1.8036045546257415}]
[null,null,null,null,null,"年間合計",{"$f":"SUM(G10:G11)","v":4.9210643869027813},{"$f":"SUM(H10:H11)","v":3.4521943286783481},{"$f":"SUM(I10:I11)","v":2.716757307342597},{"$f":"SUM(J10:J11)","v":2.6988908182807689},2.7117126516074919,2.7054068319386122]
[null,null,"2030年","直送方式","水素","ピーク月（４か月）",{"$f":"SUM('直送方式（ｼﾅﾘｵ1）_水素'!E71:E76)*4/100000","v":2.0832934425138809},{"$f":"SUM('直送方式（ｼﾅﾘｵ1）_水素'!F71:F76)*4/100000","v":1.7067469326312859},{"$f":"SUM('直送方式（ｼﾅﾘｵ1）_水素'!G71:G76)*4/100000","v":1.455542253928791},{"$f":"SUM('直送方式（ｼﾅﾘｵ1）_水素'!H71:H76)*4/100000","v":0.79700889637114514},{"$f":"SUM('直送方式（ｼﾅﾘｵ1）_水素'!I71:I76)*4/100000","v":0.79789638210232083},{"$f":"SUM('直送方式（ｼﾅﾘｵ1）_水素'!J71:J76)*4/100000","v":0.80149303480234868},{"$f":"SUM(G15:L15)","v":22.925942827049315},{"$f":"'直送方式（ｼﾅﾘｵ1）_水素'!E176+'直送方式（ｼﾅﾘｵ1）_水素'!E177","v":9.7801371498089544},{"$f":"'直送方式（ｼﾅﾘｵ1）_水素'!F176+'直送方式（ｼﾅﾘｵ1）_水素'!F177","v":6.9573808690299979},{"$f":"'直送方式（ｼﾅﾘｵ1）_水素'!G176+'直送方式（ｼﾅﾘｵ1）_水素'!G177","v":3.3447598562745018},{"$f":"'直送方式（ｼﾅﾘｵ1）_水素'!H176+'直送方式（ｼﾅﾘｵ1）_水素'!H177","v":0},{"$f":"'直送方式（ｼﾅﾘｵ1）_水素'!I176+'直送方式（ｼﾅﾘｵ1）_水素'!I177","v":0},{"$f":"'直送方式（ｼﾅﾘｵ1）_水素'!J176+'直送方式（ｼﾅﾘｵ1）_水素'!J177","v":0},{"$f":"SUM(N13:S15)","v":20.082277875113455},{"$f":"SUM(G15,N13)","v":16.030017477350597},{"$f":"SUM(H15,O13)","v":12.077621666923855},7.7113866180608746,2.3910266891134353,2.3936891463069623,2.4044791044070459,{"$f":"SUM(U13:Z15)","v":43.008220702162774}]
[null,null,null,null,null,"その他月（８か月）",{"$f":"SUM('直送方式（ｼﾅﾘｵ1）_水素'!P71:P76)*8/100000","v":4.1665868850277619},{"$f":"SUM('直送方式（ｼﾅﾘｵ1）_水素'!Q71:Q76)*8/100000","v":3.4134938652625717},{"$f":"SUM('直送方式（ｼﾅﾘｵ1）_水素'!R71:R76)*8/100000","v":2.911084507857582},{"$f":"SUM('直送方式（ｼﾅﾘｵ1）_水素'!S71:S76)*8/100000","v":1.5940177927422903},{"$f":"SUM('直送方式（ｼﾅﾘｵ1）_水素'!T71:T76)*8/100000","v":1.5957927642046417},{"$f":"SUM('直送方式（ｼﾅﾘｵ1）_水素'!U71:U76)*8/100000","v":1.6029860696046974}]
[null,null,null,null,null,"年間合計",{"$f":"SUM(G13:G14)","v":6.2498803275416428},{"$f":"SUM(H13:H14)","v":5.1202407978938576},4.3666267617863728,2.3910266891134353,2.3936891463069623,2.4044791044070459]
[null,null,null,null,"アンモニアクラッキング","ピーク月（４か月）",{"$f":"SUM('直送方式（ｼﾅﾘｵ1）_アンモニアクラッキング'!E71:E76)*4/100000","v":0.82575354506835885},{"$f":"SUM('直送方式（ｼﾅﾘｵ1）_アンモニアクラッキング'!F71:F76)*4/100000","v":0.67650207186088318},{"$f":"SUM('直送方式（ｼﾅﾘｵ1）_アンモニアクラッキング'!G71:G76)*4/100000","v":0.43648189268989385},{"$f":"SUM('直送方式（ｼﾅﾘｵ1）_アンモニアクラッキング'!H71:H76)*4/100000","v":0.43507947978546901},{"$f":"SUM('直送方式（ｼﾅﾘｵ1）_アンモニアクラッキング'!I71:I76)*4/100000","v":0.43556394969790663},{"$f":"SUM('直送方式（ｼﾅﾘｵ1）_アンモニアクラッキング'!J71:J76)*4/100000","v":0.43752732776410136},{"$f":"SUM(G18:L18)","v":9.740724800599839},{"$f":"'直送方式（ｼﾅﾘｵ1）_アンモニアクラッキング'!E176+'直送方式（ｼﾅﾘｵ1）_アンモニアクラッキング'!E177","v":11.161531189489818},{"$f":"'直送方式（ｼﾅﾘｵ1）_アンモニアクラッキング'!F176+'直送方式（ｼﾅﾘｵ1）_アンモニアクラッキング'!F177","v":8.517842480874819},{"$f":"'直送方式（ｼﾅﾘｵ1）_アンモニアクラッキング'!G176+'直送方式（ｼﾅﾘｵ1）_アンモニアクラッキング'!G177","v":5.3659045206714753},{"$f":"'直送方式（ｼﾅﾘｵ1）_アンモニアクラッキング'!H176+'直送方式（ｼﾅﾘｵ1）_アンモニアクラッキング'!H177","v":0},{"$f":"'直送方式（ｼﾅﾘｵ1）_アンモニアクラッキング'!I176+'直送方式（ｼﾅﾘｵ1）_アンモニアクラッキング'!I177","v":0},{"$f":"'直送方式（ｼﾅﾘｵ1）_アンモニアクラッキング'!J176+'直送方式（ｼﾅﾘｵ1）_アンモニアクラッキング'!J177","v":0},{"$f":"SUM(N16:S18)","v":25.045278191036111},{"$f":"SUM(G18,N16)","v":13.638791824694895},10.547348696457469,6.6753501987411568,1.3052384393564069,1.3066918490937198,1.312581983292304,{"$f":"SUM(U16:Z18)","v":34.786002991635947}]
[null,null,null,null,null,"その他月（８か月）",{"$f":"SUM('直送方式（ｼﾅﾘｵ1）_アンモニアクラッキング'!P71:P76)*8/100000","v":1.6515070901367177},{"$f":"SUM('直送方式（ｼﾅﾘｵ1）_アンモニアクラッキング'!Q71:Q76)*8/100000","v":1.3530041437217664},{"$f":"SUM('直送方式（ｼﾅﾘｵ1）_アンモニアクラッキング'!R71:R76)*8/100000","v":0.87296378537978769},{"$f":"SUM('直送方式（ｼﾅﾘｵ1）_アンモニアクラッキング'!S71:S76)*8/100000","v":0.87015895957093803},{"$f":"SUM('直送方式（ｼﾅﾘｵ1）_アンモニアクラッキング'!T71:T76)*8/100000","v":0.87112789939581325},{"$f":"SUM('直送方式（ｼﾅﾘｵ1）_アンモニアクラッキング'!U71:U76)*8/100000","v":0.87505465552820272}]
[null,null,null,null,null,"年間合計",{"$f":"SUM(G16:G17)","v":2.4772606352050763},{"$f":"SUM(H16:H17)","v":2.0295062155826495},1.3094456780696815,1.3052384393564069,1.3066918490937198,1.312581983292304]
[null,null,null,null,"メタネーション","ピーク月（４か月）",{"$f":"SUM('直送方式（ｼﾅﾘｵ1）_メタネーション'!E71:E76)*4/100000","v":1.441512316325201},{"$f":"SUM('直送方式（ｼﾅﾘｵ1）_メタネーション'!F71:F76)*4/100000","v":1.4501003387370952},{"$f":"SUM('直送方式（ｼﾅﾘｵ1）_メタネーション'!G71:G76)*4/100000","v":0.79957793401402222},{"$f":"SUM('直送方式（ｼﾅﾘｵ1）_メタネーション'!H71:H76)*4/100000","v":0.79700889637114514},{"$f":"SUM('直送方式（ｼﾅﾘｵ1）_メタネーション'!I71:I76)*4/100000","v":0.79789638210232083},{"$f":"SUM('直送方式（ｼﾅﾘｵ1）_メタネーション'!J71:J76)*4/100000","v":0.80149303480234868},{"$f":"SUM(G21:L21)","v":18.262766707056397},{"$f":"'直送方式（ｼﾅﾘｵ1）_メタネーション'!E176+'直送方式（ｼﾅﾘｵ1）_メタネーション'!E177","v":13.379039425098004},{"$f":"'直送方式（ｼﾅﾘｵ1）_メタネーション'!F176+'直送方式（ｼﾅﾘｵ1）_メタネーション'!F177","v":8.4282666995271871},{"$f":"'直送方式（ｼﾅﾘｵ1）_メタネーション'!G176+'直送方式（ｼﾅﾘｵ1）_メタネーション'!G177","v":5.3094753144311442},{"$f":"'直送方式（ｼﾅﾘｵ1）_メタネーション'!H176+'直送方式（ｼﾅﾘｵ1）_メタネーション'!H177","v":0},{"$f":"'直送方式（ｼﾅﾘｵ1）_メタネーション'!I176+'直送方式（ｼﾅﾘｵ1）_メタネーション'!I177","v":0},{"$f":"'直送方式（ｼﾅﾘｵ1）_メタネーション'!J176+'直送方式（ｼﾅﾘｵ1）_メタネーション'!J177","v":0},{"$f":"SUM(N19:S21)","v":27.116781439056336},{"$f":"SUM(G21,N19)","v":17.703576374073606},12.778567715738472,7.7082091164732107,2.3910266891134353,2.3936891463069623,2.4044791044070459,{"$f":"SUM(U19:Z21)","v":45.379548146112732}]
[null,null,null,null,null,"その他月（８か月）",{"$f":"SUM('直送方式（ｼﾅﾘｵ1）_メタネーション'!P71:P76)*8/100000","v":2.8830246326504021},{"$f":"SUM('直送方式（ｼﾅﾘｵ1）_メタネーション'!Q71:Q76)*8/100000","v":2.9002006774741904},{"$f":"SUM('直送方式（ｼﾅﾘｵ1）_メタネーション'!R71:R76)*8/100000","v":1.5991558680280444},{"$f":"SUM('直送方式（ｼﾅﾘｵ1）_メタネーション'!S71:S76)*8/100000","v":1.5940177927422903},{"$f":"SUM('直送方式（ｼﾅﾘｵ1）_メタネーション'!T71:T76)*8/100000","v":1.5957927642046417},{"$f":"SUM('直送方式（ｼﾅﾘｵ1）_メタネーション'!U71:U76)*8/100000","v":1.6029860696046974}]
[null,null,null,null,null,"年間合計",{"$f":"SUM(G19:G20)","v":4.3245369489756031},{"$f":"SUM(H19:H20)","v":4.3503010162112856},{"$f":"SUM(I19:I20)","v":2.3987338020420665},{"$f":"SUM(J19:J20)","v":2.3910266891134353},2.3936891463069623,2.4044791044070459]
[null,null,"移行期","直送方式","水素","ピーク月（４か月）",{"$f":"SUM('直送方式（ｼﾅﾘｵ1）_水素'!E107:E112)*4/100000","v":8.8361436730737708},{"$f":"SUM('直送方式（ｼﾅﾘｵ1）_水素'!F107:F112)*4/100000","v":5.9348748334790518},{"$f":"SUM('直送方式（ｼﾅﾘｵ1）_水素'!G107:G112)*4/100000","v":2.4524250988753455},{"$f":"SUM('直送方式（ｼﾅﾘｵ1）_水素'!H107:H112)*4/100000","v":5.3962051816443193},{"$f":"SUM('直送方式（ｼﾅﾘｵ1）_水素'!I107:I112)*4/100000","v":1.64995211122468},{"$f":"SUM('直送方式（ｼﾅﾘｵ1）_水素'!J107:J112)*4/100000","v":1.6639881882330967},{"$f":"SUM(G24:L24)","v":69.872019392130809},{"$f":"'直送方式（ｼﾅﾘｵ1）_水素'!E190+'直送方式（ｼﾅﾘｵ1）_水素'!E191","v":78.454374298020312},{"$f":"'直送方式（ｼﾅﾘｵ1）_水素'!F190+'直送方式（ｼﾅﾘｵ1）_水素'!F191","v":58.840780723515223},{"$f":"'直送方式（ｼﾅﾘｵ1）_水素'!G190+'直送方式（ｼﾅﾘｵ1）_水素'!G191","v":18.492424051174616},{"$f":"'直送方式（ｼﾅﾘｵ1）_水素'!H190+'直送方式（ｼﾅﾘｵ1）_水素'!H191","v":8.4282666995271871},{"$f":"'直送方式（ｼﾅﾘｵ1）_水素'!I190+'直送方式（ｼﾅﾘｵ1）_水素'!I191","v":8.4282666995271871},{"$f":"'直送方式（ｼﾅﾘｵ1）_水素'!J190+'直送方式（ｼﾅﾘｵ1）_水素'!J191","v":9.7801371498089544},{"$f":"SUM(N22:S24)","v":182.42424962157352},{"$f":"SUM(G24,N22)","v":99.072042868525784},76.64540522395238,25.849699347800652,23.075109335418908,12.881910523498334,14.772101714508246,{"$f":"SUM(U22:Z24)","v":252.29626901370429}]
[null,null,null,null,null,"その他月（８か月）",{"$f":"SUM('直送方式（ｼﾅﾘｵ1）_水素'!P107:P112)*8/100000","v":11.781524897431694},{"$f":"SUM('直送方式（ｼﾅﾘｵ1）_水素'!Q107:Q112)*8/100000","v":11.869749666958104},{"$f":"SUM('直送方式（ｼﾅﾘｵ1）_水素'!R107:R112)*8/100000","v":4.9048501977506911},{"$f":"SUM('直送方式（ｼﾅﾘｵ1）_水素'!S107:S112)*8/100000","v":9.2506374542474017},{"$f":"SUM('直送方式（ｼﾅﾘｵ1）_水素'!T107:T112)*8/100000","v":2.8036917127464669},{"$f":"SUM('直送方式（ｼﾅﾘｵ1）_水素'!U107:U112)*8/100000","v":3.3279763764661934}]
[null,null,null,null,null,"年間合計",{"$f":"SUM(G22:G23)","v":20.617668570505465},{"$f":"SUM(H22:H23)","v":17.804624500437157},7.3572752966260371,14.646842635891721,4.4536438239711469,4.9919645646992903]
[null,null,null,null,"アンモニアクラッキング","ピーク月（４か月）",{"$f":"SUM('直送方式（ｼﾅﾘｵ1）_アンモニアクラッキング'!E107:E112)*4/100000","v":1.8340686659908463},{"$f":"SUM('直送方式（ｼﾅﾘｵ1）_アンモニアクラッキング'!F107:F112)*4/100000","v":1.3985296893032939},{"$f":"SUM('直送方式（ｼﾅﾘｵ1）_アンモニアクラッキング'!G107:G112)*4/100000","v":1.0632707979206222},{"$f":"SUM('直送方式（ｼﾅﾘｵ1）_アンモニアクラッキング'!H107:H112)*4/100000","v":0.6546746258047409},{"$f":"SUM('直送方式（ｼﾅﾘｵ1）_アンモニアクラッキング'!I107:I112)*4/100000","v":0.65399034875890993},{"$f":"SUM('直送方式（ｼﾅﾘｵ1）_アンモニアクラッキング'!J107:J112)*4/100000","v":0.65955381865327423},{"$f":"SUM(G27:L27)","v":18.79226383929506},{"$f":"'直送方式（ｼﾅﾘｵ1）_アンモニアクラッキング'!E190+'直送方式（ｼﾅﾘｵ1）_アンモニアクラッキング'!E191","v":49.478321883648498},{"$f":"'直送方式（ｼﾅﾘｵ1）_アンモニアクラッキング'!F190+'直送方式（ｼﾅﾘｵ1）_アンモニアクラッキング'!F191","v":38.207211399973822},{"$f":"'直送方式（ｼﾅﾘｵ1）_アンモニアクラッキング'!G190+'直送方式（ｼﾅﾘｵ1）_アンモニアクラッキング'!G191","v":21.463618082685905},{"$f":"'直送方式（ｼﾅﾘｵ1）_アンモニアクラッキング'!H190+'直送方式（ｼﾅﾘｵ1）_アンモニアクラッキング'!H191","v":11.161531189489818},{"$f":"'直送方式（ｼﾅﾘｵ1）_アンモニアクラッキング'!I190+'直送方式（ｼﾅﾘｵ1）_アンモニアクラッキング'!I191","v":11.161531189489818},{"$f":"'直送方式（ｼﾅﾘｵ1）_アンモニアクラッキング'!J190+'直送方式（ｼﾅﾘｵ1）_アンモニアクラッキング'!J191","v":11.161531189489818},{"$f":"SUM(N25:S27)","v":142.63374493477767},{"$f":"SUM(G27,N25)","v":54.980527881621036},42.402800467883708,24.65343047644777,13.12555506690404,13.123502235766548,13.140192645449641,{"$f":"SUM(U25:Z27)","v":161.42600877407276}]
[null,null,null,null,null,"その他月（８か月）",{"$f":"SUM('直送方式（ｼﾅﾘｵ1）_アンモニアクラッキング'!P107:P112)*8/100000","v":3.6681373319816926},{"$f":"SUM('直送方式（ｼﾅﾘｵ1）_アンモニアクラッキング'!Q107:Q112)*8/100000","v":2.7970593786065878},{"$f":"SUM('直送方式（ｼﾅﾘｵ1）_アンモニアクラッキング'!R107:R112)*8/100000","v":2.1265415958412444},{"$f":"SUM('直送方式（ｼﾅﾘｵ1）_アンモニアクラッキング'!S107:S112)*8/100000","v":1.3093492516094818},{"$f":"SUM('直送方式（ｼﾅﾘｵ1）_アンモニアクラッキング'!T107:T112)*8/100000","v":1.3079806975178199},{"$f":"SUM('直送方式（ｼﾅﾘｵ1）_アンモニアクラッキング'!U107:U112)*8/100000","v":1.3191076373065485}]
[null,null,null,null,null,"年間合計",{"$f":"SUM(G25:G26)","v":5.5022059979725384},{"$f":"SUM(H25:H26)","v":4.1955890679098822},3.1898123937618665,1.9640238774142227,1.9619710462767297,1.9786614559598226]
[null,null,null,null,"メタネーション","ピーク月（４か月）",{"$f":"SUM('直送方式（ｼﾅﾘｵ1）_メタネーション'!E107:E112)*4/100000","v":2.423257393763659},{"$f":"SUM('直送方式（ｼﾅﾘｵ1）_メタネーション'!F107:F112)*4/100000","v":2.0211743582697497},{"$f":"SUM('直送方式（ｼﾅﾘｵ1）_メタネーション'!G107:G112)*4/100000","v":1.4048431612249097},{"$f":"SUM('直送方式（ｼﾅﾘｵ1）_メタネーション'!H107:H112)*4/100000","v":1.541772909041234},{"$f":"SUM('直送方式（ｼﾅﾘｵ1）_メタネーション'!I107:I112)*4/100000","v":1.4018458563732334},{"$f":"SUM('直送方式（ｼﾅﾘｵ1）_メタネーション'!J107:J112)*4/100000","v":1.4137713033362849},{"$f":"SUM(G30:L30)","v":30.619994946027212},{"$f":"'直送方式（ｼﾅﾘｵ1）_メタネーション'!E190+'直送方式（ｼﾅﾘｵ1）_メタネーション'!E191","v":55.723392728558778},{"$f":"'直送方式（ｼﾅﾘｵ1）_メタネーション'!F190+'直送方式（ｼﾅﾘｵ1）_メタネーション'!F191","v":42.940803172970561},{"$f":"'直送方式（ｼﾅﾘｵ1）_メタネーション'!G190+'直送方式（ｼﾅﾘｵ1）_メタネーション'!G191","v":24.644401331806296},{"$f":"'直送方式（ｼﾅﾘｵ1）_メタネーション'!H190+'直送方式（ｼﾅﾘｵ1）_メタネーション'!H191","v":11.044153710441645},{"$f":"'直送方式（ｼﾅﾘｵ1）_メタネーション'!I190+'直送方式（ｼﾅﾘｵ1）_メタネーション'!I191","v":11.044153710441645},{"$f":"'直送方式（ｼﾅﾘｵ1）_メタネーション'!J190+'直送方式（ｼﾅﾘｵ1）_メタネーション'!J191","v":13.379039425098004},{"$f":"SUM(N28:S30)","v":158.7759440793169},{"$f":"SUM(G30,N28)","v":62.993164909849753},49.004326247779808,28.858930815481024,15.669472437565346,15.249691279561345,17.620353335106859,{"$f":"SUM(U28:Z30)","v":189.39593902534412}]
[null,null,null,null,null,"その他月（８か月）",{"$f":"SUM('直送方式（ｼﾅﾘｵ1）_メタネーション'!P107:P112)*8/100000","v":4.846514787527318},{"$f":"SUM('直送方式（ｼﾅﾘｵ1）_メタネーション'!Q107:Q112)*8/100000","v":4.0423487165394993},{"$f":"SUM('直送方式（ｼﾅﾘｵ1）_メタネーション'!R107:R112)*8/100000","v":2.8096863224498194},{"$f":"SUM('直送方式（ｼﾅﾘｵ1）_メタネーション'!S107:S112)*8/100000","v":3.083545818082468},{"$f":"SUM('直送方式（ｼﾅﾘｵ1）_メタネーション'!T107:T112)*8/100000","v":2.8036917127464669},{"$f":"SUM('直送方式（ｼﾅﾘｵ1）_メタネーション'!U107:U112)*8/100000","v":2.8275426066725697}]
[null,null,null,null,null,"年間合計",{"$f":"SUM(G28:G29)","v":7.2697721812909766},{"$f":"SUM(H28:H29)","v":6.0635230748092486},{"$f":"SUM(I28:I29)","v":4.2145294836747293},{"$f":"SUM(J28:J29)","v":4.6253187271237017},4.2055375691197003,4.2413139100088548]
[null,null,"2050年","直送方式","水素","ピーク月（４か月）",{"$f":"SUM('直送方式（ｼﾅﾘｵ1）_水素'!E143:E148)*4/100000","v":50.162276550821232},{"$f":"SUM('直送方式（ｼﾅﾘｵ1）_水素'!F143:F148)*4/100000","v":30.174494946796504},{"$f":"SUM('直送方式（ｼﾅﾘｵ1）_水素'!G143:G148)*4/100000","v":10.080627116838176},{"$f":"SUM('直送方式（ｼﾅﾘｵ1）_水素'!H143:H148)*4/100000","v":8.6401406907491385},{"$f":"SUM('直送方式（ｼﾅﾘｵ1）_水素'!I143:I148)*4/100000","v":2.2843356221843059},{"$f":"SUM('直送方式（ｼﾅﾘｵ1）_水素'!J143:J148)*4/100000","v":4.5485178718344121},{"$f":"SUM(G33:L33)","v":282.89625030769838},{"$f":"'直送方式（ｼﾅﾘｵ1）_水素'!E203+'直送方式（ｼﾅﾘｵ1）_水素'!E204","v":372.65827791559644},{"$f":"'直送方式（ｼﾅﾘｵ1）_水素'!F203+'直送方式（ｼﾅﾘｵ1）_水素'!F204","v":235.36312289406089},{"$f":"'直送方式（ｼﾅﾘｵ1）_水素'!G203+'直送方式（ｼﾅﾘｵ1）_水素'!G204","v":78.454374298020312},{"$f":"'直送方式（ｼﾅﾘｵ1）_水素'!H203+'直送方式（ｼﾅﾘｵ1）_水素'!H204","v":5.3094753144311442},{"$f":"'直送方式（ｼﾅﾘｵ1）_水素'!I203+'直送方式（ｼﾅﾘｵ1）_水素'!I204","v":8.4282666995271871},{"$f":"'直送方式（ｼﾅﾘｵ1）_水素'!J203+'直送方式（ｼﾅﾘｵ1）_水素'!J204","v":9.7801371498089544},{"$f":"SUM(N31:S33)","v":709.99365427144483},{"$f":"SUM(G33,N31)","v":503.08019694773168},319.18116441294006,108.69625564853484,27.773841110378903,15.281273566080104,18.877172893477777,{"$f":"SUM(U31:Z33)","v":992.88990457914349}]
[null,null,null,null,null,"その他月（８か月）",{"$f":"SUM('直送方式（ｼﾅﾘｵ1）_水素'!P143:P148)*8/100000","v":80.259642481313975},{"$f":"SUM('直送方式（ｼﾅﾘｵ1）_水素'!Q143:Q148)*8/100000","v":53.643546572082677},{"$f":"SUM('直送方式（ｼﾅﾘｵ1）_水素'!R143:R148)*8/100000","v":20.161254233676352},{"$f":"SUM('直送方式（ｼﾅﾘｵ1）_水素'!S143:S148)*8/100000","v":13.824225105198622},{"$f":"SUM('直送方式（ｼﾅﾘｵ1）_水素'!T143:T148)*8/100000","v":4.5686712443686117},{"$f":"SUM('直送方式（ｼﾅﾘｵ1）_水素'!U143:U148)*8/100000","v":4.5485178718344121}]
[null,null,null,null,null,"年間合計",{"$f":"SUM(G31:G32)","v":130.42191903213521},{"$f":"SUM(H31:H32)","v":83.818041518879184},30.241881350514529,22.46436579594776,6.8530068665529171,9.0970357436688243]
[null,null,null,null,"アンモニアクラッキング","ピーク月（４か月）",{"$f":"SUM('直送方式（ｼﾅﾘｵ1）_アンモニアクラッキング'!E143:E148)*4/100000","v":9.1110447953084499},{"$f":"SUM('直送方式（ｼﾅﾘｵ1）_アンモニアクラッキング'!F143:F148)*4/100000","v":6.8507949110308717},{"$f":"SUM('直送方式（ｼﾅﾘｵ1）_アンモニアクラッキング'!G143:G148)*4/100000","v":2.0923790980074739},{"$f":"SUM('直送方式（ｼﾅﾘｵ1）_アンモニアクラッキング'!H143:H148)*4/100000","v":0.73376316842070399},{"$f":"SUM('直送方式（ｼﾅﾘｵ1）_アンモニアクラッキング'!I143:I148)*4/100000","v":0.90544049131573878},{"$f":"SUM('直送方式（ｼﾅﾘｵ1）_アンモニアクラッキング'!J143:J148)*4/100000","v":1.1910331930405045},{"$f":"SUM(G36:L36)","v":52.951474384927877},{"$f":"'直送方式（ｼﾅﾘｵ1）_アンモニアクラッキング'!E203+'直送方式（ｼﾅﾘｵ1）_アンモニアクラッキング'!E204","v":202.55773773528549},{"$f":"'直送方式（ｼﾅﾘｵ1）_アンモニアクラッキング'!F203+'直送方式（ｼﾅﾘｵ1）_アンモニアクラッキング'!F204","v":117.9055976002755},{"$f":"'直送方式（ｼﾅﾘｵ1）_アンモニアクラッキング'!G203+'直送方式（ｼﾅﾘｵ1）_アンモニアクラッキング'!G204","v":49.478321883648498},{"$f":"'直送方式（ｼﾅﾘｵ1）_アンモニアクラッキング'!H203+'直送方式（ｼﾅﾘｵ1）_アンモニアクラッキング'!H204","v":5.3659045206714753},{"$f":"'直送方式（ｼﾅﾘｵ1）_アンモニアクラッキング'!I203+'直送方式（ｼﾅﾘｵ1）_アンモニアクラッキング'!I204","v":11.161531189489818},{"$f":"'直送方式（ｼﾅﾘｵ1）_アンモニアクラッキング'!J203+'直送方式（ｼﾅﾘｵ1）_アンモニアクラッキング'!J204","v":11.161531189489818},{"$f":"SUM(N34:S36)","v":397.63062411886062},{"$f":"SUM(G36,N34)","v":225.33534972355662},133.8907857260142,55.755459177670922,7.5671940259335875,13.877852663437034,14.155457187176122,{"$f":"SUM(U34:Z36)","v":450.58209850378847}]
[null,null,null,null,null,"その他月（８か月）",{"$f":"SUM('直送方式（ｼﾅﾘｵ1）_アンモニアクラッキング'!P143:P148)*8/100000","v":13.666567192962678},{"$f":"SUM('直送方式（ｼﾅﾘｵ1）_アンモニアクラッキング'!Q143:Q148)*8/100000","v":9.1343932147078277},{"$f":"SUM('直送方式（ｼﾅﾘｵ1）_アンモニアクラッキング'!R143:R148)*8/100000","v":4.1847581960149478},{"$f":"SUM('直送方式（ｼﾅﾘｵ1）_アンモニアクラッキング'!S143:S148)*8/100000","v":1.467526336841408},{"$f":"SUM('直送方式（ｼﾅﾘｵ1）_アンモニアクラッキング'!T143:T148)*8/100000","v":1.8108809826314776},{"$f":"SUM('直送方式（ｼﾅﾘｵ1）_アンモニアクラッキング'!U143:U148)*8/100000","v":1.8028928046457988}]
[null,null,null,null,null,"年間合計",{"$f":"SUM(G34:G35)","v":22.777611988271126},{"$f":"SUM(H34:H35)","v":15.985188125738699},6.2771372940224222,2.2012895052621122,2.7163214739472163,2.9939259976863033]
[null,null,null,null,"メタネーション","ピーク月（４か月）",{"$f":"SUM('直送方式（ｼﾅﾘｵ1）_メタネーション'!E143:E148)*4/100000","v":13.376607080218998},{"$f":"SUM('直送方式（ｼﾅﾘｵ1）_メタネーション'!F143:F148)*4/100000","v":10.058164982265502},{"$f":"SUM('直送方式（ｼﾅﾘｵ1）_メタネーション'!G143:G148)*4/100000","v":2.7645492308020558},{"$f":"SUM('直送方式（ｼﾅﾘｵ1）_メタネーション'!H143:H148)*4/100000","v":2.592042207224742},{"$f":"SUM('直送方式（ｼﾅﾘｵ1）_メタネーション'!I143:I148)*4/100000","v":1.5806212734129157},{"$f":"SUM('直送方式（ｼﾅﾘｵ1）_メタネーション'!J143:J148)*4/100000","v":1.5736488195735558},{"$f":"SUM(G39:L39)","v":80.715125780723639},{"$f":"'直送方式（ｼﾅﾘｵ1）_メタネーション'!E203+'直送方式（ｼﾅﾘｵ1）_メタネーション'!E204","v":260.137014107742},{"$f":"'直送方式（ｼﾅﾘｵ1）_メタネーション'!F203+'直送方式（ｼﾅﾘｵ1）_メタネーション'!F204","v":169.90321006179661},{"$f":"'直送方式（ｼﾅﾘｵ1）_メタネーション'!G203+'直送方式（ｼﾅﾘｵ1）_メタネーション'!G204","v":55.723392728558778},{"$f":"'直送方式（ｼﾅﾘｵ1）_メタネーション'!H203+'直送方式（ｼﾅﾘｵ1）_メタネーション'!H204","v":5.3094753144311442},{"$f":"'直送方式（ｼﾅﾘｵ1）_メタネーション'!I203+'直送方式（ｼﾅﾘｵ1）_メタネーション'!I204","v":11.044153710441645},{"$f":"'直送方式（ｼﾅﾘｵ1）_メタネーション'!J203+'直送方式（ｼﾅﾘｵ1）_メタネーション'!J204","v":13.379039425098004},{"$f":"SUM(N37:S39)","v":515.49628534806823},{"$f":"SUM(G39,N37)","v":293.57853180828948},193.37226168708278,64.017040420964946,11.357573797955542,15.786017530680391,18.099985883818672,{"$f":"SUM(U37:Z39)","v":596.21141112879184}]
[null,null,null,null,null,"その他月（８か月）",{"$f":"SUM('直送方式（ｼﾅﾘｵ1）_メタネーション'!P143:P148)*8/100000","v":20.064910620328494},{"$f":"SUM('直送方式（ｼﾅﾘｵ1）_メタネーション'!Q143:Q148)*8/100000","v":13.410886643020669},{"$f":"SUM('直送方式（ｼﾅﾘｵ1）_メタネーション'!R143:R148)*8/100000","v":5.5290984616041117},{"$f":"SUM('直送方式（ｼﾅﾘｵ1）_メタネーション'!S143:S148)*8/100000","v":3.4560562762996554},{"$f":"SUM('直送方式（ｼﾅﾘｵ1）_メタネーション'!T143:T148)*8/100000","v":3.1612425468258314},{"$f":"SUM('直送方式（ｼﾅﾘｵ1）_メタネーション'!U143:U148)*8/100000","v":3.1472976391471117}]
[null,null,null,null,null,"年間合計",{"$f":"SUM(G37:G38)","v":33.441517700547493},{"$f":"SUM(H37:H38)","v":23.46905162528617},{"$f":"SUM(I37:I38)","v":8.2936476924061679},{"$f":"SUM(J37:J38)","v":6.0480984835243969},4.7418638202387466,4.7209464587206673]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"億円/年"]
[null,"水素",null,null,null,null,"海上輸送費用（単年）",null,null,null,null,null,null,"貯蔵費用（単年）",null,null,null,null,null,null,"合計（単年）"]
[null,null,null,null,null,null,"新潟港","直江津港","伏木\n富山港","金沢港","七尾港","直江津港","合計","新潟港","直江津港","伏木\n富山港","金沢港","七尾港","直江津港","合計","新潟港","直江津港","伏木\n富山港","金沢港","七尾港","直江津港","合計"]
[null,"シナリオ２","実証期","直送方式","水素","ピーク月（４か月）",{"$f":"SUM('直送方式（ｼﾅﾘｵ2）ピーク月'!E42:E47)*4/100000","v":1.0331153152077379},{"$f":"SUM('直送方式（ｼﾅﾘｵ2）ピーク月'!F42:F47)*4/100000","v":0.86883577232412568},{"$f":"SUM('直送方式（ｼﾅﾘｵ2）ピーク月'!G42:G47)*4/100000","v":0.86705014390185087},{"$f":"SUM('直送方式（ｼﾅﾘｵ2）ピーク月'!H42:H47)*4/100000","v":0.57947118281734511},{"$f":"SUM('直送方式（ｼﾅﾘｵ2）ピーク月'!I42:I47)*4/100000","v":0.59765136308849542},{"$f":"SUM('直送方式（ｼﾅﾘｵ2）ピーク月'!J42:J47)*4/100000","v":0.45612095604900843},{"$f":"SUM(G47:L47)","v":12.114530268796367},{"$f":"'直送方式（ｼﾅﾘｵ2）_水素'!E163+'直送方式（ｼﾅﾘｵ2）_水素'!E164","v":8.4282666995271871},{"$f":"'直送方式（ｼﾅﾘｵ2）_水素'!F163+'直送方式（ｼﾅﾘｵ2）_水素'!F164","v":6.9573808690299979},{"$f":"'直送方式（ｼﾅﾘｵ2）_水素'!G163+'直送方式（ｼﾅﾘｵ2）_水素'!G164","v":3.3447598562745018},{"$f":"'直送方式（ｼﾅﾘｵ2）_水素'!H163+'直送方式（ｼﾅﾘｵ2）_水素'!H164","v":3.3447598562745018},{"$f":"'直送方式（ｼﾅﾘｵ2）_水素'!I163+'直送方式（ｼﾅﾘｵ2）_水素'!I164","v":3.3447598562745018},{"$f":"'直送方式（ｼﾅﾘｵ2）_水素'!J163+'直送方式（ｼﾅﾘｵ2）_水素'!J164","v":3.3447598562745018},{"$f":"SUM(N45:S47)","v":28.764686993655189},{"$f":"SUM(G47,N45)","v":11.216909843605928},{"$f":"SUM(H47,O45)","v":9.5638881860023748},{"$f":"SUM(I47,P45)","v":5.1644091581552036},{"$f":"SUM(J47,Q45)","v":5.0831734047265371},{"$f":"SUM(K47,R45)","v":5.1377139455399883},{"$f":"SUM(L47,S45)","v":4.7131227244215275},{"$f":"SUM(U45:Z47)","v":40.879217262451562}]
[null,null,null,null,null,"その他月（８か月）",{"$f":"SUM('直送方式（ｼﾅﾘｵ2）その他月'!E42:E47)*8/100000","v":1.7555278288710023},{"$f":"SUM('直送方式（ｼﾅﾘｵ2）その他月'!F42:F47)*8/100000","v":1.7376715446482514},{"$f":"SUM('直送方式（ｼﾅﾘｵ2）その他月'!G42:G47)*8/100000","v":0.95259915797885086},{"$f":"SUM('直送方式（ｼﾅﾘｵ2）その他月'!H42:H47)*8/100000","v":1.1589423656346902},{"$f":"SUM('直送方式（ｼﾅﾘｵ2）その他月'!I42:I47)*8/100000","v":1.1953027261769908},{"$f":"SUM('直送方式（ｼﾅﾘｵ2）その他月'!J42:J47)*8/100000","v":0.91224191209801686}]
[null,null,null,null,null,"年間合計",{"$f":"SUM(G45:G46)","v":2.7886431440787405},2.6065073169723769,1.8196493018807018,1.7384135484520353,1.7929540892654863,1.3683628681470252]
[null,null,null,null,"アンモニアクラッキング","ピーク月（４か月）",{"$f":"SUM('直送方式（ｼﾅﾘｵ2）_アンモニアクラッキング'!E35:E40)*4/100000","v":0.40949518516593753},{"$f":"SUM('直送方式（ｼﾅﾘｵ2）_アンモニアクラッキング'!F35:F40)*4/100000","v":0.40533002053914058},{"$f":"SUM('直送方式（ｼﾅﾘｵ2）_アンモニアクラッキング'!G35:G40)*4/100000","v":0.26000735248036266},{"$f":"SUM('直送方式（ｼﾅﾘｵ2）_アンモニアクラッキング'!H35:H40)*4/100000","v":0.25113390355782012},{"$f":"SUM('直送方式（ｼﾅﾘｵ2）_アンモニアクラッキング'!I35:I40)*4/100000","v":0.25901291423904321},{"$f":"SUM('直送方式（ｼﾅﾘｵ2）_アンモニアクラッキング'!J35:J40)*4/100000","v":0.24899203657651672},{"$f":"SUM(G50:L50)","v":5.5019142376764627},{"$f":"'直送方式（ｼﾅﾘｵ2）_アンモニアクラッキング'!E163+'直送方式（ｼﾅﾘｵ2）_アンモニアクラッキング'!E164","v":11.161531189489818},{"$f":"'直送方式（ｼﾅﾘｵ2）_アンモニアクラッキング'!F163+'直送方式（ｼﾅﾘｵ2）_アンモニアクラッキング'!F164","v":8.517842480874819},{"$f":"'直送方式（ｼﾅﾘｵ2）_アンモニアクラッキング'!G163+'直送方式（ｼﾅﾘｵ2）_アンモニアクラッキング'!G164","v":5.3659045206714753},{"$f":"'直送方式（ｼﾅﾘｵ2）_アンモニアクラッキング'!H163+'直送方式（ｼﾅﾘｵ2）_アンモニアクラッキング'!H164","v":5.3659045206714753},{"$f":"'直送方式（ｼﾅﾘｵ2）_アンモニアクラッキング'!I163+'直送方式（ｼﾅﾘｵ2）_アンモニアクラッキング'!I164","v":5.3659045206714753},{"$f":"'直送方式（ｼﾅﾘｵ2）_アンモニアクラッキング'!J163+'直送方式（ｼﾅﾘｵ2）_アンモニアクラッキング'!J164","v":5.3659045206714753},{"$f":"SUM(N48:S50)","v":41.142991753050538},{"$f":"SUM(G50,N48)","v":12.39001674498763},{"$f":"SUM(H50,O48)","v":9.7338325424922409},{"$f":"SUM(I50,P48)","v":6.1459265781125634},{"$f":"SUM(J50,Q48)","v":6.119306231344936},{"$f":"SUM(K50,R48)","v":6.142943263388605},{"$f":"SUM(L50,S48)","v":6.1128806304010253},{"$f":"SUM(U48:Z50)","v":46.644905990726997}]
[null,null,null,null,null,"その他月（８か月）",{"$f":"SUM('直送方式（ｼﾅﾘｵ2）_アンモニアクラッキング'!P35:P40)*8/100000","v":0.81899037033187505},{"$f":"SUM('直送方式（ｼﾅﾘｵ2）_アンモニアクラッキング'!Q35:Q40)*8/100000","v":0.81066004107828116},{"$f":"SUM('直送方式（ｼﾅﾘｵ2）_アンモニアクラッキング'!R35:R40)*8/100000","v":0.52001470496072533},{"$f":"SUM('直送方式（ｼﾅﾘｵ2）_アンモニアクラッキング'!S35:S40)*8/100000","v":0.50226780711564023},{"$f":"SUM('直送方式（ｼﾅﾘｵ2）_アンモニアクラッキング'!T35:T40)*8/100000","v":0.51802582847808643},{"$f":"SUM('直送方式（ｼﾅﾘｵ2）_アンモニアクラッキング'!U35:U40)*8/100000","v":0.49798407315303345}]
[null,null,null,null,null,"年間合計",{"$f":"SUM(G48:G49)","v":1.2284855554978127},{"$f":"SUM(H48:H49)","v":1.2159900616174217},0.78002205744108799,0.75340171067346029,0.77703874271712969,0.7469761097295502]
[null,null,null,null,"メタネーション","ピーク月（４か月）",{"$f":"SUM('直送方式（ｼﾅﾘｵ2）_メタネーション'!E35:E40)*4/100000","v":0.87776391443550117},{"$f":"SUM('直送方式（ｼﾅﾘｵ2）_メタネーション'!F35:F40)*4/100000","v":0.86883577232412568},{"$f":"SUM('直送方式（ｼﾅﾘｵ2）_メタネーション'!G35:G40)*4/100000","v":0.47629957898942543},{"$f":"SUM('直送方式（ｼﾅﾘｵ2）_メタネーション'!H35:H40)*4/100000","v":0.46004457717631181},{"$f":"SUM('直送方式（ｼﾅﾘｵ2）_メタネーション'!I35:I40)*4/100000","v":0.47447789775174892},{"$f":"SUM('直送方式（ｼﾅﾘｵ2）_メタネーション'!J35:J40)*4/100000","v":0.45612095604900843},{"$f":"SUM(G53:L53)","v":10.057517514072616},{"$f":"'直送方式（ｼﾅﾘｵ2）_メタネーション'!E163+'直送方式（ｼﾅﾘｵ2）_メタネーション'!E164","v":11.044153710441645},{"$f":"'直送方式（ｼﾅﾘｵ2）_メタネーション'!F163+'直送方式（ｼﾅﾘｵ2）_メタネーション'!F164","v":8.4282666995271871},{"$f":"'直送方式（ｼﾅﾘｵ2）_メタネーション'!G163+'直送方式（ｼﾅﾘｵ2）_メタネーション'!G164","v":5.3094753144311442},{"$f":"'直送方式（ｼﾅﾘｵ2）_メタネーション'!H163+'直送方式（ｼﾅﾘｵ2）_メタネーション'!H164","v":5.3094753144311442},{"$f":"'直送方式（ｼﾅﾘｵ2）_メタネーション'!I163+'直送方式（ｼﾅﾘｵ2）_メタネーション'!I164","v":5.3094753144311442},{"$f":"'直送方式（ｼﾅﾘｵ2）_メタネーション'!J163+'直送方式（ｼﾅﾘｵ2）_メタネーション'!J164","v":5.3094753144311442},{"$f":"SUM(N51:S53)","v":40.710321667693414},{"$f":"SUM(G53,N51)","v":13.677445453748149},{"$f":"SUM(H53,O51)","v":10.251663440393816},{"$f":"SUM(I53,P51)","v":6.7383740513994201},{"$f":"SUM(J53,Q51)","v":6.6896090459600792},{"$f":"SUM(K53,R51)","v":6.7329090076863913},{"$f":"SUM(L53,S51)","v":6.677838182578169},{"$f":"SUM(U51:Z53)","v":50.767839181766021}]
[null,null,null,null,null,"その他月（８か月）",{"$f":"SUM('直送方式（ｼﾅﾘｵ2）_メタネーション'!P35:P40)*8/100000","v":1.7555278288710023},{"$f":"SUM('直送方式（ｼﾅﾘｵ2）_メタネーション'!Q35:Q40)*8/100000","v":0.9545609685425025},{"$f":"SUM('直送方式（ｼﾅﾘｵ2）_メタネーション'!R35:R40)*8/100000","v":0.95259915797885086},{"$f":"SUM('直送方式（ｼﾅﾘｵ2）_メタネーション'!S35:S40)*8/100000","v":0.92008915435262362},{"$f":"SUM('直送方式（ｼﾅﾘｵ2）_メタネーション'!T35:T40)*8/100000","v":0.94895579550349785},{"$f":"SUM('直送方式（ｼﾅﾘｵ2）_メタネーション'!U35:U40)*8/100000","v":0.91224191209801686}]
[null,null,null,null,null,"年間合計",{"$f":"SUM(G51:G52)","v":2.6332917433065033},{"$f":"SUM(H51:H52)","v":1.8233967408666283},{"$f":"SUM(I51:I52)","v":1.4288987369682764},{"$f":"SUM(J51:J52)","v":1.3801337315289355},1.4234336932552467,1.3683628681470252]
[null,null,"2030年","直送方式","水素","ピーク月（４か月）",{"$f":"SUM('直送方式（ｼﾅﾘｵ2）ピーク月'!E78:E83)*4/100000","v":1.2685564918935173},{"$f":"SUM('直送方式（ｼﾅﾘｵ2）ピーク月'!F78:F83)*4/100000","v":1.0226070222602603},{"$f":"SUM('直送方式（ｼﾅﾘｵ2）ピーク月'!G78:G83)*4/100000","v":0.86705014390185087},{"$f":"SUM('直送方式（ｼﾅﾘｵ2）ピーク月'!H78:H83)*4/100000","v":0.57947118281734511},{"$f":"SUM('直送方式（ｼﾅﾘｵ2）ピーク月'!I78:I83)*4/100000","v":0.59765136308849542},{"$f":"SUM('直送方式（ｼﾅﾘｵ2）ピーク月'!J78:J83)*4/100000","v":0.45612095604900843},{"$f":"SUM(G56:L56)","v":14.374371480031432},{"$f":"'直送方式（ｼﾅﾘｵ2）_水素'!E176+'直送方式（ｼﾅﾘｵ2）_水素'!E177","v":9.7801371498089544},{"$f":"'直送方式（ｼﾅﾘｵ2）_水素'!F176+'直送方式（ｼﾅﾘｵ2）_水素'!F177","v":6.9573808690299979},{"$f":"'直送方式（ｼﾅﾘｵ2）_水素'!G176+'直送方式（ｼﾅﾘｵ2）_水素'!G177","v":3.3447598562745018},{"$f":"'直送方式（ｼﾅﾘｵ2）_水素'!H176+'直送方式（ｼﾅﾘｵ2）_水素'!H177","v":0},{"$f":"'直送方式（ｼﾅﾘｵ2）_水素'!I176+'直送方式（ｼﾅﾘｵ2）_水素'!I177","v":0},{"$f":"'直送方式（ｼﾅﾘｵ2）_水素'!J176+'直送方式（ｼﾅﾘｵ2）_水素'!J177","v":0},{"$f":"SUM(N54:S56)","v":20.082277875113455},{"$f":"SUM(G56,N54)","v":13.585806625489507},{"$f":"SUM(H56,O54)","v":10.025201935810779},{"$f":"SUM(I56,P54)","v":5.9459102879800545},{"$f":"SUM(J56,Q54)","v":1.7384135484520353},{"$f":"SUM(K56,R54)","v":1.7929540892654863},{"$f":"SUM(L56,S54)","v":1.3683628681470252},{"$f":"SUM(U54:Z56)","v":34.45664935514489}]
[null,null,null,null,null,"その他月（８か月）",{"$f":"SUM('直送方式（ｼﾅﾘｵ2）その他月'!E78:E83)*8/100000","v":2.5371129837870345},{"$f":"SUM('直送方式（ｼﾅﾘｵ2）その他月'!F78:F83)*8/100000","v":2.0452140445205207},{"$f":"SUM('直送方式（ｼﾅﾘｵ2）その他月'!G78:G83)*8/100000","v":1.7341002878037017},{"$f":"SUM('直送方式（ｼﾅﾘｵ2）その他月'!H78:H83)*8/100000","v":1.1589423656346902},{"$f":"SUM('直送方式（ｼﾅﾘｵ2）その他月'!I78:I83)*8/100000","v":1.1953027261769908},{"$f":"SUM('直送方式（ｼﾅﾘｵ2）その他月'!J78:J83)*8/100000","v":0.91224191209801686}]
[null,null,null,null,null,"年間合計",{"$f":"SUM(G54:G55)","v":3.8056694756805518},3.0678210667807813,2.6011504317055527,1.7384135484520353,1.7929540892654863,1.3683628681470252]
[null,null,null,null,"アンモニアクラッキング","ピーク月（４か月）",{"$f":"SUM('直送方式（ｼﾅﾘｵ2）_アンモニアクラッキング'!E71:E76)*4/100000","v":0.50281683747659223},{"$f":"SUM('直送方式（ｼﾅﾘｵ2）_アンモニアクラッキング'!F71:F76)*4/100000","v":0.40533002053914058},{"$f":"SUM('直送方式（ｼﾅﾘｵ2）_アンモニアクラッキング'!G71:G76)*4/100000","v":0.26000735248036266},{"$f":"SUM('直送方式（ｼﾅﾘｵ2）_アンモニアクラッキング'!H71:H76)*4/100000","v":0.25113390355782012},{"$f":"SUM('直送方式（ｼﾅﾘｵ2）_アンモニアクラッキング'!I71:I76)*4/100000","v":0.25901291423904321},{"$f":"SUM('直送方式（ｼﾅﾘｵ2）_アンモニアクラッキング'!J71:J76)*4/100000","v":0.24899203657651672},{"$f":"SUM(G59:L59)","v":5.7818791946084271},{"$f":"'直送方式（ｼﾅﾘｵ2）_アンモニアクラッキング'!E176+'直送方式（ｼﾅﾘｵ2）_アンモニアクラッキング'!E177","v":11.161531189489818},{"$f":"'直送方式（ｼﾅﾘｵ2）_アンモニアクラッキング'!F176+'直送方式（ｼﾅﾘｵ2）_アンモニアクラッキング'!F177","v":8.517842480874819},{"$f":"'直送方式（ｼﾅﾘｵ2）_アンモニアクラッキング'!G176+'直送方式（ｼﾅﾘｵ2）_アンモニアクラッキング'!G177","v":5.3659045206714753},{"$f":"'直送方式（ｼﾅﾘｵ2）_アンモニアクラッキング'!H176+'直送方式（ｼﾅﾘｵ2）_アンモニアクラッキング'!H177","v":0},{"$f":"'直送方式（ｼﾅﾘｵ2）_アンモニアクラッキング'!I176+'直送方式（ｼﾅﾘｵ2）_アンモニアクラッキング'!I177","v":0},{"$f":"'直送方式（ｼﾅﾘｵ2）_アンモニアクラッキング'!J176+'直送方式（ｼﾅﾘｵ2）_アンモニアクラッキング'!J177","v":0},{"$f":"SUM(N57:S59)","v":25.045278191036111},{"$f":"SUM(G59,N57)","v":12.669981701919594},{"$f":"SUM(H59,O57)","v":9.7338325424922409},{"$f":"SUM(I59,P57)","v":6.1459265781125634},{"$f":"SUM(J59,Q57)","v":0.75340171067346029},{"$f":"SUM(K59,R57)","v":0.77703874271712969},{"$f":"SUM(L59,S57)","v":0.7469761097295502},{"$f":"SUM(U57:Z59)","v":30.82715738564454}]
[null,null,null,null,null,"その他月（８か月）",{"$f":"SUM('直送方式（ｼﾅﾘｵ2）_アンモニアクラッキング'!P71:P76)*8/100000","v":1.0056336749531845},{"$f":"SUM('直送方式（ｼﾅﾘｵ2）_アンモニアクラッキング'!Q71:Q76)*8/100000","v":0.81066004107828116},{"$f":"SUM('直送方式（ｼﾅﾘｵ2）_アンモニアクラッキング'!R71:R76)*8/100000","v":0.52001470496072533},{"$f":"SUM('直送方式（ｼﾅﾘｵ2）_アンモニアクラッキング'!S71:S76)*8/100000","v":0.50226780711564023},{"$f":"SUM('直送方式（ｼﾅﾘｵ2）_アンモニアクラッキング'!T71:T76)*8/100000","v":0.51802582847808643},{"$f":"SUM('直送方式（ｼﾅﾘｵ2）_アンモニアクラッキング'!U71:U76)*8/100000","v":0.49798407315303345}]
[null,null,null,null,null,"年間合計",{"$f":"SUM(G57:G58)","v":1.5084505124297767},{"$f":"SUM(H57:H58)","v":1.2159900616174217},0.78002205744108799,0.75340171067346029,0.77703874271712969,0.7469761097295502]
[null,null,null,null,"メタネーション","ピーク月（４か月）",{"$f":"SUM('直送方式（ｼﾅﾘｵ2）_メタネーション'!E71:E76)*4/100000","v":0.87776391443550117},{"$f":"SUM('直送方式（ｼﾅﾘｵ2）_メタネーション'!F71:F76)*4/100000","v":0.86883577232412568},{"$f":"SUM('直送方式（ｼﾅﾘｵ2）_メタネーション'!G71:G76)*4/100000","v":0.47629957898942543},{"$f":"SUM('直送方式（ｼﾅﾘｵ2）_メタネーション'!H71:H76)*4/100000","v":0.46004457717631181},{"$f":"SUM('直送方式（ｼﾅﾘｵ2）_メタネーション'!I71:I76)*4/100000","v":0.47447789775174892},{"$f":"SUM('直送方式（ｼﾅﾘｵ2）_メタネーション'!J71:J76)*4/100000","v":0.45612095604900843},{"$f":"SUM(G62:L62)","v":10.840628090178365},{"$f":"'直送方式（ｼﾅﾘｵ2）_メタネーション'!E176+'直送方式（ｼﾅﾘｵ2）_メタネーション'!E177","v":13.379039425098004},{"$f":"'直送方式（ｼﾅﾘｵ2）_メタネーション'!F176+'直送方式（ｼﾅﾘｵ2）_メタネーション'!F177","v":8.4282666995271871},{"$f":"'直送方式（ｼﾅﾘｵ2）_メタネーション'!G176+'直送方式（ｼﾅﾘｵ2）_メタネーション'!G177","v":5.3094753144311442},{"$f":"'直送方式（ｼﾅﾘｵ2）_メタネーション'!H176+'直送方式（ｼﾅﾘｵ2）_メタネーション'!H177","v":0},{"$f":"'直送方式（ｼﾅﾘｵ2）_メタネーション'!I176+'直送方式（ｼﾅﾘｵ2）_メタネーション'!I177","v":0},{"$f":"'直送方式（ｼﾅﾘｵ2）_メタネーション'!J176+'直送方式（ｼﾅﾘｵ2）_メタネーション'!J177","v":0},{"$f":"SUM(N60:S62)","v":27.116781439056336},{"$f":"SUM(G62,N60)","v":16.012331168404508},{"$f":"SUM(H62,O60)","v":11.034774016499565},{"$f":"SUM(I62,P60)","v":6.7383740513994201},{"$f":"SUM(J62,Q60)","v":1.3801337315289355},{"$f":"SUM(K62,R60)","v":1.4234336932552467},{"$f":"SUM(L62,S60)","v":1.3683628681470252},{"$f":"SUM(U60:Z62)","v":37.957409529234702}]
[null,null,null,null,null,"その他月（８か月）",{"$f":"SUM('直送方式（ｼﾅﾘｵ2）_メタネーション'!P71:P76)*8/100000","v":1.7555278288710023},{"$f":"SUM('直送方式（ｼﾅﾘｵ2）_メタネーション'!Q71:Q76)*8/100000","v":1.7376715446482514},{"$f":"SUM('直送方式（ｼﾅﾘｵ2）_メタネーション'!R71:R76)*8/100000","v":0.95259915797885086},{"$f":"SUM('直送方式（ｼﾅﾘｵ2）_メタネーション'!S71:S76)*8/100000","v":0.92008915435262362},{"$f":"SUM('直送方式（ｼﾅﾘｵ2）_メタネーション'!T71:T76)*8/100000","v":0.94895579550349785},{"$f":"SUM('直送方式（ｼﾅﾘｵ2）_メタネーション'!U71:U76)*8/100000","v":0.91224191209801686}]
[null,null,null,null,null,"年間合計",{"$f":"SUM(G60:G61)","v":2.6332917433065033},{"$f":"SUM(H60:H61)","v":2.6065073169723769},{"$f":"SUM(I60:I61)","v":1.4288987369682764},{"$f":"SUM(J60:J61)","v":1.3801337315289355},1.4234336932552467,1.3683628681470252]
[null,null,"移行期","直送方式","水素","ピーク月（４か月）",{"$f":"SUM('直送方式（ｼﾅﾘｵ2）ピーク月'!E114:E119)*4/100000","v":5.5873883179210448},{"$f":"SUM('直送方式（ｼﾅﾘｵ2）ピーク月'!F114:F119)*4/100000","v":3.6870376074472682},{"$f":"SUM('直送方式（ｼﾅﾘｵ2）ピーク月'!G114:G119)*4/100000","v":1.5136035064827813},{"$f":"SUM('直送方式（ｼﾅﾘｵ2）ピーク月'!H114:H119)*4/100000","v":11.589423656346902},{"$f":"SUM('直送方式（ｼﾅﾘｵ2）ピーク月'!I114:I119)*4/100000","v":1.0166022834331303},{"$f":"SUM('直送方式（ｼﾅﾘｵ2）ピーク月'!J114:J119)*4/100000","v":0.97727124411542787},{"$f":"SUM(G65:L65)","v":64.447548226217776},{"$f":"'直送方式（ｼﾅﾘｵ2）_水素'!E190+'直送方式（ｼﾅﾘｵ2）_水素'!E191","v":78.454374298020312},{"$f":"'直送方式（ｼﾅﾘｵ2）_水素'!F190+'直送方式（ｼﾅﾘｵ2）_水素'!F191","v":58.840780723515223},{"$f":"'直送方式（ｼﾅﾘｵ2）_水素'!G190+'直送方式（ｼﾅﾘｵ2）_水素'!G191","v":18.492424051174616},{"$f":"'直送方式（ｼﾅﾘｵ2）_水素'!H190+'直送方式（ｼﾅﾘｵ2）_水素'!H191","v":8.4282666995271871},{"$f":"'直送方式（ｼﾅﾘｵ2）_水素'!I190+'直送方式（ｼﾅﾘｵ2）_水素'!I191","v":8.4282666995271871},{"$f":"'直送方式（ｼﾅﾘｵ2）_水素'!J190+'直送方式（ｼﾅﾘｵ2）_水素'!J191","v":9.7801371498089544},{"$f":"SUM(N63:S65)","v":182.42424962157352},{"$f":"SUM(G65,N63)","v":91.491613706502747},{"$f":"SUM(H65,O63)","v":69.901893545857035},{"$f":"SUM(I65,P63)","v":23.033234570622959},{"$f":"SUM(J65,Q63)","v":38.560768206029131},{"$f":"SUM(K65,R63)","v":11.17233693662414},{"$f":"SUM(L65,S63)","v":12.711950882155238},{"$f":"SUM(U63:Z65)","v":246.87179784779124}]
[null,null,null,null,null,"その他月（８か月）",{"$f":"SUM('直送方式（ｼﾅﾘｵ2）その他月'!E114:E119)*8/100000","v":7.4498510905613928},{"$f":"SUM('直送方式（ｼﾅﾘｵ2）その他月'!F114:F119)*8/100000","v":7.3740752148945363},{"$f":"SUM('直送方式（ｼﾅﾘｵ2）その他月'!G114:G119)*8/100000","v":3.0272070129655626},{"$f":"SUM('直送方式（ｼﾅﾘｵ2）その他月'!H114:H119)*8/100000","v":18.543077850155044},{"$f":"SUM('直送方式（ｼﾅﾘｵ2）その他月'!I114:I119)*8/100000","v":1.7274679536638227},{"$f":"SUM('直送方式（ｼﾅﾘｵ2）その他月'!J114:J119)*8/100000","v":1.9545424882308557}]
[null,null,null,null,null,"年間合計",{"$f":"SUM(G63:G64)","v":13.037239408482439},11.061112822341805,4.5408105194483444,30.132501506501946,2.744070237096953,2.9318137323462836]
[null,null,null,null,"アンモニアクラッキング","ピーク月（４か月）",{"$f":"SUM('直送方式（ｼﾅﾘｵ2）_アンモニアクラッキング'!E107:E112)*4/100000","v":1.1597427812145913},{"$f":"SUM('直送方式（ｼﾅﾘｵ2）_アンモニアクラッキング'!F107:F112)*4/100000","v":0.86883577232412568},{"$f":"SUM('直送方式（ｼﾅﾘｵ2）_アンモニアクラッキング'!G107:G112)*4/100000","v":0.65623631433695495},{"$f":"SUM('直送方式（ｼﾅﾘｵ2）_アンモニアクラッキング'!H107:H112)*4/100000","v":0.39069244199354047},{"$f":"SUM('直送方式（ｼﾅﾘｵ2）_アンモニアクラッキング'!I107:I112)*4/100000","v":0.40294992646668537},{"$f":"SUM('直送方式（ｼﾅﾘｵ2）_アンモニアクラッキング'!J107:J112)*4/100000","v":0.38736031029210305},{"$f":"SUM(G68:L68)","v":11.597452639884002},{"$f":"'直送方式（ｼﾅﾘｵ2）_アンモニアクラッキング'!E190+'直送方式（ｼﾅﾘｵ2）_アンモニアクラッキング'!E191","v":49.478321883648498},{"$f":"'直送方式（ｼﾅﾘｵ2）_アンモニアクラッキング'!F190+'直送方式（ｼﾅﾘｵ2）_アンモニアクラッキング'!F191","v":38.207211399973822},{"$f":"'直送方式（ｼﾅﾘｵ2）_アンモニアクラッキング'!G190+'直送方式（ｼﾅﾘｵ2）_アンモニアクラッキング'!G191","v":21.463618082685905},{"$f":"'直送方式（ｼﾅﾘｵ2）_アンモニアクラッキング'!H190+'直送方式（ｼﾅﾘｵ2）_アンモニアクラッキング'!H191","v":11.161531189489818},{"$f":"'直送方式（ｼﾅﾘｵ2）_アンモニアクラッキング'!I190+'直送方式（ｼﾅﾘｵ2）_アンモニアクラッキング'!I191","v":11.161531189489818},{"$f":"'直送方式（ｼﾅﾘｵ2）_アンモニアクラッキング'!J190+'直送方式（ｼﾅﾘｵ2）_アンモニアクラッキング'!J191","v":11.161531189489818},{"$f":"SUM(N66:S68)","v":142.63374493477767},{"$f":"SUM(G68,N66)","v":52.957550227292273},{"$f":"SUM(H68,O66)","v":40.813718716946198},{"$f":"SUM(I68,P66)","v":23.432327025696768},{"$f":"SUM(J68,Q66)","v":12.33360851547044},{"$f":"SUM(K68,R66)","v":12.370380968889874},{"$f":"SUM(L68,S66)","v":12.323612120366127},{"$f":"SUM(U66:Z68)","v":154.23119757466168}]
[null,null,null,null,null,"その他月（８か月）",{"$f":"SUM('直送方式（ｼﾅﾘｵ2）_アンモニアクラッキング'!P107:P112)*8/100000","v":2.3194855624291826},{"$f":"SUM('直送方式（ｼﾅﾘｵ2）_アンモニアクラッキング'!Q107:Q112)*8/100000","v":1.7376715446482514},{"$f":"SUM('直送方式（ｼﾅﾘｵ2）_アンモニアクラッキング'!R107:R112)*8/100000","v":1.3124726286739099},{"$f":"SUM('直送方式（ｼﾅﾘｵ2）_アンモニアクラッキング'!S107:S112)*8/100000","v":0.78138488398708095},{"$f":"SUM('直送方式（ｼﾅﾘｵ2）_アンモニアクラッキング'!T107:T112)*8/100000","v":0.80589985293337074},{"$f":"SUM('直送方式（ｼﾅﾘｵ2）_アンモニアクラッキング'!U107:U112)*8/100000","v":0.7747206205842061}]
[null,null,null,null,null,"年間合計",{"$f":"SUM(G66:G67)","v":3.4792283436437739},{"$f":"SUM(H66:H67)","v":2.6065073169723769},1.9687089430108649,1.1720773259806214,1.2088497794000561,1.1620809308763091]
[null,null,null,null,"メタネーション","ピーク月（４か月）",{"$f":"SUM('直送方式（ｼﾅﾘｵ2）_メタネーション'!E107:E112)*4/100000","v":1.5323064624322598},{"$f":"SUM('直送方式（ｼﾅﾘｵ2）_メタネーション'!F107:F112)*4/100000","v":1.2556534180149141},{"$f":"SUM('直送方式（ｼﾅﾘｵ2）_メタネーション'!G107:G112)*4/100000","v":0.86705014390185087},{"$f":"SUM('直送方式（ｼﾅﾘｵ2）_メタネーション'!H107:H112)*4/100000","v":0.92008915435262362},{"$f":"SUM('直送方式（ｼﾅﾘｵ2）_メタネーション'!I107:I112)*4/100000","v":0.86373397683191133},{"$f":"SUM('直送方式（ｼﾅﾘｵ2）_メタネーション'!J107:J112)*4/100000","v":0.83031721635790645},{"$f":"SUM(G71:L71)","v":18.8074511156744},{"$f":"'直送方式（ｼﾅﾘｵ2）_メタネーション'!E190+'直送方式（ｼﾅﾘｵ2）_メタネーション'!E191","v":55.723392728558778},{"$f":"'直送方式（ｼﾅﾘｵ2）_メタネーション'!F190+'直送方式（ｼﾅﾘｵ2）_メタネーション'!F191","v":42.940803172970561},{"$f":"'直送方式（ｼﾅﾘｵ2）_メタネーション'!G190+'直送方式（ｼﾅﾘｵ2）_メタネーション'!G191","v":24.644401331806296},{"$f":"'直送方式（ｼﾅﾘｵ2）_メタネーション'!H190+'直送方式（ｼﾅﾘｵ2）_メタネーション'!H191","v":11.044153710441645},{"$f":"'直送方式（ｼﾅﾘｵ2）_メタネーション'!I190+'直送方式（ｼﾅﾘｵ2）_メタネーション'!I191","v":11.044153710441645},{"$f":"'直送方式（ｼﾅﾘｵ2）_メタネーション'!J190+'直送方式（ｼﾅﾘｵ2）_メタネーション'!J191","v":13.379039425098004},{"$f":"SUM(N69:S71)","v":158.7759440793169},{"$f":"SUM(G71,N69)","v":60.320312115855558},{"$f":"SUM(H71,O69)","v":46.707763427015301},{"$f":"SUM(I71,P69)","v":27.245551763511848},{"$f":"SUM(J71,Q69)","v":13.804421173499517},{"$f":"SUM(K71,R69)","v":13.635355640937378},{"$f":"SUM(L71,S69)","v":15.869991074171722},{"$f":"SUM(U69:Z71)","v":177.58339519499134}]
[null,null,null,null,null,"その他月（８か月）",{"$f":"SUM('直送方式（ｼﾅﾘｵ2）_メタネーション'!P107:P112)*8/100000","v":3.0646129248645195},{"$f":"SUM('直送方式（ｼﾅﾘｵ2）_メタネーション'!Q107:Q112)*8/100000","v":2.5113068360298283},{"$f":"SUM('直送方式（ｼﾅﾘｵ2）_メタネーション'!R107:R112)*8/100000","v":1.7341002878037017},{"$f":"SUM('直送方式（ｼﾅﾘｵ2）_メタネーション'!S107:S112)*8/100000","v":1.8401783087052472},{"$f":"SUM('直送方式（ｼﾅﾘｵ2）_メタネーション'!T107:T112)*8/100000","v":1.7274679536638227},{"$f":"SUM('直送方式（ｼﾅﾘｵ2）_メタネーション'!U107:U112)*8/100000","v":1.6606344327158129}]
[null,null,null,null,null,"年間合計",{"$f":"SUM(G69:G70)","v":4.5969193872967793},{"$f":"SUM(H69:H70)","v":3.7669602540447427},{"$f":"SUM(I69:I70)","v":2.6011504317055527},{"$f":"SUM(J69:J70)","v":2.760267463057871},2.5912019304957341,2.4909516490737191]
[null,null,"2050年","直送方式","水素","ピーク月（４か月）",{"$f":"SUM('直送方式（ｼﾅﾘｵ2）ピーク月'!E150:E155)*4/100000","v":26.000618556647332},{"$f":"SUM('直送方式（ｼﾅﾘｵ2）ピーク月'!F150:F155)*4/100000","v":16.591669233512707},{"$f":"SUM('直送方式（ｼﾅﾘｵ2）ピーク月'!G150:G155)*4/100000","v":5.5191900298208756},{"$f":"SUM('直送方式（ｼﾅﾘｵ2）ピーク月'!H150:H155)*4/100000","v":15.645721936068316},{"$f":"SUM('直送方式（ｼﾅﾘｵ2）ピーク月'!I150:I155)*4/100000","v":1.2482802329414266},{"$f":"SUM('直送方式（ｼﾅﾘｵ2）ピーク月'!J150:J155)*4/100000","v":2.3999717414201678},{"$f":"SUM(G74:L74)","v":183.03250344426527},{"$f":"'直送方式（ｼﾅﾘｵ2）_水素'!E203+'直送方式（ｼﾅﾘｵ2）_水素'!E204","v":372.65827791559644},{"$f":"'直送方式（ｼﾅﾘｵ2）_水素'!F203+'直送方式（ｼﾅﾘｵ2）_水素'!F204","v":235.36312289406089},{"$f":"'直送方式（ｼﾅﾘｵ2）_水素'!G203+'直送方式（ｼﾅﾘｵ2）_水素'!G204","v":78.454374298020312},{"$f":"'直送方式（ｼﾅﾘｵ2）_水素'!H203+'直送方式（ｼﾅﾘｵ2）_水素'!H204","v":5.3094753144311442},{"$f":"'直送方式（ｼﾅﾘｵ2）_水素'!I203+'直送方式（ｼﾅﾘｵ2）_水素'!I204","v":8.4282666995271871},{"$f":"'直送方式（ｼﾅﾘｵ2）_水素'!J203+'直送方式（ｼﾅﾘｵ2）_水素'!J204","v":9.7801371498089544},{"$f":"SUM(N72:S74)","v":709.99365427144483},{"$f":"SUM(G74,N72)","v":443.3580030156121},{"$f":"SUM(H74,O72)","v":281.45109298715175},{"$f":"SUM(I74,P72)","v":95.011944387482941},{"$f":"SUM(J74,Q72)","v":46.451929294462651},{"$f":"SUM(K74,R72)","v":12.173107398351467},{"$f":"SUM(L74,S72)","v":14.58008063264929},{"$f":"SUM(U72:Z74)","v":893.02615771571016}]
[null,null,null,null,null,"その他月（８か月）",{"$f":"SUM('直送方式（ｼﾅﾘｵ2）その他月'!E150:E155)*8/100000","v":44.699106543368359},{"$f":"SUM('直送方式（ｼﾅﾘｵ2）その他月'!F150:F155)*8/100000","v":29.496300859578145},{"$f":"SUM('直送方式（ｼﾅﾘｵ2）その他月'!G150:G155)*8/100000","v":11.038380059641751},{"$f":"SUM('直送方式（ｼﾅﾘｵ2）その他月'!H150:H155)*8/100000","v":25.496732043963185},{"$f":"SUM('直送方式（ｼﾅﾘｵ2）その他月'!I150:I155)*8/100000","v":2.4965604658828533},{"$f":"SUM('直送方式（ｼﾅﾘｵ2）その他月'!J150:J155)*8/100000","v":2.3999717414201678}]
[null,null,null,null,null,"年間合計",{"$f":"SUM(G72:G73)","v":70.699725100015684},46.087970093090853,16.557570089462626,41.142453980031505,3.7448406988242802,4.7999434828403356]
[null,null,null,null,"アンモニアクラッキング","ピーク月（４か月）",{"$f":"SUM('直送方式（ｼﾅﾘｵ2）_アンモニアクラッキング'!E143:E148)*4/100000","v":5.0742259675740691},{"$f":"SUM('直送方式（ｼﾅﾘｵ2）_アンモニアクラッキング'!F143:F148)*4/100000","v":3.7669602540447422},{"$f":"SUM('直送方式（ｼﾅﾘｵ2）_アンモニアクラッキング'!G143:G148)*4/100000","v":1.1455872459600105},{"$f":"SUM('直送方式（ｼﾅﾘｵ2）_アンモニアクラッキング'!H143:H148)*4/100000","v":0.39069244199354047},{"$f":"SUM('直送方式（ｼﾅﾘｵ2）_アンモニアクラッキング'!I143:I148)*4/100000","v":0.49477995108856182},{"$f":"SUM('直送方式（ｼﾅﾘｵ2）_アンモニアクラッキング'!J143:J148)*4/100000","v":0.62843459934297974},{"$f":"SUM(G77:L77)","v":29.148027459437579},{"$f":"'直送方式（ｼﾅﾘｵ2）_アンモニアクラッキング'!E203+'直送方式（ｼﾅﾘｵ2）_アンモニアクラッキング'!E204","v":202.55773773528549},{"$f":"'直送方式（ｼﾅﾘｵ2）_アンモニアクラッキング'!F203+'直送方式（ｼﾅﾘｵ2）_アンモニアクラッキング'!F204","v":117.9055976002755},{"$f":"'直送方式（ｼﾅﾘｵ2）_アンモニアクラッキング'!G203+'直送方式（ｼﾅﾘｵ2）_アンモニアクラッキング'!G204","v":49.478321883648498},{"$f":"'直送方式（ｼﾅﾘｵ2）_アンモニアクラッキング'!H203+'直送方式（ｼﾅﾘｵ2）_アンモニアクラッキング'!H204","v":5.3659045206714753},{"$f":"'直送方式（ｼﾅﾘｵ2）_アンモニアクラッキング'!I203+'直送方式（ｼﾅﾘｵ2）_アンモニアクラッキング'!I204","v":11.161531189489818},{"$f":"'直送方式（ｼﾅﾘｵ2）_アンモニアクラッキング'!J203+'直送方式（ｼﾅﾘｵ2）_アンモニアクラッキング'!J204","v":11.161531189489818},{"$f":"SUM(N75:S77)","v":397.63062411886062},{"$f":"SUM(G77,N75)","v":215.24330265422066},{"$f":"SUM(H77,O75)","v":126.69517152637989},{"$f":"SUM(I77,P75)","v":52.915083621528531},{"$f":"SUM(J77,Q75)","v":6.5379818466520963},{"$f":"SUM(K77,R75)","v":12.645871042755504},{"$f":"SUM(L77,S75)","v":12.741240886761485},{"$f":"SUM(U75:Z77)","v":426.7786515782982}]
[null,null,null,null,null,"その他月（８か月）",{"$f":"SUM('直送方式（ｼﾅﾘｵ2）_アンモニアクラッキング'!P143:P148)*8/100000","v":7.6113389513611036},{"$f":"SUM('直送方式（ｼﾅﾘｵ2）_アンモニアクラッキング'!Q143:Q148)*8/100000","v":5.0226136720596566},{"$f":"SUM('直送方式（ｼﾅﾘｵ2）_アンモニアクラッキング'!R143:R148)*8/100000","v":2.291174491920021},{"$f":"SUM('直送方式（ｼﾅﾘｵ2）_アンモニアクラッキング'!S143:S148)*8/100000","v":0.78138488398708095},{"$f":"SUM('直送方式（ｼﾅﾘｵ2）_アンモニアクラッキング'!T143:T148)*8/100000","v":0.98955990217712364},{"$f":"SUM('直送方式（ｼﾅﾘｵ2）_アンモニアクラッキング'!U143:U148)*8/100000","v":0.95127509792868792}]
[null,null,null,null,null,"年間合計",{"$f":"SUM(G75:G76)","v":12.685564918935173},{"$f":"SUM(H75:H76)","v":8.7895739261043992},3.4367617378800315,1.1720773259806214,1.4843398532656855,1.5797096972716678]
[null,null,null,null,"メタネーション","ピーク月（４か月）",{"$f":"SUM('直送方式（ｼﾅﾘｵ2）_メタネーション'!E143:E148)*4/100000","v":7.4498510905613928},{"$f":"SUM('直送方式（ｼﾅﾘｵ2）_メタネーション'!F143:F148)*4/100000","v":5.5305564111709025},{"$f":"SUM('直送方式（ｼﾅﾘｵ2）_メタネーション'!G143:G148)*4/100000","v":1.5136035064827813},{"$f":"SUM('直送方式（ｼﾅﾘｵ2）_メタネーション'!H143:H148)*4/100000","v":1.3801337315289357},{"$f":"SUM('直送方式（ｼﾅﾘｵ2）_メタネーション'!I143:I148)*4/100000","v":0.86373397683191133},{"$f":"SUM('直送方式（ｼﾅﾘｵ2）_メタネーション'!J143:J148)*4/100000","v":0.83031721635790645},{"$f":"SUM(G80:L80)","v":44.372535491720903},{"$f":"'直送方式（ｼﾅﾘｵ2）_メタネーション'!E203+'直送方式（ｼﾅﾘｵ2）_メタネーション'!E204","v":260.137014107742},{"$f":"'直送方式（ｼﾅﾘｵ2）_メタネーション'!F203+'直送方式（ｼﾅﾘｵ2）_メタネーション'!F204","v":169.90321006179661},{"$f":"'直送方式（ｼﾅﾘｵ2）_メタネーション'!G203+'直送方式（ｼﾅﾘｵ2）_メタネーション'!G204","v":55.723392728558778},{"$f":"'直送方式（ｼﾅﾘｵ2）_メタネーション'!H203+'直送方式（ｼﾅﾘｵ2）_メタネーション'!H204","v":5.3094753144311442},{"$f":"'直送方式（ｼﾅﾘｵ2）_メタネーション'!I203+'直送方式（ｼﾅﾘｵ2）_メタネーション'!I204","v":11.044153710441645},{"$f":"'直送方式（ｼﾅﾘｵ2）_メタネーション'!J203+'直送方式（ｼﾅﾘｵ2）_メタネーション'!J204","v":13.379039425098004},{"$f":"SUM(N78:S80)","v":515.49628534806823},{"$f":"SUM(G80,N78)","v":278.76164183414551},{"$f":"SUM(H80,O78)","v":182.80784168786204},{"$f":"SUM(I80,P78)","v":60.264203248007121},{"$f":"SUM(J80,Q78)","v":8.5297873546653271},{"$f":"SUM(K80,R78)","v":13.635355640937378},{"$f":"SUM(L80,S78)","v":15.869991074171722},{"$f":"SUM(U78:Z80)","v":559.86882083978912}]
[null,null,null,null,null,"その他月（８か月）",{"$f":"SUM('直送方式（ｼﾅﾘｵ2）_メタネーション'!P143:P148)*8/100000","v":11.17477663584209},{"$f":"SUM('直送方式（ｼﾅﾘｵ2）_メタネーション'!Q143:Q148)*8/100000","v":7.3740752148945363},{"$f":"SUM('直送方式（ｼﾅﾘｵ2）_メタネーション'!R143:R148)*8/100000","v":3.0272070129655626},{"$f":"SUM('直送方式（ｼﾅﾘｵ2）_メタネーション'!S143:S148)*8/100000","v":1.8401783087052472},{"$f":"SUM('直送方式（ｼﾅﾘｵ2）_メタネーション'!T143:T148)*8/100000","v":1.7274679536638227},{"$f":"SUM('直送方式（ｼﾅﾘｵ2）_メタネーション'!U143:U148)*8/100000","v":1.6606344327158129}]
[null,null,null,null,null,"年間合計",{"$f":"SUM(G78:G79)","v":18.624627726403482},{"$f":"SUM(H78:H79)","v":12.904631626065438},{"$f":"SUM(I78:I79)","v":4.5408105194483444},{"$f":"SUM(J78:J79)","v":3.2203120402341829},2.5912019304957341,2.4909516490737191]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"億円/年"]
[null,"水素",null,null,null,null,"海上輸送費用（単年）",null,null,null,null,null,null,"貯蔵費用（単年）",null,null,null,null,null,null,"合計（単年）"]
[null,null,null,null,null,null,"新潟港","直江津港","伏木\n富山港","金沢港","七尾港","直江津港","合計","新潟港","直江津港","伏木\n富山港","金沢港","七尾港","直江津港","合計","新潟港","直江津港","伏木\n富山港","金沢港","七尾港","直江津港","合計"]
[null,"シナリオ３","実証期","直送方式","水素","ピーク月（４か月）",{"$f":"SUM('直送方式（ｼﾅﾘｵ3）ピーク月'!E42:E47)*4/100000","v":1.5716503169189033},{"$f":"SUM('直送方式（ｼﾅﾘｵ3）ピーク月'!F42:F47)*4/100000","v":1.3345021558760022},{"$f":"SUM('直送方式（ｼﾅﾘｵ3）ピーク月'!G42:G47)*4/100000","v":1.3359306586138222},{"$f":"SUM('直送方式（ｼﾅﾘｵ3）ピーク月'!H42:H47)*4/100000","v":0.91169191394704552},{"$f":"SUM('直送方式（ｼﾅﾘｵ3）ピーク月'!I42:I47)*4/100000","v":0.92219405691921474},{"$f":"SUM('直送方式（ｼﾅﾘｵ3）ピーク月'!J42:J47)*4/100000","v":0.72352974880732579},{"$f":"SUM(G88:L88)","v":18.721714074619584},{"$f":"'直送方式（ｼﾅﾘｵ2）_水素'!E163+'直送方式（ｼﾅﾘｵ2）_水素'!E164","v":8.4282666995271871},{"$f":"'直送方式（ｼﾅﾘｵ3）_水素'!F163+'直送方式（ｼﾅﾘｵ3）_水素'!F164","v":6.9573808690299979},{"$f":"'直送方式（ｼﾅﾘｵ3）_水素'!G163+'直送方式（ｼﾅﾘｵ3）_水素'!G164","v":3.3447598562745018},{"$f":"'直送方式（ｼﾅﾘｵ3）_水素'!H163+'直送方式（ｼﾅﾘｵ3）_水素'!H164","v":3.3447598562745018},{"$f":"'直送方式（ｼﾅﾘｵ3）_水素'!I163+'直送方式（ｼﾅﾘｵ3）_水素'!I164","v":3.3447598562745018},{"$f":"'直送方式（ｼﾅﾘｵ3）_水素'!J163+'直送方式（ｼﾅﾘｵ3）_水素'!J164","v":3.3447598562745018},{"$f":"SUM(N86:S88)","v":28.764686993655189},{"$f":"SUM(G88,N86)","v":12.670553902755604},{"$f":"SUM(H88,O86)","v":10.960887336658004},{"$f":"SUM(I88,P86)","v":6.1484331010169031},{"$f":"SUM(J88,Q86)","v":6.079835598115638},{"$f":"SUM(K88,R86)","v":6.1113420270321459},{"$f":"SUM(L88,S86)","v":5.5153491026964794},{"$f":"SUM(U86:Z88)","v":47.486401068274773}]
[null,null,null,null,null,"その他月（８か月）",{"$f":"SUM('直送方式（ｼﾅﾘｵ3）その他月'!E42:E47)*8/100000","v":2.6706368863095133},{"$f":"SUM('直送方式（ｼﾅﾘｵ3）その他月'!F42:F47)*8/100000","v":2.6690043117520044},{"$f":"SUM('直送方式（ｼﾅﾘｵ3）その他月'!G42:G47)*8/100000","v":1.4677425861285789},{"$f":"SUM('直送方式（ｼﾅﾘｵ3）その他月'!H42:H47)*8/100000","v":1.823383827894091},{"$f":"SUM('直送方式（ｼﾅﾘｵ3）その他月'!I42:I47)*8/100000","v":1.8443881138384295},{"$f":"SUM('直送方式（ｼﾅﾘｵ3）その他月'!J42:J47)*8/100000","v":1.4470594976146516}]
[null,null,null,null,null,"年間合計",{"$f":"SUM(G86:G87)","v":4.2422872032284165},4.0035064676280063,2.8036732447424013,2.7350757418411367,2.7665821707576441,2.1705892464219776]
[null,null,null,null,"アンモニアクラッキング","ピーク月（４か月）",{"$f":"SUM('直送方式（ｼﾅﾘｵ3）_アンモニアクラッキング'!E35:E40)*4/100000","v":0.62295392205409272},{"$f":"SUM('直送方式（ｼﾅﾘｵ3）_アンモニアクラッキング'!F35:F40)*4/100000","v":0.62257310700249979},{"$f":"SUM('直送方式（ｼﾅﾘｵ3）_アンモニアクラッキング'!G35:G40)*4/100000","v":0.40061327027799559},{"$f":"SUM('直送方式（ｼﾅﾘｵ3）_アンモニアクラッキング'!H35:H40)*4/100000","v":0.39511326185100587},{"$f":"SUM('直送方式（ｼﾅﾘｵ3）_アンモニアクラッキング'!I35:I40)*4/100000","v":0.39966472918627549},{"$f":"SUM('直送方式（ｼﾅﾘｵ3）_アンモニアクラッキング'!J35:J40)*4/100000","v":0.39496792087727461},{"$f":"SUM(G91:L91)","v":8.5076586337474325},{"$f":"'直送方式（ｼﾅﾘｵ2）_アンモニアクラッキング'!E163+'直送方式（ｼﾅﾘｵ2）_アンモニアクラッキング'!E164","v":11.161531189489818},{"$f":"'直送方式（ｼﾅﾘｵ2）_アンモニアクラッキング'!F163+'直送方式（ｼﾅﾘｵ2）_アンモニアクラッキング'!F164","v":8.517842480874819},{"$f":"'直送方式（ｼﾅﾘｵ3）_アンモニアクラッキング'!G163+'直送方式（ｼﾅﾘｵ3）_アンモニアクラッキング'!G164","v":5.3659045206714753},{"$f":"'直送方式（ｼﾅﾘｵ3）_アンモニアクラッキング'!H163+'直送方式（ｼﾅﾘｵ3）_アンモニアクラッキング'!H164","v":5.3659045206714753},{"$f":"'直送方式（ｼﾅﾘｵ3）_アンモニアクラッキング'!I163+'直送方式（ｼﾅﾘｵ3）_アンモニアクラッキング'!I164","v":5.3659045206714753},{"$f":"'直送方式（ｼﾅﾘｵ3）_アンモニアクラッキング'!J163+'直送方式（ｼﾅﾘｵ3）_アンモニアクラッキング'!J164","v":5.3659045206714753},{"$f":"SUM(N89:S91)","v":41.142991753050538},{"$f":"SUM(G91,N89)","v":13.030392955652095},{"$f":"SUM(H91,O89)","v":10.385561801882318},{"$f":"SUM(I91,P89)","v":6.5677443315054624},{"$f":"SUM(J91,Q89)","v":6.5512443062244934},{"$f":"SUM(K91,R89)","v":6.5648987082303023},{"$f":"SUM(L91,S89)","v":6.550808283303299},{"$f":"SUM(U89:Z91)","v":49.65065038679797}]
[null,null,null,null,null,"その他月（８か月）",{"$f":"SUM('直送方式（ｼﾅﾘｵ3）_アンモニアクラッキング'!P35:P40)*8/100000","v":1.2459078441081854},{"$f":"SUM('直送方式（ｼﾅﾘｵ3）_アンモニアクラッキング'!Q35:Q40)*8/100000","v":1.2451462140049996},{"$f":"SUM('直送方式（ｼﾅﾘｵ3）_アンモニアクラッキング'!R35:R40)*8/100000","v":0.80122654055599118},{"$f":"SUM('直送方式（ｼﾅﾘｵ3）_アンモニアクラッキング'!S35:S40)*8/100000","v":0.79022652370201174},{"$f":"SUM('直送方式（ｼﾅﾘｵ3）_アンモニアクラッキング'!T35:T40)*8/100000","v":0.79932945837255098},{"$f":"SUM('直送方式（ｼﾅﾘｵ3）_アンモニアクラッキング'!U35:U40)*8/100000","v":0.78993584175454923}]
[null,null,null,null,null,"年間合計",{"$f":"SUM(G89:G90)","v":1.8688617661622782},{"$f":"SUM(H89:H90)","v":1.8677193210074994},1.2018398108339867,1.1853397855530177,1.1989941875588266,1.1849037626318237]
[null,null,null,null,"メタネーション","ピーク月（４か月）",{"$f":"SUM('直送方式（ｼﾅﾘｵ3）_メタネーション'!E35:E40)*4/100000","v":1.3353184431547567},{"$f":"SUM('直送方式（ｼﾅﾘｵ3）_メタネーション'!F35:F40)*4/100000","v":1.3345021558760022},{"$f":"SUM('直送方式（ｼﾅﾘｵ3）_メタネーション'!G35:G40)*4/100000","v":0.73387129306428944},{"$f":"SUM('直送方式（ｼﾅﾘｵ3）_メタネーション'!H35:H40)*4/100000","v":0.72379599452667853},{"$f":"SUM('直送方式（ｼﾅﾘｵ3）_メタネーション'!I35:I40)*4/100000","v":0.73213368942219803},{"$f":"SUM('直送方式（ｼﾅﾘｵ3）_メタネーション'!J35:J40)*4/100000","v":0.72352974880732579},{"$f":"SUM(G94:L94)","v":15.546622800479405},{"$f":"'直送方式（ｼﾅﾘｵ3）_メタネーション'!E163+'直送方式（ｼﾅﾘｵ3）_メタネーション'!E164","v":11.044153710441645},{"$f":"'直送方式（ｼﾅﾘｵ3）_メタネーション'!F163+'直送方式（ｼﾅﾘｵ3）_メタネーション'!F164","v":8.4282666995271871},{"$f":"'直送方式（ｼﾅﾘｵ3）_メタネーション'!G163+'直送方式（ｼﾅﾘｵ3）_メタネーション'!G164","v":5.3094753144311442},{"$f":"'直送方式（ｼﾅﾘｵ3）_メタネーション'!H163+'直送方式（ｼﾅﾘｵ3）_メタネーション'!H164","v":5.3094753144311442},{"$f":"'直送方式（ｼﾅﾘｵ3）_メタネーション'!I163+'直送方式（ｼﾅﾘｵ3）_メタネーション'!I164","v":5.3094753144311442},{"$f":"'直送方式（ｼﾅﾘｵ3）_メタネーション'!J163+'直送方式（ｼﾅﾘｵ3）_メタネーション'!J164","v":5.3094753144311442},{"$f":"SUM(N92:S94)","v":40.710321667693414},{"$f":"SUM(G94,N92)","v":15.050109039905916},{"$f":"SUM(H94,O92)","v":11.228941993080847},{"$f":"SUM(I94,P92)","v":7.5110891936240129},{"$f":"SUM(J94,Q92)","v":7.4808632980111796},{"$f":"SUM(K94,R92)","v":7.5058763826977382},{"$f":"SUM(L94,S92)","v":7.4800645608531218},{"$f":"SUM(U92:Z94)","v":56.256944468172811}]
[null,null,null,null,null,"その他月（８か月）",{"$f":"SUM('直送方式（ｼﾅﾘｵ3）_メタネーション'!P35:P40)*8/100000","v":2.6706368863095133},{"$f":"SUM('直送方式（ｼﾅﾘｵ3）_メタネーション'!Q35:Q40)*8/100000","v":1.4661731376776577},{"$f":"SUM('直送方式（ｼﾅﾘｵ3）_メタネーション'!R35:R40)*8/100000","v":1.4677425861285789},{"$f":"SUM('直送方式（ｼﾅﾘｵ3）_メタネーション'!S35:S40)*8/100000","v":1.4475919890533571},{"$f":"SUM('直送方式（ｼﾅﾘｵ3）_メタネーション'!T35:T40)*8/100000","v":1.4642673788443961},{"$f":"SUM('直送方式（ｼﾅﾘｵ3）_メタネーション'!U35:U40)*8/100000","v":1.4470594976146516}]
[null,null,null,null,null,"年間合計",{"$f":"SUM(G92:G93)","v":4.0059553294642702},{"$f":"SUM(H92:H93)","v":2.8006752935536596},{"$f":"SUM(I92:I93)","v":2.2016138791928683},{"$f":"SUM(J92:J93)","v":2.1713879835800354},2.196401068266594,2.1705892464219776]
[null,null,"2030年","直送方式","水素","ピーク月（４か月）",{"$f":"SUM('直送方式（ｼﾅﾘｵ3）ピーク月'!E78:E83)*4/100000","v":1.6351881196726812},{"$f":"SUM('直送方式（ｼﾅﾘｵ3）ピーク月'!F78:F83)*4/100000","v":1.3304699819272219},{"$f":"SUM('直送方式（ｼﾅﾘｵ3）ピーク月'!G78:G83)*4/100000","v":1.1318715934139738},{"$f":"SUM('直送方式（ｼﾅﾘｵ3）ピーク月'!H78:H83)*4/100000","v":0.7704689796271682},{"$f":"SUM('直送方式（ｼﾅﾘｵ3）ピーク月'!I78:I83)*4/100000","v":0.78097112259933743},{"$f":"SUM('直送方式（ｼﾅﾘｵ3）ピーク月'!J78:J83)*4/100000","v":0.6115383914880117},{"$f":"SUM(G97:L97)","v":18.78152456618518},{"$f":"'直送方式（ｼﾅﾘｵ3）_水素'!E176+'直送方式（ｼﾅﾘｵ3）_水素'!E177","v":9.7801371498089544},{"$f":"'直送方式（ｼﾅﾘｵ3）_水素'!F176+'直送方式（ｼﾅﾘｵ3）_水素'!F177","v":6.9573808690299979},{"$f":"'直送方式（ｼﾅﾘｵ3）_水素'!G176+'直送方式（ｼﾅﾘｵ3）_水素'!G177","v":3.3447598562745018},{"$f":"'直送方式（ｼﾅﾘｵ3）_水素'!H176+'直送方式（ｼﾅﾘｵ3）_水素'!H177","v":0},{"$f":"'直送方式（ｼﾅﾘｵ3）_水素'!I176+'直送方式（ｼﾅﾘｵ3）_水素'!I177","v":0},{"$f":"'直送方式（ｼﾅﾘｵ3）_水素'!J176+'直送方式（ｼﾅﾘｵ3）_水素'!J177","v":0},{"$f":"SUM(N95:S97)","v":20.082277875113455},{"$f":"SUM(G97,N95)","v":14.685701508826998},{"$f":"SUM(H97,O95)","v":10.948790814811662},{"$f":"SUM(I97,P95)","v":6.7403746365164228},{"$f":"SUM(J97,Q95)","v":2.3114069388815048},{"$f":"SUM(K97,R95)","v":2.3429133677980123},{"$f":"SUM(L97,S95)","v":1.8346151744640351},{"$f":"SUM(U95:Z97)","v":38.863802441298631}]
[null,null,null,null,null,"その他月（８か月）",{"$f":"SUM('直送方式（ｼﾅﾘｵ3）その他月'!E78:E83)*8/100000","v":3.2703762393453624},{"$f":"SUM('直送方式（ｼﾅﾘｵ3）その他月'!F78:F83)*8/100000","v":2.6609399638544438},{"$f":"SUM('直送方式（ｼﾅﾘｵ3）その他月'!G78:G83)*8/100000","v":2.2637431868279476},{"$f":"SUM('直送方式（ｼﾅﾘｵ3）その他月'!H78:H83)*8/100000","v":1.5409379592543364},{"$f":"SUM('直送方式（ｼﾅﾘｵ3）その他月'!I78:I83)*8/100000","v":1.5619422451986749},{"$f":"SUM('直送方式（ｼﾅﾘｵ3）その他月'!J78:J83)*8/100000","v":1.2230767829760234}]
[null,null,null,null,null,"年間合計",{"$f":"SUM(G95:G96)","v":4.9055643590180438},3.9914099457816654,3.3956147802419214,2.3114069388815048,2.3429133677980123,1.8346151744640351]
[null,null,null,null,"アンモニアクラッキング","ピーク月（４か月）",{"$f":"SUM('直送方式（ｼﾅﾘｵ3）_アンモニアクラッキング'!E71:E76)*4/100000","v":0.64813835589288715},{"$f":"SUM('直送方式（ｼﾅﾘｵ3）_アンモニアクラッキング'!F71:F76)*4/100000","v":0.52735744363392478},{"$f":"SUM('直送方式（ｼﾅﾘｵ3）_アンモニアクラッキング'!G71:G76)*4/100000","v":0.33942089557465166},{"$f":"SUM('直送方式（ｼﾅﾘｵ3）_アンモニアクラッキング'!H71:H76)*4/100000","v":0.3339094128602621},{"$f":"SUM('直送方式（ｼﾅﾘｵ3）_アンモニアクラッキング'!I71:I76)*4/100000","v":0.33846088019553178},{"$f":"SUM('直送方式（ｼﾅﾘｵ3）_アンモニアクラッキング'!J71:J76)*4/100000","v":0.33383291761092987},{"$f":"SUM(G100:L100)","v":7.5633597173045617},{"$f":"'直送方式（ｼﾅﾘｵ3）_アンモニアクラッキング'!E176+'直送方式（ｼﾅﾘｵ3）_アンモニアクラッキング'!E177","v":11.161531189489818},{"$f":"'直送方式（ｼﾅﾘｵ3）_アンモニアクラッキング'!F176+'直送方式（ｼﾅﾘｵ3）_アンモニアクラッキング'!F177","v":8.517842480874819},{"$f":"'直送方式（ｼﾅﾘｵ3）_アンモニアクラッキング'!G176+'直送方式（ｼﾅﾘｵ3）_アンモニアクラッキング'!G177","v":5.3659045206714753},{"$f":"'直送方式（ｼﾅﾘｵ3）_アンモニアクラッキング'!H176+'直送方式（ｼﾅﾘｵ3）_アンモニアクラッキング'!H177","v":0},{"$f":"'直送方式（ｼﾅﾘｵ3）_アンモニアクラッキング'!I176+'直送方式（ｼﾅﾘｵ3）_アンモニアクラッキング'!I177","v":0},{"$f":"'直送方式（ｼﾅﾘｵ3）_アンモニアクラッキング'!J176+'直送方式（ｼﾅﾘｵ3）_アンモニアクラッキング'!J177","v":0},{"$f":"SUM(N98:S100)","v":25.045278191036111},{"$f":"SUM(G100,N98)","v":13.10594625716848},{"$f":"SUM(H100,O98)","v":10.099914811776593},{"$f":"SUM(I100,P98)","v":6.3841672073954303},{"$f":"SUM(J100,Q98)","v":1.0017282385807862},{"$f":"SUM(K100,R98)","v":1.0153826405865953},{"$f":"SUM(L100,S98)","v":1.0014987528327897},{"$f":"SUM(U98:Z100)","v":32.608637908340675}]
[null,null,null,null,null,"その他月（８か月）",{"$f":"SUM('直送方式（ｼﾅﾘｵ3）_アンモニアクラッキング'!P71:P76)*8/100000","v":1.2962767117857743},{"$f":"SUM('直送方式（ｼﾅﾘｵ3）_アンモニアクラッキング'!Q71:Q76)*8/100000","v":1.0547148872678496},{"$f":"SUM('直送方式（ｼﾅﾘｵ3）_アンモニアクラッキング'!R71:R76)*8/100000","v":0.67884179114930332},{"$f":"SUM('直送方式（ｼﾅﾘｵ3）_アンモニアクラッキング'!S71:S76)*8/100000","v":0.6678188257205242},{"$f":"SUM('直送方式（ｼﾅﾘｵ3）_アンモニアクラッキング'!T71:T76)*8/100000","v":0.67692176039106355},{"$f":"SUM('直送方式（ｼﾅﾘｵ3）_アンモニアクラッキング'!U71:U76)*8/100000","v":0.66766583522185974}]
[null,null,null,null,null,"年間合計",{"$f":"SUM(G98:G99)","v":1.9444150676786616},{"$f":"SUM(H98:H99)","v":1.5820723309017743},1.018262686723955,1.0017282385807862,1.0153826405865953,1.0014987528327897]
[null,null,null,null,"メタネーション","ピーク月（４か月）",{"$f":"SUM('直送方式（ｼﾅﾘｵ3）_メタネーション'!E71:E76)*4/100000","v":1.1314506952858661},{"$f":"SUM('直送方式（ｼﾅﾘｵ3）_メタネーション'!F71:F76)*4/100000","v":1.130404827209962},{"$f":"SUM('直送方式（ｼﾅﾘｵ3）_メタネーション'!G71:G76)*4/100000","v":0.621774838750494},{"$f":"SUM('直送方式（ｼﾅﾘｵ3）_メタネーション'!H71:H76)*4/100000","v":0.61167852081398677},{"$f":"SUM('直送方式（ｼﾅﾘｵ3）_メタネーション'!I71:I76)*4/100000","v":0.62001621570950638},{"$f":"SUM('直送方式（ｼﾅﾘｵ3）_メタネーション'!J71:J76)*4/100000","v":0.6115383914880117},{"$f":"SUM(G103:L103)","v":14.180590467773481},{"$f":"'直送方式（ｼﾅﾘｵ3）_メタネーション'!E176+'直送方式（ｼﾅﾘｵ3）_メタネーション'!E177","v":13.379039425098004},{"$f":"'直送方式（ｼﾅﾘｵ3）_メタネーション'!F176+'直送方式（ｼﾅﾘｵ3）_メタネーション'!F177","v":8.4282666995271871},{"$f":"'直送方式（ｼﾅﾘｵ3）_メタネーション'!G176+'直送方式（ｼﾅﾘｵ3）_メタネーション'!G177","v":5.3094753144311442},{"$f":"'直送方式（ｼﾅﾘｵ3）_メタネーション'!H176+'直送方式（ｼﾅﾘｵ3）_メタネーション'!H177","v":0},{"$f":"'直送方式（ｼﾅﾘｵ3）_メタネーション'!I176+'直送方式（ｼﾅﾘｵ3）_メタネーション'!I177","v":0},{"$f":"'直送方式（ｼﾅﾘｵ3）_メタネーション'!J176+'直送方式（ｼﾅﾘｵ3）_メタネーション'!J177","v":0},{"$f":"SUM(N101:S103)","v":27.116781439056336},{"$f":"SUM(G103,N101)","v":16.773391510955602},{"$f":"SUM(H103,O101)","v":11.819481181157073},{"$f":"SUM(I103,P101)","v":7.1747998306826259},{"$f":"SUM(J103,Q101)","v":1.8350355624419603},{"$f":"SUM(K103,R101)","v":1.8600486471285191},{"$f":"SUM(L103,S101)","v":1.8346151744640351},{"$f":"SUM(U101:Z103)","v":41.297371906829817}]
[null,null,null,null,null,"その他月（８か月）",{"$f":"SUM('直送方式（ｼﾅﾘｵ3）_メタネーション'!P71:P76)*8/100000","v":2.2629013905717321},{"$f":"SUM('直送方式（ｼﾅﾘｵ3）_メタネーション'!Q71:Q76)*8/100000","v":2.2608096544199241},{"$f":"SUM('直送方式（ｼﾅﾘｵ3）_メタネーション'!R71:R76)*8/100000","v":1.243549677500988},{"$f":"SUM('直送方式（ｼﾅﾘｵ3）_メタネーション'!S71:S76)*8/100000","v":1.2233570416279735},{"$f":"SUM('直送方式（ｼﾅﾘｵ3）_メタネーション'!T71:T76)*8/100000","v":1.2400324314190128},{"$f":"SUM('直送方式（ｼﾅﾘｵ3）_メタネーション'!U71:U76)*8/100000","v":1.2230767829760234}]
[null,null,null,null,null,"年間合計",{"$f":"SUM(G101:G102)","v":3.394352085857598},{"$f":"SUM(H101:H102)","v":3.3912144816298859},{"$f":"SUM(I101:I102)","v":1.865324516251482},{"$f":"SUM(J101:J102)","v":1.8350355624419603},1.8600486471285191,1.8346151744640351]
[null,null,"移行期","直送方式","水素","ピーク月（４か月）",{"$f":"SUM('直送方式（ｼﾅﾘｵ3）ピーク月'!E114:E119)*4/100000","v":6.8868904599821343},{"$f":"SUM('直送方式（ｼﾅﾘｵ3）ピーク月'!F114:F119)*4/100000","v":4.586172497859982},{"$f":"SUM('直送方式（ｼﾅﾘｵ3）ピーク月'!G114:G119)*4/100000","v":1.8891321434398067},{"$f":"SUM('直送方式（ｼﾅﾘｵ3）ピーク月'!H114:H119)*4/100000","v":14.721709861121989},{"$f":"SUM('直送方式（ｼﾅﾘｵ3）ピーク月'!I114:I119)*4/100000","v":1.2699422145497503},{"$f":"SUM('直送方式（ｼﾅﾘｵ3）ピーク月'!J114:J119)*4/100000","v":1.2519580217624953},{"$f":"SUM(G106:L106)","v":80.955544373242304},{"$f":"'直送方式（ｼﾅﾘｵ3）_水素'!E190+'直送方式（ｼﾅﾘｵ3）_水素'!E191","v":78.454374298020312},{"$f":"'直送方式（ｼﾅﾘｵ3）_水素'!F190+'直送方式（ｼﾅﾘｵ3）_水素'!F191","v":58.840780723515223},{"$f":"'直送方式（ｼﾅﾘｵ3）_水素'!G190+'直送方式（ｼﾅﾘｵ3）_水素'!G191","v":18.492424051174616},{"$f":"'直送方式（ｼﾅﾘｵ3）_水素'!H190+'直送方式（ｼﾅﾘｵ3）_水素'!H191","v":8.4282666995271871},{"$f":"'直送方式（ｼﾅﾘｵ3）_水素'!I190+'直送方式（ｼﾅﾘｵ3）_水素'!I191","v":8.4282666995271871},{"$f":"'直送方式（ｼﾅﾘｵ3）_水素'!J190+'直送方式（ｼﾅﾘｵ3）_水素'!J191","v":9.7801371498089544},{"$f":"SUM(N104:S106)","v":182.42424962157352},{"$f":"SUM(G106,N104)","v":94.523785371311959},{"$f":"SUM(H106,O104)","v":72.599298217095168},{"$f":"SUM(I106,P104)","v":24.159820481494037},{"$f":"SUM(J106,Q104)","v":46.704712338444352},{"$f":"SUM(K106,R104)","v":11.856166371373817},{"$f":"SUM(L106,S104)","v":13.53601121509644},{"$f":"SUM(U104:Z106)","v":263.37979399481577}]
[null,null,null,null,null,"その他月（８か月）",{"$f":"SUM('直送方式（ｼﾅﾘｵ3）その他月'!E114:E119)*8/100000","v":9.1825206133095136},{"$f":"SUM('直送方式（ｼﾅﾘｵ3）その他月'!F114:F119)*8/100000","v":9.1723449957199641},{"$f":"SUM('直送方式（ｼﾅﾘｵ3）その他月'!G114:G119)*8/100000","v":3.7782642868796135},{"$f":"SUM('直送方式（ｼﾅﾘｵ3）その他月'!H114:H119)*8/100000","v":23.554735777795177},{"$f":"SUM('直送方式（ｼﾅﾘｵ3）その他月'!I114:I119)*8/100000","v":2.1579574572968805},{"$f":"SUM('直送方式（ｼﾅﾘｵ3）その他月'!J114:J119)*8/100000","v":2.5039160435249905}]
[null,null,null,null,null,"年間合計",{"$f":"SUM(G104:G105)","v":16.069411073291647},13.758517493579946,5.6673964303194202,38.276445638917167,3.4278996718466308,3.755874065287486]
[null,null,null,null,"アンモニアクラッキング","ピーク月（４か月）",{"$f":"SUM('直送方式（ｼﾅﾘｵ3）_アンモニアクラッキング'!E107:E112)*4/100000","v":1.4294731351250931},{"$f":"SUM('直送方式（ｼﾅﾘｵ3）_アンモニアクラッキング'!F107:F112)*4/100000","v":1.080713339115793},{"$f":"SUM('直送方式（ｼﾅﾘｵ3）_アンモニアクラッキング'!G107:G112)*4/100000","v":0.81905010777042175},{"$f":"SUM('直送方式（ｼﾅﾘｵ3）_アンモニアクラッキング'!H107:H112)*4/100000","v":0.49628531551802058},{"$f":"SUM('直送方式（ｼﾅﾘｵ3）_アンモニアクラッキング'!I107:I112)*4/100000","v":0.50336609538357513},{"$f":"SUM('直送方式（ｼﾅﾘｵ3）_アンモニアクラッキング'!J107:J112)*4/100000","v":0.49623771363657149},{"$f":"SUM(G109:L109)","v":14.475377119648426},{"$f":"'直送方式（ｼﾅﾘｵ3）_アンモニアクラッキング'!E190+'直送方式（ｼﾅﾘｵ3）_アンモニアクラッキング'!E191","v":49.478321883648498},{"$f":"'直送方式（ｼﾅﾘｵ3）_アンモニアクラッキング'!F190+'直送方式（ｼﾅﾘｵ3）_アンモニアクラッキング'!F191","v":38.207211399973822},{"$f":"'直送方式（ｼﾅﾘｵ3）_アンモニアクラッキング'!G190+'直送方式（ｼﾅﾘｵ3）_アンモニアクラッキング'!G191","v":21.463618082685905},{"$f":"'直送方式（ｼﾅﾘｵ3）_アンモニアクラッキング'!H190+'直送方式（ｼﾅﾘｵ3）_アンモニアクラッキング'!H191","v":11.161531189489818},{"$f":"'直送方式（ｼﾅﾘｵ3）_アンモニアクラッキング'!I190+'直送方式（ｼﾅﾘｵ3）_アンモニアクラッキング'!I191","v":11.161531189489818},{"$f":"'直送方式（ｼﾅﾘｵ3）_アンモニアクラッキング'!J190+'直送方式（ｼﾅﾘｵ3）_アンモニアクラッキング'!J191","v":11.161531189489818},{"$f":"SUM(N107:S109)","v":142.63374493477767},{"$f":"SUM(G109,N107)","v":53.766741289023777},{"$f":"SUM(H109,O107)","v":41.449351417321203},{"$f":"SUM(I109,P107)","v":23.920768405997169},{"$f":"SUM(J109,Q107)","v":12.650387136043879},{"$f":"SUM(K109,R107)","v":12.671629475640543},{"$f":"SUM(L109,S107)","v":12.650244330399532},{"$f":"SUM(U107:Z109)","v":157.10912205442611}]
[null,null,null,null,null,"その他月（８か月）",{"$f":"SUM('直送方式（ｼﾅﾘｵ3）_アンモニアクラッキング'!P107:P112)*8/100000","v":2.8589462702501862},{"$f":"SUM('直送方式（ｼﾅﾘｵ3）_アンモニアクラッキング'!Q107:Q112)*8/100000","v":2.1614266782315861},{"$f":"SUM('直送方式（ｼﾅﾘｵ3）_アンモニアクラッキング'!R107:R112)*8/100000","v":1.6381002155408435},{"$f":"SUM('直送方式（ｼﾅﾘｵ3）_アンモニアクラッキング'!S107:S112)*8/100000","v":0.99257063103604115},{"$f":"SUM('直送方式（ｼﾅﾘｵ3）_アンモニアクラッキング'!T107:T112)*8/100000","v":1.0067321907671503},{"$f":"SUM('直送方式（ｼﾅﾘｵ3）_アンモニアクラッキング'!U107:U112)*8/100000","v":0.99247542727314297}]
[null,null,null,null,null,"年間合計",{"$f":"SUM(G107:G108)","v":4.2884194053752793},{"$f":"SUM(H107:H108)","v":3.2421400173473791},2.4571503233112653,1.4888559465540618,1.5100982861507255,1.4887131409097145]
[null,null,null,null,"メタネーション","ピーク月（４か月）",{"$f":"SUM('直送方式（ｼﾅﾘｵ3）_メタネーション'!E107:E112)*4/100000","v":1.8886868349648194},{"$f":"SUM('直送方式（ｼﾅﾘｵ3）_メタネーション'!F107:F112)*4/100000","v":1.5618617941168482},{"$f":"SUM('直送方式（ｼﾅﾘｵ3）_メタネーション'!G107:G112)*4/100000","v":1.0821673508310743},{"$f":"SUM('直送方式（ｼﾅﾘｵ3）_メタネーション'!H107:H112)*4/100000","v":1.1687626562280677},{"$f":"SUM('直送方式（ｼﾅﾘｵ3）_メタネーション'!I107:I112)*4/100000","v":1.0789787286484402},{"$f":"SUM('直送方式（ｼﾅﾘｵ3）_メタネーション'!J107:J112)*4/100000","v":1.0636988511492578},{"$f":"SUM(G112:L112)","v":23.532468647815527},{"$f":"'直送方式（ｼﾅﾘｵ3）_メタネーション'!E190+'直送方式（ｼﾅﾘｵ3）_メタネーション'!E191","v":55.723392728558778},{"$f":"'直送方式（ｼﾅﾘｵ3）_メタネーション'!F190+'直送方式（ｼﾅﾘｵ3）_メタネーション'!F191","v":42.940803172970561},{"$f":"'直送方式（ｼﾅﾘｵ3）_メタネーション'!G190+'直送方式（ｼﾅﾘｵ3）_メタネーション'!G191","v":24.644401331806296},{"$f":"'直送方式（ｼﾅﾘｵ3）_メタネーション'!H190+'直送方式（ｼﾅﾘｵ3）_メタネーション'!H191","v":11.044153710441645},{"$f":"'直送方式（ｼﾅﾘｵ3）_メタネーション'!I190+'直送方式（ｼﾅﾘｵ3）_メタネーション'!I191","v":11.044153710441645},{"$f":"'直送方式（ｼﾅﾘｵ3）_メタネーション'!J190+'直送方式（ｼﾅﾘｵ3）_メタネーション'!J191","v":13.379039425098004},{"$f":"SUM(N110:S112)","v":158.7759440793169},{"$f":"SUM(G112,N110)","v":61.389453233453239},{"$f":"SUM(H112,O110)","v":47.626388555321107},{"$f":"SUM(I112,P110)","v":27.89090338429952},{"$f":"SUM(J112,Q110)","v":14.550441679125848},{"$f":"SUM(K112,R110)","v":14.281089896386966},{"$f":"SUM(L112,S110)","v":16.570135978545778},{"$f":"SUM(U110:Z112)","v":182.30841272713243}]
[null,null,null,null,null,"その他月（８か月）",{"$f":"SUM('直送方式（ｼﾅﾘｵ3）_メタネーション'!P107:P112)*8/100000","v":3.7773736699296387},{"$f":"SUM('直送方式（ｼﾅﾘｵ3）_メタネーション'!Q107:Q112)*8/100000","v":3.1237235882336964},{"$f":"SUM('直送方式（ｼﾅﾘｵ3）_メタネーション'!R107:R112)*8/100000","v":2.1643347016621486},{"$f":"SUM('直送方式（ｼﾅﾘｵ3）_メタネーション'!S107:S112)*8/100000","v":2.3375253124561355},{"$f":"SUM('直送方式（ｼﾅﾘｵ3）_メタネーション'!T107:T112)*8/100000","v":2.1579574572968805},{"$f":"SUM('直送方式（ｼﾅﾘｵ3）_メタネーション'!U107:U112)*8/100000","v":2.1273977022985155}]
[null,null,null,null,null,"年間合計",{"$f":"SUM(G110:G111)","v":5.6660605048944586},{"$f":"SUM(H110:H111)","v":4.6855853823505447},{"$f":"SUM(I110:I111)","v":3.2465020524932227},{"$f":"SUM(J110:J111)","v":3.5062879686842034},3.2369361859453205,3.1910965534477733]
[null,null,"2050年","直送方式","水素","ピーク月（４か月）",{"$f":"SUM('直送方式（ｼﾅﾘｵ3）ピーク月'!E150:E155)*4/100000","v":33.542191363933448},{"$f":"SUM('直送方式（ｼﾅﾘｵ3）ピーク月'!F150:F155)*4/100000","v":21.481486490294873},{"$f":"SUM('直送方式（ｼﾅﾘｵ3）ピーク月'!G150:G155)*4/100000","v":7.1613073811471031},{"$f":"SUM('直送方式（ｼﾅﾘｵ3）ピーク月'!H150:H155)*4/100000","v":20.591638213768718},{"$f":"SUM('直送方式（ｼﾅﾘｵ3）ピーク月'!I150:I155)*4/100000","v":1.6212601730688632},{"$f":"SUM('直送方式（ｼﾅﾘｵ3）ピーク月'!J150:J155)*4/100000","v":3.1734483483692961},{"$f":"SUM(G115:L115)","v":237.55686798026332},{"$f":"'直送方式（ｼﾅﾘｵ3）_水素'!E203+'直送方式（ｼﾅﾘｵ3）_水素'!E204","v":372.65827791559644},{"$f":"'直送方式（ｼﾅﾘｵ3）_水素'!F203+'直送方式（ｼﾅﾘｵ3）_水素'!F204","v":235.36312289406089},{"$f":"'直送方式（ｼﾅﾘｵ3）_水素'!G203+'直送方式（ｼﾅﾘｵ3）_水素'!G204","v":78.454374298020312},{"$f":"'直送方式（ｼﾅﾘｵ3）_水素'!H203+'直送方式（ｼﾅﾘｵ3）_水素'!H204","v":5.3094753144311442},{"$f":"'直送方式（ｼﾅﾘｵ3）_水素'!I203+'直送方式（ｼﾅﾘｵ3）_水素'!I204","v":8.4282666995271871},{"$f":"'直送方式（ｼﾅﾘｵ3）_水素'!J203+'直送方式（ｼﾅﾘｵ3）_水素'!J204","v":9.7801371498089544},{"$f":"SUM(N113:S115)","v":709.99365427144483},{"$f":"SUM(G115,N113)","v":463.70136876055869},{"$f":"SUM(H115,O113)","v":295.03391870043555},{"$f":"SUM(I115,P113)","v":99.938296441461617},{"$f":"SUM(J115,Q113)","v":59.457857283971116},{"$f":"SUM(K115,R113)","v":13.292047218733776},{"$f":"SUM(L115,S113)","v":16.127033846547548},{"$f":"SUM(U113:Z115)","v":947.55052225170812}]
[null,null,null,null,null,"その他月（８か月）",{"$f":"SUM('直送方式（ｼﾅﾘｵ3）その他月'!E150:E155)*8/100000","v":57.500899481028775},{"$f":"SUM('直送方式（ｼﾅﾘｵ3）その他月'!F150:F155)*8/100000","v":38.189309316079779},{"$f":"SUM('直送方式（ｼﾅﾘｵ3）その他月'!G150:G155)*8/100000","v":14.322614762294206},{"$f":"SUM('直送方式（ｼﾅﾘｵ3）その他月'!H150:H155)*8/100000","v":33.556743755771251},{"$f":"SUM('直送方式（ｼﾅﾘｵ3）その他月'!I150:I155)*8/100000","v":3.2425203461377263},{"$f":"SUM('直送方式（ｼﾅﾘｵ3）その他月'!J150:J155)*8/100000","v":3.1734483483692961}]
[null,null,null,null,null,"年間合計",{"$f":"SUM(G113:G114)","v":91.043090844962222},59.670795806374656,21.483922143441308,54.148381969539969,4.863780519206589,6.3468966967385922]
[null,null,null,null,"アンモニアクラッキング","ピーク月（４か月）",{"$f":"SUM('直送方式（ｼﾅﾘｵ3）_アンモニアクラッキング'!E143:E148)*4/100000","v":6.5274807455584467},{"$f":"SUM('直送方式（ｼﾅﾘｵ3）_アンモニアクラッキング'!F143:F148)*4/100000","v":4.8771407305597485},{"$f":"SUM('直送方式（ｼﾅﾘｵ3）_アンモニアクラッキング'!G143:G148)*4/100000","v":1.4864323126970973},{"$f":"SUM('直送方式（ｼﾅﾘｵ3）_アンモニアクラッキング'!H143:H148)*4/100000","v":0.51419790350731931},{"$f":"SUM('直送方式（ｼﾅﾘｵ3）_アンモニアクラッキング'!I143:I148)*4/100000","v":0.64261774557034546},{"$f":"SUM('直送方式（ｼﾅﾘｵ3）_アンモニアクラッキング'!J143:J148)*4/100000","v":0.83097009307408853},{"$f":"SUM(G118:L118)","v":37.717268352614084},{"$f":"'直送方式（ｼﾅﾘｵ3）_アンモニアクラッキング'!E203+'直送方式（ｼﾅﾘｵ3）_アンモニアクラッキング'!E204","v":202.55773773528549},{"$f":"'直送方式（ｼﾅﾘｵ3）_アンモニアクラッキング'!F203+'直送方式（ｼﾅﾘｵ3）_アンモニアクラッキング'!F204","v":117.9055976002755},{"$f":"'直送方式（ｼﾅﾘｵ3）_アンモニアクラッキング'!G203+'直送方式（ｼﾅﾘｵ3）_アンモニアクラッキング'!G204","v":49.478321883648498},{"$f":"'直送方式（ｼﾅﾘｵ3）_アンモニアクラッキング'!H203+'直送方式（ｼﾅﾘｵ3）_アンモニアクラッキング'!H204","v":5.3659045206714753},{"$f":"'直送方式（ｼﾅﾘｵ3）_アンモニアクラッキング'!I203+'直送方式（ｼﾅﾘｵ3）_アンモニアクラッキング'!I204","v":11.161531189489818},{"$f":"'直送方式（ｼﾅﾘｵ3）_アンモニアクラッキング'!J203+'直送方式（ｼﾅﾘｵ3）_アンモニアクラッキング'!J204","v":11.161531189489818},{"$f":"SUM(N116:S118)","v":397.63062411886062},{"$f":"SUM(G118,N116)","v":218.87643959918159},{"$f":"SUM(H118,O116)","v":129.28559263824826},{"$f":"SUM(I118,P116)","v":53.93761882173979},{"$f":"SUM(J118,Q116)","v":6.9084982311934331},{"$f":"SUM(K118,R116)","v":13.089384426200855},{"$f":"SUM(L118,S116)","v":13.250358754910755},{"$f":"SUM(U116:Z118)","v":435.34789247147472}]
[null,null,null,null,null,"その他月（８か月）",{"$f":"SUM('直送方式（ｼﾅﾘｵ3）_アンモニアクラッキング'!P143:P148)*8/100000","v":9.7912211183376705},{"$f":"SUM('直送方式（ｼﾅﾘｵ3）_アンモニアクラッキング'!Q143:Q148)*8/100000","v":6.5028543074129992},{"$f":"SUM('直送方式（ｼﾅﾘｵ3）_アンモニアクラッキング'!R143:R148)*8/100000","v":2.9728646253941946},{"$f":"SUM('直送方式（ｼﾅﾘｵ3）_アンモニアクラッキング'!S143:S148)*8/100000","v":1.0283958070146386},{"$f":"SUM('直送方式（ｼﾅﾘｵ3）_アンモニアクラッキング'!T143:T148)*8/100000","v":1.2852354911406909},{"$f":"SUM('直送方式（ｼﾅﾘｵ3）_アンモニアクラッキング'!U143:U148)*8/100000","v":1.2578574723468479}]
[null,null,null,null,null,"年間合計",{"$f":"SUM(G116:G117)","v":16.318701863896116},{"$f":"SUM(H116:H117)","v":11.379995037972748},4.4592969380912919,1.5425937105219578,1.9278532367110364,2.0888275654209365]
[null,null,null,null,"メタネーション","ピーク月（４か月）",{"$f":"SUM('直送方式（ｼﾅﾘｵ3）_メタネーション'!E143:E148)*4/100000","v":9.5834832468381297},{"$f":"SUM('直送方式（ｼﾅﾘｵ3）_メタネーション'!F143:F148)*4/100000","v":7.1604954967649581},{"$f":"SUM('直送方式（ｼﾅﾘｵ3）_メタネーション'!G143:G148)*4/100000","v":1.9639439672377199},{"$f":"SUM('直送方式（ｼﾅﾘｵ3）_メタネーション'!H143:H148)*4/100000","v":1.8164207827794259},{"$f":"SUM('直送方式（ｼﾅﾘｵ3）_メタネーション'!I143:I148)*4/100000","v":1.1218134036010727},{"$f":"SUM('直送方式（ｼﾅﾘｵ3）_メタネーション'!J143:J148)*4/100000","v":1.0979165935155404},{"$f":"SUM(G121:L121)","v":57.455867995761892},{"$f":"'直送方式（ｼﾅﾘｵ3）_メタネーション'!E203+'直送方式（ｼﾅﾘｵ3）_メタネーション'!E204","v":260.137014107742},{"$f":"'直送方式（ｼﾅﾘｵ3）_メタネーション'!F203+'直送方式（ｼﾅﾘｵ3）_メタネーション'!F204","v":169.90321006179661},{"$f":"'直送方式（ｼﾅﾘｵ3）_メタネーション'!G203+'直送方式（ｼﾅﾘｵ3）_メタネーション'!G204","v":55.723392728558778},{"$f":"'直送方式（ｼﾅﾘｵ3）_メタネーション'!H203+'直送方式（ｼﾅﾘｵ3）_メタネーション'!H204","v":5.3094753144311442},{"$f":"'直送方式（ｼﾅﾘｵ3）_メタネーション'!I203+'直送方式（ｼﾅﾘｵ3）_メタネーション'!I204","v":11.044153710441645},{"$f":"'直送方式（ｼﾅﾘｵ3）_メタネーション'!J203+'直送方式（ｼﾅﾘｵ3）_メタネーション'!J204","v":13.379039425098004},{"$f":"SUM(N119:S121)","v":515.49628534806823},{"$f":"SUM(G121,N119)","v":284.09572222483735},{"$f":"SUM(H121,O119)","v":186.61103288758153},{"$f":"SUM(I121,P119)","v":61.615224630271939},{"$f":"SUM(J121,Q119)","v":9.5477904742498048},{"$f":"SUM(K121,R119)","v":14.409593921244863},{"$f":"SUM(L121,S119)","v":16.672789205644627},{"$f":"SUM(U119:Z121)","v":572.95215334383022}]
[null,null,null,null,null,"その他月（８か月）",{"$f":"SUM('直送方式（ｼﾅﾘｵ3）_メタネーション'!P143:P148)*8/100000","v":14.375224870257194},{"$f":"SUM('直送方式（ｼﾅﾘｵ3）_メタネーション'!Q143:Q148)*8/100000","v":9.5473273290199447},{"$f":"SUM('直送方式（ｼﾅﾘｵ3）_メタネーション'!R143:R148)*8/100000","v":3.9278879344754398},{"$f":"SUM('直送方式（ｼﾅﾘｵ3）_メタネーション'!S143:S148)*8/100000","v":2.4218943770392336},{"$f":"SUM('直送方式（ｼﾅﾘｵ3）_メタネーション'!T143:T148)*8/100000","v":2.2436268072021455},{"$f":"SUM('直送方式（ｼﾅﾘｵ3）_メタネーション'!U143:U148)*8/100000","v":2.1958331870310808}]
[null,null,null,null,null,"年間合計",{"$f":"SUM(G119:G120)","v":23.958708117095323},{"$f":"SUM(H119:H120)","v":16.707822825784902},{"$f":"SUM(I119:I120)","v":5.89183190171316},{"$f":"SUM(J119:J120)","v":4.2383151598186597},3.365440210803218,3.2937497805466212]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"億円/年"]
[null,"水素",null,null,null,null,"海上輸送費用（単年）",null,null,null,null,null,null,"貯蔵費用（単年）",null,null,null,null,null,null,"合計（単年）"]
[null,null,null,null,null,null,"新潟港","直江津港","伏木\n富山港","金沢港","七尾港","直江津港","合計","新潟港","直江津港","伏木\n富山港","金沢港","七尾港","直江津港","合計","新潟港","直江津港","伏木\n富山港","金沢港","七尾港","直江津港","合計"]
[null,"シナリオ４","実証期","直送方式","水素","ピーク月（４か月）",{"$f":"SUM('直送方式（ｼﾅﾘｵ4）ピーク月'!E42:E47)*4/100000","v":1.5015479859071883},{"$f":"SUM('直送方式（ｼﾅﾘｵ4）ピーク月'!F42:F47)*4/100000","v":1.2738852992983307},{"$f":"SUM('直送方式（ｼﾅﾘｵ4）ピーク月'!G42:G47)*4/100000","v":1.27489541124301},{"$f":"SUM('直送方式（ｼﾅﾘｵ4）ピーク月'!H42:H47)*4/100000","v":0.86844598269168205},{"$f":"SUM('直送方式（ｼﾅﾘｵ4）ピーク月'!I42:I47)*4/100000","v":0.87994759331320205},{"$f":"SUM('直送方式（ｼﾅﾘｵ4）ピーク月'!J42:J47)*4/100000","v":0.68872053557917479},{"$f":"SUM(G129:L129)","v":17.861641869954454},{"$f":"'直送方式（ｼﾅﾘｵ4）_水素'!E163+'直送方式（ｼﾅﾘｵ4）_水素'!E164","v":8.4282666995271871},{"$f":"'直送方式（ｼﾅﾘｵ4）_水素'!F163+'直送方式（ｼﾅﾘｵ4）_水素'!F164","v":6.9573808690299979},{"$f":"'直送方式（ｼﾅﾘｵ4）_水素'!G163+'直送方式（ｼﾅﾘｵ4）_水素'!G164","v":3.3447598562745018},{"$f":"'直送方式（ｼﾅﾘｵ4）_水素'!H163+'直送方式（ｼﾅﾘｵ4）_水素'!H164","v":3.3447598562745018},{"$f":"'直送方式（ｼﾅﾘｵ4）_水素'!I163+'直送方式（ｼﾅﾘｵ4）_水素'!I164","v":3.3447598562745018},{"$f":"'直送方式（ｼﾅﾘｵ4）_水素'!J163+'直送方式（ｼﾅﾘｵ4）_水素'!J164","v":3.3447598562745018},{"$f":"SUM(N127:S129)","v":28.764686993655189},{"$f":"SUM(G129,N127)","v":12.481329735925351},{"$f":"SUM(H129,O127)","v":10.779036766924989},{"$f":"SUM(I129,P127)","v":6.0203404571836225},{"$f":"SUM(J129,Q127)","v":5.9500978043495483},{"$f":"SUM(K129,R127)","v":5.9846026362141078},{"$f":"SUM(L129,S127)","v":5.4109214630120261},{"$f":"SUM(U127:Z129)","v":46.626328863609636}]
[null,null,null,null,null,"その他月（８か月）",{"$f":"SUM('直送方式（ｼﾅﾘｵ4）その他月'!E42:E47)*8/100000","v":2.5515150504909765},{"$f":"SUM('直送方式（ｼﾅﾘｵ4）その他月'!F42:F47)*8/100000","v":2.5477705985966614},{"$f":"SUM('直送方式（ｼﾅﾘｵ4）その他月'!G42:G47)*8/100000","v":1.4006851896661108},{"$f":"SUM('直送方式（ｼﾅﾘｵ4）その他月'!H42:H47)*8/100000","v":1.7368919653833641},{"$f":"SUM('直送方式（ｼﾅﾘｵ4）その他月'!I42:I47)*8/100000","v":1.7598951866264041},{"$f":"SUM('直送方式（ｼﾅﾘｵ4）その他月'!J42:J47)*8/100000","v":1.3774410711583496}]
[null,null,null,null,null,"年間合計",{"$f":"SUM(G127:G128)","v":4.0530630363981643},3.8216558978949919,2.6755806009091208,2.605337948075046,2.639842779939606,2.0661616067375244]
[null,null,null,null,"アンモニアクラッキング","ピーク月（４か月）",{"$f":"SUM('直送方式（ｼﾅﾘｵ4）_アンモニアクラッキング'!E35:E40)*4/100000","v":0.5951675108029596},{"$f":"SUM('直送方式（ｼﾅﾘｵ4）_アンモニアクラッキング'!F35:F40)*4/100000","v":0.59429407832493764},{"$f":"SUM('直送方式（ｼﾅﾘｵ4）_アンモニアクラッキング'!G35:G40)*4/100000","v":0.38231027686004471},{"$f":"SUM('直送方式（ｼﾅﾘｵ4）_アンモニアクラッキング'!H35:H40)*4/100000","v":0.37637113997990679},{"$f":"SUM('直送方式（ｼﾅﾘｵ4）_アンモニアクラッキング'!I35:I40)*4/100000","v":0.38135576123154707},{"$f":"SUM('直送方式（ｼﾅﾘｵ4）_アンモニアクラッキング'!J35:J40)*4/100000","v":0.3759659066563531},{"$f":"SUM(G132:L132)","v":8.1163940215672472},{"$f":"'直送方式（ｼﾅﾘｵ4）_アンモニアクラッキング'!E163+'直送方式（ｼﾅﾘｵ4）_アンモニアクラッキング'!E164","v":11.161531189489818},{"$f":"'直送方式（ｼﾅﾘｵ4）_アンモニアクラッキング'!F163+'直送方式（ｼﾅﾘｵ4）_アンモニアクラッキング'!F164","v":8.517842480874819},{"$f":"'直送方式（ｼﾅﾘｵ4）_アンモニアクラッキング'!G163+'直送方式（ｼﾅﾘｵ4）_アンモニアクラッキング'!G164","v":5.3659045206714753},{"$f":"'直送方式（ｼﾅﾘｵ4）_アンモニアクラッキング'!H163+'直送方式（ｼﾅﾘｵ4）_アンモニアクラッキング'!H164","v":5.3659045206714753},{"$f":"'直送方式（ｼﾅﾘｵ4）_アンモニアクラッキング'!I163+'直送方式（ｼﾅﾘｵ4）_アンモニアクラッキング'!I164","v":5.3659045206714753},{"$f":"'直送方式（ｼﾅﾘｵ4）_アンモニアクラッキング'!J163+'直送方式（ｼﾅﾘｵ4）_アンモニアクラッキング'!J164","v":5.3659045206714753},{"$f":"SUM(N130:S132)","v":41.142991753050538},{"$f":"SUM(G132,N130)","v":12.947033721898697},{"$f":"SUM(H132,O130)","v":10.300724715849633},{"$f":"SUM(I132,P130)","v":6.5128353512516099},{"$f":"SUM(J132,Q130)","v":6.4950179406111959},{"$f":"SUM(K132,R130)","v":6.509971804366117},{"$f":"SUM(L132,S130)","v":6.4938022406405347},{"$f":"SUM(U130:Z132)","v":49.25938577461779}]
[null,null,null,null,null,"その他月（８か月）",{"$f":"SUM('直送方式（ｼﾅﾘｵ4）_アンモニアクラッキング'!P35:P40)*8/100000","v":1.1903350216059192},{"$f":"SUM('直送方式（ｼﾅﾘｵ4）_アンモニアクラッキング'!Q35:Q40)*8/100000","v":1.1885881566498753},{"$f":"SUM('直送方式（ｼﾅﾘｵ4）_アンモニアクラッキング'!R35:R40)*8/100000","v":0.76462055372008941},{"$f":"SUM('直送方式（ｼﾅﾘｵ4）_アンモニアクラッキング'!S35:S40)*8/100000","v":0.75274227995981358},{"$f":"SUM('直送方式（ｼﾅﾘｵ4）_アンモニアクラッキング'!T35:T40)*8/100000","v":0.76271152246309415},{"$f":"SUM('直送方式（ｼﾅﾘｵ4）_アンモニアクラッキング'!U35:U40)*8/100000","v":0.7519318133127062}]
[null,null,null,null,null,"年間合計",{"$f":"SUM(G130:G131)","v":1.7855025324088789},{"$f":"SUM(H130:H131)","v":1.7828822349748128},1.1469308305801342,1.1291134199397204,1.1440672836946413,1.1278977199690594]
[null,null,null,null,"メタネーション","ピーク月（４か月）",{"$f":"SUM('直送方式（ｼﾅﾘｵ4）_メタネーション'!E35:E40)*4/100000","v":1.2757575252454882},{"$f":"SUM('直送方式（ｼﾅﾘｵ4）_メタネーション'!F35:F40)*4/100000","v":1.2738852992983307},{"$f":"SUM('直送方式（ｼﾅﾘｵ4）_メタネーション'!G35:G40)*4/100000","v":0.70034259483305505},{"$f":"SUM('直送方式（ｼﾅﾘｵ4）_メタネーション'!H35:H40)*4/100000","v":0.6894628702076373},{"$f":"SUM('直送方式（ｼﾅﾘｵ4）_メタネーション'!I35:I40)*4/100000","v":0.69859404661834035},{"$f":"SUM('直送方式（ｼﾅﾘｵ4）_メタネーション'!J35:J40)*4/100000","v":0.68872053557917456},{"$f":"SUM(G135:L135)","v":14.83209343001478},{"$f":"'直送方式（ｼﾅﾘｵ4）_メタネーション'!E163+'直送方式（ｼﾅﾘｵ4）_メタネーション'!E164","v":11.044153710441645},{"$f":"'直送方式（ｼﾅﾘｵ4）_メタネーション'!F163+'直送方式（ｼﾅﾘｵ4）_メタネーション'!F164","v":8.4282666995271871},{"$f":"'直送方式（ｼﾅﾘｵ4）_メタネーション'!G163+'直送方式（ｼﾅﾘｵ4）_メタネーション'!G164","v":5.3094753144311442},{"$f":"'直送方式（ｼﾅﾘｵ4）_メタネーション'!H163+'直送方式（ｼﾅﾘｵ4）_メタネーション'!H164","v":5.3094753144311442},{"$f":"'直送方式（ｼﾅﾘｵ4）_メタネーション'!I163+'直送方式（ｼﾅﾘｵ4）_メタネーション'!I164","v":5.3094753144311442},{"$f":"'直送方式（ｼﾅﾘｵ4）_メタネーション'!J163+'直送方式（ｼﾅﾘｵ4）_メタネーション'!J164","v":5.3094753144311442},{"$f":"SUM(N133:S135)","v":40.710321667693414},{"$f":"SUM(G135,N133)","v":14.87142628617811},{"$f":"SUM(H135,O133)","v":11.101727412090881},{"$f":"SUM(I135,P133)","v":7.4105030989303096},{"$f":"SUM(J135,Q133)","v":7.3778639250540561},{"$f":"SUM(K135,R133)","v":7.4052574542861649},{"$f":"SUM(L135,S133)","v":7.3756369211686676},{"$f":"SUM(U133:Z135)","v":55.542415097708194}]
[null,null,null,null,null,"その他月（８か月）",{"$f":"SUM('直送方式（ｼﾅﾘｵ4）_メタネーション'!P35:P40)*8/100000","v":2.5515150504909765},{"$f":"SUM('直送方式（ｼﾅﾘｵ4）_メタネーション'!Q35:Q40)*8/100000","v":1.3995754132653639},{"$f":"SUM('直送方式（ｼﾅﾘｵ4）_メタネーション'!R35:R40)*8/100000","v":1.4006851896661101},{"$f":"SUM('直送方式（ｼﾅﾘｵ4）_メタネーション'!S35:S40)*8/100000","v":1.3789257404152746},{"$f":"SUM('直送方式（ｼﾅﾘｵ4）_メタネーション'!T35:T40)*8/100000","v":1.3971880932366807},{"$f":"SUM('直送方式（ｼﾅﾘｵ4）_メタネーション'!U35:U40)*8/100000","v":1.3774410711583491}]
[null,null,null,null,null,"年間合計",{"$f":"SUM(G133:G134)","v":3.8272725757364645},{"$f":"SUM(H133:H134)","v":2.6734607125636947},{"$f":"SUM(I133:I134)","v":2.1010277844991654},{"$f":"SUM(J133:J134)","v":2.0683886106229119},2.0957821398550212,2.0661616067375235]
[null,null,"2030年","直送方式","水素","ピーク月（４か月）",{"$f":"SUM('直送方式（ｼﾅﾘｵ4）ピーク月'!E78:E83)*4/100000","v":1.7189555281074642},{"$f":"SUM('直送方式（ｼﾅﾘｵ4）ピーク月'!F78:F83)*4/100000","v":1.4058034630392036},{"$f":"SUM('直送方式（ｼﾅﾘｵ4）ピーク月'!G78:G83)*4/100000","v":1.1984631463942481},{"$f":"SUM('直送方式（ｼﾅﾘｵ4）ピーク月'!H78:H83)*4/100000","v":0.82263271314617992},{"$f":"SUM('直送方式（ｼﾅﾘｵ4）ピーク月'!I78:I83)*4/100000","v":0.82709253292721974},{"$f":"SUM('直送方式（ｼﾅﾘｵ4）ピーク月'!J78:J83)*4/100000","v":0.65601650594292527},{"$f":"SUM(G138:L138)","v":19.886891668671719},{"$f":"'直送方式（ｼﾅﾘｵ4）_水素'!E176+'直送方式（ｼﾅﾘｵ4）_水素'!E177","v":9.7801371498089544},{"$f":"'直送方式（ｼﾅﾘｵ4）_水素'!F176+'直送方式（ｼﾅﾘｵ4）_水素'!F177","v":6.9573808690299979},{"$f":"'直送方式（ｼﾅﾘｵ4）_水素'!G176+'直送方式（ｼﾅﾘｵ4）_水素'!G177","v":3.3447598562745018},{"$f":"'直送方式（ｼﾅﾘｵ4）_水素'!H176+'直送方式（ｼﾅﾘｵ4）_水素'!H177","v":0},{"$f":"'直送方式（ｼﾅﾘｵ4）_水素'!I176+'直送方式（ｼﾅﾘｵ4）_水素'!I177","v":0},{"$f":"'直送方式（ｼﾅﾘｵ4）_水素'!J176+'直送方式（ｼﾅﾘｵ4）_水素'!J177","v":0},{"$f":"SUM(N136:S138)","v":20.082277875113455},{"$f":"SUM(G138,N136)","v":14.937003734131347},{"$f":"SUM(H138,O136)","v":11.174791258147607},{"$f":"SUM(I138,P136)","v":6.9401492954572461},{"$f":"SUM(J138,Q136)","v":2.4678981394385398},{"$f":"SUM(K138,R136)","v":2.4812775987816593},{"$f":"SUM(L138,S136)","v":1.9680495178287758},{"$f":"SUM(U136:Z138)","v":39.969169543785171}]
[null,null,null,null,null,"その他月（８か月）",{"$f":"SUM('直送方式（ｼﾅﾘｵ4）その他月'!E78:E83)*8/100000","v":3.4379110562149284},{"$f":"SUM('直送方式（ｼﾅﾘｵ4）その他月'!F78:F83)*8/100000","v":2.8116069260784071},{"$f":"SUM('直送方式（ｼﾅﾘｵ4）その他月'!G78:G83)*8/100000","v":2.3969262927884962},{"$f":"SUM('直送方式（ｼﾅﾘｵ4）その他月'!H78:H83)*8/100000","v":1.6452654262923598},{"$f":"SUM('直送方式（ｼﾅﾘｵ4）その他月'!I78:I83)*8/100000","v":1.6541850658544395},{"$f":"SUM('直送方式（ｼﾅﾘｵ4）その他月'!J78:J83)*8/100000","v":1.3120330118858505}]
[null,null,null,null,null,"年間合計",{"$f":"SUM(G136:G137)","v":5.1568665843223922},4.2174103891176102,3.5953894391827443,2.4678981394385398,2.4812775987816593,1.9680495178287758]
[null,null,null,null,"アンモニアクラッキング","ピーク月（４か月）",{"$f":"SUM('直送方式（ｼﾅﾘｵ4）_アンモニアクラッキング'!E71:E76)*4/100000","v":0.68134118419572276},{"$f":"SUM('直送方式（ｼﾅﾘｵ4）_アンモニアクラッキング'!F71:F76)*4/100000","v":0.55721732214220399},{"$f":"SUM('直送方式（ｼﾅﾘｵ4）_アンモニアクラッキング'!G71:G76)*4/100000","v":0.35939009056266036},{"$f":"SUM('直送方式（ｼﾅﾘｵ4）_アンモニアクラッキング'!H71:H76)*4/100000","v":0.35651637315652346},{"$f":"SUM('直送方式（ｼﾅﾘｵ4）_アンモニアクラッキング'!I71:I76)*4/100000","v":0.35844919049755414},{"$f":"SUM('直送方式（ｼﾅﾘｵ4）_アンモニアクラッキング'!J71:J76)*4/100000","v":0.35811309188124441},{"$f":"SUM(G141:L141)","v":8.0130817573077273},{"$f":"'直送方式（ｼﾅﾘｵ4）_アンモニアクラッキング'!E176+'直送方式（ｼﾅﾘｵ4）_アンモニアクラッキング'!E177","v":11.161531189489818},{"$f":"'直送方式（ｼﾅﾘｵ4）_アンモニアクラッキング'!F176+'直送方式（ｼﾅﾘｵ4）_アンモニアクラッキング'!F177","v":8.517842480874819},{"$f":"'直送方式（ｼﾅﾘｵ4）_アンモニアクラッキング'!G176+'直送方式（ｼﾅﾘｵ4）_アンモニアクラッキング'!G177","v":5.3659045206714753},{"$f":"'直送方式（ｼﾅﾘｵ4）_アンモニアクラッキング'!H176+'直送方式（ｼﾅﾘｵ4）_アンモニアクラッキング'!H177","v":0},{"$f":"'直送方式（ｼﾅﾘｵ4）_アンモニアクラッキング'!I176+'直送方式（ｼﾅﾘｵ4）_アンモニアクラッキング'!I177","v":0},{"$f":"'直送方式（ｼﾅﾘｵ4）_アンモニアクラッキング'!J176+'直送方式（ｼﾅﾘｵ4）_アンモニアクラッキング'!J177","v":0},{"$f":"SUM(N139:S141)","v":25.045278191036111},{"$f":"SUM(G141,N139)","v":13.205554742076986},{"$f":"SUM(H141,O139)","v":10.189494447301431},{"$f":"SUM(I141,P139)","v":6.4440747923594568},{"$f":"SUM(J141,Q139)","v":1.0695491194695703},{"$f":"SUM(K141,R139)","v":1.0753475714926624},{"$f":"SUM(L141,S139)","v":1.0743392756437333},{"$f":"SUM(U139:Z141)","v":33.058359948343842}]
[null,null,null,null,null,"その他月（８か月）",{"$f":"SUM('直送方式（ｼﾅﾘｵ4）_アンモニアクラッキング'!P71:P76)*8/100000","v":1.3626823683914455},{"$f":"SUM('直送方式（ｼﾅﾘｵ4）_アンモニアクラッキング'!Q71:Q76)*8/100000","v":1.114434644284408},{"$f":"SUM('直送方式（ｼﾅﾘｵ4）_アンモニアクラッキング'!R71:R76)*8/100000","v":0.71878018112532072},{"$f":"SUM('直送方式（ｼﾅﾘｵ4）_アンモニアクラッキング'!S71:S76)*8/100000","v":0.71303274631304692},{"$f":"SUM('直送方式（ｼﾅﾘｵ4）_アンモニアクラッキング'!T71:T76)*8/100000","v":0.71689838099510828},{"$f":"SUM('直送方式（ｼﾅﾘｵ4）_アンモニアクラッキング'!U71:U76)*8/100000","v":0.71622618376248881}]
[null,null,null,null,null,"年間合計",{"$f":"SUM(G139:G140)","v":2.0440235525871682},{"$f":"SUM(H139:H140)","v":1.6716519664266118},1.0781702716879811,1.0695491194695703,1.0753475714926624,1.0743392756437333]
[null,null,null,null,"メタネーション","ピーク月（４か月）",{"$f":"SUM('直送方式（ｼﾅﾘｵ4）_メタネーション'!E71:E76)*4/100000","v":1.1894126455811036},{"$f":"SUM('直送方式（ｼﾅﾘｵ4）_メタネーション'!F71:F76)*4/100000","v":1.1944102778073231},{"$f":"SUM('直送方式（ｼﾅﾘｵ4）_メタネーション'!G71:G76)*4/100000","v":0.65835580107641367},{"$f":"SUM('直送方式（ｼﾅﾘｵ4）_メタネーション'!H71:H76)*4/100000","v":0.65309152536412995},{"$f":"SUM('直送方式（ｼﾅﾘｵ4）_メタネーション'!I71:I76)*4/100000","v":0.65663219479910639},{"$f":"SUM('直送方式（ｼﾅﾘｵ4）_メタネーション'!J71:J76)*4/100000","v":0.65601650594292549},{"$f":"SUM(G144:L144)","v":15.023756851713008},{"$f":"'直送方式（ｼﾅﾘｵ4）_メタネーション'!E176+'直送方式（ｼﾅﾘｵ4）_メタネーション'!E177","v":13.379039425098004},{"$f":"'直送方式（ｼﾅﾘｵ4）_メタネーション'!F176+'直送方式（ｼﾅﾘｵ4）_メタネーション'!F177","v":8.4282666995271871},{"$f":"'直送方式（ｼﾅﾘｵ4）_メタネーション'!G176+'直送方式（ｼﾅﾘｵ4）_メタネーション'!G177","v":5.3094753144311442},{"$f":"'直送方式（ｼﾅﾘｵ4）_メタネーション'!H176+'直送方式（ｼﾅﾘｵ4）_メタネーション'!H177","v":0},{"$f":"'直送方式（ｼﾅﾘｵ4）_メタネーション'!I176+'直送方式（ｼﾅﾘｵ4）_メタネーション'!I177","v":0},{"$f":"'直送方式（ｼﾅﾘｵ4）_メタネーション'!J176+'直送方式（ｼﾅﾘｵ4）_メタネーション'!J177","v":0},{"$f":"SUM(N142:S144)","v":27.116781439056336},{"$f":"SUM(G144,N142)","v":16.947277361841316},{"$f":"SUM(H144,O142)","v":12.011497532949157},{"$f":"SUM(I144,P142)","v":7.2845427176603854},{"$f":"SUM(J144,Q142)","v":1.95927457609239},{"$f":"SUM(K144,R142)","v":1.9698965843973193},{"$f":"SUM(L144,S142)","v":1.9680495178287765},{"$f":"SUM(U142:Z144)","v":42.140538290769342}]
[null,null,null,null,null,"その他月（８か月）",{"$f":"SUM('直送方式（ｼﾅﾘｵ4）_メタネーション'!P71:P76)*8/100000","v":2.3788252911622072},{"$f":"SUM('直送方式（ｼﾅﾘｵ4）_メタネーション'!Q71:Q76)*8/100000","v":2.3888205556146462},{"$f":"SUM('直送方式（ｼﾅﾘｵ4）_メタネーション'!R71:R76)*8/100000","v":1.3167116021528273},{"$f":"SUM('直送方式（ｼﾅﾘｵ4）_メタネーション'!S71:S76)*8/100000","v":1.3061830507282599},{"$f":"SUM('直送方式（ｼﾅﾘｵ4）_メタネーション'!T71:T76)*8/100000","v":1.3132643895982128},{"$f":"SUM('直送方式（ｼﾅﾘｵ4）_メタネーション'!U71:U76)*8/100000","v":1.312033011885851}]
[null,null,null,null,null,"年間合計",{"$f":"SUM(G142:G143)","v":3.5682379367433108},{"$f":"SUM(H142:H143)","v":3.5832308334219691},{"$f":"SUM(I142:I143)","v":1.975067403229241},{"$f":"SUM(J142:J143)","v":1.95927457609239},1.9698965843973193,1.9680495178287765]
[null,null,"移行期","直送方式","水素","ピーク月（４か月）",{"$f":"SUM('直送方式（ｼﾅﾘｵ4）ピーク月'!E114:E119)*4/100000","v":7.6304058520643716},{"$f":"SUM('直送方式（ｼﾅﾘｵ4）ピーク月'!F114:F119)*4/100000","v":5.119213740477158},{"$f":"SUM('直送方式（ｼﾅﾘｵ4）ピーク月'!G114:G119)*4/100000","v":2.1149957466561862},{"$f":"SUM('直送方式（ｼﾅﾘｵ4）ピーク月'!H114:H119)*4/100000","v":16.692128377497994},{"$f":"SUM('直送方式（ｼﾅﾘｵ4）ピーク月'!I114:I119)*4/100000","v":1.4223786365708115},{"$f":"SUM('直送方式（ｼﾅﾘｵ4）ピーク月'!J114:J119)*4/100000","v":1.4293400945701333},{"$f":"SUM(G147:L147)","v":91.033827510260735},{"$f":"'直送方式（ｼﾅﾘｵ4）_水素'!E190+'直送方式（ｼﾅﾘｵ4）_水素'!E191","v":78.454374298020312},{"$f":"'直送方式（ｼﾅﾘｵ4）_水素'!F190+'直送方式（ｼﾅﾘｵ4）_水素'!F191","v":58.840780723515223},{"$f":"'直送方式（ｼﾅﾘｵ4）_水素'!G190+'直送方式（ｼﾅﾘｵ4）_水素'!G191","v":18.492424051174616},{"$f":"'直送方式（ｼﾅﾘｵ4）_水素'!H190+'直送方式（ｼﾅﾘｵ4）_水素'!H191","v":8.4282666995271871},{"$f":"'直送方式（ｼﾅﾘｵ4）_水素'!I190+'直送方式（ｼﾅﾘｵ4）_水素'!I191","v":8.4282666995271871},{"$f":"'直送方式（ｼﾅﾘｵ4）_水素'!J190+'直送方式（ｼﾅﾘｵ4）_水素'!J191","v":9.7801371498089544},{"$f":"SUM(N145:S147)","v":182.42424962157352},{"$f":"SUM(G147,N145)","v":96.258654619503844},{"$f":"SUM(H147,O145)","v":74.198421944946702},{"$f":"SUM(I147,P145)","v":24.837411291143177},{"$f":"SUM(J147,Q145)","v":51.827800481021967},{"$f":"SUM(K147,R145)","v":12.26763136169917},{"$f":"SUM(L147,S145)","v":14.068157433519355},{"$f":"SUM(U145:Z147)","v":273.45807713183422}]
[null,null,null,null,null,"その他月（８か月）",{"$f":"SUM('直送方式（ｼﾅﾘｵ4）その他月'!E114:E119)*8/100000","v":10.173874469419163},{"$f":"SUM('直送方式（ｼﾅﾘｵ4）その他月'!F114:F119)*8/100000","v":10.238427480954316},{"$f":"SUM('直送方式（ｼﾅﾘｵ4）その他月'!G114:G119)*8/100000","v":4.2299914933123723},{"$f":"SUM('直送方式（ｼﾅﾘｵ4）その他月'!H114:H119)*8/100000","v":26.707405403996784},{"$f":"SUM('直送方式（ｼﾅﾘｵ4）その他月'!I114:I119)*8/100000","v":2.4169860256011724},{"$f":"SUM('直送方式（ｼﾅﾘｵ4）その他月'!J114:J119)*8/100000","v":2.8586801891402667}]
[null,null,null,null,null,"年間合計",{"$f":"SUM(G145:G146)","v":17.804280321483535},15.357641221431475,6.3449872399685585,43.399533781494782,3.8393646621719837,4.2880202837104004]
[null,null,null,null,"アンモニアクラッキング","ピーク月（４か月）",{"$f":"SUM('直送方式（ｼﾅﾘｵ4）_アンモニアクラッキング'!E107:E112)*4/100000","v":1.5838004450640866},{"$f":"SUM('直送方式（ｼﾅﾘｵ4）_アンモニアクラッキング'!F107:F112)*4/100000","v":1.2063223914277257},{"$f":"SUM('直送方式（ｼﾅﾘｵ4）_アンモニアクラッキング'!G107:G112)*4/100000","v":0.91697528955201357},{"$f":"SUM('直送方式（ｼﾅﾘｵ4）_アンモニアクラッキング'!H107:H112)*4/100000","v":0.562710328938825},{"$f":"SUM('直送方式（ｼﾅﾘｵ4）_アンモニアクラッキング'!I107:I112)*4/100000","v":0.56378721192562919},{"$f":"SUM('直送方式（ｼﾅﾘｵ4）_アンモニアクラッキング'!J107:J112)*4/100000","v":0.5665465200981965},{"$f":"SUM(G150:L150)","v":16.20042656101943},{"$f":"'直送方式（ｼﾅﾘｵ4）_アンモニアクラッキング'!E190+'直送方式（ｼﾅﾘｵ4）_アンモニアクラッキング'!E191","v":49.478321883648498},{"$f":"'直送方式（ｼﾅﾘｵ4）_アンモニアクラッキング'!F190+'直送方式（ｼﾅﾘｵ4）_アンモニアクラッキング'!F191","v":38.207211399973822},{"$f":"'直送方式（ｼﾅﾘｵ4）_アンモニアクラッキング'!G190+'直送方式（ｼﾅﾘｵ4）_アンモニアクラッキング'!G191","v":21.463618082685905},{"$f":"'直送方式（ｼﾅﾘｵ4）_アンモニアクラッキング'!H190+'直送方式（ｼﾅﾘｵ4）_アンモニアクラッキング'!H191","v":11.161531189489818},{"$f":"'直送方式（ｼﾅﾘｵ4）_アンモニアクラッキング'!I190+'直送方式（ｼﾅﾘｵ4）_アンモニアクラッキング'!I191","v":11.161531189489818},{"$f":"'直送方式（ｼﾅﾘｵ4）_アンモニアクラッキング'!J190+'直送方式（ｼﾅﾘｵ4）_アンモニアクラッキング'!J191","v":11.161531189489818},{"$f":"SUM(N148:S150)","v":142.63374493477767},{"$f":"SUM(G150,N148)","v":54.229723218840761},{"$f":"SUM(H150,O148)","v":41.826178574257},{"$f":"SUM(I150,P148)","v":24.214543951341945},{"$f":"SUM(J150,Q148)","v":12.849662176306293},{"$f":"SUM(K150,R148)","v":12.852892825266705},{"$f":"SUM(L150,S148)","v":12.861170749784407},{"$f":"SUM(U148:Z150)","v":158.83417149579711}]
[null,null,null,null,null,"その他月（８か月）",{"$f":"SUM('直送方式（ｼﾅﾘｵ4）_アンモニアクラッキング'!P107:P112)*8/100000","v":3.1676008901281731},{"$f":"SUM('直送方式（ｼﾅﾘｵ4）_アンモニアクラッキング'!Q107:Q112)*8/100000","v":2.4126447828554514},{"$f":"SUM('直送方式（ｼﾅﾘｵ4）_アンモニアクラッキング'!R107:R112)*8/100000","v":1.8339505791040271},{"$f":"SUM('直送方式（ｼﾅﾘｵ4）_アンモニアクラッキング'!S107:S112)*8/100000","v":1.12542065787765},{"$f":"SUM('直送方式（ｼﾅﾘｵ4）_アンモニアクラッキング'!T107:T112)*8/100000","v":1.1275744238512584},{"$f":"SUM('直送方式（ｼﾅﾘｵ4）_アンモニアクラッキング'!U107:U112)*8/100000","v":1.133093040196393}]
[null,null,null,null,null,"年間合計",{"$f":"SUM(G148:G149)","v":4.7514013351922593},{"$f":"SUM(H148:H149)","v":3.6189671742831768},2.7509258686560409,1.6881309868164749,1.6913616357768877,1.6996395602945895]
[null,null,null,null,"メタネーション","ピーク月（４か月）",{"$f":"SUM('直送方式（ｼﾅﾘｵ4）_メタネーション'!E107:E112)*4/100000","v":2.092591302558612},{"$f":"SUM('直送方式（ｼﾅﾘｵ4）_メタネーション'!F107:F112)*4/100000","v":1.7433937255740315},{"$f":"SUM('直送方式（ｼﾅﾘｵ4）_メタネーション'!G107:G112)*4/100000","v":1.2115506859199456},{"$f":"SUM('直送方式（ｼﾅﾘｵ4）_メタネーション'!H107:H112)*4/100000","v":1.3251950000798078},{"$f":"SUM('直送方式（ｼﾅﾘｵ4）_メタネーション'!I107:I112)*4/100000","v":1.2084930128005862},{"$f":"SUM('直送方式（ｼﾅﾘｵ4）_メタネーション'!J107:J112)*4/100000","v":1.214407663889109},{"$f":"SUM(G153:L153)","v":26.386894172466274},{"$f":"'直送方式（ｼﾅﾘｵ4）_メタネーション'!E190+'直送方式（ｼﾅﾘｵ4）_メタネーション'!E191","v":55.723392728558778},{"$f":"'直送方式（ｼﾅﾘｵ4）_メタネーション'!F190+'直送方式（ｼﾅﾘｵ4）_メタネーション'!F191","v":42.940803172970561},{"$f":"'直送方式（ｼﾅﾘｵ4）_メタネーション'!G190+'直送方式（ｼﾅﾘｵ4）_メタネーション'!G191","v":24.644401331806296},{"$f":"'直送方式（ｼﾅﾘｵ4）_メタネーション'!H190+'直送方式（ｼﾅﾘｵ4）_メタネーション'!H191","v":11.044153710441645},{"$f":"'直送方式（ｼﾅﾘｵ4）_メタネーション'!I190+'直送方式（ｼﾅﾘｵ4）_メタネーション'!I191","v":11.044153710441645},{"$f":"'直送方式（ｼﾅﾘｵ4）_メタネーション'!J190+'直送方式（ｼﾅﾘｵ4）_メタネーション'!J191","v":13.379039425098004},{"$f":"SUM(N151:S153)","v":158.7759440793169},{"$f":"SUM(G153,N151)","v":62.001166636234615},{"$f":"SUM(H153,O151)","v":48.17098434969266},{"$f":"SUM(I153,P151)","v":28.279053389566133},{"$f":"SUM(J153,Q151)","v":15.019738710681068},{"$f":"SUM(K153,R151)","v":14.669632748843403},{"$f":"SUM(L153,S151)","v":17.022262416765329},{"$f":"SUM(U151:Z153)","v":185.16283825178323}]
[null,null,null,null,null,"その他月（８か月）",{"$f":"SUM('直送方式（ｼﾅﾘｵ4）_メタネーション'!P107:P112)*8/100000","v":4.1851826051172241},{"$f":"SUM('直送方式（ｼﾅﾘｵ4）_メタネーション'!Q107:Q112)*8/100000","v":3.486787451148063},{"$f":"SUM('直送方式（ｼﾅﾘｵ4）_メタネーション'!R107:R112)*8/100000","v":2.4231013718398913},{"$f":"SUM('直送方式（ｼﾅﾘｵ4）_メタネーション'!S107:S112)*8/100000","v":2.6503900001596157},{"$f":"SUM('直送方式（ｼﾅﾘｵ4）_メタネーション'!T107:T112)*8/100000","v":2.4169860256011724},{"$f":"SUM('直送方式（ｼﾅﾘｵ4）_メタネーション'!U107:U112)*8/100000","v":2.4288153277782181}]
[null,null,null,null,null,"年間合計",{"$f":"SUM(G151:G152)","v":6.2777739076758365},5.2301811767220947,3.6346520577598369,3.9755850002394233,3.6254790384017586,3.6432229916673271]
[null,null,"2050年","直送方式","水素","ピーク月（４か月）",{"$f":"SUM('直送方式（ｼﾅﾘｵ4）ピーク月'!E150:E155)*4/100000","v":40.545290708426123},{"$f":"SUM('直送方式（ｼﾅﾘｵ4）ピーク月'!F150:F155)*4/100000","v":26.133686517226323},{"$f":"SUM('直送方式（ｼﾅﾘｵ4）ピーク月'!G150:G155)*4/100000","v":8.7331396661082366},{"$f":"SUM('直送方式（ｼﾅﾘｵ4）ピーク月'!H150:H155)*4/100000","v":25.421033494077069},{"$f":"SUM('直送方式（ｼﾅﾘｵ4）ピーク月'!I150:I155)*4/100000","v":1.9783453403005935},{"$f":"SUM('直送方式（ｼﾅﾘｵ4）ピーク月'!J150:J155)*4/100000","v":3.9393947677689787},{"$f":"SUM(G156:L156)","v":289.50622445700117},{"$f":"'直送方式（ｼﾅﾘｵ4）_水素'!E203+'直送方式（ｼﾅﾘｵ4）_水素'!E204","v":372.65827791559644},{"$f":"'直送方式（ｼﾅﾘｵ4）_水素'!F203+'直送方式（ｼﾅﾘｵ4）_水素'!F204","v":235.36312289406089},{"$f":"'直送方式（ｼﾅﾘｵ4）_水素'!G203+'直送方式（ｼﾅﾘｵ4）_水素'!G204","v":78.454374298020312},{"$f":"'直送方式（ｼﾅﾘｵ4）_水素'!H203+'直送方式（ｼﾅﾘｵ4）_水素'!H204","v":5.3094753144311442},{"$f":"'直送方式（ｼﾅﾘｵ4）_水素'!I203+'直送方式（ｼﾅﾘｵ4）_水素'!I204","v":8.4282666995271871},{"$f":"'直送方式（ｼﾅﾘｵ4）_水素'!J203+'直送方式（ｼﾅﾘｵ4）_水素'!J204","v":9.7801371498089544},{"$f":"SUM(N154:S156)","v":709.99365427144483},{"$f":"SUM(G156,N154)","v":482.70978126703875},{"$f":"SUM(H156,O154)","v":307.95669655302288},{"$f":"SUM(I156,P154)","v":104.65379329634501},{"$f":"SUM(J156,Q154)","v":72.157378206263445},{"$f":"SUM(K156,R154)","v":14.363302720428967},{"$f":"SUM(L156,S154)","v":17.658926685346913},{"$f":"SUM(U154:Z156)","v":999.49987872844588}]
[null,null,null,null,null,"その他月（８か月）",{"$f":"SUM('直送方式（ｼﾅﾘｵ4）その他月'!E150:E155)*8/100000","v":69.506212643016198},{"$f":"SUM('直送方式（ｼﾅﾘｵ4）その他月'!F150:F155)*8/100000","v":46.459887141735685},{"$f":"SUM('直送方式（ｼﾅﾘｵ4）その他月'!G150:G155)*8/100000","v":17.466279332216473},{"$f":"SUM('直送方式（ｼﾅﾘｵ4）その他月'!H150:H155)*8/100000","v":41.426869397755233},{"$f":"SUM('直送方式（ｼﾅﾘｵ4）その他月'!I150:I155)*8/100000","v":3.956690680601187},{"$f":"SUM('直送方式（ｼﾅﾘｵ4）その他月'!J150:J155)*8/100000","v":3.9393947677689787}]
[null,null,null,null,null,"年間合計",{"$f":"SUM(G154:G155)","v":110.05150335144232},72.593573658962015,26.19941899832471,66.847902891832305,5.9350360209017801,7.8787895355379574]
[null,null,null,null,"アンモニアクラッキング","ピーク月（４か月）",{"$f":"SUM('直送方式（ｼﾅﾘｵ4）_アンモニアクラッキング'!E143:E148)*4/100000","v":7.8903194353275889},{"$f":"SUM('直送方式（ｼﾅﾘｵ4）_アンモニアクラッキング'!F143:F148)*4/100000","v":5.9333727677751167},{"$f":"SUM('直送方式（ｼﾅﾘｵ4）_アンモニアクラッキング'!G143:G148)*4/100000","v":1.8126887033468857},{"$f":"SUM('直送方式（ｼﾅﾘｵ4）_アンモニアクラッキング'!H143:H148)*4/100000","v":0.63479369596264001},{"$f":"SUM('直送方式（ｼﾅﾘｵ4）_アンモニアクラッキング'!I143:I148)*4/100000","v":0.78415534018645494},{"$f":"SUM('直送方式（ｼﾅﾘｵ4）_アンモニアクラッキング'!J143:J148)*4/100000","v":1.0315338009237469},{"$f":"SUM(G159:L159)","v":45.858237177536402},{"$f":"'直送方式（ｼﾅﾘｵ4）_アンモニアクラッキング'!E203+'直送方式（ｼﾅﾘｵ4）_アンモニアクラッキング'!E204","v":202.55773773528549},{"$f":"'直送方式（ｼﾅﾘｵ4）_アンモニアクラッキング'!F203+'直送方式（ｼﾅﾘｵ4）_アンモニアクラッキング'!F204","v":117.9055976002755},{"$f":"'直送方式（ｼﾅﾘｵ4）_アンモニアクラッキング'!G203+'直送方式（ｼﾅﾘｵ4）_アンモニアクラッキング'!G204","v":49.478321883648498},{"$f":"'直送方式（ｼﾅﾘｵ4）_アンモニアクラッキング'!H203+'直送方式（ｼﾅﾘｵ4）_アンモニアクラッキング'!H204","v":5.3659045206714753},{"$f":"'直送方式（ｼﾅﾘｵ4）_アンモニアクラッキング'!I203+'直送方式（ｼﾅﾘｵ4）_アンモニアクラッキング'!I204","v":11.161531189489818},{"$f":"'直送方式（ｼﾅﾘｵ4）_アンモニアクラッキング'!J203+'直送方式（ｼﾅﾘｵ4）_アンモニアクラッキング'!J204","v":11.161531189489818},{"$f":"SUM(N157:S159)","v":397.63062411886062},{"$f":"SUM(G159,N157)","v":222.28353632360447},{"$f":"SUM(H159,O157)","v":131.75013405841744},{"$f":"SUM(I159,P157)","v":54.916387993689156},{"$f":"SUM(J159,Q157)","v":7.2702856085593952},{"$f":"SUM(K159,R157)","v":13.513997210049183},{"$f":"SUM(L159,S157)","v":13.754520102077366},{"$f":"SUM(U157:Z159)","v":443.48886129639703}]
[null,null,null,null,null,"その他月（８か月）",{"$f":"SUM('直送方式（ｼﾅﾘｵ4）_アンモニアクラッキング'!P143:P148)*8/100000","v":11.835479152991383},{"$f":"SUM('直送方式（ｼﾅﾘｵ4）_アンモニアクラッキング'!Q143:Q148)*8/100000","v":7.9111636903668217},{"$f":"SUM('直送方式（ｼﾅﾘｵ4）_アンモニアクラッキング'!R143:R148)*8/100000","v":3.6253774066937714},{"$f":"SUM('直送方式（ｼﾅﾘｵ4）_アンモニアクラッキング'!S143:S148)*8/100000","v":1.26958739192528},{"$f":"SUM('直送方式（ｼﾅﾘｵ4）_アンモニアクラッキング'!T143:T148)*8/100000","v":1.5683106803729099},{"$f":"SUM('直送方式（ｼﾅﾘｵ4）_アンモニアクラッキング'!U143:U148)*8/100000","v":1.5614551116638016}]
[null,null,null,null,null,"年間合計",{"$f":"SUM(G157:G158)","v":19.725798588318973},{"$f":"SUM(H157:H158)","v":13.844536458141938},5.4380661100406567,1.9043810878879199,2.3524660205593646,2.5929889125875487]
[null,null,null,null,"メタネーション","ピーク月（４か月）",{"$f":"SUM('直送方式（ｼﾅﾘｵ4）_メタネーション'!E143:E148)*4/100000","v":11.584368773836037},{"$f":"SUM('直送方式（ｼﾅﾘｵ4）_メタネーション'!F143:F148)*4/100000","v":8.711228839075444},{"$f":"SUM('直送方式（ｼﾅﾘｵ4）_メタネーション'!G143:G148)*4/100000","v":2.395009186095066},{"$f":"SUM('直送方式（ｼﾅﾘｵ4）_メタネーション'!H143:H148)*4/100000","v":2.2424293336456396},{"$f":"SUM('直送方式（ｼﾅﾘｵ4）_メタネーション'!I143:I148)*4/100000","v":1.3688946145515812},{"$f":"SUM('直送方式（ｼﾅﾘｵ4）_メタネーション'!J143:J148)*4/100000","v":1.3629107548463379},{"$f":"SUM(G162:L162)","v":69.899901337418243},{"$f":"'直送方式（ｼﾅﾘｵ4）_メタネーション'!E203+'直送方式（ｼﾅﾘｵ4）_メタネーション'!E204","v":260.137014107742},{"$f":"'直送方式（ｼﾅﾘｵ4）_メタネーション'!F203+'直送方式（ｼﾅﾘｵ4）_メタネーション'!F204","v":169.90321006179661},{"$f":"'直送方式（ｼﾅﾘｵ4）_メタネーション'!G203+'直送方式（ｼﾅﾘｵ4）_メタネーション'!G204","v":55.723392728558778},{"$f":"'直送方式（ｼﾅﾘｵ4）_メタネーション'!H203+'直送方式（ｼﾅﾘｵ4）_メタネーション'!H204","v":5.3094753144311442},{"$f":"'直送方式（ｼﾅﾘｵ4）_メタネーション'!I203+'直送方式（ｼﾅﾘｵ4）_メタネーション'!I204","v":11.044153710441645},{"$f":"'直送方式（ｼﾅﾘｵ4）_メタネーション'!J203+'直送方式（ｼﾅﾘｵ4）_メタネーション'!J204","v":13.379039425098004},{"$f":"SUM(N160:S162)","v":515.49628534806823},{"$f":"SUM(G162,N160)","v":289.09793604233209},{"$f":"SUM(H162,O160)","v":190.22941068630598},{"$f":"SUM(I162,P160)","v":62.908420286843977},{"$f":"SUM(J162,Q160)","v":10.54181042627097},{"$f":"SUM(K162,R160)","v":15.150837554096388},{"$f":"SUM(L162,S160)","v":17.467771689637019},{"$f":"SUM(U160:Z162)","v":585.39618668548644}]
[null,null,null,null,null,"その他月（８か月）",{"$f":"SUM('直送方式（ｼﾅﾘｵ4）_メタネーション'!P143:P148)*8/100000","v":17.376553160754053},{"$f":"SUM('直送方式（ｼﾅﾘｵ4）_メタネーション'!Q143:Q148)*8/100000","v":11.614971785433926},{"$f":"SUM('直送方式（ｼﾅﾘｵ4）_メタネーション'!R143:R148)*8/100000","v":4.7900183721901319},{"$f":"SUM('直送方式（ｼﾅﾘｵ4）_メタネーション'!S143:S148)*8/100000","v":2.9899057781941862},{"$f":"SUM('直送方式（ｼﾅﾘｵ4）_メタネーション'!T143:T148)*8/100000","v":2.7377892291031625},{"$f":"SUM('直送方式（ｼﾅﾘｵ4）_メタネーション'!U143:U148)*8/100000","v":2.7258215096926759}]
[null,null,null,null,null,"年間合計",{"$f":"SUM(G160:G161)","v":28.96092193459009},20.326200624509369,7.1850275582851975,5.2323351118398254,4.1066838436547437,4.0887322645390141]

{"sheet":"★まとめ表（水素ｷｬﾘｱ比較_ﾗｲﾌｻｲｸﾙｺｽﾄ考慮）","index":65,"n_rows":162,"n_cols":27,"rows_kept":162,"cut":false,"hidden":false,"merged":[[159,23,161,23],[159,24,161,24],[159,25,161,25],[159,26,161,26],[159,17,161,17],[159,18,161,18],[159,19,161,19],[159,20,161,20],[159,21,161,21],[159,22,161,22],[153,19,155,19],[153,20,155,20],[156,23,158,23],[156,24,158,24],[156,25,158,25],[156,26,158,26],[159,4,161,4],[159,12,161,12],[159,13,161,13],[159,14,161,14],[159,15,161,15],[159,16,161,16],[156,17,158,17],[156,18,158,18],[156,19,158,19],[156,20,158,20],[156,21,158,21],[156,22,158,22],[156,4,158,4],[156,12,158,12],[156,13,158,13],[156,14,158,14],[156,15,158,15],[156,16,158,16],[150,25,152,25],[150,26,152,26],[153,2,161,2],[153,3,161,3],[153,4,155,4],[153,12,155,12],[153,13,155,13],[153,14,155,14],[150,17,152,17],[150,18,152,18],[150,19,152,19],[150,20,152,20],[150,21,152,21],[150,22,152,22],[153,21,155,21],[153,22,155,22],[153,23,155,23],[153,24,155,24],[153,25,155,25],[153,26,155,26],[153,15,155,15],[153,16,155,16],[153,17,155,17],[153,18,155,18],[147,23,149,23],[147,24,149,24],[147,25,149,25],[147,26,149,26],[150,4,152,4],[150,12,152,12],[150,13,152,13],[150,14,152,14],[150,15,152,15],[150,16,152,16],[147,17,149,17],[147,18,149,18],[147,19,149,19],[147,20,149,20],[147,21,149,21],[147,22,149,22],[147,4,149,4],[147,12,149,12],[147,13,149,13],[147,14,149,14],[147,15,149,15],[147,16,149,16],[150,23,152,23],[150,24,152,24],[144,21,146,21],[144,22,146,22],[144,23,146,23],[144,24,146,24],[144,25,146,25],[144,26,146,26],[144,15,146,15],[144,16,146,16],[144,17,146,17],[144,18,146,18],[144,19,146,19],[144,20,146,20],[144,2,152,2],[144,3,152,3],[144,4,146,4],[144,12,146,12],[144,13,146,13],[144,14,146,14],[141,17,143,17],[141,18,143,18],[141,19,143,19],[135,2,143,2],[135,3,143,3],[135,4,137,4],[135,12,137,12],[135,13,137,13],[135,14,137,14],[135,15,137,15],[135,16,137,16],[138,4,140,4],[138,12,140,12],[138,13,140,13],[138,14,140,14],[141,4,143,4],[141,12,143,12],[141,13,143,13],[141,23,143,23],[141,24,143,24],[141,25,143,25],[141,26,143,26],[141,20,143,20],[141,21,143,21],[141,22,143,22],[138,15,140,15],[138,16,140,16],[141,14,143,14],[141,15,143,15],[141,16,143,16],[138,17,140,17],[138,18,140,18],[138,19,140,19],[135,17,137,17],[135,18,137,18],[135,19,137,19],[135,20,137,20],[135,21,137,21],[135,22,137,22],[138,23,140,23],[132,25,134,25],[132,26,134,26],[132,19,134,19],[132,20,134,20],[132,21,134,21],[132,22,134,22],[132,23,134,23],[132,24,134,24],[135,23,137,23],[135,24,137,24],[135,25,137,25],[135,26,137,26],[138,24,140,24],[138,25,140,25],[138,26,140,26],[138,20,140,20],[138,21,140,21],[138,22,140,22],[85,1,120,1],[126,25,128,25],[126,26,128,26],[129,4,131,4],[129,12,131,12],[129,13,131,13],[129,14,131,14],[129,15,131,15],[129,16,131,16],[129,17,131,17],[129,18,131,18],[126,19,128,19],[126,20,128,20],[126,21,128,21],[126,22,128,22],[126,23,128,23],[126,24,128,24],[126,13,128,13],[126,14,128,14],[126,15,128,15],[126,16,128,16],[126,17,128,17],[126,18,128,18],[129,25,131,25],[124,1,125,5],[124,6,124,12],[124,13,124,19],[124,20,124,26],[126,1,161,1],[126,2,134,2],[126,3,134,3],[126,4,128,4],[126,12,128,12],[129,26,131,26],[132,4,134,4],[132,12,134,12],[132,13,134,13],[132,14,134,14],[132,15,134,15],[132,16,134,16],[132,17,134,17],[132,18,134,18],[129,19,131,19],[129,20,131,20],[129,21,131,21],[129,22,131,22],[129,23,131,23],[129,24,131,24],[115,26,117,26],[118,4,120,4],[118,12,120,12],[118,13,120,13],[118,14,120,14],[118,15,120,15],[118,16,120,16],[118,17,120,17],[118,18,120,18],[118,19,120,19],[115,20,117,20],[115,21,117,21],[115,22,117,22],[115,23,117,23],[115,24,117,24],[115,25,117,25],[118,26,120,26],[118,20,120,20],[118,21,120,21],[118,22,120,22],[118,23,120,23],[118,24,120,24],[118,25,120,25],[115,18,117,18],[115,19,117,19],[112,20,114,20],[112,21,114,21],[112,22,114,22],[112,23,114,23],[112,24,114,24],[112,25,114,25],[112,14,114,14],[112,15,114,15],[112,16,114,16],[112,17,114,17],[112,18,114,18],[112,19,114,19],[109,22,111,22],[109,23,111,23],[109,24,111,24],[109,25,111,25],[109,26,111,26],[112,2,120,2],[112,3,120,3],[112,4,114,4],[112,12,114,12],[112,13,114,13],[109,16,111,16],[109,17,111,17],[109,18,111,18],[109,19,111,19],[109,20,111,20],[109,21,111,21],[112,26,114,26],[115,4,117,4],[115,12,117,12],[115,13,117,13],[115,14,117,14],[115,15,117,15],[115,16,117,16],[115,17,117,17],[109,4,111,4],[109,12,111,12],[109,13,111,13],[109,14,111,14],[109,15,111,15],[106,16,108,16],[106,17,108,17],[106,18,108,18],[106,19,108,19],[103,26,105,26],[106,4,108,4],[106,12,108,12],[106,13,108,13],[106,14,108,14],[106,15,108,15],[103,16,105,16],[103,17,105,17],[103,18,105,18],[103,19,105,19],[103,20,105,20],[103,21,105,21],[106,22,108,22],[106,23,108,23],[106,24,108,24],[106,25,108,25],[106,26,108,26],[106,20,108,20],[106,21,108,21],[97,20,99,20],[97,21,99,21],[97,22,99,22],[97,23,99,23],[100,24,102,24],[100,25,102,25],[100,26,102,26],[103,2,111,2],[103,3,111,3],[103,4,105,4],[103,12,105,12],[103,13,105,13],[103,14,105,14],[103,15,105,15],[100,18,102,18],[100,19,102,19],[100,20,102,20],[100,21,102,21],[100,22,102,22],[100,23,102,23],[103,22,105,22],[103,23,105,23],[103,24,105,24],[103,25,105,25],[85,2,93,2],[85,3,93,3],[85,13,87,13],[94,24,96,24],[94,25,96,25],[94,26,96,26],[97,4,99,4],[97,12,99,12],[97,13,99,13],[97,14,99,14],[97,15,99,15],[97,16,99,16],[97,17,99,17],[94,18,96,18],[94,19,96,19],[94,20,96,20],[94,21,96,21],[94,22,96,22],[94,23,96,23],[97,24,99,24],[97,25,99,25],[97,26,99,26],[97,18,99,18],[97,19,99,19],[94,2,102,2],[94,3,102,3],[94,4,96,4],[94,12,96,12],[94,13,96,13],[94,14,96,14],[94,15,96,15],[94,16,96,16],[94,17,96,17],[100,4,102,4],[100,12,102,12],[100,13,102,13],[100,14,102,14],[100,15,102,15],[100,16,102,16],[100,17,102,17],[88,26,90,26],[91,4,93,4],[91,12,93,12],[91,13,93,13],[91,14,93,14],[91,15,93,15],[91,16,93,16],[91,17,93,17],[91,18,93,18],[91,19,93,19],[88,20,90,20],[88,21,90,21],[88,22,90,22],[88,23,90,23],[88,24,90,24],[88,25,90,25],[91,26,93,26],[91,20,93,20],[91,21,93,21],[91,22,93,22],[91,23,93,23],[91,24,93,24],[91,25,93,25],[85,26,87,26],[88,4,90,4],[88,12,90,12],[88,13,90,13],[88,14,90,14],[88,15,90,15],[88,16,90,16],[88,17,90,17],[88,18,90,18],[88,19,90,19],[85,20,87,20],[85,21,87,21],[85,22,87,22],[85,23,87,23],[85,24,87,24],[85,25,87,25],[85,14,87,14],[85,15,87,15],[85,16,87,16],[85,17,87,17],[85,18,87,18],[85,19,87,19],[85,4,87,4],[85,12,87,12],[83,1,84,5],[83,6,83,12],[83,13,83,19],[83,20,83,26],[77,17,79,17],[77,18,79,18],[77,19,79,19],[77,20,79,20],[77,21,79,21],[77,22,79,22],[74,26,76,26],[77,4,79,4],[77,12,79,12],[77,13,79,13],[77,14,79,14],[77,15,79,15],[77,16,79,16],[74,17,76,17],[74,18,76,18],[74,19,76,19],[74,20,76,20],[74,21,76,21],[74,22,76,22],[74,4,76,4],[74,12,76,12],[74,13,76,13],[74,14,76,14],[74,15,76,15],[74,16,76,16],[77,23,79,23],[77,24,79,24],[77,25,79,25],[77,26,79,26],[71,15,73,15],[71,16,73,16],[71,17,73,17],[71,18,73,18],[71,19,73,19],[71,20,73,20],[74,23,76,23],[74,24,76,24],[74,25,76,25],[65,15,67,15],[65,16,67,16],[68,23,70,23],[68,24,70,24],[68,25,70,25],[68,26,70,26],[71,2,79,2],[71,3,79,3],[71,4,73,4],[71,12,73,12],[71,13,73,13],[71,14,73,14],[68,17,70,17],[68,18,70,18],[68,19,70,19],[68,20,70,20],[68,21,70,21],[68,22,70,22],[71,21,73,21],[71,22,73,22],[71,23,73,23],[71,24,73,24],[71,25,73,25],[71,26,73,26],[62,17,64,17],[62,18,64,18],[62,19,64,19],[62,20,64,20],[65,23,67,23],[65,24,67,24],[65,25,67,25],[65,26,67,26],[68,4,70,4],[68,12,70,12],[68,13,70,13],[68,14,70,14],[68,15,70,15],[68,16,70,16],[65,17,67,17],[65,18,67,18],[65,19,67,19],[65,20,67,20],[65,21,67,21],[65,22,67,22],[65,4,67,4],[65,12,67,12],[65,13,67,13],[65,14,67,14],[59,23,61,23],[59,24,61,24],[59,25,61,25],[59,26,61,26],[62,2,70,2],[62,3,70,3],[62,4,64,4],[62,12,64,12],[62,13,64,13],[62,14,64,14],[59,17,61,17],[59,18,61,18],[59,19,61,19],[59,20,61,20],[59,21,61,21],[59,22,61,22],[62,21,64,21],[62,22,64,22],[62,23,64,23],[62,24,64,24],[62,25,64,25],[62,26,64,26],[62,15,64,15],[62,16,64,16],[59,4,61,4],[59,12,61,12],[59,13,61,13],[59,14,61,14],[59,15,61,15],[59,16,61,16],[56,17,58,17],[56,18,58,18],[56,19,58,19],[53,26,55,26],[56,4,58,4],[56,12,58,12],[56,13,58,13],[56,14,58,14],[56,15,58,15],[56,16,58,16],[53,17,55,17],[53,18,55,18],[53,19,55,19],[53,20,55,20],[53,21,55,21],[53,22,55,22],[56,23,58,23],[56,24,58,24],[56,25,58,25],[56,26,58,26],[56,20,58,20],[56,21,58,21],[56,22,58,22],[47,20,49,20],[47,21,49,21],[47,22,49,22],[47,23,49,23],[47,24,49,24],[50,25,52,25],[50,26,52,26],[53,2,61,2],[53,3,61,3],[53,4,55,4],[53,12,55,12],[53,13,55,13],[53,14,55,14],[53,15,55,15],[53,16,55,16],[50,19,52,19],[50,20,52,20],[50,21,52,21],[50,22,52,22],[50,23,52,23],[50,24,52,24],[53,23,55,23],[53,24,55,24],[53,25,55,25],[36,20,38,20],[36,21,38,21],[36,22,38,22],[36,23,38,23],[36,24,38,24],[36,25,38,25],[44,25,46,25],[44,26,46,26],[47,4,49,4],[47,12,49,12],[47,13,49,13],[47,14,49,14],[47,15,49,15],[47,16,49,16],[47,17,49,17],[47,18,49,18],[44,19,46,19],[44,20,46,20],[44,21,46,21],[44,22,46,22],[44,23,46,23],[44,24,46,24],[44,13,46,13],[44,14,46,14],[42,1,43,5],[42,6,42,12],[42,13,42,19],[42,20,42,26],[44,1,79,1],[44,2,52,2],[44,3,52,3],[44,4,46,4],[44,12,46,12],[44,15,46,15],[44,16,46,16],[44,17,46,17],[44,18,46,18],[47,25,49,25],[47,26,49,26],[50,4,52,4],[50,12,52,12],[50,13,52,13],[50,14,52,14],[50,15,52,15],[50,16,52,16],[50,17,52,17],[50,18,52,18],[47,19,49,19],[30,25,32,25],[30,14,32,14],[30,15,32,15],[30,16,32,16],[30,17,32,17],[30,18,32,18],[30,19,32,19],[33,26,35,26],[36,4,38,4],[36,12,38,12],[36,13,38,13],[36,14,38,14],[36,15,38,15],[36,16,38,16],[36,17,38,17],[36,18,38,18],[36,19,38,19],[33,20,35,20],[33,21,35,21],[33,22,35,22],[33,23,35,23],[33,24,35,24],[33,25,35,25],[36,26,38,26],[33,16,35,16],[33,17,35,17],[33,18,35,18],[33,19,35,19],[30,20,32,20],[30,21,32,21],[30,22,32,22],[30,23,32,23],[30,24,32,24],[24,20,26,20],[24,21,26,21],[27,22,29,22],[27,23,29,23],[27,24,29,24],[27,25,29,25],[27,26,29,26],[30,2,38,2],[30,3,38,3],[30,4,32,4],[30,12,32,12],[30,13,32,13],[27,16,29,16],[27,17,29,17],[27,18,29,18],[27,19,29,19],[27,20,29,20],[27,21,29,21],[30,26,32,26],[33,4,35,4],[33,12,35,12],[33,13,35,13],[33,14,35,14],[33,15,35,15],[21,22,23,22],[21,23,23,23],[21,24,23,24],[21,25,23,25],[21,26,23,26],[24,4,26,4],[24,12,26,12],[24,13,26,13],[24,14,26,14],[24,15,26,15],[21,16,23,16],[21,17,23,17],[21,18,23,18],[21,19,23,19],[21,20,23,20],[21,21,23,21],[24,22,26,22],[24,23,26,23],[24,24,26,24],[24,25,26,25],[24,26,26,26],[24,16,26,16],[24,17,26,17],[24,18,26,18],[21,2,29,2],[21,3,29,3],[21,4,23,4],[21,12,23,12],[21,13,23,13],[21,14,23,14],[21,15,23,15],[18,18,20,18],[18,19,20,19],[27,4,29,4],[27,12,29,12],[27,13,29,13],[27,14,29,14],[27,15,29,15],[24,19,26,19],[12,2,20,2],[12,3,20,3],[12,4,14,4],[12,12,14,12],[12,13,14,13],[12,14,14,14],[12,15,14,15],[12,16,14,16],[12,17,14,17],[15,21,17,21],[15,22,17,22],[15,23,17,23],[18,24,20,24],[18,25,20,25],[18,26,20,26],[18,20,20,20],[18,21,20,21],[18,22,20,22],[18,23,20,23],[18,4,20,4],[18,12,20,12],[18,13,20,13],[18,14,20,14],[18,15,20,15],[18,16,20,16],[18,17,20,17],[15,16,17,16],[15,17,17,17],[15,4,17,4],[15,12,17,12],[15,13,17,13],[15,14,17,14],[15,15,17,15],[9,4,11,4],[9,12,11,12],[9,13,11,13],[9,14,11,14],[9,15,11,15],[9,16,11,16],[9,17,11,17],[9,18,11,18],[9,19,11,19],[12,18,14,18],[12,19,14,19],[12,20,14,20],[12,21,14,21],[12,22,14,22],[12,23,14,23],[15,24,17,24],[9,26,11,26],[3,24,5,24],[3,25,5,25],[9,20,11,20],[9,21,11,21],[9,22,11,22],[9,23,11,23],[9,24,11,24],[9,25,11,25],[12,24,14,24],[15,25,17,25],[15,26,17,26],[12,25,14,25],[12,26,14,26],[15,18,17,18],[15,19,17,19],[15,20,17,20],[3,14,5,14],[3,15,5,15],[3,16,5,16],[3,17,5,17],[3,18,5,18],[3,19,5,19],[6,26,8,26],[6,20,8,20],[6,21,8,21],[6,22,8,22],[6,23,8,23],[6,24,8,24],[6,25,8,25],[1,1,2,5],[1,6,1,12],[1,13,1,19],[1,20,1,26],[3,1,38,1],[3,2,11,2],[3,3,11,3],[3,4,5,4],[3,12,5,12],[3,13,5,13],[3,26,5,26],[6,4,8,4],[6,12,8,12],[6,13,8,13],[6,14,8,14],[6,15,8,15],[6,16,8,16],[6,17,8,17],[6,18,8,18],[6,19,8,19],[3,20,5,20],[3,21,5,21],[3,22,5,22],[3,23,5,23]]}
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"億円/30年"]
[null,"水素",null,null,null,null,"海上輸送費用（３0年分）",null,null,null,null,null,null,"貯蔵費用（使用期間３０年）",null,null,null,null,null,null,"合計（供用中のトータルコストを考慮）"]
[null,null,null,null,null,null,"新潟港","直江津港","伏木\n富山港","金沢港","七尾港","直江津港","合計","新潟港","直江津港","伏木\n富山港","金沢港","七尾港","直江津港","合計","新潟港","直江津港","伏木\n富山港","金沢港","七尾港","直江津港","合計"]
[null,"シナリオ１","実証期","直送方式","水素","ピーク月（４か月）",{"$f":"'★まとめ表（水素ｷｬﾘｱ比較）'!G4*30","v":57.920209541790399},{"$f":"'★まとめ表（水素ｷｬﾘｱ比較）'!H4*30","v":49.348392347317599},{"$f":"'★まとめ表（水素ｷｬﾘｱ比較）'!I4*30","v":49.455530052654112},{"$f":"'★まとめ表（水素ｷｬﾘｱ比較）'!J4*30","v":26.988908182807691},{"$f":"'★まとめ表（水素ｷｬﾘｱ比較）'!K4*30","v":27.117126516074922},{"$f":"'★まとめ表（水素ｷｬﾘｱ比較）'!L4*30","v":27.054068319386122},{"$f":"SUM(G6:L6)","v":651.65765957611109},{"$f":"'直送方式（ｼﾅﾘｵ2）_水素'!E163+'直送方式（ｼﾅﾘｵ2）_水素'!E164*30","v":16.693668342058679},{"$f":"'直送方式（ｼﾅﾘｵ2）_水素'!F163+'直送方式（ｼﾅﾘｵ2）_水素'!F164*30","v":13.780319595663283},{"$f":"'直送方式（ｼﾅﾘｵ2）_水素'!G163+'直送方式（ｼﾅﾘｵ2）_水素'!G164*30","v":6.6248866718480475},{"$f":"'直送方式（ｼﾅﾘｵ2）_水素'!H163+'直送方式（ｼﾅﾘｵ2）_水素'!H164*30","v":6.6248866718480475},{"$f":"'直送方式（ｼﾅﾘｵ2）_水素'!I163+'直送方式（ｼﾅﾘｵ2）_水素'!I164*30","v":6.6248866718480475},{"$f":"'直送方式（ｼﾅﾘｵ2）_水素'!J163+'直送方式（ｼﾅﾘｵ2）_水素'!J164*30","v":6.6248866718480475},{"$f":"SUM(N4:S6)","v":56.973534625114148},{"$f":"SUM(G6,N4)","v":173.03516562190472},{"$f":"SUM(H6,O4)","v":161.82549663761611},110.4155628713541,87.591611220271119,87.976266220072802,87.787091630006415,{"$f":"SUM(U4:Z6)","v":708.6311942012253}]
[null,null,null,null,null,"その他月（８か月）",{"$f":"'★まとめ表（水素ｷｬﾘｱ比較）'!G5*30","v":98.421287738055639},{"$f":"'★まとめ表（水素ｷｬﾘｱ比較）'!H5*30","v":98.696784694635198},{"$f":"'★まとめ表（水素ｷｬﾘｱ比較）'!I5*30","v":54.33514614685194},{"$f":"'★まとめ表（水素ｷｬﾘｱ比較）'!J5*30","v":53.977816365615382},{"$f":"'★まとめ表（水素ｷｬﾘｱ比較）'!K5*30","v":54.234253032149844},{"$f":"'★まとめ表（水素ｷｬﾘｱ比較）'!L5*30","v":54.108136638772244}]
[null,null,null,null,null,"年間合計",{"$f":"'★まとめ表（水素ｷｬﾘｱ比較）'!G6*30","v":156.34149727984604},{"$f":"'★まとめ表（水素ｷｬﾘｱ比較）'!H6*30","v":148.04517704195283},{"$f":"'★まとめ表（水素ｷｬﾘｱ比較）'!I6*30","v":103.79067619950605},{"$f":"'★まとめ表（水素ｷｬﾘｱ比較）'!J6*30","v":80.966724548423073},{"$f":"'★まとめ表（水素ｷｬﾘｱ比較）'!K6*30","v":81.351379548224756},{"$f":"'★まとめ表（水素ｷｬﾘｱ比較）'!L6*30","v":81.16220495815837}]
[null,null,null,null,"アンモニアクラッキング","ピーク月（４か月）",{"$f":"'★まとめ表（水素ｷｬﾘｱ比較）'!G7*30","v":22.957792399385884},{"$f":"'★まとめ表（水素ｷｬﾘｱ比較）'!H7*30","v":23.022054939342176},{"$f":"'★まとめ表（水素ｷｬﾘｱ比較）'!I7*30","v":14.830516464292529},{"$f":"'★まとめ表（水素ｷｬﾘｱ比較）'!J7*30","v":14.732985021393894},{"$f":"'★まとめ表（水素ｷｬﾘｱ比較）'!K7*30","v":14.802978174532914},{"$f":"'★まとめ表（水素ｷｬﾘｱ比較）'!L7*30","v":14.768555312333396},{"$f":"SUM(G9:L9)","v":315.3446469338424},{"$f":"'直送方式（ｼﾅﾘｵ2）_アンモニアクラッキング'!E163+'直送方式（ｼﾅﾘｵ2）_アンモニアクラッキング'!E164*30","v":25.396218194059045},{"$f":"'直送方式（ｼﾅﾘｵ2）_アンモニアクラッキング'!F163+'直送方式（ｼﾅﾘｵ2）_アンモニアクラッキング'!F164*30","v":19.380941782487639},{"$f":"'直送方式（ｼﾅﾘｵ2）_アンモニアクラッキング'!G163+'直送方式（ｼﾅﾘｵ2）_アンモニアクラッキング'!G164*30","v":12.209228259271617},{"$f":"'直送方式（ｼﾅﾘｵ2）_アンモニアクラッキング'!H163+'直送方式（ｼﾅﾘｵ2）_アンモニアクラッキング'!H164*30","v":12.209228259271617},{"$f":"'直送方式（ｼﾅﾘｵ2）_アンモニアクラッキング'!I163+'直送方式（ｼﾅﾘｵ2）_アンモニアクラッキング'!I164*30","v":12.209228259271617},{"$f":"'直送方式（ｼﾅﾘｵ2）_アンモニアクラッキング'!J163+'直送方式（ｼﾅﾘｵ2）_アンモニアクラッキング'!J164*30","v":12.209228259271617},{"$f":"SUM(N7:S9)","v":93.614073013633146},{"$f":"SUM(G9,N7)","v":94.269595392216701},{"$f":"SUM(H9,O7)","v":88.447106600514161},56.700777652149206,56.408183323453301,56.618162782870357,56.514894196271804,{"$f":"SUM(U7:Z9)","v":408.95871994747557}]
[null,null,null,null,null,"その他月（８か月）",{"$f":"'★まとめ表（水素ｷｬﾘｱ比較）'!G8*30","v":45.915584798771768},{"$f":"'★まとめ表（水素ｷｬﾘｱ比較）'!H8*30","v":46.044109878684353},{"$f":"'★まとめ表（水素ｷｬﾘｱ比較）'!I8*30","v":29.661032928585058},{"$f":"'★まとめ表（水素ｷｬﾘｱ比較）'!J8*30","v":29.465970042787788},{"$f":"'★まとめ表（水素ｷｬﾘｱ比較）'!K8*30","v":29.605956349065828},{"$f":"'★まとめ表（水素ｷｬﾘｱ比較）'!L8*30","v":29.537110624666791}]
[null,null,null,null,null,"年間合計",{"$f":"'★まとめ表（水素ｷｬﾘｱ比較）'!G9*30","v":68.873377198157655},{"$f":"'★まとめ表（水素ｷｬﾘｱ比較）'!H9*30","v":69.066164818026522},{"$f":"'★まとめ表（水素ｷｬﾘｱ比較）'!I9*30","v":44.491549392877587},{"$f":"'★まとめ表（水素ｷｬﾘｱ比較）'!J9*30","v":44.198955064181682},{"$f":"'★まとめ表（水素ｷｬﾘｱ比較）'!K9*30","v":44.408934523598738},{"$f":"'★まとめ表（水素ｷｬﾘｱ比較）'!L9*30","v":44.305665937000185}]
[null,null,null,null,"メタネーション","ピーク月（４か月）",{"$f":"'★まとめ表（水素ｷｬﾘｱ比較）'!G10*30","v":49.21064386902782},{"$f":"'★まとめ表（水素ｷｬﾘｱ比較）'!H10*30","v":49.348392347317599},{"$f":"'★まとめ表（水素ｷｬﾘｱ比較）'!I10*30","v":27.16757307342597},{"$f":"'★まとめ表（水素ｷｬﾘｱ比較）'!J10*30","v":26.988908182807691},{"$f":"'★まとめ表（水素ｷｬﾘｱ比較）'!K10*30","v":27.117126516074922},{"$f":"'★まとめ表（水素ｷｬﾘｱ比較）'!L10*30","v":27.054068319386122},{"$f":"SUM(G12:L12)","v":576.18078974251796},{"$f":"'直送方式（ｼﾅﾘｵ1）_メタネーション'!E163+'直送方式（ｼﾅﾘｵ1）_メタネーション'!E164*30","v":21.874893822613885},{"$f":"'直送方式（ｼﾅﾘｵ1）_メタネーション'!F163+'直送方式（ｼﾅﾘｵ1）_メタネーション'!F164*30","v":16.693668342058679},{"$f":"'直送方式（ｼﾅﾘｵ1）_メタネーション'!G163+'直送方式（ｼﾅﾘｵ1）_メタネーション'!G164*30","v":10.516352072061688},{"$f":"'直送方式（ｼﾅﾘｵ1）_メタネーション'!H163+'直送方式（ｼﾅﾘｵ1）_メタネーション'!H164*30","v":10.516352072061688},{"$f":"'直送方式（ｼﾅﾘｵ1）_メタネーション'!I163+'直送方式（ｼﾅﾘｵ1）_メタネーション'!I164*30","v":10.516352072061688},{"$f":"'直送方式（ｼﾅﾘｵ1）_メタネーション'!J163+'直送方式（ｼﾅﾘｵ1）_メタネーション'!J164*30","v":10.516352072061688},{"$f":"SUM(N10:S12)","v":80.633970452919314},{"$f":"SUM(G12,N10)","v":169.5068254296973},{"$f":"SUM(H12,O10)","v":120.25949820240913},92.019071292339603,91.483076620484766,91.867731620286449,91.678557030220063,{"$f":"SUM(U10:Z12)","v":656.81476019543732}]
[null,null,null,null,null,"その他月（８か月）",{"$f":"'★まとめ表（水素ｷｬﾘｱ比較）'!G11*30","v":98.421287738055639},{"$f":"'★まとめ表（水素ｷｬﾘｱ比較）'!H11*30","v":54.217437513032834},{"$f":"'★まとめ表（水素ｷｬﾘｱ比較）'!I11*30","v":54.33514614685194},{"$f":"'★まとめ表（水素ｷｬﾘｱ比較）'!J11*30","v":53.977816365615382},{"$f":"'★まとめ表（水素ｷｬﾘｱ比較）'!K11*30","v":54.234253032149844},{"$f":"'★まとめ表（水素ｷｬﾘｱ比較）'!L11*30","v":54.108136638772244}]
[null,null,null,null,null,"年間合計",{"$f":"'★まとめ表（水素ｷｬﾘｱ比較）'!G12*30","v":147.63193160708343},{"$f":"'★まとめ表（水素ｷｬﾘｱ比較）'!H12*30","v":103.56582986035045},{"$f":"'★まとめ表（水素ｷｬﾘｱ比較）'!I12*30","v":81.50271922027791},{"$f":"'★まとめ表（水素ｷｬﾘｱ比較）'!J12*30","v":80.966724548423073},{"$f":"'★まとめ表（水素ｷｬﾘｱ比較）'!K12*30","v":81.351379548224756},{"$f":"'★まとめ表（水素ｷｬﾘｱ比較）'!L12*30","v":81.16220495815837}]
[null,null,"2030年","直送方式","水素","ピーク月（４か月）",{"$f":"'★まとめ表（水素ｷｬﾘｱ比較）'!G13*30","v":62.498803275416428},{"$f":"'★まとめ表（水素ｷｬﾘｱ比較）'!H13*30","v":51.202407978938574},{"$f":"'★まとめ表（水素ｷｬﾘｱ比較）'!I13*30","v":43.666267617863731},{"$f":"'★まとめ表（水素ｷｬﾘｱ比較）'!J13*30","v":23.910266891134356},{"$f":"'★まとめ表（水素ｷｬﾘｱ比較）'!K13*30","v":23.936891463069625},{"$f":"'★まとめ表（水素ｷｬﾘｱ比較）'!L13*30","v":24.044791044070461},{"$f":"SUM(G15:L15)","v":687.77828481147958},{"$f":"'直送方式（ｼﾅﾘｵ1）_水素'!E176+'直送方式（ｼﾅﾘｵ1）_水素'!E177*30","v":19.371286142133677},{"$f":"'直送方式（ｼﾅﾘｵ1）_水素'!F176+'直送方式（ｼﾅﾘｵ1）_水素'!F177*30","v":13.780319595663283},{"$f":"'直送方式（ｼﾅﾘｵ1）_水素'!G176+'直送方式（ｼﾅﾘｵ1）_水素'!G177*30","v":6.6248866718480475},{"$f":"'直送方式（ｼﾅﾘｵ1）_水素'!H176+'直送方式（ｼﾅﾘｵ1）_水素'!H177*30","v":0},{"$f":"'直送方式（ｼﾅﾘｵ1）_水素'!I176+'直送方式（ｼﾅﾘｵ1）_水素'!I177*30","v":0},{"$f":"'直送方式（ｼﾅﾘｵ1）_水素'!J176+'直送方式（ｼﾅﾘｵ1）_水素'!J177*30","v":0},{"$f":"SUM(N13:S15)","v":39.776492409645002},{"$f":"SUM(G15,N13)","v":206.86769596838295},{"$f":"SUM(H15,O13)","v":167.38754353247901},137.62368952543923,71.730800673403053,71.81067438920887,72.13437313221138,{"$f":"SUM(U13:Z15)","v":727.5547772211246}]
[null,null,null,null,null,"その他月（８か月）",{"$f":"'★まとめ表（水素ｷｬﾘｱ比較）'!G14*30","v":124.99760655083286},{"$f":"'★まとめ表（水素ｷｬﾘｱ比較）'!H14*30","v":102.40481595787715},{"$f":"'★まとめ表（水素ｷｬﾘｱ比較）'!I14*30","v":87.332535235727462},{"$f":"'★まとめ表（水素ｷｬﾘｱ比較）'!J14*30","v":47.820533782268711},{"$f":"'★まとめ表（水素ｷｬﾘｱ比較）'!K14*30","v":47.873782926139249},{"$f":"'★まとめ表（水素ｷｬﾘｱ比較）'!L14*30","v":48.089582088140922}]
[null,null,null,null,null,"年間合計",{"$f":"'★まとめ表（水素ｷｬﾘｱ比較）'!G15*30","v":187.49640982624928},{"$f":"'★まとめ表（水素ｷｬﾘｱ比較）'!H15*30","v":153.60722393681573},{"$f":"'★まとめ表（水素ｷｬﾘｱ比較）'!I15*30","v":130.99880285359117},{"$f":"'★まとめ表（水素ｷｬﾘｱ比較）'!J15*30","v":71.730800673403053},{"$f":"'★まとめ表（水素ｷｬﾘｱ比較）'!K15*30","v":71.81067438920887},{"$f":"'★まとめ表（水素ｷｬﾘｱ比較）'!L15*30","v":72.13437313221138}]
[null,null,null,null,"アンモニアクラッキング","ピーク月（４か月）",{"$f":"'★まとめ表（水素ｷｬﾘｱ比較）'!G16*30","v":24.772606352050765},{"$f":"'★まとめ表（水素ｷｬﾘｱ比較）'!H16*30","v":20.295062155826496},{"$f":"'★まとめ表（水素ｷｬﾘｱ比較）'!I16*30","v":13.094456780696815},{"$f":"'★まとめ表（水素ｷｬﾘｱ比較）'!J16*30","v":13.05238439356407},{"$f":"'★まとめ表（水素ｷｬﾘｱ比較）'!K16*30","v":13.0669184909372},{"$f":"'★まとめ表（水素ｷｬﾘｱ比較）'!L16*30","v":13.125819832923041},{"$f":"SUM(G18:L18)","v":292.22174401799509},{"$f":"'直送方式（ｼﾅﾘｵ1）_アンモニアクラッキング'!E176+'直送方式（ｼﾅﾘｵ1）_アンモニアクラッキング'!E177*30","v":25.396218194059045},{"$f":"'直送方式（ｼﾅﾘｵ1）_アンモニアクラッキング'!F176+'直送方式（ｼﾅﾘｵ1）_アンモニアクラッキング'!F177*30","v":19.380941782487639},{"$f":"'直送方式（ｼﾅﾘｵ1）_アンモニアクラッキング'!G176+'直送方式（ｼﾅﾘｵ1）_アンモニアクラッキング'!G177*30","v":12.209228259271617},{"$f":"'直送方式（ｼﾅﾘｵ1）_アンモニアクラッキング'!H176+'直送方式（ｼﾅﾘｵ1）_アンモニアクラッキング'!H177*30","v":0},{"$f":"'直送方式（ｼﾅﾘｵ1）_アンモニアクラッキング'!I176+'直送方式（ｼﾅﾘｵ1）_アンモニアクラッキング'!I177*30","v":0},{"$f":"'直送方式（ｼﾅﾘｵ1）_アンモニアクラッキング'!J176+'直送方式（ｼﾅﾘｵ1）_アンモニアクラッキング'!J177*30","v":0},{"$f":"SUM(N16:S18)","v":56.986388235818303},{"$f":"SUM(G18,N16)","v":99.714037250211334},80.266128249967124,51.492598601362062,39.157153180692205,39.200755472811593,39.37745949876912,{"$f":"SUM(U16:Z18)","v":349.2081322538134}]
[null,null,null,null,null,"その他月（８か月）",{"$f":"'★まとめ表（水素ｷｬﾘｱ比較）'!G17*30","v":49.54521270410153},{"$f":"'★まとめ表（水素ｷｬﾘｱ比較）'!H17*30","v":40.590124311652993},{"$f":"'★まとめ表（水素ｷｬﾘｱ比較）'!I17*30","v":26.18891356139363},{"$f":"'★まとめ表（水素ｷｬﾘｱ比較）'!J17*30","v":26.10476878712814},{"$f":"'★まとめ表（水素ｷｬﾘｱ比較）'!K17*30","v":26.133836981874399},{"$f":"'★まとめ表（水素ｷｬﾘｱ比較）'!L17*30","v":26.251639665846081}]
[null,null,null,null,null,"年間合計",{"$f":"'★まとめ表（水素ｷｬﾘｱ比較）'!G18*30","v":74.317819056152288},{"$f":"'★まとめ表（水素ｷｬﾘｱ比較）'!H18*30","v":60.885186467479485},{"$f":"'★まとめ表（水素ｷｬﾘｱ比較）'!I18*30","v":39.283370342090443},{"$f":"'★まとめ表（水素ｷｬﾘｱ比較）'!J18*30","v":39.157153180692205},{"$f":"'★まとめ表（水素ｷｬﾘｱ比較）'!K18*30","v":39.200755472811593},{"$f":"'★まとめ表（水素ｷｬﾘｱ比較）'!L18*30","v":39.37745949876912}]
[null,null,null,null,"メタネーション","ピーク月（４か月）",{"$f":"'★まとめ表（水素ｷｬﾘｱ比較）'!G19*30","v":43.24536948975603},{"$f":"'★まとめ表（水素ｷｬﾘｱ比較）'!H19*30","v":43.503010162112858},{"$f":"'★まとめ表（水素ｷｬﾘｱ比較）'!I19*30","v":23.987338020420665},{"$f":"'★まとめ表（水素ｷｬﾘｱ比較）'!J19*30","v":23.910266891134356},{"$f":"'★まとめ表（水素ｷｬﾘｱ比較）'!K19*30","v":23.936891463069625},{"$f":"'★まとめ表（水素ｷｬﾘｱ比較）'!L19*30","v":24.044791044070461},{"$f":"SUM(G21:L21)","v":547.88300121169198},{"$f":"'直送方式（ｼﾅﾘｵ1）_メタネーション'!E176+'直送方式（ｼﾅﾘｵ1）_メタネーション'!E177*30","v":26.499546687392183},{"$f":"'直送方式（ｼﾅﾘｵ1）_メタネーション'!F176+'直送方式（ｼﾅﾘｵ1）_メタネーション'!F177*30","v":16.693668342058679},{"$f":"'直送方式（ｼﾅﾘｵ1）_メタネーション'!G176+'直送方式（ｼﾅﾘｵ1）_メタネーション'!G177*30","v":10.516352072061688},{"$f":"'直送方式（ｼﾅﾘｵ1）_メタネーション'!H176+'直送方式（ｼﾅﾘｵ1）_メタネーション'!H177*30","v":0},{"$f":"'直送方式（ｼﾅﾘｵ1）_メタネーション'!I176+'直送方式（ｼﾅﾘｵ1）_メタネーション'!I177*30","v":0},{"$f":"'直送方式（ｼﾅﾘｵ1）_メタネーション'!J176+'直送方式（ｼﾅﾘｵ1）_メタネーション'!J177*30","v":0},{"$f":"SUM(N19:S21)","v":53.709567101512548},{"$f":"SUM(G21,N19)","v":156.23565515666027},147.20269882839725,82.478366133323689,71.730800673403053,71.81067438920887,72.13437313221138,{"$f":"SUM(U19:Z21)","v":601.59256831320454}]
[null,null,null,null,null,"その他月（８か月）",{"$f":"'★まとめ表（水素ｷｬﾘｱ比較）'!G20*30","v":86.490738979512059},{"$f":"'★まとめ表（水素ｷｬﾘｱ比較）'!H20*30","v":87.006020324225716},{"$f":"'★まとめ表（水素ｷｬﾘｱ比較）'!I20*30","v":47.974676040841331},{"$f":"'★まとめ表（水素ｷｬﾘｱ比較）'!J20*30","v":47.820533782268711},{"$f":"'★まとめ表（水素ｷｬﾘｱ比較）'!K20*30","v":47.873782926139249},{"$f":"'★まとめ表（水素ｷｬﾘｱ比較）'!L20*30","v":48.089582088140922}]
[null,null,null,null,null,"年間合計",{"$f":"'★まとめ表（水素ｷｬﾘｱ比較）'!G21*30","v":129.73610846926809},{"$f":"'★まとめ表（水素ｷｬﾘｱ比較）'!H21*30","v":130.50903048633856},{"$f":"'★まとめ表（水素ｷｬﾘｱ比較）'!I21*30","v":71.962014061261996},{"$f":"'★まとめ表（水素ｷｬﾘｱ比較）'!J21*30","v":71.730800673403053},{"$f":"'★まとめ表（水素ｷｬﾘｱ比較）'!K21*30","v":71.81067438920887},{"$f":"'★まとめ表（水素ｷｬﾘｱ比較）'!L21*30","v":72.13437313221138}]
[null,null,"移行期","直送方式","水素","ピーク月（４か月）",{"$f":"'★まとめ表（水素ｷｬﾘｱ比較）'!G22*30","v":265.08431019221314},{"$f":"'★まとめ表（水素ｷｬﾘｱ比較）'!H22*30","v":178.04624500437154},{"$f":"'★まとめ表（水素ｷｬﾘｱ比較）'!I22*30","v":73.572752966260367},{"$f":"'★まとめ表（水素ｷｬﾘｱ比較）'!J22*30","v":161.88615544932958},{"$f":"'★まとめ表（水素ｷｬﾘｱ比較）'!K22*30","v":49.498563336740403},{"$f":"'★まとめ表（水素ｷｬﾘｱ比較）'!L22*30","v":49.919645646992898},{"$f":"SUM(G24:L24)","v":2096.1605817639247},{"$f":"'直送方式（ｼﾅﾘｵ1）_水素'!E190+'直送方式（ｼﾅﾘｵ1）_水素'!E191*30","v":155.39272203955716},{"$f":"'直送方式（ｼﾅﾘｵ1）_水素'!F190+'直送方式（ｼﾅﾘｵ1）_水素'!F191*30","v":116.54454152966784},{"$f":"'直送方式（ｼﾅﾘｵ1）_水素'!G190+'直送方式（ｼﾅﾘｵ1）_水素'!G191*30","v":36.627506574790303},{"$f":"'直送方式（ｼﾅﾘｵ1）_水素'!H190+'直送方式（ｼﾅﾘｵ1）_水素'!H191*30","v":16.693668342058679},{"$f":"'直送方式（ｼﾅﾘｵ1）_水素'!I190+'直送方式（ｼﾅﾘｵ1）_水素'!I191*30","v":16.693668342058679},{"$f":"'直送方式（ｼﾅﾘｵ1）_水素'!J190+'直送方式（ｼﾅﾘｵ1）_水素'!J191*30","v":19.371286142133677},{"$f":"SUM(N22:S24)","v":361.32339297026635},{"$f":"SUM(G24,N22)","v":773.92277915472107},650.68327654278255,257.34576547357142,456.09894741881033,150.30298306119309,169.13022308311238,{"$f":"SUM(U22:Z24)","v":2457.4839747341907}]
[null,null,null,null,null,"その他月（８か月）",{"$f":"'★まとめ表（水素ｷｬﾘｱ比較）'!G23*30","v":353.44574692295083},{"$f":"'★まとめ表（水素ｷｬﾘｱ比較）'!H23*30","v":356.09249000874308},{"$f":"'★まとめ表（水素ｷｬﾘｱ比較）'!I23*30","v":147.14550593252073},{"$f":"'★まとめ表（水素ｷｬﾘｱ比較）'!J23*30","v":277.51912362742206},{"$f":"'★まとめ表（水素ｷｬﾘｱ比較）'!K23*30","v":84.110751382394},{"$f":"'★まとめ表（水素ｷｬﾘｱ比較）'!L23*30","v":99.839291293985795}]
[null,null,null,null,null,"年間合計",{"$f":"'★まとめ表（水素ｷｬﾘｱ比較）'!G24*30","v":618.53005711516391},{"$f":"'★まとめ表（水素ｷｬﾘｱ比較）'!H24*30","v":534.13873501311468},{"$f":"'★まとめ表（水素ｷｬﾘｱ比較）'!I24*30","v":220.7182588987811},{"$f":"'★まとめ表（水素ｷｬﾘｱ比較）'!J24*30","v":439.40527907675164},{"$f":"'★まとめ表（水素ｷｬﾘｱ比較）'!K24*30","v":133.6093147191344},{"$f":"'★まとめ表（水素ｷｬﾘｱ比較）'!L24*30","v":149.75893694097871}]
[null,null,null,null,"アンモニアクラッキング","ピーク月（４か月）",{"$f":"'★まとめ表（水素ｷｬﾘｱ比較）'!G25*30","v":55.022059979725391},{"$f":"'★まとめ表（水素ｷｬﾘｱ比較）'!H25*30","v":41.955890679098815},{"$f":"'★まとめ表（水素ｷｬﾘｱ比較）'!I25*30","v":31.898123937618664},{"$f":"'★まとめ表（水素ｷｬﾘｱ比較）'!J25*30","v":19.640238774142226},{"$f":"'★まとめ表（水素ｷｬﾘｱ比較）'!K25*30","v":19.619710462767298},{"$f":"'★まとめ表（水素ｷｬﾘｱ比較）'!L25*30","v":19.786614559598227},{"$f":"SUM(G27:L27)","v":563.76791517885181},{"$f":"'直送方式（ｼﾅﾘｵ1）_アンモニアクラッキング'!E190+'直送方式（ｼﾅﾘｵ1）_アンモニアクラッキング'!E191*30","v":112.57973812914284},{"$f":"'直送方式（ｼﾅﾘｵ1）_アンモニアクラッキング'!F190+'直送方式（ｼﾅﾘｵ1）_アンモニアクラッキング'!F191*30","v":86.93419037470143},{"$f":"'直送方式（ｼﾅﾘｵ1）_アンモニアクラッキング'!G190+'直送方式（ｼﾅﾘｵ1）_アンモニアクラッキング'!G191*30","v":48.836913037086475},{"$f":"'直送方式（ｼﾅﾘｵ1）_アンモニアクラッキング'!H190+'直送方式（ｼﾅﾘｵ1）_アンモニアクラッキング'!H191*30","v":25.396218194059045},{"$f":"'直送方式（ｼﾅﾘｵ1）_アンモニアクラッキング'!I190+'直送方式（ｼﾅﾘｵ1）_アンモニアクラッキング'!I191*30","v":25.396218194059045},{"$f":"'直送方式（ｼﾅﾘｵ1）_アンモニアクラッキング'!J190+'直送方式（ｼﾅﾘｵ1）_アンモニアクラッキング'!J191*30","v":25.396218194059045},{"$f":"SUM(N25:S27)","v":324.53949612310788},{"$f":"SUM(G27,N25)","v":277.64591806831902},212.80186241199789,144.53128484994247,84.31693451648573,84.255349582360935,84.756061872853721,{"$f":"SUM(U25:Z27)","v":888.30741130195975}]
[null,null,null,null,null,"その他月（８か月）",{"$f":"'★まとめ表（水素ｷｬﾘｱ比較）'!G26*30","v":110.04411995945078},{"$f":"'★まとめ表（水素ｷｬﾘｱ比較）'!H26*30","v":83.911781358197629},{"$f":"'★まとめ表（水素ｷｬﾘｱ比較）'!I26*30","v":63.796247875237327},{"$f":"'★まとめ表（水素ｷｬﾘｱ比較）'!J26*30","v":39.280477548284452},{"$f":"'★まとめ表（水素ｷｬﾘｱ比較）'!K26*30","v":39.239420925534596},{"$f":"'★まとめ表（水素ｷｬﾘｱ比較）'!L26*30","v":39.573229119196455}]
[null,null,null,null,null,"年間合計",{"$f":"'★まとめ表（水素ｷｬﾘｱ比較）'!G27*30","v":165.06617993917615},{"$f":"'★まとめ表（水素ｷｬﾘｱ比較）'!H27*30","v":125.86767203729647},{"$f":"'★まとめ表（水素ｷｬﾘｱ比較）'!I27*30","v":95.694371812855991},{"$f":"'★まとめ表（水素ｷｬﾘｱ比較）'!J27*30","v":58.920716322426678},{"$f":"'★まとめ表（水素ｷｬﾘｱ比較）'!K27*30","v":58.85913138830189},{"$f":"'★まとめ表（水素ｷｬﾘｱ比較）'!L27*30","v":59.359843678794675}]
[null,null,null,null,"メタネーション","ピーク月（４か月）",{"$f":"'★まとめ表（水素ｷｬﾘｱ比較）'!G28*30","v":72.697721812909776},{"$f":"'★まとめ表（水素ｷｬﾘｱ比較）'!H28*30","v":60.635230748092489},{"$f":"'★まとめ表（水素ｷｬﾘｱ比較）'!I28*30","v":42.14529483674729},{"$f":"'★まとめ表（水素ｷｬﾘｱ比較）'!J28*30","v":46.253187271237017},{"$f":"'★まとめ表（水素ｷｬﾘｱ比較）'!K28*30","v":42.055375691197},{"$f":"'★まとめ表（水素ｷｬﾘｱ比較）'!L28*30","v":42.413139100088543},{"$f":"SUM(G30:L30)","v":918.59984838081641},{"$f":"'直送方式（ｼﾅﾘｵ1）_メタネーション'!E190+'直送方式（ｼﾅﾘｵ1）_メタネーション'!E191*30","v":110.37000492129999},{"$f":"'直送方式（ｼﾅﾘｵ1）_メタネーション'!F190+'直送方式（ｼﾅﾘｵ1）_メタネーション'!F191*30","v":85.051832371584212},{"$f":"'直送方式（ｼﾅﾘｵ1）_メタネーション'!G190+'直送方式（ｼﾅﾘｵ1）_メタネーション'!G191*30","v":48.812582348022133},{"$f":"'直送方式（ｼﾅﾘｵ1）_メタネーション'!H190+'直送方式（ｼﾅﾘｵ1）_メタネーション'!H191*30","v":21.874893822613885},{"$f":"'直送方式（ｼﾅﾘｵ1）_メタネーション'!I190+'直送方式（ｼﾅﾘｵ1）_メタネーション'!I191*30","v":21.874893822613885},{"$f":"'直送方式（ｼﾅﾘｵ1）_メタネーション'!J190+'直送方式（ｼﾅﾘｵ1）_メタネーション'!J191*30","v":26.499546687392183},{"$f":"SUM(N28:S30)","v":314.48375397352635},{"$f":"SUM(G30,N28)","v":328.46317036002927},266.95752461586164,175.24846685826401,160.63445563632496,148.04102089620488,153.73896398765783,{"$f":"SUM(U28:Z30)","v":1233.0836023543425}]
[null,null,null,null,null,"その他月（８か月）",{"$f":"'★まとめ表（水素ｷｬﾘｱ比較）'!G29*30","v":145.39544362581955},{"$f":"'★まとめ表（水素ｷｬﾘｱ比較）'!H29*30","v":121.27046149618498},{"$f":"'★まとめ表（水素ｷｬﾘｱ比較）'!I29*30","v":84.29058967349458},{"$f":"'★まとめ表（水素ｷｬﾘｱ比較）'!J29*30","v":92.506374542474035},{"$f":"'★まとめ表（水素ｷｬﾘｱ比較）'!K29*30","v":84.110751382394},{"$f":"'★まとめ表（水素ｷｬﾘｱ比較）'!L29*30","v":84.826278200177086}]
[null,null,null,null,null,"年間合計",{"$f":"'★まとめ表（水素ｷｬﾘｱ比較）'!G30*30","v":218.0931654387293},{"$f":"'★まとめ表（水素ｷｬﾘｱ比較）'!H30*30","v":181.90569224427745},{"$f":"'★まとめ表（水素ｷｬﾘｱ比較）'!I30*30","v":126.43588451024188},{"$f":"'★まとめ表（水素ｷｬﾘｱ比較）'!J30*30","v":138.75956181371106},{"$f":"'★まとめ表（水素ｷｬﾘｱ比較）'!K30*30","v":126.16612707359101},{"$f":"'★まとめ表（水素ｷｬﾘｱ比較）'!L30*30","v":127.23941730026564}]
[null,null,"2050年","直送方式","水素","ピーク月（４か月）",{"$f":"'★まとめ表（水素ｷｬﾘｱ比較）'!G31*30","v":1504.8682965246369},{"$f":"'★まとめ表（水素ｷｬﾘｱ比較）'!H31*30","v":905.23484840389506},{"$f":"'★まとめ表（水素ｷｬﾘｱ比較）'!I31*30","v":302.41881350514529},{"$f":"'★まとめ表（水素ｷｬﾘｱ比較）'!J31*30","v":259.20422072247413},{"$f":"'★まとめ表（水素ｷｬﾘｱ比較）'!K31*30","v":68.530068665529171},{"$f":"'★まとめ表（水素ｷｬﾘｱ比較）'!L31*30","v":136.45553615503238},{"$f":"SUM(G33:L33)","v":8486.8875092309536},{"$f":"'直送方式（ｼﾅﾘｵ1）_水素'!E203+'直送方式（ｼﾅﾘｵ1）_水素'!E204*30","v":738.11542968789638},{"$f":"'直送方式（ｼﾅﾘｵ1）_水素'!F203+'直送方式（ｼﾅﾘｵ1）_水素'!F204*30","v":466.17816611867136},{"$f":"'直送方式（ｼﾅﾘｵ1）_水素'!G203+'直送方式（ｼﾅﾘｵ1）_水素'!G204*30","v":155.39272203955716},{"$f":"'直送方式（ｼﾅﾘｵ1）_水素'!H203+'直送方式（ｼﾅﾘｵ1）_水素'!H204*30","v":10.516352072061688},{"$f":"'直送方式（ｼﾅﾘｵ1）_水素'!I203+'直送方式（ｼﾅﾘｵ1）_水素'!I204*30","v":16.693668342058679},{"$f":"'直送方式（ｼﾅﾘｵ1）_水素'!J203+'直送方式（ｼﾅﾘｵ1）_水素'!J204*30","v":19.371286142133677},{"$f":"SUM(N31:S33)","v":1406.2676244023787},{"$f":"SUM(G33,N31)","v":4650.7730006519523},2980.7194116850469,1062.6491625549929,684.44732595049447,222.2838743386462,292.28235845219842,{"$f":"SUM(U31:Z33)","v":9893.1551336333287}]
[null,null,null,null,null,"その他月（８か月）",{"$f":"'★まとめ表（水素ｷｬﾘｱ比較）'!G32*30","v":2407.7892744394194},{"$f":"'★まとめ表（水素ｷｬﾘｱ比較）'!H32*30","v":1609.3063971624804},{"$f":"'★まとめ表（水素ｷｬﾘｱ比較）'!I32*30","v":604.83762701029059},{"$f":"'★まとめ表（水素ｷｬﾘｱ比較）'!J32*30","v":414.72675315595865},{"$f":"'★まとめ表（水素ｷｬﾘｱ比較）'!K32*30","v":137.06013733105834},{"$f":"'★まとめ表（水素ｷｬﾘｱ比較）'!L32*30","v":136.45553615503238}]
[null,null,null,null,null,"年間合計",{"$f":"'★まとめ表（水素ｷｬﾘｱ比較）'!G33*30","v":3912.657570964056},{"$f":"'★まとめ表（水素ｷｬﾘｱ比較）'!H33*30","v":2514.5412455663754},{"$f":"'★まとめ表（水素ｷｬﾘｱ比較）'!I33*30","v":907.25644051543588},{"$f":"'★まとめ表（水素ｷｬﾘｱ比較）'!J33*30","v":673.93097387843284},{"$f":"'★まとめ表（水素ｷｬﾘｱ比較）'!K33*30","v":205.59020599658751},{"$f":"'★まとめ表（水素ｷｬﾘｱ比較）'!L33*30","v":272.91107231006475}]
[null,null,null,null,"アンモニアクラッキング","ピーク月（４か月）",{"$f":"'★まとめ表（水素ｷｬﾘｱ比較）'!G34*30","v":273.33134385925348},{"$f":"'★まとめ表（水素ｷｬﾘｱ比較）'!H34*30","v":205.52384733092615},{"$f":"'★まとめ表（水素ｷｬﾘｱ比較）'!I34*30","v":62.771372940224218},{"$f":"'★まとめ表（水素ｷｬﾘｱ比較）'!J34*30","v":22.012895052621118},{"$f":"'★まとめ表（水素ｷｬﾘｱ比較）'!K34*30","v":27.163214739472163},{"$f":"'★まとめ表（水素ｷｬﾘｱ比較）'!L34*30","v":35.730995791215136},{"$f":"SUM(G36:L36)","v":1588.544231547836},{"$f":"'直送方式（ｼﾅﾘｵ1）_アンモニアクラッキング'!E203+'直送方式（ｼﾅﾘｵ1）_アンモニアクラッキング'!E204*30","v":460.88663079347941},{"$f":"'直送方式（ｼﾅﾘｵ1）_アンモニアクラッキング'!F203+'直送方式（ｼﾅﾘｵ1）_アンモニアクラッキング'!F204*30","v":268.27468670043567},{"$f":"'直送方式（ｼﾅﾘｵ1）_アンモニアクラッキング'!G203+'直送方式（ｼﾅﾘｵ1）_アンモニアクラッキング'!G204*30","v":112.57973812914284},{"$f":"'直送方式（ｼﾅﾘｵ1）_アンモニアクラッキング'!H203+'直送方式（ｼﾅﾘｵ1）_アンモニアクラッキング'!H204*30","v":12.209228259271617},{"$f":"'直送方式（ｼﾅﾘｵ1）_アンモニアクラッキング'!I203+'直送方式（ｼﾅﾘｵ1）_アンモニアクラッキング'!I204*30","v":25.396218194059045},{"$f":"'直送方式（ｼﾅﾘｵ1）_アンモニアクラッキング'!J203+'直送方式（ｼﾅﾘｵ1）_アンモニアクラッキング'!J204*30","v":25.396218194059045},{"$f":"SUM(N34:S36)","v":904.74272027044765},{"$f":"SUM(G36,N34)","v":1144.2149904416133},747.83033047259664,300.89385694981547,78.247913417134981,106.88586241247553,115.21399812464814,{"$f":"SUM(U34:Z36)","v":2493.2869518182843}]
[null,null,null,null,null,"その他月（８か月）",{"$f":"'★まとめ表（水素ｷｬﾘｱ比較）'!G35*30","v":409.99701578888033},{"$f":"'★まとめ表（水素ｷｬﾘｱ比較）'!H35*30","v":274.03179644123486},{"$f":"'★まとめ表（水素ｷｬﾘｱ比較）'!I35*30","v":125.54274588044844},{"$f":"'★まとめ表（水素ｷｬﾘｱ比較）'!J35*30","v":44.025790105242237},{"$f":"'★まとめ表（水素ｷｬﾘｱ比較）'!K35*30","v":54.326429478944327},{"$f":"'★まとめ表（水素ｷｬﾘｱ比較）'!L35*30","v":54.086784139373961}]
[null,null,null,null,null,"年間合計",{"$f":"'★まとめ表（水素ｷｬﾘｱ比較）'!G36*30","v":683.32835964813376},{"$f":"'★まとめ表（水素ｷｬﾘｱ比較）'!H36*30","v":479.55564377216098},{"$f":"'★まとめ表（水素ｷｬﾘｱ比較）'!I36*30","v":188.31411882067266},{"$f":"'★まとめ表（水素ｷｬﾘｱ比較）'!J36*30","v":66.03868515786337},{"$f":"'★まとめ表（水素ｷｬﾘｱ比較）'!K36*30","v":81.489644218416487},{"$f":"'★まとめ表（水素ｷｬﾘｱ比較）'!L36*30","v":89.817779930589097}]
[null,null,null,null,"メタネーション","ピーク月（４か月）",{"$f":"'★まとめ表（水素ｷｬﾘｱ比較）'!G37*30","v":401.29821240656992},{"$f":"'★まとめ表（水素ｷｬﾘｱ比較）'!H37*30","v":301.74494946796506},{"$f":"'★まとめ表（水素ｷｬﾘｱ比較）'!I37*30","v":82.936476924061679},{"$f":"'★まとめ表（水素ｷｬﾘｱ比較）'!J37*30","v":77.761266216742257},{"$f":"'★まとめ表（水素ｷｬﾘｱ比較）'!K37*30","v":47.41863820238747},{"$f":"'★まとめ表（水素ｷｬﾘｱ比較）'!L37*30","v":47.209464587206675},{"$f":"SUM(G39:L39)","v":2421.4537734217092},{"$f":"'直送方式（ｼﾅﾘｵ1）_メタネーション'!E203+'直送方式（ｼﾅﾘｵ1）_メタネーション'!E204*30","v":515.24722601050348},{"$f":"'直送方式（ｼﾅﾘｵ1）_メタネーション'!F203+'直送方式（ｼﾅﾘｵ1）_メタネーション'!F204*30","v":336.523266305974},{"$f":"'直送方式（ｼﾅﾘｵ1）_メタネーション'!G203+'直送方式（ｼﾅﾘｵ1）_メタネーション'!G204*30","v":110.37000492129999},{"$f":"'直送方式（ｼﾅﾘｵ1）_メタネーション'!H203+'直送方式（ｼﾅﾘｵ1）_メタネーション'!H204*30","v":10.516352072061688},{"$f":"'直送方式（ｼﾅﾘｵ1）_メタネーション'!I203+'直送方式（ｼﾅﾘｵ1）_メタネーション'!I204*30","v":21.874893822613885},{"$f":"'直送方式（ｼﾅﾘｵ1）_メタネーション'!J203+'直送方式（ｼﾅﾘｵ1）_メタネーション'!J204*30","v":26.499546687392183},{"$f":"SUM(N37:S39)","v":1021.0312898198451},{"$f":"SUM(G39,N37)","v":1518.4927570269283},1040.594815064559,359.17943569348506,191.9593065777936,164.13080842977627,168.12794044901221,{"$f":"SUM(U37:Z39)","v":3442.4850632415546}]
[null,null,null,null,null,"その他月（８か月）",{"$f":"'★まとめ表（水素ｷｬﾘｱ比較）'!G38*30","v":601.94731860985485},{"$f":"'★まとめ表（水素ｷｬﾘｱ比較）'!H38*30","v":402.32659929062009},{"$f":"'★まとめ表（水素ｷｬﾘｱ比較）'!I38*30","v":165.87295384812336},{"$f":"'★まとめ表（水素ｷｬﾘｱ比較）'!J38*30","v":103.68168828898966},{"$f":"'★まとめ表（水素ｷｬﾘｱ比較）'!K38*30","v":94.83727640477494},{"$f":"'★まとめ表（水素ｷｬﾘｱ比較）'!L38*30","v":94.41892917441335}]
[null,null,null,null,null,"年間合計",{"$f":"'★まとめ表（水素ｷｬﾘｱ比較）'!G39*30","v":1003.2455310164248},{"$f":"'★まとめ表（水素ｷｬﾘｱ比較）'!H39*30","v":704.0715487585851},{"$f":"'★まとめ表（水素ｷｬﾘｱ比較）'!I39*30","v":248.80943077218504},{"$f":"'★まとめ表（水素ｷｬﾘｱ比較）'!J39*30","v":181.4429545057319},{"$f":"'★まとめ表（水素ｷｬﾘｱ比較）'!K39*30","v":142.2559146071624},{"$f":"'★まとめ表（水素ｷｬﾘｱ比較）'!L39*30","v":141.62839376162003}]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"億円/30年"]
[null,"水素",null,null,null,null,"海上輸送費用（３0年分）",null,null,null,null,null,null,"貯蔵費用（使用期間３０年）",null,null,null,null,null,null,"合計（供用中のトータルコストを考慮）"]
[null,null,null,null,null,null,"新潟港","直江津港","伏木\n富山港","金沢港","七尾港","直江津港","合計","新潟港","直江津港","伏木\n富山港","金沢港","七尾港","直江津港","合計","新潟港","直江津港","伏木\n富山港","金沢港","七尾港","直江津港","合計"]
[null,"シナリオ２","実証期","直送方式","水素","ピーク月（４か月）",{"$f":"'★まとめ表（水素ｷｬﾘｱ比較）'!G45*30","v":30.993459456232138},{"$f":"'★まとめ表（水素ｷｬﾘｱ比較）'!H45*30","v":26.065073169723771},{"$f":"'★まとめ表（水素ｷｬﾘｱ比較）'!I45*30","v":26.011504317055525},{"$f":"'★まとめ表（水素ｷｬﾘｱ比較）'!J45*30","v":17.384135484520353},{"$f":"'★まとめ表（水素ｷｬﾘｱ比較）'!K45*30","v":17.929540892654863},{"$f":"'★まとめ表（水素ｷｬﾘｱ比較）'!L45*30","v":13.683628681470253},{"$f":"SUM(G47:L47)","v":363.43590806389102},{"$f":"'直送方式（ｼﾅﾘｵ2）_水素'!E163+'直送方式（ｼﾅﾘｵ2）_水素'!E164*30","v":16.693668342058679},{"$f":"'直送方式（ｼﾅﾘｵ2）_水素'!F163+'直送方式（ｼﾅﾘｵ2）_水素'!F164*30","v":13.780319595663283},{"$f":"'直送方式（ｼﾅﾘｵ2）_水素'!G163+'直送方式（ｼﾅﾘｵ2）_水素'!G164*30","v":6.6248866718480475},{"$f":"'直送方式（ｼﾅﾘｵ2）_水素'!H163+'直送方式（ｼﾅﾘｵ2）_水素'!H164*30","v":6.6248866718480475},{"$f":"'直送方式（ｼﾅﾘｵ2）_水素'!I163+'直送方式（ｼﾅﾘｵ2）_水素'!I164*30","v":6.6248866718480475},{"$f":"'直送方式（ｼﾅﾘｵ2）_水素'!J163+'直送方式（ｼﾅﾘｵ2）_水素'!J164*30","v":6.6248866718480475},{"$f":"SUM(N45:S47)","v":56.973534625114148},{"$f":"SUM(G47,N45)","v":100.35296266442089},{"$f":"SUM(H47,O45)","v":91.975539104834596},61.214365728269101,58.777293125409102,60.413509349812635,47.675772716258805,{"$f":"SUM(U45:Z47)","v":420.40944268900512}]
[null,null,null,null,null,"その他月（８か月）",{"$f":"'★まとめ表（水素ｷｬﾘｱ比較）'!G46*30","v":52.665834866130069},{"$f":"'★まとめ表（水素ｷｬﾘｱ比較）'!H46*30","v":52.130146339447542},{"$f":"'★まとめ表（水素ｷｬﾘｱ比較）'!I46*30","v":28.577974739365526},{"$f":"'★まとめ表（水素ｷｬﾘｱ比較）'!J46*30","v":34.768270969040707},{"$f":"'★まとめ表（水素ｷｬﾘｱ比較）'!K46*30","v":35.859081785309726},{"$f":"'★まとめ表（水素ｷｬﾘｱ比較）'!L46*30","v":27.367257362940506}]
[null,null,null,null,null,"年間合計",{"$f":"'★まとめ表（水素ｷｬﾘｱ比較）'!G47*30","v":83.659294322362214},{"$f":"'★まとめ表（水素ｷｬﾘｱ比較）'!H47*30","v":78.195219509171309},{"$f":"'★まとめ表（水素ｷｬﾘｱ比較）'!I47*30","v":54.589479056421055},{"$f":"'★まとめ表（水素ｷｬﾘｱ比較）'!J47*30","v":52.152406453561056},{"$f":"'★まとめ表（水素ｷｬﾘｱ比較）'!K47*30","v":53.78862267796459},{"$f":"'★まとめ表（水素ｷｬﾘｱ比較）'!L47*30","v":41.05088604441076}]
[null,null,null,null,"アンモニアクラッキング","ピーク月（４か月）",{"$f":"'★まとめ表（水素ｷｬﾘｱ比較）'!G48*30","v":12.284855554978126},{"$f":"'★まとめ表（水素ｷｬﾘｱ比較）'!H48*30","v":12.159900616174218},{"$f":"'★まとめ表（水素ｷｬﾘｱ比較）'!I48*30","v":7.8002205744108801},{"$f":"'★まとめ表（水素ｷｬﾘｱ比較）'!J48*30","v":7.5340171067346038},{"$f":"'★まとめ表（水素ｷｬﾘｱ比較）'!K48*30","v":7.770387427171296},{"$f":"'★まとめ表（水素ｷｬﾘｱ比較）'!L48*30","v":7.4697610972955015},{"$f":"SUM(G50:L50)","v":165.05742713029389},{"$f":"'直送方式（ｼﾅﾘｵ2）_アンモニアクラッキング'!E163+'直送方式（ｼﾅﾘｵ2）_アンモニアクラッキング'!E164*30","v":25.396218194059045},{"$f":"'直送方式（ｼﾅﾘｵ2）_アンモニアクラッキング'!F163+'直送方式（ｼﾅﾘｵ2）_アンモニアクラッキング'!F164*30","v":19.380941782487639},{"$f":"'直送方式（ｼﾅﾘｵ2）_アンモニアクラッキング'!G163+'直送方式（ｼﾅﾘｵ2）_アンモニアクラッキング'!G164*30","v":12.209228259271617},{"$f":"'直送方式（ｼﾅﾘｵ2）_アンモニアクラッキング'!H163+'直送方式（ｼﾅﾘｵ2）_アンモニアクラッキング'!H164*30","v":12.209228259271617},{"$f":"'直送方式（ｼﾅﾘｵ2）_アンモニアクラッキング'!I163+'直送方式（ｼﾅﾘｵ2）_アンモニアクラッキング'!I164*30","v":12.209228259271617},{"$f":"'直送方式（ｼﾅﾘｵ2）_アンモニアクラッキング'!J163+'直送方式（ｼﾅﾘｵ2）_アンモニアクラッキング'!J164*30","v":12.209228259271617},{"$f":"SUM(N48:S50)","v":93.614073013633146},{"$f":"SUM(G50,N48)","v":62.250784858993427},{"$f":"SUM(H50,O48)","v":55.860643631010291},35.609889982504257,34.811279579475425,35.520390540785506,34.618511551158122,{"$f":"SUM(U48:Z50)","v":258.67150014392701}]
[null,null,null,null,null,"その他月（８か月）",{"$f":"'★まとめ表（水素ｷｬﾘｱ比較）'!G49*30","v":24.569711109956252},{"$f":"'★まとめ表（水素ｷｬﾘｱ比較）'!H49*30","v":24.319801232348436},{"$f":"'★まとめ表（水素ｷｬﾘｱ比較）'!I49*30","v":15.60044114882176},{"$f":"'★まとめ表（水素ｷｬﾘｱ比較）'!J49*30","v":15.068034213469208},{"$f":"'★まとめ表（水素ｷｬﾘｱ比較）'!K49*30","v":15.540774854342592},{"$f":"'★まとめ表（水素ｷｬﾘｱ比較）'!L49*30","v":14.939522194591003}]
[null,null,null,null,null,"年間合計",{"$f":"'★まとめ表（水素ｷｬﾘｱ比較）'!G50*30","v":36.854566664934381},{"$f":"'★まとめ表（水素ｷｬﾘｱ比較）'!H50*30","v":36.479701848522652},{"$f":"'★まとめ表（水素ｷｬﾘｱ比較）'!I50*30","v":23.400661723232641},{"$f":"'★まとめ表（水素ｷｬﾘｱ比較）'!J50*30","v":22.60205132020381},{"$f":"'★まとめ表（水素ｷｬﾘｱ比較）'!K50*30","v":23.311162281513891},{"$f":"'★まとめ表（水素ｷｬﾘｱ比較）'!L50*30","v":22.409283291886506}]
[null,null,null,null,"メタネーション","ピーク月（４か月）",{"$f":"'★まとめ表（水素ｷｬﾘｱ比較）'!G51*30","v":26.332917433065035},{"$f":"'★まとめ表（水素ｷｬﾘｱ比較）'!H51*30","v":26.065073169723771},{"$f":"'★まとめ表（水素ｷｬﾘｱ比較）'!I51*30","v":14.288987369682763},{"$f":"'★まとめ表（水素ｷｬﾘｱ比較）'!J51*30","v":13.801337315289354},{"$f":"'★まとめ表（水素ｷｬﾘｱ比較）'!K51*30","v":14.234336932552468},{"$f":"'★まとめ表（水素ｷｬﾘｱ比較）'!L51*30","v":13.683628681470253},{"$f":"SUM(G53:L53)","v":301.72552542217852},{"$f":"'直送方式（ｼﾅﾘｵ2）_メタネーション'!E163+'直送方式（ｼﾅﾘｵ2）_メタネーション'!E164*30","v":21.874893822613885},{"$f":"'直送方式（ｼﾅﾘｵ2）_メタネーション'!F163+'直送方式（ｼﾅﾘｵ2）_メタネーション'!F164*30","v":16.693668342058679},{"$f":"'直送方式（ｼﾅﾘｵ2）_メタネーション'!G163+'直送方式（ｼﾅﾘｵ2）_メタネーション'!G164*30","v":10.516352072061688},{"$f":"'直送方式（ｼﾅﾘｵ2）_メタネーション'!H163+'直送方式（ｼﾅﾘｵ2）_メタネーション'!H164*30","v":10.516352072061688},{"$f":"'直送方式（ｼﾅﾘｵ2）_メタネーション'!I163+'直送方式（ｼﾅﾘｵ2）_メタネーション'!I164*30","v":10.516352072061688},{"$f":"'直送方式（ｼﾅﾘｵ2）_メタネーション'!J163+'直送方式（ｼﾅﾘｵ2）_メタネーション'!J164*30","v":10.516352072061688},{"$f":"SUM(N51:S53)","v":80.633970452919314},{"$f":"SUM(G53,N51)","v":100.87364612180899},{"$f":"SUM(H53,O51)","v":71.395570568057536},53.383314181109981,51.920364017929749,53.219362869719085,51.567238116472446,{"$f":"SUM(U51:Z53)","v":382.35949587509776}]
[null,null,null,null,null,"その他月（８か月）",{"$f":"'★まとめ表（水素ｷｬﾘｱ比較）'!G52*30","v":52.665834866130069},{"$f":"'★まとめ表（水素ｷｬﾘｱ比較）'!H52*30","v":28.636829056275076},{"$f":"'★まとめ表（水素ｷｬﾘｱ比較）'!I52*30","v":28.577974739365526},{"$f":"'★まとめ表（水素ｷｬﾘｱ比較）'!J52*30","v":27.602674630578708},{"$f":"'★まとめ表（水素ｷｬﾘｱ比較）'!K52*30","v":28.468673865104936},{"$f":"'★まとめ表（水素ｷｬﾘｱ比較）'!L52*30","v":27.367257362940506}]
[null,null,null,null,null,"年間合計",{"$f":"'★まとめ表（水素ｷｬﾘｱ比較）'!G53*30","v":78.998752299195104},{"$f":"'★まとめ表（水素ｷｬﾘｱ比較）'!H53*30","v":54.70190222599885},{"$f":"'★まとめ表（水素ｷｬﾘｱ比較）'!I53*30","v":42.866962109048295},{"$f":"'★まとめ表（水素ｷｬﾘｱ比較）'!J53*30","v":41.404011945868064},{"$f":"'★まとめ表（水素ｷｬﾘｱ比較）'!K53*30","v":42.703010797657399},{"$f":"'★まとめ表（水素ｷｬﾘｱ比較）'!L53*30","v":41.05088604441076}]
[null,null,"2030年","直送方式","水素","ピーク月（４か月）",{"$f":"'★まとめ表（水素ｷｬﾘｱ比較）'!G54*30","v":38.05669475680552},{"$f":"'★まとめ表（水素ｷｬﾘｱ比較）'!H54*30","v":30.678210667807811},{"$f":"'★まとめ表（水素ｷｬﾘｱ比較）'!I54*30","v":26.011504317055525},{"$f":"'★まとめ表（水素ｷｬﾘｱ比較）'!J54*30","v":17.384135484520353},{"$f":"'★まとめ表（水素ｷｬﾘｱ比較）'!K54*30","v":17.929540892654863},{"$f":"'★まとめ表（水素ｷｬﾘｱ比較）'!L54*30","v":13.683628681470253},{"$f":"SUM(G56:L56)","v":431.23114440094298},{"$f":"'直送方式（ｼﾅﾘｵ2）_水素'!E176+'直送方式（ｼﾅﾘｵ2）_水素'!E177*30","v":19.371286142133677},{"$f":"'直送方式（ｼﾅﾘｵ2）_水素'!F176+'直送方式（ｼﾅﾘｵ2）_水素'!F177*30","v":13.780319595663283},{"$f":"'直送方式（ｼﾅﾘｵ2）_水素'!G176+'直送方式（ｼﾅﾘｵ2）_水素'!G177*30","v":6.6248866718480475},{"$f":"'直送方式（ｼﾅﾘｵ2）_水素'!H176+'直送方式（ｼﾅﾘｵ2）_水素'!H177*30","v":0},{"$f":"'直送方式（ｼﾅﾘｵ2）_水素'!I176+'直送方式（ｼﾅﾘｵ2）_水素'!I177*30","v":0},{"$f":"'直送方式（ｼﾅﾘｵ2）_水素'!J176+'直送方式（ｼﾅﾘｵ2）_水素'!J177*30","v":0},{"$f":"SUM(N54:S56)","v":39.776492409645002},{"$f":"SUM(G56,N54)","v":133.54137041255024},{"$f":"SUM(H56,O54)","v":105.81495159908673},84.659399623014622,52.152406453561056,53.78862267796459,41.05088604441076,{"$f":"SUM(U54:Z56)","v":471.007636810588}]
[null,null,null,null,null,"その他月（８か月）",{"$f":"'★まとめ表（水素ｷｬﾘｱ比較）'!G55*30","v":76.11338951361104},{"$f":"'★まとめ表（水素ｷｬﾘｱ比較）'!H55*30","v":61.356421335615622},{"$f":"'★まとめ表（水素ｷｬﾘｱ比較）'!I55*30","v":52.023008634111051},{"$f":"'★まとめ表（水素ｷｬﾘｱ比較）'!J55*30","v":34.768270969040707},{"$f":"'★まとめ表（水素ｷｬﾘｱ比較）'!K55*30","v":35.859081785309726},{"$f":"'★まとめ表（水素ｷｬﾘｱ比較）'!L55*30","v":27.367257362940506}]
[null,null,null,null,null,"年間合計",{"$f":"'★まとめ表（水素ｷｬﾘｱ比較）'!G56*30","v":114.17008427041655},{"$f":"'★まとめ表（水素ｷｬﾘｱ比較）'!H56*30","v":92.03463200342344},{"$f":"'★まとめ表（水素ｷｬﾘｱ比較）'!I56*30","v":78.034512951166576},{"$f":"'★まとめ表（水素ｷｬﾘｱ比較）'!J56*30","v":52.152406453561056},{"$f":"'★まとめ表（水素ｷｬﾘｱ比較）'!K56*30","v":53.78862267796459},{"$f":"'★まとめ表（水素ｷｬﾘｱ比較）'!L56*30","v":41.05088604441076}]
[null,null,null,null,"アンモニアクラッキング","ピーク月（４か月）",{"$f":"'★まとめ表（水素ｷｬﾘｱ比較）'!G57*30","v":15.084505124297767},{"$f":"'★まとめ表（水素ｷｬﾘｱ比較）'!H57*30","v":12.159900616174218},{"$f":"'★まとめ表（水素ｷｬﾘｱ比較）'!I57*30","v":7.8002205744108801},{"$f":"'★まとめ表（水素ｷｬﾘｱ比較）'!J57*30","v":7.5340171067346038},{"$f":"'★まとめ表（水素ｷｬﾘｱ比較）'!K57*30","v":7.770387427171296},{"$f":"'★まとめ表（水素ｷｬﾘｱ比較）'!L57*30","v":7.4697610972955015},{"$f":"SUM(G59:L59)","v":173.45637583825282},{"$f":"'直送方式（ｼﾅﾘｵ2）_アンモニアクラッキング'!E176+'直送方式（ｼﾅﾘｵ2）_アンモニアクラッキング'!E177*30","v":25.396218194059045},{"$f":"'直送方式（ｼﾅﾘｵ2）_アンモニアクラッキング'!F176+'直送方式（ｼﾅﾘｵ2）_アンモニアクラッキング'!F177*30","v":19.380941782487639},{"$f":"'直送方式（ｼﾅﾘｵ2）_アンモニアクラッキング'!G176+'直送方式（ｼﾅﾘｵ2）_アンモニアクラッキング'!G177*30","v":12.209228259271617},{"$f":"'直送方式（ｼﾅﾘｵ2）_アンモニアクラッキング'!H176+'直送方式（ｼﾅﾘｵ2）_アンモニアクラッキング'!H177*30","v":0},{"$f":"'直送方式（ｼﾅﾘｵ2）_アンモニアクラッキング'!I176+'直送方式（ｼﾅﾘｵ2）_アンモニアクラッキング'!I177*30","v":0},{"$f":"'直送方式（ｼﾅﾘｵ2）_アンモニアクラッキング'!J176+'直送方式（ｼﾅﾘｵ2）_アンモニアクラッキング'!J177*30","v":0},{"$f":"SUM(N57:S59)","v":56.986388235818303},{"$f":"SUM(G59,N57)","v":70.649733566952349},55.860643631010291,35.609889982504257,22.60205132020381,23.311162281513891,22.409283291886506,{"$f":"SUM(U57:Z59)","v":230.44276407407111}]
[null,null,null,null,null,"その他月（８か月）",{"$f":"'★まとめ表（水素ｷｬﾘｱ比較）'!G58*30","v":30.169010248595534},{"$f":"'★まとめ表（水素ｷｬﾘｱ比較）'!H58*30","v":24.319801232348436},{"$f":"'★まとめ表（水素ｷｬﾘｱ比較）'!I58*30","v":15.60044114882176},{"$f":"'★まとめ表（水素ｷｬﾘｱ比較）'!J58*30","v":15.068034213469208},{"$f":"'★まとめ表（水素ｷｬﾘｱ比較）'!K58*30","v":15.540774854342592},{"$f":"'★まとめ表（水素ｷｬﾘｱ比較）'!L58*30","v":14.939522194591003}]
[null,null,null,null,null,"年間合計",{"$f":"'★まとめ表（水素ｷｬﾘｱ比較）'!G59*30","v":45.253515372893304},{"$f":"'★まとめ表（水素ｷｬﾘｱ比較）'!H59*30","v":36.479701848522652},{"$f":"'★まとめ表（水素ｷｬﾘｱ比較）'!I59*30","v":23.400661723232641},{"$f":"'★まとめ表（水素ｷｬﾘｱ比較）'!J59*30","v":22.60205132020381},{"$f":"'★まとめ表（水素ｷｬﾘｱ比較）'!K59*30","v":23.311162281513891},{"$f":"'★まとめ表（水素ｷｬﾘｱ比較）'!L59*30","v":22.409283291886506}]
[null,null,null,null,"メタネーション","ピーク月（４か月）",{"$f":"'★まとめ表（水素ｷｬﾘｱ比較）'!G60*30","v":26.332917433065035},{"$f":"'★まとめ表（水素ｷｬﾘｱ比較）'!H60*30","v":26.065073169723771},{"$f":"'★まとめ表（水素ｷｬﾘｱ比較）'!I60*30","v":14.288987369682763},{"$f":"'★まとめ表（水素ｷｬﾘｱ比較）'!J60*30","v":13.801337315289354},{"$f":"'★まとめ表（水素ｷｬﾘｱ比較）'!K60*30","v":14.234336932552468},{"$f":"'★まとめ表（水素ｷｬﾘｱ比較）'!L60*30","v":13.683628681470253},{"$f":"SUM(G62:L62)","v":325.21884270535099},{"$f":"'直送方式（ｼﾅﾘｵ2）_メタネーション'!E176+'直送方式（ｼﾅﾘｵ2）_メタネーション'!E177*30","v":26.499546687392183},{"$f":"'直送方式（ｼﾅﾘｵ2）_メタネーション'!F176+'直送方式（ｼﾅﾘｵ2）_メタネーション'!F177*30","v":16.693668342058679},{"$f":"'直送方式（ｼﾅﾘｵ2）_メタネーション'!G176+'直送方式（ｼﾅﾘｵ2）_メタネーション'!G177*30","v":10.516352072061688},{"$f":"'直送方式（ｼﾅﾘｵ2）_メタネーション'!H176+'直送方式（ｼﾅﾘｵ2）_メタネーション'!H177*30","v":0},{"$f":"'直送方式（ｼﾅﾘｵ2）_メタネーション'!I176+'直送方式（ｼﾅﾘｵ2）_メタネーション'!I177*30","v":0},{"$f":"'直送方式（ｼﾅﾘｵ2）_メタネーション'!J176+'直送方式（ｼﾅﾘｵ2）_メタネーション'!J177*30","v":0},{"$f":"SUM(N60:S62)","v":53.709567101512548},{"$f":"SUM(G62,N60)","v":105.49829898658729},94.888887851229981,53.383314181109981,41.404011945868064,42.703010797657399,41.05088604441076,{"$f":"SUM(U60:Z62)","v":378.92840980686344}]
[null,null,null,null,null,"その他月（８か月）",{"$f":"'★まとめ表（水素ｷｬﾘｱ比較）'!G61*30","v":52.665834866130069},{"$f":"'★まとめ表（水素ｷｬﾘｱ比較）'!H61*30","v":52.130146339447542},{"$f":"'★まとめ表（水素ｷｬﾘｱ比較）'!I61*30","v":28.577974739365526},{"$f":"'★まとめ表（水素ｷｬﾘｱ比較）'!J61*30","v":27.602674630578708},{"$f":"'★まとめ表（水素ｷｬﾘｱ比較）'!K61*30","v":28.468673865104936},{"$f":"'★まとめ表（水素ｷｬﾘｱ比較）'!L61*30","v":27.367257362940506}]
[null,null,null,null,null,"年間合計",{"$f":"'★まとめ表（水素ｷｬﾘｱ比較）'!G62*30","v":78.998752299195104},{"$f":"'★まとめ表（水素ｷｬﾘｱ比較）'!H62*30","v":78.195219509171309},{"$f":"'★まとめ表（水素ｷｬﾘｱ比較）'!I62*30","v":42.866962109048295},{"$f":"'★まとめ表（水素ｷｬﾘｱ比較）'!J62*30","v":41.404011945868064},{"$f":"'★まとめ表（水素ｷｬﾘｱ比較）'!K62*30","v":42.703010797657399},{"$f":"'★まとめ表（水素ｷｬﾘｱ比較）'!L62*30","v":41.05088604441076}]
[null,null,"移行期","直送方式","水素","ピーク月（４か月）",{"$f":"'★まとめ表（水素ｷｬﾘｱ比較）'!G63*30","v":167.62164953763136},{"$f":"'★まとめ表（水素ｷｬﾘｱ比較）'!H63*30","v":110.61112822341805},{"$f":"'★まとめ表（水素ｷｬﾘｱ比較）'!I63*30","v":45.40810519448344},{"$f":"'★まとめ表（水素ｷｬﾘｱ比較）'!J63*30","v":347.68270969040708},{"$f":"'★まとめ表（水素ｷｬﾘｱ比較）'!K63*30","v":30.49806850299391},{"$f":"'★まとめ表（水素ｷｬﾘｱ比較）'!L63*30","v":29.318137323462835},{"$f":"SUM(G65:L65)","v":1933.426446786533},{"$f":"'直送方式（ｼﾅﾘｵ2）_水素'!E190+'直送方式（ｼﾅﾘｵ2）_水素'!E191*30","v":155.39272203955716},{"$f":"'直送方式（ｼﾅﾘｵ2）_水素'!F190+'直送方式（ｼﾅﾘｵ2）_水素'!F191*30","v":116.54454152966784},{"$f":"'直送方式（ｼﾅﾘｵ2）_水素'!G190+'直送方式（ｼﾅﾘｵ2）_水素'!G191*30","v":36.627506574790303},{"$f":"'直送方式（ｼﾅﾘｵ2）_水素'!H190+'直送方式（ｼﾅﾘｵ2）_水素'!H191*30","v":16.693668342058679},{"$f":"'直送方式（ｼﾅﾘｵ2）_水素'!I190+'直送方式（ｼﾅﾘｵ2）_水素'!I191*30","v":16.693668342058679},{"$f":"'直送方式（ｼﾅﾘｵ2）_水素'!J190+'直送方式（ｼﾅﾘｵ2）_水素'!J191*30","v":19.371286142133677},{"$f":"SUM(N63:S65)","v":361.32339297026635},{"$f":"SUM(G65,N63)","v":546.50990429403032},448.37792619992194,172.85182215824062,920.66871353711701,99.015775454967269,107.32569811252219,{"$f":"SUM(U63:Z65)","v":2294.7498397567997}]
[null,null,null,null,null,"その他月（８か月）",{"$f":"'★まとめ表（水素ｷｬﾘｱ比較）'!G64*30","v":223.49553271684178},{"$f":"'★まとめ表（水素ｷｬﾘｱ比較）'!H64*30","v":221.2222564468361},{"$f":"'★まとめ表（水素ｷｬﾘｱ比較）'!I64*30","v":90.81621038896688},{"$f":"'★まとめ表（水素ｷｬﾘｱ比較）'!J64*30","v":556.29233550465131},{"$f":"'★まとめ表（水素ｷｬﾘｱ比較）'!K64*30","v":51.82403860991468},{"$f":"'★まとめ表（水素ｷｬﾘｱ比較）'!L64*30","v":58.636274646925671}]
[null,null,null,null,null,"年間合計",{"$f":"'★まとめ表（水素ｷｬﾘｱ比較）'!G65*30","v":391.11718225447316},{"$f":"'★まとめ表（水素ｷｬﾘｱ比較）'!H65*30","v":331.83338467025413},{"$f":"'★まとめ表（水素ｷｬﾘｱ比較）'!I65*30","v":136.22431558345033},{"$f":"'★まとめ表（水素ｷｬﾘｱ比較）'!J65*30","v":903.97504519505833},{"$f":"'★まとめ表（水素ｷｬﾘｱ比較）'!K65*30","v":82.322107112908583},{"$f":"'★まとめ表（水素ｷｬﾘｱ比較）'!L65*30","v":87.954411970388506}]
[null,null,null,null,"アンモニアクラッキング","ピーク月（４か月）",{"$f":"'★まとめ表（水素ｷｬﾘｱ比較）'!G66*30","v":34.792283436437742},{"$f":"'★まとめ表（水素ｷｬﾘｱ比較）'!H66*30","v":26.065073169723771},{"$f":"'★まとめ表（水素ｷｬﾘｱ比較）'!I66*30","v":19.687089430108649},{"$f":"'★まとめ表（水素ｷｬﾘｱ比較）'!J66*30","v":11.720773259806215},{"$f":"'★まとめ表（水素ｷｬﾘｱ比較）'!K66*30","v":12.088497794000562},{"$f":"'★まとめ表（水素ｷｬﾘｱ比較）'!L66*30","v":11.620809308763091},{"$f":"SUM(G68:L68)","v":347.92357919652011},{"$f":"'直送方式（ｼﾅﾘｵ2）_アンモニアクラッキング'!E190+'直送方式（ｼﾅﾘｵ2）_アンモニアクラッキング'!E191*30","v":112.57973812914284},{"$f":"'直送方式（ｼﾅﾘｵ2）_アンモニアクラッキング'!F190+'直送方式（ｼﾅﾘｵ2）_アンモニアクラッキング'!F191*30","v":86.93419037470143},{"$f":"'直送方式（ｼﾅﾘｵ2）_アンモニアクラッキング'!G190+'直送方式（ｼﾅﾘｵ2）_アンモニアクラッキング'!G191*30","v":48.836913037086475},{"$f":"'直送方式（ｼﾅﾘｵ2）_アンモニアクラッキング'!H190+'直送方式（ｼﾅﾘｵ2）_アンモニアクラッキング'!H191*30","v":25.396218194059045},{"$f":"'直送方式（ｼﾅﾘｵ2）_アンモニアクラッキング'!I190+'直送方式（ｼﾅﾘｵ2）_アンモニアクラッキング'!I191*30","v":25.396218194059045},{"$f":"'直送方式（ｼﾅﾘｵ2）_アンモニアクラッキング'!J190+'直送方式（ｼﾅﾘｵ2）_アンモニアクラッキング'!J191*30","v":25.396218194059045},{"$f":"SUM(N66:S68)","v":324.53949612310788},{"$f":"SUM(G68,N66)","v":216.95658843845604},165.12940988387274,107.89818132741243,60.558537973477691,61.661711576060732,60.258646120348317,{"$f":"SUM(U66:Z68)","v":672.46307531962793}]
[null,null,null,null,null,"その他月（８か月）",{"$f":"'★まとめ表（水素ｷｬﾘｱ比較）'!G67*30","v":69.584566872875484},{"$f":"'★まとめ表（水素ｷｬﾘｱ比較）'!H67*30","v":52.130146339447542},{"$f":"'★まとめ表（水素ｷｬﾘｱ比較）'!I67*30","v":39.374178860217299},{"$f":"'★まとめ表（水素ｷｬﾘｱ比較）'!J67*30","v":23.44154651961243},{"$f":"'★まとめ表（水素ｷｬﾘｱ比較）'!K67*30","v":24.176995588001123},{"$f":"'★まとめ表（水素ｷｬﾘｱ比較）'!L67*30","v":23.241618617526182}]
[null,null,null,null,null,"年間合計",{"$f":"'★まとめ表（水素ｷｬﾘｱ比較）'!G68*30","v":104.37685030931321},{"$f":"'★まとめ表（水素ｷｬﾘｱ比較）'!H68*30","v":78.195219509171309},{"$f":"'★まとめ表（水素ｷｬﾘｱ比較）'!I68*30","v":59.061268290325948},{"$f":"'★まとめ表（水素ｷｬﾘｱ比較）'!J68*30","v":35.162319779418645},{"$f":"'★まとめ表（水素ｷｬﾘｱ比較）'!K68*30","v":36.265493382001686},{"$f":"'★まとめ表（水素ｷｬﾘｱ比較）'!L68*30","v":34.862427926289271}]
[null,null,null,null,"メタネーション","ピーク月（４か月）",{"$f":"'★まとめ表（水素ｷｬﾘｱ比較）'!G69*30","v":45.969193872967793},{"$f":"'★まとめ表（水素ｷｬﾘｱ比較）'!H69*30","v":37.669602540447421},{"$f":"'★まとめ表（水素ｷｬﾘｱ比較）'!I69*30","v":26.011504317055525},{"$f":"'★まとめ表（水素ｷｬﾘｱ比較）'!J69*30","v":27.602674630578708},{"$f":"'★まとめ表（水素ｷｬﾘｱ比較）'!K69*30","v":25.91201930495734},{"$f":"'★まとめ表（水素ｷｬﾘｱ比較）'!L69*30","v":24.909516490737193},{"$f":"SUM(G71:L71)","v":564.22353347023204},{"$f":"'直送方式（ｼﾅﾘｵ2）_メタネーション'!E190+'直送方式（ｼﾅﾘｵ2）_メタネーション'!E191*30","v":110.37000492129999},{"$f":"'直送方式（ｼﾅﾘｵ2）_メタネーション'!F190+'直送方式（ｼﾅﾘｵ2）_メタネーション'!F191*30","v":85.051832371584212},{"$f":"'直送方式（ｼﾅﾘｵ2）_メタネーション'!G190+'直送方式（ｼﾅﾘｵ2）_メタネーション'!G191*30","v":48.812582348022133},{"$f":"'直送方式（ｼﾅﾘｵ2）_メタネーション'!H190+'直送方式（ｼﾅﾘｵ2）_メタネーション'!H191*30","v":21.874893822613885},{"$f":"'直送方式（ｼﾅﾘｵ2）_メタネーション'!I190+'直送方式（ｼﾅﾘｵ2）_メタネーション'!I191*30","v":21.874893822613885},{"$f":"'直送方式（ｼﾅﾘｵ2）_メタネーション'!J190+'直送方式（ｼﾅﾘｵ2）_メタネーション'!J191*30","v":26.499546687392183},{"$f":"SUM(N69:S71)","v":314.48375397352635},{"$f":"SUM(G71,N69)","v":248.27758654020337},198.0606399929265,126.84709529918871,104.68291771435001,99.610951737485905,101.22809615960375,{"$f":"SUM(U69:Z71)","v":878.70728744375822}]
[null,null,null,null,null,"その他月（８か月）",{"$f":"'★まとめ表（水素ｷｬﾘｱ比較）'!G70*30","v":91.938387745935586},{"$f":"'★まとめ表（水素ｷｬﾘｱ比較）'!H70*30","v":75.339205080894843},{"$f":"'★まとめ表（水素ｷｬﾘｱ比較）'!I70*30","v":52.023008634111051},{"$f":"'★まとめ表（水素ｷｬﾘｱ比較）'!J70*30","v":55.205349261157416},{"$f":"'★まとめ表（水素ｷｬﾘｱ比較）'!K70*30","v":51.82403860991468},{"$f":"'★まとめ表（水素ｷｬﾘｱ比較）'!L70*30","v":49.819032981474386}]
[null,null,null,null,null,"年間合計",{"$f":"'★まとめ表（水素ｷｬﾘｱ比較）'!G71*30","v":137.90758161890338},{"$f":"'★まとめ表（水素ｷｬﾘｱ比較）'!H71*30","v":113.00880762134229},{"$f":"'★まとめ表（水素ｷｬﾘｱ比較）'!I71*30","v":78.034512951166576},{"$f":"'★まとめ表（水素ｷｬﾘｱ比較）'!J71*30","v":82.808023891736127},{"$f":"'★まとめ表（水素ｷｬﾘｱ比較）'!K71*30","v":77.736057914872021},{"$f":"'★まとめ表（水素ｷｬﾘｱ比較）'!L71*30","v":74.728549472211569}]
[null,null,"2050年","直送方式","水素","ピーク月（４か月）",{"$f":"'★まとめ表（水素ｷｬﾘｱ比較）'!G72*30","v":780.01855669941995},{"$f":"'★まとめ表（水素ｷｬﾘｱ比較）'!H72*30","v":497.75007700538123},{"$f":"'★まとめ表（水素ｷｬﾘｱ比較）'!I72*30","v":165.57570089462627},{"$f":"'★まとめ表（水素ｷｬﾘｱ比較）'!J72*30","v":469.37165808204946},{"$f":"'★まとめ表（水素ｷｬﾘｱ比較）'!K72*30","v":37.448406988242802},{"$f":"'★まとめ表（水素ｷｬﾘｱ比較）'!L72*30","v":71.999152242605035},{"$f":"SUM(G74:L74)","v":5490.9751033279581},{"$f":"'直送方式（ｼﾅﾘｵ2）_水素'!E203+'直送方式（ｼﾅﾘｵ2）_水素'!E204*30","v":738.11542968789638},{"$f":"'直送方式（ｼﾅﾘｵ2）_水素'!F203+'直送方式（ｼﾅﾘｵ2）_水素'!F204*30","v":466.17816611867136},{"$f":"'直送方式（ｼﾅﾘｵ2）_水素'!G203+'直送方式（ｼﾅﾘｵ2）_水素'!G204*30","v":155.39272203955716},{"$f":"'直送方式（ｼﾅﾘｵ2）_水素'!H203+'直送方式（ｼﾅﾘｵ2）_水素'!H204*30","v":10.516352072061688},{"$f":"'直送方式（ｼﾅﾘｵ2）_水素'!I203+'直送方式（ｼﾅﾘｵ2）_水素'!I204*30","v":16.693668342058679},{"$f":"'直送方式（ｼﾅﾘｵ2）_水素'!J203+'直送方式（ｼﾅﾘｵ2）_水素'!J204*30","v":19.371286142133677},{"$f":"SUM(N72:S74)","v":1406.2676244023787},{"$f":"SUM(G74,N72)","v":2859.1071826883667},1848.8172689113972,652.11982472343595,1244.7899714730067,129.0388893067871,163.36959062734374,{"$f":"SUM(U72:Z74)","v":6897.2427277303368}]
[null,null,null,null,null,"その他月（８か月）",{"$f":"'★まとめ表（水素ｷｬﾘｱ比較）'!G73*30","v":1340.9731963010508},{"$f":"'★まとめ表（水素ｷｬﾘｱ比較）'!H73*30","v":884.88902578734439},{"$f":"'★まとめ表（水素ｷｬﾘｱ比較）'!I73*30","v":331.15140178925253},{"$f":"'★まとめ表（水素ｷｬﾘｱ比較）'!J73*30","v":764.90196131889559},{"$f":"'★まとめ表（水素ｷｬﾘｱ比較）'!K73*30","v":74.896813976485603},{"$f":"'★まとめ表（水素ｷｬﾘｱ比較）'!L73*30","v":71.999152242605035}]
[null,null,null,null,null,"年間合計",{"$f":"'★まとめ表（水素ｷｬﾘｱ比較）'!G74*30","v":2120.9917530004705},{"$f":"'★まとめ表（水素ｷｬﾘｱ比較）'!H74*30","v":1382.6391027927257},{"$f":"'★まとめ表（水素ｷｬﾘｱ比較）'!I74*30","v":496.7271026838788},{"$f":"'★まとめ表（水素ｷｬﾘｱ比較）'!J74*30","v":1234.2736194009451},{"$f":"'★まとめ表（水素ｷｬﾘｱ比較）'!K74*30","v":112.34522096472841},{"$f":"'★まとめ表（水素ｷｬﾘｱ比較）'!L74*30","v":143.99830448521007}]
[null,null,null,null,"アンモニアクラッキング","ピーク月（４か月）",{"$f":"'★まとめ表（水素ｷｬﾘｱ比較）'!G75*30","v":152.22677902722208},{"$f":"'★まとめ表（水素ｷｬﾘｱ比較）'!H75*30","v":113.00880762134227},{"$f":"'★まとめ表（水素ｷｬﾘｱ比較）'!I75*30","v":34.367617378800318},{"$f":"'★まとめ表（水素ｷｬﾘｱ比較）'!J75*30","v":11.720773259806215},{"$f":"'★まとめ表（水素ｷｬﾘｱ比較）'!K75*30","v":14.843398532656854},{"$f":"'★まとめ表（水素ｷｬﾘｱ比較）'!L75*30","v":18.853037980289393},{"$f":"SUM(G77:L77)","v":874.44082378312737},{"$f":"'直送方式（ｼﾅﾘｵ2）_アンモニアクラッキング'!E203+'直送方式（ｼﾅﾘｵ2）_アンモニアクラッキング'!E204*30","v":460.88663079347941},{"$f":"'直送方式（ｼﾅﾘｵ2）_アンモニアクラッキング'!F203+'直送方式（ｼﾅﾘｵ2）_アンモニアクラッキング'!F204*30","v":268.27468670043567},{"$f":"'直送方式（ｼﾅﾘｵ2）_アンモニアクラッキング'!G203+'直送方式（ｼﾅﾘｵ2）_アンモニアクラッキング'!G204*30","v":112.57973812914284},{"$f":"'直送方式（ｼﾅﾘｵ2）_アンモニアクラッキング'!H203+'直送方式（ｼﾅﾘｵ2）_アンモニアクラッキング'!H204*30","v":12.209228259271617},{"$f":"'直送方式（ｼﾅﾘｵ2）_アンモニアクラッキング'!I203+'直送方式（ｼﾅﾘｵ2）_アンモニアクラッキング'!I204*30","v":25.396218194059045},{"$f":"'直送方式（ｼﾅﾘｵ2）_アンモニアクラッキング'!J203+'直送方式（ｼﾅﾘｵ2）_アンモニアクラッキング'!J204*30","v":25.396218194059045},{"$f":"SUM(N75:S77)","v":904.74272027044765},{"$f":"SUM(G77,N75)","v":841.4535783615346},531.96190448356765,215.68259026554378,47.371548038690264,69.926413792029621,72.787509112209079,{"$f":"SUM(U75:Z77)","v":1779.1835440535751}]
[null,null,null,null,null,"その他月（８か月）",{"$f":"'★まとめ表（水素ｷｬﾘｱ比較）'!G76*30","v":228.3401685408331},{"$f":"'★まとめ表（水素ｷｬﾘｱ比較）'!H76*30","v":150.67841016178969},{"$f":"'★まとめ表（水素ｷｬﾘｱ比較）'!I76*30","v":68.735234757600637},{"$f":"'★まとめ表（水素ｷｬﾘｱ比較）'!J76*30","v":23.44154651961243},{"$f":"'★まとめ表（水素ｷｬﾘｱ比較）'!K76*30","v":29.686797065313709},{"$f":"'★まとめ表（水素ｷｬﾘｱ比較）'!L76*30","v":28.538252937860637}]
[null,null,null,null,null,"年間合計",{"$f":"'★まとめ表（水素ｷｬﾘｱ比較）'!G77*30","v":380.56694756805518},{"$f":"'★まとめ表（水素ｷｬﾘｱ比較）'!H77*30","v":263.68721778313198},{"$f":"'★まとめ表（水素ｷｬﾘｱ比較）'!I77*30","v":103.10285213640094},{"$f":"'★まとめ表（水素ｷｬﾘｱ比較）'!J77*30","v":35.162319779418645},{"$f":"'★まとめ表（水素ｷｬﾘｱ比較）'!K77*30","v":44.530195597970568},{"$f":"'★まとめ表（水素ｷｬﾘｱ比較）'!L77*30","v":47.391290918150034}]
[null,null,null,null,"メタネーション","ピーク月（４か月）",{"$f":"'★まとめ表（水素ｷｬﾘｱ比較）'!G78*30","v":223.49553271684178},{"$f":"'★まとめ表（水素ｷｬﾘｱ比較）'!H78*30","v":165.91669233512707},{"$f":"'★まとめ表（水素ｷｬﾘｱ比較）'!I78*30","v":45.40810519448344},{"$f":"'★まとめ表（水素ｷｬﾘｱ比較）'!J78*30","v":41.404011945868071},{"$f":"'★まとめ表（水素ｷｬﾘｱ比較）'!K78*30","v":25.91201930495734},{"$f":"'★まとめ表（水素ｷｬﾘｱ比較）'!L78*30","v":24.909516490737193},{"$f":"SUM(G80:L80)","v":1331.1760647516269},{"$f":"'直送方式（ｼﾅﾘｵ2）_メタネーション'!E203+'直送方式（ｼﾅﾘｵ2）_メタネーション'!E204*30","v":515.24722601050348},{"$f":"'直送方式（ｼﾅﾘｵ2）_メタネーション'!F203+'直送方式（ｼﾅﾘｵ2）_メタネーション'!F204*30","v":336.523266305974},{"$f":"'直送方式（ｼﾅﾘｵ2）_メタネーション'!G203+'直送方式（ｼﾅﾘｵ2）_メタネーション'!G204*30","v":110.37000492129999},{"$f":"'直送方式（ｼﾅﾘｵ2）_メタネーション'!H203+'直送方式（ｼﾅﾘｵ2）_メタネーション'!H204*30","v":10.516352072061688},{"$f":"'直送方式（ｼﾅﾘｵ2）_メタネーション'!I203+'直送方式（ｼﾅﾘｵ2）_メタネーション'!I204*30","v":21.874893822613885},{"$f":"'直送方式（ｼﾅﾘｵ2）_メタネーション'!J203+'直送方式（ｼﾅﾘｵ2）_メタネーション'!J204*30","v":26.499546687392183},{"$f":"SUM(N78:S80)","v":1021.0312898198451},{"$f":"SUM(G80,N78)","v":1073.9860578026078},723.66221508793706,246.59432050475033,107.12571327908718,99.610951737485905,101.22809615960375,{"$f":"SUM(U78:Z80)","v":2352.207354571472}]
[null,null,null,null,null,"その他月（８か月）",{"$f":"'★まとめ表（水素ｷｬﾘｱ比較）'!G79*30","v":335.24329907526271},{"$f":"'★まとめ表（水素ｷｬﾘｱ比較）'!H79*30","v":221.2222564468361},{"$f":"'★まとめ表（水素ｷｬﾘｱ比較）'!I79*30","v":90.81621038896688},{"$f":"'★まとめ表（水素ｷｬﾘｱ比較）'!J79*30","v":55.205349261157416},{"$f":"'★まとめ表（水素ｷｬﾘｱ比較）'!K79*30","v":51.82403860991468},{"$f":"'★まとめ表（水素ｷｬﾘｱ比較）'!L79*30","v":49.819032981474386}]
[null,null,null,null,null,"年間合計",{"$f":"'★まとめ表（水素ｷｬﾘｱ比較）'!G80*30","v":558.73883179210441},{"$f":"'★まとめ表（水素ｷｬﾘｱ比較）'!H80*30","v":387.13894878196311},{"$f":"'★まとめ表（水素ｷｬﾘｱ比較）'!I80*30","v":136.22431558345033},{"$f":"'★まとめ表（水素ｷｬﾘｱ比較）'!J80*30","v":96.609361207025486},{"$f":"'★まとめ表（水素ｷｬﾘｱ比較）'!K80*30","v":77.736057914872021},{"$f":"'★まとめ表（水素ｷｬﾘｱ比較）'!L80*30","v":74.728549472211569}]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"億円/30年"]
[null,"水素",null,null,null,null,"海上輸送費用（３0年分）",null,null,null,null,null,null,"貯蔵費用（使用期間３０年）",null,null,null,null,null,null,"合計（供用中のトータルコストを考慮）"]
[null,null,null,null,null,null,"新潟港","直江津港","伏木\n富山港","金沢港","七尾港","直江津港","合計","新潟港","直江津港","伏木\n富山港","金沢港","七尾港","直江津港","合計","新潟港","直江津港","伏木\n富山港","金沢港","七尾港","直江津港","合計"]
[null,"シナリオ３","実証期","直送方式","水素","ピーク月（４か月）",{"$f":"'★まとめ表（水素ｷｬﾘｱ比較）'!G86*30","v":47.149509507567103},{"$f":"'★まとめ表（水素ｷｬﾘｱ比較）'!H86*30","v":40.035064676280065},{"$f":"'★まとめ表（水素ｷｬﾘｱ比較）'!I86*30","v":40.077919758414666},{"$f":"'★まとめ表（水素ｷｬﾘｱ比較）'!J86*30","v":27.350757418411366},{"$f":"'★まとめ表（水素ｷｬﾘｱ比較）'!K86*30","v":27.665821707576441},{"$f":"'★まとめ表（水素ｷｬﾘｱ比較）'!L86*30","v":21.705892464219772},{"$f":"SUM(G88:L88)","v":561.65142223858743},{"$f":"'直送方式（ｼﾅﾘｵ2）_水素'!E163+'直送方式（ｼﾅﾘｵ2）_水素'!E164*30","v":16.693668342058679},{"$f":"'直送方式（ｼﾅﾘｵ2）_水素'!F163+'直送方式（ｼﾅﾘｵ2）_水素'!F164*30","v":13.780319595663283},{"$f":"'直送方式（ｼﾅﾘｵ2）_水素'!G163+'直送方式（ｼﾅﾘｵ2）_水素'!G164*30","v":6.6248866718480475},{"$f":"'直送方式（ｼﾅﾘｵ2）_水素'!H163+'直送方式（ｼﾅﾘｵ2）_水素'!H164*30","v":6.6248866718480475},{"$f":"'直送方式（ｼﾅﾘｵ2）_水素'!I163+'直送方式（ｼﾅﾘｵ2）_水素'!I164*30","v":6.6248866718480475},{"$f":"'直送方式（ｼﾅﾘｵ2）_水素'!J163+'直送方式（ｼﾅﾘｵ2）_水素'!J164*30","v":6.6248866718480475},{"$f":"SUM(N86:S88)","v":56.973534625114148},{"$f":"SUM(G88,N86)","v":143.96228443891118},{"$f":"SUM(H88,O86)","v":133.88551362450346},90.735084014120091,88.677158927082147,89.622351794577369,71.742564064507377,{"$f":"SUM(U86:Z88)","v":618.62495686370164}]
[null,null,null,null,null,"その他月（８か月）",{"$f":"'★まとめ表（水素ｷｬﾘｱ比較）'!G87*30","v":80.119106589285394},{"$f":"'★まとめ表（水素ｷｬﾘｱ比較）'!H87*30","v":80.07012935256013},{"$f":"'★まとめ表（水素ｷｬﾘｱ比較）'!I87*30","v":44.032277583857365},{"$f":"'★まとめ表（水素ｷｬﾘｱ比較）'!J87*30","v":54.701514836822732},{"$f":"'★まとめ表（水素ｷｬﾘｱ比較）'!K87*30","v":55.331643415152882},{"$f":"'★まとめ表（水素ｷｬﾘｱ比較）'!L87*30","v":43.411784928439545}]
[null,null,null,null,null,"年間合計",{"$f":"'★まとめ表（水素ｷｬﾘｱ比較）'!G88*30","v":127.2686160968525},{"$f":"'★まとめ表（水素ｷｬﾘｱ比較）'!H88*30","v":120.10519402884019},{"$f":"'★まとめ表（水素ｷｬﾘｱ比較）'!I88*30","v":84.110197342272045},{"$f":"'★まとめ表（水素ｷｬﾘｱ比較）'!J88*30","v":82.052272255234101},{"$f":"'★まとめ表（水素ｷｬﾘｱ比較）'!K88*30","v":82.997465122729324},{"$f":"'★まとめ表（水素ｷｬﾘｱ比較）'!L88*30","v":65.117677392659331}]
[null,null,null,null,"アンモニアクラッキング","ピーク月（４か月）",{"$f":"'★まとめ表（水素ｷｬﾘｱ比較）'!G89*30","v":18.688617661622782},{"$f":"'★まとめ表（水素ｷｬﾘｱ比較）'!H89*30","v":18.677193210074993},{"$f":"'★まとめ表（水素ｷｬﾘｱ比較）'!I89*30","v":12.018398108339868},{"$f":"'★まとめ表（水素ｷｬﾘｱ比較）'!J89*30","v":11.853397855530176},{"$f":"'★まとめ表（水素ｷｬﾘｱ比較）'!K89*30","v":11.989941875588265},{"$f":"'★まとめ表（水素ｷｬﾘｱ比較）'!L89*30","v":11.849037626318239},{"$f":"SUM(G91:L91)","v":255.22975901242296},{"$f":"'直送方式（ｼﾅﾘｵ2）_アンモニアクラッキング'!E163+'直送方式（ｼﾅﾘｵ2）_アンモニアクラッキング'!E164*30","v":25.396218194059045},{"$f":"'直送方式（ｼﾅﾘｵ2）_アンモニアクラッキング'!F163+'直送方式（ｼﾅﾘｵ2）_アンモニアクラッキング'!F164*30","v":19.380941782487639},{"$f":"'直送方式（ｼﾅﾘｵ2）_アンモニアクラッキング'!G163+'直送方式（ｼﾅﾘｵ2）_アンモニアクラッキング'!G164*30","v":12.209228259271617},{"$f":"'直送方式（ｼﾅﾘｵ2）_アンモニアクラッキング'!H163+'直送方式（ｼﾅﾘｵ2）_アンモニアクラッキング'!H164*30","v":12.209228259271617},{"$f":"'直送方式（ｼﾅﾘｵ2）_アンモニアクラッキング'!I163+'直送方式（ｼﾅﾘｵ2）_アンモニアクラッキング'!I164*30","v":12.209228259271617},{"$f":"'直送方式（ｼﾅﾘｵ2）_アンモニアクラッキング'!J163+'直送方式（ｼﾅﾘｵ2）_アンモニアクラッキング'!J164*30","v":12.209228259271617},{"$f":"SUM(N89:S91)","v":93.614073013633146},{"$f":"SUM(G91,N89)","v":81.462071178927388},{"$f":"SUM(H91,O89)","v":75.412521412712621},48.264422584291218,47.769421825862146,48.179053886036414,47.756341138226333,{"$f":"SUM(U89:Z91)","v":348.84383202605613}]
[null,null,null,null,null,"その他月（８か月）",{"$f":"'★まとめ表（水素ｷｬﾘｱ比較）'!G90*30","v":37.377235323245564},{"$f":"'★まとめ表（水素ｷｬﾘｱ比較）'!H90*30","v":37.354386420149986},{"$f":"'★まとめ表（水素ｷｬﾘｱ比較）'!I90*30","v":24.036796216679736},{"$f":"'★まとめ表（水素ｷｬﾘｱ比較）'!J90*30","v":23.706795711060352},{"$f":"'★まとめ表（水素ｷｬﾘｱ比較）'!K90*30","v":23.97988375117653},{"$f":"'★まとめ表（水素ｷｬﾘｱ比較）'!L90*30","v":23.698075252636478}]
[null,null,null,null,null,"年間合計",{"$f":"'★まとめ表（水素ｷｬﾘｱ比較）'!G91*30","v":56.065852984868343},{"$f":"'★まとめ表（水素ｷｬﾘｱ比較）'!H91*30","v":56.031579630224982},{"$f":"'★まとめ表（水素ｷｬﾘｱ比較）'!I91*30","v":36.055194325019599},{"$f":"'★まとめ表（水素ｷｬﾘｱ比較）'!J91*30","v":35.560193566590527},{"$f":"'★まとめ表（水素ｷｬﾘｱ比較）'!K91*30","v":35.969825626764795},{"$f":"'★まとめ表（水素ｷｬﾘｱ比較）'!L91*30","v":35.547112878954714}]
[null,null,null,null,"メタネーション","ピーク月（４か月）",{"$f":"'★まとめ表（水素ｷｬﾘｱ比較）'!G92*30","v":40.059553294642697},{"$f":"'★まとめ表（水素ｷｬﾘｱ比較）'!H92*30","v":40.035064676280065},{"$f":"'★まとめ表（水素ｷｬﾘｱ比較）'!I92*30","v":22.016138791928682},{"$f":"'★まとめ表（水素ｷｬﾘｱ比較）'!J92*30","v":21.713879835800356},{"$f":"'★まとめ表（水素ｷｬﾘｱ比較）'!K92*30","v":21.96401068266594},{"$f":"'★まとめ表（水素ｷｬﾘｱ比較）'!L92*30","v":21.705892464219772},{"$f":"SUM(G94:L94)","v":466.39868401438213},{"$f":"'直送方式（ｼﾅﾘｵ3）_メタネーション'!E163+'直送方式（ｼﾅﾘｵ3）_メタネーション'!E164*30","v":21.874893822613885},{"$f":"'直送方式（ｼﾅﾘｵ3）_メタネーション'!F163+'直送方式（ｼﾅﾘｵ3）_メタネーション'!F164*30","v":16.693668342058679},{"$f":"'直送方式（ｼﾅﾘｵ3）_メタネーション'!G163+'直送方式（ｼﾅﾘｵ3）_メタネーション'!G164*30","v":10.516352072061688},{"$f":"'直送方式（ｼﾅﾘｵ3）_メタネーション'!H163+'直送方式（ｼﾅﾘｵ3）_メタネーション'!H164*30","v":10.516352072061688},{"$f":"'直送方式（ｼﾅﾘｵ3）_メタネーション'!I163+'直送方式（ｼﾅﾘｵ3）_メタネーション'!I164*30","v":10.516352072061688},{"$f":"'直送方式（ｼﾅﾘｵ3）_メタネーション'!J163+'直送方式（ｼﾅﾘｵ3）_メタネーション'!J164*30","v":10.516352072061688},{"$f":"SUM(N92:S94)","v":80.633970452919314},{"$f":"SUM(G94,N92)","v":142.053553706542},{"$f":"SUM(H94,O92)","v":100.71392714866846},76.56476844784774,75.65799157946276,76.408384120059509,75.634029464721024,{"$f":"SUM(U92:Z94)","v":547.03265446730154}]
[null,null,null,null,null,"その他月（８か月）",{"$f":"'★まとめ表（水素ｷｬﾘｱ比較）'!G93*30","v":80.119106589285394},{"$f":"'★まとめ表（水素ｷｬﾘｱ比較）'!H93*30","v":43.985194130329731},{"$f":"'★まとめ表（水素ｷｬﾘｱ比較）'!I93*30","v":44.032277583857365},{"$f":"'★まとめ表（水素ｷｬﾘｱ比較）'!J93*30","v":43.427759671600711},{"$f":"'★まとめ表（水素ｷｬﾘｱ比較）'!K93*30","v":43.92802136533188},{"$f":"'★まとめ表（水素ｷｬﾘｱ比較）'!L93*30","v":43.411784928439545}]
[null,null,null,null,null,"年間合計",{"$f":"'★まとめ表（水素ｷｬﾘｱ比較）'!G94*30","v":120.17865988392811},{"$f":"'★まとめ表（水素ｷｬﾘｱ比較）'!H94*30","v":84.020258806609789},{"$f":"'★まとめ表（水素ｷｬﾘｱ比較）'!I94*30","v":66.048416375786047},{"$f":"'★まとめ表（水素ｷｬﾘｱ比較）'!J94*30","v":65.141639507401067},{"$f":"'★まとめ表（水素ｷｬﾘｱ比較）'!K94*30","v":65.892032047997816},{"$f":"'★まとめ表（水素ｷｬﾘｱ比較）'!L94*30","v":65.117677392659331}]
[null,null,"2030年","直送方式","水素","ピーク月（４か月）",{"$f":"'★まとめ表（水素ｷｬﾘｱ比較）'!G95*30","v":49.055643590180438},{"$f":"'★まとめ表（水素ｷｬﾘｱ比較）'!H95*30","v":39.914099457816654},{"$f":"'★まとめ表（水素ｷｬﾘｱ比較）'!I95*30","v":33.956147802419217},{"$f":"'★まとめ表（水素ｷｬﾘｱ比較）'!J95*30","v":23.114069388815047},{"$f":"'★まとめ表（水素ｷｬﾘｱ比較）'!K95*30","v":23.429133677980122},{"$f":"'★まとめ表（水素ｷｬﾘｱ比較）'!L95*30","v":18.346151744640352},{"$f":"SUM(G97:L97)","v":563.44573698555541},{"$f":"'直送方式（ｼﾅﾘｵ3）_水素'!E176+'直送方式（ｼﾅﾘｵ3）_水素'!E177*30","v":19.371286142133677},{"$f":"'直送方式（ｼﾅﾘｵ3）_水素'!F176+'直送方式（ｼﾅﾘｵ3）_水素'!F177*30","v":13.780319595663283},{"$f":"'直送方式（ｼﾅﾘｵ3）_水素'!G176+'直送方式（ｼﾅﾘｵ3）_水素'!G177*30","v":6.6248866718480475},{"$f":"'直送方式（ｼﾅﾘｵ3）_水素'!H176+'直送方式（ｼﾅﾘｵ3）_水素'!H177*30","v":0},{"$f":"'直送方式（ｼﾅﾘｵ3）_水素'!I176+'直送方式（ｼﾅﾘｵ3）_水素'!I177*30","v":0},{"$f":"'直送方式（ｼﾅﾘｵ3）_水素'!J176+'直送方式（ｼﾅﾘｵ3）_水素'!J177*30","v":0},{"$f":"SUM(N95:S97)","v":39.776492409645002},{"$f":"SUM(G97,N95)","v":166.53821691267498},{"$f":"SUM(H97,O95)","v":133.52261796911324},108.49333007910569,69.342208166445147,70.28740103394037,55.038455233921056,{"$f":"SUM(U95:Z97)","v":603.22222939520043}]
[null,null,null,null,null,"その他月（８か月）",{"$f":"'★まとめ表（水素ｷｬﾘｱ比較）'!G96*30","v":98.111287180360875},{"$f":"'★まとめ表（水素ｷｬﾘｱ比較）'!H96*30","v":79.828198915633308},{"$f":"'★まとめ表（水素ｷｬﾘｱ比較）'!I96*30","v":67.912295604838434},{"$f":"'★まとめ表（水素ｷｬﾘｱ比較）'!J96*30","v":46.228138777630093},{"$f":"'★まとめ表（水素ｷｬﾘｱ比較）'!K96*30","v":46.858267355960244},{"$f":"'★まとめ表（水素ｷｬﾘｱ比較）'!L96*30","v":36.692303489280704}]
[null,null,null,null,null,"年間合計",{"$f":"'★まとめ表（水素ｷｬﾘｱ比較）'!G97*30","v":147.16693077054131},{"$f":"'★まとめ表（水素ｷｬﾘｱ比較）'!H97*30","v":119.74229837344996},{"$f":"'★まとめ表（水素ｷｬﾘｱ比較）'!I97*30","v":101.86844340725764},{"$f":"'★まとめ表（水素ｷｬﾘｱ比較）'!J97*30","v":69.342208166445147},{"$f":"'★まとめ表（水素ｷｬﾘｱ比較）'!K97*30","v":70.28740103394037},{"$f":"'★まとめ表（水素ｷｬﾘｱ比較）'!L97*30","v":55.038455233921056}]
[null,null,null,null,"アンモニアクラッキング","ピーク月（４か月）",{"$f":"'★まとめ表（水素ｷｬﾘｱ比較）'!G98*30","v":19.444150676786613},{"$f":"'★まとめ表（水素ｷｬﾘｱ比較）'!H98*30","v":15.820723309017744},{"$f":"'★まとめ表（水素ｷｬﾘｱ比較）'!I98*30","v":10.18262686723955},{"$f":"'★まとめ表（水素ｷｬﾘｱ比較）'!J98*30","v":10.017282385807864},{"$f":"'★まとめ表（水素ｷｬﾘｱ比較）'!K98*30","v":10.153826405865953},{"$f":"'★まとめ表（水素ｷｬﾘｱ比較）'!L98*30","v":10.014987528327897},{"$f":"SUM(G100:L100)","v":226.90079151913687},{"$f":"'直送方式（ｼﾅﾘｵ3）_アンモニアクラッキング'!E176+'直送方式（ｼﾅﾘｵ3）_アンモニアクラッキング'!E177*30","v":25.396218194059045},{"$f":"'直送方式（ｼﾅﾘｵ3）_アンモニアクラッキング'!F176+'直送方式（ｼﾅﾘｵ3）_アンモニアクラッキング'!F177*30","v":19.380941782487639},{"$f":"'直送方式（ｼﾅﾘｵ3）_アンモニアクラッキング'!G176+'直送方式（ｼﾅﾘｵ3）_アンモニアクラッキング'!G177*30","v":12.209228259271617},{"$f":"'直送方式（ｼﾅﾘｵ3）_アンモニアクラッキング'!H176+'直送方式（ｼﾅﾘｵ3）_アンモニアクラッキング'!H177*30","v":0},{"$f":"'直送方式（ｼﾅﾘｵ3）_アンモニアクラッキング'!I176+'直送方式（ｼﾅﾘｵ3）_アンモニアクラッキング'!I177*30","v":0},{"$f":"'直送方式（ｼﾅﾘｵ3）_アンモニアクラッキング'!J176+'直送方式（ｼﾅﾘｵ3）_アンモニアクラッキング'!J177*30","v":0},{"$f":"SUM(N98:S100)","v":56.986388235818303},{"$f":"SUM(G100,N98)","v":83.728670224418892},66.843111709540864,42.757108860990272,30.051847157423587,30.461479217597859,30.04496258498369,{"$f":"SUM(U98:Z100)","v":283.88717975495518}]
[null,null,null,null,null,"その他月（８か月）",{"$f":"'★まとめ表（水素ｷｬﾘｱ比較）'!G99*30","v":38.888301353573226},{"$f":"'★まとめ表（水素ｷｬﾘｱ比較）'!H99*30","v":31.641446618035488},{"$f":"'★まとめ表（水素ｷｬﾘｱ比較）'!I99*30","v":20.365253734479101},{"$f":"'★まとめ表（水素ｷｬﾘｱ比較）'!J99*30","v":20.034564771615727},{"$f":"'★まとめ表（水素ｷｬﾘｱ比較）'!K99*30","v":20.307652811731906},{"$f":"'★まとめ表（水素ｷｬﾘｱ比較）'!L99*30","v":20.029975056655793}]
[null,null,null,null,null,"年間合計",{"$f":"'★まとめ表（水素ｷｬﾘｱ比較）'!G100*30","v":58.332452030359846},{"$f":"'★まとめ表（水素ｷｬﾘｱ比較）'!H100*30","v":47.462169927053232},{"$f":"'★まとめ表（水素ｷｬﾘｱ比較）'!I100*30","v":30.547880601718653},{"$f":"'★まとめ表（水素ｷｬﾘｱ比較）'!J100*30","v":30.051847157423587},{"$f":"'★まとめ表（水素ｷｬﾘｱ比較）'!K100*30","v":30.461479217597859},{"$f":"'★まとめ表（水素ｷｬﾘｱ比較）'!L100*30","v":30.04496258498369}]
[null,null,null,null,"メタネーション","ピーク月（４か月）",{"$f":"'★まとめ表（水素ｷｬﾘｱ比較）'!G101*30","v":33.94352085857598},{"$f":"'★まとめ表（水素ｷｬﾘｱ比較）'!H101*30","v":33.912144816298863},{"$f":"'★まとめ表（水素ｷｬﾘｱ比較）'!I101*30","v":18.653245162514821},{"$f":"'★まとめ表（水素ｷｬﾘｱ比較）'!J101*30","v":18.350355624419603},{"$f":"'★まとめ表（水素ｷｬﾘｱ比較）'!K101*30","v":18.600486471285191},{"$f":"'★まとめ表（水素ｷｬﾘｱ比較）'!L101*30","v":18.346151744640352},{"$f":"SUM(G103:L103)","v":425.41771403320445},{"$f":"'直送方式（ｼﾅﾘｵ3）_メタネーション'!E176+'直送方式（ｼﾅﾘｵ3）_メタネーション'!E177*30","v":26.499546687392183},{"$f":"'直送方式（ｼﾅﾘｵ3）_メタネーション'!F176+'直送方式（ｼﾅﾘｵ3）_メタネーション'!F177*30","v":16.693668342058679},{"$f":"'直送方式（ｼﾅﾘｵ3）_メタネーション'!G176+'直送方式（ｼﾅﾘｵ3）_メタネーション'!G177*30","v":10.516352072061688},{"$f":"'直送方式（ｼﾅﾘｵ3）_メタネーション'!H176+'直送方式（ｼﾅﾘｵ3）_メタネーション'!H177*30","v":0},{"$f":"'直送方式（ｼﾅﾘｵ3）_メタネーション'!I176+'直送方式（ｼﾅﾘｵ3）_メタネーション'!I177*30","v":0},{"$f":"'直送方式（ｼﾅﾘｵ3）_メタネーション'!J176+'直送方式（ｼﾅﾘｵ3）_メタネーション'!J177*30","v":0},{"$f":"SUM(N101:S103)","v":53.709567101512548},{"$f":"SUM(G103,N101)","v":128.33010926312011},118.43010279095526,66.476087559606142,55.051066873258812,55.801459413855575,55.038455233921056,{"$f":"SUM(U101:Z103)","v":479.12728113471701}]
[null,null,null,null,null,"その他月（８か月）",{"$f":"'★まとめ表（水素ｷｬﾘｱ比較）'!G102*30","v":67.887041717151959},{"$f":"'★まとめ表（水素ｷｬﾘｱ比較）'!H102*30","v":67.824289632597726},{"$f":"'★まとめ表（水素ｷｬﾘｱ比較）'!I102*30","v":37.306490325029642},{"$f":"'★まとめ表（水素ｷｬﾘｱ比較）'!J102*30","v":36.700711248839205},{"$f":"'★まとめ表（水素ｷｬﾘｱ比較）'!K102*30","v":37.200972942570381},{"$f":"'★まとめ表（水素ｷｬﾘｱ比較）'!L102*30","v":36.692303489280704}]
[null,null,null,null,null,"年間合計",{"$f":"'★まとめ表（水素ｷｬﾘｱ比較）'!G103*30","v":101.83056257572794},{"$f":"'★まとめ表（水素ｷｬﾘｱ比較）'!H103*30","v":101.73643444889657},{"$f":"'★まとめ表（水素ｷｬﾘｱ比較）'!I103*30","v":55.959735487544457},{"$f":"'★まとめ表（水素ｷｬﾘｱ比較）'!J103*30","v":55.051066873258812},{"$f":"'★まとめ表（水素ｷｬﾘｱ比較）'!K103*30","v":55.801459413855575},{"$f":"'★まとめ表（水素ｷｬﾘｱ比較）'!L103*30","v":55.038455233921056}]
[null,null,"移行期","直送方式","水素","ピーク月（４か月）",{"$f":"'★まとめ表（水素ｷｬﾘｱ比較）'!G104*30","v":206.60671379946402},{"$f":"'★まとめ表（水素ｷｬﾘｱ比較）'!H104*30","v":137.58517493579947},{"$f":"'★まとめ表（水素ｷｬﾘｱ比較）'!I104*30","v":56.673964303194204},{"$f":"'★まとめ表（水素ｷｬﾘｱ比較）'!J104*30","v":441.65129583365967},{"$f":"'★まとめ表（水素ｷｬﾘｱ比較）'!K104*30","v":38.098266436492509},{"$f":"'★まとめ表（水素ｷｬﾘｱ比較）'!L104*30","v":37.55874065287486},{"$f":"SUM(G106:L106)","v":2428.6663311972688},{"$f":"'直送方式（ｼﾅﾘｵ3）_水素'!E190+'直送方式（ｼﾅﾘｵ3）_水素'!E191*30","v":155.39272203955716},{"$f":"'直送方式（ｼﾅﾘｵ3）_水素'!F190+'直送方式（ｼﾅﾘｵ3）_水素'!F191*30","v":116.54454152966784},{"$f":"'直送方式（ｼﾅﾘｵ3）_水素'!G190+'直送方式（ｼﾅﾘｵ3）_水素'!G191*30","v":36.627506574790303},{"$f":"'直送方式（ｼﾅﾘｵ3）_水素'!H190+'直送方式（ｼﾅﾘｵ3）_水素'!H191*30","v":16.693668342058679},{"$f":"'直送方式（ｼﾅﾘｵ3）_水素'!I190+'直送方式（ｼﾅﾘｵ3）_水素'!I191*30","v":16.693668342058679},{"$f":"'直送方式（ｼﾅﾘｵ3）_水素'!J190+'直送方式（ｼﾅﾘｵ3）_水素'!J191*30","v":19.371286142133677},{"$f":"SUM(N104:S106)","v":361.32339297026635},{"$f":"SUM(G106,N104)","v":637.4750542383066},529.30006633706626,206.64939948437291,1164.9870375095736,119.53065849745761,132.04750810075825,{"$f":"SUM(U104:Z106)","v":2789.9897241675353}]
[null,null,null,null,null,"その他月（８か月）",{"$f":"'★まとめ表（水素ｷｬﾘｱ比較）'!G105*30","v":275.47561839928539},{"$f":"'★まとめ表（水素ｷｬﾘｱ比較）'!H105*30","v":275.17034987159894},{"$f":"'★まとめ表（水素ｷｬﾘｱ比較）'!I105*30","v":113.34792860638841},{"$f":"'★まとめ表（水素ｷｬﾘｱ比較）'!J105*30","v":706.64207333385525},{"$f":"'★まとめ表（水素ｷｬﾘｱ比較）'!K105*30","v":64.738723718906414},{"$f":"'★まとめ表（水素ｷｬﾘｱ比較）'!L105*30","v":75.11748130574972}]
[null,null,null,null,null,"年間合計",{"$f":"'★まとめ表（水素ｷｬﾘｱ比較）'!G106*30","v":482.08233219874944},{"$f":"'★まとめ表（水素ｷｬﾘｱ比較）'!H106*30","v":412.75552480739839},{"$f":"'★まとめ表（水素ｷｬﾘｱ比較）'!I106*30","v":170.02189290958262},{"$f":"'★まとめ表（水素ｷｬﾘｱ比較）'!J106*30","v":1148.293369167515},{"$f":"'★まとめ表（水素ｷｬﾘｱ比較）'!K106*30","v":102.83699015539892},{"$f":"'★まとめ表（水素ｷｬﾘｱ比較）'!L106*30","v":112.67622195862458}]
[null,null,null,null,"アンモニアクラッキング","ピーク月（４か月）",{"$f":"'★まとめ表（水素ｷｬﾘｱ比較）'!G107*30","v":42.884194053752793},{"$f":"'★まとめ表（水素ｷｬﾘｱ比較）'!H107*30","v":32.421400173473792},{"$f":"'★まとめ表（水素ｷｬﾘｱ比較）'!I107*30","v":24.571503233112651},{"$f":"'★まとめ表（水素ｷｬﾘｱ比較）'!J107*30","v":14.888559465540617},{"$f":"'★まとめ表（水素ｷｬﾘｱ比較）'!K107*30","v":15.100982861507253},{"$f":"'★まとめ表（水素ｷｬﾘｱ比較）'!L107*30","v":14.887131409097144},{"$f":"SUM(G109:L109)","v":434.26131358945275},{"$f":"'直送方式（ｼﾅﾘｵ3）_アンモニアクラッキング'!E190+'直送方式（ｼﾅﾘｵ3）_アンモニアクラッキング'!E191*30","v":112.57973812914284},{"$f":"'直送方式（ｼﾅﾘｵ3）_アンモニアクラッキング'!F190+'直送方式（ｼﾅﾘｵ3）_アンモニアクラッキング'!F191*30","v":86.93419037470143},{"$f":"'直送方式（ｼﾅﾘｵ3）_アンモニアクラッキング'!G190+'直送方式（ｼﾅﾘｵ3）_アンモニアクラッキング'!G191*30","v":48.836913037086475},{"$f":"'直送方式（ｼﾅﾘｵ3）_アンモニアクラッキング'!H190+'直送方式（ｼﾅﾘｵ3）_アンモニアクラッキング'!H191*30","v":25.396218194059045},{"$f":"'直送方式（ｼﾅﾘｵ3）_アンモニアクラッキング'!I190+'直送方式（ｼﾅﾘｵ3）_アンモニアクラッキング'!I191*30","v":25.396218194059045},{"$f":"'直送方式（ｼﾅﾘｵ3）_アンモニアクラッキング'!J190+'直送方式（ｼﾅﾘｵ3）_アンモニアクラッキング'!J191*30","v":25.396218194059045},{"$f":"SUM(N107:S109)","v":324.53949612310788},{"$f":"SUM(G109,N107)","v":241.23232029040122},184.1983908951228,122.55142273642443,70.061896590680902,70.699166778580803,70.057612421350484,{"$f":"SUM(U107:Z109)","v":758.80080971256075}]
[null,null,null,null,null,"その他月（８か月）",{"$f":"'★まとめ表（水素ｷｬﾘｱ比較）'!G108*30","v":85.768388107505587},{"$f":"'★まとめ表（水素ｷｬﾘｱ比較）'!H108*30","v":64.842800346947584},{"$f":"'★まとめ表（水素ｷｬﾘｱ比較）'!I108*30","v":49.143006466225302},{"$f":"'★まとめ表（水素ｷｬﾘｱ比較）'!J108*30","v":29.777118931081233},{"$f":"'★まとめ表（水素ｷｬﾘｱ比較）'!K108*30","v":30.201965723014506},{"$f":"'★まとめ表（水素ｷｬﾘｱ比較）'!L108*30","v":29.774262818194288}]
[null,null,null,null,null,"年間合計",{"$f":"'★まとめ表（水素ｷｬﾘｱ比較）'!G109*30","v":128.65258216125838},{"$f":"'★まとめ表（水素ｷｬﾘｱ比較）'!H109*30","v":97.264200520421369},{"$f":"'★まとめ表（水素ｷｬﾘｱ比較）'!I109*30","v":73.714509699337952},{"$f":"'★まとめ表（水素ｷｬﾘｱ比較）'!J109*30","v":44.665678396621857},{"$f":"'★まとめ表（水素ｷｬﾘｱ比較）'!K109*30","v":45.302948584521765},{"$f":"'★まとめ表（水素ｷｬﾘｱ比較）'!L109*30","v":44.661394227291439}]
[null,null,null,null,"メタネーション","ピーク月（４か月）",{"$f":"'★まとめ表（水素ｷｬﾘｱ比較）'!G110*30","v":56.660605048944582},{"$f":"'★まとめ表（水素ｷｬﾘｱ比較）'!H110*30","v":46.855853823505448},{"$f":"'★まとめ表（水素ｷｬﾘｱ比較）'!I110*30","v":32.465020524932228},{"$f":"'★まとめ表（水素ｷｬﾘｱ比較）'!J110*30","v":35.062879686842031},{"$f":"'★まとめ表（水素ｷｬﾘｱ比較）'!K110*30","v":32.369361859453207},{"$f":"'★まとめ表（水素ｷｬﾘｱ比較）'!L110*30","v":31.910965534477732},{"$f":"SUM(G112:L112)","v":705.97405943446563},{"$f":"'直送方式（ｼﾅﾘｵ3）_メタネーション'!E190+'直送方式（ｼﾅﾘｵ3）_メタネーション'!E191*30","v":110.37000492129999},{"$f":"'直送方式（ｼﾅﾘｵ3）_メタネーション'!F190+'直送方式（ｼﾅﾘｵ3）_メタネーション'!F191*30","v":85.051832371584212},{"$f":"'直送方式（ｼﾅﾘｵ3）_メタネーション'!G190+'直送方式（ｼﾅﾘｵ3）_メタネーション'!G191*30","v":48.812582348022133},{"$f":"'直送方式（ｼﾅﾘｵ3）_メタネーション'!H190+'直送方式（ｼﾅﾘｵ3）_メタネーション'!H191*30","v":21.874893822613885},{"$f":"'直送方式（ｼﾅﾘｵ3）_メタネーション'!I190+'直送方式（ｼﾅﾘｵ3）_メタネーション'!I191*30","v":21.874893822613885},{"$f":"'直送方式（ｼﾅﾘｵ3）_メタネーション'!J190+'直送方式（ｼﾅﾘｵ3）_メタネーション'!J191*30","v":26.499546687392183},{"$f":"SUM(N110:S112)","v":314.48375397352635},{"$f":"SUM(G112,N110)","v":280.35182006813375},225.61939384210058,146.20764392281882,127.06353288313998,118.98297940097351,122.23244329082539,{"$f":"SUM(U110:Z112)","v":1020.4578134079919}]
[null,null,null,null,null,"その他月（８か月）",{"$f":"'★まとめ表（水素ｷｬﾘｱ比較）'!G111*30","v":113.32121009788916},{"$f":"'★まとめ表（水素ｷｬﾘｱ比較）'!H111*30","v":93.711707647010897},{"$f":"'★まとめ表（水素ｷｬﾘｱ比較）'!I111*30","v":64.930041049864457},{"$f":"'★まとめ表（水素ｷｬﾘｱ比較）'!J111*30","v":70.125759373684062},{"$f":"'★まとめ表（水素ｷｬﾘｱ比較）'!K111*30","v":64.738723718906414},{"$f":"'★まとめ表（水素ｷｬﾘｱ比較）'!L111*30","v":63.821931068955465}]
[null,null,null,null,null,"年間合計",{"$f":"'★まとめ表（水素ｷｬﾘｱ比較）'!G112*30","v":169.98181514683375},{"$f":"'★まとめ表（水素ｷｬﾘｱ比較）'!H112*30","v":140.56756147051635},{"$f":"'★まとめ表（水素ｷｬﾘｱ比較）'!I112*30","v":97.395061574796685},{"$f":"'★まとめ表（水素ｷｬﾘｱ比較）'!J112*30","v":105.1886390605261},{"$f":"'★まとめ表（水素ｷｬﾘｱ比較）'!K112*30","v":97.108085578359621},{"$f":"'★まとめ表（水素ｷｬﾘｱ比較）'!L112*30","v":95.732896603433204}]
[null,null,"2050年","直送方式","水素","ピーク月（４か月）",{"$f":"'★まとめ表（水素ｷｬﾘｱ比較）'!G113*30","v":1006.2657409180034},{"$f":"'★まとめ表（水素ｷｬﾘｱ比較）'!H113*30","v":644.44459470884624},{"$f":"'★まとめ表（水素ｷｬﾘｱ比較）'!I113*30","v":214.8392214344131},{"$f":"'★まとめ表（水素ｷｬﾘｱ比較）'!J113*30","v":617.74914641306157},{"$f":"'★まとめ表（水素ｷｬﾘｱ比較）'!K113*30","v":48.637805192065898},{"$f":"'★まとめ表（水素ｷｬﾘｱ比較）'!L113*30","v":95.203450451078879},{"$f":"SUM(G115:L115)","v":7126.7060394078999},{"$f":"'直送方式（ｼﾅﾘｵ3）_水素'!E203+'直送方式（ｼﾅﾘｵ3）_水素'!E204*30","v":738.11542968789638},{"$f":"'直送方式（ｼﾅﾘｵ3）_水素'!F203+'直送方式（ｼﾅﾘｵ3）_水素'!F204*30","v":466.17816611867136},{"$f":"'直送方式（ｼﾅﾘｵ3）_水素'!G203+'直送方式（ｼﾅﾘｵ3）_水素'!G204*30","v":155.39272203955716},{"$f":"'直送方式（ｼﾅﾘｵ3）_水素'!H203+'直送方式（ｼﾅﾘｵ3）_水素'!H204*30","v":10.516352072061688},{"$f":"'直送方式（ｼﾅﾘｵ3）_水素'!I203+'直送方式（ｼﾅﾘｵ3）_水素'!I204*30","v":16.693668342058679},{"$f":"'直送方式（ｼﾅﾘｵ3）_水素'!J203+'直送方式（ｼﾅﾘｵ3）_水素'!J204*30","v":19.371286142133677},{"$f":"SUM(N113:S115)","v":1406.2676244023787},{"$f":"SUM(G115,N113)","v":3469.4081550367628},2256.3020403099113,799.91038634279641,1634.9678111582607,162.60708391825636,209.77818704429143,{"$f":"SUM(U113:Z115)","v":8532.9736638102786}]
[null,null,null,null,null,"その他月（８か月）",{"$f":"'★まとめ表（水素ｷｬﾘｱ比較）'!G114*30","v":1725.0269844308632},{"$f":"'★まとめ表（水素ｷｬﾘｱ比較）'!H114*30","v":1145.6792794823934},{"$f":"'★まとめ表（水素ｷｬﾘｱ比較）'!I114*30","v":429.67844286882621},{"$f":"'★まとめ表（水素ｷｬﾘｱ比較）'!J114*30","v":1006.7023126731375},{"$f":"'★まとめ表（水素ｷｬﾘｱ比較）'!K114*30","v":97.275610384131795},{"$f":"'★まとめ表（水素ｷｬﾘｱ比較）'!L114*30","v":95.203450451078879}]
[null,null,null,null,null,"年間合計",{"$f":"'★まとめ表（水素ｷｬﾘｱ比較）'!G115*30","v":2731.2927253488665},{"$f":"'★まとめ表（水素ｷｬﾘｱ比較）'!H115*30","v":1790.1238741912398},{"$f":"'★まとめ表（水素ｷｬﾘｱ比較）'!I115*30","v":644.51766430323926},{"$f":"'★まとめ表（水素ｷｬﾘｱ比較）'!J115*30","v":1624.4514590861991},{"$f":"'★まとめ表（水素ｷｬﾘｱ比較）'!K115*30","v":145.91341557619768},{"$f":"'★まとめ表（水素ｷｬﾘｱ比較）'!L115*30","v":190.40690090215776}]
[null,null,null,null,"アンモニアクラッキング","ピーク月（４か月）",{"$f":"'★まとめ表（水素ｷｬﾘｱ比較）'!G116*30","v":195.8244223667534},{"$f":"'★まとめ表（水素ｷｬﾘｱ比較）'!H116*30","v":146.31422191679246},{"$f":"'★まとめ表（水素ｷｬﾘｱ比較）'!I116*30","v":44.592969380912919},{"$f":"'★まとめ表（水素ｷｬﾘｱ比較）'!J116*30","v":15.42593710521958},{"$f":"'★まとめ表（水素ｷｬﾘｱ比較）'!K116*30","v":19.278532367110365},{"$f":"'★まとめ表（水素ｷｬﾘｱ比較）'!L116*30","v":24.929102792222658},{"$f":"SUM(G118:L118)","v":1131.5180505784226},{"$f":"'直送方式（ｼﾅﾘｵ3）_アンモニアクラッキング'!E203+'直送方式（ｼﾅﾘｵ3）_アンモニアクラッキング'!E204*30","v":460.88663079347941},{"$f":"'直送方式（ｼﾅﾘｵ3）_アンモニアクラッキング'!F203+'直送方式（ｼﾅﾘｵ3）_アンモニアクラッキング'!F204*30","v":268.27468670043567},{"$f":"'直送方式（ｼﾅﾘｵ3）_アンモニアクラッキング'!G203+'直送方式（ｼﾅﾘｵ3）_アンモニアクラッキング'!G204*30","v":112.57973812914284},{"$f":"'直送方式（ｼﾅﾘｵ3）_アンモニアクラッキング'!H203+'直送方式（ｼﾅﾘｵ3）_アンモニアクラッキング'!H204*30","v":12.209228259271617},{"$f":"'直送方式（ｼﾅﾘｵ3）_アンモニアクラッキング'!I203+'直送方式（ｼﾅﾘｵ3）_アンモニアクラッキング'!I204*30","v":25.396218194059045},{"$f":"'直送方式（ｼﾅﾘｵ3）_アンモニアクラッキング'!J203+'直送方式（ｼﾅﾘｵ3）_アンモニアクラッキング'!J204*30","v":25.396218194059045},{"$f":"SUM(N116:S118)","v":904.74272027044765},{"$f":"SUM(G118,N116)","v":950.44768671036286},609.6745378396181,246.35864627188161,58.487039574930357,83.231815295390135,88.061045156687143,{"$f":"SUM(U116:Z118)","v":2036.2607708488702}]
[null,null,null,null,null,"その他月（８か月）",{"$f":"'★まとめ表（水素ｷｬﾘｱ比較）'!G117*30","v":293.73663355013014},{"$f":"'★まとめ表（水素ｷｬﾘｱ比較）'!H117*30","v":195.08562922238997},{"$f":"'★まとめ表（水素ｷｬﾘｱ比較）'!I117*30","v":89.185938761825838},{"$f":"'★まとめ表（水素ｷｬﾘｱ比較）'!J117*30","v":30.85187421043916},{"$f":"'★まとめ表（水素ｷｬﾘｱ比較）'!K117*30","v":38.557064734220731},{"$f":"'★まとめ表（水素ｷｬﾘｱ比較）'!L117*30","v":37.735724170405433}]
[null,null,null,null,null,"年間合計",{"$f":"'★まとめ表（水素ｷｬﾘｱ比較）'!G118*30","v":489.5610559168835},{"$f":"'★まとめ表（水素ｷｬﾘｱ比較）'!H118*30","v":341.39985113918243},{"$f":"'★まとめ表（水素ｷｬﾘｱ比較）'!I118*30","v":133.77890814273877},{"$f":"'★まとめ表（水素ｷｬﾘｱ比較）'!J118*30","v":46.277811315658738},{"$f":"'★まとめ表（水素ｷｬﾘｱ比較）'!K118*30","v":57.835597101331089},{"$f":"'★まとめ表（水素ｷｬﾘｱ比較）'!L118*30","v":62.664826962628098}]
[null,null,null,null,"メタネーション","ピーク月（４か月）",{"$f":"'★まとめ表（水素ｷｬﾘｱ比較）'!G119*30","v":287.50449740514387},{"$f":"'★まとめ表（水素ｷｬﾘｱ比較）'!H119*30","v":214.81486490294876},{"$f":"'★まとめ表（水素ｷｬﾘｱ比較）'!I119*30","v":58.918319017131594},{"$f":"'★まとめ表（水素ｷｬﾘｱ比較）'!J119*30","v":54.492623483382779},{"$f":"'★まとめ表（水素ｷｬﾘｱ比較）'!K119*30","v":33.65440210803218},{"$f":"'★まとめ表（水素ｷｬﾘｱ比較）'!L119*30","v":32.937497805466208},{"$f":"SUM(G121:L121)","v":1723.6760398728563},{"$f":"'直送方式（ｼﾅﾘｵ3）_メタネーション'!E203+'直送方式（ｼﾅﾘｵ3）_メタネーション'!E204*30","v":515.24722601050348},{"$f":"'直送方式（ｼﾅﾘｵ3）_メタネーション'!F203+'直送方式（ｼﾅﾘｵ3）_メタネーション'!F204*30","v":336.523266305974},{"$f":"'直送方式（ｼﾅﾘｵ3）_メタネーション'!G203+'直送方式（ｼﾅﾘｵ3）_メタネーション'!G204*30","v":110.37000492129999},{"$f":"'直送方式（ｼﾅﾘｵ3）_メタネーション'!H203+'直送方式（ｼﾅﾘｵ3）_メタネーション'!H204*30","v":10.516352072061688},{"$f":"'直送方式（ｼﾅﾘｵ3）_メタネーション'!I203+'直送方式（ｼﾅﾘｵ3）_メタネーション'!I204*30","v":21.874893822613885},{"$f":"'直送方式（ｼﾅﾘｵ3）_メタネーション'!J203+'直送方式（ｼﾅﾘｵ3）_メタネーション'!J204*30","v":26.499546687392183},{"$f":"SUM(N119:S121)","v":1021.0312898198451},{"$f":"SUM(G121,N119)","v":1234.0084695233631},837.75795107952104,287.12496197269479,137.66580686662147,122.83810014671043,125.31204010379082,{"$f":"SUM(U119:Z121)","v":2744.7073296927019}]
[null,null,null,null,null,"その他月（８か月）",{"$f":"'★まとめ表（水素ｷｬﾘｱ比較）'!G120*30","v":431.2567461077158},{"$f":"'★まとめ表（水素ｷｬﾘｱ比較）'!H120*30","v":286.41981987059836},{"$f":"'★まとめ表（水素ｷｬﾘｱ比較）'!I120*30","v":117.83663803426319},{"$f":"'★まとめ表（水素ｷｬﾘｱ比較）'!J120*30","v":72.656831311177001},{"$f":"'★まとめ表（水素ｷｬﾘｱ比較）'!K120*30","v":67.30880421606436},{"$f":"'★まとめ表（水素ｷｬﾘｱ比較）'!L120*30","v":65.874995610932416}]
[null,null,null,null,null,"年間合計",{"$f":"'★まとめ表（水素ｷｬﾘｱ比較）'!G121*30","v":718.76124351285966},{"$f":"'★まとめ表（水素ｷｬﾘｱ比較）'!H121*30","v":501.23468477354709},{"$f":"'★まとめ表（水素ｷｬﾘｱ比較）'!I121*30","v":176.7549570513948},{"$f":"'★まとめ表（水素ｷｬﾘｱ比較）'!J121*30","v":127.14945479455979},{"$f":"'★まとめ表（水素ｷｬﾘｱ比較）'!K121*30","v":100.96320632409655},{"$f":"'★まとめ表（水素ｷｬﾘｱ比較）'!L121*30","v":98.812493416398638}]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"億円/30年"]
[null,"水素",null,null,null,null,"海上輸送費用（３0年分）",null,null,null,null,null,null,"貯蔵費用（使用期間３０年）",null,null,null,null,null,null,"合計（供用中のトータルコストを考慮）"]
[null,null,null,null,null,null,"新潟港","直江津港","伏木\n富山港","金沢港","七尾港","直江津港","合計","新潟港","直江津港","伏木\n富山港","金沢港","七尾港","直江津港","合計","新潟港","直江津港","伏木\n富山港","金沢港","七尾港","直江津港","合計"]
[null,"シナリオ４","実証期","直送方式","水素","ピーク月（４か月）",{"$f":"'★まとめ表（水素ｷｬﾘｱ比較）'!G127*30","v":45.046439577215651},{"$f":"'★まとめ表（水素ｷｬﾘｱ比較）'!H127*30","v":38.216558978949919},{"$f":"'★まとめ表（水素ｷｬﾘｱ比較）'!I127*30","v":38.246862337290302},{"$f":"'★まとめ表（水素ｷｬﾘｱ比較）'!J127*30","v":26.053379480750461},{"$f":"'★まとめ表（水素ｷｬﾘｱ比較）'!K127*30","v":26.39842779939606},{"$f":"'★まとめ表（水素ｷｬﾘｱ比較）'!L127*30","v":20.661616067375242},{"$f":"SUM(G129:L129)","v":535.84925609863353},{"$f":"'直送方式（ｼﾅﾘｵ4）_水素'!E163+'直送方式（ｼﾅﾘｵ4）_水素'!E164*30","v":16.693668342058679},{"$f":"'直送方式（ｼﾅﾘｵ4）_水素'!F163+'直送方式（ｼﾅﾘｵ4）_水素'!F164*30","v":13.780319595663283},{"$f":"'直送方式（ｼﾅﾘｵ4）_水素'!G163+'直送方式（ｼﾅﾘｵ4）_水素'!G164*30","v":6.6248866718480475},{"$f":"'直送方式（ｼﾅﾘｵ4）_水素'!H163+'直送方式（ｼﾅﾘｵ4）_水素'!H164*30","v":6.6248866718480475},{"$f":"'直送方式（ｼﾅﾘｵ4）_水素'!I163+'直送方式（ｼﾅﾘｵ4）_水素'!I164*30","v":6.6248866718480475},{"$f":"'直送方式（ｼﾅﾘｵ4）_水素'!J163+'直送方式（ｼﾅﾘｵ4）_水素'!J164*30","v":6.6248866718480475},{"$f":"SUM(N127:S129)","v":56.973534625114148},{"$f":"SUM(G129,N127)","v":138.2855594340036},{"$f":"SUM(H129,O127)","v":128.42999653251303},86.892304699121667,84.785025114099426,85.820170070036227,68.609734873973778,{"$f":"SUM(U127:Z129)","v":592.82279072374774}]
[null,null,null,null,null,"その他月（８か月）",{"$f":"'★まとめ表（水素ｷｬﾘｱ比較）'!G128*30","v":76.545451514729294},{"$f":"'★まとめ表（水素ｷｬﾘｱ比較）'!H128*30","v":76.433117957899839},{"$f":"'★まとめ表（水素ｷｬﾘｱ比較）'!I128*30","v":42.020555689983325},{"$f":"'★まとめ表（水素ｷｬﾘｱ比較）'!J128*30","v":52.106758961500923},{"$f":"'★まとめ表（水素ｷｬﾘｱ比較）'!K128*30","v":52.796855598792121},{"$f":"'★まとめ表（水素ｷｬﾘｱ比較）'!L128*30","v":41.323232134750484}]
[null,null,null,null,null,"年間合計",{"$f":"'★まとめ表（水素ｷｬﾘｱ比較）'!G129*30","v":121.59189109194493},{"$f":"'★まとめ表（水素ｷｬﾘｱ比較）'!H129*30","v":114.64967693684976},{"$f":"'★まとめ表（水素ｷｬﾘｱ比較）'!I129*30","v":80.267418027273621},{"$f":"'★まとめ表（水素ｷｬﾘｱ比較）'!J129*30","v":78.16013844225138},{"$f":"'★まとめ表（水素ｷｬﾘｱ比較）'!K129*30","v":79.195283398188181},{"$f":"'★まとめ表（水素ｷｬﾘｱ比較）'!L129*30","v":61.984848202125733}]
[null,null,null,null,"アンモニアクラッキング","ピーク月（４か月）",{"$f":"'★まとめ表（水素ｷｬﾘｱ比較）'!G130*30","v":17.855025324088789},{"$f":"'★まとめ表（水素ｷｬﾘｱ比較）'!H130*30","v":17.82882234974813},{"$f":"'★まとめ表（水素ｷｬﾘｱ比較）'!I130*30","v":11.469308305801341},{"$f":"'★まとめ表（水素ｷｬﾘｱ比較）'!J130*30","v":11.291134199397204},{"$f":"'★まとめ表（水素ｷｬﾘｱ比較）'!K130*30","v":11.440672836946412},{"$f":"'★まとめ表（水素ｷｬﾘｱ比較）'!L130*30","v":11.278977199690592},{"$f":"SUM(G132:L132)","v":243.49182064701739},{"$f":"'直送方式（ｼﾅﾘｵ4）_アンモニアクラッキング'!E163+'直送方式（ｼﾅﾘｵ4）_アンモニアクラッキング'!E164*30","v":25.396218194059045},{"$f":"'直送方式（ｼﾅﾘｵ4）_アンモニアクラッキング'!F163+'直送方式（ｼﾅﾘｵ4）_アンモニアクラッキング'!F164*30","v":19.380941782487639},{"$f":"'直送方式（ｼﾅﾘｵ4）_アンモニアクラッキング'!G163+'直送方式（ｼﾅﾘｵ4）_アンモニアクラッキング'!G164*30","v":12.209228259271617},{"$f":"'直送方式（ｼﾅﾘｵ4）_アンモニアクラッキング'!H163+'直送方式（ｼﾅﾘｵ4）_アンモニアクラッキング'!H164*30","v":12.209228259271617},{"$f":"'直送方式（ｼﾅﾘｵ4）_アンモニアクラッキング'!I163+'直送方式（ｼﾅﾘｵ4）_アンモニアクラッキング'!I164*30","v":12.209228259271617},{"$f":"'直送方式（ｼﾅﾘｵ4）_アンモニアクラッキング'!J163+'直送方式（ｼﾅﾘｵ4）_アンモニアクラッキング'!J164*30","v":12.209228259271617},{"$f":"SUM(N130:S132)","v":93.614073013633146},{"$f":"SUM(G132,N130)","v":78.961294166325416},{"$f":"SUM(H132,O130)","v":72.867408831732021},46.617153176675643,46.082630857463229,46.531246770110855,46.046159858343401,{"$f":"SUM(U130:Z132)","v":337.10589366065057}]
[null,null,null,null,null,"その他月（８か月）",{"$f":"'★まとめ表（水素ｷｬﾘｱ比較）'!G131*30","v":35.710050648177578},{"$f":"'★まとめ表（水素ｷｬﾘｱ比較）'!H131*30","v":35.657644699496259},{"$f":"'★まとめ表（水素ｷｬﾘｱ比較）'!I131*30","v":22.938616611602683},{"$f":"'★まとめ表（水素ｷｬﾘｱ比較）'!J131*30","v":22.582268398794408},{"$f":"'★まとめ表（水素ｷｬﾘｱ比較）'!K131*30","v":22.881345673892824},{"$f":"'★まとめ表（水素ｷｬﾘｱ比較）'!L131*30","v":22.557954399381185}]
[null,null,null,null,null,"年間合計",{"$f":"'★まとめ表（水素ｷｬﾘｱ比較）'!G132*30","v":53.565075972266371},{"$f":"'★まとめ表（水素ｷｬﾘｱ比較）'!H132*30","v":53.486467049244382},{"$f":"'★まとめ表（水素ｷｬﾘｱ比較）'!I132*30","v":34.407924917404024},{"$f":"'★まとめ表（水素ｷｬﾘｱ比較）'!J132*30","v":33.87340259819161},{"$f":"'★まとめ表（水素ｷｬﾘｱ比較）'!K132*30","v":34.322018510839236},{"$f":"'★まとめ表（水素ｷｬﾘｱ比較）'!L132*30","v":33.836931599071782}]
[null,null,null,null,"メタネーション","ピーク月（４か月）",{"$f":"'★まとめ表（水素ｷｬﾘｱ比較）'!G133*30","v":38.272725757364647},{"$f":"'★まとめ表（水素ｷｬﾘｱ比較）'!H133*30","v":38.216558978949919},{"$f":"'★まとめ表（水素ｷｬﾘｱ比較）'!I133*30","v":21.010277844991652},{"$f":"'★まとめ表（水素ｷｬﾘｱ比較）'!J133*30","v":20.683886106229117},{"$f":"'★まとめ表（水素ｷｬﾘｱ比較）'!K133*30","v":20.957821398550209},{"$f":"'★まとめ表（水素ｷｬﾘｱ比較）'!L133*30","v":20.661616067375238},{"$f":"SUM(G135:L135)","v":444.96280290044342},{"$f":"'直送方式（ｼﾅﾘｵ4）_メタネーション'!E163+'直送方式（ｼﾅﾘｵ4）_メタネーション'!E164*30","v":21.874893822613885},{"$f":"'直送方式（ｼﾅﾘｵ4）_メタネーション'!F163+'直送方式（ｼﾅﾘｵ4）_メタネーション'!F164*30","v":16.693668342058679},{"$f":"'直送方式（ｼﾅﾘｵ4）_メタネーション'!G163+'直送方式（ｼﾅﾘｵ4）_メタネーション'!G164*30","v":10.516352072061688},{"$f":"'直送方式（ｼﾅﾘｵ4）_メタネーション'!H163+'直送方式（ｼﾅﾘｵ4）_メタネーション'!H164*30","v":10.516352072061688},{"$f":"'直送方式（ｼﾅﾘｵ4）_メタネーション'!I163+'直送方式（ｼﾅﾘｵ4）_メタネーション'!I164*30","v":10.516352072061688},{"$f":"'直送方式（ｼﾅﾘｵ4）_メタネーション'!J163+'直送方式（ｼﾅﾘｵ4）_メタネーション'!J164*30","v":10.516352072061688},{"$f":"SUM(N133:S135)","v":80.633970452919314},{"$f":"SUM(G135,N133)","v":136.69307109470782},{"$f":"SUM(H135,O133)","v":96.897489718969524},73.547185607036653,72.568010390749052,73.38981626771232,72.501200274187397,{"$f":"SUM(U133:Z135)","v":525.59677335336278}]
[null,null,null,null,null,"その他月（８か月）",{"$f":"'★まとめ表（水素ｷｬﾘｱ比較）'!G134*30","v":76.545451514729294},{"$f":"'★まとめ表（水素ｷｬﾘｱ比較）'!H134*30","v":41.987262397960919},{"$f":"'★まとめ表（水素ｷｬﾘｱ比較）'!I134*30","v":42.020555689983304},{"$f":"'★まとめ表（水素ｷｬﾘｱ比較）'!J134*30","v":41.367772212458235},{"$f":"'★まとめ表（水素ｷｬﾘｱ比較）'!K134*30","v":41.915642797100418},{"$f":"'★まとめ表（水素ｷｬﾘｱ比較）'!L134*30","v":41.323232134750477}]
[null,null,null,null,null,"年間合計",{"$f":"'★まとめ表（水素ｷｬﾘｱ比較）'!G135*30","v":114.81817727209393},{"$f":"'★まとめ表（水素ｷｬﾘｱ比較）'!H135*30","v":80.203821376910838},{"$f":"'★まとめ表（水素ｷｬﾘｱ比較）'!I135*30","v":63.03083353497496},{"$f":"'★まとめ表（水素ｷｬﾘｱ比較）'!J135*30","v":62.051658318687359},{"$f":"'★まとめ表（水素ｷｬﾘｱ比較）'!K135*30","v":62.873464195650634},{"$f":"'★まとめ表（水素ｷｬﾘｱ比較）'!L135*30","v":61.984848202125704}]
[null,null,"2030年","直送方式","水素","ピーク月（４か月）",{"$f":"'★まとめ表（水素ｷｬﾘｱ比較）'!G136*30","v":51.568665843223926},{"$f":"'★まとめ表（水素ｷｬﾘｱ比較）'!H136*30","v":42.174103891176109},{"$f":"'★まとめ表（水素ｷｬﾘｱ比較）'!I136*30","v":35.953894391827447},{"$f":"'★まとめ表（水素ｷｬﾘｱ比較）'!J136*30","v":24.678981394385396},{"$f":"'★まとめ表（水素ｷｬﾘｱ比較）'!K136*30","v":24.812775987816593},{"$f":"'★まとめ表（水素ｷｬﾘｱ比較）'!L136*30","v":19.680495178287757},{"$f":"SUM(G138:L138)","v":596.60675006015163},{"$f":"'直送方式（ｼﾅﾘｵ4）_水素'!E176+'直送方式（ｼﾅﾘｵ4）_水素'!E177*30","v":19.371286142133677},{"$f":"'直送方式（ｼﾅﾘｵ4）_水素'!F176+'直送方式（ｼﾅﾘｵ4）_水素'!F177*30","v":13.780319595663283},{"$f":"'直送方式（ｼﾅﾘｵ4）_水素'!G176+'直送方式（ｼﾅﾘｵ4）_水素'!G177*30","v":6.6248866718480475},{"$f":"'直送方式（ｼﾅﾘｵ4）_水素'!H176+'直送方式（ｼﾅﾘｵ4）_水素'!H177*30","v":0},{"$f":"'直送方式（ｼﾅﾘｵ4）_水素'!I176+'直送方式（ｼﾅﾘｵ4）_水素'!I177*30","v":0},{"$f":"'直送方式（ｼﾅﾘｵ4）_水素'!J176+'直送方式（ｼﾅﾘｵ4）_水素'!J177*30","v":0},{"$f":"SUM(N136:S138)","v":39.776492409645002},{"$f":"SUM(G138,N136)","v":174.07728367180545},{"$f":"SUM(H138,O136)","v":140.30263126919158},114.48656984733037,74.036944183156194,74.43832796344978,59.041485534863277,{"$f":"SUM(U136:Z138)","v":636.38324246979664}]
[null,null,null,null,null,"その他月（８か月）",{"$f":"'★まとめ表（水素ｷｬﾘｱ比較）'!G137*30","v":103.13733168644785},{"$f":"'★まとめ表（水素ｷｬﾘｱ比較）'!H137*30","v":84.348207782352219},{"$f":"'★まとめ表（水素ｷｬﾘｱ比較）'!I137*30","v":71.907788783654894},{"$f":"'★まとめ表（水素ｷｬﾘｱ比較）'!J137*30","v":49.357962788770791},{"$f":"'★まとめ表（水素ｷｬﾘｱ比較）'!K137*30","v":49.625551975633186},{"$f":"'★まとめ表（水素ｷｬﾘｱ比較）'!L137*30","v":39.360990356575513}]
[null,null,null,null,null,"年間合計",{"$f":"'★まとめ表（水素ｷｬﾘｱ比較）'!G138*30","v":154.70599752967178},{"$f":"'★まとめ表（水素ｷｬﾘｱ比較）'!H138*30","v":126.52231167352831},{"$f":"'★まとめ表（水素ｷｬﾘｱ比較）'!I138*30","v":107.86168317548233},{"$f":"'★まとめ表（水素ｷｬﾘｱ比較）'!J138*30","v":74.036944183156194},{"$f":"'★まとめ表（水素ｷｬﾘｱ比較）'!K138*30","v":74.43832796344978},{"$f":"'★まとめ表（水素ｷｬﾘｱ比較）'!L138*30","v":59.041485534863277}]
[null,null,null,null,"アンモニアクラッキング","ピーク月（４か月）",{"$f":"'★まとめ表（水素ｷｬﾘｱ比較）'!G139*30","v":20.440235525871682},{"$f":"'★まとめ表（水素ｷｬﾘｱ比較）'!H139*30","v":16.716519664266119},{"$f":"'★まとめ表（水素ｷｬﾘｱ比較）'!I139*30","v":10.78170271687981},{"$f":"'★まとめ表（水素ｷｬﾘｱ比較）'!J139*30","v":10.695491194695704},{"$f":"'★まとめ表（水素ｷｬﾘｱ比較）'!K139*30","v":10.753475714926624},{"$f":"'★まとめ表（水素ｷｬﾘｱ比較）'!L139*30","v":10.743392756437332},{"$f":"SUM(G141:L141)","v":240.39245271923181},{"$f":"'直送方式（ｼﾅﾘｵ4）_アンモニアクラッキング'!E176+'直送方式（ｼﾅﾘｵ4）_アンモニアクラッキング'!E177*30","v":25.396218194059045},{"$f":"'直送方式（ｼﾅﾘｵ4）_アンモニアクラッキング'!F176+'直送方式（ｼﾅﾘｵ4）_アンモニアクラッキング'!F177*30","v":19.380941782487639},{"$f":"'直送方式（ｼﾅﾘｵ4）_アンモニアクラッキング'!G176+'直送方式（ｼﾅﾘｵ4）_アンモニアクラッキング'!G177*30","v":12.209228259271617},{"$f":"'直送方式（ｼﾅﾘｵ4）_アンモニアクラッキング'!H176+'直送方式（ｼﾅﾘｵ4）_アンモニアクラッキング'!H177*30","v":0},{"$f":"'直送方式（ｼﾅﾘｵ4）_アンモニアクラッキング'!I176+'直送方式（ｼﾅﾘｵ4）_アンモニアクラッキング'!I177*30","v":0},{"$f":"'直送方式（ｼﾅﾘｵ4）_アンモニアクラッキング'!J176+'直送方式（ｼﾅﾘｵ4）_アンモニアクラッキング'!J177*30","v":0},{"$f":"SUM(N139:S141)","v":56.986388235818303},{"$f":"SUM(G141,N139)","v":86.716924771674087},69.530500775285986,44.554336409911052,32.086473584087109,32.260427144779868,32.230178269311999,{"$f":"SUM(U139:Z141)","v":297.37884095505012}]
[null,null,null,null,null,"その他月（８か月）",{"$f":"'★まとめ表（水素ｷｬﾘｱ比較）'!G140*30","v":40.880471051743363},{"$f":"'★まとめ表（水素ｷｬﾘｱ比較）'!H140*30","v":33.433039328532239},{"$f":"'★まとめ表（水素ｷｬﾘｱ比較）'!I140*30","v":21.56340543375962},{"$f":"'★まとめ表（水素ｷｬﾘｱ比較）'!J140*30","v":21.390982389391407},{"$f":"'★まとめ表（水素ｷｬﾘｱ比較）'!K140*30","v":21.506951429853249},{"$f":"'★まとめ表（水素ｷｬﾘｱ比較）'!L140*30","v":21.486785512874665}]
[null,null,null,null,null,"年間合計",{"$f":"'★まとめ表（水素ｷｬﾘｱ比較）'!G141*30","v":61.320706577615042},{"$f":"'★まとめ表（水素ｷｬﾘｱ比較）'!H141*30","v":50.149558992798354},{"$f":"'★まとめ表（水素ｷｬﾘｱ比較）'!I141*30","v":32.345108150639433},{"$f":"'★まとめ表（水素ｷｬﾘｱ比較）'!J141*30","v":32.086473584087109},{"$f":"'★まとめ表（水素ｷｬﾘｱ比較）'!K141*30","v":32.260427144779868},{"$f":"'★まとめ表（水素ｷｬﾘｱ比較）'!L141*30","v":32.230178269311999}]
[null,null,null,null,"メタネーション","ピーク月（４か月）",{"$f":"'★まとめ表（水素ｷｬﾘｱ比較）'!G142*30","v":35.682379367433107},{"$f":"'★まとめ表（水素ｷｬﾘｱ比較）'!H142*30","v":35.832308334219697},{"$f":"'★まとめ表（水素ｷｬﾘｱ比較）'!I142*30","v":19.750674032292409},{"$f":"'★まとめ表（水素ｷｬﾘｱ比較）'!J142*30","v":19.592745760923897},{"$f":"'★まとめ表（水素ｷｬﾘｱ比較）'!K142*30","v":19.698965843973191},{"$f":"'★まとめ表（水素ｷｬﾘｱ比較）'!L142*30","v":19.680495178287764},{"$f":"SUM(G144:L144)","v":450.71270555139023},{"$f":"'直送方式（ｼﾅﾘｵ4）_メタネーション'!E176+'直送方式（ｼﾅﾘｵ4）_メタネーション'!E177*30","v":26.499546687392183},{"$f":"'直送方式（ｼﾅﾘｵ4）_メタネーション'!F176+'直送方式（ｼﾅﾘｵ4）_メタネーション'!F177*30","v":16.693668342058679},{"$f":"'直送方式（ｼﾅﾘｵ4）_メタネーション'!G176+'直送方式（ｼﾅﾘｵ4）_メタネーション'!G177*30","v":10.516352072061688},{"$f":"'直送方式（ｼﾅﾘｵ4）_メタネーション'!H176+'直送方式（ｼﾅﾘｵ4）_メタネーション'!H177*30","v":0},{"$f":"'直送方式（ｼﾅﾘｵ4）_メタネーション'!I176+'直送方式（ｼﾅﾘｵ4）_メタネーション'!I177*30","v":0},{"$f":"'直送方式（ｼﾅﾘｵ4）_メタネーション'!J176+'直送方式（ｼﾅﾘｵ4）_メタネーション'!J177*30","v":0},{"$f":"SUM(N142:S144)","v":53.709567101512548},{"$f":"SUM(G144,N142)","v":133.54668478969151},124.19059334471774,69.768374168938919,58.778237282771698,59.096897531919581,59.041485534863291,{"$f":"SUM(U142:Z144)","v":504.42227265290279}]
[null,null,null,null,null,"その他月（８か月）",{"$f":"'★まとめ表（水素ｷｬﾘｱ比較）'!G143*30","v":71.364758734866214},{"$f":"'★まとめ表（水素ｷｬﾘｱ比較）'!H143*30","v":71.664616668439393},{"$f":"'★まとめ表（水素ｷｬﾘｱ比較）'!I143*30","v":39.501348064584818},{"$f":"'★まとめ表（水素ｷｬﾘｱ比較）'!J143*30","v":39.185491521847794},{"$f":"'★まとめ表（水素ｷｬﾘｱ比較）'!K143*30","v":39.397931687946382},{"$f":"'★まとめ表（水素ｷｬﾘｱ比較）'!L143*30","v":39.360990356575527}]
[null,null,null,null,null,"年間合計",{"$f":"'★まとめ表（水素ｷｬﾘｱ比較）'!G144*30","v":107.04713810229933},{"$f":"'★まとめ表（水素ｷｬﾘｱ比較）'!H144*30","v":107.49692500265907},{"$f":"'★まとめ表（水素ｷｬﾘｱ比較）'!I144*30","v":59.252022096877234},{"$f":"'★まとめ表（水素ｷｬﾘｱ比較）'!J144*30","v":58.778237282771698},{"$f":"'★まとめ表（水素ｷｬﾘｱ比較）'!K144*30","v":59.096897531919581},{"$f":"'★まとめ表（水素ｷｬﾘｱ比較）'!L144*30","v":59.041485534863291}]
[null,null,"移行期","直送方式","水素","ピーク月（４か月）",{"$f":"'★まとめ表（水素ｷｬﾘｱ比較）'!G145*30","v":228.91217556193115},{"$f":"'★まとめ表（水素ｷｬﾘｱ比較）'!H145*30","v":153.57641221431473},{"$f":"'★まとめ表（水素ｷｬﾘｱ比較）'!I145*30","v":63.449872399685589},{"$f":"'★まとめ表（水素ｷｬﾘｱ比較）'!J145*30","v":500.76385132493982},{"$f":"'★まとめ表（水素ｷｬﾘｱ比較）'!K145*30","v":42.671359097124345},{"$f":"'★まとめ表（水素ｷｬﾘｱ比較）'!L145*30","v":42.880202837104001},{"$f":"SUM(G147:L147)","v":2731.0148253078223},{"$f":"'直送方式（ｼﾅﾘｵ4）_水素'!E190+'直送方式（ｼﾅﾘｵ4）_水素'!E191*30","v":155.39272203955716},{"$f":"'直送方式（ｼﾅﾘｵ4）_水素'!F190+'直送方式（ｼﾅﾘｵ4）_水素'!F191*30","v":116.54454152966784},{"$f":"'直送方式（ｼﾅﾘｵ4）_水素'!G190+'直送方式（ｼﾅﾘｵ4）_水素'!G191*30","v":36.627506574790303},{"$f":"'直送方式（ｼﾅﾘｵ4）_水素'!H190+'直送方式（ｼﾅﾘｵ4）_水素'!H191*30","v":16.693668342058679},{"$f":"'直送方式（ｼﾅﾘｵ4）_水素'!I190+'直送方式（ｼﾅﾘｵ4）_水素'!I191*30","v":16.693668342058679},{"$f":"'直送方式（ｼﾅﾘｵ4）_水素'!J190+'直送方式（ｼﾅﾘｵ4）_水素'!J191*30","v":19.371286142133677},{"$f":"SUM(N145:S147)","v":361.32339297026635},{"$f":"SUM(G147,N145)","v":689.52113168406322},577.27377817261208,226.97712377384704,1318.6796817869019,131.87460820721819,148.01189465344569,{"$f":"SUM(U145:Z147)","v":3092.3382182780883}]
[null,null,null,null,null,"その他月（８か月）",{"$f":"'★まとめ表（水素ｷｬﾘｱ比較）'!G146*30","v":305.21623408257489},{"$f":"'★まとめ表（水素ｷｬﾘｱ比較）'!H146*30","v":307.15282442862946},{"$f":"'★まとめ表（水素ｷｬﾘｱ比較）'!I146*30","v":126.89974479937118},{"$f":"'★まとめ表（水素ｷｬﾘｱ比較）'!J146*30","v":801.22216211990349},{"$f":"'★まとめ表（水素ｷｬﾘｱ比較）'!K146*30","v":72.509580768035164},{"$f":"'★まとめ表（水素ｷｬﾘｱ比較）'!L146*30","v":85.760405674208002}]
[null,null,null,null,null,"年間合計",{"$f":"'★まとめ表（水素ｷｬﾘｱ比較）'!G147*30","v":534.12840964450606},{"$f":"'★まとめ表（水素ｷｬﾘｱ比較）'!H147*30","v":460.72923664294427},{"$f":"'★まとめ表（水素ｷｬﾘｱ比較）'!I147*30","v":190.34961719905675},{"$f":"'★まとめ表（水素ｷｬﾘｱ比較）'!J147*30","v":1301.9860134448434},{"$f":"'★まとめ表（水素ｷｬﾘｱ比較）'!K147*30","v":115.18093986515952},{"$f":"'★まとめ表（水素ｷｬﾘｱ比較）'!L147*30","v":128.64060851131202}]
[null,null,null,null,"アンモニアクラッキング","ピーク月（４か月）",{"$f":"'★まとめ表（水素ｷｬﾘｱ比較）'!G148*30","v":47.5140133519226},{"$f":"'★まとめ表（水素ｷｬﾘｱ比較）'!H148*30","v":36.18967174283177},{"$f":"'★まとめ表（水素ｷｬﾘｱ比較）'!I148*30","v":27.509258686560408},{"$f":"'★まとめ表（水素ｷｬﾘｱ比較）'!J148*30","v":16.881309868164749},{"$f":"'★まとめ表（水素ｷｬﾘｱ比較）'!K148*30","v":16.913616357768877},{"$f":"'★まとめ表（水素ｷｬﾘｱ比較）'!L148*30","v":16.996395602945896},{"$f":"SUM(G150:L150)","v":486.01279683058289},{"$f":"'直送方式（ｼﾅﾘｵ4）_アンモニアクラッキング'!E190+'直送方式（ｼﾅﾘｵ4）_アンモニアクラッキング'!E191*30","v":112.57973812914284},{"$f":"'直送方式（ｼﾅﾘｵ4）_アンモニアクラッキング'!F190+'直送方式（ｼﾅﾘｵ4）_アンモニアクラッキング'!F191*30","v":86.93419037470143},{"$f":"'直送方式（ｼﾅﾘｵ4）_アンモニアクラッキング'!G190+'直送方式（ｼﾅﾘｵ4）_アンモニアクラッキング'!G191*30","v":48.836913037086475},{"$f":"'直送方式（ｼﾅﾘｵ4）_アンモニアクラッキング'!H190+'直送方式（ｼﾅﾘｵ4）_アンモニアクラッキング'!H191*30","v":25.396218194059045},{"$f":"'直送方式（ｼﾅﾘｵ4）_アンモニアクラッキング'!I190+'直送方式（ｼﾅﾘｵ4）_アンモニアクラッキング'!I191*30","v":25.396218194059045},{"$f":"'直送方式（ｼﾅﾘｵ4）_アンモニアクラッキング'!J190+'直送方式（ｼﾅﾘｵ4）_アンモニアクラッキング'!J191*30","v":25.396218194059045},{"$f":"SUM(N148:S150)","v":324.53949612310788},{"$f":"SUM(G150,N148)","v":255.12177818491062},195.50320560319673,131.36468909676771,76.040147798553292,76.13706726736568,76.385405002896732,{"$f":"SUM(U148:Z150)","v":810.55229295369077}]
[null,null,null,null,null,"その他月（８か月）",{"$f":"'★まとめ表（水素ｷｬﾘｱ比較）'!G149*30","v":95.0280267038452},{"$f":"'★まとめ表（水素ｷｬﾘｱ比較）'!H149*30","v":72.37934348566354},{"$f":"'★まとめ表（水素ｷｬﾘｱ比較）'!I149*30","v":55.018517373120815},{"$f":"'★まとめ表（水素ｷｬﾘｱ比較）'!J149*30","v":33.762619736329498},{"$f":"'★まとめ表（水素ｷｬﾘｱ比較）'!K149*30","v":33.827232715537754},{"$f":"'★まとめ表（水素ｷｬﾘｱ比較）'!L149*30","v":33.992791205891791}]
[null,null,null,null,null,"年間合計",{"$f":"'★まとめ表（水素ｷｬﾘｱ比較）'!G150*30","v":142.54204005576779},{"$f":"'★まとめ表（水素ｷｬﾘｱ比較）'!H150*30","v":108.5690152284953},{"$f":"'★まとめ表（水素ｷｬﾘｱ比較）'!I150*30","v":82.52777605968123},{"$f":"'★まとめ表（水素ｷｬﾘｱ比較）'!J150*30","v":50.643929604494247},{"$f":"'★まとめ表（水素ｷｬﾘｱ比較）'!K150*30","v":50.740849073306634},{"$f":"'★まとめ表（水素ｷｬﾘｱ比較）'!L150*30","v":50.989186808837687}]
[null,null,null,null,"メタネーション","ピーク月（４か月）",{"$f":"'★まとめ表（水素ｷｬﾘｱ比較）'!G151*30","v":62.777739076758358},{"$f":"'★まとめ表（水素ｷｬﾘｱ比較）'!H151*30","v":52.301811767220947},{"$f":"'★まとめ表（水素ｷｬﾘｱ比較）'!I151*30","v":36.346520577598369},{"$f":"'★まとめ表（水素ｷｬﾘｱ比較）'!J151*30","v":39.755850002394233},{"$f":"'★まとめ表（水素ｷｬﾘｱ比較）'!K151*30","v":36.254790384017582},{"$f":"'★まとめ表（水素ｷｬﾘｱ比較）'!L151*30","v":36.432229916673272},{"$f":"SUM(G153:L153)","v":791.60682517398823},{"$f":"'直送方式（ｼﾅﾘｵ4）_メタネーション'!E190+'直送方式（ｼﾅﾘｵ4）_メタネーション'!E191*30","v":110.37000492129999},{"$f":"'直送方式（ｼﾅﾘｵ4）_メタネーション'!F190+'直送方式（ｼﾅﾘｵ4）_メタネーション'!F191*30","v":85.051832371584212},{"$f":"'直送方式（ｼﾅﾘｵ4）_メタネーション'!G190+'直送方式（ｼﾅﾘｵ4）_メタネーション'!G191*30","v":48.812582348022133},{"$f":"'直送方式（ｼﾅﾘｵ4）_メタネーション'!H190+'直送方式（ｼﾅﾘｵ4）_メタネーション'!H191*30","v":21.874893822613885},{"$f":"'直送方式（ｼﾅﾘｵ4）_メタネーション'!I190+'直送方式（ｼﾅﾘｵ4）_メタネーション'!I191*30","v":21.874893822613885},{"$f":"'直送方式（ｼﾅﾘｵ4）_メタネーション'!J190+'直送方式（ｼﾅﾘｵ4）_メタネーション'!J191*30","v":26.499546687392183},{"$f":"SUM(N151:S153)","v":314.48375397352635},{"$f":"SUM(G153,N151)","v":298.70322215157512},241.95726767324703,157.85214408081725,141.1424438297966,130.63926497466665,135.79623643741201,{"$f":"SUM(U151:Z153)","v":1106.0905791475145}]
[null,null,null,null,null,"その他月（８か月）",{"$f":"'★まとめ表（水素ｷｬﾘｱ比較）'!G152*30","v":125.55547815351672},{"$f":"'★まとめ表（水素ｷｬﾘｱ比較）'!H152*30","v":104.60362353444189},{"$f":"'★まとめ表（水素ｷｬﾘｱ比較）'!I152*30","v":72.693041155196738},{"$f":"'★まとめ表（水素ｷｬﾘｱ比較）'!J152*30","v":79.511700004788466},{"$f":"'★まとめ表（水素ｷｬﾘｱ比較）'!K152*30","v":72.509580768035164},{"$f":"'★まとめ表（水素ｷｬﾘｱ比較）'!L152*30","v":72.864459833346544}]
[null,null,null,null,null,"年間合計",{"$f":"'★まとめ表（水素ｷｬﾘｱ比較）'!G153*30","v":188.3332172302751},{"$f":"'★まとめ表（水素ｷｬﾘｱ比較）'!H153*30","v":156.90543530166283},{"$f":"'★まとめ表（水素ｷｬﾘｱ比較）'!I153*30","v":109.03956173279511},{"$f":"'★まとめ表（水素ｷｬﾘｱ比較）'!J153*30","v":119.26755000718271},{"$f":"'★まとめ表（水素ｷｬﾘｱ比較）'!K153*30","v":108.76437115205276},{"$f":"'★まとめ表（水素ｷｬﾘｱ比較）'!L153*30","v":109.29668975001981}]
[null,null,"2050年","直送方式","水素","ピーク月（４か月）",{"$f":"'★まとめ表（水素ｷｬﾘｱ比較）'!G154*30","v":1216.3587212527837},{"$f":"'★まとめ表（水素ｷｬﾘｱ比較）'!H154*30","v":784.01059551678964},{"$f":"'★まとめ表（水素ｷｬﾘｱ比較）'!I154*30","v":261.99418998324711},{"$f":"'★まとめ表（水素ｷｬﾘｱ比較）'!J154*30","v":762.63100482231209},{"$f":"'★まとめ表（水素ｷｬﾘｱ比較）'!K154*30","v":59.350360209017808},{"$f":"'★まとめ表（水素ｷｬﾘｱ比較）'!L154*30","v":118.18184303306936},{"$f":"SUM(G156:L156)","v":8685.1867337100339},{"$f":"'直送方式（ｼﾅﾘｵ4）_水素'!E203+'直送方式（ｼﾅﾘｵ4）_水素'!E204*30","v":738.11542968789638},{"$f":"'直送方式（ｼﾅﾘｵ4）_水素'!F203+'直送方式（ｼﾅﾘｵ4）_水素'!F204*30","v":466.17816611867136},{"$f":"'直送方式（ｼﾅﾘｵ4）_水素'!G203+'直送方式（ｼﾅﾘｵ4）_水素'!G204*30","v":155.39272203955716},{"$f":"'直送方式（ｼﾅﾘｵ4）_水素'!H203+'直送方式（ｼﾅﾘｵ4）_水素'!H204*30","v":10.516352072061688},{"$f":"'直送方式（ｼﾅﾘｵ4）_水素'!I203+'直送方式（ｼﾅﾘｵ4）_水素'!I204*30","v":16.693668342058679},{"$f":"'直送方式（ｼﾅﾘｵ4）_水素'!J203+'直送方式（ｼﾅﾘｵ4）_水素'!J204*30","v":19.371286142133677},{"$f":"SUM(N154:S156)","v":1406.2676244023787},{"$f":"SUM(G156,N154)","v":4039.6605302311659},2643.985375887532,941.37529198929849,2015.9534388270308,194.74474896911209,255.73497220827238,{"$f":"SUM(U154:Z156)","v":10091.454358112411}]
[null,null,null,null,null,"その他月（８か月）",{"$f":"'★まとめ表（水素ｷｬﾘｱ比較）'!G155*30","v":2085.186379290486},{"$f":"'★まとめ表（水素ｷｬﾘｱ比較）'!H155*30","v":1393.7966142520706},{"$f":"'★まとめ表（水素ｷｬﾘｱ比較）'!I155*30","v":523.98837996649422},{"$f":"'★まとめ表（水素ｷｬﾘｱ比較）'!J155*30","v":1242.806081932657},{"$f":"'★まとめ表（水素ｷｬﾘｱ比較）'!K155*30","v":118.70072041803562},{"$f":"'★まとめ表（水素ｷｬﾘｱ比較）'!L155*30","v":118.18184303306936}]
[null,null,null,null,null,"年間合計",{"$f":"'★まとめ表（水素ｷｬﾘｱ比較）'!G156*30","v":3301.5451005432697},{"$f":"'★まとめ表（水素ｷｬﾘｱ比較）'!H156*30","v":2177.8072097688605},{"$f":"'★まとめ表（水素ｷｬﾘｱ比較）'!I156*30","v":785.98256994974133},{"$f":"'★まとめ表（水素ｷｬﾘｱ比較）'!J156*30","v":2005.4370867549692},{"$f":"'★まとめ表（水素ｷｬﾘｱ比較）'!K156*30","v":178.05108062705341},{"$f":"'★まとめ表（水素ｷｬﾘｱ比較）'!L156*30","v":236.36368606613871}]
[null,null,null,null,"アンモニアクラッキング","ピーク月（４か月）",{"$f":"'★まとめ表（水素ｷｬﾘｱ比較）'!G157*30","v":236.70958305982768},{"$f":"'★まとめ表（水素ｷｬﾘｱ比較）'!H157*30","v":178.00118303325351},{"$f":"'★まとめ表（水素ｷｬﾘｱ比較）'!I157*30","v":54.38066110040657},{"$f":"'★まとめ表（水素ｷｬﾘｱ比較）'!J157*30","v":19.043810878879199},{"$f":"'★まとめ表（水素ｷｬﾘｱ比較）'!K157*30","v":23.524660205593648},{"$f":"'★まとめ表（水素ｷｬﾘｱ比較）'!L157*30","v":30.946014027712408},{"$f":"SUM(G159:L159)","v":1375.7471153260922},{"$f":"'直送方式（ｼﾅﾘｵ4）_アンモニアクラッキング'!E203+'直送方式（ｼﾅﾘｵ4）_アンモニアクラッキング'!E204*30","v":460.88663079347941},{"$f":"'直送方式（ｼﾅﾘｵ4）_アンモニアクラッキング'!F203+'直送方式（ｼﾅﾘｵ4）_アンモニアクラッキング'!F204*30","v":268.27468670043567},{"$f":"'直送方式（ｼﾅﾘｵ4）_アンモニアクラッキング'!G203+'直送方式（ｼﾅﾘｵ4）_アンモニアクラッキング'!G204*30","v":112.57973812914284},{"$f":"'直送方式（ｼﾅﾘｵ4）_アンモニアクラッキング'!H203+'直送方式（ｼﾅﾘｵ4）_アンモニアクラッキング'!H204*30","v":12.209228259271617},{"$f":"'直送方式（ｼﾅﾘｵ4）_アンモニアクラッキング'!I203+'直送方式（ｼﾅﾘｵ4）_アンモニアクラッキング'!I204*30","v":25.396218194059045},{"$f":"'直送方式（ｼﾅﾘｵ4）_アンモニアクラッキング'!J203+'直送方式（ｼﾅﾘｵ4）_アンモニアクラッキング'!J204*30","v":25.396218194059045},{"$f":"SUM(N157:S159)","v":904.74272027044765},{"$f":"SUM(G159,N157)","v":1052.6605884430487},683.61078044469377,275.72172143036255,69.34066089590921,95.970198810839989,103.1858855716855,{"$f":"SUM(U157:Z159)","v":2280.4898355965397}]
[null,null,null,null,null,"その他月（８か月）",{"$f":"'★まとめ表（水素ｷｬﾘｱ比較）'!G158*30","v":355.06437458974148},{"$f":"'★まとめ表（水素ｷｬﾘｱ比較）'!H158*30","v":237.33491071100465},{"$f":"'★まとめ表（水素ｷｬﾘｱ比較）'!I158*30","v":108.76132220081314},{"$f":"'★まとめ表（水素ｷｬﾘｱ比較）'!J158*30","v":38.087621757758399},{"$f":"'★まとめ表（水素ｷｬﾘｱ比較）'!K158*30","v":47.049320411187296},{"$f":"'★まとめ表（水素ｷｬﾘｱ比較）'!L158*30","v":46.843653349914049}]
[null,null,null,null,null,"年間合計",{"$f":"'★まとめ表（水素ｷｬﾘｱ比較）'!G159*30","v":591.77395764956918},{"$f":"'★まとめ表（水素ｷｬﾘｱ比較）'!H159*30","v":415.33609374425816},{"$f":"'★まとめ表（水素ｷｬﾘｱ比較）'!I159*30","v":163.14198330121971},{"$f":"'★まとめ表（水素ｷｬﾘｱ比較）'!J159*30","v":57.131432636637598},{"$f":"'★まとめ表（水素ｷｬﾘｱ比較）'!K159*30","v":70.573980616780943},{"$f":"'★まとめ表（水素ｷｬﾘｱ比較）'!L159*30","v":77.789667377626458}]
[null,null,null,null,"メタネーション","ピーク月（４か月）",{"$f":"'★まとめ表（水素ｷｬﾘｱ比較）'!G160*30","v":347.53106321508108},{"$f":"'★まとめ表（水素ｷｬﾘｱ比較）'!H160*30","v":261.33686517226334},{"$f":"'★まとめ表（水素ｷｬﾘｱ比較）'!I160*30","v":71.850275582851978},{"$f":"'★まとめ表（水素ｷｬﾘｱ比較）'!J160*30","v":67.272880009369189},{"$f":"'★まとめ表（水素ｷｬﾘｱ比較）'!K160*30","v":41.066838436547435},{"$f":"'★まとめ表（水素ｷｬﾘｱ比較）'!L160*30","v":40.887322645390135},{"$f":"SUM(G162:L162)","v":2096.9970401225469},{"$f":"'直送方式（ｼﾅﾘｵ4）_メタネーション'!E203+'直送方式（ｼﾅﾘｵ4）_メタネーション'!E204*30","v":515.24722601050348},{"$f":"'直送方式（ｼﾅﾘｵ4）_メタネーション'!F203+'直送方式（ｼﾅﾘｵ4）_メタネーション'!F204*30","v":336.523266305974},{"$f":"'直送方式（ｼﾅﾘｵ4）_メタネーション'!G203+'直送方式（ｼﾅﾘｵ4）_メタネーション'!G204*30","v":110.37000492129999},{"$f":"'直送方式（ｼﾅﾘｵ4）_メタネーション'!H203+'直送方式（ｼﾅﾘｵ4）_メタネーション'!H204*30","v":10.516352072061688},{"$f":"'直送方式（ｼﾅﾘｵ4）_メタネーション'!I203+'直送方式（ｼﾅﾘｵ4）_メタネーション'!I204*30","v":21.874893822613885},{"$f":"'直送方式（ｼﾅﾘｵ4）_メタネーション'!J203+'直送方式（ｼﾅﾘｵ4）_メタネーション'!J204*30","v":26.499546687392183},{"$f":"SUM(N160:S162)","v":1021.0312898198451},{"$f":"SUM(G162,N160)","v":1384.0748840482061},946.30928504125495,325.92083166985594,167.48640542725644,145.0754091322562,149.1615146235626,{"$f":"SUM(U160:Z162)","v":3118.0283299423922}]
[null,null,null,null,null,"その他月（８か月）",{"$f":"'★まとめ表（水素ｷｬﾘｱ比較）'!G161*30","v":521.29659482262161},{"$f":"'★まとめ表（水素ｷｬﾘｱ比較）'!H161*30","v":348.44915356301777},{"$f":"'★まとめ表（水素ｷｬﾘｱ比較）'!I161*30","v":143.70055116570396},{"$f":"'★まとめ表（水素ｷｬﾘｱ比較）'!J161*30","v":89.69717334582559},{"$f":"'★まとめ表（水素ｷｬﾘｱ比較）'!K161*30","v":82.133676873094871},{"$f":"'★まとめ表（水素ｷｬﾘｱ比較）'!L161*30","v":81.774645290780271}]
[null,null,null,null,null,"年間合計",{"$f":"'★まとめ表（水素ｷｬﾘｱ比較）'!G162*30","v":868.82765803770269},{"$f":"'★まとめ表（水素ｷｬﾘｱ比較）'!H162*30","v":609.786018735281},{"$f":"'★まとめ表（水素ｷｬﾘｱ比較）'!I162*30","v":215.55082674855592},{"$f":"'★まとめ表（水素ｷｬﾘｱ比較）'!J162*30","v":156.97005335519475},{"$f":"'★まとめ表（水素ｷｬﾘｱ比較）'!K162*30","v":123.20051530964231},{"$f":"'★まとめ表（水素ｷｬﾘｱ比較）'!L162*30","v":122.66196793617043}]

{"sheet":"★まとめ表（水素）","index":66,"n_rows":162,"n_cols":27,"rows_kept":162,"cut":false,"hidden":false,"merged":[[1,1,2,5],[1,6,1,12],[1,13,1,19],[1,20,1,26],[3,1,38,1],[3,2,11,2],[3,3,5,3],[3,4,5,4],[3,12,5,12],[3,13,5,13],[3,26,5,26],[6,3,11,3],[6,4,8,4],[6,12,8,12],[6,13,8,13],[6,14,8,14],[6,15,8,15],[6,16,8,16],[6,17,8,17],[6,18,8,18],[3,20,5,20],[3,21,5,21],[3,22,5,22],[3,23,5,23],[3,24,5,24],[3,25,5,25],[3,14,5,14],[3,15,5,15],[3,16,5,16],[3,17,5,17],[3,18,5,18],[3,19,5,19],[6,25,8,25],[6,26,8,26],[9,4,11,4],[9,12,11,12],[9,13,11,13],[9,14,11,14],[9,15,11,15],[9,16,11,16],[9,17,11,17],[9,18,11,18],[6,19,8,19],[6,20,8,20],[6,21,8,21],[6,22,8,22],[6,23,8,23],[6,24,8,24],[9,25,11,25],[9,26,11,26],[9,20,11,20],[9,21,11,21],[9,22,11,22],[9,23,11,23],[9,24,11,24],[12,2,20,2],[12,3,14,3],[12,4,14,4],[12,12,14,12],[12,13,14,13],[12,14,14,14],[12,15,14,15],[12,16,14,16],[9,19,11,19],[18,14,20,14],[18,15,20,15],[15,16,17,16],[15,17,17,17],[15,18,17,18],[15,19,17,19],[12,23,14,23],[12,24,14,24],[12,25,14,25],[12,26,14,26],[15,3,20,3],[15,4,17,4],[15,12,17,12],[15,13,17,13],[15,14,17,14],[15,15,17,15],[12,17,14,17],[12,18,14,18],[12,19,14,19],[12,20,14,20],[12,21,14,21],[12,22,14,22],[15,22,17,22],[15,23,17,23],[15,24,17,24],[15,25,17,25],[15,26,17,26],[18,4,20,4],[18,12,20,12],[18,13,20,13],[15,20,17,20],[15,21,17,21],[18,22,20,22],[18,23,20,23],[18,24,20,24],[18,25,20,25],[18,26,20,26],[21,2,29,2],[21,3,23,3],[21,4,23,4],[21,12,23,12],[21,13,23,13],[18,16,20,16],[18,17,20,17],[18,18,20,18],[18,19,20,19],[18,20,20,20],[18,21,20,21],[21,26,23,26],[24,3,29,3],[24,4,26,4],[24,12,26,12],[24,13,26,13],[24,14,26,14],[21,25,23,25],[21,14,23,14],[21,15,23,15],[21,16,23,16],[21,17,23,17],[21,18,23,18],[21,19,23,19],[24,25,26,25],[24,26,26,26],[24,20,26,20],[24,21,26,21],[24,22,26,22],[24,23,26,23],[24,24,26,24],[24,15,26,15],[24,16,26,16],[24,17,26,17],[24,18,26,18],[21,20,23,20],[21,21,23,21],[21,22,23,22],[21,23,23,23],[21,24,23,24],[27,4,29,4],[27,12,29,12],[27,13,29,13],[27,14,29,14],[27,15,29,15],[27,16,29,16],[27,17,29,17],[27,18,29,18],[24,19,26,19],[30,17,32,17],[30,18,32,18],[30,19,32,19],[30,20,32,20],[30,21,32,21],[30,22,32,22],[33,22,35,22],[27,25,29,25],[27,26,29,26],[27,19,29,19],[27,20,29,20],[27,21,29,21],[27,22,29,22],[27,23,29,23],[27,24,29,24],[30,23,32,23],[30,24,32,24],[30,25,32,25],[30,26,32,26],[33,23,35,23],[33,24,35,24],[33,25,35,25],[33,26,35,26],[33,20,35,20],[36,25,38,25],[36,26,38,26],[33,14,35,14],[33,15,35,15],[33,4,35,4],[33,12,35,12],[36,4,38,4],[36,12,38,12],[36,13,38,13],[36,14,38,14],[36,15,38,15],[33,16,35,16],[33,17,35,17],[33,18,35,18],[33,19,35,19],[42,1,43,5],[42,6,42,12],[42,13,42,19],[42,20,42,26],[36,16,38,16],[36,17,38,17],[36,18,38,18],[36,19,38,19],[36,20,38,20],[36,21,38,21],[30,2,38,2],[30,3,32,3],[30,4,32,4],[30,12,32,12],[30,13,32,13],[30,14,32,14],[30,15,32,15],[30,16,32,16],[33,3,38,3],[33,13,35,13],[33,21,35,21],[36,22,38,22],[36,23,38,23],[36,24,38,24],[44,26,46,26],[47,3,52,3],[47,4,49,4],[47,12,49,12],[47,13,49,13],[47,14,49,14],[47,15,49,15],[47,16,49,16],[47,17,49,17],[47,18,49,18],[44,20,46,20],[44,21,46,21],[44,22,46,22],[44,23,46,23],[44,24,46,24],[44,25,46,25],[44,14,46,14],[44,15,46,15],[44,16,46,16],[44,17,46,17],[44,18,46,18],[44,19,46,19],[44,3,46,3],[44,4,46,4],[47,25,49,25],[47,26,49,26],[50,4,52,4],[50,12,52,12],[50,13,52,13],[50,14,52,14],[50,15,52,15],[50,16,52,16],[50,17,52,17],[50,18,52,18],[47,19,49,19],[47,20,49,20],[47,21,49,21],[47,22,49,22],[47,23,49,23],[47,24,49,24],[50,25,52,25],[50,26,52,26],[50,20,52,20],[50,21,52,21],[50,22,52,22],[50,23,52,23],[50,24,52,24],[53,2,61,2],[53,3,55,3],[53,4,55,4],[53,12,55,12],[53,13,55,13],[53,14,55,14],[53,15,55,15],[53,16,55,16],[50,19,52,19],[44,2,52,2],[44,12,46,12],[44,13,46,13],[59,14,61,14],[59,15,61,15],[56,16,58,16],[56,17,58,17],[56,18,58,18],[56,19,58,19],[53,23,55,23],[53,24,55,24],[53,25,55,25],[53,26,55,26],[56,3,61,3],[56,4,58,4],[56,12,58,12],[56,13,58,13],[56,14,58,14],[56,15,58,15],[53,17,55,17],[53,18,55,18],[53,19,55,19],[53,20,55,20],[53,21,55,21],[53,22,55,22],[56,22,58,22],[56,23,58,23],[56,24,58,24],[56,25,58,25],[56,26,58,26],[59,4,61,4],[59,12,61,12],[59,13,61,13],[56,20,58,20],[56,21,58,21],[59,22,61,22],[59,23,61,23],[59,24,61,24],[59,25,61,25],[59,26,61,26],[62,2,70,2],[62,3,64,3],[62,4,64,4],[62,12,64,12],[62,13,64,13],[59,16,61,16],[59,17,61,17],[59,18,61,18],[59,19,61,19],[59,20,61,20],[59,21,61,21],[62,26,64,26],[65,3,70,3],[65,4,67,4],[65,12,67,12],[65,13,67,13],[65,14,67,14],[65,26,67,26],[65,20,67,20],[65,21,67,21],[65,22,67,22],[65,23,67,23],[65,24,67,24],[65,15,67,15],[65,16,67,16],[65,17,67,17],[65,18,67,18],[65,19,67,19],[62,25,64,25],[62,14,64,14],[62,15,64,15],[62,16,64,16],[62,17,64,17],[62,18,64,18],[62,19,64,19],[65,25,67,25],[62,20,64,20],[62,21,64,21],[62,22,64,22],[62,23,64,23],[62,24,64,24],[71,2,79,2],[71,3,73,3],[71,4,73,4],[71,12,73,12],[71,13,73,13],[71,14,73,14],[71,15,73,15],[71,16,73,16],[68,19,70,19],[74,3,79,3],[74,4,76,4],[74,12,76,12],[74,13,76,13],[68,4,70,4],[68,12,70,12],[68,13,70,13],[68,14,70,14],[68,15,70,15],[68,16,70,16],[68,17,70,17],[68,18,70,18],[71,17,73,17],[71,18,73,18],[71,19,73,19],[71,20,73,20],[71,21,73,21],[71,22,73,22],[74,22,76,22],[68,25,70,25],[68,26,70,26],[68,20,70,20],[68,21,70,21],[68,22,70,22],[68,23,70,23],[68,24,70,24],[71,23,73,23],[71,24,73,24],[71,25,73,25],[71,26,73,26],[74,20,76,20],[74,21,76,21],[77,22,79,22],[77,23,79,23],[77,24,79,24],[77,25,79,25],[77,26,79,26],[74,14,76,14],[74,15,76,15],[83,1,84,5],[83,6,83,12],[83,13,83,19],[83,20,83,26],[77,16,79,16],[77,17,79,17],[77,18,79,18],[77,19,79,19],[77,20,79,20],[77,21,79,21],[44,1,79,1],[74,23,76,23],[74,24,76,24],[74,25,76,25],[74,26,76,26],[77,4,79,4],[77,12,79,12],[77,13,79,13],[77,14,79,14],[77,15,79,15],[74,16,76,16],[74,17,76,17],[74,18,76,18],[74,19,76,19],[85,26,87,26],[88,3,93,3],[88,4,90,4],[88,12,90,12],[88,13,90,13],[88,14,90,14],[88,15,90,15],[88,16,90,16],[88,17,90,17],[88,18,90,18],[85,20,87,20],[85,21,87,21],[85,22,87,22],[85,23,87,23],[85,24,87,24],[85,25,87,25],[85,14,87,14],[85,15,87,15],[85,16,87,16],[85,17,87,17],[85,18,87,18],[85,19,87,19],[85,3,87,3],[85,4,87,4],[88,25,90,25],[88,26,90,26],[88,20,90,20],[88,21,90,21],[88,22,90,22],[88,23,90,23],[88,24,90,24],[91,4,93,4],[91,12,93,12],[91,13,93,13],[91,14,93,14],[91,15,93,15],[91,16,93,16],[91,17,93,17],[91,18,93,18],[88,19,90,19],[91,25,93,25],[91,26,93,26],[91,20,93,20],[91,21,93,21],[91,22,93,22],[91,23,93,23],[91,24,93,24],[94,2,102,2],[94,3,96,3],[94,4,96,4],[94,12,96,12],[94,13,96,13],[94,14,96,14],[94,15,96,15],[94,16,96,16],[91,19,93,19],[85,2,93,2],[85,12,87,12],[85,13,87,13],[100,14,102,14],[100,15,102,15],[97,16,99,16],[97,17,99,17],[97,18,99,18],[97,19,99,19],[94,23,96,23],[94,24,96,24],[94,25,96,25],[94,26,96,26],[97,3,102,3],[97,4,99,4],[97,12,99,12],[97,13,99,13],[97,14,99,14],[97,15,99,15],[94,17,96,17],[94,18,96,18],[94,19,96,19],[94,20,96,20],[94,21,96,21],[94,22,96,22],[97,22,99,22],[97,23,99,23],[97,24,99,24],[97,25,99,25],[97,26,99,26],[100,4,102,4],[100,12,102,12],[100,13,102,13],[97,20,99,20],[97,21,99,21],[100,22,102,22],[100,23,102,23],[100,24,102,24],[100,25,102,25],[100,26,102,26],[103,2,111,2],[103,3,105,3],[103,4,105,4],[103,12,105,12],[103,13,105,13],[100,16,102,16],[100,17,102,17],[100,18,102,18],[100,19,102,19],[100,20,102,20],[100,21,102,21],[103,26,105,26],[106,3,111,3],[106,4,108,4],[106,12,108,12],[106,13,108,13],[103,25,105,25],[103,14,105,14],[103,15,105,15],[103,16,105,16],[103,17,105,17],[103,18,105,18],[103,19,105,19],[106,25,108,25],[103,20,105,20],[103,21,105,21],[103,22,105,22],[103,23,105,23],[103,24,105,24],[106,26,108,26],[106,20,108,20],[106,21,108,21],[106,22,108,22],[106,23,108,23],[106,24,108,24],[106,15,108,15],[106,16,108,16],[106,17,108,17],[106,18,108,18],[109,4,111,4],[109,12,111,12],[109,13,111,13],[109,14,111,14],[109,15,111,15],[109,16,111,16],[109,17,111,17],[109,18,111,18],[106,19,108,19],[106,14,108,14],[109,25,111,25],[109,26,111,26],[112,2,120,2],[112,3,114,3],[112,4,114,4],[112,12,114,12],[112,13,114,13],[112,14,114,14],[112,15,114,15],[112,16,114,16],[109,19,111,19],[109,20,111,20],[109,21,111,21],[109,22,111,22],[109,23,111,23],[109,24,111,24],[112,23,114,23],[112,24,114,24],[112,25,114,25],[112,26,114,26],[115,3,120,3],[115,4,117,4],[115,12,117,12],[115,13,117,13],[115,20,117,20],[115,21,117,21],[118,25,120,25],[118,26,120,26],[115,14,117,14],[115,15,117,15],[112,17,114,17],[112,18,114,18],[112,19,114,19],[112,20,114,20],[112,21,114,21],[112,22,114,22],[115,22,117,22],[124,1,125,5],[124,6,124,12],[124,13,124,19],[124,20,124,26],[118,16,120,16],[118,17,120,17],[118,18,120,18],[118,19,120,19],[118,20,120,20],[118,21,120,21],[85,1,120,1],[115,23,117,23],[115,24,117,24],[115,25,117,25],[115,26,117,26],[118,4,120,4],[118,12,120,12],[118,13,120,13],[118,14,120,14],[118,15,120,15],[115,16,117,16],[115,17,117,17],[115,18,117,18],[115,19,117,19],[126,1,161,1],[126,2,134,2],[126,3,128,3],[126,4,128,4],[126,12,128,12],[126,13,128,13],[118,22,120,22],[118,23,120,23],[118,24,120,24],[132,4,134,4],[132,12,134,12],[132,13,134,13],[132,14,134,14],[132,15,134,15],[132,16,134,16],[132,17,134,17],[132,18,134,18],[129,19,131,19],[129,20,131,20],[129,21,131,21],[129,22,131,22],[129,23,131,23],[129,24,131,24],[138,14,140,14],[126,26,128,26],[129,3,134,3],[129,4,131,4],[129,12,131,12],[129,13,131,13],[129,14,131,14],[129,15,131,15],[129,16,131,16],[129,17,131,17],[129,18,131,18],[126,20,128,20],[126,21,128,21],[126,22,128,22],[126,23,128,23],[126,24,128,24],[126,25,128,25],[126,14,128,14],[126,15,128,15],[126,16,128,16],[126,17,128,17],[126,18,128,18],[126,19,128,19],[129,25,131,25],[129,26,131,26],[132,26,134,26],[135,2,143,2],[135,3,137,3],[135,4,137,4],[135,12,137,12],[135,13,137,13],[135,14,137,14],[135,15,137,15],[135,16,137,16],[132,19,134,19],[132,20,134,20],[132,21,134,21],[132,22,134,22],[132,23,134,23],[132,24,134,24],[135,23,137,23],[135,24,137,24],[135,25,137,25],[135,26,137,26],[138,3,143,3],[138,4,140,4],[138,12,140,12],[138,13,140,13],[135,17,137,17],[135,18,137,18],[135,19,137,19],[135,20,137,20],[135,21,137,21],[135,22,137,22],[138,22,140,22],[138,23,140,23],[132,25,134,25],[138,24,140,24],[138,25,140,25],[138,26,140,26],[141,4,143,4],[141,12,143,12],[141,13,143,13],[141,14,143,14],[141,15,143,15],[138,16,140,16],[138,17,140,17],[138,18,140,18],[138,19,140,19],[138,20,140,20],[138,21,140,21],[141,22,143,22],[141,23,143,23],[141,24,143,24],[141,25,143,25],[141,26,143,26],[141,20,143,20],[141,21,143,21],[138,15,140,15],[144,2,152,2],[144,3,146,3],[144,4,146,4],[144,12,146,12],[144,13,146,13],[141,16,143,16],[141,17,143,17],[141,18,143,18],[141,19,143,19],[150,4,152,4],[150,12,152,12],[150,13,152,13],[150,14,152,14],[150,15,152,15],[150,16,152,16],[150,17,152,17],[150,18,152,18],[147,19,149,19],[144,26,146,26],[147,3,152,3],[147,4,149,4],[147,12,149,12],[147,13,149,13],[147,14,149,14],[147,15,149,15],[147,16,149,16],[147,17,149,17],[147,18,149,18],[144,20,146,20],[144,21,146,21],[144,22,146,22],[144,23,146,23],[144,24,146,24],[144,25,146,25],[144,14,146,14],[144,15,146,15],[144,16,146,16],[144,17,146,17],[144,18,146,18],[144,19,146,19],[147,25,149,25],[147,26,149,26],[147,20,149,20],[147,21,149,21],[147,22,149,22],[147,23,149,23],[147,24,149,24],[150,25,152,25],[150,26,152,26],[153,2,161,2],[153,3,155,3],[153,4,155,4],[153,12,155,12],[153,13,155,13],[153,14,155,14],[153,15,155,15],[153,16,155,16],[150,19,152,19],[150,20,152,20],[150,21,152,21],[150,22,152,22],[150,23,152,23],[150,24,152,24],[153,23,155,23],[153,24,155,24],[153,25,155,25],[153,26,155,26],[156,3,161,3],[156,4,158,4],[156,12,158,12],[156,13,158,13],[156,14,158,14],[156,15,158,15],[153,17,155,17],[153,18,155,18],[153,19,155,19],[153,20,155,20],[153,21,155,21],[153,22,155,22],[156,22,158,22],[156,23,158,23],[156,24,158,24],[156,25,158,25],[156,26,158,26],[159,4,161,4],[159,12,161,12],[159,13,161,13],[159,14,161,14],[159,15,161,15],[156,16,158,16],[159,26,161,26],[159,16,161,16],[159,17,161,17],[159,18,161,18],[159,19,161,19],[159,20,161,20],[159,21,161,21],[156,17,158,17],[156,18,158,18],[156,19,158,19],[156,20,158,20],[156,21,158,21],[159,22,161,22],[159,23,161,23],[159,24,161,24],[159,25,161,25]]}
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"億円/年"]
[null,"水素",null,null,null,null,"海上輸送費用（単年）",null,null,null,null,null,null,"貯蔵費用（単年）",null,null,null,null,null,null,"合計（単年）"]
[null,null,null,null,null,null,"新潟港","直江津港","伏木\n富山港","金沢港","七尾港","敦賀港","合計","新潟港","直江津港","伏木\n富山港","金沢港","七尾港","敦賀港","合計","新潟港","直江津港","伏木\n富山港","金沢港","七尾港","敦賀港","合計"]
[null,"シナリオ１","実証期","直送方式","－","ピーク月（４か月）",{"$f":"SUM('直送方式（ｼﾅﾘｵ1）_水素'!E35:E40)*4/100000","v":1.9306736513930134},{"$f":"SUM('直送方式（ｼﾅﾘｵ1）_水素'!F35:F40)*4/100000","v":1.6449464115772534},{"$f":"SUM('直送方式（ｼﾅﾘｵ1）_水素'!G35:G40)*4/100000","v":1.6485176684218037},{"$f":"SUM('直送方式（ｼﾅﾘｵ1）_水素'!H35:H40)*4/100000","v":0.89963027276025631},{"$f":"SUM('直送方式（ｼﾅﾘｵ1）_水素'!I35:I40)*4/100000","v":0.90390421720249736},{"$f":"SUM('直送方式（ｼﾅﾘｵ1）_水素'!J35:J40)*4/100000","v":0.90180227731287077},{"$f":"SUM(G6:L6)","v":21.721921985870367},{"$f":"'直送方式（ｼﾅﾘｵ1）_水素'!E163+'直送方式（ｼﾅﾘｵ1）_水素'!E164","v":8.4282666995271871},{"$f":"'直送方式（ｼﾅﾘｵ1）_水素'!F163+'直送方式（ｼﾅﾘｵ1）_水素'!F164","v":6.9573808690299979},{"$f":"'直送方式（ｼﾅﾘｵ1）_水素'!G163+'直送方式（ｼﾅﾘｵ1）_水素'!G164","v":3.3447598562745018},{"$f":"'直送方式（ｼﾅﾘｵ1）_水素'!H163+'直送方式（ｼﾅﾘｵ1）_水素'!H164","v":3.3447598562745018},{"$f":"'直送方式（ｼﾅﾘｵ1）_水素'!I163+'直送方式（ｼﾅﾘｵ1）_水素'!I164","v":3.3447598562745018},{"$f":"'直送方式（ｼﾅﾘｵ1）_水素'!J163+'直送方式（ｼﾅﾘｵ1）_水素'!J164","v":3.3447598562745018},{"$f":"SUM(N4:S6)","v":28.764686993655189},{"$f":"SUM(G6,N4)","v":13.639649942188722},{"$f":"SUM(H6,O4)","v":11.892220103761758},6.8044490629247036,6.0436506745552707,6.0564725078819936,6.050166688213114,{"$f":"SUM(U4:Z6)","v":50.48660897952557}]
[null,null,null,null,null,"その他月（８か月）",{"$f":"SUM('直送方式（ｼﾅﾘｵ1）_水素'!P35:P40)*8/100000","v":3.2807095912685211},{"$f":"SUM('直送方式（ｼﾅﾘｵ1）_水素'!Q35:Q40)*8/100000","v":3.2898928231545068},{"$f":"SUM('直送方式（ｼﾅﾘｵ1）_水素'!R35:R40)*8/100000","v":1.8111715382283979},{"$f":"SUM('直送方式（ｼﾅﾘｵ1）_水素'!S35:S40)*8/100000","v":1.7992605455205126},{"$f":"SUM('直送方式（ｼﾅﾘｵ1）_水素'!T35:T40)*8/100000","v":1.8078084344049947},{"$f":"SUM('直送方式（ｼﾅﾘｵ1）_水素'!U35:U40)*8/100000","v":1.8036045546257415}]
[null,null,null,null,null,"年間合計",{"$f":"SUM(G4:G5)","v":5.211383242661535},{"$f":"SUM(H4:H5)","v":4.9348392347317604},3.4596892066502019,2.6988908182807689,2.7117126516074919,2.7054068319386122]
[null,null,null,"拠点方式","新潟港","ピーク月（４か月）",{"$f":"SUM('拠点方式（新潟港ｼﾅﾘｵ1)'!E37:E42)*4/100000","v":2.3706633307530551},{"$f":"SUM('拠点方式（新潟港ｼﾅﾘｵ1)'!F37:F42)*4/100000","v":5.8854316909549481E-2},{"$f":"SUM('拠点方式（新潟港ｼﾅﾘｵ1)'!G37:G42)*4/100000","v":4.1524990263959914E-2},{"$f":"SUM('拠点方式（新潟港ｼﾅﾘｵ1)'!H37:H42)*4/100000","v":3.3350779582078043E-2},{"$f":"SUM('拠点方式（新潟港ｼﾅﾘｵ1)'!I37:I42)*4/100000","v":2.0435526704704679E-2},{"$f":"SUM('拠点方式（新潟港ｼﾅﾘｵ1)'!J37:J42)*4/100000","v":3.9890148127583541E-2},{"$f":"SUM(G9:L9)","v":7.6290905599950127},{"$f":"'拠点方式（新潟港ｼﾅﾘｵ1)'!E172+'拠点方式（新潟港ｼﾅﾘｵ1)'!E173","v":12.239498840720891},{"$f":"'拠点方式（新潟港ｼﾅﾘｵ1)'!F172+'拠点方式（新潟港ｼﾅﾘｵ1)'!F173","v":6.9573808690299979},{"$f":"'拠点方式（新潟港ｼﾅﾘｵ1)'!G172+'拠点方式（新潟港ｼﾅﾘｵ1)'!G173","v":3.3447598562745018},{"$f":"'拠点方式（新潟港ｼﾅﾘｵ1)'!H172+'拠点方式（新潟港ｼﾅﾘｵ1)'!H173","v":3.3447598562745018},{"$f":"'拠点方式（新潟港ｼﾅﾘｵ1)'!I172+'拠点方式（新潟港ｼﾅﾘｵ1)'!I173","v":3.3447598562745018},{"$f":"'拠点方式（新潟港ｼﾅﾘｵ1)'!J172+'拠点方式（新潟港ｼﾅﾘｵ1)'!J173","v":3.3447598562745018},{"$f":"SUM(N7:S9)","v":32.575919134848888},{"$f":"SUM(G9,N7)","v":19.351488832980056},{"$f":"SUM(H9,O7)","v":7.1104020929948266},{"$f":"SUM(I9,P7)","v":3.4278098368024215},{"$f":"SUM(J9,Q7)","v":3.4448121950207358},{"$f":"SUM(K9,R7)","v":3.4060664363886159},{"$f":"SUM(L9,S7)","v":3.4644303006572525},{"$f":"SUM(U7:Z9)","v":40.205009694843909}]
[null,null,null,null,null,"その他月（８か月）",{"$f":"SUM('拠点方式（新潟港ｼﾅﾘｵ1)'!P37:P42)*8/100000","v":4.7413266615061103},{"$f":"SUM('拠点方式（新潟港ｼﾅﾘｵ1)'!Q37:Q42)*8/100000","v":9.4166907055279164E-2},{"$f":"SUM('拠点方式（新潟港ｼﾅﾘｵ1)'!R37:R42)*8/100000","v":4.1524990263959914E-2},{"$f":"SUM('拠点方式（新潟港ｼﾅﾘｵ1)'!S37:S42)*8/100000","v":6.6701559164156085E-2},{"$f":"SUM('拠点方式（新潟港ｼﾅﾘｵ1)'!T37:T42)*8/100000","v":4.0871053409409358E-2},{"$f":"SUM('拠点方式（新潟港ｼﾅﾘｵ1)'!U37:U42)*8/100000","v":7.9780296255167082E-2}]
[null,null,null,null,null,"年間合計",{"$f":"SUM(G7:G8)","v":7.1119899922591649},0.15302122396482865,8.3049980527919828E-2,0.10005233874623412,6.1306580114114037E-2,0.11967044438275062]
[null,null,null,null,"直江津港","ピーク月（４か月）",{"$f":"SUM('拠点方式（直江津港ｼﾅﾘｵ1)'!F43:F48)*4/100000","v":9.4166907055279164E-2},{"$f":"SUM('拠点方式（直江津港ｼﾅﾘｵ1)'!E43:E48)*4/100000","v":2.3772991973191937},{"$f":"SUM('拠点方式（直江津港ｼﾅﾘｵ1)'!G43:G48)*4/100000","v":3.9236211273032992E-2},{"$f":"SUM('拠点方式（直江津港ｼﾅﾘｵ1)'!H43:H48)*4/100000","v":2.4686116259283259E-2},{"$f":"SUM('拠点方式（直江津港ｼﾅﾘｵ1)'!I43:I48)*4/100000","v":1.7492810859227204E-2},{"$f":"SUM('拠点方式（直江津港ｼﾅﾘｵ1)'!J43:J48)*4/100000","v":3.5149105932092049E-2},{"$f":"SUM(G12:L12)","v":7.701313108057473},{"$f":"'拠点方式（直江津港ｼﾅﾘｵ1)'!E177+'拠点方式（直江津港ｼﾅﾘｵ1)'!E178","v":{"$error":"#NAME?"}},{"$f":"'拠点方式（直江津港ｼﾅﾘｵ1)'!F177+'拠点方式（直江津港ｼﾅﾘｵ1)'!F178","v":{"$error":"#NAME?"}},{"$f":"'拠点方式（直江津港ｼﾅﾘｵ1)'!G177+'拠点方式（直江津港ｼﾅﾘｵ1)'!G178","v":{"$error":"#NAME?"}},{"$f":"'拠点方式（直江津港ｼﾅﾘｵ1)'!H177+'拠点方式（直江津港ｼﾅﾘｵ1)'!H178","v":{"$error":"#NAME?"}},{"$f":"'拠点方式（直江津港ｼﾅﾘｵ1)'!I177+'拠点方式（直江津港ｼﾅﾘｵ1)'!I178","v":{"$error":"#NAME?"}},{"$f":"'拠点方式（直江津港ｼﾅﾘｵ1)'!J177+'拠点方式（直江津港ｼﾅﾘｵ1)'!J178","v":{"$error":"#NAME?"}},{"$f":"SUM(N10:S12)","v":{"$error":"#NAME?"}},{"$f":"SUM(G12,N10)","v":{"$error":"#NAME?"}},{"$f":"SUM(H12,O10)","v":{"$error":"#NAME?"}},{"$f":"SUM(I12,P10)","v":{"$error":"#NAME?"}},{"$f":"SUM(J12,Q10)","v":{"$error":"#NAME?"}},{"$f":"SUM(K12,R10)","v":{"$error":"#NAME?"}},{"$f":"SUM(L12,S10)","v":{"$error":"#NAME?"}},{"$f":"SUM(U10:Z12)","v":{"$error":"#NAME?"}}]
[null,null,null,null,null,"その他月（８か月）",{"$f":"SUM('拠点方式（直江津港ｼﾅﾘｵ1)'!Q43:Q48)*8/100000","v":0.16479208734673856},{"$f":"SUM('拠点方式（直江津港ｼﾅﾘｵ1)'!P43:P48)*8/100000","v":4.7545983946383874},{"$f":"SUM('拠点方式（直江津港ｼﾅﾘｵ1)'!R43:R48)*8/100000","v":3.9236211273032992E-2},{"$f":"SUM('拠点方式（直江津港ｼﾅﾘｵ1)'!S43:S48)*8/100000","v":4.9372232518566518E-2},{"$f":"SUM('拠点方式（直江津港ｼﾅﾘｵ1)'!T43:T48)*8/100000","v":3.4985621718454409E-2},{"$f":"SUM('拠点方式（直江津港ｼﾅﾘｵ1)'!U43:U48)*8/100000","v":7.0298211864184099E-2}]
[null,null,null,null,null,"年間合計",{"$f":"SUM(G10:G11)","v":0.25895899440201775},{"$f":"SUM(H10:H11)","v":7.1318975919575811},{"$f":"SUM(I10:I11)","v":7.8472422546065984E-2},{"$f":"SUM(J10:J11)","v":7.4058348777849781E-2},5.2478432577681616E-2,0.10544731779627614]
[null,null,"2030年","直送方式","－","ピーク月（４か月）",{"$f":"SUM('直送方式（ｼﾅﾘｵ1）_水素'!E71:E76)*4/100000","v":2.0832934425138809},{"$f":"SUM('直送方式（ｼﾅﾘｵ1）_水素'!F71:F76)*4/100000","v":1.7067469326312859},{"$f":"SUM('直送方式（ｼﾅﾘｵ1）_水素'!G71:G76)*4/100000","v":1.455542253928791},{"$f":"SUM('直送方式（ｼﾅﾘｵ1）_水素'!H71:H76)*4/100000","v":0.79700889637114514},{"$f":"SUM('直送方式（ｼﾅﾘｵ1）_水素'!I71:I76)*4/100000","v":0.79789638210232083},{"$f":"SUM('直送方式（ｼﾅﾘｵ1）_水素'!J71:J76)*4/100000","v":0.80149303480234868},{"$f":"SUM(G15:L15)","v":22.925942827049315},{"$f":"'直送方式（ｼﾅﾘｵ1）_水素'!E176+'直送方式（ｼﾅﾘｵ1）_水素'!E177","v":9.7801371498089544},{"$f":"'直送方式（ｼﾅﾘｵ1）_水素'!F176+'直送方式（ｼﾅﾘｵ1）_水素'!F177","v":6.9573808690299979},{"$f":"'直送方式（ｼﾅﾘｵ1）_水素'!G176+'直送方式（ｼﾅﾘｵ1）_水素'!G177","v":3.3447598562745018},{"$f":"'直送方式（ｼﾅﾘｵ1）_水素'!H176+'直送方式（ｼﾅﾘｵ1）_水素'!H177","v":0},{"$f":"'直送方式（ｼﾅﾘｵ1）_水素'!I176+'直送方式（ｼﾅﾘｵ1）_水素'!I177","v":0},{"$f":"'直送方式（ｼﾅﾘｵ1）_水素'!J176+'直送方式（ｼﾅﾘｵ1）_水素'!J177","v":0},{"$f":"SUM(N13:S15)","v":20.082277875113455},{"$f":"SUM(G15,N13)","v":16.030017477350597},{"$f":"SUM(H15,O13)","v":12.077621666923855},7.7113866180608746,2.3910266891134353,2.3936891463069623,2.4044791044070459,{"$f":"SUM(U13:Z15)","v":43.008220702162774}]
[null,null,null,null,null,"その他月（８か月）",{"$f":"SUM('直送方式（ｼﾅﾘｵ1）_水素'!P71:P76)*8/100000","v":4.1665868850277619},{"$f":"SUM('直送方式（ｼﾅﾘｵ1）_水素'!Q71:Q76)*8/100000","v":3.4134938652625717},{"$f":"SUM('直送方式（ｼﾅﾘｵ1）_水素'!R71:R76)*8/100000","v":2.911084507857582},{"$f":"SUM('直送方式（ｼﾅﾘｵ1）_水素'!S71:S76)*8/100000","v":1.5940177927422903},{"$f":"SUM('直送方式（ｼﾅﾘｵ1）_水素'!T71:T76)*8/100000","v":1.5957927642046417},{"$f":"SUM('直送方式（ｼﾅﾘｵ1）_水素'!U71:U76)*8/100000","v":1.6029860696046974}]
[null,null,null,null,null,"年間合計",{"$f":"SUM(G13:G14)","v":6.2498803275416428},{"$f":"SUM(H13:H14)","v":5.1202407978938576},4.3666267617863728,2.3910266891134353,2.3936891463069623,2.4044791044070459]
[null,null,null,"拠点方式","新潟港","ピーク月（４か月）",{"$f":"SUM('拠点方式（新潟港ｼﾅﾘｵ1)'!E75:E80)*4/100000","v":2.7525448373677754},{"$f":"SUM('拠点方式（新潟港ｼﾅﾘｵ1)'!F75:F80)*4/100000","v":0.12947949720100885},{"$f":"SUM('拠点方式（新潟港ｼﾅﾘｵ1)'!G75:G80)*4/100000","v":6.2287485395939875E-2},{"$f":"SUM('拠点方式（新潟港ｼﾅﾘｵ1)'!H75:H80)*4/100000","v":3.3350779582078043E-2},{"$f":"SUM('拠点方式（新潟港ｼﾅﾘｵ1)'!I75:I80)*4/100000","v":2.0435526704704679E-2},{"$f":"SUM('拠点方式（新潟港ｼﾅﾘｵ1)'!J75:J80)*4/100000","v":3.9890148127583541E-2},{"$f":"SUM(G18:L18)","v":8.5946680791836982},{"$f":"'拠点方式（新潟港ｼﾅﾘｵ1)'!E185+'拠点方式（新潟港ｼﾅﾘｵ1)'!E186","v":14.471935396480099},{"$f":"'拠点方式（新潟港ｼﾅﾘｵ1)'!F185+'拠点方式（新潟港ｼﾅﾘｵ1)'!F186","v":6.9573808690299979},{"$f":"'拠点方式（新潟港ｼﾅﾘｵ1)'!G185+'拠点方式（新潟港ｼﾅﾘｵ1)'!G186","v":3.3447598562745018},{"$f":"'拠点方式（新潟港ｼﾅﾘｵ1)'!H185+'拠点方式（新潟港ｼﾅﾘｵ1)'!H186","v":0},{"$f":"'拠点方式（新潟港ｼﾅﾘｵ1)'!I185+'拠点方式（新潟港ｼﾅﾘｵ1)'!I186","v":0},{"$f":"'拠点方式（新潟港ｼﾅﾘｵ1)'!J185+'拠点方式（新潟港ｼﾅﾘｵ1)'!J186","v":0},{"$f":"SUM(N16:S18)","v":24.774076121784596},{"$f":"SUM(G18,N16)","v":22.257356618157495},{"$f":"SUM(H18,O16)","v":7.2987359071053852},{"$f":"SUM(I18,P16)","v":3.5316223124623214},{"$f":"SUM(J18,Q16)","v":0.10005233874623412},{"$f":"SUM(K18,R16)","v":6.1306580114114037E-2},{"$f":"SUM(L18,S16)","v":0.11967044438275062},{"$f":"SUM(U16:Z18)","v":33.368744200968294}]
[null,null,null,null,null,"その他月（８か月）",{"$f":"SUM('拠点方式（新潟港ｼﾅﾘｵ1)'!P75:P80)*8/100000","v":5.0328763843096187},{"$f":"SUM('拠点方式（新潟港ｼﾅﾘｵ1)'!Q75:Q80)*8/100000","v":0.21187554087437813},{"$f":"SUM('拠点方式（新潟港ｼﾅﾘｵ1)'!R75:R80)*8/100000","v":0.12457497079187975},{"$f":"SUM('拠点方式（新潟港ｼﾅﾘｵ1)'!S75:S80)*8/100000","v":6.6701559164156085E-2},{"$f":"SUM('拠点方式（新潟港ｼﾅﾘｵ1)'!T75:T80)*8/100000","v":4.0871053409409358E-2},{"$f":"SUM('拠点方式（新潟港ｼﾅﾘｵ1)'!U75:U80)*8/100000","v":7.9780296255167082E-2}]
[null,null,null,null,null,"年間合計",{"$f":"SUM(G16:G17)","v":7.7854212216773941},{"$f":"SUM(H16:H17)","v":0.34135503807538697},0.18686245618781963,0.10005233874623412,6.1306580114114037E-2,0.11967044438275062]
[null,null,null,null,"直江津港","ピーク月（４か月）",{"$f":"SUM('拠点方式（直江津港ｼﾅﾘｵ1)'!F81:F86)*4/100000","v":0.20010467749246824},{"$f":"SUM('拠点方式（直江津港ｼﾅﾘｵ1)'!E81:E86)*4/100000","v":2.7689435295505245},{"$f":"SUM('拠点方式（直江津港ｼﾅﾘｵ1)'!G81:G86)*4/100000","v":5.8854316909549488E-2},{"$f":"SUM('拠点方式（直江津港ｼﾅﾘｵ1)'!H81:H86)*4/100000","v":2.4686116259283259E-2},{"$f":"SUM('拠点方式（直江津港ｼﾅﾘｵ1)'!I81:I86)*4/100000","v":1.7492810859227204E-2},{"$f":"SUM('拠点方式（直江津港ｼﾅﾘｵ1)'!J81:J86)*4/100000","v":3.5149105932092049E-2},{"$f":"SUM(G21:L21)","v":8.770039919909042},{"$f":"'拠点方式（直江津港ｼﾅﾘｵ1)'!E190+'拠点方式（直江津港ｼﾅﾘｵ1)'!E191","v":{"$error":"#NAME?"}},{"$f":"'拠点方式（直江津港ｼﾅﾘｵ1)'!F190+'拠点方式（直江津港ｼﾅﾘｵ1)'!F191","v":{"$error":"#NAME?"}},{"$f":"'拠点方式（直江津港ｼﾅﾘｵ1)'!G190+'拠点方式（直江津港ｼﾅﾘｵ1)'!G191","v":{"$error":"#NAME?"}},{"$f":"'拠点方式（直江津港ｼﾅﾘｵ1)'!H190+'拠点方式（直江津港ｼﾅﾘｵ1)'!H191","v":0},{"$f":"'拠点方式（直江津港ｼﾅﾘｵ1)'!I190+'拠点方式（直江津港ｼﾅﾘｵ1)'!I191","v":{"$error":"#NAME?"}},{"$f":"'拠点方式（直江津港ｼﾅﾘｵ1)'!J190+'拠点方式（直江津港ｼﾅﾘｵ1)'!J191","v":0},{"$f":"SUM(N19:S21)","v":{"$error":"#NAME?"}},{"$f":"SUM(G21,N19)","v":{"$error":"#NAME?"}},{"$f":"SUM(H21,O19)","v":{"$error":"#NAME?"}},{"$f":"SUM(I21,P19)","v":{"$error":"#NAME?"}},{"$f":"SUM(J21,Q19)","v":7.4058348777849781E-2},{"$f":"SUM(K21,R19)","v":{"$error":"#NAME?"}},{"$f":"SUM(L21,S19)","v":0.10544731779627614},{"$f":"SUM(U19:Z21)","v":{"$error":"#NAME?"}}]
[null,null,null,null,null,"その他月（８か月）",{"$f":"SUM('拠点方式（直江津港ｼﾅﾘｵ1)'!Q81:Q86)*8/100000","v":0.32958417469347712},{"$f":"SUM('拠点方式（直江津港ｼﾅﾘｵ1)'!P81:P86)*8/100000","v":5.0628604882921158},{"$f":"SUM('拠点方式（直江津港ｼﾅﾘｵ1)'!R81:R86)*8/100000","v":0.11770863381909898},{"$f":"SUM('拠点方式（直江津港ｼﾅﾘｵ1)'!S81:S86)*8/100000","v":4.9372232518566518E-2},{"$f":"SUM('拠点方式（直江津港ｼﾅﾘｵ1)'!T81:T86)*8/100000","v":3.4985621718454409E-2},{"$f":"SUM('拠点方式（直江津港ｼﾅﾘｵ1)'!U81:U86)*8/100000","v":7.0298211864184099E-2}]
[null,null,null,null,null,"年間合計",{"$f":"SUM(G19:G20)","v":0.5296888521859453},{"$f":"SUM(H19:H20)","v":7.8318040178426402},{"$f":"SUM(I19:I20)","v":0.17656295072864847},{"$f":"SUM(J19:J20)","v":7.4058348777849781E-2},5.2478432577681616E-2,0.10544731779627614]
[null,null,"移行期","直送方式","－","ピーク月（４か月）",{"$f":"SUM('直送方式（ｼﾅﾘｵ1）_水素'!E107:E112)*4/100000","v":8.8361436730737708},{"$f":"SUM('直送方式（ｼﾅﾘｵ1）_水素'!F107:F112)*4/100000","v":5.9348748334790518},{"$f":"SUM('直送方式（ｼﾅﾘｵ1）_水素'!G107:G112)*4/100000","v":2.4524250988753455},{"$f":"SUM('直送方式（ｼﾅﾘｵ1）_水素'!H107:H112)*4/100000","v":5.3962051816443193},{"$f":"SUM('直送方式（ｼﾅﾘｵ1）_水素'!I107:I112)*4/100000","v":1.64995211122468},{"$f":"SUM('直送方式（ｼﾅﾘｵ1）_水素'!J107:J112)*4/100000","v":1.6639881882330967},{"$f":"SUM(G24:L24)","v":69.872019392130809},{"$f":"'直送方式（ｼﾅﾘｵ1）_水素'!E190+'直送方式（ｼﾅﾘｵ1）_水素'!E191","v":78.454374298020312},{"$f":"'直送方式（ｼﾅﾘｵ1）_水素'!F190+'直送方式（ｼﾅﾘｵ1）_水素'!F191","v":58.840780723515223},{"$f":"'直送方式（ｼﾅﾘｵ1）_水素'!G190+'直送方式（ｼﾅﾘｵ1）_水素'!G191","v":18.492424051174616},{"$f":"'直送方式（ｼﾅﾘｵ1）_水素'!H190+'直送方式（ｼﾅﾘｵ1）_水素'!H191","v":8.4282666995271871},{"$f":"'直送方式（ｼﾅﾘｵ1）_水素'!I190+'直送方式（ｼﾅﾘｵ1）_水素'!I191","v":8.4282666995271871},{"$f":"'直送方式（ｼﾅﾘｵ1）_水素'!J190+'直送方式（ｼﾅﾘｵ1）_水素'!J191","v":9.7801371498089544},{"$f":"SUM(N22:S24)","v":182.42424962157352},{"$f":"SUM(G24,N22)","v":99.072042868525784},{"$f":"SUM(H24,O22)","v":76.64540522395238},{"$f":"SUM(I24,P22)","v":25.849699347800652},{"$f":"SUM(J24,Q22)","v":23.075109335418908},{"$f":"SUM(K24,R22)","v":12.881910523498334},{"$f":"SUM(L24,S22)","v":14.772101714508246},{"$f":"SUM(U22:Z24)","v":252.29626901370429}]
[null,null,null,null,null,"その他月（８か月）",{"$f":"SUM('直送方式（ｼﾅﾘｵ1）_水素'!P107:P112)*8/100000","v":11.781524897431694},{"$f":"SUM('直送方式（ｼﾅﾘｵ1）_水素'!Q107:Q112)*8/100000","v":11.869749666958104},{"$f":"SUM('直送方式（ｼﾅﾘｵ1）_水素'!R107:R112)*8/100000","v":4.9048501977506911},{"$f":"SUM('直送方式（ｼﾅﾘｵ1）_水素'!S107:S112)*8/100000","v":9.2506374542474017},{"$f":"SUM('直送方式（ｼﾅﾘｵ1）_水素'!T107:T112)*8/100000","v":2.8036917127464669},{"$f":"SUM('直送方式（ｼﾅﾘｵ1）_水素'!U107:U112)*8/100000","v":3.3279763764661934}]
[null,null,null,null,null,"年間合計",{"$f":"SUM(G22:G23)","v":20.617668570505465},{"$f":"SUM(H22:H23)","v":17.804624500437157},7.3572752966260371,14.646842635891721,4.4536438239711469,4.9919645646992903]
[null,null,null,"拠点方式","新潟港","ピーク月（４か月）",{"$f":"SUM('拠点方式（新潟港ｼﾅﾘｵ1)'!E113:E118)*4/100000","v":17.672287346147542},{"$f":"SUM('拠点方式（新潟港ｼﾅﾘｵ1)'!F113:F118)*4/100000","v":0.82396043673369279},{"$f":"SUM('拠点方式（新潟港ｼﾅﾘｵ1)'!G113:G118)*4/100000","v":0.58134986369543884},{"$f":"SUM('拠点方式（新潟港ｼﾅﾘｵ1)'!H113:H118)*4/100000","v":0.23345545707454629},{"$f":"SUM('拠点方式（新潟港ｼﾅﾘｵ1)'!I113:I118)*4/100000","v":0.16348421363763743},{"$f":"SUM('拠点方式（新潟港ｼﾅﾘｵ1)'!J113:J118)*4/100000","v":0.43879162940341893},{"$f":"SUM(G27:L27)","v":53.091965513791443},{"$f":"'拠点方式（新潟港ｼﾅﾘｵ1)'!E198+'拠点方式（新潟港ｼﾅﾘｵ1)'!E199","v":156.90874859604062},{"$f":"'拠点方式（新潟港ｼﾅﾘｵ1)'!F198+'拠点方式（新潟港ｼﾅﾘｵ1)'!F199","v":58.840780723515223},{"$f":"'拠点方式（新潟港ｼﾅﾘｵ1)'!G198+'拠点方式（新潟港ｼﾅﾘｵ1)'!G199","v":18.492424051174616},{"$f":"'拠点方式（新潟港ｼﾅﾘｵ1)'!H198+'拠点方式（新潟港ｼﾅﾘｵ1)'!H199","v":8.4282666995271871},{"$f":"'拠点方式（新潟港ｼﾅﾘｵ1)'!I198+'拠点方式（新潟港ｼﾅﾘｵ1)'!I199","v":8.4282666995271871},{"$f":"'拠点方式（新潟港ｼﾅﾘｵ1)'!J198+'拠点方式（新潟港ｼﾅﾘｵ1)'!J199","v":9.7801371498089544},{"$f":"SUM(N25:S27)","v":260.87862391959385},{"$f":"SUM(G27,N25)","v":204.0348481857674},{"$f":"SUM(H27,O25)","v":61.030161312550462},{"$f":"SUM(I27,P25)","v":20.028848690941132},{"$f":"SUM(J27,Q25)","v":9.0619315115866694},{"$f":"SUM(K27,R25)","v":8.877848287030691},{"$f":"SUM(L27,S25)","v":10.936951445508877},{"$f":"SUM(U25:Z27)","v":313.97058943338527}]
[null,null,null,null,null,"その他月（８か月）",{"$f":"SUM('拠点方式（新潟港ｼﾅﾘｵ1)'!P113:P118)*8/100000","v":29.453812243579236},{"$f":"SUM('拠点方式（新潟港ｼﾅﾘｵ1)'!Q113:Q118)*8/100000","v":1.3654201523015479},{"$f":"SUM('拠点方式（新潟港ｼﾅﾘｵ1)'!R113:R118)*8/100000","v":0.95507477607107805},{"$f":"SUM('拠点方式（新潟港ｼﾅﾘｵ1)'!S113:S118)*8/100000","v":0.40020935498493648},{"$f":"SUM('拠点方式（新潟港ｼﾅﾘｵ1)'!T113:T118)*8/100000","v":0.28609737386586553},{"$f":"SUM('拠点方式（新潟港ｼﾅﾘｵ1)'!U113:U118)*8/100000","v":0.71802266629650358}]
[null,null,null,null,null,"年間合計",{"$f":"SUM(G25:G26)","v":47.126099589726778},{"$f":"SUM(H25:H26)","v":2.1893805890352409},1.5364246397665169,0.63366481205948277,0.44958158750350297,1.1568142956999226]
[null,null,null,null,"直江津港","ピーク月（４か月）",{"$f":"SUM('拠点方式（直江津港ｼﾅﾘｵ1)'!F119:F124)*4/100000","v":1.247711518482449},{"$f":"SUM('拠点方式（直江津港ｼﾅﾘｵ1)'!E119:E124)*4/100000","v":17.804624500437157},{"$f":"SUM('拠点方式（直江津港ｼﾅﾘｵ1)'!G119:G124)*4/100000","v":0.54930695782246186},{"$f":"SUM('拠点方式（直江津港ｼﾅﾘｵ1)'!H119:H124)*4/100000","v":0.1728028138149828},{"$f":"SUM('拠点方式（直江津港ｼﾅﾘｵ1)'!I119:I124)*4/100000","v":0.13994248687381763},{"$f":"SUM('拠点方式（直江津港ｼﾅﾘｵ1)'!J119:J124)*4/100000","v":0.38664016525301254},{"$f":"SUM(G30:L30)","v":54.099782351729459},{"$f":"'拠点方式（直江津港ｼﾅﾘｵ1)'!E203+'拠点方式（直江津港ｼﾅﾘｵ1)'!E204","v":{"$error":"#NAME?"}},{"$f":"'拠点方式（直江津港ｼﾅﾘｵ1)'!F203+'拠点方式（直江津港ｼﾅﾘｵ1)'!F204","v":{"$error":"#NAME?"}},{"$f":"'拠点方式（直江津港ｼﾅﾘｵ1)'!G203+'拠点方式（直江津港ｼﾅﾘｵ1)'!G204","v":{"$error":"#NAME?"}},{"$f":"'拠点方式（直江津港ｼﾅﾘｵ1)'!H203+'拠点方式（直江津港ｼﾅﾘｵ1)'!H204","v":{"$error":"#NAME?"}},{"$f":"'拠点方式（直江津港ｼﾅﾘｵ1)'!I203+'拠点方式（直江津港ｼﾅﾘｵ1)'!I204","v":{"$error":"#NAME?"}},{"$f":"'拠点方式（直江津港ｼﾅﾘｵ1)'!J203+'拠点方式（直江津港ｼﾅﾘｵ1)'!J204","v":{"$error":"#NAME?"}},{"$f":"SUM(N28:S30)","v":{"$error":"#NAME?"}},{"$f":"SUM(G30,N28)","v":{"$error":"#NAME?"}},{"$f":"SUM(H30,O28)","v":{"$error":"#NAME?"}},{"$f":"SUM(I30,P28)","v":{"$error":"#NAME?"}},{"$f":"SUM(J30,Q28)","v":{"$error":"#NAME?"}},{"$f":"SUM(K30,R28)","v":{"$error":"#NAME?"}},{"$f":"SUM(L30,S28)","v":{"$error":"#NAME?"}},{"$f":"SUM(U28:Z30)","v":{"$error":"#NAME?"}}]
[null,null,null,null,null,"その他月（８か月）",{"$f":"SUM('拠点方式（直江津港ｼﾅﾘｵ1)'!Q119:Q124)*8/100000","v":2.048130228452322},{"$f":"SUM('拠点方式（直江津港ｼﾅﾘｵ1)'!P119:P124)*8/100000","v":29.674374167395257},{"$f":"SUM('拠点方式（直江津港ｼﾅﾘｵ1)'!R119:R124)*8/100000","v":0.90243285927975869},{"$f":"SUM('拠点方式（直江津港ｼﾅﾘｵ1)'!S119:S124)*8/100000","v":0.29623339511139907},{"$f":"SUM('拠点方式（直江津港ｼﾅﾘｵ1)'!T119:T124)*8/100000","v":0.24489935202918089},{"$f":"SUM('拠点方式（直江津港ｼﾅﾘｵ1)'!U119:U124)*8/100000","v":0.63268390677765696}]
[null,null,null,null,null,"年間合計",{"$f":"SUM(G28:G29)","v":3.2958417469347712},{"$f":"SUM(H28:H29)","v":47.478998667832414},{"$f":"SUM(I28:I29)","v":1.4517398171022204},{"$f":"SUM(J28:J29)","v":0.46903620892638187},0.3848418389029985,1.0193240720306695]
[null,null,"2050年","直送方式","－","ピーク月（４か月）",{"$f":"SUM('直送方式（ｼﾅﾘｵ1）_水素'!E143:E148)*4/100000","v":50.162276550821232},{"$f":"SUM('直送方式（ｼﾅﾘｵ1）_水素'!F143:F148)*4/100000","v":30.174494946796504},{"$f":"SUM('直送方式（ｼﾅﾘｵ1）_水素'!G143:G148)*4/100000","v":10.080627116838176},{"$f":"SUM('直送方式（ｼﾅﾘｵ1）_水素'!H143:H148)*4/100000","v":8.6401406907491385},{"$f":"SUM('直送方式（ｼﾅﾘｵ1）_水素'!I143:I148)*4/100000","v":2.2843356221843059},{"$f":"SUM('直送方式（ｼﾅﾘｵ1）_水素'!J143:J148)*4/100000","v":4.5485178718344121},{"$f":"SUM(G33:L33)","v":282.89625030769838},{"$f":"'直送方式（ｼﾅﾘｵ1）_水素'!E203+'直送方式（ｼﾅﾘｵ1）_水素'!E204","v":372.65827791559644},{"$f":"'直送方式（ｼﾅﾘｵ1）_水素'!F203+'直送方式（ｼﾅﾘｵ1）_水素'!F204","v":235.36312289406089},{"$f":"'直送方式（ｼﾅﾘｵ1）_水素'!G203+'直送方式（ｼﾅﾘｵ1）_水素'!G204","v":78.454374298020312},{"$f":"'直送方式（ｼﾅﾘｵ1）_水素'!H203+'直送方式（ｼﾅﾘｵ1）_水素'!H204","v":5.3094753144311442},{"$f":"'直送方式（ｼﾅﾘｵ1）_水素'!I203+'直送方式（ｼﾅﾘｵ1）_水素'!I204","v":8.4282666995271871},{"$f":"'直送方式（ｼﾅﾘｵ1）_水素'!J203+'直送方式（ｼﾅﾘｵ1）_水素'!J204","v":9.7801371498089544},{"$f":"SUM(N31:S33)","v":709.99365427144483},{"$f":"SUM(G33,N31)","v":503.08019694773168},{"$f":"SUM(H33,O31)","v":319.18116441294006},{"$f":"SUM(I33,P31)","v":108.69625564853484},{"$f":"SUM(J33,Q31)","v":27.773841110378903},{"$f":"SUM(K33,R31)","v":15.281273566080104},{"$f":"SUM(L33,S31)","v":18.877172893477777},{"$f":"SUM(U31:Z33)","v":992.88990457914349}]
[null,null,null,null,null,"その他月（８か月）",{"$f":"SUM('直送方式（ｼﾅﾘｵ1）_水素'!P143:P148)*8/100000","v":80.259642481313975},{"$f":"SUM('直送方式（ｼﾅﾘｵ1）_水素'!Q143:Q148)*8/100000","v":53.643546572082677},{"$f":"SUM('直送方式（ｼﾅﾘｵ1）_水素'!R143:R148)*8/100000","v":20.161254233676352},{"$f":"SUM('直送方式（ｼﾅﾘｵ1）_水素'!S143:S148)*8/100000","v":13.824225105198622},{"$f":"SUM('直送方式（ｼﾅﾘｵ1）_水素'!T143:T148)*8/100000","v":4.5686712443686117},{"$f":"SUM('直送方式（ｼﾅﾘｵ1）_水素'!U143:U148)*8/100000","v":4.5485178718344121}]
[null,null,null,null,null,"年間合計",{"$f":"SUM(G31:G32)","v":130.42191903213521},{"$f":"SUM(H31:H32)","v":83.818041518879184},30.241881350514529,22.46436579594776,6.8530068665529171,9.0970357436688243]
[null,null,null,"拠点方式","新潟港","ピーク月（４か月）",{"$f":"SUM('拠点方式（新潟港ｼﾅﾘｵ1)'!E151:E156)*4/100000","v":90.292097791478227},{"$f":"SUM('拠点方式（新潟港ｼﾅﾘｵ1)'!F151:F156)*4/100000","v":4.7436579429096879},{"$f":"SUM('拠点方式（新潟港ｼﾅﾘｵ1)'!G151:G156)*4/100000","v":2.4499744255736347},{"$f":"SUM('拠点方式（新潟港ｼﾅﾘｵ1)'!H151:H156)*4/100000","v":0.33350779582078038},{"$f":"SUM('拠点方式（新潟港ｼﾅﾘｵ1)'!I151:I156)*4/100000","v":0.30653290057057014},{"$f":"SUM('拠点方式（新潟港ｼﾅﾘｵ1)'!J151:J156)*4/100000","v":0.7978029625516706},{"$f":"SUM(G36:L36)","v":260.13995371652317},{"$f":"'拠点方式（新潟港ｼﾅﾘｵ1)'!E211+'拠点方式（新潟港ｼﾅﾘｵ1)'!E212","v":686.47577510767769},{"$f":"'拠点方式（新潟港ｼﾅﾘｵ1)'!F211+'拠点方式（新潟港ｼﾅﾘｵ1)'!F212","v":235.36312289406089},{"$f":"'拠点方式（新潟港ｼﾅﾘｵ1)'!G211+'拠点方式（新潟港ｼﾅﾘｵ1)'!G212","v":78.454374298020312},{"$f":"'拠点方式（新潟港ｼﾅﾘｵ1)'!H211+'拠点方式（新潟港ｼﾅﾘｵ1)'!H212","v":5.3094753144311442},{"$f":"'拠点方式（新潟港ｼﾅﾘｵ1)'!I211+'拠点方式（新潟港ｼﾅﾘｵ1)'!I212","v":8.4282666995271871},{"$f":"'拠点方式（新潟港ｼﾅﾘｵ1)'!J211+'拠点方式（新潟港ｼﾅﾘｵ1)'!J212","v":9.7801371498089544},{"$f":"SUM(N34:S36)","v":1023.8111514635261},{"$f":"SUM(G36,N34)","v":923.91055078156478},{"$f":"SUM(H36,O34)","v":247.8520089422673},{"$f":"SUM(I36,P34)","v":84.932272779198058},{"$f":"SUM(J36,Q34)","v":6.1765955835651729},{"$f":"SUM(K36,R34)","v":9.2252522410106703},{"$f":"SUM(L36,S34)","v":11.854424852443298},{"$f":"SUM(U34:Z36)","v":1283.9511051800491}]
[null,null,null,null,null,"その他月（８か月）",{"$f":"SUM('拠点方式（新潟港ｼﾅﾘｵ1)'!P151:P156)*8/100000","v":147.14267788240892},{"$f":"SUM('拠点方式（新潟港ｼﾅﾘｵ1)'!Q151:Q156)*8/100000","v":7.7452281052967118},{"$f":"SUM('拠点方式（新潟港ｼﾅﾘｵ1)'!R151:R156)*8/100000","v":4.027924055604112},{"$f":"SUM('拠点方式（新潟港ｼﾅﾘｵ1)'!S151:S156)*8/100000","v":0.53361247331324868},{"$f":"SUM('拠点方式（新潟港ｼﾅﾘｵ1)'!T151:T156)*8/100000","v":0.4904526409129123},{"$f":"SUM('拠点方式（新潟港ｼﾅﾘｵ1)'!U151:U156)*8/100000","v":1.2764847400826733}]
[null,null,null,null,null,"年間合計",{"$f":"SUM(G34:G35)","v":237.43477567388715},{"$f":"SUM(H34:H35)","v":12.4888860482064},6.4778984811777462,0.86712026913402906,0.79698554148348244,2.074287702634344]
[null,null,null,null,"直江津港","ピーク月（４か月）",{"$f":"SUM('拠点方式（直江津港ｼﾅﾘｵ1)'!F157:F162)*4/100000","v":7.4038730672213253},{"$f":"SUM('拠点方式（直江津港ｼﾅﾘｵ1)'!E157:E162)*4/100000","v":90.523484840389514},{"$f":"SUM('拠点方式（直江津港ｼﾅﾘｵ1)'!G157:G162)*4/100000","v":2.29531835947243},{"$f":"SUM('拠点方式（直江津港ｼﾅﾘｵ1)'!H157:H162)*4/100000","v":0.24686116259283256},{"$f":"SUM('拠点方式（直江津港ｼﾅﾘｵ1)'!I157:I162)*4/100000","v":0.26239216288840805},{"$f":"SUM('拠点方式（直江津港ｼﾅﾘｵ1)'!J157:J162)*4/100000","v":0.70298211864184112},{"$f":"SUM(G39:L39)","v":266.94185190570113},{"$f":"'拠点方式（直江津港ｼﾅﾘｵ1)'!E216+'拠点方式（直江津港ｼﾅﾘｵ1)'!E217","v":{"$error":"#NAME?"}},{"$f":"'拠点方式（直江津港ｼﾅﾘｵ1)'!F216+'拠点方式（直江津港ｼﾅﾘｵ1)'!F217","v":{"$error":"#NAME?"}},{"$f":"'拠点方式（直江津港ｼﾅﾘｵ1)'!G216+'拠点方式（直江津港ｼﾅﾘｵ1)'!G217","v":{"$error":"#NAME?"}},{"$f":"'拠点方式（直江津港ｼﾅﾘｵ1)'!H216+'拠点方式（直江津港ｼﾅﾘｵ1)'!H217","v":{"$error":"#NAME?"}},{"$f":"'拠点方式（直江津港ｼﾅﾘｵ1)'!I216+'拠点方式（直江津港ｼﾅﾘｵ1)'!I217","v":{"$error":"#NAME?"}},{"$f":"'拠点方式（直江津港ｼﾅﾘｵ1)'!J216+'拠点方式（直江津港ｼﾅﾘｵ1)'!J217","v":{"$error":"#NAME?"}},{"$f":"SUM(N37:S39)","v":{"$error":"#NAME?"}},{"$f":"SUM(G39,N37)","v":{"$error":"#NAME?"}},{"$f":"SUM(H39,O37)","v":{"$error":"#NAME?"}},{"$f":"SUM(I39,P37)","v":{"$error":"#NAME?"}},{"$f":"SUM(J39,Q37)","v":{"$error":"#NAME?"}},{"$f":"SUM(K39,R37)","v":{"$error":"#NAME?"}},{"$f":"SUM(L39,S37)","v":{"$error":"#NAME?"}},{"$f":"SUM(U37:Z39)","v":{"$error":"#NAME?"}}]
[null,null,null,null,null,"その他月（８か月）",{"$f":"SUM('拠点方式（直江津港ｼﾅﾘｵ1)'!Q157:Q162)*8/100000","v":12.241697917186292},{"$f":"SUM('拠点方式（直江津港ｼﾅﾘｵ1)'!P157:P162)*8/100000","v":147.51975307322735},{"$f":"SUM('拠点方式（直江津港ｼﾅﾘｵ1)'!R157:R162)*8/100000","v":3.8059124934841999},{"$f":"SUM('拠点方式（直江津港ｼﾅﾘｵ1)'!S157:S162)*8/100000","v":0.39497786014853214},{"$f":"SUM('拠点方式（直江津港ｼﾅﾘｵ1)'!T157:T162)*8/100000","v":0.41982746062145293},{"$f":"SUM('拠点方式（直江津港ｼﾅﾘｵ1)'!U157:U162)*8/100000","v":1.1247713898269456}]
[null,null,null,null,null,"年間合計",{"$f":"SUM(G37:G38)","v":19.645570984407616},{"$f":"SUM(H37:H38)","v":238.04323791361685},{"$f":"SUM(I37:I38)","v":6.1012308529566299},{"$f":"SUM(J37:J38)","v":0.64183902274136473},0.68221962350986098,1.8277535084687866]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"億円/年"]
[null,"水素",null,null,null,null,"海上輸送費用（単年）",null,null,null,null,null,null,"貯蔵費用（単年）",null,null,null,null,null,null,"合計（単年）"]
[null,null,null,null,null,null,"新潟港","直江津港","伏木\n富山港","金沢港","七尾港","敦賀港","合計","新潟港","直江津港","伏木\n富山港","金沢港","七尾港","敦賀港","合計","新潟港","直江津港","伏木\n富山港","金沢港","七尾港","敦賀港","合計"]
[null,"シナリオ２","実証期","直送方式","－","ピーク月（４か月）",{"$f":"SUM('直送方式（ｼﾅﾘｵ2）ピーク月'!E42:E47)*4/100000","v":1.0331153152077379},{"$f":"SUM('直送方式（ｼﾅﾘｵ2）ピーク月'!F42:F47)*4/100000","v":0.86883577232412568},{"$f":"SUM('直送方式（ｼﾅﾘｵ2）ピーク月'!G42:G47)*4/100000","v":0.86705014390185087},{"$f":"SUM('直送方式（ｼﾅﾘｵ2）ピーク月'!H42:H47)*4/100000","v":0.57947118281734511},{"$f":"SUM('直送方式（ｼﾅﾘｵ2）ピーク月'!I42:I47)*4/100000","v":0.59765136308849542},{"$f":"SUM('直送方式（ｼﾅﾘｵ2）ピーク月'!J42:J47)*4/100000","v":0.45612095604900843},{"$f":"SUM(G47:L47)","v":12.114530268796367},{"$f":"'直送方式（ｼﾅﾘｵ2）_水素'!E163+'直送方式（ｼﾅﾘｵ2）_水素'!E164","v":8.4282666995271871},{"$f":"'直送方式（ｼﾅﾘｵ2）_水素'!F163+'直送方式（ｼﾅﾘｵ2）_水素'!F164","v":6.9573808690299979},{"$f":"'直送方式（ｼﾅﾘｵ2）_水素'!G163+'直送方式（ｼﾅﾘｵ2）_水素'!G164","v":3.3447598562745018},{"$f":"'直送方式（ｼﾅﾘｵ2）_水素'!H163+'直送方式（ｼﾅﾘｵ2）_水素'!H164","v":3.3447598562745018},{"$f":"'直送方式（ｼﾅﾘｵ2）_水素'!I163+'直送方式（ｼﾅﾘｵ2）_水素'!I164","v":3.3447598562745018},{"$f":"'直送方式（ｼﾅﾘｵ2）_水素'!J163+'直送方式（ｼﾅﾘｵ2）_水素'!J164","v":3.3447598562745018},{"$f":"SUM(N45:S47)","v":28.764686993655189},{"$f":"SUM(G47,N45)","v":11.216909843605928},{"$f":"SUM(H47,O45)","v":9.5638881860023748},{"$f":"SUM(I47,P45)","v":5.1644091581552036},{"$f":"SUM(J47,Q45)","v":5.0831734047265371},{"$f":"SUM(K47,R45)","v":5.1377139455399883},{"$f":"SUM(L47,S45)","v":4.7131227244215275},{"$f":"SUM(U45:Z47)","v":40.879217262451562}]
[null,null,null,null,null,"その他月（８か月）",{"$f":"SUM('直送方式（ｼﾅﾘｵ2）その他月'!E42:E47)*8/100000","v":1.7555278288710023},{"$f":"SUM('直送方式（ｼﾅﾘｵ2）その他月'!F42:F47)*8/100000","v":1.7376715446482514},{"$f":"SUM('直送方式（ｼﾅﾘｵ2）その他月'!G42:G47)*8/100000","v":0.95259915797885086},{"$f":"SUM('直送方式（ｼﾅﾘｵ2）その他月'!H42:H47)*8/100000","v":1.1589423656346902},{"$f":"SUM('直送方式（ｼﾅﾘｵ2）その他月'!I42:I47)*8/100000","v":1.1953027261769908},{"$f":"SUM('直送方式（ｼﾅﾘｵ2）その他月'!J42:J47)*8/100000","v":0.91224191209801686}]
[null,null,null,null,null,"年間合計",{"$f":"SUM(G45:G46)","v":2.7886431440787405},2.6065073169723769,1.8196493018807018,1.7384135484520353,1.7929540892654863,1.3683628681470252]
[null,null,null,"拠点方式","新潟港","ピーク月（４か月）",{"$f":"SUM('拠点方式（新潟港ｼﾅﾘｵ2)'!E37:E42)*4/100000","v":1.2685564918935173},{"$f":"SUM('拠点方式（新潟港ｼﾅﾘｵ2)'!F37:F42)*4/100000","v":5.8854316909549481E-2},{"$f":"SUM('拠点方式（新潟港ｼﾅﾘｵ2)'!G37:G42)*4/100000","v":4.1524990263959914E-2},{"$f":"SUM('拠点方式（新潟港ｼﾅﾘｵ2)'!H37:H42)*4/100000","v":3.3350779582078043E-2},{"$f":"SUM('拠点方式（新潟港ｼﾅﾘｵ2)'!I37:I42)*4/100000","v":2.0435526704704679E-2},{"$f":"SUM('拠点方式（新潟港ｼﾅﾘｵ2)'!J37:J42)*4/100000","v":3.9890148127583541E-2},{"$f":"SUM(G50:L50)","v":4.3227700434163996},{"$f":"'拠点方式（新潟港ｼﾅﾘｵ2)'!E172+'拠点方式（新潟港ｼﾅﾘｵ2)'!E173","v":12.239498840720891},{"$f":"'拠点方式（新潟港ｼﾅﾘｵ2)'!F172+'拠点方式（新潟港ｼﾅﾘｵ2)'!F173","v":6.9573808690299979},{"$f":"'拠点方式（新潟港ｼﾅﾘｵ2)'!G172+'拠点方式（新潟港ｼﾅﾘｵ2)'!G173","v":3.3447598562745018},{"$f":"'拠点方式（新潟港ｼﾅﾘｵ2)'!H172+'拠点方式（新潟港ｼﾅﾘｵ2)'!H173","v":3.3447598562745018},{"$f":"'拠点方式（新潟港ｼﾅﾘｵ2)'!I172+'拠点方式（新潟港ｼﾅﾘｵ2)'!I173","v":3.3447598562745018},{"$f":"'拠点方式（新潟港ｼﾅﾘｵ2)'!J172+'拠点方式（新潟港ｼﾅﾘｵ2)'!J173","v":3.3447598562745018},{"$f":"SUM(N48:S50)","v":32.575919134848888},{"$f":"SUM(G50,N48)","v":16.045168316401444},{"$f":"SUM(H50,O48)","v":7.1104020929948266},{"$f":"SUM(I50,P48)","v":3.4278098368024215},{"$f":"SUM(J50,Q48)","v":3.4448121950207358},{"$f":"SUM(K50,R48)","v":3.4060664363886159},{"$f":"SUM(L50,S48)","v":3.4644303006572525},{"$f":"SUM(U48:Z50)","v":36.898689178265293}]
[null,null,null,null,null,"その他月（８か月）",{"$f":"SUM('拠点方式（新潟港ｼﾅﾘｵ2)'!P37:P42)*8/100000","v":2.5371129837870345},{"$f":"SUM('拠点方式（新潟港ｼﾅﾘｵ2)'!Q37:Q42)*8/100000","v":9.4166907055279164E-2},{"$f":"SUM('拠点方式（新潟港ｼﾅﾘｵ2)'!R37:R42)*8/100000","v":4.1524990263959914E-2},{"$f":"SUM('拠点方式（新潟港ｼﾅﾘｵ2)'!S37:S42)*8/100000","v":6.6701559164156085E-2},{"$f":"SUM('拠点方式（新潟港ｼﾅﾘｵ2)'!T37:T42)*8/100000","v":4.0871053409409358E-2},{"$f":"SUM('拠点方式（新潟港ｼﾅﾘｵ2)'!U37:U42)*8/100000","v":7.9780296255167082E-2}]
[null,null,null,null,null,"年間合計",{"$f":"SUM(G48:G49)","v":3.8056694756805518},{"$f":"SUM(H48:H49)","v":0.15302122396482865},8.3049980527919828E-2,0.10005233874623412,6.1306580114114037E-2,0.11967044438275062]
[null,null,null,null,"直江津港","ピーク月（４か月）",{"$f":"SUM('拠点方式（直江津港ｼﾅﾘｵ2)'!F43:F48)*4/100000","v":9.4166907055279164E-2},{"$f":"SUM('拠点方式（直江津港ｼﾅﾘｵ2)'!E43:E48)*4/100000","v":1.2556534180149141},{"$f":"SUM('拠点方式（直江津港ｼﾅﾘｵ2)'!G43:G48)*4/100000","v":3.9236211273032992E-2},{"$f":"SUM('拠点方式（直江津港ｼﾅﾘｵ2)'!H43:H48)*4/100000","v":2.4686116259283259E-2},{"$f":"SUM('拠点方式（直江津港ｼﾅﾘｵ2)'!I43:I48)*4/100000","v":1.7492810859227204E-2},{"$f":"SUM('拠点方式（直江津港ｼﾅﾘｵ2)'!J43:J48)*4/100000","v":3.5149105932092049E-2},{"$f":"SUM(G53:L53)","v":4.3363757701446346},{"$f":"'拠点方式（直江津港ｼﾅﾘｵ2)'!E177+'拠点方式（直江津港ｼﾅﾘｵ2)'!E178","v":{"$error":"#NAME?"}},{"$f":"'拠点方式（直江津港ｼﾅﾘｵ2)'!F177+'拠点方式（直江津港ｼﾅﾘｵ2)'!F178","v":{"$error":"#NAME?"}},{"$f":"'拠点方式（直江津港ｼﾅﾘｵ2)'!G177+'拠点方式（直江津港ｼﾅﾘｵ2)'!G178","v":{"$error":"#NAME?"}},{"$f":"'拠点方式（直江津港ｼﾅﾘｵ2)'!H177+'拠点方式（直江津港ｼﾅﾘｵ2)'!H178","v":{"$error":"#NAME?"}},{"$f":"'拠点方式（直江津港ｼﾅﾘｵ2)'!I177+'拠点方式（直江津港ｼﾅﾘｵ2)'!I178","v":{"$error":"#NAME?"}},{"$f":"'拠点方式（直江津港ｼﾅﾘｵ2)'!J177+'拠点方式（直江津港ｼﾅﾘｵ2)'!J178","v":{"$error":"#NAME?"}},{"$f":"SUM(N51:S53)","v":{"$error":"#NAME?"}},{"$f":"SUM(G53,N51)","v":{"$error":"#NAME?"}},{"$f":"SUM(H53,O51)","v":{"$error":"#NAME?"}},{"$f":"SUM(I53,P51)","v":{"$error":"#NAME?"}},{"$f":"SUM(J53,Q51)","v":{"$error":"#NAME?"}},{"$f":"SUM(K53,R51)","v":{"$error":"#NAME?"}},{"$f":"SUM(L53,S51)","v":{"$error":"#NAME?"}},{"$f":"SUM(U51:Z53)","v":{"$error":"#NAME?"}}]
[null,null,null,null,null,"その他月（８か月）",{"$f":"SUM('拠点方式（直江津港ｼﾅﾘｵ2)'!Q43:Q48)*8/100000","v":0.16479208734673856},{"$f":"SUM('拠点方式（直江津港ｼﾅﾘｵ2)'!P43:P48)*8/100000","v":2.5113068360298283},{"$f":"SUM('拠点方式（直江津港ｼﾅﾘｵ2)'!R43:R48)*8/100000","v":3.9236211273032992E-2},{"$f":"SUM('拠点方式（直江津港ｼﾅﾘｵ2)'!S43:S48)*8/100000","v":4.9372232518566518E-2},{"$f":"SUM('拠点方式（直江津港ｼﾅﾘｵ2)'!T43:T48)*8/100000","v":3.4985621718454409E-2},{"$f":"SUM('拠点方式（直江津港ｼﾅﾘｵ2)'!U43:U48)*8/100000","v":7.0298211864184099E-2}]
[null,null,null,null,null,"年間合計",{"$f":"SUM(G51:G52)","v":0.25895899440201775},{"$f":"SUM(H51:H52)","v":3.7669602540447427},{"$f":"SUM(I51:I52)","v":7.8472422546065984E-2},{"$f":"SUM(J51:J52)","v":7.4058348777849781E-2},5.2478432577681616E-2,0.10544731779627614]
[null,null,"2030年","直送方式","－","ピーク月（４か月）",{"$f":"SUM('直送方式（ｼﾅﾘｵ2）ピーク月'!E78:E83)*4/100000","v":1.2685564918935173},{"$f":"SUM('直送方式（ｼﾅﾘｵ2）ピーク月'!F78:F83)*4/100000","v":1.0226070222602603},{"$f":"SUM('直送方式（ｼﾅﾘｵ2）ピーク月'!G78:G83)*4/100000","v":0.86705014390185087},{"$f":"SUM('直送方式（ｼﾅﾘｵ2）ピーク月'!H78:H83)*4/100000","v":0.57947118281734511},{"$f":"SUM('直送方式（ｼﾅﾘｵ2）ピーク月'!I78:I83)*4/100000","v":0.59765136308849542},{"$f":"SUM('直送方式（ｼﾅﾘｵ2）ピーク月'!J78:J83)*4/100000","v":0.45612095604900843},{"$f":"SUM(G56:L56)","v":14.374371480031432},{"$f":"'直送方式（ｼﾅﾘｵ2）_水素'!E176+'直送方式（ｼﾅﾘｵ2）_水素'!E177","v":9.7801371498089544},{"$f":"'直送方式（ｼﾅﾘｵ2）_水素'!F176+'直送方式（ｼﾅﾘｵ2）_水素'!F177","v":6.9573808690299979},{"$f":"'直送方式（ｼﾅﾘｵ2）_水素'!G176+'直送方式（ｼﾅﾘｵ2）_水素'!G177","v":3.3447598562745018},{"$f":"'直送方式（ｼﾅﾘｵ2）_水素'!H176+'直送方式（ｼﾅﾘｵ2）_水素'!H177","v":0},{"$f":"'直送方式（ｼﾅﾘｵ2）_水素'!I176+'直送方式（ｼﾅﾘｵ2）_水素'!I177","v":0},{"$f":"'直送方式（ｼﾅﾘｵ2）_水素'!J176+'直送方式（ｼﾅﾘｵ2）_水素'!J177","v":0},{"$f":"SUM(N54:S56)","v":20.082277875113455},{"$f":"SUM(G56,N54)","v":13.585806625489507},{"$f":"SUM(H56,O54)","v":10.025201935810779},{"$f":"SUM(I56,P54)","v":5.9459102879800545},{"$f":"SUM(J56,Q54)","v":1.7384135484520353},{"$f":"SUM(K56,R54)","v":1.7929540892654863},{"$f":"SUM(L56,S54)","v":1.3683628681470252},{"$f":"SUM(U54:Z56)","v":34.45664935514489}]
[null,null,null,null,null,"その他月（８か月）",{"$f":"SUM('直送方式（ｼﾅﾘｵ2）その他月'!E78:E83)*8/100000","v":2.5371129837870345},{"$f":"SUM('直送方式（ｼﾅﾘｵ2）その他月'!F78:F83)*8/100000","v":2.0452140445205207},{"$f":"SUM('直送方式（ｼﾅﾘｵ2）その他月'!G78:G83)*8/100000","v":1.7341002878037017},{"$f":"SUM('直送方式（ｼﾅﾘｵ2）その他月'!H78:H83)*8/100000","v":1.1589423656346902},{"$f":"SUM('直送方式（ｼﾅﾘｵ2）その他月'!I78:I83)*8/100000","v":1.1953027261769908},{"$f":"SUM('直送方式（ｼﾅﾘｵ2）その他月'!J78:J83)*8/100000","v":0.91224191209801686}]
[null,null,null,null,null,"年間合計",{"$f":"SUM(G54:G55)","v":3.8056694756805518},3.0678210667807813,2.6011504317055527,1.7384135484520353,1.7929540892654863,1.3683628681470252]
[null,null,null,"拠点方式","新潟港","ピーク月（４か月）",{"$f":"SUM('拠点方式（新潟港ｼﾅﾘｵ2)'!E75:E80)*4/100000","v":1.6760762317081077},{"$f":"SUM('拠点方式（新潟港ｼﾅﾘｵ2)'!F75:F80)*4/100000","v":0.12947949720100885},{"$f":"SUM('拠点方式（新潟港ｼﾅﾘｵ2)'!G75:G80)*4/100000","v":6.2287485395939875E-2},{"$f":"SUM('拠点方式（新潟港ｼﾅﾘｵ2)'!H75:H80)*4/100000","v":3.3350779582078043E-2},{"$f":"SUM('拠点方式（新潟港ｼﾅﾘｵ2)'!I75:I80)*4/100000","v":2.0435526704704679E-2},{"$f":"SUM('拠点方式（新潟港ｼﾅﾘｵ2)'!J75:J80)*4/100000","v":3.9890148127583541E-2},{"$f":"SUM(G59:L59)","v":5.5499360140789333},{"$f":"'拠点方式（新潟港ｼﾅﾘｵ2)'!E185+'拠点方式（新潟港ｼﾅﾘｵ2)'!E186","v":14.471935396480099},{"$f":"'拠点方式（新潟港ｼﾅﾘｵ2)'!F185+'拠点方式（新潟港ｼﾅﾘｵ2)'!F186","v":6.9573808690299979},{"$f":"'拠点方式（新潟港ｼﾅﾘｵ2)'!G185+'拠点方式（新潟港ｼﾅﾘｵ2)'!G186","v":3.3447598562745018},{"$f":"'拠点方式（新潟港ｼﾅﾘｵ2)'!H185+'拠点方式（新潟港ｼﾅﾘｵ2)'!H186","v":0},{"$f":"'拠点方式（新潟港ｼﾅﾘｵ2)'!I185+'拠点方式（新潟港ｼﾅﾘｵ2)'!I186","v":0},{"$f":"'拠点方式（新潟港ｼﾅﾘｵ2)'!J185+'拠点方式（新潟港ｼﾅﾘｵ2)'!J186","v":0},{"$f":"SUM(N57:S59)","v":24.774076121784596},{"$f":"SUM(G59,N57)","v":19.212624553052727},{"$f":"SUM(H59,O57)","v":7.2987359071053852},{"$f":"SUM(I59,P57)","v":3.5316223124623214},{"$f":"SUM(J59,Q57)","v":0.10005233874623412},{"$f":"SUM(K59,R57)","v":6.1306580114114037E-2},{"$f":"SUM(L59,S57)","v":0.11967044438275062},{"$f":"SUM(U57:Z59)","v":30.324012135863534}]
[null,null,null,null,null,"その他月（８か月）",{"$f":"SUM('拠点方式（新潟港ｼﾅﾘｵ2)'!P75:P80)*8/100000","v":3.0646129248645195},{"$f":"SUM('拠点方式（新潟港ｼﾅﾘｵ2)'!Q75:Q80)*8/100000","v":0.21187554087437813},{"$f":"SUM('拠点方式（新潟港ｼﾅﾘｵ2)'!R75:R80)*8/100000","v":0.12457497079187975},{"$f":"SUM('拠点方式（新潟港ｼﾅﾘｵ2)'!S75:S80)*8/100000","v":6.6701559164156085E-2},{"$f":"SUM('拠点方式（新潟港ｼﾅﾘｵ2)'!T75:T80)*8/100000","v":4.0871053409409358E-2},{"$f":"SUM('拠点方式（新潟港ｼﾅﾘｵ2)'!U75:U80)*8/100000","v":7.9780296255167082E-2}]
[null,null,null,null,null,"年間合計",{"$f":"SUM(G57:G58)","v":4.7406891565726275},{"$f":"SUM(H57:H58)","v":0.34135503807538697},0.18686245618781963,0.10005233874623412,6.1306580114114037E-2,0.11967044438275062]
[null,null,null,null,"直江津港","ピーク月（４か月）",{"$f":"SUM('拠点方式（直江津港ｼﾅﾘｵ2)'!F81:F86)*4/100000","v":0.20010467749246824},{"$f":"SUM('拠点方式（直江津港ｼﾅﾘｵ2)'!E81:E86)*4/100000","v":1.6590280863696061},{"$f":"SUM('拠点方式（直江津港ｼﾅﾘｵ2)'!G81:G86)*4/100000","v":5.8854316909549488E-2},{"$f":"SUM('拠点方式（直江津港ｼﾅﾘｵ2)'!H81:H86)*4/100000","v":2.4686116259283259E-2},{"$f":"SUM('拠点方式（直江津港ｼﾅﾘｵ2)'!I81:I86)*4/100000","v":1.7492810859227204E-2},{"$f":"SUM('拠点方式（直江津港ｼﾅﾘｵ2)'!J81:J86)*4/100000","v":3.5149105932092049E-2},{"$f":"SUM(G62:L62)","v":5.6307053200513968},{"$f":"'拠点方式（直江津港ｼﾅﾘｵ2)'!E190+'拠点方式（直江津港ｼﾅﾘｵ2)'!E191","v":{"$error":"#NAME?"}},{"$f":"'拠点方式（直江津港ｼﾅﾘｵ2)'!F190+'拠点方式（直江津港ｼﾅﾘｵ2)'!F191","v":{"$error":"#NAME?"}},{"$f":"'拠点方式（直江津港ｼﾅﾘｵ2)'!G190+'拠点方式（直江津港ｼﾅﾘｵ2)'!G191","v":{"$error":"#NAME?"}},{"$f":"'拠点方式（直江津港ｼﾅﾘｵ2)'!H190+'拠点方式（直江津港ｼﾅﾘｵ2)'!H191","v":0},{"$f":"'拠点方式（直江津港ｼﾅﾘｵ2)'!I190+'拠点方式（直江津港ｼﾅﾘｵ2)'!I191","v":{"$error":"#NAME?"}},{"$f":"'拠点方式（直江津港ｼﾅﾘｵ2)'!J190+'拠点方式（直江津港ｼﾅﾘｵ2)'!J191","v":0},{"$f":"SUM(N60:S62)","v":{"$error":"#NAME?"}},{"$f":"SUM(G62,N60)","v":{"$error":"#NAME?"}},{"$f":"SUM(H62,O60)","v":{"$error":"#NAME?"}},{"$f":"SUM(I62,P60)","v":{"$error":"#NAME?"}},{"$f":"SUM(J62,Q60)","v":7.4058348777849781E-2},{"$f":"SUM(K62,R60)","v":{"$error":"#NAME?"}},{"$f":"SUM(L62,S60)","v":0.10544731779627614},{"$f":"SUM(U60:Z62)","v":{"$error":"#NAME?"}}]
[null,null,null,null,null,"その他月（８か月）",{"$f":"SUM('拠点方式（直江津港ｼﾅﾘｵ2)'!Q81:Q86)*8/100000","v":0.32958417469347712},{"$f":"SUM('拠点方式（直江津港ｼﾅﾘｵ2)'!P81:P86)*8/100000","v":3.0334413316153888},{"$f":"SUM('拠点方式（直江津港ｼﾅﾘｵ2)'!R81:R86)*8/100000","v":0.11770863381909898},{"$f":"SUM('拠点方式（直江津港ｼﾅﾘｵ2)'!S81:S86)*8/100000","v":4.9372232518566518E-2},{"$f":"SUM('拠点方式（直江津港ｼﾅﾘｵ2)'!T81:T86)*8/100000","v":3.4985621718454409E-2},{"$f":"SUM('拠点方式（直江津港ｼﾅﾘｵ2)'!U81:U86)*8/100000","v":7.0298211864184099E-2}]
[null,null,null,null,null,"年間合計",{"$f":"SUM(G60:G61)","v":0.5296888521859453},{"$f":"SUM(H60:H61)","v":4.6924694179849951},{"$f":"SUM(I60:I61)","v":0.17656295072864847},{"$f":"SUM(J60:J61)","v":7.4058348777849781E-2},5.2478432577681616E-2,0.10544731779627614]
[null,null,"移行期","直送方式","－","ピーク月（４か月）",{"$f":"SUM('直送方式（ｼﾅﾘｵ2）ピーク月'!E114:E119)*4/100000","v":5.5873883179210448},{"$f":"SUM('直送方式（ｼﾅﾘｵ2）ピーク月'!F114:F119)*4/100000","v":3.6870376074472682},{"$f":"SUM('直送方式（ｼﾅﾘｵ2）ピーク月'!G114:G119)*4/100000","v":1.5136035064827813},{"$f":"SUM('直送方式（ｼﾅﾘｵ2）ピーク月'!H114:H119)*4/100000","v":11.589423656346902},{"$f":"SUM('直送方式（ｼﾅﾘｵ2）ピーク月'!I114:I119)*4/100000","v":1.0166022834331303},{"$f":"SUM('直送方式（ｼﾅﾘｵ2）ピーク月'!J114:J119)*4/100000","v":0.97727124411542787},{"$f":"SUM(G65:L65)","v":64.447548226217776},{"$f":"'直送方式（ｼﾅﾘｵ2）_水素'!E190+'直送方式（ｼﾅﾘｵ2）_水素'!E191","v":78.454374298020312},{"$f":"'直送方式（ｼﾅﾘｵ2）_水素'!F190+'直送方式（ｼﾅﾘｵ2）_水素'!F191","v":58.840780723515223},{"$f":"'直送方式（ｼﾅﾘｵ2）_水素'!G190+'直送方式（ｼﾅﾘｵ2）_水素'!G191","v":18.492424051174616},{"$f":"'直送方式（ｼﾅﾘｵ2）_水素'!H190+'直送方式（ｼﾅﾘｵ2）_水素'!H191","v":8.4282666995271871},{"$f":"'直送方式（ｼﾅﾘｵ2）_水素'!I190+'直送方式（ｼﾅﾘｵ2）_水素'!I191","v":8.4282666995271871},{"$f":"'直送方式（ｼﾅﾘｵ2）_水素'!J190+'直送方式（ｼﾅﾘｵ2）_水素'!J191","v":9.7801371498089544},{"$f":"SUM(N63:S65)","v":182.42424962157352},{"$f":"SUM(G65,N63)","v":91.491613706502747},{"$f":"SUM(H65,O63)","v":69.901893545857035},{"$f":"SUM(I65,P63)","v":23.033234570622959},{"$f":"SUM(J65,Q63)","v":38.560768206029131},{"$f":"SUM(K65,R63)","v":11.17233693662414},{"$f":"SUM(L65,S63)","v":12.711950882155238},{"$f":"SUM(U63:Z65)","v":246.87179784779124}]
[null,null,null,null,null,"その他月（８か月）",{"$f":"SUM('直送方式（ｼﾅﾘｵ2）その他月'!E114:E119)*8/100000","v":7.4498510905613928},{"$f":"SUM('直送方式（ｼﾅﾘｵ2）その他月'!F114:F119)*8/100000","v":7.3740752148945363},{"$f":"SUM('直送方式（ｼﾅﾘｵ2）その他月'!G114:G119)*8/100000","v":3.0272070129655626},{"$f":"SUM('直送方式（ｼﾅﾘｵ2）その他月'!H114:H119)*8/100000","v":18.543077850155044},{"$f":"SUM('直送方式（ｼﾅﾘｵ2）その他月'!I114:I119)*8/100000","v":1.7274679536638227},{"$f":"SUM('直送方式（ｼﾅﾘｵ2）その他月'!J114:J119)*8/100000","v":1.9545424882308557}]
[null,null,null,null,null,"年間合計",{"$f":"SUM(G63:G64)","v":13.037239408482439},11.061112822341805,4.5408105194483444,30.132501506501946,2.744070237096953,2.9318137323462836]
[null,null,null,"拠点方式","新潟港","ピーク月（４か月）",{"$f":"SUM('拠点方式（新潟港ｼﾅﾘｵ2)'!E113:E118)*4/100000","v":11.17477663584209},{"$f":"SUM('拠点方式（新潟港ｼﾅﾘｵ2)'!F113:F118)*4/100000","v":0.82396043673369279},{"$f":"SUM('拠点方式（新潟港ｼﾅﾘｵ2)'!G113:G118)*4/100000","v":0.58134986369543884},{"$f":"SUM('拠点方式（新潟港ｼﾅﾘｵ2)'!H113:H118)*4/100000","v":0.23345545707454629},{"$f":"SUM('拠点方式（新潟港ｼﾅﾘｵ2)'!I113:I118)*4/100000","v":0.16348421363763743},{"$f":"SUM('拠点方式（新潟港ｼﾅﾘｵ2)'!J113:J118)*4/100000","v":0.43879162940341893},{"$f":"SUM(G68:L68)","v":35.765270286310241},{"$f":"'拠点方式（新潟港ｼﾅﾘｵ2)'!E198+'拠点方式（新潟港ｼﾅﾘｵ2)'!E199","v":156.90874859604062},{"$f":"'拠点方式（新潟港ｼﾅﾘｵ2)'!F198+'拠点方式（新潟港ｼﾅﾘｵ2)'!F199","v":58.840780723515223},{"$f":"'拠点方式（新潟港ｼﾅﾘｵ2)'!G198+'拠点方式（新潟港ｼﾅﾘｵ2)'!G199","v":18.492424051174616},{"$f":"'拠点方式（新潟港ｼﾅﾘｵ2)'!H198+'拠点方式（新潟港ｼﾅﾘｵ2)'!H199","v":8.4282666995271871},{"$f":"'拠点方式（新潟港ｼﾅﾘｵ2)'!I198+'拠点方式（新潟港ｼﾅﾘｵ2)'!I199","v":8.4282666995271871},{"$f":"'拠点方式（新潟港ｼﾅﾘｵ2)'!J198+'拠点方式（新潟港ｼﾅﾘｵ2)'!J199","v":9.7801371498089544},{"$f":"SUM(N66:S68)","v":260.87862391959385},{"$f":"SUM(G68,N66)","v":186.70815295828621},{"$f":"SUM(H68,O66)","v":61.030161312550462},{"$f":"SUM(I68,P66)","v":20.028848690941132},{"$f":"SUM(J68,Q66)","v":9.0619315115866694},{"$f":"SUM(K68,R66)","v":8.877848287030691},{"$f":"SUM(L68,S66)","v":10.936951445508877},{"$f":"SUM(U66:Z68)","v":296.64389420590408}]
[null,null,null,null,null,"その他月（８か月）",{"$f":"SUM('拠点方式（新潟港ｼﾅﾘｵ2)'!P113:P118)*8/100000","v":18.624627726403482},{"$f":"SUM('拠点方式（新潟港ｼﾅﾘｵ2)'!Q113:Q118)*8/100000","v":1.3654201523015479},{"$f":"SUM('拠点方式（新潟港ｼﾅﾘｵ2)'!R113:R118)*8/100000","v":0.95507477607107805},{"$f":"SUM('拠点方式（新潟港ｼﾅﾘｵ2)'!S113:S118)*8/100000","v":0.40020935498493648},{"$f":"SUM('拠点方式（新潟港ｼﾅﾘｵ2)'!T113:T118)*8/100000","v":0.28609737386586553},{"$f":"SUM('拠点方式（新潟港ｼﾅﾘｵ2)'!U113:U118)*8/100000","v":0.71802266629650358}]
[null,null,null,null,null,"年間合計",{"$f":"SUM(G66:G67)","v":29.799404362245571},{"$f":"SUM(H66:H67)","v":2.1893805890352409},1.5364246397665169,0.63366481205948277,0.44958158750350297,1.1568142956999226]
[null,null,null,null,"直江津港","ピーク月（４か月）",{"$f":"SUM('拠点方式（直江津港ｼﾅﾘｵ2)'!F119:F124)*4/100000","v":1.247711518482449},{"$f":"SUM('拠点方式（直江津港ｼﾅﾘｵ2)'!E119:E124)*4/100000","v":11.061112822341805},{"$f":"SUM('拠点方式（直江津港ｼﾅﾘｵ2)'!G119:G124)*4/100000","v":0.54930695782246186},{"$f":"SUM('拠点方式（直江津港ｼﾅﾘｵ2)'!H119:H124)*4/100000","v":0.1728028138149828},{"$f":"SUM('拠点方式（直江津港ｼﾅﾘｵ2)'!I119:I124)*4/100000","v":0.13994248687381763},{"$f":"SUM('拠点方式（直江津港ｼﾅﾘｵ2)'!J119:J124)*4/100000","v":0.38664016525301254},{"$f":"SUM(G71:L71)","v":36.117084543475194},{"$f":"'拠点方式（直江津港ｼﾅﾘｵ2)'!E203+'拠点方式（直江津港ｼﾅﾘｵ2)'!E204","v":{"$error":"#NAME?"}},{"$f":"'拠点方式（直江津港ｼﾅﾘｵ2)'!F203+'拠点方式（直江津港ｼﾅﾘｵ2)'!F204","v":{"$error":"#NAME?"}},{"$f":"'拠点方式（直江津港ｼﾅﾘｵ2)'!G203+'拠点方式（直江津港ｼﾅﾘｵ2)'!G204","v":{"$error":"#NAME?"}},{"$f":"'拠点方式（直江津港ｼﾅﾘｵ2)'!H203+'拠点方式（直江津港ｼﾅﾘｵ2)'!H204","v":{"$error":"#NAME?"}},{"$f":"'拠点方式（直江津港ｼﾅﾘｵ2)'!I203+'拠点方式（直江津港ｼﾅﾘｵ2)'!I204","v":{"$error":"#NAME?"}},{"$f":"'拠点方式（直江津港ｼﾅﾘｵ2)'!J203+'拠点方式（直江津港ｼﾅﾘｵ2)'!J204","v":{"$error":"#NAME?"}},{"$f":"SUM(N69:S71)","v":{"$error":"#NAME?"}},{"$f":"SUM(G71,N69)","v":{"$error":"#NAME?"}},{"$f":"SUM(H71,O69)","v":{"$error":"#NAME?"}},{"$f":"SUM(I71,P69)","v":{"$error":"#NAME?"}},{"$f":"SUM(J71,Q69)","v":{"$error":"#NAME?"}},{"$f":"SUM(K71,R69)","v":{"$error":"#NAME?"}},{"$f":"SUM(L71,S69)","v":{"$error":"#NAME?"}},{"$f":"SUM(U69:Z71)","v":{"$error":"#NAME?"}}]
[null,null,null,null,null,"その他月（８か月）",{"$f":"SUM('拠点方式（直江津港ｼﾅﾘｵ2)'!Q119:Q124)*8/100000","v":2.048130228452322},{"$f":"SUM('拠点方式（直江津港ｼﾅﾘｵ2)'!P119:P124)*8/100000","v":18.435188037236344},{"$f":"SUM('拠点方式（直江津港ｼﾅﾘｵ2)'!R119:R124)*8/100000","v":0.90243285927975869},{"$f":"SUM('拠点方式（直江津港ｼﾅﾘｵ2)'!S119:S124)*8/100000","v":0.29623339511139907},{"$f":"SUM('拠点方式（直江津港ｼﾅﾘｵ2)'!T119:T124)*8/100000","v":0.24489935202918089},{"$f":"SUM('拠点方式（直江津港ｼﾅﾘｵ2)'!U119:U124)*8/100000","v":0.63268390677765696}]
[null,null,null,null,null,"年間合計",{"$f":"SUM(G69:G70)","v":3.2958417469347712},{"$f":"SUM(H69:H70)","v":29.496300859578149},{"$f":"SUM(I69:I70)","v":1.4517398171022204},{"$f":"SUM(J69:J70)","v":0.46903620892638187},0.3848418389029985,1.0193240720306695]
[null,null,"2050年","直送方式","－","ピーク月（４か月）",{"$f":"SUM('直送方式（ｼﾅﾘｵ2）ピーク月'!E150:E155)*4/100000","v":26.000618556647332},{"$f":"SUM('直送方式（ｼﾅﾘｵ2）ピーク月'!F150:F155)*4/100000","v":16.591669233512707},{"$f":"SUM('直送方式（ｼﾅﾘｵ2）ピーク月'!G150:G155)*4/100000","v":5.5191900298208756},{"$f":"SUM('直送方式（ｼﾅﾘｵ2）ピーク月'!H150:H155)*4/100000","v":15.645721936068316},{"$f":"SUM('直送方式（ｼﾅﾘｵ2）ピーク月'!I150:I155)*4/100000","v":1.2482802329414266},{"$f":"SUM('直送方式（ｼﾅﾘｵ2）ピーク月'!J150:J155)*4/100000","v":2.3999717414201678},{"$f":"SUM(G74:L74)","v":183.03250344426527},{"$f":"'直送方式（ｼﾅﾘｵ2）_水素'!E203+'直送方式（ｼﾅﾘｵ2）_水素'!E204","v":372.65827791559644},{"$f":"'直送方式（ｼﾅﾘｵ2）_水素'!F203+'直送方式（ｼﾅﾘｵ2）_水素'!F204","v":235.36312289406089},{"$f":"'直送方式（ｼﾅﾘｵ2）_水素'!G203+'直送方式（ｼﾅﾘｵ2）_水素'!G204","v":78.454374298020312},{"$f":"'直送方式（ｼﾅﾘｵ2）_水素'!H203+'直送方式（ｼﾅﾘｵ2）_水素'!H204","v":5.3094753144311442},{"$f":"'直送方式（ｼﾅﾘｵ2）_水素'!I203+'直送方式（ｼﾅﾘｵ2）_水素'!I204","v":8.4282666995271871},{"$f":"'直送方式（ｼﾅﾘｵ2）_水素'!J203+'直送方式（ｼﾅﾘｵ2）_水素'!J204","v":9.7801371498089544},{"$f":"SUM(N72:S74)","v":709.99365427144483},{"$f":"SUM(G74,N72)","v":443.3580030156121},{"$f":"SUM(H74,O72)","v":281.45109298715175},{"$f":"SUM(I74,P72)","v":95.011944387482941},{"$f":"SUM(J74,Q72)","v":46.451929294462651},{"$f":"SUM(K74,R72)","v":12.173107398351467},{"$f":"SUM(L74,S72)","v":14.58008063264929},{"$f":"SUM(U72:Z74)","v":893.02615771571016}]
[null,null,null,null,null,"その他月（８か月）",{"$f":"SUM('直送方式（ｼﾅﾘｵ2）その他月'!E150:E155)*8/100000","v":44.699106543368359},{"$f":"SUM('直送方式（ｼﾅﾘｵ2）その他月'!F150:F155)*8/100000","v":29.496300859578145},{"$f":"SUM('直送方式（ｼﾅﾘｵ2）その他月'!G150:G155)*8/100000","v":11.038380059641751},{"$f":"SUM('直送方式（ｼﾅﾘｵ2）その他月'!H150:H155)*8/100000","v":25.496732043963185},{"$f":"SUM('直送方式（ｼﾅﾘｵ2）その他月'!I150:I155)*8/100000","v":2.4965604658828533},{"$f":"SUM('直送方式（ｼﾅﾘｵ2）その他月'!J150:J155)*8/100000","v":2.3999717414201678}]
[null,null,null,null,null,"年間合計",{"$f":"SUM(G72:G73)","v":70.699725100015684},46.087970093090853,16.557570089462626,41.142453980031505,3.7448406988242802,4.7999434828403356]
[null,null,null,"拠点方式","新潟港","ピーク月（４か月）",{"$f":"SUM('拠点方式（新潟港ｼﾅﾘｵ2)'!E151:E156)*4/100000","v":50.286494861289405},{"$f":"SUM('拠点方式（新潟港ｼﾅﾘｵ2)'!F151:F156)*4/100000","v":4.7436579429096879},{"$f":"SUM('拠点方式（新潟港ｼﾅﾘｵ2)'!G151:G156)*4/100000","v":2.4499744255736347},{"$f":"SUM('拠点方式（新潟港ｼﾅﾘｵ2)'!H151:H156)*4/100000","v":0.33350779582078038},{"$f":"SUM('拠点方式（新潟港ｼﾅﾘｵ2)'!I151:I156)*4/100000","v":0.30653290057057014},{"$f":"SUM('拠点方式（新潟港ｼﾅﾘｵ2)'!J151:J156)*4/100000","v":0.7978029625516706},{"$f":"SUM(G77:L77)","v":154.94003490010076},{"$f":"'拠点方式（新潟港ｼﾅﾘｵ2)'!E211+'拠点方式（新潟港ｼﾅﾘｵ2)'!E212","v":686.47577510767769},{"$f":"'拠点方式（新潟港ｼﾅﾘｵ2)'!F211+'拠点方式（新潟港ｼﾅﾘｵ2)'!F212","v":235.36312289406089},{"$f":"'拠点方式（新潟港ｼﾅﾘｵ2)'!G211+'拠点方式（新潟港ｼﾅﾘｵ2)'!G212","v":78.454374298020312},{"$f":"'拠点方式（新潟港ｼﾅﾘｵ2)'!H211+'拠点方式（新潟港ｼﾅﾘｵ2)'!H212","v":5.3094753144311442},{"$f":"'拠点方式（新潟港ｼﾅﾘｵ2)'!I211+'拠点方式（新潟港ｼﾅﾘｵ2)'!I212","v":8.4282666995271871},{"$f":"'拠点方式（新潟港ｼﾅﾘｵ2)'!J211+'拠点方式（新潟港ｼﾅﾘｵ2)'!J212","v":9.7801371498089544},{"$f":"SUM(N75:S77)","v":1023.8111514635261},{"$f":"SUM(G77,N75)","v":818.7106319651424},{"$f":"SUM(H77,O75)","v":247.8520089422673},{"$f":"SUM(I77,P75)","v":84.932272779198058},{"$f":"SUM(J77,Q75)","v":6.1765955835651729},{"$f":"SUM(K77,R75)","v":9.2252522410106703},{"$f":"SUM(L77,S75)","v":11.854424852443298},{"$f":"SUM(U75:Z77)","v":1178.7511863636269}]
[null,null,null,null,null,"その他月（８か月）",{"$f":"SUM('拠点方式（新潟港ｼﾅﾘｵ2)'!P151:P156)*8/100000","v":81.948361996175322},{"$f":"SUM('拠点方式（新潟港ｼﾅﾘｵ2)'!Q151:Q156)*8/100000","v":7.7452281052967118},{"$f":"SUM('拠点方式（新潟港ｼﾅﾘｵ2)'!R151:R156)*8/100000","v":4.027924055604112},{"$f":"SUM('拠点方式（新潟港ｼﾅﾘｵ2)'!S151:S156)*8/100000","v":0.53361247331324868},{"$f":"SUM('拠点方式（新潟港ｼﾅﾘｵ2)'!T151:T156)*8/100000","v":0.4904526409129123},{"$f":"SUM('拠点方式（新潟港ｼﾅﾘｵ2)'!U151:U156)*8/100000","v":1.2764847400826733}]
[null,null,null,null,null,"年間合計",{"$f":"SUM(G75:G76)","v":132.23485685746473},{"$f":"SUM(H75:H76)","v":12.4888860482064},6.4778984811777462,0.86712026913402906,0.79698554148348244,2.074287702634344]
[null,null,null,null,"直江津港","ピーク月（４か月）",{"$f":"SUM('拠点方式（直江津港ｼﾅﾘｵ2)'!F157:F162)*4/100000","v":7.4038730672213253},{"$f":"SUM('拠点方式（直江津港ｼﾅﾘｵ2)'!E157:E162)*4/100000","v":49.775007700538126},{"$f":"SUM('拠点方式（直江津港ｼﾅﾘｵ2)'!G157:G162)*4/100000","v":2.29531835947243},{"$f":"SUM('拠点方式（直江津港ｼﾅﾘｵ2)'!H157:H162)*4/100000","v":0.24686116259283256},{"$f":"SUM('拠点方式（直江津港ｼﾅﾘｵ2)'!I157:I162)*4/100000","v":0.26239216288840805},{"$f":"SUM('拠点方式（直江津港ｼﾅﾘｵ2)'!J157:J162)*4/100000","v":0.70298211864184112},{"$f":"SUM(G80:L80)","v":159.78844905646227},{"$f":"'拠点方式（直江津港ｼﾅﾘｵ2)'!E216+'拠点方式（直江津港ｼﾅﾘｵ2)'!E217","v":{"$error":"#NAME?"}},{"$f":"'拠点方式（直江津港ｼﾅﾘｵ2)'!F216+'拠点方式（直江津港ｼﾅﾘｵ2)'!F217","v":{"$error":"#NAME?"}},{"$f":"'拠点方式（直江津港ｼﾅﾘｵ2)'!G216+'拠点方式（直江津港ｼﾅﾘｵ2)'!G217","v":{"$error":"#NAME?"}},{"$f":"'拠点方式（直江津港ｼﾅﾘｵ2)'!H216+'拠点方式（直江津港ｼﾅﾘｵ2)'!H217","v":{"$error":"#NAME?"}},{"$f":"'拠点方式（直江津港ｼﾅﾘｵ2)'!I216+'拠点方式（直江津港ｼﾅﾘｵ2)'!I217","v":{"$error":"#NAME?"}},{"$f":"'拠点方式（直江津港ｼﾅﾘｵ2)'!J216+'拠点方式（直江津港ｼﾅﾘｵ2)'!J217","v":{"$error":"#NAME?"}},{"$f":"SUM(N78:S80)","v":{"$error":"#NAME?"}},{"$f":"SUM(G80,N78)","v":{"$error":"#NAME?"}},{"$f":"SUM(H80,O78)","v":{"$error":"#NAME?"}},{"$f":"SUM(I80,P78)","v":{"$error":"#NAME?"}},{"$f":"SUM(J80,Q78)","v":{"$error":"#NAME?"}},{"$f":"SUM(K80,R78)","v":{"$error":"#NAME?"}},{"$f":"SUM(L80,S78)","v":{"$error":"#NAME?"}},{"$f":"SUM(U78:Z80)","v":{"$error":"#NAME?"}}]
[null,null,null,null,null,"その他月（８か月）",{"$f":"SUM('拠点方式（直江津港ｼﾅﾘｵ2)'!Q157:Q162)*8/100000","v":12.241697917186292},{"$f":"SUM('拠点方式（直江津港ｼﾅﾘｵ2)'!P157:P162)*8/100000","v":81.114827363839908},{"$f":"SUM('拠点方式（直江津港ｼﾅﾘｵ2)'!R157:R162)*8/100000","v":3.8059124934841999},{"$f":"SUM('拠点方式（直江津港ｼﾅﾘｵ2)'!S157:S162)*8/100000","v":0.39497786014853214},{"$f":"SUM('拠点方式（直江津港ｼﾅﾘｵ2)'!T157:T162)*8/100000","v":0.41982746062145293},{"$f":"SUM('拠点方式（直江津港ｼﾅﾘｵ2)'!U157:U162)*8/100000","v":1.1247713898269456}]
[null,null,null,null,null,"年間合計",{"$f":"SUM(G78:G79)","v":19.645570984407616},{"$f":"SUM(H78:H79)","v":130.88983506437802},{"$f":"SUM(I78:I79)","v":6.1012308529566299},{"$f":"SUM(J78:J79)","v":0.64183902274136473},0.68221962350986098,1.8277535084687866]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"億円/年"]
[null,"水素",null,null,null,null,"海上輸送費用（単年）",null,null,null,null,null,null,"貯蔵費用（単年）",null,null,null,null,null,null,"合計（単年）"]
[null,null,null,null,null,null,"新潟港","直江津港","伏木\n富山港","金沢港","七尾港","敦賀港","合計","新潟港","直江津港","伏木\n富山港","金沢港","七尾港","敦賀港","合計","新潟港","直江津港","伏木\n富山港","金沢港","七尾港","敦賀港","合計"]
[null,"シナリオ３","実証期","直送方式","－","ピーク月（４か月）",{"$f":"SUM('直送方式（ｼﾅﾘｵ3）ピーク月'!E42:E47)*4/100000","v":1.5716503169189033},{"$f":"SUM('直送方式（ｼﾅﾘｵ3）ピーク月'!F42:F47)*4/100000","v":1.3345021558760022},{"$f":"SUM('直送方式（ｼﾅﾘｵ3）ピーク月'!G42:G47)*4/100000","v":1.3359306586138222},{"$f":"SUM('直送方式（ｼﾅﾘｵ3）ピーク月'!H42:H47)*4/100000","v":0.91169191394704552},{"$f":"SUM('直送方式（ｼﾅﾘｵ3）ピーク月'!I42:I47)*4/100000","v":0.92219405691921474},{"$f":"SUM('直送方式（ｼﾅﾘｵ3）ピーク月'!J42:J47)*4/100000","v":0.72352974880732579},{"$f":"SUM(G88:L88)","v":18.721714074619584},{"$f":"'直送方式（ｼﾅﾘｵ3）_水素'!E163+'直送方式（ｼﾅﾘｵ3）_水素'!E164","v":8.4282666995271871},{"$f":"'直送方式（ｼﾅﾘｵ3）_水素'!F163+'直送方式（ｼﾅﾘｵ3）_水素'!F164","v":6.9573808690299979},{"$f":"'直送方式（ｼﾅﾘｵ3）_水素'!G163+'直送方式（ｼﾅﾘｵ3）_水素'!G164","v":3.3447598562745018},{"$f":"'直送方式（ｼﾅﾘｵ3）_水素'!H163+'直送方式（ｼﾅﾘｵ3）_水素'!H164","v":3.3447598562745018},{"$f":"'直送方式（ｼﾅﾘｵ3）_水素'!I163+'直送方式（ｼﾅﾘｵ3）_水素'!I164","v":3.3447598562745018},{"$f":"'直送方式（ｼﾅﾘｵ3）_水素'!J163+'直送方式（ｼﾅﾘｵ3）_水素'!J164","v":3.3447598562745018},{"$f":"SUM(N86:S88)","v":28.764686993655189},{"$f":"SUM(G88,N86)","v":12.670553902755604},{"$f":"SUM(H88,O86)","v":10.960887336658004},{"$f":"SUM(I88,P86)","v":6.1484331010169031},{"$f":"SUM(J88,Q86)","v":6.079835598115638},{"$f":"SUM(K88,R86)","v":6.1113420270321459},{"$f":"SUM(L88,S86)","v":5.5153491026964794},{"$f":"SUM(U86:Z88)","v":47.486401068274773}]
[null,null,null,null,null,"その他月（８か月）",{"$f":"SUM('直送方式（ｼﾅﾘｵ3）その他月'!E42:E47)*8/100000","v":2.6706368863095133},{"$f":"SUM('直送方式（ｼﾅﾘｵ3）その他月'!F42:F47)*8/100000","v":2.6690043117520044},{"$f":"SUM('直送方式（ｼﾅﾘｵ3）その他月'!G42:G47)*8/100000","v":1.4677425861285789},{"$f":"SUM('直送方式（ｼﾅﾘｵ3）その他月'!H42:H47)*8/100000","v":1.823383827894091},{"$f":"SUM('直送方式（ｼﾅﾘｵ3）その他月'!I42:I47)*8/100000","v":1.8443881138384295},{"$f":"SUM('直送方式（ｼﾅﾘｵ3）その他月'!J42:J47)*8/100000","v":1.4470594976146516}]
[null,null,null,null,null,"年間合計",{"$f":"SUM(G86:G87)","v":4.2422872032284165},4.0035064676280063,2.8036732447424013,2.7350757418411367,2.7665821707576441,2.1705892464219776]
[null,null,null,"拠点方式","新潟港","ピーク月（４か月）",{"$f":"SUM('拠点方式（新潟港ｼﾅﾘｵ3)'!E37:E42)*4/100000","v":1.92982059520924},{"$f":"SUM('拠点方式（新潟港ｼﾅﾘｵ3)'!F37:F42)*4/100000","v":5.8854316909549481E-2},{"$f":"SUM('拠点方式（新潟港ｼﾅﾘｵ3)'!G37:G42)*4/100000","v":4.1524990263959914E-2},{"$f":"SUM('拠点方式（新潟港ｼﾅﾘｵ3)'!H37:H42)*4/100000","v":3.3350779582078043E-2},{"$f":"SUM('拠点方式（新潟港ｼﾅﾘｵ3)'!I37:I42)*4/100000","v":2.0435526704704679E-2},{"$f":"SUM('拠点方式（新潟港ｼﾅﾘｵ3)'!J37:J42)*4/100000","v":3.9890148127583541E-2},{"$f":"SUM(G91:L91)","v":6.3065623533635682},{"$f":"'拠点方式（新潟港ｼﾅﾘｵ3)'!E172+'拠点方式（新潟港ｼﾅﾘｵ3)'!E173","v":12.239498840720891},{"$f":"'拠点方式（新潟港ｼﾅﾘｵ3)'!F172+'拠点方式（新潟港ｼﾅﾘｵ3)'!F173","v":6.9573808690299979},{"$f":"'拠点方式（新潟港ｼﾅﾘｵ3)'!G172+'拠点方式（新潟港ｼﾅﾘｵ3)'!G173","v":3.3447598562745018},{"$f":"'拠点方式（新潟港ｼﾅﾘｵ3)'!H172+'拠点方式（新潟港ｼﾅﾘｵ3)'!H173","v":3.3447598562745018},{"$f":"'拠点方式（新潟港ｼﾅﾘｵ3)'!I172+'拠点方式（新潟港ｼﾅﾘｵ3)'!I173","v":3.3447598562745018},{"$f":"'拠点方式（新潟港ｼﾅﾘｵ3)'!J172+'拠点方式（新潟港ｼﾅﾘｵ3)'!J173","v":3.3447598562745018},{"$f":"SUM(N89:S91)","v":32.575919134848888},{"$f":"SUM(G91,N89)","v":18.028960626348614},{"$f":"SUM(H91,O89)","v":7.1104020929948266},{"$f":"SUM(I91,P89)","v":3.4278098368024215},{"$f":"SUM(J91,Q89)","v":3.4448121950207358},{"$f":"SUM(K91,R89)","v":3.4060664363886159},{"$f":"SUM(L91,S89)","v":3.4644303006572525},{"$f":"SUM(U89:Z91)","v":38.882481488212463}]
[null,null,null,null,null,"その他月（８か月）",{"$f":"SUM('拠点方式（新潟港ｼﾅﾘｵ3)'!P37:P42)*8/100000","v":3.85964119041848},{"$f":"SUM('拠点方式（新潟港ｼﾅﾘｵ3)'!Q37:Q42)*8/100000","v":9.4166907055279164E-2},{"$f":"SUM('拠点方式（新潟港ｼﾅﾘｵ3)'!R37:R42)*8/100000","v":4.1524990263959914E-2},{"$f":"SUM('拠点方式（新潟港ｼﾅﾘｵ3)'!S37:S42)*8/100000","v":6.6701559164156085E-2},{"$f":"SUM('拠点方式（新潟港ｼﾅﾘｵ3)'!T37:T42)*8/100000","v":4.0871053409409358E-2},{"$f":"SUM('拠点方式（新潟港ｼﾅﾘｵ3)'!U37:U42)*8/100000","v":7.9780296255167082E-2}]
[null,null,null,null,null,"年間合計",{"$f":"SUM(G89:G90)","v":5.7894617856277204},{"$f":"SUM(H89:H90)","v":0.15302122396482865},8.3049980527919828E-2,0.10005233874623412,6.1306580114114037E-2,0.11967044438275062]
[null,null,null,null,"直江津港","ピーク月（４か月）",{"$f":"SUM('拠点方式（直江津港ｼﾅﾘｵ3)'!F43:F48)*4/100000","v":9.4166907055279164E-2},{"$f":"SUM('拠点方式（直江津港ｼﾅﾘｵ3)'!E43:E48)*4/100000","v":1.9286408855974819},{"$f":"SUM('拠点方式（直江津港ｼﾅﾘｵ3)'!G43:G48)*4/100000","v":3.9236211273032992E-2},{"$f":"SUM('拠点方式（直江津港ｼﾅﾘｵ3)'!H43:H48)*4/100000","v":2.4686116259283259E-2},{"$f":"SUM('拠点方式（直江津港ｼﾅﾘｵ3)'!I43:I48)*4/100000","v":1.7492810859227204E-2},{"$f":"SUM('拠点方式（直江津港ｼﾅﾘｵ3)'!J43:J48)*4/100000","v":3.5149105932092049E-2},{"$f":"SUM(G94:L94)","v":6.3553381728923375},{"$f":"'拠点方式（直江津港ｼﾅﾘｵ3)'!E177+'拠点方式（直江津港ｼﾅﾘｵ3)'!E178","v":{"$error":"#NAME?"}},{"$f":"'拠点方式（直江津港ｼﾅﾘｵ3)'!F177+'拠点方式（直江津港ｼﾅﾘｵ3)'!F178","v":{"$error":"#NAME?"}},{"$f":"'拠点方式（直江津港ｼﾅﾘｵ3)'!G177+'拠点方式（直江津港ｼﾅﾘｵ3)'!G178","v":{"$error":"#NAME?"}},{"$f":"'拠点方式（直江津港ｼﾅﾘｵ3)'!H177+'拠点方式（直江津港ｼﾅﾘｵ3)'!H178","v":{"$error":"#NAME?"}},{"$f":"'拠点方式（直江津港ｼﾅﾘｵ3)'!I177+'拠点方式（直江津港ｼﾅﾘｵ3)'!I178","v":{"$error":"#NAME?"}},{"$f":"'拠点方式（直江津港ｼﾅﾘｵ3)'!J177+'拠点方式（直江津港ｼﾅﾘｵ3)'!J178","v":{"$error":"#NAME?"}},{"$f":"SUM(N92:S94)","v":{"$error":"#NAME?"}},{"$f":"SUM(G94,N92)","v":{"$error":"#NAME?"}},{"$f":"SUM(H94,O92)","v":{"$error":"#NAME?"}},{"$f":"SUM(I94,P92)","v":{"$error":"#NAME?"}},{"$f":"SUM(J94,Q92)","v":{"$error":"#NAME?"}},{"$f":"SUM(K94,R92)","v":{"$error":"#NAME?"}},{"$f":"SUM(L94,S92)","v":{"$error":"#NAME?"}},{"$f":"SUM(U92:Z94)","v":{"$error":"#NAME?"}}]
[null,null,null,null,null,"その他月（８か月）",{"$f":"SUM('拠点方式（直江津港ｼﾅﾘｵ3)'!Q43:Q48)*8/100000","v":0.16479208734673856},{"$f":"SUM('拠点方式（直江津港ｼﾅﾘｵ3)'!P43:P48)*8/100000","v":3.8572817711949638},{"$f":"SUM('拠点方式（直江津港ｼﾅﾘｵ3)'!R43:R48)*8/100000","v":3.9236211273032992E-2},{"$f":"SUM('拠点方式（直江津港ｼﾅﾘｵ3)'!S43:S48)*8/100000","v":4.9372232518566518E-2},{"$f":"SUM('拠点方式（直江津港ｼﾅﾘｵ3)'!T43:T48)*8/100000","v":3.4985621718454409E-2},{"$f":"SUM('拠点方式（直江津港ｼﾅﾘｵ3)'!U43:U48)*8/100000","v":7.0298211864184099E-2}]
[null,null,null,null,null,"年間合計",{"$f":"SUM(G92:G93)","v":0.25895899440201775},{"$f":"SUM(H92:H93)","v":5.7859226567924456},{"$f":"SUM(I92:I93)","v":7.8472422546065984E-2},{"$f":"SUM(J92:J93)","v":7.4058348777849781E-2},5.2478432577681616E-2,0.10544731779627614]
[null,null,"2030年","直送方式","－","ピーク月（４か月）",{"$f":"SUM('直送方式（ｼﾅﾘｵ3）ピーク月'!E78:E83)*4/100000","v":1.6351881196726812},{"$f":"SUM('直送方式（ｼﾅﾘｵ3）ピーク月'!F78:F83)*4/100000","v":1.3304699819272219},{"$f":"SUM('直送方式（ｼﾅﾘｵ3）ピーク月'!G78:G83)*4/100000","v":1.1318715934139738},{"$f":"SUM('直送方式（ｼﾅﾘｵ3）ピーク月'!H78:H83)*4/100000","v":0.7704689796271682},{"$f":"SUM('直送方式（ｼﾅﾘｵ3）ピーク月'!I78:I83)*4/100000","v":0.78097112259933743},{"$f":"SUM('直送方式（ｼﾅﾘｵ3）ピーク月'!J78:J83)*4/100000","v":0.6115383914880117},{"$f":"SUM(G97:L97)","v":18.78152456618518},{"$f":"'直送方式（ｼﾅﾘｵ3）_水素'!E176+'直送方式（ｼﾅﾘｵ3）_水素'!E177","v":9.7801371498089544},{"$f":"'直送方式（ｼﾅﾘｵ3）_水素'!F176+'直送方式（ｼﾅﾘｵ3）_水素'!F177","v":6.9573808690299979},{"$f":"'直送方式（ｼﾅﾘｵ3）_水素'!G176+'直送方式（ｼﾅﾘｵ3）_水素'!G177","v":3.3447598562745018},{"$f":"'直送方式（ｼﾅﾘｵ3）_水素'!H176+'直送方式（ｼﾅﾘｵ3）_水素'!H177","v":0},{"$f":"'直送方式（ｼﾅﾘｵ3）_水素'!I176+'直送方式（ｼﾅﾘｵ3）_水素'!I177","v":0},{"$f":"'直送方式（ｼﾅﾘｵ3）_水素'!J176+'直送方式（ｼﾅﾘｵ3）_水素'!J177","v":0},{"$f":"SUM(N95:S97)","v":20.082277875113455},{"$f":"SUM(G97,N95)","v":14.685701508826998},{"$f":"SUM(H97,O95)","v":10.948790814811662},{"$f":"SUM(I97,P95)","v":6.7403746365164228},{"$f":"SUM(J97,Q95)","v":2.3114069388815048},{"$f":"SUM(K97,R95)","v":2.3429133677980123},{"$f":"SUM(L97,S95)","v":1.8346151744640351},{"$f":"SUM(U95:Z97)","v":38.863802441298631}]
[null,null,null,null,null,"その他月（８か月）",{"$f":"SUM('直送方式（ｼﾅﾘｵ3）その他月'!E78:E83)*8/100000","v":3.2703762393453624},{"$f":"SUM('直送方式（ｼﾅﾘｵ3）その他月'!F78:F83)*8/100000","v":2.6609399638544438},{"$f":"SUM('直送方式（ｼﾅﾘｵ3）その他月'!G78:G83)*8/100000","v":2.2637431868279476},{"$f":"SUM('直送方式（ｼﾅﾘｵ3）その他月'!H78:H83)*8/100000","v":1.5409379592543364},{"$f":"SUM('直送方式（ｼﾅﾘｵ3）その他月'!I78:I83)*8/100000","v":1.5619422451986749},{"$f":"SUM('直送方式（ｼﾅﾘｵ3）その他月'!J78:J83)*8/100000","v":1.2230767829760234}]
[null,null,null,null,null,"年間合計",{"$f":"SUM(G95:G96)","v":4.9055643590180438},3.9914099457816654,3.3956147802419214,2.3114069388815048,2.3429133677980123,1.8346151744640351]
[null,null,null,"拠点方式","新潟港","ピーク月（４か月）",{"$f":"SUM('拠点方式（新潟港ｼﾅﾘｵ3)'!E75:E80)*4/100000","v":2.1604871042549587},{"$f":"SUM('拠点方式（新潟港ｼﾅﾘｵ3)'!F75:F80)*4/100000","v":0.12947949720100885},{"$f":"SUM('拠点方式（新潟港ｼﾅﾘｵ3)'!G75:G80)*4/100000","v":6.2287485395939875E-2},{"$f":"SUM('拠点方式（新潟港ｼﾅﾘｵ3)'!H75:H80)*4/100000","v":3.3350779582078043E-2},{"$f":"SUM('拠点方式（新潟港ｼﾅﾘｵ3)'!I75:I80)*4/100000","v":2.0435526704704679E-2},{"$f":"SUM('拠点方式（新潟港ｼﾅﾘｵ3)'!J75:J80)*4/100000","v":3.9890148127583541E-2},{"$f":"SUM(G100:L100)","v":6.9200654433760782},{"$f":"'拠点方式（新潟港ｼﾅﾘｵ3)'!E185+'拠点方式（新潟港ｼﾅﾘｵ3)'!E186","v":14.471935396480099},{"$f":"'拠点方式（新潟港ｼﾅﾘｵ3)'!F185+'拠点方式（新潟港ｼﾅﾘｵ3)'!F186","v":6.9573808690299979},{"$f":"'拠点方式（新潟港ｼﾅﾘｵ3)'!G185+'拠点方式（新潟港ｼﾅﾘｵ3)'!G186","v":3.3447598562745018},{"$f":"'拠点方式（新潟港ｼﾅﾘｵ3)'!H185+'拠点方式（新潟港ｼﾅﾘｵ3)'!H186","v":0},{"$f":"'拠点方式（新潟港ｼﾅﾘｵ3)'!I185+'拠点方式（新潟港ｼﾅﾘｵ3)'!I186","v":0},{"$f":"'拠点方式（新潟港ｼﾅﾘｵ3)'!J185+'拠点方式（新潟港ｼﾅﾘｵ3)'!J186","v":0},{"$f":"SUM(N98:S100)","v":24.774076121784596},{"$f":"SUM(G100,N98)","v":20.582753982349871},{"$f":"SUM(H100,O98)","v":7.2987359071053852},{"$f":"SUM(I100,P98)","v":3.5316223124623214},{"$f":"SUM(J100,Q98)","v":0.10005233874623412},{"$f":"SUM(K100,R98)","v":6.1306580114114037E-2},{"$f":"SUM(L100,S98)","v":0.11967044438275062},{"$f":"SUM(U98:Z100)","v":31.694141565160677}]
[null,null,null,null,null,"その他月（８か月）",{"$f":"SUM('拠点方式（新潟港ｼﾅﾘｵ3)'!P75:P80)*8/100000","v":3.9503314816148141},{"$f":"SUM('拠点方式（新潟港ｼﾅﾘｵ3)'!Q75:Q80)*8/100000","v":0.21187554087437813},{"$f":"SUM('拠点方式（新潟港ｼﾅﾘｵ3)'!R75:R80)*8/100000","v":0.12457497079187975},{"$f":"SUM('拠点方式（新潟港ｼﾅﾘｵ3)'!S75:S80)*8/100000","v":6.6701559164156085E-2},{"$f":"SUM('拠点方式（新潟港ｼﾅﾘｵ3)'!T75:T80)*8/100000","v":4.0871053409409358E-2},{"$f":"SUM('拠点方式（新潟港ｼﾅﾘｵ3)'!U75:U80)*8/100000","v":7.9780296255167082E-2}]
[null,null,null,null,null,"年間合計",{"$f":"SUM(G98:G99)","v":6.1108185858697723},{"$f":"SUM(H98:H99)","v":0.34135503807538697},0.18686245618781963,0.10005233874623412,6.1306580114114037E-2,0.11967044438275062]
[null,null,null,null,"直江津港","ピーク月（４か月）",{"$f":"SUM('拠点方式（直江津港ｼﾅﾘｵ3)'!F81:F86)*4/100000","v":0.20010467749246824},{"$f":"SUM('拠点方式（直江津港ｼﾅﾘｵ3)'!E81:E86)*4/100000","v":2.1584900358010195},{"$f":"SUM('拠点方式（直江津港ｼﾅﾘｵ3)'!G81:G86)*4/100000","v":5.8854316909549488E-2},{"$f":"SUM('拠点方式（直江津港ｼﾅﾘｵ3)'!H81:H86)*4/100000","v":2.4686116259283259E-2},{"$f":"SUM('拠点方式（直江津港ｼﾅﾘｵ3)'!I81:I86)*4/100000","v":1.7492810859227204E-2},{"$f":"SUM('拠点方式（直江津港ｼﾅﾘｵ3)'!J81:J86)*4/100000","v":3.5149105932092049E-2},{"$f":"SUM(G103:L103)","v":7.0434058899873371},{"$f":"'拠点方式（直江津港ｼﾅﾘｵ3)'!E190+'拠点方式（直江津港ｼﾅﾘｵ3)'!E191","v":{"$error":"#NAME?"}},{"$f":"'拠点方式（直江津港ｼﾅﾘｵ3)'!F190+'拠点方式（直江津港ｼﾅﾘｵ3)'!F191","v":{"$error":"#NAME?"}},{"$f":"'拠点方式（直江津港ｼﾅﾘｵ3)'!G190+'拠点方式（直江津港ｼﾅﾘｵ3)'!G191","v":{"$error":"#NAME?"}},{"$f":"'拠点方式（直江津港ｼﾅﾘｵ3)'!H190+'拠点方式（直江津港ｼﾅﾘｵ3)'!H191","v":0},{"$f":"'拠点方式（直江津港ｼﾅﾘｵ3)'!I190+'拠点方式（直江津港ｼﾅﾘｵ3)'!I191","v":{"$error":"#NAME?"}},{"$f":"'拠点方式（直江津港ｼﾅﾘｵ3)'!J190+'拠点方式（直江津港ｼﾅﾘｵ3)'!J191","v":0},{"$f":"SUM(N101:S103)","v":{"$error":"#NAME?"}},{"$f":"SUM(G103,N101)","v":{"$error":"#NAME?"}},{"$f":"SUM(H103,O101)","v":{"$error":"#NAME?"}},{"$f":"SUM(I103,P101)","v":{"$error":"#NAME?"}},{"$f":"SUM(J103,Q101)","v":7.4058348777849781E-2},{"$f":"SUM(K103,R101)","v":{"$error":"#NAME?"}},{"$f":"SUM(L103,S101)","v":0.10544731779627614},{"$f":"SUM(U101:Z103)","v":{"$error":"#NAME?"}}]
[null,null,null,null,null,"その他月（８か月）",{"$f":"SUM('拠点方式（直江津港ｼﾅﾘｵ3)'!Q81:Q86)*8/100000","v":0.32958417469347712},{"$f":"SUM('拠点方式（直江津港ｼﾅﾘｵ3)'!P81:P86)*8/100000","v":3.9466799521199158},{"$f":"SUM('拠点方式（直江津港ｼﾅﾘｵ3)'!R81:R86)*8/100000","v":0.11770863381909898},{"$f":"SUM('拠点方式（直江津港ｼﾅﾘｵ3)'!S81:S86)*8/100000","v":4.9372232518566518E-2},{"$f":"SUM('拠点方式（直江津港ｼﾅﾘｵ3)'!T81:T86)*8/100000","v":3.4985621718454409E-2},{"$f":"SUM('拠点方式（直江津港ｼﾅﾘｵ3)'!U81:U86)*8/100000","v":7.0298211864184099E-2}]
[null,null,null,null,null,"年間合計",{"$f":"SUM(G101:G102)","v":0.5296888521859453},{"$f":"SUM(H101:H102)","v":6.1051699879209353},{"$f":"SUM(I101:I102)","v":0.17656295072864847},{"$f":"SUM(J101:J102)","v":7.4058348777849781E-2},5.2478432577681616E-2,0.10544731779627614]
[null,null,"移行期","直送方式","－","ピーク月（４か月）",{"$f":"SUM('直送方式（ｼﾅﾘｵ3）ピーク月'!E114:E119)*4/100000","v":6.8868904599821343},{"$f":"SUM('直送方式（ｼﾅﾘｵ3）ピーク月'!F114:F119)*4/100000","v":4.586172497859982},{"$f":"SUM('直送方式（ｼﾅﾘｵ3）ピーク月'!G114:G119)*4/100000","v":1.8891321434398067},{"$f":"SUM('直送方式（ｼﾅﾘｵ3）ピーク月'!H114:H119)*4/100000","v":14.721709861121989},{"$f":"SUM('直送方式（ｼﾅﾘｵ3）ピーク月'!I114:I119)*4/100000","v":1.2699422145497503},{"$f":"SUM('直送方式（ｼﾅﾘｵ3）ピーク月'!J114:J119)*4/100000","v":1.2519580217624953},{"$f":"SUM(G106:L106)","v":80.955544373242304},{"$f":"'直送方式（ｼﾅﾘｵ3）_水素'!E190+'直送方式（ｼﾅﾘｵ3）_水素'!E191","v":78.454374298020312},{"$f":"'直送方式（ｼﾅﾘｵ3）_水素'!F190+'直送方式（ｼﾅﾘｵ3）_水素'!F191","v":58.840780723515223},{"$f":"'直送方式（ｼﾅﾘｵ3）_水素'!G190+'直送方式（ｼﾅﾘｵ3）_水素'!G191","v":18.492424051174616},{"$f":"'直送方式（ｼﾅﾘｵ3）_水素'!H190+'直送方式（ｼﾅﾘｵ3）_水素'!H191","v":8.4282666995271871},{"$f":"'直送方式（ｼﾅﾘｵ3）_水素'!I190+'直送方式（ｼﾅﾘｵ3）_水素'!I191","v":8.4282666995271871},{"$f":"'直送方式（ｼﾅﾘｵ3）_水素'!J190+'直送方式（ｼﾅﾘｵ3）_水素'!J191","v":9.7801371498089544},{"$f":"SUM(N104:S106)","v":182.42424962157352},{"$f":"SUM(G106,N104)","v":94.523785371311959},{"$f":"SUM(H106,O104)","v":72.599298217095168},{"$f":"SUM(I106,P104)","v":24.159820481494037},{"$f":"SUM(J106,Q104)","v":46.704712338444352},{"$f":"SUM(K106,R104)","v":11.856166371373817},{"$f":"SUM(L106,S104)","v":13.53601121509644},{"$f":"SUM(U104:Z106)","v":263.37979399481577}]
[null,null,null,null,null,"その他月（８か月）",{"$f":"SUM('直送方式（ｼﾅﾘｵ3）その他月'!E114:E119)*8/100000","v":9.1825206133095136},{"$f":"SUM('直送方式（ｼﾅﾘｵ3）その他月'!F114:F119)*8/100000","v":9.1723449957199641},{"$f":"SUM('直送方式（ｼﾅﾘｵ3）その他月'!G114:G119)*8/100000","v":3.7782642868796135},{"$f":"SUM('直送方式（ｼﾅﾘｵ3）その他月'!H114:H119)*8/100000","v":23.554735777795177},{"$f":"SUM('直送方式（ｼﾅﾘｵ3）その他月'!I114:I119)*8/100000","v":2.1579574572968805},{"$f":"SUM('直送方式（ｼﾅﾘｵ3）その他月'!J114:J119)*8/100000","v":2.5039160435249905}]
[null,null,null,null,null,"年間合計",{"$f":"SUM(G104:G105)","v":16.069411073291647},13.758517493579946,5.6673964303194202,38.276445638917167,3.4278996718466308,3.755874065287486]
[null,null,null,"拠点方式","新潟港","ピーク月（４か月）",{"$f":"SUM('拠点方式（新潟港ｼﾅﾘｵ3)'!E113:E118)*4/100000","v":13.773780919964269},{"$f":"SUM('拠点方式（新潟港ｼﾅﾘｵ3)'!F113:F118)*4/100000","v":0.82396043673369279},{"$f":"SUM('拠点方式（新潟港ｼﾅﾘｵ3)'!G113:G118)*4/100000","v":0.58134986369543884},{"$f":"SUM('拠点方式（新潟港ｼﾅﾘｵ3)'!H113:H118)*4/100000","v":0.23345545707454629},{"$f":"SUM('拠点方式（新潟港ｼﾅﾘｵ3)'!I113:I118)*4/100000","v":0.16348421363763743},{"$f":"SUM('拠点方式（新潟港ｼﾅﾘｵ3)'!J113:J118)*4/100000","v":0.43879162940341893},{"$f":"SUM(G109:L109)","v":42.69594837730272},{"$f":"'拠点方式（新潟港ｼﾅﾘｵ3)'!E198+'拠点方式（新潟港ｼﾅﾘｵ3)'!E199","v":156.90874859604062},{"$f":"'拠点方式（新潟港ｼﾅﾘｵ3)'!F198+'拠点方式（新潟港ｼﾅﾘｵ3)'!F199","v":58.840780723515223},{"$f":"'拠点方式（新潟港ｼﾅﾘｵ3)'!G198+'拠点方式（新潟港ｼﾅﾘｵ3)'!G199","v":18.492424051174616},{"$f":"'拠点方式（新潟港ｼﾅﾘｵ3)'!H198+'拠点方式（新潟港ｼﾅﾘｵ3)'!H199","v":8.4282666995271871},{"$f":"'拠点方式（新潟港ｼﾅﾘｵ3)'!I198+'拠点方式（新潟港ｼﾅﾘｵ3)'!I199","v":8.4282666995271871},{"$f":"'拠点方式（新潟港ｼﾅﾘｵ3)'!J198+'拠点方式（新潟港ｼﾅﾘｵ3)'!J199","v":9.7801371498089544},{"$f":"SUM(N107:S109)","v":260.87862391959385},{"$f":"SUM(G109,N107)","v":193.63883104927868},{"$f":"SUM(H109,O107)","v":61.030161312550462},{"$f":"SUM(I109,P107)","v":20.028848690941132},{"$f":"SUM(J109,Q107)","v":9.0619315115866694},{"$f":"SUM(K109,R107)","v":8.877848287030691},{"$f":"SUM(L109,S107)","v":10.936951445508877},{"$f":"SUM(U107:Z109)","v":303.57457229689658}]
[null,null,null,null,null,"その他月（８か月）",{"$f":"SUM('拠点方式（新潟港ｼﾅﾘｵ3)'!P113:P118)*8/100000","v":22.956301533273784},{"$f":"SUM('拠点方式（新潟港ｼﾅﾘｵ3)'!Q113:Q118)*8/100000","v":1.3654201523015479},{"$f":"SUM('拠点方式（新潟港ｼﾅﾘｵ3)'!R113:R118)*8/100000","v":0.95507477607107805},{"$f":"SUM('拠点方式（新潟港ｼﾅﾘｵ3)'!S113:S118)*8/100000","v":0.40020935498493648},{"$f":"SUM('拠点方式（新潟港ｼﾅﾘｵ3)'!T113:T118)*8/100000","v":0.28609737386586553},{"$f":"SUM('拠点方式（新潟港ｼﾅﾘｵ3)'!U113:U118)*8/100000","v":0.71802266629650358}]
[null,null,null,null,null,"年間合計",{"$f":"SUM(G107:G108)","v":36.730082453238055},{"$f":"SUM(H107:H108)","v":2.1893805890352409},1.5364246397665169,0.63366481205948277,0.44958158750350297,1.1568142956999226]
[null,null,null,null,"直江津港","ピーク月（４か月）",{"$f":"SUM('拠点方式（直江津港ｼﾅﾘｵ3)'!F119:F124)*4/100000","v":1.247711518482449},{"$f":"SUM('拠点方式（直江津港ｼﾅﾘｵ3)'!E119:E124)*4/100000","v":13.758517493579944},{"$f":"SUM('拠点方式（直江津港ｼﾅﾘｵ3)'!G119:G124)*4/100000","v":0.54930695782246186},{"$f":"SUM('拠点方式（直江津港ｼﾅﾘｵ3)'!H119:H124)*4/100000","v":0.1728028138149828},{"$f":"SUM('拠点方式（直江津港ｼﾅﾘｵ3)'!I119:I124)*4/100000","v":0.13994248687381763},{"$f":"SUM('拠点方式（直江津港ｼﾅﾘｵ3)'!J119:J124)*4/100000","v":0.38664016525301254},{"$f":"SUM(G112:L112)","v":43.310163666776901},{"$f":"'拠点方式（直江津港ｼﾅﾘｵ3)'!E203+'拠点方式（直江津港ｼﾅﾘｵ3)'!E204","v":{"$error":"#NAME?"}},{"$f":"'拠点方式（直江津港ｼﾅﾘｵ3)'!F203+'拠点方式（直江津港ｼﾅﾘｵ3)'!F204","v":{"$error":"#NAME?"}},{"$f":"'拠点方式（直江津港ｼﾅﾘｵ3)'!G203+'拠点方式（直江津港ｼﾅﾘｵ3)'!G204","v":{"$error":"#NAME?"}},{"$f":"'拠点方式（直江津港ｼﾅﾘｵ3)'!H203+'拠点方式（直江津港ｼﾅﾘｵ3)'!H204","v":{"$error":"#NAME?"}},{"$f":"'拠点方式（直江津港ｼﾅﾘｵ3)'!I203+'拠点方式（直江津港ｼﾅﾘｵ3)'!I204","v":{"$error":"#NAME?"}},{"$f":"'拠点方式（直江津港ｼﾅﾘｵ3)'!J203+'拠点方式（直江津港ｼﾅﾘｵ3)'!J204","v":{"$error":"#NAME?"}},{"$f":"SUM(N110:S112)","v":{"$error":"#NAME?"}},{"$f":"SUM(G112,N110)","v":{"$error":"#NAME?"}},{"$f":"SUM(H112,O110)","v":{"$error":"#NAME?"}},{"$f":"SUM(I112,P110)","v":{"$error":"#NAME?"}},{"$f":"SUM(J112,Q110)","v":{"$error":"#NAME?"}},{"$f":"SUM(K112,R110)","v":{"$error":"#NAME?"}},{"$f":"SUM(L112,S110)","v":{"$error":"#NAME?"}},{"$f":"SUM(U110:Z112)","v":{"$error":"#NAME?"}}]
[null,null,null,null,null,"その他月（８か月）",{"$f":"SUM('拠点方式（直江津港ｼﾅﾘｵ3)'!Q119:Q124)*8/100000","v":2.048130228452322},{"$f":"SUM('拠点方式（直江津港ｼﾅﾘｵ3)'!P119:P124)*8/100000","v":22.930862489299908},{"$f":"SUM('拠点方式（直江津港ｼﾅﾘｵ3)'!R119:R124)*8/100000","v":0.90243285927975869},{"$f":"SUM('拠点方式（直江津港ｼﾅﾘｵ3)'!S119:S124)*8/100000","v":0.29623339511139907},{"$f":"SUM('拠点方式（直江津港ｼﾅﾘｵ3)'!T119:T124)*8/100000","v":0.24489935202918089},{"$f":"SUM('拠点方式（直江津港ｼﾅﾘｵ3)'!U119:U124)*8/100000","v":0.63268390677765696}]
[null,null,null,null,null,"年間合計",{"$f":"SUM(G110:G111)","v":3.2958417469347712},{"$f":"SUM(H110:H111)","v":36.689379982879856},{"$f":"SUM(I110:I111)","v":1.4517398171022204},{"$f":"SUM(J110:J111)","v":0.46903620892638187},0.3848418389029985,1.0193240720306695]
[null,null,"2050年","直送方式","－","ピーク月（４か月）",{"$f":"SUM('直送方式（ｼﾅﾘｵ3）ピーク月'!E150:E155)*4/100000","v":33.542191363933448},{"$f":"SUM('直送方式（ｼﾅﾘｵ3）ピーク月'!F150:F155)*4/100000","v":21.481486490294873},{"$f":"SUM('直送方式（ｼﾅﾘｵ3）ピーク月'!G150:G155)*4/100000","v":7.1613073811471031},{"$f":"SUM('直送方式（ｼﾅﾘｵ3）ピーク月'!H150:H155)*4/100000","v":20.591638213768718},{"$f":"SUM('直送方式（ｼﾅﾘｵ3）ピーク月'!I150:I155)*4/100000","v":1.6212601730688632},{"$f":"SUM('直送方式（ｼﾅﾘｵ3）ピーク月'!J150:J155)*4/100000","v":3.1734483483692961},{"$f":"SUM(G115:L115)","v":237.55686798026332},{"$f":"'直送方式（ｼﾅﾘｵ3）_水素'!E203+'直送方式（ｼﾅﾘｵ3）_水素'!E204","v":372.65827791559644},{"$f":"'直送方式（ｼﾅﾘｵ3）_水素'!F203+'直送方式（ｼﾅﾘｵ3）_水素'!F204","v":235.36312289406089},{"$f":"'直送方式（ｼﾅﾘｵ3）_水素'!G203+'直送方式（ｼﾅﾘｵ3）_水素'!G204","v":78.454374298020312},{"$f":"'直送方式（ｼﾅﾘｵ3）_水素'!H203+'直送方式（ｼﾅﾘｵ3）_水素'!H204","v":5.3094753144311442},{"$f":"'直送方式（ｼﾅﾘｵ3）_水素'!I203+'直送方式（ｼﾅﾘｵ3）_水素'!I204","v":8.4282666995271871},{"$f":"'直送方式（ｼﾅﾘｵ3）_水素'!J203+'直送方式（ｼﾅﾘｵ3）_水素'!J204","v":9.7801371498089544},{"$f":"SUM(N113:S115)","v":709.99365427144483},{"$f":"SUM(G115,N113)","v":463.70136876055869},{"$f":"SUM(H115,O113)","v":295.03391870043555},{"$f":"SUM(I115,P113)","v":99.938296441461617},{"$f":"SUM(J115,Q113)","v":59.457857283971116},{"$f":"SUM(K115,R113)","v":13.292047218733776},{"$f":"SUM(L115,S113)","v":16.127033846547548},{"$f":"SUM(U113:Z115)","v":947.55052225170812}]
[null,null,null,null,null,"その他月（８か月）",{"$f":"SUM('直送方式（ｼﾅﾘｵ3）その他月'!E150:E155)*8/100000","v":57.500899481028775},{"$f":"SUM('直送方式（ｼﾅﾘｵ3）その他月'!F150:F155)*8/100000","v":38.189309316079779},{"$f":"SUM('直送方式（ｼﾅﾘｵ3）その他月'!G150:G155)*8/100000","v":14.322614762294206},{"$f":"SUM('直送方式（ｼﾅﾘｵ3）その他月'!H150:H155)*8/100000","v":33.556743755771251},{"$f":"SUM('直送方式（ｼﾅﾘｵ3）その他月'!I150:I155)*8/100000","v":3.2425203461377263},{"$f":"SUM('直送方式（ｼﾅﾘｵ3）その他月'!J150:J155)*8/100000","v":3.1734483483692961}]
[null,null,null,null,null,"年間合計",{"$f":"SUM(G113:G114)","v":91.043090844962222},59.670795806374656,21.483922143441308,54.148381969539969,4.863780519206589,6.3468966967385922]
[null,null,null,"拠点方式","新潟港","ピーク月（４か月）",{"$f":"SUM('拠点方式（新潟港ｼﾅﾘｵ3)'!E151:E156)*4/100000","v":64.688511916157395},{"$f":"SUM('拠点方式（新潟港ｼﾅﾘｵ3)'!F151:F156)*4/100000","v":4.7436579429096879},{"$f":"SUM('拠点方式（新潟港ｼﾅﾘｵ3)'!G151:G156)*4/100000","v":2.4499744255736347},{"$f":"SUM('拠点方式（新潟港ｼﾅﾘｵ3)'!H151:H156)*4/100000","v":0.33350779582078038},{"$f":"SUM('拠点方式（新潟港ｼﾅﾘｵ3)'!I151:I156)*4/100000","v":0.30653290057057014},{"$f":"SUM('拠点方式（新潟港ｼﾅﾘｵ3)'!J151:J156)*4/100000","v":0.7978029625516706},{"$f":"SUM(G118:L118)","v":192.81200567401279},{"$f":"'拠点方式（新潟港ｼﾅﾘｵ3)'!E211+'拠点方式（新潟港ｼﾅﾘｵ3)'!E212","v":686.47577510767769},{"$f":"'拠点方式（新潟港ｼﾅﾘｵ3)'!F211+'拠点方式（新潟港ｼﾅﾘｵ3)'!F212","v":235.36312289406089},{"$f":"'拠点方式（新潟港ｼﾅﾘｵ3)'!G211+'拠点方式（新潟港ｼﾅﾘｵ3)'!G212","v":78.454374298020312},{"$f":"'拠点方式（新潟港ｼﾅﾘｵ3)'!H211+'拠点方式（新潟港ｼﾅﾘｵ3)'!H212","v":5.3094753144311442},{"$f":"'拠点方式（新潟港ｼﾅﾘｵ3)'!I211+'拠点方式（新潟港ｼﾅﾘｵ3)'!I212","v":8.4282666995271871},{"$f":"'拠点方式（新潟港ｼﾅﾘｵ3)'!J211+'拠点方式（新潟港ｼﾅﾘｵ3)'!J212","v":9.7801371498089544},{"$f":"SUM(N116:S118)","v":1023.8111514635261},{"$f":"SUM(G118,N116)","v":856.58260273905444},{"$f":"SUM(H118,O116)","v":247.8520089422673},{"$f":"SUM(I118,P116)","v":84.932272779198058},{"$f":"SUM(J118,Q116)","v":6.1765955835651729},{"$f":"SUM(K118,R116)","v":9.2252522410106703},{"$f":"SUM(L118,S116)","v":11.854424852443298},{"$f":"SUM(U116:Z118)","v":1216.6231571375388}]
[null,null,null,null,null,"その他月（８か月）",{"$f":"SUM('拠点方式（新潟港ｼﾅﾘｵ3)'!P151:P156)*8/100000","v":105.41831571521942},{"$f":"SUM('拠点方式（新潟港ｼﾅﾘｵ3)'!Q151:Q156)*8/100000","v":7.7452281052967118},{"$f":"SUM('拠点方式（新潟港ｼﾅﾘｵ3)'!R151:R156)*8/100000","v":4.027924055604112},{"$f":"SUM('拠点方式（新潟港ｼﾅﾘｵ3)'!S151:S156)*8/100000","v":0.53361247331324868},{"$f":"SUM('拠点方式（新潟港ｼﾅﾘｵ3)'!T151:T156)*8/100000","v":0.4904526409129123},{"$f":"SUM('拠点方式（新潟港ｼﾅﾘｵ3)'!U151:U156)*8/100000","v":1.2764847400826733}]
[null,null,null,null,null,"年間合計",{"$f":"SUM(G116:G117)","v":170.1068276313768},{"$f":"SUM(H116:H117)","v":12.4888860482064},6.4778984811777462,0.86712026913402906,0.79698554148348244,2.074287702634344]
[null,null,null,null,"直江津港","ピーク月（４か月）",{"$f":"SUM('拠点方式（直江津港ｼﾅﾘｵ3)'!F157:F162)*4/100000","v":7.4038730672213253},{"$f":"SUM('拠点方式（直江津港ｼﾅﾘｵ3)'!E157:E162)*4/100000","v":64.444459470884624},{"$f":"SUM('拠点方式（直江津港ｼﾅﾘｵ3)'!G157:G162)*4/100000","v":2.29531835947243},{"$f":"SUM('拠点方式（直江津港ｼﾅﾘｵ3)'!H157:H162)*4/100000","v":0.24686116259283256},{"$f":"SUM('拠点方式（直江津港ｼﾅﾘｵ3)'!I157:I162)*4/100000","v":0.26239216288840805},{"$f":"SUM('拠点方式（直江津港ｼﾅﾘｵ3)'!J157:J162)*4/100000","v":0.70298211864184112},{"$f":"SUM(G121:L121)","v":198.36367408218825},{"$f":"'拠点方式（直江津港ｼﾅﾘｵ3)'!E216+'拠点方式（直江津港ｼﾅﾘｵ3)'!E217","v":{"$error":"#NAME?"}},{"$f":"'拠点方式（直江津港ｼﾅﾘｵ3)'!F216+'拠点方式（直江津港ｼﾅﾘｵ3)'!F217","v":{"$error":"#NAME?"}},{"$f":"'拠点方式（直江津港ｼﾅﾘｵ3)'!G216+'拠点方式（直江津港ｼﾅﾘｵ3)'!G217","v":{"$error":"#NAME?"}},{"$f":"'拠点方式（直江津港ｼﾅﾘｵ3)'!H216+'拠点方式（直江津港ｼﾅﾘｵ3)'!H217","v":{"$error":"#NAME?"}},{"$f":"'拠点方式（直江津港ｼﾅﾘｵ3)'!I216+'拠点方式（直江津港ｼﾅﾘｵ3)'!I217","v":{"$error":"#NAME?"}},{"$f":"'拠点方式（直江津港ｼﾅﾘｵ3)'!J216+'拠点方式（直江津港ｼﾅﾘｵ3)'!J217","v":{"$error":"#NAME?"}},{"$f":"SUM(N119:S121)","v":{"$error":"#NAME?"}},{"$f":"SUM(G121,N119)","v":{"$error":"#NAME?"}},{"$f":"SUM(H121,O119)","v":{"$error":"#NAME?"}},{"$f":"SUM(I121,P119)","v":{"$error":"#NAME?"}},{"$f":"SUM(J121,Q119)","v":{"$error":"#NAME?"}},{"$f":"SUM(K121,R119)","v":{"$error":"#NAME?"}},{"$f":"SUM(L121,S119)","v":{"$error":"#NAME?"}},{"$f":"SUM(U119:Z121)","v":{"$error":"#NAME?"}}]
[null,null,null,null,null,"その他月（８か月）",{"$f":"SUM('拠点方式（直江津港ｼﾅﾘｵ3)'!Q157:Q162)*8/100000","v":12.241697917186292},{"$f":"SUM('拠点方式（直江津港ｼﾅﾘｵ3)'!P157:P162)*8/100000","v":105.02060061921938},{"$f":"SUM('拠点方式（直江津港ｼﾅﾘｵ3)'!R157:R162)*8/100000","v":3.8059124934841999},{"$f":"SUM('拠点方式（直江津港ｼﾅﾘｵ3)'!S157:S162)*8/100000","v":0.39497786014853214},{"$f":"SUM('拠点方式（直江津港ｼﾅﾘｵ3)'!T157:T162)*8/100000","v":0.41982746062145293},{"$f":"SUM('拠点方式（直江津港ｼﾅﾘｵ3)'!U157:U162)*8/100000","v":1.1247713898269456}]
[null,null,null,null,null,"年間合計",{"$f":"SUM(G119:G120)","v":19.645570984407616},{"$f":"SUM(H119:H120)","v":169.465060090104},{"$f":"SUM(I119:I120)","v":6.1012308529566299},{"$f":"SUM(J119:J120)","v":0.64183902274136473},0.68221962350986098,1.8277535084687866]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"億円/年"]
[null,"水素",null,null,null,null,"海上輸送費用（単年）",null,null,null,null,null,null,"貯蔵費用（単年）",null,null,null,null,null,null,"合計（単年）"]
[null,null,null,null,null,null,"新潟港","直江津港","伏木\n富山港","金沢港","七尾港","敦賀港","合計","新潟港","直江津港","伏木\n富山港","金沢港","七尾港","敦賀港","合計","新潟港","直江津港","伏木\n富山港","金沢港","七尾港","敦賀港","合計"]
[null,"シナリオ４","実証期","直送方式","－","ピーク月（４か月）",{"$f":"SUM('直送方式（ｼﾅﾘｵ4）ピーク月'!E42:E47)*4/100000","v":1.5015479859071883},{"$f":"SUM('直送方式（ｼﾅﾘｵ4）ピーク月'!F42:F47)*4/100000","v":1.2738852992983307},{"$f":"SUM('直送方式（ｼﾅﾘｵ4）ピーク月'!G42:G47)*4/100000","v":1.27489541124301},{"$f":"SUM('直送方式（ｼﾅﾘｵ4）ピーク月'!H42:H47)*4/100000","v":0.86844598269168205},{"$f":"SUM('直送方式（ｼﾅﾘｵ4）ピーク月'!I42:I47)*4/100000","v":0.87994759331320205},{"$f":"SUM('直送方式（ｼﾅﾘｵ4）ピーク月'!J42:J47)*4/100000","v":0.68872053557917479},{"$f":"SUM(G129:L129)","v":17.861641869954454},{"$f":"'直送方式（ｼﾅﾘｵ4）_水素'!E163+'直送方式（ｼﾅﾘｵ4）_水素'!E164","v":8.4282666995271871},{"$f":"'直送方式（ｼﾅﾘｵ4）_水素'!F163+'直送方式（ｼﾅﾘｵ4）_水素'!F164","v":6.9573808690299979},{"$f":"'直送方式（ｼﾅﾘｵ4）_水素'!G163+'直送方式（ｼﾅﾘｵ4）_水素'!G164","v":3.3447598562745018},{"$f":"'直送方式（ｼﾅﾘｵ4）_水素'!H163+'直送方式（ｼﾅﾘｵ4）_水素'!H164","v":3.3447598562745018},{"$f":"'直送方式（ｼﾅﾘｵ4）_水素'!I163+'直送方式（ｼﾅﾘｵ4）_水素'!I164","v":3.3447598562745018},{"$f":"'直送方式（ｼﾅﾘｵ4）_水素'!J163+'直送方式（ｼﾅﾘｵ4）_水素'!J164","v":3.3447598562745018},{"$f":"SUM(N127:S129)","v":28.764686993655189},{"$f":"SUM(G129,N127)","v":12.481329735925351},{"$f":"SUM(H129,O127)","v":10.779036766924989},{"$f":"SUM(I129,P127)","v":6.0203404571836225},{"$f":"SUM(J129,Q127)","v":5.9500978043495483},{"$f":"SUM(K129,R127)","v":5.9846026362141078},{"$f":"SUM(L129,S127)","v":5.4109214630120261},{"$f":"SUM(U127:Z129)","v":46.626328863609636}]
[null,null,null,null,null,"その他月（８か月）",{"$f":"SUM('直送方式（ｼﾅﾘｵ4）その他月'!E42:E47)*8/100000","v":2.5515150504909765},{"$f":"SUM('直送方式（ｼﾅﾘｵ4）その他月'!F42:F47)*8/100000","v":2.5477705985966614},{"$f":"SUM('直送方式（ｼﾅﾘｵ4）その他月'!G42:G47)*8/100000","v":1.4006851896661108},{"$f":"SUM('直送方式（ｼﾅﾘｵ4）その他月'!H42:H47)*8/100000","v":1.7368919653833641},{"$f":"SUM('直送方式（ｼﾅﾘｵ4）その他月'!I42:I47)*8/100000","v":1.7598951866264041},{"$f":"SUM('直送方式（ｼﾅﾘｵ4）その他月'!J42:J47)*8/100000","v":1.3774410711583496}]
[null,null,null,null,null,"年間合計",{"$f":"SUM(G127:G128)","v":4.0530630363981643},3.8216558978949919,2.6755806009091208,2.605337948075046,2.639842779939606,2.0661616067375244]
[null,null,null,"拠点方式","新潟港","ピーク月（４か月）",{"$f":"SUM('拠点方式（新潟港ｼﾅﾘｵ4)'!E37:E42)*4/100000","v":1.8437423367682664},{"$f":"SUM('拠点方式（新潟港ｼﾅﾘｵ4)'!F37:F42)*4/100000","v":5.8854316909549481E-2},{"$f":"SUM('拠点方式（新潟港ｼﾅﾘｵ4)'!G37:G42)*4/100000","v":4.1524990263959914E-2},{"$f":"SUM('拠点方式（新潟港ｼﾅﾘｵ4)'!H37:H42)*4/100000","v":3.3350779582078043E-2},{"$f":"SUM('拠点方式（新潟港ｼﾅﾘｵ4)'!I37:I42)*4/100000","v":2.0435526704704679E-2},{"$f":"SUM('拠点方式（新潟港ｼﾅﾘｵ4)'!J37:J42)*4/100000","v":3.9890148127583541E-2},{"$f":"SUM(G132:L132)","v":6.0483275780406469},{"$f":"'拠点方式（新潟港ｼﾅﾘｵ4)'!E172+'拠点方式（新潟港ｼﾅﾘｵ4)'!E173","v":12.239498840720891},{"$f":"'拠点方式（新潟港ｼﾅﾘｵ4)'!F172+'拠点方式（新潟港ｼﾅﾘｵ4)'!F173","v":6.9573808690299979},{"$f":"'拠点方式（新潟港ｼﾅﾘｵ4)'!G172+'拠点方式（新潟港ｼﾅﾘｵ4)'!G173","v":3.3447598562745018},{"$f":"'拠点方式（新潟港ｼﾅﾘｵ4)'!H172+'拠点方式（新潟港ｼﾅﾘｵ4)'!H173","v":3.3447598562745018},{"$f":"'拠点方式（新潟港ｼﾅﾘｵ4)'!I172+'拠点方式（新潟港ｼﾅﾘｵ4)'!I173","v":3.3447598562745018},{"$f":"'拠点方式（新潟港ｼﾅﾘｵ4)'!J172+'拠点方式（新潟港ｼﾅﾘｵ4)'!J173","v":3.3447598562745018},{"$f":"SUM(N130:S132)","v":32.575919134848888},{"$f":"SUM(G132,N130)","v":17.770725851025691},{"$f":"SUM(H132,O130)","v":7.1104020929948266},{"$f":"SUM(I132,P130)","v":3.4278098368024215},{"$f":"SUM(J132,Q130)","v":3.4448121950207358},{"$f":"SUM(K132,R130)","v":3.4060664363886159},{"$f":"SUM(L132,S130)","v":3.4644303006572525},{"$f":"SUM(U130:Z132)","v":38.624246712889544}]
[null,null,null,null,null,"その他月（８か月）",{"$f":"SUM('拠点方式（新潟港ｼﾅﾘｵ4)'!P37:P42)*8/100000","v":3.6874846735365328},{"$f":"SUM('拠点方式（新潟港ｼﾅﾘｵ4)'!Q37:Q42)*8/100000","v":9.4166907055279164E-2},{"$f":"SUM('拠点方式（新潟港ｼﾅﾘｵ4)'!R37:R42)*8/100000","v":4.1524990263959914E-2},{"$f":"SUM('拠点方式（新潟港ｼﾅﾘｵ4)'!S37:S42)*8/100000","v":6.6701559164156085E-2},{"$f":"SUM('拠点方式（新潟港ｼﾅﾘｵ4)'!T37:T42)*8/100000","v":4.0871053409409358E-2},{"$f":"SUM('拠点方式（新潟港ｼﾅﾘｵ4)'!U37:U42)*8/100000","v":7.9780296255167082E-2}]
[null,null,null,null,null,"年間合計",{"$f":"SUM(G130:G131)","v":5.5312270103047991},{"$f":"SUM(H130:H131)","v":0.15302122396482865},8.3049980527919828E-2,0.10005233874623412,6.1306580114114037E-2,0.11967044438275062]
[null,null,null,null,"直江津港","ピーク月（４か月）",{"$f":"SUM('拠点方式（直江津港ｼﾅﾘｵ4)'!F43:F48)*4/100000","v":9.4166907055279164E-2},{"$f":"SUM('拠点方式（直江津港ｼﾅﾘｵ4)'!E43:E48)*4/100000","v":1.8410365700575384},{"$f":"SUM('拠点方式（直江津港ｼﾅﾘｵ4)'!G43:G48)*4/100000","v":3.9236211273032992E-2},{"$f":"SUM('拠点方式（直江津港ｼﾅﾘｵ4)'!H43:H48)*4/100000","v":2.4686116259283259E-2},{"$f":"SUM('拠点方式（直江津港ｼﾅﾘｵ4)'!I43:I48)*4/100000","v":1.7492810859227204E-2},{"$f":"SUM('拠点方式（直江津港ｼﾅﾘｵ4)'!J43:J48)*4/100000","v":3.5149105932092049E-2},{"$f":"SUM(G135:L135)","v":6.0925252262725076},{"$f":"'拠点方式（直江津港ｼﾅﾘｵ4)'!E177+'拠点方式（直江津港ｼﾅﾘｵ4)'!E178","v":{"$error":"#NAME?"}},{"$f":"'拠点方式（直江津港ｼﾅﾘｵ4)'!F177+'拠点方式（直江津港ｼﾅﾘｵ4)'!F178","v":{"$error":"#NAME?"}},{"$f":"'拠点方式（直江津港ｼﾅﾘｵ4)'!G177+'拠点方式（直江津港ｼﾅﾘｵ4)'!G178","v":{"$error":"#NAME?"}},{"$f":"'拠点方式（直江津港ｼﾅﾘｵ4)'!H177+'拠点方式（直江津港ｼﾅﾘｵ4)'!H178","v":{"$error":"#NAME?"}},{"$f":"'拠点方式（直江津港ｼﾅﾘｵ4)'!I177+'拠点方式（直江津港ｼﾅﾘｵ4)'!I178","v":{"$error":"#NAME?"}},{"$f":"'拠点方式（直江津港ｼﾅﾘｵ4)'!J177+'拠点方式（直江津港ｼﾅﾘｵ4)'!J178","v":{"$error":"#NAME?"}},{"$f":"SUM(N133:S135)","v":{"$error":"#NAME?"}},{"$f":"SUM(G135,N133)","v":{"$error":"#NAME?"}},{"$f":"SUM(H135,O133)","v":{"$error":"#NAME?"}},{"$f":"SUM(I135,P133)","v":{"$error":"#NAME?"}},{"$f":"SUM(J135,Q133)","v":{"$error":"#NAME?"}},{"$f":"SUM(K135,R133)","v":{"$error":"#NAME?"}},{"$f":"SUM(L135,S133)","v":{"$error":"#NAME?"}},{"$f":"SUM(U133:Z135)","v":{"$error":"#NAME?"}}]
[null,null,null,null,null,"その他月（８か月）",{"$f":"SUM('拠点方式（直江津港ｼﾅﾘｵ4)'!Q43:Q48)*8/100000","v":0.16479208734673856},{"$f":"SUM('拠点方式（直江津港ｼﾅﾘｵ4)'!P43:P48)*8/100000","v":3.6820731401150768},{"$f":"SUM('拠点方式（直江津港ｼﾅﾘｵ4)'!R43:R48)*8/100000","v":3.9236211273032992E-2},{"$f":"SUM('拠点方式（直江津港ｼﾅﾘｵ4)'!S43:S48)*8/100000","v":4.9372232518566518E-2},{"$f":"SUM('拠点方式（直江津港ｼﾅﾘｵ4)'!T43:T48)*8/100000","v":3.4985621718454409E-2},{"$f":"SUM('拠点方式（直江津港ｼﾅﾘｵ4)'!U43:U48)*8/100000","v":7.0298211864184099E-2}]
[null,null,null,null,null,"年間合計",{"$f":"SUM(G133:G134)","v":0.25895899440201775},{"$f":"SUM(H133:H134)","v":5.5231097101726156},{"$f":"SUM(I133:I134)","v":7.8472422546065984E-2},{"$f":"SUM(J133:J134)","v":7.4058348777849781E-2},5.2478432577681616E-2,0.10544731779627614]
[null,null,"2030年","直送方式","－","ピーク月（４か月）",{"$f":"SUM('直送方式（ｼﾅﾘｵ4）ピーク月'!E78:E83)*4/100000","v":1.7189555281074642},{"$f":"SUM('直送方式（ｼﾅﾘｵ4）ピーク月'!F78:F83)*4/100000","v":1.4058034630392036},{"$f":"SUM('直送方式（ｼﾅﾘｵ4）ピーク月'!G78:G83)*4/100000","v":1.1984631463942481},{"$f":"SUM('直送方式（ｼﾅﾘｵ4）ピーク月'!H78:H83)*4/100000","v":0.82263271314617992},{"$f":"SUM('直送方式（ｼﾅﾘｵ4）ピーク月'!I78:I83)*4/100000","v":0.82709253292721974},{"$f":"SUM('直送方式（ｼﾅﾘｵ4）ピーク月'!J78:J83)*4/100000","v":0.65601650594292527},{"$f":"SUM(G138:L138)","v":19.886891668671719},{"$f":"'直送方式（ｼﾅﾘｵ4）_水素'!E176+'直送方式（ｼﾅﾘｵ4）_水素'!E177","v":9.7801371498089544},{"$f":"'直送方式（ｼﾅﾘｵ4）_水素'!F176+'直送方式（ｼﾅﾘｵ4）_水素'!F177","v":6.9573808690299979},{"$f":"'直送方式（ｼﾅﾘｵ4）_水素'!G176+'直送方式（ｼﾅﾘｵ4）_水素'!G177","v":3.3447598562745018},{"$f":"'直送方式（ｼﾅﾘｵ4）_水素'!H176+'直送方式（ｼﾅﾘｵ4）_水素'!H177","v":0},{"$f":"'直送方式（ｼﾅﾘｵ4）_水素'!I176+'直送方式（ｼﾅﾘｵ4）_水素'!I177","v":0},{"$f":"'直送方式（ｼﾅﾘｵ4）_水素'!J176+'直送方式（ｼﾅﾘｵ4）_水素'!J177","v":0},{"$f":"SUM(N136:S138)","v":20.082277875113455},{"$f":"SUM(G138,N136)","v":14.937003734131347},{"$f":"SUM(H138,O136)","v":11.174791258147607},{"$f":"SUM(I138,P136)","v":6.9401492954572461},{"$f":"SUM(J138,Q136)","v":2.4678981394385398},{"$f":"SUM(K138,R136)","v":2.4812775987816593},{"$f":"SUM(L138,S136)","v":1.9680495178287758},{"$f":"SUM(U136:Z138)","v":39.969169543785171}]
[null,null,null,null,null,"その他月（８か月）",{"$f":"SUM('直送方式（ｼﾅﾘｵ4）その他月'!E78:E83)*8/100000","v":3.4379110562149284},{"$f":"SUM('直送方式（ｼﾅﾘｵ4）その他月'!F78:F83)*8/100000","v":2.8116069260784071},{"$f":"SUM('直送方式（ｼﾅﾘｵ4）その他月'!G78:G83)*8/100000","v":2.3969262927884962},{"$f":"SUM('直送方式（ｼﾅﾘｵ4）その他月'!H78:H83)*8/100000","v":1.6452654262923598},{"$f":"SUM('直送方式（ｼﾅﾘｵ4）その他月'!I78:I83)*8/100000","v":1.6541850658544395},{"$f":"SUM('直送方式（ｼﾅﾘｵ4）その他月'!J78:J83)*8/100000","v":1.3120330118858505}]
[null,null,null,null,null,"年間合計",{"$f":"SUM(G136:G137)","v":5.1568665843223922},4.2174103891176102,3.5953894391827443,2.4678981394385398,2.4812775987816593,1.9680495178287758]
[null,null,null,"拠点方式","新潟港","ピーク月（４か月）",{"$f":"SUM('拠点方式（新潟港ｼﾅﾘｵ4)'!E75:E80)*4/100000","v":2.2711645263221114},{"$f":"SUM('拠点方式（新潟港ｼﾅﾘｵ4)'!F75:F80)*4/100000","v":0.12947949720100885},{"$f":"SUM('拠点方式（新潟港ｼﾅﾘｵ4)'!G75:G80)*4/100000","v":6.2287485395939875E-2},{"$f":"SUM('拠点方式（新潟港ｼﾅﾘｵ4)'!H75:H80)*4/100000","v":3.3350779582078043E-2},{"$f":"SUM('拠点方式（新潟港ｼﾅﾘｵ4)'!I75:I80)*4/100000","v":2.0435526704704679E-2},{"$f":"SUM('拠点方式（新潟港ｼﾅﾘｵ4)'!J75:J80)*4/100000","v":3.9890148127583541E-2},{"$f":"SUM(G141:L141)","v":7.2331104259043784},{"$f":"'拠点方式（新潟港ｼﾅﾘｵ4)'!E185+'拠点方式（新潟港ｼﾅﾘｵ4)'!E186","v":14.471935396480099},{"$f":"'拠点方式（新潟港ｼﾅﾘｵ4)'!F185+'拠点方式（新潟港ｼﾅﾘｵ4)'!F186","v":6.9573808690299979},{"$f":"'拠点方式（新潟港ｼﾅﾘｵ4)'!G185+'拠点方式（新潟港ｼﾅﾘｵ4)'!G186","v":3.3447598562745018},{"$f":"'拠点方式（新潟港ｼﾅﾘｵ4)'!H185+'拠点方式（新潟港ｼﾅﾘｵ4)'!H186","v":0},{"$f":"'拠点方式（新潟港ｼﾅﾘｵ4)'!I185+'拠点方式（新潟港ｼﾅﾘｵ4)'!I186","v":0},{"$f":"'拠点方式（新潟港ｼﾅﾘｵ4)'!J185+'拠点方式（新潟港ｼﾅﾘｵ4)'!J186","v":0},{"$f":"SUM(N139:S141)","v":24.774076121784596},{"$f":"SUM(G141,N139)","v":20.895798964878171},{"$f":"SUM(H141,O139)","v":7.2987359071053852},{"$f":"SUM(I141,P139)","v":3.5316223124623214},{"$f":"SUM(J141,Q139)","v":0.10005233874623412},{"$f":"SUM(K141,R139)","v":6.1306580114114037E-2},{"$f":"SUM(L141,S139)","v":0.11967044438275062},{"$f":"SUM(U139:Z141)","v":32.007186547688974}]
[null,null,null,null,null,"その他月（８か月）",{"$f":"SUM('拠点方式（新潟港ｼﾅﾘｵ4)'!P75:P80)*8/100000","v":4.1526990420759615},{"$f":"SUM('拠点方式（新潟港ｼﾅﾘｵ4)'!Q75:Q80)*8/100000","v":0.21187554087437813},{"$f":"SUM('拠点方式（新潟港ｼﾅﾘｵ4)'!R75:R80)*8/100000","v":0.12457497079187975},{"$f":"SUM('拠点方式（新潟港ｼﾅﾘｵ4)'!S75:S80)*8/100000","v":6.6701559164156085E-2},{"$f":"SUM('拠点方式（新潟港ｼﾅﾘｵ4)'!T75:T80)*8/100000","v":4.0871053409409358E-2},{"$f":"SUM('拠点方式（新潟港ｼﾅﾘｵ4)'!U75:U80)*8/100000","v":7.9780296255167082E-2}]
[null,null,null,null,null,"年間合計",{"$f":"SUM(G139:G140)","v":6.4238635683980725},{"$f":"SUM(H139:H140)","v":0.34135503807538697},0.18686245618781963,0.10005233874623412,6.1306580114114037E-2,0.11967044438275062]
[null,null,null,null,"直江津港","ピーク月（４か月）",{"$f":"SUM('拠点方式（直江津港ｼﾅﾘｵ4)'!F81:F86)*4/100000","v":0.20010467749246824},{"$f":"SUM('拠点方式（直江津港ｼﾅﾘｵ4)'!E81:E86)*4/100000","v":2.2807074255589432},{"$f":"SUM('拠点方式（直江津港ｼﾅﾘｵ4)'!G81:G86)*4/100000","v":5.8854316909549488E-2},{"$f":"SUM('拠点方式（直江津港ｼﾅﾘｵ4)'!H81:H86)*4/100000","v":2.4686116259283259E-2},{"$f":"SUM('拠点方式（直江津港ｼﾅﾘｵ4)'!I81:I86)*4/100000","v":1.7492810859227204E-2},{"$f":"SUM('拠点方式（直江津港ｼﾅﾘｵ4)'!J81:J86)*4/100000","v":3.5149105932092049E-2},{"$f":"SUM(G144:L144)","v":7.3890910344986533},{"$f":"'拠点方式（直江津港ｼﾅﾘｵ4)'!E190+'拠点方式（直江津港ｼﾅﾘｵ4)'!E191","v":{"$error":"#NAME?"}},{"$f":"'拠点方式（直江津港ｼﾅﾘｵ4)'!F190+'拠点方式（直江津港ｼﾅﾘｵ4)'!F191","v":{"$error":"#NAME?"}},{"$f":"'拠点方式（直江津港ｼﾅﾘｵ4)'!G190+'拠点方式（直江津港ｼﾅﾘｵ4)'!G191","v":{"$error":"#NAME?"}},{"$f":"'拠点方式（直江津港ｼﾅﾘｵ4)'!H190+'拠点方式（直江津港ｼﾅﾘｵ4)'!H191","v":0},{"$f":"'拠点方式（直江津港ｼﾅﾘｵ4)'!I190+'拠点方式（直江津港ｼﾅﾘｵ4)'!I191","v":{"$error":"#NAME?"}},{"$f":"'拠点方式（直江津港ｼﾅﾘｵ4)'!J190+'拠点方式（直江津港ｼﾅﾘｵ4)'!J191","v":0},{"$f":"SUM(N142:S144)","v":{"$error":"#NAME?"}},{"$f":"SUM(G144,N142)","v":{"$error":"#NAME?"}},{"$f":"SUM(H144,O142)","v":{"$error":"#NAME?"}},{"$f":"SUM(I144,P142)","v":{"$error":"#NAME?"}},{"$f":"SUM(J144,Q142)","v":7.4058348777849781E-2},{"$f":"SUM(K144,R142)","v":{"$error":"#NAME?"}},{"$f":"SUM(L144,S142)","v":0.10544731779627614},{"$f":"SUM(U142:Z144)","v":{"$error":"#NAME?"}}]
[null,null,null,null,null,"その他月（８か月）",{"$f":"SUM('拠点方式（直江津港ｼﾅﾘｵ4)'!Q81:Q86)*8/100000","v":0.32958417469347712},{"$f":"SUM('拠点方式（直江津港ｼﾅﾘｵ4)'!P81:P86)*8/100000","v":4.1701477068733084},{"$f":"SUM('拠点方式（直江津港ｼﾅﾘｵ4)'!R81:R86)*8/100000","v":0.11770863381909898},{"$f":"SUM('拠点方式（直江津港ｼﾅﾘｵ4)'!S81:S86)*8/100000","v":4.9372232518566518E-2},{"$f":"SUM('拠点方式（直江津港ｼﾅﾘｵ4)'!T81:T86)*8/100000","v":3.4985621718454409E-2},{"$f":"SUM('拠点方式（直江津港ｼﾅﾘｵ4)'!U81:U86)*8/100000","v":7.0298211864184099E-2}]
[null,null,null,null,null,"年間合計",{"$f":"SUM(G142:G143)","v":0.5296888521859453},{"$f":"SUM(H142:H143)","v":6.4508551324322516},{"$f":"SUM(I142:I143)","v":0.17656295072864847},{"$f":"SUM(J142:J143)","v":7.4058348777849781E-2},5.2478432577681616E-2,0.10544731779627614]
[null,null,"移行期","直送方式","－","ピーク月（４か月）",{"$f":"SUM('直送方式（ｼﾅﾘｵ4）ピーク月'!E114:E119)*4/100000","v":7.6304058520643716},{"$f":"SUM('直送方式（ｼﾅﾘｵ4）ピーク月'!F114:F119)*4/100000","v":5.119213740477158},{"$f":"SUM('直送方式（ｼﾅﾘｵ4）ピーク月'!G114:G119)*4/100000","v":2.1149957466561862},{"$f":"SUM('直送方式（ｼﾅﾘｵ4）ピーク月'!H114:H119)*4/100000","v":16.692128377497994},{"$f":"SUM('直送方式（ｼﾅﾘｵ4）ピーク月'!I114:I119)*4/100000","v":1.4223786365708115},{"$f":"SUM('直送方式（ｼﾅﾘｵ4）ピーク月'!J114:J119)*4/100000","v":1.4293400945701333},{"$f":"SUM(G147:L147)","v":91.033827510260735},{"$f":"'直送方式（ｼﾅﾘｵ4）_水素'!E190+'直送方式（ｼﾅﾘｵ4）_水素'!E191","v":78.454374298020312},{"$f":"'直送方式（ｼﾅﾘｵ4）_水素'!F190+'直送方式（ｼﾅﾘｵ4）_水素'!F191","v":58.840780723515223},{"$f":"'直送方式（ｼﾅﾘｵ4）_水素'!G190+'直送方式（ｼﾅﾘｵ4）_水素'!G191","v":18.492424051174616},{"$f":"'直送方式（ｼﾅﾘｵ4）_水素'!H190+'直送方式（ｼﾅﾘｵ4）_水素'!H191","v":8.4282666995271871},{"$f":"'直送方式（ｼﾅﾘｵ4）_水素'!I190+'直送方式（ｼﾅﾘｵ4）_水素'!I191","v":8.4282666995271871},{"$f":"'直送方式（ｼﾅﾘｵ4）_水素'!J190+'直送方式（ｼﾅﾘｵ4）_水素'!J191","v":9.7801371498089544},{"$f":"SUM(N145:S147)","v":182.42424962157352},{"$f":"SUM(G147,N145)","v":96.258654619503844},{"$f":"SUM(H147,O145)","v":74.198421944946702},{"$f":"SUM(I147,P145)","v":24.837411291143177},{"$f":"SUM(J147,Q145)","v":51.827800481021967},{"$f":"SUM(K147,R145)","v":12.26763136169917},{"$f":"SUM(L147,S145)","v":14.068157433519355},{"$f":"SUM(U145:Z147)","v":273.45807713183422}]
[null,null,null,null,null,"その他月（８か月）",{"$f":"SUM('直送方式（ｼﾅﾘｵ4）その他月'!E114:E119)*8/100000","v":10.173874469419163},{"$f":"SUM('直送方式（ｼﾅﾘｵ4）その他月'!F114:F119)*8/100000","v":10.238427480954316},{"$f":"SUM('直送方式（ｼﾅﾘｵ4）その他月'!G114:G119)*8/100000","v":4.2299914933123723},{"$f":"SUM('直送方式（ｼﾅﾘｵ4）その他月'!H114:H119)*8/100000","v":26.707405403996784},{"$f":"SUM('直送方式（ｼﾅﾘｵ4）その他月'!I114:I119)*8/100000","v":2.4169860256011724},{"$f":"SUM('直送方式（ｼﾅﾘｵ4）その他月'!J114:J119)*8/100000","v":2.8586801891402667}]
[null,null,null,null,null,"年間合計",{"$f":"SUM(G145:G146)","v":17.804280321483535},15.357641221431475,6.3449872399685585,43.399533781494782,3.8393646621719837,4.2880202837104004]
[null,null,null,"拠点方式","新潟港","ピーク月（４か月）",{"$f":"SUM('拠点方式（新潟港ｼﾅﾘｵ4)'!E113:E118)*4/100000","v":15.260811704128743},{"$f":"SUM('拠点方式（新潟港ｼﾅﾘｵ4)'!F113:F118)*4/100000","v":0.82396043673369279},{"$f":"SUM('拠点方式（新潟港ｼﾅﾘｵ4)'!G113:G118)*4/100000","v":0.58134986369543884},{"$f":"SUM('拠点方式（新潟港ｼﾅﾘｵ4)'!H113:H118)*4/100000","v":0.23345545707454629},{"$f":"SUM('拠点方式（新潟港ｼﾅﾘｵ4)'!I113:I118)*4/100000","v":0.16348421363763743},{"$f":"SUM('拠点方式（新潟港ｼﾅﾘｵ4)'!J113:J118)*4/100000","v":0.43879162940341893},{"$f":"SUM(G150:L150)","v":46.661363801741309},{"$f":"'拠点方式（新潟港ｼﾅﾘｵ4)'!E198+'拠点方式（新潟港ｼﾅﾘｵ4)'!E199","v":156.90874859604062},{"$f":"'拠点方式（新潟港ｼﾅﾘｵ4)'!F198+'拠点方式（新潟港ｼﾅﾘｵ4)'!F199","v":58.840780723515223},{"$f":"'拠点方式（新潟港ｼﾅﾘｵ4)'!G198+'拠点方式（新潟港ｼﾅﾘｵ4)'!G199","v":18.492424051174616},{"$f":"'拠点方式（新潟港ｼﾅﾘｵ4)'!H198+'拠点方式（新潟港ｼﾅﾘｵ4)'!H199","v":8.4282666995271871},{"$f":"'拠点方式（新潟港ｼﾅﾘｵ4)'!I198+'拠点方式（新潟港ｼﾅﾘｵ4)'!I199","v":8.4282666995271871},{"$f":"'拠点方式（新潟港ｼﾅﾘｵ4)'!J198+'拠点方式（新潟港ｼﾅﾘｵ4)'!J199","v":9.7801371498089544},{"$f":"SUM(N148:S150)","v":260.87862391959385},{"$f":"SUM(G150,N148)","v":197.60424647371727},{"$f":"SUM(H150,O148)","v":61.030161312550462},{"$f":"SUM(I150,P148)","v":20.028848690941132},{"$f":"SUM(J150,Q148)","v":9.0619315115866694},{"$f":"SUM(K150,R148)","v":8.877848287030691},{"$f":"SUM(L150,S148)","v":10.936951445508877},{"$f":"SUM(U148:Z150)","v":307.53998772133514}]
[null,null,null,null,null,"その他月（８か月）",{"$f":"SUM('拠点方式（新潟港ｼﾅﾘｵ4)'!P113:P118)*8/100000","v":25.434686173547902},{"$f":"SUM('拠点方式（新潟港ｼﾅﾘｵ4)'!Q113:Q118)*8/100000","v":1.3654201523015479},{"$f":"SUM('拠点方式（新潟港ｼﾅﾘｵ4)'!R113:R118)*8/100000","v":0.95507477607107805},{"$f":"SUM('拠点方式（新潟港ｼﾅﾘｵ4)'!S113:S118)*8/100000","v":0.40020935498493648},{"$f":"SUM('拠点方式（新潟港ｼﾅﾘｵ4)'!T113:T118)*8/100000","v":0.28609737386586553},{"$f":"SUM('拠点方式（新潟港ｼﾅﾘｵ4)'!U113:U118)*8/100000","v":0.71802266629650358}]
[null,null,null,null,null,"年間合計",{"$f":"SUM(G148:G149)","v":40.695497877676644},{"$f":"SUM(H148:H149)","v":2.1893805890352409},1.5364246397665169,0.63366481205948277,0.44958158750350297,1.1568142956999226]
[null,null,null,null,"直江津港","ピーク月（４か月）",{"$f":"SUM('拠点方式（直江津港ｼﾅﾘｵ4)'!F119:F124)*4/100000","v":1.247711518482449},{"$f":"SUM('拠点方式（直江津港ｼﾅﾘｵ4)'!E119:E124)*4/100000","v":15.357641221431475},{"$f":"SUM('拠点方式（直江津港ｼﾅﾘｵ4)'!G119:G124)*4/100000","v":0.54930695782246186},{"$f":"SUM('拠点方式（直江津港ｼﾅﾘｵ4)'!H119:H124)*4/100000","v":0.1728028138149828},{"$f":"SUM('拠点方式（直江津港ｼﾅﾘｵ4)'!I119:I124)*4/100000","v":0.13994248687381763},{"$f":"SUM('拠点方式（直江津港ｼﾅﾘｵ4)'!J119:J124)*4/100000","v":0.38664016525301254},{"$f":"SUM(G153:L153)","v":47.574493607714309},{"$f":"'拠点方式（直江津港ｼﾅﾘｵ4)'!E203+'拠点方式（直江津港ｼﾅﾘｵ4)'!E204","v":{"$error":"#NAME?"}},{"$f":"'拠点方式（直江津港ｼﾅﾘｵ4)'!F203+'拠点方式（直江津港ｼﾅﾘｵ4)'!F204","v":{"$error":"#NAME?"}},{"$f":"'拠点方式（直江津港ｼﾅﾘｵ4)'!G203+'拠点方式（直江津港ｼﾅﾘｵ4)'!G204","v":{"$error":"#NAME?"}},{"$f":"'拠点方式（直江津港ｼﾅﾘｵ4)'!H203+'拠点方式（直江津港ｼﾅﾘｵ4)'!H204","v":{"$error":"#NAME?"}},{"$f":"'拠点方式（直江津港ｼﾅﾘｵ4)'!I203+'拠点方式（直江津港ｼﾅﾘｵ4)'!I204","v":{"$error":"#NAME?"}},{"$f":"'拠点方式（直江津港ｼﾅﾘｵ4)'!J203+'拠点方式（直江津港ｼﾅﾘｵ4)'!J204","v":{"$error":"#NAME?"}},{"$f":"SUM(N151:S153)","v":{"$error":"#NAME?"}},{"$f":"SUM(G153,N151)","v":{"$error":"#NAME?"}},{"$f":"SUM(H153,O151)","v":{"$error":"#NAME?"}},{"$f":"SUM(I153,P151)","v":{"$error":"#NAME?"}},{"$f":"SUM(J153,Q151)","v":{"$error":"#NAME?"}},{"$f":"SUM(K153,R151)","v":{"$error":"#NAME?"}},{"$f":"SUM(L153,S151)","v":{"$error":"#NAME?"}},{"$f":"SUM(U151:Z153)","v":{"$error":"#NAME?"}}]
[null,null,null,null,null,"その他月（８か月）",{"$f":"SUM('拠点方式（直江津港ｼﾅﾘｵ4)'!Q119:Q124)*8/100000","v":2.048130228452322},{"$f":"SUM('拠点方式（直江津港ｼﾅﾘｵ4)'!P119:P124)*8/100000","v":25.596068702385789},{"$f":"SUM('拠点方式（直江津港ｼﾅﾘｵ4)'!R119:R124)*8/100000","v":0.90243285927975869},{"$f":"SUM('拠点方式（直江津港ｼﾅﾘｵ4)'!S119:S124)*8/100000","v":0.29623339511139907},{"$f":"SUM('拠点方式（直江津港ｼﾅﾘｵ4)'!T119:T124)*8/100000","v":0.24489935202918089},{"$f":"SUM('拠点方式（直江津港ｼﾅﾘｵ4)'!U119:U124)*8/100000","v":0.63268390677765696}]
[null,null,null,null,null,"年間合計",{"$f":"SUM(G151:G152)","v":3.2958417469347712},40.953709923817264,1.4517398171022204,0.46903620892638187,0.3848418389029985,1.0193240720306695]
[null,null,"2050年","直送方式","－","ピーク月（４か月）",{"$f":"SUM('直送方式（ｼﾅﾘｵ4）ピーク月'!E150:E155)*4/100000","v":40.545290708426123},{"$f":"SUM('直送方式（ｼﾅﾘｵ4）ピーク月'!F150:F155)*4/100000","v":26.133686517226323},{"$f":"SUM('直送方式（ｼﾅﾘｵ4）ピーク月'!G150:G155)*4/100000","v":8.7331396661082366},{"$f":"SUM('直送方式（ｼﾅﾘｵ4）ピーク月'!H150:H155)*4/100000","v":25.421033494077069},{"$f":"SUM('直送方式（ｼﾅﾘｵ4）ピーク月'!I150:I155)*4/100000","v":1.9783453403005935},{"$f":"SUM('直送方式（ｼﾅﾘｵ4）ピーク月'!J150:J155)*4/100000","v":3.9393947677689787},{"$f":"SUM(G156:L156)","v":289.50622445700117},{"$f":"'直送方式（ｼﾅﾘｵ4）_水素'!E203+'直送方式（ｼﾅﾘｵ4）_水素'!E204","v":372.65827791559644},{"$f":"'直送方式（ｼﾅﾘｵ4）_水素'!F203+'直送方式（ｼﾅﾘｵ4）_水素'!F204","v":235.36312289406089},{"$f":"'直送方式（ｼﾅﾘｵ4）_水素'!G203+'直送方式（ｼﾅﾘｵ4）_水素'!G204","v":78.454374298020312},{"$f":"'直送方式（ｼﾅﾘｵ4）_水素'!H203+'直送方式（ｼﾅﾘｵ4）_水素'!H204","v":5.3094753144311442},{"$f":"'直送方式（ｼﾅﾘｵ4）_水素'!I203+'直送方式（ｼﾅﾘｵ4）_水素'!I204","v":8.4282666995271871},{"$f":"'直送方式（ｼﾅﾘｵ4）_水素'!J203+'直送方式（ｼﾅﾘｵ4）_水素'!J204","v":9.7801371498089544},{"$f":"SUM(N154:S156)","v":709.99365427144483},{"$f":"SUM(G156,N154)","v":482.70978126703875},{"$f":"SUM(H156,O154)","v":307.95669655302288},{"$f":"SUM(I156,P154)","v":104.65379329634501},{"$f":"SUM(J156,Q154)","v":72.157378206263445},{"$f":"SUM(K156,R154)","v":14.363302720428967},{"$f":"SUM(L156,S154)","v":17.658926685346913},{"$f":"SUM(U154:Z156)","v":999.49987872844588}]
[null,null,null,null,null,"その他月（８か月）",{"$f":"SUM('直送方式（ｼﾅﾘｵ4）その他月'!E150:E155)*8/100000","v":69.506212643016198},{"$f":"SUM('直送方式（ｼﾅﾘｵ4）その他月'!F150:F155)*8/100000","v":46.459887141735685},{"$f":"SUM('直送方式（ｼﾅﾘｵ4）その他月'!G150:G155)*8/100000","v":17.466279332216473},{"$f":"SUM('直送方式（ｼﾅﾘｵ4）その他月'!H150:H155)*8/100000","v":41.426869397755233},{"$f":"SUM('直送方式（ｼﾅﾘｵ4）その他月'!I150:I155)*8/100000","v":3.956690680601187},{"$f":"SUM('直送方式（ｼﾅﾘｵ4）その他月'!J150:J155)*8/100000","v":3.9393947677689787}]
[null,null,null,null,null,"年間合計",{"$f":"SUM(G154:G155)","v":110.05150335144232},72.593573658962015,26.19941899832471,66.847902891832305,5.9350360209017801,7.8787895355379574]
[null,null,null,"拠点方式","新潟港","ピーク月（４か月）",{"$f":"SUM('拠点方式（新潟港ｼﾅﾘｵ4)'!E151:E156)*4/100000","v":78.194489223393219},{"$f":"SUM('拠点方式（新潟港ｼﾅﾘｵ4)'!F151:F156)*4/100000","v":4.7436579429096879},{"$f":"SUM('拠点方式（新潟港ｼﾅﾘｵ4)'!G151:G156)*4/100000","v":2.4499744255736347},{"$f":"SUM('拠点方式（新潟港ｼﾅﾘｵ4)'!H151:H156)*4/100000","v":0.33350779582078038},{"$f":"SUM('拠点方式（新潟港ｼﾅﾘｵ4)'!I151:I156)*4/100000","v":0.30653290057057014},{"$f":"SUM('拠点方式（新潟港ｼﾅﾘｵ4)'!J151:J156)*4/100000","v":0.7978029625516706},{"$f":"SUM(G159:L159)","v":228.32772377822559},{"$f":"'拠点方式（新潟港ｼﾅﾘｵ4)'!E211+'拠点方式（新潟港ｼﾅﾘｵ4)'!E212","v":686.47577510767769},{"$f":"'拠点方式（新潟港ｼﾅﾘｵ4)'!F211+'拠点方式（新潟港ｼﾅﾘｵ4)'!F212","v":235.36312289406089},{"$f":"'拠点方式（新潟港ｼﾅﾘｵ4)'!G211+'拠点方式（新潟港ｼﾅﾘｵ4)'!G212","v":78.454374298020312},{"$f":"'拠点方式（新潟港ｼﾅﾘｵ4)'!H211+'拠点方式（新潟港ｼﾅﾘｵ4)'!H212","v":5.3094753144311442},{"$f":"'拠点方式（新潟港ｼﾅﾘｵ4)'!I211+'拠点方式（新潟港ｼﾅﾘｵ4)'!I212","v":8.4282666995271871},{"$f":"'拠点方式（新潟港ｼﾅﾘｵ4)'!J211+'拠点方式（新潟港ｼﾅﾘｵ4)'!J212","v":9.7801371498089544},{"$f":"SUM(N157:S159)","v":1023.8111514635261},{"$f":"SUM(G159,N157)","v":892.09832084326729},{"$f":"SUM(H159,O157)","v":247.8520089422673},{"$f":"SUM(I159,P157)","v":84.932272779198058},{"$f":"SUM(J159,Q157)","v":6.1765955835651729},{"$f":"SUM(K159,R157)","v":9.2252522410106703},{"$f":"SUM(L159,S157)","v":11.854424852443298},{"$f":"SUM(U157:Z159)","v":1252.1388752417517}]
[null,null,null,null,null,"その他月（８か月）",{"$f":"SUM('拠点方式（新潟港ｼﾅﾘｵ4)'!P151:P156)*8/100000","v":127.42805651219636},{"$f":"SUM('拠点方式（新潟港ｼﾅﾘｵ4)'!Q151:Q156)*8/100000","v":7.7452281052967118},{"$f":"SUM('拠点方式（新潟港ｼﾅﾘｵ4)'!R151:R156)*8/100000","v":4.027924055604112},{"$f":"SUM('拠点方式（新潟港ｼﾅﾘｵ4)'!S151:S156)*8/100000","v":0.53361247331324868},{"$f":"SUM('拠点方式（新潟港ｼﾅﾘｵ4)'!T151:T156)*8/100000","v":0.4904526409129123},{"$f":"SUM('拠点方式（新潟港ｼﾅﾘｵ4)'!U151:U156)*8/100000","v":1.2764847400826733}]
[null,null,null,null,null,"年間合計",{"$f":"SUM(G157:G158)","v":205.6225457355896},{"$f":"SUM(H157:H158)","v":12.4888860482064},6.4778984811777462,0.86712026913402906,0.79698554148348244,2.074287702634344]
[null,null,null,null,"直江津港","ピーク月（４か月）",{"$f":"SUM('拠点方式（直江津港ｼﾅﾘｵ4)'!F157:F162)*4/100000","v":7.4038730672213253},{"$f":"SUM('拠点方式（直江津港ｼﾅﾘｵ4)'!E157:E162)*4/100000","v":78.401059551678983},{"$f":"SUM('拠点方式（直江津港ｼﾅﾘｵ4)'!G157:G162)*4/100000","v":2.29531835947243},{"$f":"SUM('拠点方式（直江津港ｼﾅﾘｵ4)'!H157:H162)*4/100000","v":0.24686116259283256},{"$f":"SUM('拠点方式（直江津港ｼﾅﾘｵ4)'!I157:I162)*4/100000","v":0.26239216288840805},{"$f":"SUM('拠点方式（直江津港ｼﾅﾘｵ4)'!J157:J162)*4/100000","v":0.70298211864184112},{"$f":"SUM(G162:L162)","v":235.06436318353639},{"$f":"'拠点方式（直江津港ｼﾅﾘｵ4)'!E216+'拠点方式（直江津港ｼﾅﾘｵ4)'!E217","v":{"$error":"#NAME?"}},{"$f":"'拠点方式（直江津港ｼﾅﾘｵ4)'!F216+'拠点方式（直江津港ｼﾅﾘｵ4)'!F217","v":{"$error":"#NAME?"}},{"$f":"'拠点方式（直江津港ｼﾅﾘｵ4)'!G216+'拠点方式（直江津港ｼﾅﾘｵ4)'!G217","v":{"$error":"#NAME?"}},{"$f":"'拠点方式（直江津港ｼﾅﾘｵ4)'!H216+'拠点方式（直江津港ｼﾅﾘｵ4)'!H217","v":{"$error":"#NAME?"}},{"$f":"'拠点方式（直江津港ｼﾅﾘｵ4)'!I216+'拠点方式（直江津港ｼﾅﾘｵ4)'!I217","v":{"$error":"#NAME?"}},{"$f":"'拠点方式（直江津港ｼﾅﾘｵ4)'!J216+'拠点方式（直江津港ｼﾅﾘｵ4)'!J217","v":{"$error":"#NAME?"}},{"$f":"SUM(N160:S162)","v":{"$error":"#NAME?"}},{"$f":"SUM(G162,N160)","v":{"$error":"#NAME?"}},{"$f":"SUM(H162,O160)","v":{"$error":"#NAME?"}},{"$f":"SUM(I162,P160)","v":{"$error":"#NAME?"}},{"$f":"SUM(J162,Q160)","v":{"$error":"#NAME?"}},{"$f":"SUM(K162,R160)","v":{"$error":"#NAME?"}},{"$f":"SUM(L162,S160)","v":{"$error":"#NAME?"}},{"$f":"SUM(U160:Z162)","v":{"$error":"#NAME?"}}]
[null,null,null,null,null,"その他月（８か月）",{"$f":"SUM('拠点方式（直江津港ｼﾅﾘｵ4)'!Q157:Q162)*8/100000","v":12.241697917186292},{"$f":"SUM('拠点方式（直江津港ｼﾅﾘｵ4)'!P157:P162)*8/100000","v":127.76468963977315},{"$f":"SUM('拠点方式（直江津港ｼﾅﾘｵ4)'!R157:R162)*8/100000","v":3.8059124934841999},{"$f":"SUM('拠点方式（直江津港ｼﾅﾘｵ4)'!S157:S162)*8/100000","v":0.39497786014853214},{"$f":"SUM('拠点方式（直江津港ｼﾅﾘｵ4)'!T157:T162)*8/100000","v":0.41982746062145293},{"$f":"SUM('拠点方式（直江津港ｼﾅﾘｵ4)'!U157:U162)*8/100000","v":1.1247713898269456}]
[null,null,null,null,null,"年間合計",{"$f":"SUM(G160:G161)","v":19.645570984407616},206.16574919145214,6.1012308529566299,0.64183902274136473,0.68221962350986098,1.8277535084687866]

{"sheet":"★まとめ表（水素_ﾗｲﾌｻｲｸﾙｺｽﾄ考慮）","index":67,"n_rows":162,"n_cols":27,"rows_kept":162,"cut":false,"hidden":false,"merged":[[1,1,2,5],[1,6,1,12],[1,13,1,19],[1,20,1,26],[3,1,38,1],[3,2,11,2],[3,3,5,3],[3,4,5,4],[3,12,5,12],[3,13,5,13],[3,26,5,26],[6,3,11,3],[6,4,8,4],[6,12,8,12],[6,13,8,13],[6,14,8,14],[6,15,8,15],[6,16,8,16],[6,17,8,17],[6,18,8,18],[3,20,5,20],[3,21,5,21],[3,22,5,22],[3,23,5,23],[3,24,5,24],[3,25,5,25],[3,14,5,14],[3,15,5,15],[3,16,5,16],[3,17,5,17],[3,18,5,18],[3,19,5,19],[6,25,8,25],[6,26,8,26],[9,4,11,4],[9,12,11,12],[9,13,11,13],[9,14,11,14],[9,15,11,15],[9,16,11,16],[9,17,11,17],[9,18,11,18],[6,19,8,19],[6,20,8,20],[6,21,8,21],[6,22,8,22],[6,23,8,23],[6,24,8,24],[9,25,11,25],[9,26,11,26],[9,20,11,20],[9,21,11,21],[9,22,11,22],[9,23,11,23],[9,24,11,24],[12,2,20,2],[12,3,14,3],[12,4,14,4],[12,12,14,12],[12,13,14,13],[12,14,14,14],[12,15,14,15],[12,16,14,16],[9,19,11,19],[18,14,20,14],[18,15,20,15],[15,16,17,16],[15,17,17,17],[15,18,17,18],[15,19,17,19],[12,23,14,23],[12,24,14,24],[12,25,14,25],[12,26,14,26],[15,3,20,3],[15,4,17,4],[15,12,17,12],[15,13,17,13],[15,14,17,14],[15,15,17,15],[12,17,14,17],[12,18,14,18],[12,19,14,19],[12,20,14,20],[12,21,14,21],[12,22,14,22],[15,22,17,22],[15,23,17,23],[15,24,17,24],[15,25,17,25],[15,26,17,26],[18,4,20,4],[18,12,20,12],[18,13,20,13],[15,20,17,20],[15,21,17,21],[18,22,20,22],[18,23,20,23],[18,24,20,24],[18,25,20,25],[18,26,20,26],[21,2,29,2],[21,3,23,3],[21,4,23,4],[21,12,23,12],[21,13,23,13],[18,16,20,16],[18,17,20,17],[18,18,20,18],[18,19,20,19],[18,20,20,20],[18,21,20,21],[21,26,23,26],[24,3,29,3],[24,4,26,4],[24,12,26,12],[24,13,26,13],[24,14,26,14],[21,25,23,25],[21,14,23,14],[21,15,23,15],[21,16,23,16],[21,17,23,17],[21,18,23,18],[21,19,23,19],[24,25,26,25],[24,26,26,26],[24,20,26,20],[24,21,26,21],[24,22,26,22],[24,23,26,23],[24,24,26,24],[24,15,26,15],[24,16,26,16],[24,17,26,17],[24,18,26,18],[21,20,23,20],[21,21,23,21],[21,22,23,22],[21,23,23,23],[21,24,23,24],[27,4,29,4],[27,12,29,12],[27,13,29,13],[27,14,29,14],[27,15,29,15],[27,16,29,16],[27,17,29,17],[27,18,29,18],[24,19,26,19],[30,17,32,17],[30,18,32,18],[30,19,32,19],[30,20,32,20],[30,21,32,21],[30,22,32,22],[33,22,35,22],[27,25,29,25],[27,26,29,26],[27,19,29,19],[27,20,29,20],[27,21,29,21],[27,22,29,22],[27,23,29,23],[27,24,29,24],[30,23,32,23],[30,24,32,24],[30,25,32,25],[30,26,32,26],[33,23,35,23],[33,24,35,24],[33,25,35,25],[33,26,35,26],[33,20,35,20],[36,25,38,25],[36,26,38,26],[33,14,35,14],[33,15,35,15],[33,4,35,4],[33,12,35,12],[36,4,38,4],[36,12,38,12],[36,13,38,13],[36,14,38,14],[36,15,38,15],[33,16,35,16],[33,17,35,17],[33,18,35,18],[33,19,35,19],[42,1,43,5],[42,6,42,12],[42,13,42,19],[42,20,42,26],[36,16,38,16],[36,17,38,17],[36,18,38,18],[36,19,38,19],[36,20,38,20],[36,21,38,21],[30,2,38,2],[30,3,32,3],[30,4,32,4],[30,12,32,12],[30,13,32,13],[30,14,32,14],[30,15,32,15],[30,16,32,16],[33,3,38,3],[33,13,35,13],[33,21,35,21],[36,22,38,22],[36,23,38,23],[36,24,38,24],[44,26,46,26],[47,3,52,3],[47,4,49,4],[47,12,49,12],[47,13,49,13],[47,14,49,14],[47,15,49,15],[47,16,49,16],[47,17,49,17],[47,18,49,18],[44,20,46,20],[44,21,46,21],[44,22,46,22],[44,23,46,23],[44,24,46,24],[44,25,46,25],[44,14,46,14],[44,15,46,15],[44,16,46,16],[44,17,46,17],[44,18,46,18],[44,19,46,19],[44,3,46,3],[44,4,46,4],[47,25,49,25],[47,26,49,26],[50,4,52,4],[50,12,52,12],[50,13,52,13],[50,14,52,14],[50,15,52,15],[50,16,52,16],[50,17,52,17],[50,18,52,18],[47,19,49,19],[47,20,49,20],[47,21,49,21],[47,22,49,22],[47,23,49,23],[47,24,49,24],[50,25,52,25],[50,26,52,26],[50,20,52,20],[50,21,52,21],[50,22,52,22],[50,23,52,23],[50,24,52,24],[53,2,61,2],[53,3,55,3],[53,4,55,4],[53,12,55,12],[53,13,55,13],[53,14,55,14],[53,15,55,15],[53,16,55,16],[50,19,52,19],[44,2,52,2],[44,12,46,12],[44,13,46,13],[59,14,61,14],[59,15,61,15],[56,16,58,16],[56,17,58,17],[56,18,58,18],[56,19,58,19],[53,23,55,23],[53,24,55,24],[53,25,55,25],[53,26,55,26],[56,3,61,3],[56,4,58,4],[56,12,58,12],[56,13,58,13],[56,14,58,14],[56,15,58,15],[53,17,55,17],[53,18,55,18],[53,19,55,19],[53,20,55,20],[53,21,55,21],[53,22,55,22],[56,22,58,22],[56,23,58,23],[56,24,58,24],[56,25,58,25],[56,26,58,26],[59,4,61,4],[59,12,61,12],[59,13,61,13],[56,20,58,20],[56,21,58,21],[59,22,61,22],[59,23,61,23],[59,24,61,24],[59,25,61,25],[59,26,61,26],[62,2,70,2],[62,3,64,3],[62,4,64,4],[62,12,64,12],[62,13,64,13],[59,16,61,16],[59,17,61,17],[59,18,61,18],[59,19,61,19],[59,20,61,20],[59,21,61,21],[62,26,64,26],[65,3,70,3],[65,4,67,4],[65,12,67,12],[65,13,67,13],[65,14,67,14],[65,26,67,26],[65,20,67,20],[65,21,67,21],[65,22,67,22],[65,23,67,23],[65,24,67,24],[65,15,67,15],[65,16,67,16],[65,17,67,17],[65,18,67,18],[65,19,67,19],[62,25,64,25],[62,14,64,14],[62,15,64,15],[62,16,64,16],[62,17,64,17],[62,18,64,18],[62,19,64,19],[65,25,67,25],[62,20,64,20],[62,21,64,21],[62,22,64,22],[62,23,64,23],[62,24,64,24],[71,2,79,2],[71,3,73,3],[71,4,73,4],[71,12,73,12],[71,13,73,13],[71,14,73,14],[71,15,73,15],[71,16,73,16],[68,19,70,19],[74,3,79,3],[74,4,76,4],[74,12,76,12],[74,13,76,13],[68,4,70,4],[68,12,70,12],[68,13,70,13],[68,14,70,14],[68,15,70,15],[68,16,70,16],[68,17,70,17],[68,18,70,18],[71,17,73,17],[71,18,73,18],[71,19,73,19],[71,20,73,20],[71,21,73,21],[71,22,73,22],[74,22,76,22],[68,25,70,25],[68,26,70,26],[68,20,70,20],[68,21,70,21],[68,22,70,22],[68,23,70,23],[68,24,70,24],[71,23,73,23],[71,24,73,24],[71,25,73,25],[71,26,73,26],[74,20,76,20],[74,21,76,21],[77,22,79,22],[77,23,79,23],[77,24,79,24],[77,25,79,25],[77,26,79,26],[74,14,76,14],[74,15,76,15],[83,1,84,5],[83,6,83,12],[83,13,83,19],[83,20,83,26],[77,16,79,16],[77,17,79,17],[77,18,79,18],[77,19,79,19],[77,20,79,20],[77,21,79,21],[44,1,79,1],[74,23,76,23],[74,24,76,24],[74,25,76,25],[74,26,76,26],[77,4,79,4],[77,12,79,12],[77,13,79,13],[77,14,79,14],[77,15,79,15],[74,16,76,16],[74,17,76,17],[74,18,76,18],[74,19,76,19],[85,26,87,26],[88,3,93,3],[88,4,90,4],[88,12,90,12],[88,13,90,13],[88,14,90,14],[88,15,90,15],[88,16,90,16],[88,17,90,17],[88,18,90,18],[85,20,87,20],[85,21,87,21],[85,22,87,22],[85,23,87,23],[85,24,87,24],[85,25,87,25],[85,14,87,14],[85,15,87,15],[85,16,87,16],[85,17,87,17],[85,18,87,18],[85,19,87,19],[85,3,87,3],[85,4,87,4],[88,25,90,25],[88,26,90,26],[88,20,90,20],[88,21,90,21],[88,22,90,22],[88,23,90,23],[88,24,90,24],[91,4,93,4],[91,12,93,12],[91,13,93,13],[91,14,93,14],[91,15,93,15],[91,16,93,16],[91,17,93,17],[91,18,93,18],[88,19,90,19],[91,25,93,25],[91,26,93,26],[91,20,93,20],[91,21,93,21],[91,22,93,22],[91,23,93,23],[91,24,93,24],[94,2,102,2],[94,3,96,3],[94,4,96,4],[94,12,96,12],[94,13,96,13],[94,14,96,14],[94,15,96,15],[94,16,96,16],[91,19,93,19],[85,2,93,2],[85,12,87,12],[85,13,87,13],[100,14,102,14],[100,15,102,15],[97,16,99,16],[97,17,99,17],[97,18,99,18],[97,19,99,19],[94,23,96,23],[94,24,96,24],[94,25,96,25],[94,26,96,26],[97,3,102,3],[97,4,99,4],[97,12,99,12],[97,13,99,13],[97,14,99,14],[97,15,99,15],[94,17,96,17],[94,18,96,18],[94,19,96,19],[94,20,96,20],[94,21,96,21],[94,22,96,22],[97,22,99,22],[97,23,99,23],[97,24,99,24],[97,25,99,25],[97,26,99,26],[100,4,102,4],[100,12,102,12],[100,13,102,13],[97,20,99,20],[97,21,99,21],[100,22,102,22],[100,23,102,23],[100,24,102,24],[100,25,102,25],[100,26,102,26],[103,2,111,2],[103,3,105,3],[103,4,105,4],[103,12,105,12],[103,13,105,13],[100,16,102,16],[100,17,102,17],[100,18,102,18],[100,19,102,19],[100,20,102,20],[100,21,102,21],[103,26,105,26],[106,3,111,3],[106,4,108,4],[106,12,108,12],[106,13,108,13],[103,25,105,25],[103,14,105,14],[103,15,105,15],[103,16,105,16],[103,17,105,17],[103,18,105,18],[103,19,105,19],[106,25,108,25],[103,20,105,20],[103,21,105,21],[103,22,105,22],[103,23,105,23],[103,24,105,24],[106,26,108,26],[106,20,108,20],[106,21,108,21],[106,22,108,22],[106,23,108,23],[106,24,108,24],[106,15,108,15],[106,16,108,16],[106,17,108,17],[106,18,108,18],[109,4,111,4],[109,12,111,12],[109,13,111,13],[109,14,111,14],[109,15,111,15],[109,16,111,16],[109,17,111,17],[109,18,111,18],[106,19,108,19],[106,14,108,14],[109,25,111,25],[109,26,111,26],[112,2,120,2],[112,3,114,3],[112,4,114,4],[112,12,114,12],[112,13,114,13],[112,14,114,14],[112,15,114,15],[112,16,114,16],[109,19,111,19],[109,20,111,20],[109,21,111,21],[109,22,111,22],[109,23,111,23],[109,24,111,24],[112,23,114,23],[112,24,114,24],[112,25,114,25],[112,26,114,26],[115,3,120,3],[115,4,117,4],[115,12,117,12],[115,13,117,13],[115,20,117,20],[115,21,117,21],[118,25,120,25],[118,26,120,26],[115,14,117,14],[115,15,117,15],[112,17,114,17],[112,18,114,18],[112,19,114,19],[112,20,114,20],[112,21,114,21],[112,22,114,22],[115,22,117,22],[124,1,125,5],[124,6,124,12],[124,13,124,19],[124,20,124,26],[118,16,120,16],[118,17,120,17],[118,18,120,18],[118,19,120,19],[118,20,120,20],[118,21,120,21],[85,1,120,1],[115,23,117,23],[115,24,117,24],[115,25,117,25],[115,26,117,26],[118,4,120,4],[118,12,120,12],[118,13,120,13],[118,14,120,14],[118,15,120,15],[115,16,117,16],[115,17,117,17],[115,18,117,18],[115,19,117,19],[126,1,161,1],[126,2,134,2],[126,3,128,3],[126,4,128,4],[126,12,128,12],[126,13,128,13],[118,22,120,22],[118,23,120,23],[118,24,120,24],[132,4,134,4],[132,12,134,12],[132,13,134,13],[132,14,134,14],[132,15,134,15],[132,16,134,16],[132,17,134,17],[132,18,134,18],[129,19,131,19],[129,20,131,20],[129,21,131,21],[129,22,131,22],[129,23,131,23],[129,24,131,24],[138,14,140,14],[126,26,128,26],[129,3,134,3],[129,4,131,4],[129,12,131,12],[129,13,131,13],[129,14,131,14],[129,15,131,15],[129,16,131,16],[129,17,131,17],[129,18,131,18],[126,20,128,20],[126,21,128,21],[126,22,128,22],[126,23,128,23],[126,24,128,24],[126,25,128,25],[126,14,128,14],[126,15,128,15],[126,16,128,16],[126,17,128,17],[126,18,128,18],[126,19,128,19],[129,25,131,25],[129,26,131,26],[132,26,134,26],[135,2,143,2],[135,3,137,3],[135,4,137,4],[135,12,137,12],[135,13,137,13],[135,14,137,14],[135,15,137,15],[135,16,137,16],[132,19,134,19],[132,20,134,20],[132,21,134,21],[132,22,134,22],[132,23,134,23],[132,24,134,24],[135,23,137,23],[135,24,137,24],[135,25,137,25],[135,26,137,26],[138,3,143,3],[138,4,140,4],[138,12,140,12],[138,13,140,13],[135,17,137,17],[135,18,137,18],[135,19,137,19],[135,20,137,20],[135,21,137,21],[135,22,137,22],[138,22,140,22],[138,23,140,23],[132,25,134,25],[138,24,140,24],[138,25,140,25],[138,26,140,26],[141,4,143,4],[141,12,143,12],[141,13,143,13],[141,14,143,14],[141,15,143,15],[138,16,140,16],[138,17,140,17],[138,18,140,18],[138,19,140,19],[138,20,140,20],[138,21,140,21],[141,22,143,22],[141,23,143,23],[141,24,143,24],[141,25,143,25],[141,26,143,26],[141,20,143,20],[141,21,143,21],[138,15,140,15],[144,2,152,2],[144,3,146,3],[144,4,146,4],[144,12,146,12],[144,13,146,13],[141,16,143,16],[141,17,143,17],[141,18,143,18],[141,19,143,19],[150,4,152,4],[150,12,152,12],[150,13,152,13],[150,14,152,14],[150,15,152,15],[150,16,152,16],[150,17,152,17],[150,18,152,18],[147,19,149,19],[144,26,146,26],[147,3,152,3],[147,4,149,4],[147,12,149,12],[147,13,149,13],[147,14,149,14],[147,15,149,15],[147,16,149,16],[147,17,149,17],[147,18,149,18],[144,20,146,20],[144,21,146,21],[144,22,146,22],[144,23,146,23],[144,24,146,24],[144,25,146,25],[144,14,146,14],[144,15,146,15],[144,16,146,16],[144,17,146,17],[144,18,146,18],[144,19,146,19],[147,25,149,25],[147,26,149,26],[147,20,149,20],[147,21,149,21],[147,22,149,22],[147,23,149,23],[147,24,149,24],[150,25,152,25],[150,26,152,26],[153,2,161,2],[153,3,155,3],[153,4,155,4],[153,12,155,12],[153,13,155,13],[153,14,155,14],[153,15,155,15],[153,16,155,16],[150,19,152,19],[150,20,152,20],[150,21,152,21],[150,22,152,22],[150,23,152,23],[150,24,152,24],[153,23,155,23],[153,24,155,24],[153,25,155,25],[153,26,155,26],[156,3,161,3],[156,4,158,4],[156,12,158,12],[156,13,158,13],[156,14,158,14],[156,15,158,15],[153,17,155,17],[153,18,155,18],[153,19,155,19],[153,20,155,20],[153,21,155,21],[153,22,155,22],[156,22,158,22],[156,23,158,23],[156,24,158,24],[156,25,158,25],[156,26,158,26],[159,4,161,4],[159,12,161,12],[159,13,161,13],[159,14,161,14],[159,15,161,15],[156,16,158,16],[159,26,161,26],[159,16,161,16],[159,17,161,17],[159,18,161,18],[159,19,161,19],[159,20,161,20],[159,21,161,21],[156,17,158,17],[156,18,158,18],[156,19,158,19],[156,20,158,20],[156,21,158,21],[159,22,161,22],[159,23,161,23],[159,24,161,24],[159,25,161,25]]}
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"億円/使用期間30年"]
[null,"水素",null,null,null,null,"海上輸送費用（３0年分）",null,null,null,null,null,null,"貯蔵費用（使用期間３０年）",null,null,null,null,null,null,"合計（供用中のトータルコストを考慮）"]
[null,null,null,null,null,null,"新潟港","直江津港","伏木\n富山港","金沢港","七尾港","敦賀港","合計","新潟港","直江津港","伏木\n富山港","金沢港","七尾港","敦賀港","合計","新潟港","直江津港","伏木\n富山港","金沢港","七尾港","敦賀港","合計"]
[null,"シナリオ１","実証期","直送方式","－","ピーク月（４か月）",{"$f":"'★まとめ表（水素）'!G4*30","v":57.920209541790399},{"$f":"'★まとめ表（水素）'!H4*30","v":49.348392347317599},{"$f":"'★まとめ表（水素）'!I4*30","v":49.455530052654112},{"$f":"'★まとめ表（水素）'!J4*30","v":26.988908182807691},{"$f":"'★まとめ表（水素）'!K4*30","v":27.117126516074922},{"$f":"'★まとめ表（水素）'!L4*30","v":27.054068319386122},{"$f":"SUM(G6:L6)","v":651.65765957611109},{"$f":"'直送方式（ｼﾅﾘｵ1）_水素'!E163+'直送方式（ｼﾅﾘｵ1）_水素'!E164*30","v":16.693668342058679},{"$f":"'直送方式（ｼﾅﾘｵ1）_水素'!F163+'直送方式（ｼﾅﾘｵ1）_水素'!F164*30","v":13.780319595663283},{"$f":"'直送方式（ｼﾅﾘｵ1）_水素'!G163+'直送方式（ｼﾅﾘｵ1）_水素'!G164*30","v":6.6248866718480475},{"$f":"'直送方式（ｼﾅﾘｵ1）_水素'!H163+'直送方式（ｼﾅﾘｵ1）_水素'!H164*30","v":6.6248866718480475},{"$f":"'直送方式（ｼﾅﾘｵ1）_水素'!I163+'直送方式（ｼﾅﾘｵ1）_水素'!I164*30","v":6.6248866718480475},{"$f":"'直送方式（ｼﾅﾘｵ1）_水素'!J163+'直送方式（ｼﾅﾘｵ1）_水素'!J164*30","v":6.6248866718480475},{"$f":"SUM(N4:S6)","v":56.973534625114148},{"$f":"SUM(G6,N4)","v":173.03516562190472},{"$f":"SUM(H6,O4)","v":161.82549663761611},110.4155628713541,87.591611220271119,87.976266220072802,87.787091630006415,{"$f":"SUM(U4:Z6)","v":708.6311942012253}]
[null,null,null,null,null,"その他月（８か月）",{"$f":"'★まとめ表（水素）'!G5*30","v":98.421287738055639},{"$f":"'★まとめ表（水素）'!H5*30","v":98.696784694635198},{"$f":"'★まとめ表（水素）'!I5*30","v":54.33514614685194},{"$f":"'★まとめ表（水素）'!J5*30","v":53.977816365615382},{"$f":"'★まとめ表（水素）'!K5*30","v":54.234253032149844},{"$f":"'★まとめ表（水素）'!L5*30","v":54.108136638772244}]
[null,null,null,null,null,"年間合計",{"$f":"'★まとめ表（水素）'!G6*30","v":156.34149727984604},{"$f":"'★まとめ表（水素）'!H6*30","v":148.04517704195283},{"$f":"'★まとめ表（水素）'!I6*30","v":103.79067619950605},{"$f":"'★まとめ表（水素）'!J6*30","v":80.966724548423073},{"$f":"'★まとめ表（水素）'!K6*30","v":81.351379548224756},{"$f":"'★まとめ表（水素）'!L6*30","v":81.16220495815837}]
[null,null,null,"拠点方式","新潟港","ピーク月（４か月）",{"$f":"'★まとめ表（水素）'!G7*30","v":71.119899922591657},{"$f":"'★まとめ表（水素）'!H7*30","v":1.7656295072864845},{"$f":"'★まとめ表（水素）'!I7*30","v":1.2457497079187974},{"$f":"'★まとめ表（水素）'!J7*30","v":1.0005233874623414},{"$f":"'★まとめ表（水素）'!K7*30","v":0.6130658011411404},{"$f":"'★まとめ表（水素）'!L7*30","v":1.1967044438275063},{"$f":"SUM(G9:L9)","v":228.87271679985034},{"$f":"'拠点方式（新潟港ｼﾅﾘｵ1)'!E172+'拠点方式（新潟港ｼﾅﾘｵ1)'!E173*30","v":24.242485626548628},{"$f":"'拠点方式（新潟港ｼﾅﾘｵ1)'!F172+'拠点方式（新潟港ｼﾅﾘｵ1)'!F173*30","v":13.780319595663283},{"$f":"'拠点方式（新潟港ｼﾅﾘｵ1)'!G172+'拠点方式（新潟港ｼﾅﾘｵ1)'!G173*30","v":6.6248866718480475},{"$f":"'拠点方式（新潟港ｼﾅﾘｵ1)'!H172+'拠点方式（新潟港ｼﾅﾘｵ1)'!H173*30","v":6.6248866718480475},{"$f":"'拠点方式（新潟港ｼﾅﾘｵ1)'!I172+'拠点方式（新潟港ｼﾅﾘｵ1)'!I173*30","v":6.6248866718480475},{"$f":"'拠点方式（新潟港ｼﾅﾘｵ1)'!J172+'拠点方式（新潟港ｼﾅﾘｵ1)'!J173*30","v":6.6248866718480475},{"$f":"SUM(N7:S9)","v":64.522351909604097},{"$f":"SUM(G9,N7)","v":237.60218539432356},{"$f":"SUM(H9,O7)","v":18.370956314608144},9.1163860876856422,9.6264568342350714,8.4640840752714688,10.215000003330566,{"$f":"SUM(U7:Z9)","v":293.39506870945439}]
[null,null,null,null,null,"その他月（８か月）",{"$f":"'★まとめ表（水素）'!G8*30","v":142.23979984518331},{"$f":"'★まとめ表（水素）'!H8*30","v":2.8250072116583751},{"$f":"'★まとめ表（水素）'!I8*30","v":1.2457497079187974},{"$f":"'★まとめ表（水素）'!J8*30","v":2.0010467749246827},{"$f":"'★まとめ表（水素）'!K8*30","v":1.2261316022822808},{"$f":"'★まとめ表（水素）'!L8*30","v":2.3934088876550126}]
[null,null,null,null,null,"年間合計",{"$f":"'★まとめ表（水素）'!G9*30","v":213.35969976777494},{"$f":"'★まとめ表（水素）'!H9*30","v":4.5906367189448591},{"$f":"'★まとめ表（水素）'!I9*30","v":2.4914994158375947},{"$f":"'★まとめ表（水素）'!J9*30","v":3.0015701623870235},{"$f":"'★まとめ表（水素）'!K9*30","v":1.8391974034234211},{"$f":"'★まとめ表（水素）'!L9*30","v":3.5901133314825189}]
[null,null,null,null,"直江津港","ピーク月（４か月）",{"$f":"'★まとめ表（水素）'!G10*30","v":2.8250072116583751},{"$f":"'★まとめ表（水素）'!H10*30","v":71.318975919575806},{"$f":"'★まとめ表（水素）'!I10*30","v":1.1770863381909897},{"$f":"'★まとめ表（水素）'!J10*30","v":0.74058348777849781},{"$f":"'★まとめ表（水素）'!K10*30","v":0.52478432577681611},{"$f":"'★まとめ表（水素）'!L10*30","v":1.0544731779627614},{"$f":"SUM(G12:L12)","v":231.03939324172418},{"$f":"'拠点方式（直江津港ｼﾅﾘｵ1)'!E177+'拠点方式（直江津港ｼﾅﾘｵ1)'!E178","v":{"$error":"#NAME?"}},{"$f":"'拠点方式（直江津港ｼﾅﾘｵ1)'!F177+'拠点方式（直江津港ｼﾅﾘｵ1)'!F178","v":{"$error":"#NAME?"}},{"$f":"'拠点方式（直江津港ｼﾅﾘｵ1)'!G177+'拠点方式（直江津港ｼﾅﾘｵ1)'!G178","v":{"$error":"#NAME?"}},{"$f":"'拠点方式（直江津港ｼﾅﾘｵ1)'!H177+'拠点方式（直江津港ｼﾅﾘｵ1)'!H178","v":{"$error":"#NAME?"}},{"$f":"'拠点方式（直江津港ｼﾅﾘｵ1)'!I177+'拠点方式（直江津港ｼﾅﾘｵ1)'!I178","v":{"$error":"#NAME?"}},{"$f":"'拠点方式（直江津港ｼﾅﾘｵ1)'!J177+'拠点方式（直江津港ｼﾅﾘｵ1)'!J178","v":{"$error":"#NAME?"}},{"$f":"SUM(N10:S12)","v":{"$error":"#NAME?"}},{"$f":"SUM(G12,N10)","v":{"$error":"#NAME?"}},{"$f":"SUM(H12,O10)","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$f":"SUM(U10:Z12)","v":{"$error":"#NAME?"}}]
[null,null,null,null,null,"その他月（８か月）",{"$f":"'★まとめ表（水素）'!G11*30","v":4.9437626204021567},{"$f":"'★まとめ表（水素）'!H11*30","v":142.63795183915161},{"$f":"'★まとめ表（水素）'!I11*30","v":1.1770863381909897},{"$f":"'★まとめ表（水素）'!J11*30","v":1.4811669755569956},{"$f":"'★まとめ表（水素）'!K11*30","v":1.0495686515536322},{"$f":"'★まとめ表（水素）'!L11*30","v":2.1089463559255228}]
[null,null,null,null,null,"年間合計",{"$f":"'★まとめ表（水素）'!G12*30","v":7.7687698320605323},{"$f":"'★まとめ表（水素）'!H12*30","v":213.95692775872743},{"$f":"'★まとめ表（水素）'!I12*30","v":2.3541726763819795},{"$f":"'★まとめ表（水素）'!J12*30","v":2.2217504633354936},{"$f":"'★まとめ表（水素）'!K12*30","v":1.5743529773304485},{"$f":"'★まとめ表（水素）'!L12*30","v":3.163419533888284}]
[null,null,"2030年","直送方式","－","ピーク月（４か月）",{"$f":"'★まとめ表（水素）'!G13*30","v":62.498803275416428},{"$f":"'★まとめ表（水素）'!H13*30","v":51.202407978938574},{"$f":"'★まとめ表（水素）'!I13*30","v":43.666267617863731},{"$f":"'★まとめ表（水素）'!J13*30","v":23.910266891134356},{"$f":"'★まとめ表（水素）'!K13*30","v":23.936891463069625},{"$f":"'★まとめ表（水素）'!L13*30","v":24.044791044070461},{"$f":"SUM(G15:L15)","v":687.77828481147958},{"$f":"'直送方式（ｼﾅﾘｵ1）_水素'!E176+'直送方式（ｼﾅﾘｵ1）_水素'!E177*30","v":19.371286142133677},{"$f":"'直送方式（ｼﾅﾘｵ1）_水素'!F176+'直送方式（ｼﾅﾘｵ1）_水素'!F177*30","v":13.780319595663283},{"$f":"'直送方式（ｼﾅﾘｵ1）_水素'!G176+'直送方式（ｼﾅﾘｵ1）_水素'!G177*30","v":6.6248866718480475},{"$f":"'直送方式（ｼﾅﾘｵ1）_水素'!H176+'直送方式（ｼﾅﾘｵ1）_水素'!H177*30","v":0},{"$f":"'直送方式（ｼﾅﾘｵ1）_水素'!I176+'直送方式（ｼﾅﾘｵ1）_水素'!I177*30","v":0},{"$f":"'直送方式（ｼﾅﾘｵ1）_水素'!J176+'直送方式（ｼﾅﾘｵ1）_水素'!J177*30","v":0},{"$f":"SUM(N13:S15)","v":39.776492409645002},{"$f":"SUM(G15,N13)","v":206.86769596838295},{"$f":"SUM(H15,O13)","v":167.38754353247901},137.62368952543923,71.730800673403053,71.81067438920887,72.13437313221138,{"$f":"SUM(U13:Z15)","v":727.5547772211246}]
[null,null,null,null,null,"その他月（８か月）",{"$f":"'★まとめ表（水素）'!G14*30","v":124.99760655083286},{"$f":"'★まとめ表（水素）'!H14*30","v":102.40481595787715},{"$f":"'★まとめ表（水素）'!I14*30","v":87.332535235727462},{"$f":"'★まとめ表（水素）'!J14*30","v":47.820533782268711},{"$f":"'★まとめ表（水素）'!K14*30","v":47.873782926139249},{"$f":"'★まとめ表（水素）'!L14*30","v":48.089582088140922}]
[null,null,null,null,null,"年間合計",{"$f":"'★まとめ表（水素）'!G15*30","v":187.49640982624928},{"$f":"'★まとめ表（水素）'!H15*30","v":153.60722393681573},{"$f":"'★まとめ表（水素）'!I15*30","v":130.99880285359117},{"$f":"'★まとめ表（水素）'!J15*30","v":71.730800673403053},{"$f":"'★まとめ表（水素）'!K15*30","v":71.81067438920887},{"$f":"'★まとめ表（水素）'!L15*30","v":72.13437313221138}]
[null,null,null,"拠点方式","新潟港","ピーク月（４か月）",{"$f":"'★まとめ表（水素）'!G16*30","v":82.576345121033256},{"$f":"'★まとめ表（水素）'!H16*30","v":3.8843849160302653},{"$f":"'★まとめ表（水素）'!I16*30","v":1.8686245618781963},{"$f":"'★まとめ表（水素）'!J16*30","v":1.0005233874623414},{"$f":"'★まとめ表（水素）'!K16*30","v":0.6130658011411404},{"$f":"'★まとめ表（水素）'!L16*30","v":1.1967044438275063},{"$f":"SUM(G18:L18)","v":257.84004237551096},{"$f":"'拠点方式（新潟港ｼﾅﾘｵ1)'!E185+'拠点方式（新潟港ｼﾅﾘｵ1)'!E186*30","v":28.66421986742435},{"$f":"'拠点方式（新潟港ｼﾅﾘｵ1)'!F185+'拠点方式（新潟港ｼﾅﾘｵ1)'!F186*30","v":13.780319595663283},{"$f":"'拠点方式（新潟港ｼﾅﾘｵ1)'!G185+'拠点方式（新潟港ｼﾅﾘｵ1)'!G186*30","v":6.6248866718480475},{"$f":"'拠点方式（新潟港ｼﾅﾘｵ1)'!H185+'拠点方式（新潟港ｼﾅﾘｵ1)'!H186*30","v":0},{"$f":"'拠点方式（新潟港ｼﾅﾘｵ1)'!I185+'拠点方式（新潟港ｼﾅﾘｵ1)'!I186*30","v":0},{"$f":"'拠点方式（新潟港ｼﾅﾘｵ1)'!J185+'拠点方式（新潟港ｼﾅﾘｵ1)'!J186*30","v":0},{"$f":"SUM(N16:S18)","v":49.069426134935682},{"$f":"SUM(G18,N16)","v":262.22685651774617},24.020970737924891,12.230760357482637,3.0015701623870235,1.8391974034234211,3.5901133314825189,{"$f":"SUM(U16:Z18)","v":306.90946851044663}]
[null,null,null,null,null,"その他月（８か月）",{"$f":"'★まとめ表（水素）'!G17*30","v":150.98629152928856},{"$f":"'★まとめ表（水素）'!H17*30","v":6.3562662262313436},{"$f":"'★まとめ表（水素）'!I17*30","v":3.7372491237563925},{"$f":"'★まとめ表（水素）'!J17*30","v":2.0010467749246827},{"$f":"'★まとめ表（水素）'!K17*30","v":1.2261316022822808},{"$f":"'★まとめ表（水素）'!L17*30","v":2.3934088876550126}]
[null,null,null,null,null,"年間合計",{"$f":"'★まとめ表（水素）'!G18*30","v":233.56263665032182},{"$f":"'★まとめ表（水素）'!H18*30","v":10.240651142261608},{"$f":"'★まとめ表（水素）'!I18*30","v":5.605873685634589},{"$f":"'★まとめ表（水素）'!J18*30","v":3.0015701623870235},{"$f":"'★まとめ表（水素）'!K18*30","v":1.8391974034234211},{"$f":"'★まとめ表（水素）'!L18*30","v":3.5901133314825189}]
[null,null,null,null,"直江津港","ピーク月（４か月）",{"$f":"'★まとめ表（水素）'!G19*30","v":6.0031403247740469},{"$f":"'★まとめ表（水素）'!H19*30","v":83.068305886515731},{"$f":"'★まとめ表（水素）'!I19*30","v":1.7656295072864847},{"$f":"'★まとめ表（水素）'!J19*30","v":0.74058348777849781},{"$f":"'★まとめ表（水素）'!K19*30","v":0.52478432577681611},{"$f":"'★まとめ表（水素）'!L19*30","v":1.0544731779627614},{"$f":"SUM(G21:L21)","v":263.10119759727115},{"$f":"'拠点方式（直江津港ｼﾅﾘｵ1)'!E190+'拠点方式（直江津港ｼﾅﾘｵ1)'!E191","v":{"$error":"#NAME?"}},{"$f":"'拠点方式（直江津港ｼﾅﾘｵ1)'!F190+'拠点方式（直江津港ｼﾅﾘｵ1)'!F191","v":{"$error":"#NAME?"}},{"$f":"'拠点方式（直江津港ｼﾅﾘｵ1)'!G190+'拠点方式（直江津港ｼﾅﾘｵ1)'!G191","v":{"$error":"#NAME?"}},{"$f":"'拠点方式（直江津港ｼﾅﾘｵ1)'!H190+'拠点方式（直江津港ｼﾅﾘｵ1)'!H191","v":0},{"$f":"'拠点方式（直江津港ｼﾅﾘｵ1)'!I190+'拠点方式（直江津港ｼﾅﾘｵ1)'!I191","v":{"$error":"#NAME?"}},{"$f":"'拠点方式（直江津港ｼﾅﾘｵ1)'!J190+'拠点方式（直江津港ｼﾅﾘｵ1)'!J191","v":0},{"$f":"SUM(N19:S21)","v":{"$error":"#NAME?"}},{"$f":"SUM(G21,N19)","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$error":"#NAME?"},2.2217504633354936,{"$error":"#NAME?"},3.163419533888284,{"$f":"SUM(U19:Z21)","v":{"$error":"#NAME?"}}]
[null,null,null,null,null,"その他月（８か月）",{"$f":"'★まとめ表（水素）'!G20*30","v":9.8875252408043135},{"$f":"'★まとめ表（水素）'!H20*30","v":151.88581464876347},{"$f":"'★まとめ表（水素）'!I20*30","v":3.5312590145729694},{"$f":"'★まとめ表（水素）'!J20*30","v":1.4811669755569956},{"$f":"'★まとめ表（水素）'!K20*30","v":1.0495686515536322},{"$f":"'★まとめ表（水素）'!L20*30","v":2.1089463559255228}]
[null,null,null,null,null,"年間合計",{"$f":"'★まとめ表（水素）'!G21*30","v":15.89066556557836},{"$f":"'★まとめ表（水素）'!H21*30","v":234.9541205352792},{"$f":"'★まとめ表（水素）'!I21*30","v":5.2968885218594544},{"$f":"'★まとめ表（水素）'!J21*30","v":2.2217504633354936},{"$f":"'★まとめ表（水素）'!K21*30","v":1.5743529773304485},{"$f":"'★まとめ表（水素）'!L21*30","v":3.163419533888284}]
[null,null,"移行期","直送方式","－","ピーク月（４か月）",{"$f":"'★まとめ表（水素）'!G22*30","v":265.08431019221314},{"$f":"'★まとめ表（水素）'!H22*30","v":178.04624500437154},{"$f":"'★まとめ表（水素）'!I22*30","v":73.572752966260367},{"$f":"'★まとめ表（水素）'!J22*30","v":161.88615544932958},{"$f":"'★まとめ表（水素）'!K22*30","v":49.498563336740403},{"$f":"'★まとめ表（水素）'!L22*30","v":49.919645646992898},{"$f":"SUM(G24:L24)","v":2096.1605817639247},{"$f":"'直送方式（ｼﾅﾘｵ1）_水素'!E190+'直送方式（ｼﾅﾘｵ1）_水素'!E191*30","v":155.39272203955716},{"$f":"'直送方式（ｼﾅﾘｵ1）_水素'!F190+'直送方式（ｼﾅﾘｵ1）_水素'!F191*30","v":116.54454152966784},{"$f":"'直送方式（ｼﾅﾘｵ1）_水素'!G190+'直送方式（ｼﾅﾘｵ1）_水素'!G191*30","v":36.627506574790303},{"$f":"'直送方式（ｼﾅﾘｵ1）_水素'!H190+'直送方式（ｼﾅﾘｵ1）_水素'!H191*30","v":16.693668342058679},{"$f":"'直送方式（ｼﾅﾘｵ1）_水素'!I190+'直送方式（ｼﾅﾘｵ1）_水素'!I191*30","v":16.693668342058679},{"$f":"'直送方式（ｼﾅﾘｵ1）_水素'!J190+'直送方式（ｼﾅﾘｵ1）_水素'!J191*30","v":19.371286142133677},{"$f":"SUM(N22:S24)","v":361.32339297026635},{"$f":"SUM(G24,N22)","v":773.92277915472107},650.68327654278255,257.34576547357142,456.09894741881033,150.30298306119309,169.13022308311238,{"$f":"SUM(U22:Z24)","v":2457.4839747341907}]
[null,null,null,null,null,"その他月（８か月）",{"$f":"'★まとめ表（水素）'!G23*30","v":353.44574692295083},{"$f":"'★まとめ表（水素）'!H23*30","v":356.09249000874308},{"$f":"'★まとめ表（水素）'!I23*30","v":147.14550593252073},{"$f":"'★まとめ表（水素）'!J23*30","v":277.51912362742206},{"$f":"'★まとめ表（水素）'!K23*30","v":84.110751382394},{"$f":"'★まとめ表（水素）'!L23*30","v":99.839291293985795}]
[null,null,null,null,null,"年間合計",{"$f":"'★まとめ表（水素）'!G24*30","v":618.53005711516391},{"$f":"'★まとめ表（水素）'!H24*30","v":534.13873501311468},{"$f":"'★まとめ表（水素）'!I24*30","v":220.7182588987811},{"$f":"'★まとめ表（水素）'!J24*30","v":439.40527907675164},{"$f":"'★まとめ表（水素）'!K24*30","v":133.6093147191344},{"$f":"'★まとめ表（水素）'!L24*30","v":149.75893694097871}]
[null,null,null,"拠点方式","新潟港","ピーク月（４か月）",{"$f":"'★まとめ表（水素）'!G25*30","v":530.16862038442628},{"$f":"'★まとめ表（水素）'!H25*30","v":24.718813102010785},{"$f":"'★まとめ表（水素）'!I25*30","v":17.440495910863167},{"$f":"'★まとめ表（水素）'!J25*30","v":7.0036637122363885},{"$f":"'★まとめ表（水素）'!K25*30","v":4.9045264091291232},{"$f":"'★まとめ表（水素）'!L25*30","v":13.163748882102567},{"$f":"SUM(G27:L27)","v":1592.7589654137432},{"$f":"'拠点方式（新潟港ｼﾅﾘｵ1)'!E198+'拠点方式（新潟港ｼﾅﾘｵ1)'!E199*30","v":310.78544407911431},{"$f":"'拠点方式（新潟港ｼﾅﾘｵ1)'!F198+'拠点方式（新潟港ｼﾅﾘｵ1)'!F199*30","v":116.54454152966784},{"$f":"'拠点方式（新潟港ｼﾅﾘｵ1)'!G198+'拠点方式（新潟港ｼﾅﾘｵ1)'!G199*30","v":36.627506574790303},{"$f":"'拠点方式（新潟港ｼﾅﾘｵ1)'!H198+'拠点方式（新潟港ｼﾅﾘｵ1)'!H199*30","v":16.693668342058679},{"$f":"'拠点方式（新潟港ｼﾅﾘｵ1)'!I198+'拠点方式（新潟港ｼﾅﾘｵ1)'!I199*30","v":16.693668342058679},{"$f":"'拠点方式（新潟港ｼﾅﾘｵ1)'!J198+'拠点方式（新潟港ｼﾅﾘｵ1)'!J199*30","v":19.371286142133677},{"$f":"SUM(N25:S27)","v":516.71611500982351},{"$f":"SUM(G27,N25)","v":1724.5684317709176},182.22595920072507,82.720245767785812,35.703612703843163,30.18111596716377,54.075715013131351,{"$f":"SUM(U25:Z27)","v":2109.4750804235669}]
[null,null,null,null,null,"その他月（８か月）",{"$f":"'★まとめ表（水素）'!G26*30","v":883.61436730737705},{"$f":"'★まとめ表（水素）'!H26*30","v":40.962604569046434},{"$f":"'★まとめ表（水素）'!I26*30","v":28.652243282132343},{"$f":"'★まとめ表（水素）'!J26*30","v":12.006280649548094},{"$f":"'★まとめ表（水素）'!K26*30","v":8.5829212159759667},{"$f":"'★まとめ表（水素）'!L26*30","v":21.540679988895107}]
[null,null,null,null,null,"年間合計",{"$f":"'★まとめ表（水素）'!G27*30","v":1413.7829876918033},{"$f":"'★まとめ表（水素）'!H27*30","v":65.681417671057233},{"$f":"'★まとめ表（水素）'!I27*30","v":46.092739192995509},{"$f":"'★まとめ表（水素）'!J27*30","v":19.009944361784484},{"$f":"'★まとめ表（水素）'!K27*30","v":13.487447625105089},{"$f":"'★まとめ表（水素）'!L27*30","v":34.704428870997674}]
[null,null,null,null,"直江津港","ピーク月（４か月）",{"$f":"'★まとめ表（水素）'!G28*30","v":37.431345554473467},{"$f":"'★まとめ表（水素）'!H28*30","v":534.13873501311468},{"$f":"'★まとめ表（水素）'!I28*30","v":16.479208734673854},{"$f":"'★まとめ表（水素）'!J28*30","v":5.184084414449484},{"$f":"'★まとめ表（水素）'!K28*30","v":4.1982746062145289},{"$f":"'★まとめ表（水素）'!L28*30","v":11.599204957590375},{"$f":"SUM(G30:L30)","v":1622.9934705518835},{"$f":"'拠点方式（直江津港ｼﾅﾘｵ1)'!E203+'拠点方式（直江津港ｼﾅﾘｵ1)'!E204","v":{"$error":"#NAME?"}},{"$f":"'拠点方式（直江津港ｼﾅﾘｵ1)'!F203+'拠点方式（直江津港ｼﾅﾘｵ1)'!F204","v":{"$error":"#NAME?"}},{"$f":"'拠点方式（直江津港ｼﾅﾘｵ1)'!G203+'拠点方式（直江津港ｼﾅﾘｵ1)'!G204","v":{"$error":"#NAME?"}},{"$f":"'拠点方式（直江津港ｼﾅﾘｵ1)'!H203+'拠点方式（直江津港ｼﾅﾘｵ1)'!H204","v":{"$error":"#NAME?"}},{"$f":"'拠点方式（直江津港ｼﾅﾘｵ1)'!I203+'拠点方式（直江津港ｼﾅﾘｵ1)'!I204","v":{"$error":"#NAME?"}},{"$f":"'拠点方式（直江津港ｼﾅﾘｵ1)'!J203+'拠点方式（直江津港ｼﾅﾘｵ1)'!J204","v":{"$error":"#NAME?"}},{"$f":"SUM(N28:S30)","v":{"$error":"#NAME?"}},{"$f":"SUM(G30,N28)","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$f":"SUM(U28:Z30)","v":{"$error":"#NAME?"}}]
[null,null,null,null,null,"その他月（８か月）",{"$f":"'★まとめ表（水素）'!G29*30","v":61.443906853569658},{"$f":"'★まとめ表（水素）'!H29*30","v":890.23122502185765},{"$f":"'★まとめ表（水素）'!I29*30","v":27.072985778392759},{"$f":"'★まとめ表（水素）'!J29*30","v":8.8870018533419728},{"$f":"'★まとめ表（水素）'!K29*30","v":7.3469805608754264},{"$f":"'★まとめ表（水素）'!L29*30","v":18.980517203329708}]
[null,null,null,null,null,"年間合計",{"$f":"'★まとめ表（水素）'!G30*30","v":98.875252408043139},{"$f":"'★まとめ表（水素）'!H30*30","v":1424.3699600349723},{"$f":"'★まとめ表（水素）'!I30*30","v":43.55219451306661},{"$f":"'★まとめ表（水素）'!J30*30","v":14.071086267791456},{"$f":"'★まとめ表（水素）'!K30*30","v":11.545255167089955},{"$f":"'★まとめ表（水素）'!L30*30","v":30.579722160920085}]
[null,null,"2050年","直送方式","－","ピーク月（４か月）",{"$f":"'★まとめ表（水素）'!G31*30","v":1504.8682965246369},{"$f":"'★まとめ表（水素）'!H31*30","v":905.23484840389506},{"$f":"'★まとめ表（水素）'!I31*30","v":302.41881350514529},{"$f":"'★まとめ表（水素）'!J31*30","v":259.20422072247413},{"$f":"'★まとめ表（水素）'!K31*30","v":68.530068665529171},{"$f":"'★まとめ表（水素）'!L31*30","v":136.45553615503238},{"$f":"SUM(G33:L33)","v":8486.8875092309536},{"$f":"'直送方式（ｼﾅﾘｵ1）_水素'!E203+'直送方式（ｼﾅﾘｵ1）_水素'!E204*30","v":738.11542968789638},{"$f":"'直送方式（ｼﾅﾘｵ1）_水素'!F203+'直送方式（ｼﾅﾘｵ1）_水素'!F204*30","v":466.17816611867136},{"$f":"'直送方式（ｼﾅﾘｵ1）_水素'!G203+'直送方式（ｼﾅﾘｵ1）_水素'!G204*30","v":155.39272203955716},{"$f":"'直送方式（ｼﾅﾘｵ1）_水素'!H203+'直送方式（ｼﾅﾘｵ1）_水素'!H204*30","v":10.516352072061688},{"$f":"'直送方式（ｼﾅﾘｵ1）_水素'!I203+'直送方式（ｼﾅﾘｵ1）_水素'!I204*30","v":16.693668342058679},{"$f":"'直送方式（ｼﾅﾘｵ1）_水素'!J203+'直送方式（ｼﾅﾘｵ1）_水素'!J204*30","v":19.371286142133677},{"$f":"SUM(N31:S33)","v":1406.2676244023787},{"$f":"SUM(G33,N31)","v":4650.7730006519523},2980.7194116850469,1062.6491625549929,684.44732595049447,222.2838743386462,292.28235845219842,{"$f":"SUM(U31:Z33)","v":9893.1551336333287}]
[null,null,null,null,null,"その他月（８か月）",{"$f":"'★まとめ表（水素）'!G32*30","v":2407.7892744394194},{"$f":"'★まとめ表（水素）'!H32*30","v":1609.3063971624804},{"$f":"'★まとめ表（水素）'!I32*30","v":604.83762701029059},{"$f":"'★まとめ表（水素）'!J32*30","v":414.72675315595865},{"$f":"'★まとめ表（水素）'!K32*30","v":137.06013733105834},{"$f":"'★まとめ表（水素）'!L32*30","v":136.45553615503238}]
[null,null,null,null,null,"年間合計",{"$f":"'★まとめ表（水素）'!G33*30","v":3912.657570964056},{"$f":"'★まとめ表（水素）'!H33*30","v":2514.5412455663754},{"$f":"'★まとめ表（水素）'!I33*30","v":907.25644051543588},{"$f":"'★まとめ表（水素）'!J33*30","v":673.93097387843284},{"$f":"'★まとめ表（水素）'!K33*30","v":205.59020599658751},{"$f":"'★まとめ表（水素）'!L33*30","v":272.91107231006475}]
[null,null,null,"拠点方式","新潟港","ピーク月（４か月）",{"$f":"'★まとめ表（水素）'!G34*30","v":2708.7629337443468},{"$f":"'★まとめ表（水素）'!H34*30","v":142.30973828729063},{"$f":"'★まとめ表（水素）'!I34*30","v":73.499232767209037},{"$f":"'★まとめ表（水素）'!J34*30","v":10.005233874623411},{"$f":"'★まとめ表（水素）'!K34*30","v":9.1959870171171048},{"$f":"'★まとめ表（水素）'!L34*30","v":23.934088876550117},{"$f":"SUM(G36:L36)","v":7804.1986114956953},{"$f":"'拠点方式（新潟港ｼﾅﾘｵ1)'!E211+'拠点方式（新潟港ｼﾅﾘｵ1)'!E212*30","v":1359.6863178461249},{"$f":"'拠点方式（新潟港ｼﾅﾘｵ1)'!F211+'拠点方式（新潟港ｼﾅﾘｵ1)'!F212*30","v":466.17816611867136},{"$f":"'拠点方式（新潟港ｼﾅﾘｵ1)'!G211+'拠点方式（新潟港ｼﾅﾘｵ1)'!G212*30","v":155.39272203955716},{"$f":"'拠点方式（新潟港ｼﾅﾘｵ1)'!H211+'拠点方式（新潟港ｼﾅﾘｵ1)'!H212*30","v":10.516352072061688},{"$f":"'拠点方式（新潟港ｼﾅﾘｵ1)'!I211+'拠点方式（新潟港ｼﾅﾘｵ1)'!I212*30","v":16.693668342058679},{"$f":"'拠点方式（新潟港ｼﾅﾘｵ1)'!J211+'拠点方式（新潟港ｼﾅﾘｵ1)'!J212*30","v":19.371286142133677},{"$f":"SUM(N34:S36)","v":2027.8385125606073},{"$f":"SUM(G36,N34)","v":8482.7295880627389},840.84474756486338,349.72967647488952,36.529960146082558,40.603234586563147,81.599917221163992,{"$f":"SUM(U34:Z36)","v":9832.0371240562999}]
[null,null,null,null,null,"その他月（８か月）",{"$f":"'★まとめ表（水素）'!G35*30","v":4414.2803364722677},{"$f":"'★まとめ表（水素）'!H35*30","v":232.35684315890134},{"$f":"'★まとめ表（水素）'!I35*30","v":120.83772166812336},{"$f":"'★まとめ表（水素）'!J35*30","v":16.008374199397462},{"$f":"'★まとめ表（水素）'!K35*30","v":14.713579227387369},{"$f":"'★まとめ表（水素）'!L35*30","v":38.294542202480201}]
[null,null,null,null,null,"年間合計",{"$f":"'★まとめ表（水素）'!G36*30","v":7123.0432702166145},{"$f":"'★まとめ表（水素）'!H36*30","v":374.66658144619197},{"$f":"'★まとめ表（水素）'!I36*30","v":194.33695443533239},{"$f":"'★まとめ表（水素）'!J36*30","v":26.013608074020873},{"$f":"'★まとめ表（水素）'!K36*30","v":23.909566244504472},{"$f":"'★まとめ表（水素）'!L36*30","v":62.228631079030322}]
[null,null,null,null,"直江津港","ピーク月（４か月）",{"$f":"'★まとめ表（水素）'!G37*30","v":222.11619201663976},{"$f":"'★まとめ表（水素）'!H37*30","v":2715.7045452116854},{"$f":"'★まとめ表（水素）'!I37*30","v":68.859550784172896},{"$f":"'★まとめ表（水素）'!J37*30","v":7.4058348777849767},{"$f":"'★まとめ表（水素）'!K37*30","v":7.8717648866522421},{"$f":"'★まとめ表（水素）'!L37*30","v":21.089463559255233},{"$f":"SUM(G39:L39)","v":8008.2555571710327},{"$f":"'拠点方式（直江津港ｼﾅﾘｵ1)'!E216+'拠点方式（直江津港ｼﾅﾘｵ1)'!E217","v":{"$error":"#NAME?"}},{"$f":"'拠点方式（直江津港ｼﾅﾘｵ1)'!F216+'拠点方式（直江津港ｼﾅﾘｵ1)'!F217","v":{"$error":"#NAME?"}},{"$f":"'拠点方式（直江津港ｼﾅﾘｵ1)'!G216+'拠点方式（直江津港ｼﾅﾘｵ1)'!G217","v":{"$error":"#NAME?"}},{"$f":"'拠点方式（直江津港ｼﾅﾘｵ1)'!H216+'拠点方式（直江津港ｼﾅﾘｵ1)'!H217","v":{"$error":"#NAME?"}},{"$f":"'拠点方式（直江津港ｼﾅﾘｵ1)'!I216+'拠点方式（直江津港ｼﾅﾘｵ1)'!I217","v":{"$error":"#NAME?"}},{"$f":"'拠点方式（直江津港ｼﾅﾘｵ1)'!J216+'拠点方式（直江津港ｼﾅﾘｵ1)'!J217","v":{"$error":"#NAME?"}},{"$f":"SUM(N37:S39)","v":{"$error":"#NAME?"}},{"$f":"SUM(G39,N37)","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$f":"SUM(U37:Z39)","v":{"$error":"#NAME?"}}]
[null,null,null,null,null,"その他月（８か月）",{"$f":"'★まとめ表（水素）'!G38*30","v":367.25093751558876},{"$f":"'★まとめ表（水素）'!H38*30","v":4425.5925921968201},{"$f":"'★まとめ表（水素）'!I38*30","v":114.177374804526},{"$f":"'★まとめ表（水素）'!J38*30","v":11.849335804455965},{"$f":"'★まとめ表（水素）'!K38*30","v":12.594823818643588},{"$f":"'★まとめ表（水素）'!L38*30","v":33.743141694808365}]
[null,null,null,null,null,"年間合計",{"$f":"'★まとめ表（水素）'!G39*30","v":589.36712953222843},{"$f":"'★まとめ表（水素）'!H39*30","v":7141.2971374085055},{"$f":"'★まとめ表（水素）'!I39*30","v":183.03692558869889},{"$f":"'★まとめ表（水素）'!J39*30","v":19.255170682240941},{"$f":"'★まとめ表（水素）'!K39*30","v":20.46658870529583},{"$f":"'★まとめ表（水素）'!L39*30","v":54.832605254063594}]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"億円/使用期間30年"]
[null,"水素",null,null,null,null,"海上輸送費用（３0年分）",null,null,null,null,null,null,"貯蔵費用（使用期間３０年）",null,null,null,null,null,null,"合計（供用中のトータルコストを考慮）"]
[null,null,null,null,null,null,"新潟港","直江津港","伏木\n富山港","金沢港","七尾港","敦賀港","合計","新潟港","直江津港","伏木\n富山港","金沢港","七尾港","敦賀港","合計","新潟港","直江津港","伏木\n富山港","金沢港","七尾港","敦賀港","合計"]
[null,"シナリオ２","実証期","直送方式","－","ピーク月（４か月）",{"$f":"'★まとめ表（水素）'!G45*30","v":30.993459456232138},{"$f":"'★まとめ表（水素）'!H45*30","v":26.065073169723771},{"$f":"'★まとめ表（水素）'!I45*30","v":26.011504317055525},{"$f":"'★まとめ表（水素）'!J45*30","v":17.384135484520353},{"$f":"'★まとめ表（水素）'!K45*30","v":17.929540892654863},{"$f":"'★まとめ表（水素）'!L45*30","v":13.683628681470253},{"$f":"SUM(G47:L47)","v":363.43590806389102},{"$f":"'直送方式（ｼﾅﾘｵ2）_水素'!E163+'直送方式（ｼﾅﾘｵ2）_水素'!E164*30","v":16.693668342058679},{"$f":"'直送方式（ｼﾅﾘｵ2）_水素'!F163+'直送方式（ｼﾅﾘｵ2）_水素'!F164*30","v":13.780319595663283},{"$f":"'直送方式（ｼﾅﾘｵ2）_水素'!G163+'直送方式（ｼﾅﾘｵ2）_水素'!G164*30","v":6.6248866718480475},{"$f":"'直送方式（ｼﾅﾘｵ2）_水素'!H163+'直送方式（ｼﾅﾘｵ2）_水素'!H164*30","v":6.6248866718480475},{"$f":"'直送方式（ｼﾅﾘｵ2）_水素'!I163+'直送方式（ｼﾅﾘｵ2）_水素'!I164*30","v":6.6248866718480475},{"$f":"'直送方式（ｼﾅﾘｵ2）_水素'!J163+'直送方式（ｼﾅﾘｵ2）_水素'!J164*30","v":6.6248866718480475},{"$f":"SUM(N45:S47)","v":56.973534625114148},{"$f":"SUM(G47,N45)","v":100.35296266442089},{"$f":"SUM(H47,O45)","v":91.975539104834596},61.214365728269101,58.777293125409102,60.413509349812635,47.675772716258805,{"$f":"SUM(U45:Z47)","v":420.40944268900512}]
[null,null,null,null,null,"その他月（８か月）",{"$f":"'★まとめ表（水素）'!G46*30","v":52.665834866130069},{"$f":"'★まとめ表（水素）'!H46*30","v":52.130146339447542},{"$f":"'★まとめ表（水素）'!I46*30","v":28.577974739365526},{"$f":"'★まとめ表（水素）'!J46*30","v":34.768270969040707},{"$f":"'★まとめ表（水素）'!K46*30","v":35.859081785309726},{"$f":"'★まとめ表（水素）'!L46*30","v":27.367257362940506}]
[null,null,null,null,null,"年間合計",{"$f":"'★まとめ表（水素）'!G47*30","v":83.659294322362214},{"$f":"'★まとめ表（水素）'!H47*30","v":78.195219509171309},{"$f":"'★まとめ表（水素）'!I47*30","v":54.589479056421055},{"$f":"'★まとめ表（水素）'!J47*30","v":52.152406453561056},{"$f":"'★まとめ表（水素）'!K47*30","v":53.78862267796459},{"$f":"'★まとめ表（水素）'!L47*30","v":41.05088604441076}]
[null,null,null,"拠点方式","新潟港","ピーク月（４か月）",{"$f":"'★まとめ表（水素）'!G48*30","v":38.05669475680552},{"$f":"'★まとめ表（水素）'!H48*30","v":1.7656295072864845},{"$f":"'★まとめ表（水素）'!I48*30","v":1.2457497079187974},{"$f":"'★まとめ表（水素）'!J48*30","v":1.0005233874623414},{"$f":"'★まとめ表（水素）'!K48*30","v":0.6130658011411404},{"$f":"'★まとめ表（水素）'!L48*30","v":1.1967044438275063},{"$f":"SUM(G50:L50)","v":129.68310130249199},{"$f":"'拠点方式（新潟港ｼﾅﾘｵ2)'!E172+'拠点方式（新潟港ｼﾅﾘｵ2)'!E173*30","v":24.242485626548628},{"$f":"'拠点方式（新潟港ｼﾅﾘｵ2)'!F172+'拠点方式（新潟港ｼﾅﾘｵ2)'!F173*30","v":13.780319595663283},{"$f":"'拠点方式（新潟港ｼﾅﾘｵ2)'!G172+'拠点方式（新潟港ｼﾅﾘｵ2)'!G173*30","v":6.6248866718480475},{"$f":"'拠点方式（新潟港ｼﾅﾘｵ2)'!H172+'拠点方式（新潟港ｼﾅﾘｵ2)'!H173*30","v":6.6248866718480475},{"$f":"'拠点方式（新潟港ｼﾅﾘｵ2)'!I172+'拠点方式（新潟港ｼﾅﾘｵ2)'!I173*30","v":6.6248866718480475},{"$f":"'拠点方式（新潟港ｼﾅﾘｵ2)'!J172+'拠点方式（新潟港ｼﾅﾘｵ2)'!J173*30","v":6.6248866718480475},{"$f":"SUM(N48:S50)","v":64.522351909604097},{"$f":"SUM(G50,N48)","v":138.41256989696518},{"$f":"SUM(H50,O48)","v":18.370956314608144},9.1163860876856422,9.6264568342350714,8.4640840752714688,10.215000003330566,{"$f":"SUM(U48:Z50)","v":194.20545321209607}]
[null,null,null,null,null,"その他月（８か月）",{"$f":"'★まとめ表（水素）'!G49*30","v":76.11338951361104},{"$f":"'★まとめ表（水素）'!H49*30","v":2.8250072116583751},{"$f":"'★まとめ表（水素）'!I49*30","v":1.2457497079187974},{"$f":"'★まとめ表（水素）'!J49*30","v":2.0010467749246827},{"$f":"'★まとめ表（水素）'!K49*30","v":1.2261316022822808},{"$f":"'★まとめ表（水素）'!L49*30","v":2.3934088876550126}]
[null,null,null,null,null,"年間合計",{"$f":"'★まとめ表（水素）'!G50*30","v":114.17008427041655},{"$f":"'★まとめ表（水素）'!H50*30","v":4.5906367189448591},{"$f":"'★まとめ表（水素）'!I50*30","v":2.4914994158375947},{"$f":"'★まとめ表（水素）'!J50*30","v":3.0015701623870235},{"$f":"'★まとめ表（水素）'!K50*30","v":1.8391974034234211},{"$f":"'★まとめ表（水素）'!L50*30","v":3.5901133314825189}]
[null,null,null,null,"直江津港","ピーク月（４か月）",{"$f":"'★まとめ表（水素）'!G51*30","v":2.8250072116583751},{"$f":"'★まとめ表（水素）'!H51*30","v":37.669602540447421},{"$f":"'★まとめ表（水素）'!I51*30","v":1.1770863381909897},{"$f":"'★まとめ表（水素）'!J51*30","v":0.74058348777849781},{"$f":"'★まとめ表（水素）'!K51*30","v":0.52478432577681611},{"$f":"'★まとめ表（水素）'!L51*30","v":1.0544731779627614},{"$f":"SUM(G53:L53)","v":130.09127310433902},{"$f":"'拠点方式（直江津港ｼﾅﾘｵ2)'!E177+'拠点方式（直江津港ｼﾅﾘｵ2)'!E178","v":{"$error":"#NAME?"}},{"$f":"'拠点方式（直江津港ｼﾅﾘｵ2)'!F177+'拠点方式（直江津港ｼﾅﾘｵ2)'!F178","v":{"$error":"#NAME?"}},{"$f":"'拠点方式（直江津港ｼﾅﾘｵ2)'!G177+'拠点方式（直江津港ｼﾅﾘｵ2)'!G178","v":{"$error":"#NAME?"}},{"$f":"'拠点方式（直江津港ｼﾅﾘｵ2)'!H177+'拠点方式（直江津港ｼﾅﾘｵ2)'!H178","v":{"$error":"#NAME?"}},{"$f":"'拠点方式（直江津港ｼﾅﾘｵ2)'!I177+'拠点方式（直江津港ｼﾅﾘｵ2)'!I178","v":{"$error":"#NAME?"}},{"$f":"'拠点方式（直江津港ｼﾅﾘｵ2)'!J177+'拠点方式（直江津港ｼﾅﾘｵ2)'!J178","v":{"$error":"#NAME?"}},{"$f":"SUM(N51:S53)","v":{"$error":"#NAME?"}},{"$f":"SUM(G53,N51)","v":{"$error":"#NAME?"}},{"$f":"SUM(H53,O51)","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$f":"SUM(U51:Z53)","v":{"$error":"#NAME?"}}]
[null,null,null,null,null,"その他月（８か月）",{"$f":"'★まとめ表（水素）'!G52*30","v":4.9437626204021567},{"$f":"'★まとめ表（水素）'!H52*30","v":75.339205080894843},{"$f":"'★まとめ表（水素）'!I52*30","v":1.1770863381909897},{"$f":"'★まとめ表（水素）'!J52*30","v":1.4811669755569956},{"$f":"'★まとめ表（水素）'!K52*30","v":1.0495686515536322},{"$f":"'★まとめ表（水素）'!L52*30","v":2.1089463559255228}]
[null,null,null,null,null,"年間合計",{"$f":"'★まとめ表（水素）'!G53*30","v":7.7687698320605323},{"$f":"'★まとめ表（水素）'!H53*30","v":113.00880762134229},{"$f":"'★まとめ表（水素）'!I53*30","v":2.3541726763819795},{"$f":"'★まとめ表（水素）'!J53*30","v":2.2217504633354936},{"$f":"'★まとめ表（水素）'!K53*30","v":1.5743529773304485},{"$f":"'★まとめ表（水素）'!L53*30","v":3.163419533888284}]
[null,null,"2030年","直送方式","－","ピーク月（４か月）",{"$f":"'★まとめ表（水素）'!G54*30","v":38.05669475680552},{"$f":"'★まとめ表（水素）'!H54*30","v":30.678210667807811},{"$f":"'★まとめ表（水素）'!I54*30","v":26.011504317055525},{"$f":"'★まとめ表（水素）'!J54*30","v":17.384135484520353},{"$f":"'★まとめ表（水素）'!K54*30","v":17.929540892654863},{"$f":"'★まとめ表（水素）'!L54*30","v":13.683628681470253},{"$f":"SUM(G56:L56)","v":431.23114440094298},{"$f":"'直送方式（ｼﾅﾘｵ2）_水素'!E176+'直送方式（ｼﾅﾘｵ2）_水素'!E177*30","v":19.371286142133677},{"$f":"'直送方式（ｼﾅﾘｵ2）_水素'!F176+'直送方式（ｼﾅﾘｵ2）_水素'!F177*30","v":13.780319595663283},{"$f":"'直送方式（ｼﾅﾘｵ2）_水素'!G176+'直送方式（ｼﾅﾘｵ2）_水素'!G177*30","v":6.6248866718480475},{"$f":"'直送方式（ｼﾅﾘｵ2）_水素'!H176+'直送方式（ｼﾅﾘｵ2）_水素'!H177*30","v":0},{"$f":"'直送方式（ｼﾅﾘｵ2）_水素'!I176+'直送方式（ｼﾅﾘｵ2）_水素'!I177*30","v":0},{"$f":"'直送方式（ｼﾅﾘｵ2）_水素'!J176+'直送方式（ｼﾅﾘｵ2）_水素'!J177*30","v":0},{"$f":"SUM(N54:S56)","v":39.776492409645002},{"$f":"SUM(G56,N54)","v":133.54137041255024},{"$f":"SUM(H56,O54)","v":105.81495159908673},84.659399623014622,52.152406453561056,53.78862267796459,41.05088604441076,{"$f":"SUM(U54:Z56)","v":471.007636810588}]
[null,null,null,null,null,"その他月（８か月）",{"$f":"'★まとめ表（水素）'!G55*30","v":76.11338951361104},{"$f":"'★まとめ表（水素）'!H55*30","v":61.356421335615622},{"$f":"'★まとめ表（水素）'!I55*30","v":52.023008634111051},{"$f":"'★まとめ表（水素）'!J55*30","v":34.768270969040707},{"$f":"'★まとめ表（水素）'!K55*30","v":35.859081785309726},{"$f":"'★まとめ表（水素）'!L55*30","v":27.367257362940506}]
[null,null,null,null,null,"年間合計",{"$f":"'★まとめ表（水素）'!G56*30","v":114.17008427041655},{"$f":"'★まとめ表（水素）'!H56*30","v":92.03463200342344},{"$f":"'★まとめ表（水素）'!I56*30","v":78.034512951166576},{"$f":"'★まとめ表（水素）'!J56*30","v":52.152406453561056},{"$f":"'★まとめ表（水素）'!K56*30","v":53.78862267796459},{"$f":"'★まとめ表（水素）'!L56*30","v":41.05088604441076}]
[null,null,null,"拠点方式","新潟港","ピーク月（４か月）",{"$f":"'★まとめ表（水素）'!G57*30","v":50.282286951243229},{"$f":"'★まとめ表（水素）'!H57*30","v":3.8843849160302653},{"$f":"'★まとめ表（水素）'!I57*30","v":1.8686245618781963},{"$f":"'★まとめ表（水素）'!J57*30","v":1.0005233874623414},{"$f":"'★まとめ表（水素）'!K57*30","v":0.6130658011411404},{"$f":"'★まとめ表（水素）'!L57*30","v":1.1967044438275063},{"$f":"SUM(G59:L59)","v":166.49808042236796},{"$f":"'拠点方式（新潟港ｼﾅﾘｵ2)'!E185+'拠点方式（新潟港ｼﾅﾘｵ2)'!E186*30","v":28.66421986742435},{"$f":"'拠点方式（新潟港ｼﾅﾘｵ2)'!F185+'拠点方式（新潟港ｼﾅﾘｵ2)'!F186*30","v":13.780319595663283},{"$f":"'拠点方式（新潟港ｼﾅﾘｵ2)'!G185+'拠点方式（新潟港ｼﾅﾘｵ2)'!G186*30","v":6.6248866718480475},{"$f":"'拠点方式（新潟港ｼﾅﾘｵ2)'!H185+'拠点方式（新潟港ｼﾅﾘｵ2)'!H186*30","v":0},{"$f":"'拠点方式（新潟港ｼﾅﾘｵ2)'!I185+'拠点方式（新潟港ｼﾅﾘｵ2)'!I186*30","v":0},{"$f":"'拠点方式（新潟港ｼﾅﾘｵ2)'!J185+'拠点方式（新潟港ｼﾅﾘｵ2)'!J186*30","v":0},{"$f":"SUM(N57:S59)","v":49.069426134935682},{"$f":"SUM(G59,N57)","v":170.88489456460317},24.020970737924891,12.230760357482637,3.0015701623870235,1.8391974034234211,3.5901133314825189,{"$f":"SUM(U57:Z59)","v":215.56750655730366}]
[null,null,null,null,null,"その他月（８か月）",{"$f":"'★まとめ表（水素）'!G58*30","v":91.938387745935586},{"$f":"'★まとめ表（水素）'!H58*30","v":6.3562662262313436},{"$f":"'★まとめ表（水素）'!I58*30","v":3.7372491237563925},{"$f":"'★まとめ表（水素）'!J58*30","v":2.0010467749246827},{"$f":"'★まとめ表（水素）'!K58*30","v":1.2261316022822808},{"$f":"'★まとめ表（水素）'!L58*30","v":2.3934088876550126}]
[null,null,null,null,null,"年間合計",{"$f":"'★まとめ表（水素）'!G59*30","v":142.22067469717882},{"$f":"'★まとめ表（水素）'!H59*30","v":10.240651142261608},{"$f":"'★まとめ表（水素）'!I59*30","v":5.605873685634589},{"$f":"'★まとめ表（水素）'!J59*30","v":3.0015701623870235},{"$f":"'★まとめ表（水素）'!K59*30","v":1.8391974034234211},{"$f":"'★まとめ表（水素）'!L59*30","v":3.5901133314825189}]
[null,null,null,null,"直江津港","ピーク月（４か月）",{"$f":"'★まとめ表（水素）'!G60*30","v":6.0031403247740469},{"$f":"'★まとめ表（水素）'!H60*30","v":49.770842591088183},{"$f":"'★まとめ表（水素）'!I60*30","v":1.7656295072864847},{"$f":"'★まとめ表（水素）'!J60*30","v":0.74058348777849781},{"$f":"'★まとめ表（水素）'!K60*30","v":0.52478432577681611},{"$f":"'★まとめ表（水素）'!L60*30","v":1.0544731779627614},{"$f":"SUM(G62:L62)","v":168.92115960154189},{"$f":"'拠点方式（直江津港ｼﾅﾘｵ2)'!E190+'拠点方式（直江津港ｼﾅﾘｵ2)'!E191","v":{"$error":"#NAME?"}},{"$f":"'拠点方式（直江津港ｼﾅﾘｵ2)'!F190+'拠点方式（直江津港ｼﾅﾘｵ2)'!F191","v":{"$error":"#NAME?"}},{"$f":"'拠点方式（直江津港ｼﾅﾘｵ2)'!G190+'拠点方式（直江津港ｼﾅﾘｵ2)'!G191","v":{"$error":"#NAME?"}},{"$f":"'拠点方式（直江津港ｼﾅﾘｵ2)'!H190+'拠点方式（直江津港ｼﾅﾘｵ2)'!H191","v":0},{"$f":"'拠点方式（直江津港ｼﾅﾘｵ2)'!I190+'拠点方式（直江津港ｼﾅﾘｵ2)'!I191","v":{"$error":"#NAME?"}},{"$f":"'拠点方式（直江津港ｼﾅﾘｵ2)'!J190+'拠点方式（直江津港ｼﾅﾘｵ2)'!J191","v":0},{"$f":"SUM(N60:S62)","v":{"$error":"#NAME?"}},{"$f":"SUM(G62,N60)","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$error":"#NAME?"},2.2217504633354936,{"$error":"#NAME?"},3.163419533888284,{"$f":"SUM(U60:Z62)","v":{"$error":"#NAME?"}}]
[null,null,null,null,null,"その他月（８か月）",{"$f":"'★まとめ表（水素）'!G61*30","v":9.8875252408043135},{"$f":"'★まとめ表（水素）'!H61*30","v":91.003239948461669},{"$f":"'★まとめ表（水素）'!I61*30","v":3.5312590145729694},{"$f":"'★まとめ表（水素）'!J61*30","v":1.4811669755569956},{"$f":"'★まとめ表（水素）'!K61*30","v":1.0495686515536322},{"$f":"'★まとめ表（水素）'!L61*30","v":2.1089463559255228}]
[null,null,null,null,null,"年間合計",{"$f":"'★まとめ表（水素）'!G62*30","v":15.89066556557836},{"$f":"'★まとめ表（水素）'!H62*30","v":140.77408253954985},{"$f":"'★まとめ表（水素）'!I62*30","v":5.2968885218594544},{"$f":"'★まとめ表（水素）'!J62*30","v":2.2217504633354936},{"$f":"'★まとめ表（水素）'!K62*30","v":1.5743529773304485},{"$f":"'★まとめ表（水素）'!L62*30","v":3.163419533888284}]
[null,null,"移行期","直送方式","－","ピーク月（４か月）",{"$f":"'★まとめ表（水素）'!G63*30","v":167.62164953763136},{"$f":"'★まとめ表（水素）'!H63*30","v":110.61112822341805},{"$f":"'★まとめ表（水素）'!I63*30","v":45.40810519448344},{"$f":"'★まとめ表（水素）'!J63*30","v":347.68270969040708},{"$f":"'★まとめ表（水素）'!K63*30","v":30.49806850299391},{"$f":"'★まとめ表（水素）'!L63*30","v":29.318137323462835},{"$f":"SUM(G65:L65)","v":1933.426446786533},{"$f":"'直送方式（ｼﾅﾘｵ2）_水素'!E190+'直送方式（ｼﾅﾘｵ2）_水素'!E191*30","v":155.39272203955716},{"$f":"'直送方式（ｼﾅﾘｵ2）_水素'!F190+'直送方式（ｼﾅﾘｵ2）_水素'!F191*30","v":116.54454152966784},{"$f":"'直送方式（ｼﾅﾘｵ2）_水素'!G190+'直送方式（ｼﾅﾘｵ2）_水素'!G191*30","v":36.627506574790303},{"$f":"'直送方式（ｼﾅﾘｵ2）_水素'!H190+'直送方式（ｼﾅﾘｵ2）_水素'!H191*30","v":16.693668342058679},{"$f":"'直送方式（ｼﾅﾘｵ2）_水素'!I190+'直送方式（ｼﾅﾘｵ2）_水素'!I191*30","v":16.693668342058679},{"$f":"'直送方式（ｼﾅﾘｵ2）_水素'!J190+'直送方式（ｼﾅﾘｵ2）_水素'!J191*30","v":19.371286142133677},{"$f":"SUM(N63:S65)","v":361.32339297026635},{"$f":"SUM(G65,N63)","v":546.50990429403032},448.37792619992194,172.85182215824062,920.66871353711701,99.015775454967269,107.32569811252219,{"$f":"SUM(U63:Z65)","v":2294.7498397567997}]
[null,null,null,null,null,"その他月（８か月）",{"$f":"'★まとめ表（水素）'!G64*30","v":223.49553271684178},{"$f":"'★まとめ表（水素）'!H64*30","v":221.2222564468361},{"$f":"'★まとめ表（水素）'!I64*30","v":90.81621038896688},{"$f":"'★まとめ表（水素）'!J64*30","v":556.29233550465131},{"$f":"'★まとめ表（水素）'!K64*30","v":51.82403860991468},{"$f":"'★まとめ表（水素）'!L64*30","v":58.636274646925671}]
[null,null,null,null,null,"年間合計",{"$f":"'★まとめ表（水素）'!G65*30","v":391.11718225447316},{"$f":"'★まとめ表（水素）'!H65*30","v":331.83338467025413},{"$f":"'★まとめ表（水素）'!I65*30","v":136.22431558345033},{"$f":"'★まとめ表（水素）'!J65*30","v":903.97504519505833},{"$f":"'★まとめ表（水素）'!K65*30","v":82.322107112908583},{"$f":"'★まとめ表（水素）'!L65*30","v":87.954411970388506}]
[null,null,null,"拠点方式","新潟港","ピーク月（４か月）",{"$f":"'★まとめ表（水素）'!G66*30","v":335.24329907526271},{"$f":"'★まとめ表（水素）'!H66*30","v":24.718813102010785},{"$f":"'★まとめ表（水素）'!I66*30","v":17.440495910863167},{"$f":"'★まとめ表（水素）'!J66*30","v":7.0036637122363885},{"$f":"'★まとめ表（水素）'!K66*30","v":4.9045264091291232},{"$f":"'★まとめ表（水素）'!L66*30","v":13.163748882102567},{"$f":"SUM(G68:L68)","v":1072.9581085893069},{"$f":"'拠点方式（新潟港ｼﾅﾘｵ2)'!E198+'拠点方式（新潟港ｼﾅﾘｵ2)'!E199*30","v":310.78544407911431},{"$f":"'拠点方式（新潟港ｼﾅﾘｵ2)'!F198+'拠点方式（新潟港ｼﾅﾘｵ2)'!F199*30","v":116.54454152966784},{"$f":"'拠点方式（新潟港ｼﾅﾘｵ2)'!G198+'拠点方式（新潟港ｼﾅﾘｵ2)'!G199*30","v":36.627506574790303},{"$f":"'拠点方式（新潟港ｼﾅﾘｵ2)'!H198+'拠点方式（新潟港ｼﾅﾘｵ2)'!H199*30","v":16.693668342058679},{"$f":"'拠点方式（新潟港ｼﾅﾘｵ2)'!I198+'拠点方式（新潟港ｼﾅﾘｵ2)'!I199*30","v":16.693668342058679},{"$f":"'拠点方式（新潟港ｼﾅﾘｵ2)'!J198+'拠点方式（新潟港ｼﾅﾘｵ2)'!J199*30","v":19.371286142133677},{"$f":"SUM(N66:S68)","v":516.71611500982351},{"$f":"SUM(G68,N66)","v":1204.7675749464815},182.22595920072507,82.720245767785812,35.703612703843163,30.18111596716377,54.075715013131351,{"$f":"SUM(U66:Z68)","v":1589.674223599131}]
[null,null,null,null,null,"その他月（８か月）",{"$f":"'★まとめ表（水素）'!G67*30","v":558.73883179210441},{"$f":"'★まとめ表（水素）'!H67*30","v":40.962604569046434},{"$f":"'★まとめ表（水素）'!I67*30","v":28.652243282132343},{"$f":"'★まとめ表（水素）'!J67*30","v":12.006280649548094},{"$f":"'★まとめ表（水素）'!K67*30","v":8.5829212159759667},{"$f":"'★まとめ表（水素）'!L67*30","v":21.540679988895107}]
[null,null,null,null,null,"年間合計",{"$f":"'★まとめ表（水素）'!G68*30","v":893.98213086736712},{"$f":"'★まとめ表（水素）'!H68*30","v":65.681417671057233},{"$f":"'★まとめ表（水素）'!I68*30","v":46.092739192995509},{"$f":"'★まとめ表（水素）'!J68*30","v":19.009944361784484},{"$f":"'★まとめ表（水素）'!K68*30","v":13.487447625105089},{"$f":"'★まとめ表（水素）'!L68*30","v":34.704428870997674}]
[null,null,null,null,"直江津港","ピーク月（４か月）",{"$f":"'★まとめ表（水素）'!G69*30","v":37.431345554473467},{"$f":"'★まとめ表（水素）'!H69*30","v":331.83338467025413},{"$f":"'★まとめ表（水素）'!I69*30","v":16.479208734673854},{"$f":"'★まとめ表（水素）'!J69*30","v":5.184084414449484},{"$f":"'★まとめ表（水素）'!K69*30","v":4.1982746062145289},{"$f":"'★まとめ表（水素）'!L69*30","v":11.599204957590375},{"$f":"SUM(G71:L71)","v":1083.5125363042557},{"$f":"'拠点方式（直江津港ｼﾅﾘｵ2)'!E203+'拠点方式（直江津港ｼﾅﾘｵ2)'!E204","v":{"$error":"#NAME?"}},{"$f":"'拠点方式（直江津港ｼﾅﾘｵ2)'!F203+'拠点方式（直江津港ｼﾅﾘｵ2)'!F204","v":{"$error":"#NAME?"}},{"$f":"'拠点方式（直江津港ｼﾅﾘｵ2)'!G203+'拠点方式（直江津港ｼﾅﾘｵ2)'!G204","v":{"$error":"#NAME?"}},{"$f":"'拠点方式（直江津港ｼﾅﾘｵ2)'!H203+'拠点方式（直江津港ｼﾅﾘｵ2)'!H204","v":{"$error":"#NAME?"}},{"$f":"'拠点方式（直江津港ｼﾅﾘｵ2)'!I203+'拠点方式（直江津港ｼﾅﾘｵ2)'!I204","v":{"$error":"#NAME?"}},{"$f":"'拠点方式（直江津港ｼﾅﾘｵ2)'!J203+'拠点方式（直江津港ｼﾅﾘｵ2)'!J204","v":{"$error":"#NAME?"}},{"$f":"SUM(N69:S71)","v":{"$error":"#NAME?"}},{"$f":"SUM(G71,N69)","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$f":"SUM(U69:Z71)","v":{"$error":"#NAME?"}}]
[null,null,null,null,null,"その他月（８か月）",{"$f":"'★まとめ表（水素）'!G70*30","v":61.443906853569658},{"$f":"'★まとめ表（水素）'!H70*30","v":553.05564111709032},{"$f":"'★まとめ表（水素）'!I70*30","v":27.072985778392759},{"$f":"'★まとめ表（水素）'!J70*30","v":8.8870018533419728},{"$f":"'★まとめ表（水素）'!K70*30","v":7.3469805608754264},{"$f":"'★まとめ表（水素）'!L70*30","v":18.980517203329708}]
[null,null,null,null,null,"年間合計",{"$f":"'★まとめ表（水素）'!G71*30","v":98.875252408043139},{"$f":"'★まとめ表（水素）'!H71*30","v":884.88902578734451},{"$f":"'★まとめ表（水素）'!I71*30","v":43.55219451306661},{"$f":"'★まとめ表（水素）'!J71*30","v":14.071086267791456},{"$f":"'★まとめ表（水素）'!K71*30","v":11.545255167089955},{"$f":"'★まとめ表（水素）'!L71*30","v":30.579722160920085}]
[null,null,"2050年","直送方式","－","ピーク月（４か月）",{"$f":"'★まとめ表（水素）'!G72*30","v":780.01855669941995},{"$f":"'★まとめ表（水素）'!H72*30","v":497.75007700538123},{"$f":"'★まとめ表（水素）'!I72*30","v":165.57570089462627},{"$f":"'★まとめ表（水素）'!J72*30","v":469.37165808204946},{"$f":"'★まとめ表（水素）'!K72*30","v":37.448406988242802},{"$f":"'★まとめ表（水素）'!L72*30","v":71.999152242605035},{"$f":"SUM(G74:L74)","v":5490.9751033279581},{"$f":"'直送方式（ｼﾅﾘｵ2）_水素'!E203+'直送方式（ｼﾅﾘｵ2）_水素'!E204*30","v":738.11542968789638},{"$f":"'直送方式（ｼﾅﾘｵ2）_水素'!F203+'直送方式（ｼﾅﾘｵ2）_水素'!F204*30","v":466.17816611867136},{"$f":"'直送方式（ｼﾅﾘｵ2）_水素'!G203+'直送方式（ｼﾅﾘｵ2）_水素'!G204*30","v":155.39272203955716},{"$f":"'直送方式（ｼﾅﾘｵ2）_水素'!H203+'直送方式（ｼﾅﾘｵ2）_水素'!H204*30","v":10.516352072061688},{"$f":"'直送方式（ｼﾅﾘｵ2）_水素'!I203+'直送方式（ｼﾅﾘｵ2）_水素'!I204*30","v":16.693668342058679},{"$f":"'直送方式（ｼﾅﾘｵ2）_水素'!J203+'直送方式（ｼﾅﾘｵ2）_水素'!J204*30","v":19.371286142133677},{"$f":"SUM(N72:S74)","v":1406.2676244023787},{"$f":"SUM(G74,N72)","v":2859.1071826883667},1848.8172689113972,652.11982472343595,1244.7899714730067,129.0388893067871,163.36959062734374,{"$f":"SUM(U72:Z74)","v":6897.2427277303368}]
[null,null,null,null,null,"その他月（８か月）",{"$f":"'★まとめ表（水素）'!G73*30","v":1340.9731963010508},{"$f":"'★まとめ表（水素）'!H73*30","v":884.88902578734439},{"$f":"'★まとめ表（水素）'!I73*30","v":331.15140178925253},{"$f":"'★まとめ表（水素）'!J73*30","v":764.90196131889559},{"$f":"'★まとめ表（水素）'!K73*30","v":74.896813976485603},{"$f":"'★まとめ表（水素）'!L73*30","v":71.999152242605035}]
[null,null,null,null,null,"年間合計",{"$f":"'★まとめ表（水素）'!G74*30","v":2120.9917530004705},{"$f":"'★まとめ表（水素）'!H74*30","v":1382.6391027927257},{"$f":"'★まとめ表（水素）'!I74*30","v":496.7271026838788},{"$f":"'★まとめ表（水素）'!J74*30","v":1234.2736194009451},{"$f":"'★まとめ表（水素）'!K74*30","v":112.34522096472841},{"$f":"'★まとめ表（水素）'!L74*30","v":143.99830448521007}]
[null,null,null,"拠点方式","新潟港","ピーク月（４か月）",{"$f":"'★まとめ表（水素）'!G75*30","v":1508.5948458386822},{"$f":"'★まとめ表（水素）'!H75*30","v":142.30973828729063},{"$f":"'★まとめ表（水素）'!I75*30","v":73.499232767209037},{"$f":"'★まとめ表（水素）'!J75*30","v":10.005233874623411},{"$f":"'★まとめ表（水素）'!K75*30","v":9.1959870171171048},{"$f":"'★まとめ表（水素）'!L75*30","v":23.934088876550117},{"$f":"SUM(G77:L77)","v":4648.2010470030227},{"$f":"'拠点方式（新潟港ｼﾅﾘｵ2)'!E211+'拠点方式（新潟港ｼﾅﾘｵ2)'!E212*30","v":1359.6863178461249},{"$f":"'拠点方式（新潟港ｼﾅﾘｵ2)'!F211+'拠点方式（新潟港ｼﾅﾘｵ2)'!F212*30","v":466.17816611867136},{"$f":"'拠点方式（新潟港ｼﾅﾘｵ2)'!G211+'拠点方式（新潟港ｼﾅﾘｵ2)'!G212*30","v":155.39272203955716},{"$f":"'拠点方式（新潟港ｼﾅﾘｵ2)'!H211+'拠点方式（新潟港ｼﾅﾘｵ2)'!H212*30","v":10.516352072061688},{"$f":"'拠点方式（新潟港ｼﾅﾘｵ2)'!I211+'拠点方式（新潟港ｼﾅﾘｵ2)'!I212*30","v":16.693668342058679},{"$f":"'拠点方式（新潟港ｼﾅﾘｵ2)'!J211+'拠点方式（新潟港ｼﾅﾘｵ2)'!J212*30","v":19.371286142133677},{"$f":"SUM(N75:S77)","v":2027.8385125606073},{"$f":"SUM(G77,N75)","v":5326.7320235700663},840.84474756486338,349.72967647488952,36.529960146082558,40.603234586563147,81.599917221163992,{"$f":"SUM(U75:Z77)","v":6676.0395595636301}]
[null,null,null,null,null,"その他月（８か月）",{"$f":"'★まとめ表（水素）'!G76*30","v":2458.4508598852599},{"$f":"'★まとめ表（水素）'!H76*30","v":232.35684315890134},{"$f":"'★まとめ表（水素）'!I76*30","v":120.83772166812336},{"$f":"'★まとめ表（水素）'!J76*30","v":16.008374199397462},{"$f":"'★まとめ表（水素）'!K76*30","v":14.713579227387369},{"$f":"'★まとめ表（水素）'!L76*30","v":38.294542202480201}]
[null,null,null,null,null,"年間合計",{"$f":"'★まとめ表（水素）'!G77*30","v":3967.0457057239419},{"$f":"'★まとめ表（水素）'!H77*30","v":374.66658144619197},{"$f":"'★まとめ表（水素）'!I77*30","v":194.33695443533239},{"$f":"'★まとめ表（水素）'!J77*30","v":26.013608074020873},{"$f":"'★まとめ表（水素）'!K77*30","v":23.909566244504472},{"$f":"'★まとめ表（水素）'!L77*30","v":62.228631079030322}]
[null,null,null,null,"直江津港","ピーク月（４か月）",{"$f":"'★まとめ表（水素）'!G78*30","v":222.11619201663976},{"$f":"'★まとめ表（水素）'!H78*30","v":1493.2502310161437},{"$f":"'★まとめ表（水素）'!I78*30","v":68.859550784172896},{"$f":"'★まとめ表（水素）'!J78*30","v":7.4058348777849767},{"$f":"'★まとめ表（水素）'!K78*30","v":7.8717648866522421},{"$f":"'★まとめ表（水素）'!L78*30","v":21.089463559255233},{"$f":"SUM(G80:L80)","v":4793.6534716938677},{"$f":"'拠点方式（直江津港ｼﾅﾘｵ2)'!E216+'拠点方式（直江津港ｼﾅﾘｵ2)'!E217","v":{"$error":"#NAME?"}},{"$f":"'拠点方式（直江津港ｼﾅﾘｵ2)'!F216+'拠点方式（直江津港ｼﾅﾘｵ2)'!F217","v":{"$error":"#NAME?"}},{"$f":"'拠点方式（直江津港ｼﾅﾘｵ2)'!G216+'拠点方式（直江津港ｼﾅﾘｵ2)'!G217","v":{"$error":"#NAME?"}},{"$f":"'拠点方式（直江津港ｼﾅﾘｵ2)'!H216+'拠点方式（直江津港ｼﾅﾘｵ2)'!H217","v":{"$error":"#NAME?"}},{"$f":"'拠点方式（直江津港ｼﾅﾘｵ2)'!I216+'拠点方式（直江津港ｼﾅﾘｵ2)'!I217","v":{"$error":"#NAME?"}},{"$f":"'拠点方式（直江津港ｼﾅﾘｵ2)'!J216+'拠点方式（直江津港ｼﾅﾘｵ2)'!J217","v":{"$error":"#NAME?"}},{"$f":"SUM(N78:S80)","v":{"$error":"#NAME?"}},{"$f":"SUM(G80,N78)","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$f":"SUM(U78:Z80)","v":{"$error":"#NAME?"}}]
[null,null,null,null,null,"その他月（８か月）",{"$f":"'★まとめ表（水素）'!G79*30","v":367.25093751558876},{"$f":"'★まとめ表（水素）'!H79*30","v":2433.4448209151974},{"$f":"'★まとめ表（水素）'!I79*30","v":114.177374804526},{"$f":"'★まとめ表（水素）'!J79*30","v":11.849335804455965},{"$f":"'★まとめ表（水素）'!K79*30","v":12.594823818643588},{"$f":"'★まとめ表（水素）'!L79*30","v":33.743141694808365}]
[null,null,null,null,null,"年間合計",{"$f":"'★まとめ表（水素）'!G80*30","v":589.36712953222843},{"$f":"'★まとめ表（水素）'!H80*30","v":3926.6950519313405},{"$f":"'★まとめ表（水素）'!I80*30","v":183.03692558869889},{"$f":"'★まとめ表（水素）'!J80*30","v":19.255170682240941},{"$f":"'★まとめ表（水素）'!K80*30","v":20.46658870529583},{"$f":"'★まとめ表（水素）'!L80*30","v":54.832605254063594}]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"億円/使用期間30年"]
[null,"水素",null,null,null,null,"海上輸送費用（３0年分）",null,null,null,null,null,null,"貯蔵費用（使用期間３０年）",null,null,null,null,null,null,"合計（供用中のトータルコストを考慮）"]
[null,null,null,null,null,null,"新潟港","直江津港","伏木\n富山港","金沢港","七尾港","敦賀港","合計","新潟港","直江津港","伏木\n富山港","金沢港","七尾港","敦賀港","合計","新潟港","直江津港","伏木\n富山港","金沢港","七尾港","敦賀港","合計"]
[null,"シナリオ３","実証期","直送方式","－","ピーク月（４か月）",{"$f":"'★まとめ表（水素）'!G86*30","v":47.149509507567103},{"$f":"'★まとめ表（水素）'!H86*30","v":40.035064676280065},{"$f":"'★まとめ表（水素）'!I86*30","v":40.077919758414666},{"$f":"'★まとめ表（水素）'!J86*30","v":27.350757418411366},{"$f":"'★まとめ表（水素）'!K86*30","v":27.665821707576441},{"$f":"'★まとめ表（水素）'!L86*30","v":21.705892464219772},{"$f":"SUM(G88:L88)","v":561.65142223858743},{"$f":"'直送方式（ｼﾅﾘｵ3）_水素'!E163+'直送方式（ｼﾅﾘｵ3）_水素'!E164*30","v":16.693668342058679},{"$f":"'直送方式（ｼﾅﾘｵ3）_水素'!F163+'直送方式（ｼﾅﾘｵ3）_水素'!F164*30","v":13.780319595663283},{"$f":"'直送方式（ｼﾅﾘｵ3）_水素'!G163+'直送方式（ｼﾅﾘｵ3）_水素'!G164*30","v":6.6248866718480475},{"$f":"'直送方式（ｼﾅﾘｵ3）_水素'!H163+'直送方式（ｼﾅﾘｵ3）_水素'!H164*30","v":6.6248866718480475},{"$f":"'直送方式（ｼﾅﾘｵ3）_水素'!I163+'直送方式（ｼﾅﾘｵ3）_水素'!I164*30","v":6.6248866718480475},{"$f":"'直送方式（ｼﾅﾘｵ3）_水素'!J163+'直送方式（ｼﾅﾘｵ3）_水素'!J164*30","v":6.6248866718480475},{"$f":"SUM(N86:S88)","v":56.973534625114148},{"$f":"SUM(G88,N86)","v":143.96228443891118},{"$f":"SUM(H88,O86)","v":133.88551362450346},90.735084014120091,88.677158927082147,89.622351794577369,71.742564064507377,{"$f":"SUM(U86:Z88)","v":618.62495686370164}]
[null,null,null,null,null,"その他月（８か月）",{"$f":"'★まとめ表（水素）'!G87*30","v":80.119106589285394},{"$f":"'★まとめ表（水素）'!H87*30","v":80.07012935256013},{"$f":"'★まとめ表（水素）'!I87*30","v":44.032277583857365},{"$f":"'★まとめ表（水素）'!J87*30","v":54.701514836822732},{"$f":"'★まとめ表（水素）'!K87*30","v":55.331643415152882},{"$f":"'★まとめ表（水素）'!L87*30","v":43.411784928439545}]
[null,null,null,null,null,"年間合計",{"$f":"'★まとめ表（水素）'!G88*30","v":127.2686160968525},{"$f":"'★まとめ表（水素）'!H88*30","v":120.10519402884019},{"$f":"'★まとめ表（水素）'!I88*30","v":84.110197342272045},{"$f":"'★まとめ表（水素）'!J88*30","v":82.052272255234101},{"$f":"'★まとめ表（水素）'!K88*30","v":82.997465122729324},{"$f":"'★まとめ表（水素）'!L88*30","v":65.117677392659331}]
[null,null,null,"拠点方式","新潟港","ピーク月（４か月）",{"$f":"'★まとめ表（水素）'!G89*30","v":57.8946178562772},{"$f":"'★まとめ表（水素）'!H89*30","v":1.7656295072864845},{"$f":"'★まとめ表（水素）'!I89*30","v":1.2457497079187974},{"$f":"'★まとめ表（水素）'!J89*30","v":1.0005233874623414},{"$f":"'★まとめ表（水素）'!K89*30","v":0.6130658011411404},{"$f":"'★まとめ表（水素）'!L89*30","v":1.1967044438275063},{"$f":"SUM(G91:L91)","v":189.19687060090703},{"$f":"'拠点方式（新潟港ｼﾅﾘｵ3)'!E172+'拠点方式（新潟港ｼﾅﾘｵ3)'!E173*30","v":24.242485626548628},{"$f":"'拠点方式（新潟港ｼﾅﾘｵ3)'!F172+'拠点方式（新潟港ｼﾅﾘｵ3)'!F173*30","v":13.780319595663283},{"$f":"'拠点方式（新潟港ｼﾅﾘｵ3)'!G172+'拠点方式（新潟港ｼﾅﾘｵ3)'!G173*30","v":6.6248866718480475},{"$f":"'拠点方式（新潟港ｼﾅﾘｵ3)'!H172+'拠点方式（新潟港ｼﾅﾘｵ3)'!H173*30","v":6.6248866718480475},{"$f":"'拠点方式（新潟港ｼﾅﾘｵ3)'!I172+'拠点方式（新潟港ｼﾅﾘｵ3)'!I173*30","v":6.6248866718480475},{"$f":"'拠点方式（新潟港ｼﾅﾘｵ3)'!J172+'拠点方式（新潟港ｼﾅﾘｵ3)'!J173*30","v":6.6248866718480475},{"$f":"SUM(N89:S91)","v":64.522351909604097},{"$f":"SUM(G91,N89)","v":197.92633919538025},{"$f":"SUM(H91,O89)","v":18.370956314608144},9.1163860876856422,9.6264568342350714,8.4640840752714688,10.215000003330566,{"$f":"SUM(U89:Z91)","v":253.71922251051114}]
[null,null,null,null,null,"その他月（８か月）",{"$f":"'★まとめ表（水素）'!G90*30","v":115.7892357125544},{"$f":"'★まとめ表（水素）'!H90*30","v":2.8250072116583751},{"$f":"'★まとめ表（水素）'!I90*30","v":1.2457497079187974},{"$f":"'★まとめ表（水素）'!J90*30","v":2.0010467749246827},{"$f":"'★まとめ表（水素）'!K90*30","v":1.2261316022822808},{"$f":"'★まとめ表（水素）'!L90*30","v":2.3934088876550126}]
[null,null,null,null,null,"年間合計",{"$f":"'★まとめ表（水素）'!G91*30","v":173.68385356883161},{"$f":"'★まとめ表（水素）'!H91*30","v":4.5906367189448591},{"$f":"'★まとめ表（水素）'!I91*30","v":2.4914994158375947},{"$f":"'★まとめ表（水素）'!J91*30","v":3.0015701623870235},{"$f":"'★まとめ表（水素）'!K91*30","v":1.8391974034234211},{"$f":"'★まとめ表（水素）'!L91*30","v":3.5901133314825189}]
[null,null,null,null,"直江津港","ピーク月（４か月）",{"$f":"'★まとめ表（水素）'!G92*30","v":2.8250072116583751},{"$f":"'★まとめ表（水素）'!H92*30","v":57.859226567924459},{"$f":"'★まとめ表（水素）'!I92*30","v":1.1770863381909897},{"$f":"'★まとめ表（水素）'!J92*30","v":0.74058348777849781},{"$f":"'★まとめ表（水素）'!K92*30","v":0.52478432577681611},{"$f":"'★まとめ表（水素）'!L92*30","v":1.0544731779627614},{"$f":"SUM(G94:L94)","v":190.66014518677011},{"$f":"'拠点方式（直江津港ｼﾅﾘｵ3)'!E177+'拠点方式（直江津港ｼﾅﾘｵ3)'!E178","v":{"$error":"#NAME?"}},{"$f":"'拠点方式（直江津港ｼﾅﾘｵ3)'!F177+'拠点方式（直江津港ｼﾅﾘｵ3)'!F178","v":{"$error":"#NAME?"}},{"$f":"'拠点方式（直江津港ｼﾅﾘｵ3)'!G177+'拠点方式（直江津港ｼﾅﾘｵ3)'!G178","v":{"$error":"#NAME?"}},{"$f":"'拠点方式（直江津港ｼﾅﾘｵ3)'!H177+'拠点方式（直江津港ｼﾅﾘｵ3)'!H178","v":{"$error":"#NAME?"}},{"$f":"'拠点方式（直江津港ｼﾅﾘｵ3)'!I177+'拠点方式（直江津港ｼﾅﾘｵ3)'!I178","v":{"$error":"#NAME?"}},{"$f":"'拠点方式（直江津港ｼﾅﾘｵ3)'!J177+'拠点方式（直江津港ｼﾅﾘｵ3)'!J178","v":{"$error":"#NAME?"}},{"$f":"SUM(N92:S94)","v":{"$error":"#NAME?"}},{"$f":"SUM(G94,N92)","v":{"$error":"#NAME?"}},{"$f":"SUM(H94,O92)","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$f":"SUM(U92:Z94)","v":{"$error":"#NAME?"}}]
[null,null,null,null,null,"その他月（８か月）",{"$f":"'★まとめ表（水素）'!G93*30","v":4.9437626204021567},{"$f":"'★まとめ表（水素）'!H93*30","v":115.71845313584892},{"$f":"'★まとめ表（水素）'!I93*30","v":1.1770863381909897},{"$f":"'★まとめ表（水素）'!J93*30","v":1.4811669755569956},{"$f":"'★まとめ表（水素）'!K93*30","v":1.0495686515536322},{"$f":"'★まとめ表（水素）'!L93*30","v":2.1089463559255228}]
[null,null,null,null,null,"年間合計",{"$f":"'★まとめ表（水素）'!G94*30","v":7.7687698320605323},{"$f":"'★まとめ表（水素）'!H94*30","v":173.57767970377336},{"$f":"'★まとめ表（水素）'!I94*30","v":2.3541726763819795},{"$f":"'★まとめ表（水素）'!J94*30","v":2.2217504633354936},{"$f":"'★まとめ表（水素）'!K94*30","v":1.5743529773304485},{"$f":"'★まとめ表（水素）'!L94*30","v":3.163419533888284}]
[null,null,"2030年","直送方式","－","ピーク月（４か月）",{"$f":"'★まとめ表（水素）'!G95*30","v":49.055643590180438},{"$f":"'★まとめ表（水素）'!H95*30","v":39.914099457816654},{"$f":"'★まとめ表（水素）'!I95*30","v":33.956147802419217},{"$f":"'★まとめ表（水素）'!J95*30","v":23.114069388815047},{"$f":"'★まとめ表（水素）'!K95*30","v":23.429133677980122},{"$f":"'★まとめ表（水素）'!L95*30","v":18.346151744640352},{"$f":"SUM(G97:L97)","v":563.44573698555541},{"$f":"'直送方式（ｼﾅﾘｵ3）_水素'!E176+'直送方式（ｼﾅﾘｵ3）_水素'!E177*30","v":19.371286142133677},{"$f":"'直送方式（ｼﾅﾘｵ3）_水素'!F176+'直送方式（ｼﾅﾘｵ3）_水素'!F177*30","v":13.780319595663283},{"$f":"'直送方式（ｼﾅﾘｵ3）_水素'!G176+'直送方式（ｼﾅﾘｵ3）_水素'!G177*30","v":6.6248866718480475},{"$f":"'直送方式（ｼﾅﾘｵ3）_水素'!H176+'直送方式（ｼﾅﾘｵ3）_水素'!H177*30","v":0},{"$f":"'直送方式（ｼﾅﾘｵ3）_水素'!I176+'直送方式（ｼﾅﾘｵ3）_水素'!I177*30","v":0},{"$f":"'直送方式（ｼﾅﾘｵ3）_水素'!J176+'直送方式（ｼﾅﾘｵ3）_水素'!J177*30","v":0},{"$f":"SUM(N95:S97)","v":39.776492409645002},{"$f":"SUM(G97,N95)","v":166.53821691267498},{"$f":"SUM(H97,O95)","v":133.52261796911324},108.49333007910569,69.342208166445147,70.28740103394037,55.038455233921056,{"$f":"SUM(U95:Z97)","v":603.22222939520043}]
[null,null,null,null,null,"その他月（８か月）",{"$f":"'★まとめ表（水素）'!G96*30","v":98.111287180360875},{"$f":"'★まとめ表（水素）'!H96*30","v":79.828198915633308},{"$f":"'★まとめ表（水素）'!I96*30","v":67.912295604838434},{"$f":"'★まとめ表（水素）'!J96*30","v":46.228138777630093},{"$f":"'★まとめ表（水素）'!K96*30","v":46.858267355960244},{"$f":"'★まとめ表（水素）'!L96*30","v":36.692303489280704}]
[null,null,null,null,null,"年間合計",{"$f":"'★まとめ表（水素）'!G97*30","v":147.16693077054131},{"$f":"'★まとめ表（水素）'!H97*30","v":119.74229837344996},{"$f":"'★まとめ表（水素）'!I97*30","v":101.86844340725764},{"$f":"'★まとめ表（水素）'!J97*30","v":69.342208166445147},{"$f":"'★まとめ表（水素）'!K97*30","v":70.28740103394037},{"$f":"'★まとめ表（水素）'!L97*30","v":55.038455233921056}]
[null,null,null,"拠点方式","新潟港","ピーク月（４か月）",{"$f":"'★まとめ表（水素）'!G98*30","v":64.814613127648755},{"$f":"'★まとめ表（水素）'!H98*30","v":3.8843849160302653},{"$f":"'★まとめ表（水素）'!I98*30","v":1.8686245618781963},{"$f":"'★まとめ表（水素）'!J98*30","v":1.0005233874623414},{"$f":"'★まとめ表（水素）'!K98*30","v":0.6130658011411404},{"$f":"'★まとめ表（水素）'!L98*30","v":1.1967044438275063},{"$f":"SUM(G100:L100)","v":207.60196330128232},{"$f":"'拠点方式（新潟港ｼﾅﾘｵ3)'!E185+'拠点方式（新潟港ｼﾅﾘｵ3)'!E186*30","v":28.66421986742435},{"$f":"'拠点方式（新潟港ｼﾅﾘｵ3)'!F185+'拠点方式（新潟港ｼﾅﾘｵ3)'!F186*30","v":13.780319595663283},{"$f":"'拠点方式（新潟港ｼﾅﾘｵ3)'!G185+'拠点方式（新潟港ｼﾅﾘｵ3)'!G186*30","v":6.6248866718480475},{"$f":"'拠点方式（新潟港ｼﾅﾘｵ3)'!H185+'拠点方式（新潟港ｼﾅﾘｵ3)'!H186*30","v":0},{"$f":"'拠点方式（新潟港ｼﾅﾘｵ3)'!I185+'拠点方式（新潟港ｼﾅﾘｵ3)'!I186*30","v":0},{"$f":"'拠点方式（新潟港ｼﾅﾘｵ3)'!J185+'拠点方式（新潟港ｼﾅﾘｵ3)'!J186*30","v":0},{"$f":"SUM(N98:S100)","v":49.069426134935682},{"$f":"SUM(G100,N98)","v":211.98877744351753},24.020970737924891,12.230760357482637,3.0015701623870235,1.8391974034234211,3.5901133314825189,{"$f":"SUM(U98:Z100)","v":256.67138943621802}]
[null,null,null,null,null,"その他月（８か月）",{"$f":"'★まとめ表（水素）'!G99*30","v":118.50994444844443},{"$f":"'★まとめ表（水素）'!H99*30","v":6.3562662262313436},{"$f":"'★まとめ表（水素）'!I99*30","v":3.7372491237563925},{"$f":"'★まとめ表（水素）'!J99*30","v":2.0010467749246827},{"$f":"'★まとめ表（水素）'!K99*30","v":1.2261316022822808},{"$f":"'★まとめ表（水素）'!L99*30","v":2.3934088876550126}]
[null,null,null,null,null,"年間合計",{"$f":"'★まとめ表（水素）'!G100*30","v":183.32455757609318},{"$f":"'★まとめ表（水素）'!H100*30","v":10.240651142261608},{"$f":"'★まとめ表（水素）'!I100*30","v":5.605873685634589},{"$f":"'★まとめ表（水素）'!J100*30","v":3.0015701623870235},{"$f":"'★まとめ表（水素）'!K100*30","v":1.8391974034234211},{"$f":"'★まとめ表（水素）'!L100*30","v":3.5901133314825189}]
[null,null,null,null,"直江津港","ピーク月（４か月）",{"$f":"'★まとめ表（水素）'!G101*30","v":6.0031403247740469},{"$f":"'★まとめ表（水素）'!H101*30","v":64.754701074030578},{"$f":"'★まとめ表（水素）'!I101*30","v":1.7656295072864847},{"$f":"'★まとめ表（水素）'!J101*30","v":0.74058348777849781},{"$f":"'★まとめ表（水素）'!K101*30","v":0.52478432577681611},{"$f":"'★まとめ表（水素）'!L101*30","v":1.0544731779627614},{"$f":"SUM(G103:L103)","v":211.30217669962011},{"$f":"'拠点方式（直江津港ｼﾅﾘｵ3)'!E190+'拠点方式（直江津港ｼﾅﾘｵ3)'!E191","v":{"$error":"#NAME?"}},{"$f":"'拠点方式（直江津港ｼﾅﾘｵ3)'!F190+'拠点方式（直江津港ｼﾅﾘｵ3)'!F191","v":{"$error":"#NAME?"}},{"$f":"'拠点方式（直江津港ｼﾅﾘｵ3)'!G190+'拠点方式（直江津港ｼﾅﾘｵ3)'!G191","v":{"$error":"#NAME?"}},{"$f":"'拠点方式（直江津港ｼﾅﾘｵ3)'!H190+'拠点方式（直江津港ｼﾅﾘｵ3)'!H191","v":0},{"$f":"'拠点方式（直江津港ｼﾅﾘｵ3)'!I190+'拠点方式（直江津港ｼﾅﾘｵ3)'!I191","v":{"$error":"#NAME?"}},{"$f":"'拠点方式（直江津港ｼﾅﾘｵ3)'!J190+'拠点方式（直江津港ｼﾅﾘｵ3)'!J191","v":0},{"$f":"SUM(N101:S103)","v":{"$error":"#NAME?"}},{"$f":"SUM(G103,N101)","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$error":"#NAME?"},2.2217504633354936,{"$error":"#NAME?"},3.163419533888284,{"$f":"SUM(U101:Z103)","v":{"$error":"#NAME?"}}]
[null,null,null,null,null,"その他月（８か月）",{"$f":"'★まとめ表（水素）'!G102*30","v":9.8875252408043135},{"$f":"'★まとめ表（水素）'!H102*30","v":118.40039856359748},{"$f":"'★まとめ表（水素）'!I102*30","v":3.5312590145729694},{"$f":"'★まとめ表（水素）'!J102*30","v":1.4811669755569956},{"$f":"'★まとめ表（水素）'!K102*30","v":1.0495686515536322},{"$f":"'★まとめ表（水素）'!L102*30","v":2.1089463559255228}]
[null,null,null,null,null,"年間合計",{"$f":"'★まとめ表（水素）'!G103*30","v":15.89066556557836},{"$f":"'★まとめ表（水素）'!H103*30","v":183.15509963762807},{"$f":"'★まとめ表（水素）'!I103*30","v":5.2968885218594544},{"$f":"'★まとめ表（水素）'!J103*30","v":2.2217504633354936},{"$f":"'★まとめ表（水素）'!K103*30","v":1.5743529773304485},{"$f":"'★まとめ表（水素）'!L103*30","v":3.163419533888284}]
[null,null,"移行期","直送方式","－","ピーク月（４か月）",{"$f":"'★まとめ表（水素）'!G104*30","v":206.60671379946402},{"$f":"'★まとめ表（水素）'!H104*30","v":137.58517493579947},{"$f":"'★まとめ表（水素）'!I104*30","v":56.673964303194204},{"$f":"'★まとめ表（水素）'!J104*30","v":441.65129583365967},{"$f":"'★まとめ表（水素）'!K104*30","v":38.098266436492509},{"$f":"'★まとめ表（水素）'!L104*30","v":37.55874065287486},{"$f":"SUM(G106:L106)","v":2428.6663311972688},{"$f":"'直送方式（ｼﾅﾘｵ3）_水素'!E190+'直送方式（ｼﾅﾘｵ3）_水素'!E191*30","v":155.39272203955716},{"$f":"'直送方式（ｼﾅﾘｵ3）_水素'!F190+'直送方式（ｼﾅﾘｵ3）_水素'!F191*30","v":116.54454152966784},{"$f":"'直送方式（ｼﾅﾘｵ3）_水素'!G190+'直送方式（ｼﾅﾘｵ3）_水素'!G191*30","v":36.627506574790303},{"$f":"'直送方式（ｼﾅﾘｵ3）_水素'!H190+'直送方式（ｼﾅﾘｵ3）_水素'!H191*30","v":16.693668342058679},{"$f":"'直送方式（ｼﾅﾘｵ3）_水素'!I190+'直送方式（ｼﾅﾘｵ3）_水素'!I191*30","v":16.693668342058679},{"$f":"'直送方式（ｼﾅﾘｵ3）_水素'!J190+'直送方式（ｼﾅﾘｵ3）_水素'!J191*30","v":19.371286142133677},{"$f":"SUM(N104:S106)","v":361.32339297026635},{"$f":"SUM(G106,N104)","v":637.4750542383066},529.30006633706626,206.64939948437291,1164.9870375095736,119.53065849745761,132.04750810075825,{"$f":"SUM(U104:Z106)","v":2789.9897241675353}]
[null,null,null,null,null,"その他月（８か月）",{"$f":"'★まとめ表（水素）'!G105*30","v":275.47561839928539},{"$f":"'★まとめ表（水素）'!H105*30","v":275.17034987159894},{"$f":"'★まとめ表（水素）'!I105*30","v":113.34792860638841},{"$f":"'★まとめ表（水素）'!J105*30","v":706.64207333385525},{"$f":"'★まとめ表（水素）'!K105*30","v":64.738723718906414},{"$f":"'★まとめ表（水素）'!L105*30","v":75.11748130574972}]
[null,null,null,null,null,"年間合計",{"$f":"'★まとめ表（水素）'!G106*30","v":482.08233219874944},{"$f":"'★まとめ表（水素）'!H106*30","v":412.75552480739839},{"$f":"'★まとめ表（水素）'!I106*30","v":170.02189290958262},{"$f":"'★まとめ表（水素）'!J106*30","v":1148.293369167515},{"$f":"'★まとめ表（水素）'!K106*30","v":102.83699015539892},{"$f":"'★まとめ表（水素）'!L106*30","v":112.67622195862458}]
[null,null,null,"拠点方式","新潟港","ピーク月（４か月）",{"$f":"'★まとめ表（水素）'!G107*30","v":413.21342759892804},{"$f":"'★まとめ表（水素）'!H107*30","v":24.718813102010785},{"$f":"'★まとめ表（水素）'!I107*30","v":17.440495910863167},{"$f":"'★まとめ表（水素）'!J107*30","v":7.0036637122363885},{"$f":"'★まとめ表（水素）'!K107*30","v":4.9045264091291232},{"$f":"'★まとめ表（水素）'!L107*30","v":13.163748882102567},{"$f":"SUM(G109:L109)","v":1280.8784513190813},{"$f":"'拠点方式（新潟港ｼﾅﾘｵ3)'!E198+'拠点方式（新潟港ｼﾅﾘｵ3)'!E199*30","v":310.78544407911431},{"$f":"'拠点方式（新潟港ｼﾅﾘｵ3)'!F198+'拠点方式（新潟港ｼﾅﾘｵ3)'!F199*30","v":116.54454152966784},{"$f":"'拠点方式（新潟港ｼﾅﾘｵ3)'!G198+'拠点方式（新潟港ｼﾅﾘｵ3)'!G199*30","v":36.627506574790303},{"$f":"'拠点方式（新潟港ｼﾅﾘｵ3)'!H198+'拠点方式（新潟港ｼﾅﾘｵ3)'!H199*30","v":16.693668342058679},{"$f":"'拠点方式（新潟港ｼﾅﾘｵ3)'!I198+'拠点方式（新潟港ｼﾅﾘｵ3)'!I199*30","v":16.693668342058679},{"$f":"'拠点方式（新潟港ｼﾅﾘｵ3)'!J198+'拠点方式（新潟港ｼﾅﾘｵ3)'!J199*30","v":19.371286142133677},{"$f":"SUM(N107:S109)","v":516.71611500982351},{"$f":"SUM(G109,N107)","v":1412.6879176762559},182.22595920072507,82.720245767785812,35.703612703843163,30.18111596716377,54.075715013131351,{"$f":"SUM(U107:Z109)","v":1797.5945663289053}]
[null,null,null,null,null,"その他月（８か月）",{"$f":"'★まとめ表（水素）'!G108*30","v":688.68904599821349},{"$f":"'★まとめ表（水素）'!H108*30","v":40.962604569046434},{"$f":"'★まとめ表（水素）'!I108*30","v":28.652243282132343},{"$f":"'★まとめ表（水素）'!J108*30","v":12.006280649548094},{"$f":"'★まとめ表（水素）'!K108*30","v":8.5829212159759667},{"$f":"'★まとめ表（水素）'!L108*30","v":21.540679988895107}]
[null,null,null,null,null,"年間合計",{"$f":"'★まとめ表（水素）'!G109*30","v":1101.9024735971416},{"$f":"'★まとめ表（水素）'!H109*30","v":65.681417671057233},{"$f":"'★まとめ表（水素）'!I109*30","v":46.092739192995509},{"$f":"'★まとめ表（水素）'!J109*30","v":19.009944361784484},{"$f":"'★まとめ表（水素）'!K109*30","v":13.487447625105089},{"$f":"'★まとめ表（水素）'!L109*30","v":34.704428870997674}]
[null,null,null,null,"直江津港","ピーク月（４か月）",{"$f":"'★まとめ表（水素）'!G110*30","v":37.431345554473467},{"$f":"'★まとめ表（水素）'!H110*30","v":412.75552480739833},{"$f":"'★まとめ表（水素）'!I110*30","v":16.479208734673854},{"$f":"'★まとめ表（水素）'!J110*30","v":5.184084414449484},{"$f":"'★まとめ表（水素）'!K110*30","v":4.1982746062145289},{"$f":"'★まとめ表（水素）'!L110*30","v":11.599204957590375},{"$f":"SUM(G112:L112)","v":1299.3049100033068},{"$f":"'拠点方式（直江津港ｼﾅﾘｵ3)'!E203+'拠点方式（直江津港ｼﾅﾘｵ3)'!E204","v":{"$error":"#NAME?"}},{"$f":"'拠点方式（直江津港ｼﾅﾘｵ3)'!F203+'拠点方式（直江津港ｼﾅﾘｵ3)'!F204","v":{"$error":"#NAME?"}},{"$f":"'拠点方式（直江津港ｼﾅﾘｵ3)'!G203+'拠点方式（直江津港ｼﾅﾘｵ3)'!G204","v":{"$error":"#NAME?"}},{"$f":"'拠点方式（直江津港ｼﾅﾘｵ3)'!H203+'拠点方式（直江津港ｼﾅﾘｵ3)'!H204","v":{"$error":"#NAME?"}},{"$f":"'拠点方式（直江津港ｼﾅﾘｵ3)'!I203+'拠点方式（直江津港ｼﾅﾘｵ3)'!I204","v":{"$error":"#NAME?"}},{"$f":"'拠点方式（直江津港ｼﾅﾘｵ3)'!J203+'拠点方式（直江津港ｼﾅﾘｵ3)'!J204","v":{"$error":"#NAME?"}},{"$f":"SUM(N110:S112)","v":{"$error":"#NAME?"}},{"$f":"SUM(G112,N110)","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$f":"SUM(U110:Z112)","v":{"$error":"#NAME?"}}]
[null,null,null,null,null,"その他月（８か月）",{"$f":"'★まとめ表（水素）'!G111*30","v":61.443906853569658},{"$f":"'★まとめ表（水素）'!H111*30","v":687.92587467899727},{"$f":"'★まとめ表（水素）'!I111*30","v":27.072985778392759},{"$f":"'★まとめ表（水素）'!J111*30","v":8.8870018533419728},{"$f":"'★まとめ表（水素）'!K111*30","v":7.3469805608754264},{"$f":"'★まとめ表（水素）'!L111*30","v":18.980517203329708}]
[null,null,null,null,null,"年間合計",{"$f":"'★まとめ表（水素）'!G112*30","v":98.875252408043139},{"$f":"'★まとめ表（水素）'!H112*30","v":1100.6813994863958},{"$f":"'★まとめ表（水素）'!I112*30","v":43.55219451306661},{"$f":"'★まとめ表（水素）'!J112*30","v":14.071086267791456},{"$f":"'★まとめ表（水素）'!K112*30","v":11.545255167089955},{"$f":"'★まとめ表（水素）'!L112*30","v":30.579722160920085}]
[null,null,"2050年","直送方式","－","ピーク月（４か月）",{"$f":"'★まとめ表（水素）'!G113*30","v":1006.2657409180034},{"$f":"'★まとめ表（水素）'!H113*30","v":644.44459470884624},{"$f":"'★まとめ表（水素）'!I113*30","v":214.8392214344131},{"$f":"'★まとめ表（水素）'!J113*30","v":617.74914641306157},{"$f":"'★まとめ表（水素）'!K113*30","v":48.637805192065898},{"$f":"'★まとめ表（水素）'!L113*30","v":95.203450451078879},{"$f":"SUM(G115:L115)","v":7126.7060394078999},{"$f":"'直送方式（ｼﾅﾘｵ3）_水素'!E203+'直送方式（ｼﾅﾘｵ3）_水素'!E204*30","v":738.11542968789638},{"$f":"'直送方式（ｼﾅﾘｵ3）_水素'!F203+'直送方式（ｼﾅﾘｵ3）_水素'!F204*30","v":466.17816611867136},{"$f":"'直送方式（ｼﾅﾘｵ3）_水素'!G203+'直送方式（ｼﾅﾘｵ3）_水素'!G204*30","v":155.39272203955716},{"$f":"'直送方式（ｼﾅﾘｵ3）_水素'!H203+'直送方式（ｼﾅﾘｵ3）_水素'!H204*30","v":10.516352072061688},{"$f":"'直送方式（ｼﾅﾘｵ3）_水素'!I203+'直送方式（ｼﾅﾘｵ3）_水素'!I204*30","v":16.693668342058679},{"$f":"'直送方式（ｼﾅﾘｵ3）_水素'!J203+'直送方式（ｼﾅﾘｵ3）_水素'!J204*30","v":19.371286142133677},{"$f":"SUM(N113:S115)","v":1406.2676244023787},{"$f":"SUM(G115,N113)","v":3469.4081550367628},2256.3020403099113,799.91038634279641,1634.9678111582607,162.60708391825636,209.77818704429143,{"$f":"SUM(U113:Z115)","v":8532.9736638102786}]
[null,null,null,null,null,"その他月（８か月）",{"$f":"'★まとめ表（水素）'!G114*30","v":1725.0269844308632},{"$f":"'★まとめ表（水素）'!H114*30","v":1145.6792794823934},{"$f":"'★まとめ表（水素）'!I114*30","v":429.67844286882621},{"$f":"'★まとめ表（水素）'!J114*30","v":1006.7023126731375},{"$f":"'★まとめ表（水素）'!K114*30","v":97.275610384131795},{"$f":"'★まとめ表（水素）'!L114*30","v":95.203450451078879}]
[null,null,null,null,null,"年間合計",{"$f":"'★まとめ表（水素）'!G115*30","v":2731.2927253488665},{"$f":"'★まとめ表（水素）'!H115*30","v":1790.1238741912398},{"$f":"'★まとめ表（水素）'!I115*30","v":644.51766430323926},{"$f":"'★まとめ表（水素）'!J115*30","v":1624.4514590861991},{"$f":"'★まとめ表（水素）'!K115*30","v":145.91341557619768},{"$f":"'★まとめ表（水素）'!L115*30","v":190.40690090215776}]
[null,null,null,"拠点方式","新潟港","ピーク月（４か月）",{"$f":"'★まとめ表（水素）'!G116*30","v":1940.6553574847219},{"$f":"'★まとめ表（水素）'!H116*30","v":142.30973828729063},{"$f":"'★まとめ表（水素）'!I116*30","v":73.499232767209037},{"$f":"'★まとめ表（水素）'!J116*30","v":10.005233874623411},{"$f":"'★まとめ表（水素）'!K116*30","v":9.1959870171171048},{"$f":"'★まとめ表（水素）'!L116*30","v":23.934088876550117},{"$f":"SUM(G118:L118)","v":5784.360170220385},{"$f":"'拠点方式（新潟港ｼﾅﾘｵ3)'!E211+'拠点方式（新潟港ｼﾅﾘｵ3)'!E212*30","v":1359.6863178461249},{"$f":"'拠点方式（新潟港ｼﾅﾘｵ3)'!F211+'拠点方式（新潟港ｼﾅﾘｵ3)'!F212*30","v":466.17816611867136},{"$f":"'拠点方式（新潟港ｼﾅﾘｵ3)'!G211+'拠点方式（新潟港ｼﾅﾘｵ3)'!G212*30","v":155.39272203955716},{"$f":"'拠点方式（新潟港ｼﾅﾘｵ3)'!H211+'拠点方式（新潟港ｼﾅﾘｵ3)'!H212*30","v":10.516352072061688},{"$f":"'拠点方式（新潟港ｼﾅﾘｵ3)'!I211+'拠点方式（新潟港ｼﾅﾘｵ3)'!I212*30","v":16.693668342058679},{"$f":"'拠点方式（新潟港ｼﾅﾘｵ3)'!J211+'拠点方式（新潟港ｼﾅﾘｵ3)'!J212*30","v":19.371286142133677},{"$f":"SUM(N116:S118)","v":2027.8385125606073},{"$f":"SUM(G118,N116)","v":6462.8911467874295},840.84474756486338,349.72967647488952,36.529960146082558,40.603234586563147,81.599917221163992,{"$f":"SUM(U116:Z118)","v":7812.1986827809933}]
[null,null,null,null,null,"その他月（８か月）",{"$f":"'★まとめ表（水素）'!G117*30","v":3162.5494714565825},{"$f":"'★まとめ表（水素）'!H117*30","v":232.35684315890134},{"$f":"'★まとめ表（水素）'!I117*30","v":120.83772166812336},{"$f":"'★まとめ表（水素）'!J117*30","v":16.008374199397462},{"$f":"'★まとめ表（水素）'!K117*30","v":14.713579227387369},{"$f":"'★まとめ表（水素）'!L117*30","v":38.294542202480201}]
[null,null,null,null,null,"年間合計",{"$f":"'★まとめ表（水素）'!G118*30","v":5103.2048289413042},{"$f":"'★まとめ表（水素）'!H118*30","v":374.66658144619197},{"$f":"'★まとめ表（水素）'!I118*30","v":194.33695443533239},{"$f":"'★まとめ表（水素）'!J118*30","v":26.013608074020873},{"$f":"'★まとめ表（水素）'!K118*30","v":23.909566244504472},{"$f":"'★まとめ表（水素）'!L118*30","v":62.228631079030322}]
[null,null,null,null,"直江津港","ピーク月（４か月）",{"$f":"'★まとめ表（水素）'!G119*30","v":222.11619201663976},{"$f":"'★まとめ表（水素）'!H119*30","v":1933.3337841265388},{"$f":"'★まとめ表（水素）'!I119*30","v":68.859550784172896},{"$f":"'★まとめ表（水素）'!J119*30","v":7.4058348777849767},{"$f":"'★まとめ表（水素）'!K119*30","v":7.8717648866522421},{"$f":"'★まとめ表（水素）'!L119*30","v":21.089463559255233},{"$f":"SUM(G121:L121)","v":5950.9102224656472},{"$f":"'拠点方式（直江津港ｼﾅﾘｵ3)'!E216+'拠点方式（直江津港ｼﾅﾘｵ3)'!E217","v":{"$error":"#NAME?"}},{"$f":"'拠点方式（直江津港ｼﾅﾘｵ3)'!F216+'拠点方式（直江津港ｼﾅﾘｵ3)'!F217","v":{"$error":"#NAME?"}},{"$f":"'拠点方式（直江津港ｼﾅﾘｵ3)'!G216+'拠点方式（直江津港ｼﾅﾘｵ3)'!G217","v":{"$error":"#NAME?"}},{"$f":"'拠点方式（直江津港ｼﾅﾘｵ3)'!H216+'拠点方式（直江津港ｼﾅﾘｵ3)'!H217","v":{"$error":"#NAME?"}},{"$f":"'拠点方式（直江津港ｼﾅﾘｵ3)'!I216+'拠点方式（直江津港ｼﾅﾘｵ3)'!I217","v":{"$error":"#NAME?"}},{"$f":"'拠点方式（直江津港ｼﾅﾘｵ3)'!J216+'拠点方式（直江津港ｼﾅﾘｵ3)'!J217","v":{"$error":"#NAME?"}},{"$f":"SUM(N119:S121)","v":{"$error":"#NAME?"}},{"$f":"SUM(G121,N119)","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$f":"SUM(U119:Z121)","v":{"$error":"#NAME?"}}]
[null,null,null,null,null,"その他月（８か月）",{"$f":"'★まとめ表（水素）'!G120*30","v":367.25093751558876},{"$f":"'★まとめ表（水素）'!H120*30","v":3150.6180185765816},{"$f":"'★まとめ表（水素）'!I120*30","v":114.177374804526},{"$f":"'★まとめ表（水素）'!J120*30","v":11.849335804455965},{"$f":"'★まとめ表（水素）'!K120*30","v":12.594823818643588},{"$f":"'★まとめ表（水素）'!L120*30","v":33.743141694808365}]
[null,null,null,null,null,"年間合計",{"$f":"'★まとめ表（水素）'!G121*30","v":589.36712953222843},{"$f":"'★まとめ表（水素）'!H121*30","v":5083.9518027031199},{"$f":"'★まとめ表（水素）'!I121*30","v":183.03692558869889},{"$f":"'★まとめ表（水素）'!J121*30","v":19.255170682240941},{"$f":"'★まとめ表（水素）'!K121*30","v":20.46658870529583},{"$f":"'★まとめ表（水素）'!L121*30","v":54.832605254063594}]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"億円/使用期間30年"]
[null,"水素",null,null,null,null,"海上輸送費用（３0年分）",null,null,null,null,null,null,"貯蔵費用（使用期間３０年）",null,null,null,null,null,null,"合計（供用中のトータルコストを考慮）"]
[null,null,null,null,null,null,"新潟港","直江津港","伏木\n富山港","金沢港","七尾港","敦賀港","合計","新潟港","直江津港","伏木\n富山港","金沢港","七尾港","敦賀港","合計","新潟港","直江津港","伏木\n富山港","金沢港","七尾港","敦賀港","合計"]
[null,"シナリオ４","実証期","直送方式","－","ピーク月（４か月）",{"$f":"'★まとめ表（水素）'!G127*30","v":45.046439577215651},{"$f":"'★まとめ表（水素）'!H127*30","v":38.216558978949919},{"$f":"'★まとめ表（水素）'!I127*30","v":38.246862337290302},{"$f":"'★まとめ表（水素）'!J127*30","v":26.053379480750461},{"$f":"'★まとめ表（水素）'!K127*30","v":26.39842779939606},{"$f":"'★まとめ表（水素）'!L127*30","v":20.661616067375242},{"$f":"SUM(G129:L129)","v":535.84925609863353},{"$f":"'直送方式（ｼﾅﾘｵ4）_水素'!E163+'直送方式（ｼﾅﾘｵ4）_水素'!E164*30","v":16.693668342058679},{"$f":"'直送方式（ｼﾅﾘｵ4）_水素'!F163+'直送方式（ｼﾅﾘｵ4）_水素'!F164*30","v":13.780319595663283},{"$f":"'直送方式（ｼﾅﾘｵ4）_水素'!G163+'直送方式（ｼﾅﾘｵ4）_水素'!G164*30","v":6.6248866718480475},{"$f":"'直送方式（ｼﾅﾘｵ4）_水素'!H163+'直送方式（ｼﾅﾘｵ4）_水素'!H164*30","v":6.6248866718480475},{"$f":"'直送方式（ｼﾅﾘｵ4）_水素'!I163+'直送方式（ｼﾅﾘｵ4）_水素'!I164*30","v":6.6248866718480475},{"$f":"'直送方式（ｼﾅﾘｵ4）_水素'!J163+'直送方式（ｼﾅﾘｵ4）_水素'!J164*30","v":6.6248866718480475},{"$f":"SUM(N127:S129)","v":56.973534625114148},{"$f":"SUM(G129,N127)","v":138.2855594340036},{"$f":"SUM(H129,O127)","v":128.42999653251303},86.892304699121667,84.785025114099426,85.820170070036227,68.609734873973778,{"$f":"SUM(U127:Z129)","v":592.82279072374774}]
[null,null,null,null,null,"その他月（８か月）",{"$f":"'★まとめ表（水素）'!G128*30","v":76.545451514729294},{"$f":"'★まとめ表（水素）'!H128*30","v":76.433117957899839},{"$f":"'★まとめ表（水素）'!I128*30","v":42.020555689983325},{"$f":"'★まとめ表（水素）'!J128*30","v":52.106758961500923},{"$f":"'★まとめ表（水素）'!K128*30","v":52.796855598792121},{"$f":"'★まとめ表（水素）'!L128*30","v":41.323232134750484}]
[null,null,null,null,null,"年間合計",{"$f":"'★まとめ表（水素）'!G129*30","v":121.59189109194493},{"$f":"'★まとめ表（水素）'!H129*30","v":114.64967693684976},{"$f":"'★まとめ表（水素）'!I129*30","v":80.267418027273621},{"$f":"'★まとめ表（水素）'!J129*30","v":78.16013844225138},{"$f":"'★まとめ表（水素）'!K129*30","v":79.195283398188181},{"$f":"'★まとめ表（水素）'!L129*30","v":61.984848202125733}]
[null,null,null,"拠点方式","新潟港","ピーク月（４か月）",{"$f":"'★まとめ表（水素）'!G130*30","v":55.312270103047993},{"$f":"'★まとめ表（水素）'!H130*30","v":1.7656295072864845},{"$f":"'★まとめ表（水素）'!I130*30","v":1.2457497079187974},{"$f":"'★まとめ表（水素）'!J130*30","v":1.0005233874623414},{"$f":"'★まとめ表（水素）'!K130*30","v":0.6130658011411404},{"$f":"'★まとめ表（水素）'!L130*30","v":1.1967044438275063},{"$f":"SUM(G132:L132)","v":181.44982734121939},{"$f":"'拠点方式（新潟港ｼﾅﾘｵ4)'!E172+'拠点方式（新潟港ｼﾅﾘｵ4)'!E173*30","v":24.242485626548628},{"$f":"'拠点方式（新潟港ｼﾅﾘｵ4)'!F172+'拠点方式（新潟港ｼﾅﾘｵ4)'!F173*30","v":13.780319595663283},{"$f":"'拠点方式（新潟港ｼﾅﾘｵ4)'!G172+'拠点方式（新潟港ｼﾅﾘｵ4)'!G173*30","v":6.6248866718480475},{"$f":"'拠点方式（新潟港ｼﾅﾘｵ4)'!H172+'拠点方式（新潟港ｼﾅﾘｵ4)'!H173*30","v":6.6248866718480475},{"$f":"'拠点方式（新潟港ｼﾅﾘｵ4)'!I172+'拠点方式（新潟港ｼﾅﾘｵ4)'!I173*30","v":6.6248866718480475},{"$f":"'拠点方式（新潟港ｼﾅﾘｵ4)'!J172+'拠点方式（新潟港ｼﾅﾘｵ4)'!J173*30","v":6.6248866718480475},{"$f":"SUM(N130:S132)","v":64.522351909604097},{"$f":"SUM(G132,N130)","v":190.17929593569261},{"$f":"SUM(H132,O130)","v":18.370956314608144},9.1163860876856422,9.6264568342350714,8.4640840752714688,10.215000003330566,{"$f":"SUM(U130:Z132)","v":245.9721792508235}]
[null,null,null,null,null,"その他月（８か月）",{"$f":"'★まとめ表（水素）'!G131*30","v":110.62454020609599},{"$f":"'★まとめ表（水素）'!H131*30","v":2.8250072116583751},{"$f":"'★まとめ表（水素）'!I131*30","v":1.2457497079187974},{"$f":"'★まとめ表（水素）'!J131*30","v":2.0010467749246827},{"$f":"'★まとめ表（水素）'!K131*30","v":1.2261316022822808},{"$f":"'★まとめ表（水素）'!L131*30","v":2.3934088876550126}]
[null,null,null,null,null,"年間合計",{"$f":"'★まとめ表（水素）'!G132*30","v":165.93681030914397},{"$f":"'★まとめ表（水素）'!H132*30","v":4.5906367189448591},{"$f":"'★まとめ表（水素）'!I132*30","v":2.4914994158375947},{"$f":"'★まとめ表（水素）'!J132*30","v":3.0015701623870235},{"$f":"'★まとめ表（水素）'!K132*30","v":1.8391974034234211},{"$f":"'★まとめ表（水素）'!L132*30","v":3.5901133314825189}]
[null,null,null,null,"直江津港","ピーク月（４か月）",{"$f":"'★まとめ表（水素）'!G133*30","v":2.8250072116583751},{"$f":"'★まとめ表（水素）'!H133*30","v":55.231097101726149},{"$f":"'★まとめ表（水素）'!I133*30","v":1.1770863381909897},{"$f":"'★まとめ表（水素）'!J133*30","v":0.74058348777849781},{"$f":"'★まとめ表（水素）'!K133*30","v":0.52478432577681611},{"$f":"'★まとめ表（水素）'!L133*30","v":1.0544731779627614},{"$f":"SUM(G135:L135)","v":182.77575678817522},{"$f":"'拠点方式（直江津港ｼﾅﾘｵ4)'!E177+'拠点方式（直江津港ｼﾅﾘｵ4)'!E178","v":{"$error":"#NAME?"}},{"$f":"'拠点方式（直江津港ｼﾅﾘｵ4)'!F177+'拠点方式（直江津港ｼﾅﾘｵ4)'!F178","v":{"$error":"#NAME?"}},{"$f":"'拠点方式（直江津港ｼﾅﾘｵ4)'!G177+'拠点方式（直江津港ｼﾅﾘｵ4)'!G178","v":{"$error":"#NAME?"}},{"$f":"'拠点方式（直江津港ｼﾅﾘｵ4)'!H177+'拠点方式（直江津港ｼﾅﾘｵ4)'!H178","v":{"$error":"#NAME?"}},{"$f":"'拠点方式（直江津港ｼﾅﾘｵ4)'!I177+'拠点方式（直江津港ｼﾅﾘｵ4)'!I178","v":{"$error":"#NAME?"}},{"$f":"'拠点方式（直江津港ｼﾅﾘｵ4)'!J177+'拠点方式（直江津港ｼﾅﾘｵ4)'!J178","v":{"$error":"#NAME?"}},{"$f":"SUM(N133:S135)","v":{"$error":"#NAME?"}},{"$f":"SUM(G135,N133)","v":{"$error":"#NAME?"}},{"$f":"SUM(H135,O133)","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$f":"SUM(U133:Z135)","v":{"$error":"#NAME?"}}]
[null,null,null,null,null,"その他月（８か月）",{"$f":"'★まとめ表（水素）'!G134*30","v":4.9437626204021567},{"$f":"'★まとめ表（水素）'!H134*30","v":110.4621942034523},{"$f":"'★まとめ表（水素）'!I134*30","v":1.1770863381909897},{"$f":"'★まとめ表（水素）'!J134*30","v":1.4811669755569956},{"$f":"'★まとめ表（水素）'!K134*30","v":1.0495686515536322},{"$f":"'★まとめ表（水素）'!L134*30","v":2.1089463559255228}]
[null,null,null,null,null,"年間合計",{"$f":"'★まとめ表（水素）'!G135*30","v":7.7687698320605323},{"$f":"'★まとめ表（水素）'!H135*30","v":165.69329130517846},{"$f":"'★まとめ表（水素）'!I135*30","v":2.3541726763819795},{"$f":"'★まとめ表（水素）'!J135*30","v":2.2217504633354936},{"$f":"'★まとめ表（水素）'!K135*30","v":1.5743529773304485},{"$f":"'★まとめ表（水素）'!L135*30","v":3.163419533888284}]
[null,null,"2030年","直送方式","－","ピーク月（４か月）",{"$f":"'★まとめ表（水素）'!G136*30","v":51.568665843223926},{"$f":"'★まとめ表（水素）'!H136*30","v":42.174103891176109},{"$f":"'★まとめ表（水素）'!I136*30","v":35.953894391827447},{"$f":"'★まとめ表（水素）'!J136*30","v":24.678981394385396},{"$f":"'★まとめ表（水素）'!K136*30","v":24.812775987816593},{"$f":"'★まとめ表（水素）'!L136*30","v":19.680495178287757},{"$f":"SUM(G138:L138)","v":596.60675006015163},{"$f":"'直送方式（ｼﾅﾘｵ4）_水素'!E176+'直送方式（ｼﾅﾘｵ4）_水素'!E177*30","v":19.371286142133677},{"$f":"'直送方式（ｼﾅﾘｵ4）_水素'!F176+'直送方式（ｼﾅﾘｵ4）_水素'!F177*30","v":13.780319595663283},{"$f":"'直送方式（ｼﾅﾘｵ4）_水素'!G176+'直送方式（ｼﾅﾘｵ4）_水素'!G177*30","v":6.6248866718480475},{"$f":"'直送方式（ｼﾅﾘｵ4）_水素'!H176+'直送方式（ｼﾅﾘｵ4）_水素'!H177*30","v":0},{"$f":"'直送方式（ｼﾅﾘｵ4）_水素'!I176+'直送方式（ｼﾅﾘｵ4）_水素'!I177*30","v":0},{"$f":"'直送方式（ｼﾅﾘｵ4）_水素'!J176+'直送方式（ｼﾅﾘｵ4）_水素'!J177*30","v":0},{"$f":"SUM(N136:S138)","v":39.776492409645002},{"$f":"SUM(G138,N136)","v":174.07728367180545},{"$f":"SUM(H138,O136)","v":140.30263126919158},114.48656984733037,74.036944183156194,74.43832796344978,59.041485534863277,{"$f":"SUM(U136:Z138)","v":636.38324246979664}]
[null,null,null,null,null,"その他月（８か月）",{"$f":"'★まとめ表（水素）'!G137*30","v":103.13733168644785},{"$f":"'★まとめ表（水素）'!H137*30","v":84.348207782352219},{"$f":"'★まとめ表（水素）'!I137*30","v":71.907788783654894},{"$f":"'★まとめ表（水素）'!J137*30","v":49.357962788770791},{"$f":"'★まとめ表（水素）'!K137*30","v":49.625551975633186},{"$f":"'★まとめ表（水素）'!L137*30","v":39.360990356575513}]
[null,null,null,null,null,"年間合計",{"$f":"'★まとめ表（水素）'!G138*30","v":154.70599752967178},{"$f":"'★まとめ表（水素）'!H138*30","v":126.52231167352831},{"$f":"'★まとめ表（水素）'!I138*30","v":107.86168317548233},{"$f":"'★まとめ表（水素）'!J138*30","v":74.036944183156194},{"$f":"'★まとめ表（水素）'!K138*30","v":74.43832796344978},{"$f":"'★まとめ表（水素）'!L138*30","v":59.041485534863277}]
[null,null,null,"拠点方式","新潟港","ピーク月（４か月）",{"$f":"'★まとめ表（水素）'!G139*30","v":68.134935789663345},{"$f":"'★まとめ表（水素）'!H139*30","v":3.8843849160302653},{"$f":"'★まとめ表（水素）'!I139*30","v":1.8686245618781963},{"$f":"'★まとめ表（水素）'!J139*30","v":1.0005233874623414},{"$f":"'★まとめ表（水素）'!K139*30","v":0.6130658011411404},{"$f":"'★まとめ表（水素）'!L139*30","v":1.1967044438275063},{"$f":"SUM(G141:L141)","v":216.99331277713131},{"$f":"'拠点方式（新潟港ｼﾅﾘｵ4)'!E185+'拠点方式（新潟港ｼﾅﾘｵ4)'!E186*30","v":28.66421986742435},{"$f":"'拠点方式（新潟港ｼﾅﾘｵ4)'!F185+'拠点方式（新潟港ｼﾅﾘｵ4)'!F186*30","v":13.780319595663283},{"$f":"'拠点方式（新潟港ｼﾅﾘｵ4)'!G185+'拠点方式（新潟港ｼﾅﾘｵ4)'!G186*30","v":6.6248866718480475},{"$f":"'拠点方式（新潟港ｼﾅﾘｵ4)'!H185+'拠点方式（新潟港ｼﾅﾘｵ4)'!H186*30","v":0},{"$f":"'拠点方式（新潟港ｼﾅﾘｵ4)'!I185+'拠点方式（新潟港ｼﾅﾘｵ4)'!I186*30","v":0},{"$f":"'拠点方式（新潟港ｼﾅﾘｵ4)'!J185+'拠点方式（新潟港ｼﾅﾘｵ4)'!J186*30","v":0},{"$f":"SUM(N139:S141)","v":49.069426134935682},{"$f":"SUM(G141,N139)","v":221.38012691936652},24.020970737924891,12.230760357482637,3.0015701623870235,1.8391974034234211,3.5901133314825189,{"$f":"SUM(U139:Z141)","v":266.062738912067}]
[null,null,null,null,null,"その他月（８か月）",{"$f":"'★まとめ表（水素）'!G140*30","v":124.58097126227885},{"$f":"'★まとめ表（水素）'!H140*30","v":6.3562662262313436},{"$f":"'★まとめ表（水素）'!I140*30","v":3.7372491237563925},{"$f":"'★まとめ表（水素）'!J140*30","v":2.0010467749246827},{"$f":"'★まとめ表（水素）'!K140*30","v":1.2261316022822808},{"$f":"'★まとめ表（水素）'!L140*30","v":2.3934088876550126}]
[null,null,null,null,null,"年間合計",{"$f":"'★まとめ表（水素）'!G141*30","v":192.71590705194217},{"$f":"'★まとめ表（水素）'!H141*30","v":10.240651142261608},{"$f":"'★まとめ表（水素）'!I141*30","v":5.605873685634589},{"$f":"'★まとめ表（水素）'!J141*30","v":3.0015701623870235},{"$f":"'★まとめ表（水素）'!K141*30","v":1.8391974034234211},{"$f":"'★まとめ表（水素）'!L141*30","v":3.5901133314825189}]
[null,null,null,null,"直江津港","ピーク月（４か月）",{"$f":"'★まとめ表（水素）'!G142*30","v":6.0031403247740469},{"$f":"'★まとめ表（水素）'!H142*30","v":68.421222766768295},{"$f":"'★まとめ表（水素）'!I142*30","v":1.7656295072864847},{"$f":"'★まとめ表（水素）'!J142*30","v":0.74058348777849781},{"$f":"'★まとめ表（水素）'!K142*30","v":0.52478432577681611},{"$f":"'★まとめ表（水素）'!L142*30","v":1.0544731779627614},{"$f":"SUM(G144:L144)","v":221.67273103495958},{"$f":"'拠点方式（直江津港ｼﾅﾘｵ4)'!E190+'拠点方式（直江津港ｼﾅﾘｵ4)'!E191","v":{"$error":"#NAME?"}},{"$f":"'拠点方式（直江津港ｼﾅﾘｵ4)'!F190+'拠点方式（直江津港ｼﾅﾘｵ4)'!F191","v":{"$error":"#NAME?"}},{"$f":"'拠点方式（直江津港ｼﾅﾘｵ4)'!G190+'拠点方式（直江津港ｼﾅﾘｵ4)'!G191","v":{"$error":"#NAME?"}},{"$f":"'拠点方式（直江津港ｼﾅﾘｵ4)'!H190+'拠点方式（直江津港ｼﾅﾘｵ4)'!H191","v":0},{"$f":"'拠点方式（直江津港ｼﾅﾘｵ4)'!I190+'拠点方式（直江津港ｼﾅﾘｵ4)'!I191","v":{"$error":"#NAME?"}},{"$f":"'拠点方式（直江津港ｼﾅﾘｵ4)'!J190+'拠点方式（直江津港ｼﾅﾘｵ4)'!J191","v":0},{"$f":"SUM(N142:S144)","v":{"$error":"#NAME?"}},{"$f":"SUM(G144,N142)","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$error":"#NAME?"},2.2217504633354936,{"$error":"#NAME?"},3.163419533888284,{"$f":"SUM(U142:Z144)","v":{"$error":"#NAME?"}}]
[null,null,null,null,null,"その他月（８か月）",{"$f":"'★まとめ表（水素）'!G143*30","v":9.8875252408043135},{"$f":"'★まとめ表（水素）'!H143*30","v":125.10443120619925},{"$f":"'★まとめ表（水素）'!I143*30","v":3.5312590145729694},{"$f":"'★まとめ表（水素）'!J143*30","v":1.4811669755569956},{"$f":"'★まとめ表（水素）'!K143*30","v":1.0495686515536322},{"$f":"'★まとめ表（水素）'!L143*30","v":2.1089463559255228}]
[null,null,null,null,null,"年間合計",{"$f":"'★まとめ表（水素）'!G144*30","v":15.89066556557836},{"$f":"'★まとめ表（水素）'!H144*30","v":193.52565397296755},{"$f":"'★まとめ表（水素）'!I144*30","v":5.2968885218594544},{"$f":"'★まとめ表（水素）'!J144*30","v":2.2217504633354936},{"$f":"'★まとめ表（水素）'!K144*30","v":1.5743529773304485},{"$f":"'★まとめ表（水素）'!L144*30","v":3.163419533888284}]
[null,null,"移行期","直送方式","－","ピーク月（４か月）",{"$f":"'★まとめ表（水素）'!G145*30","v":228.91217556193115},{"$f":"'★まとめ表（水素）'!H145*30","v":153.57641221431473},{"$f":"'★まとめ表（水素）'!I145*30","v":63.449872399685589},{"$f":"'★まとめ表（水素）'!J145*30","v":500.76385132493982},{"$f":"'★まとめ表（水素）'!K145*30","v":42.671359097124345},{"$f":"'★まとめ表（水素）'!L145*30","v":42.880202837104001},{"$f":"SUM(G147:L147)","v":2731.0148253078223},{"$f":"'直送方式（ｼﾅﾘｵ4）_水素'!E190+'直送方式（ｼﾅﾘｵ4）_水素'!E191*30","v":155.39272203955716},{"$f":"'直送方式（ｼﾅﾘｵ4）_水素'!F190+'直送方式（ｼﾅﾘｵ4）_水素'!F191*30","v":116.54454152966784},{"$f":"'直送方式（ｼﾅﾘｵ4）_水素'!G190+'直送方式（ｼﾅﾘｵ4）_水素'!G191*30","v":36.627506574790303},{"$f":"'直送方式（ｼﾅﾘｵ4）_水素'!H190+'直送方式（ｼﾅﾘｵ4）_水素'!H191*30","v":16.693668342058679},{"$f":"'直送方式（ｼﾅﾘｵ4）_水素'!I190+'直送方式（ｼﾅﾘｵ4）_水素'!I191*30","v":16.693668342058679},{"$f":"'直送方式（ｼﾅﾘｵ4）_水素'!J190+'直送方式（ｼﾅﾘｵ4）_水素'!J191*30","v":19.371286142133677},{"$f":"SUM(N145:S147)","v":361.32339297026635},{"$f":"SUM(G147,N145)","v":689.52113168406322},577.27377817261208,226.97712377384704,1318.6796817869019,131.87460820721819,148.01189465344569,{"$f":"SUM(U145:Z147)","v":3092.3382182780883}]
[null,null,null,null,null,"その他月（８か月）",{"$f":"'★まとめ表（水素）'!G146*30","v":305.21623408257489},{"$f":"'★まとめ表（水素）'!H146*30","v":307.15282442862946},{"$f":"'★まとめ表（水素）'!I146*30","v":126.89974479937118},{"$f":"'★まとめ表（水素）'!J146*30","v":801.22216211990349},{"$f":"'★まとめ表（水素）'!K146*30","v":72.509580768035164},{"$f":"'★まとめ表（水素）'!L146*30","v":85.760405674208002}]
[null,null,null,null,null,"年間合計",{"$f":"'★まとめ表（水素）'!G147*30","v":534.12840964450606},{"$f":"'★まとめ表（水素）'!H147*30","v":460.72923664294427},{"$f":"'★まとめ表（水素）'!I147*30","v":190.34961719905675},{"$f":"'★まとめ表（水素）'!J147*30","v":1301.9860134448434},{"$f":"'★まとめ表（水素）'!K147*30","v":115.18093986515952},{"$f":"'★まとめ表（水素）'!L147*30","v":128.64060851131202}]
[null,null,null,"拠点方式","新潟港","ピーク月（４か月）",{"$f":"'★まとめ表（水素）'!G148*30","v":457.8243511238623},{"$f":"'★まとめ表（水素）'!H148*30","v":24.718813102010785},{"$f":"'★まとめ表（水素）'!I148*30","v":17.440495910863167},{"$f":"'★まとめ表（水素）'!J148*30","v":7.0036637122363885},{"$f":"'★まとめ表（水素）'!K148*30","v":4.9045264091291232},{"$f":"'★まとめ表（水素）'!L148*30","v":13.163748882102567},{"$f":"SUM(G150:L150)","v":1399.840914052239},{"$f":"'拠点方式（新潟港ｼﾅﾘｵ4)'!E198+'拠点方式（新潟港ｼﾅﾘｵ4)'!E199*30","v":310.78544407911431},{"$f":"'拠点方式（新潟港ｼﾅﾘｵ4)'!F198+'拠点方式（新潟港ｼﾅﾘｵ4)'!F199*30","v":116.54454152966784},{"$f":"'拠点方式（新潟港ｼﾅﾘｵ4)'!G198+'拠点方式（新潟港ｼﾅﾘｵ4)'!G199*30","v":36.627506574790303},{"$f":"'拠点方式（新潟港ｼﾅﾘｵ4)'!H198+'拠点方式（新潟港ｼﾅﾘｵ4)'!H199*30","v":16.693668342058679},{"$f":"'拠点方式（新潟港ｼﾅﾘｵ4)'!I198+'拠点方式（新潟港ｼﾅﾘｵ4)'!I199*30","v":16.693668342058679},{"$f":"'拠点方式（新潟港ｼﾅﾘｵ4)'!J198+'拠点方式（新潟港ｼﾅﾘｵ4)'!J199*30","v":19.371286142133677},{"$f":"SUM(N148:S150)","v":516.71611500982351},{"$f":"SUM(G150,N148)","v":1531.6503804094136},182.22595920072507,82.720245767785812,35.703612703843163,30.18111596716377,54.075715013131351,{"$f":"SUM(U148:Z150)","v":1916.5570290620631}]
[null,null,null,null,null,"その他月（８か月）",{"$f":"'★まとめ表（水素）'!G149*30","v":763.04058520643707},{"$f":"'★まとめ表（水素）'!H149*30","v":40.962604569046434},{"$f":"'★まとめ表（水素）'!I149*30","v":28.652243282132343},{"$f":"'★まとめ表（水素）'!J149*30","v":12.006280649548094},{"$f":"'★まとめ表（水素）'!K149*30","v":8.5829212159759667},{"$f":"'★まとめ表（水素）'!L149*30","v":21.540679988895107}]
[null,null,null,null,null,"年間合計",{"$f":"'★まとめ表（水素）'!G150*30","v":1220.8649363302993},{"$f":"'★まとめ表（水素）'!H150*30","v":65.681417671057233},{"$f":"'★まとめ表（水素）'!I150*30","v":46.092739192995509},{"$f":"'★まとめ表（水素）'!J150*30","v":19.009944361784484},{"$f":"'★まとめ表（水素）'!K150*30","v":13.487447625105089},{"$f":"'★まとめ表（水素）'!L150*30","v":34.704428870997674}]
[null,null,null,null,"直江津港","ピーク月（４か月）",{"$f":"'★まとめ表（水素）'!G151*30","v":37.431345554473467},{"$f":"'★まとめ表（水素）'!H151*30","v":460.72923664294427},{"$f":"'★まとめ表（水素）'!I151*30","v":16.479208734673854},{"$f":"'★まとめ表（水素）'!J151*30","v":5.184084414449484},{"$f":"'★まとめ表（水素）'!K151*30","v":4.1982746062145289},{"$f":"'★まとめ表（水素）'!L151*30","v":11.599204957590375},{"$f":"SUM(G153:L153)","v":1427.2348082314288},{"$f":"'拠点方式（直江津港ｼﾅﾘｵ4)'!E203+'拠点方式（直江津港ｼﾅﾘｵ4)'!E204","v":{"$error":"#NAME?"}},{"$f":"'拠点方式（直江津港ｼﾅﾘｵ4)'!F203+'拠点方式（直江津港ｼﾅﾘｵ4)'!F204","v":{"$error":"#NAME?"}},{"$f":"'拠点方式（直江津港ｼﾅﾘｵ4)'!G203+'拠点方式（直江津港ｼﾅﾘｵ4)'!G204","v":{"$error":"#NAME?"}},{"$f":"'拠点方式（直江津港ｼﾅﾘｵ4)'!H203+'拠点方式（直江津港ｼﾅﾘｵ4)'!H204","v":{"$error":"#NAME?"}},{"$f":"'拠点方式（直江津港ｼﾅﾘｵ4)'!I203+'拠点方式（直江津港ｼﾅﾘｵ4)'!I204","v":{"$error":"#NAME?"}},{"$f":"'拠点方式（直江津港ｼﾅﾘｵ4)'!J203+'拠点方式（直江津港ｼﾅﾘｵ4)'!J204","v":{"$error":"#NAME?"}},{"$f":"SUM(N151:S153)","v":{"$error":"#NAME?"}},{"$f":"SUM(G153,N151)","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$f":"SUM(U151:Z153)","v":{"$error":"#NAME?"}}]
[null,null,null,null,null,"その他月（８か月）",{"$f":"'★まとめ表（水素）'!G152*30","v":61.443906853569658},{"$f":"'★まとめ表（水素）'!H152*30","v":767.88206107157373},{"$f":"'★まとめ表（水素）'!I152*30","v":27.072985778392759},{"$f":"'★まとめ表（水素）'!J152*30","v":8.8870018533419728},{"$f":"'★まとめ表（水素）'!K152*30","v":7.3469805608754264},{"$f":"'★まとめ表（水素）'!L152*30","v":18.980517203329708}]
[null,null,null,null,null,"年間合計",{"$f":"'★まとめ表（水素）'!G153*30","v":98.875252408043139},{"$f":"'★まとめ表（水素）'!H153*30","v":1228.6112977145178},{"$f":"'★まとめ表（水素）'!I153*30","v":43.55219451306661},{"$f":"'★まとめ表（水素）'!J153*30","v":14.071086267791456},{"$f":"'★まとめ表（水素）'!K153*30","v":11.545255167089955},{"$f":"'★まとめ表（水素）'!L153*30","v":30.579722160920085}]
[null,null,"2050年","直送方式","－","ピーク月（４か月）",{"$f":"'★まとめ表（水素）'!G154*30","v":1216.3587212527837},{"$f":"'★まとめ表（水素）'!H154*30","v":784.01059551678964},{"$f":"'★まとめ表（水素）'!I154*30","v":261.99418998324711},{"$f":"'★まとめ表（水素）'!J154*30","v":762.63100482231209},{"$f":"'★まとめ表（水素）'!K154*30","v":59.350360209017808},{"$f":"'★まとめ表（水素）'!L154*30","v":118.18184303306936},{"$f":"SUM(G156:L156)","v":8685.1867337100339},{"$f":"'直送方式（ｼﾅﾘｵ4）_水素'!E203+'直送方式（ｼﾅﾘｵ4）_水素'!E204*30","v":738.11542968789638},{"$f":"'直送方式（ｼﾅﾘｵ4）_水素'!F203+'直送方式（ｼﾅﾘｵ4）_水素'!F204*30","v":466.17816611867136},{"$f":"'直送方式（ｼﾅﾘｵ4）_水素'!G203+'直送方式（ｼﾅﾘｵ4）_水素'!G204*30","v":155.39272203955716},{"$f":"'直送方式（ｼﾅﾘｵ4）_水素'!H203+'直送方式（ｼﾅﾘｵ4）_水素'!H204*30","v":10.516352072061688},{"$f":"'直送方式（ｼﾅﾘｵ4）_水素'!I203+'直送方式（ｼﾅﾘｵ4）_水素'!I204*30","v":16.693668342058679},{"$f":"'直送方式（ｼﾅﾘｵ4）_水素'!J203+'直送方式（ｼﾅﾘｵ4）_水素'!J204*30","v":19.371286142133677},{"$f":"SUM(N154:S156)","v":1406.2676244023787},{"$f":"SUM(G156,N154)","v":4039.6605302311659},2643.985375887532,941.37529198929849,2015.9534388270308,194.74474896911209,255.73497220827238,{"$f":"SUM(U154:Z156)","v":10091.454358112411}]
[null,null,null,null,null,"その他月（８か月）",{"$f":"'★まとめ表（水素）'!G155*30","v":2085.186379290486},{"$f":"'★まとめ表（水素）'!H155*30","v":1393.7966142520706},{"$f":"'★まとめ表（水素）'!I155*30","v":523.98837996649422},{"$f":"'★まとめ表（水素）'!J155*30","v":1242.806081932657},{"$f":"'★まとめ表（水素）'!K155*30","v":118.70072041803562},{"$f":"'★まとめ表（水素）'!L155*30","v":118.18184303306936}]
[null,null,null,null,null,"年間合計",{"$f":"'★まとめ表（水素）'!G156*30","v":3301.5451005432697},{"$f":"'★まとめ表（水素）'!H156*30","v":2177.8072097688605},{"$f":"'★まとめ表（水素）'!I156*30","v":785.98256994974133},{"$f":"'★まとめ表（水素）'!J156*30","v":2005.4370867549692},{"$f":"'★まとめ表（水素）'!K156*30","v":178.05108062705341},{"$f":"'★まとめ表（水素）'!L156*30","v":236.36368606613871}]
[null,null,null,"拠点方式","新潟港","ピーク月（４か月）",{"$f":"'★まとめ表（水素）'!G157*30","v":2345.8346767017965},{"$f":"'★まとめ表（水素）'!H157*30","v":142.30973828729063},{"$f":"'★まとめ表（水素）'!I157*30","v":73.499232767209037},{"$f":"'★まとめ表（水素）'!J157*30","v":10.005233874623411},{"$f":"'★まとめ表（水素）'!K157*30","v":9.1959870171171048},{"$f":"'★まとめ表（水素）'!L157*30","v":23.934088876550117},{"$f":"SUM(G159:L159)","v":6849.831713346769},{"$f":"'拠点方式（新潟港ｼﾅﾘｵ4)'!E211+'拠点方式（新潟港ｼﾅﾘｵ4)'!E212*30","v":1359.6863178461249},{"$f":"'拠点方式（新潟港ｼﾅﾘｵ4)'!F211+'拠点方式（新潟港ｼﾅﾘｵ4)'!F212*30","v":466.17816611867136},{"$f":"'拠点方式（新潟港ｼﾅﾘｵ4)'!G211+'拠点方式（新潟港ｼﾅﾘｵ4)'!G212*30","v":155.39272203955716},{"$f":"'拠点方式（新潟港ｼﾅﾘｵ4)'!H211+'拠点方式（新潟港ｼﾅﾘｵ4)'!H212*30","v":10.516352072061688},{"$f":"'拠点方式（新潟港ｼﾅﾘｵ4)'!I211+'拠点方式（新潟港ｼﾅﾘｵ4)'!I212*30","v":16.693668342058679},{"$f":"'拠点方式（新潟港ｼﾅﾘｵ4)'!J211+'拠点方式（新潟港ｼﾅﾘｵ4)'!J212*30","v":19.371286142133677},{"$f":"SUM(N157:S159)","v":2027.8385125606073},{"$f":"SUM(G159,N157)","v":7528.3626899138126},{"$f":"SUM(H159,O157)","v":840.84474756486338},349.72967647488952,36.529960146082558,40.603234586563147,81.599917221163992,{"$f":"SUM(U157:Z159)","v":8877.6702259073736}]
[null,null,null,null,null,"その他月（８か月）",{"$f":"'★まとめ表（水素）'!G158*30","v":3822.8416953658907},{"$f":"'★まとめ表（水素）'!H158*30","v":232.35684315890134},{"$f":"'★まとめ表（水素）'!I158*30","v":120.83772166812336},{"$f":"'★まとめ表（水素）'!J158*30","v":16.008374199397462},{"$f":"'★まとめ表（水素）'!K158*30","v":14.713579227387369},{"$f":"'★まとめ表（水素）'!L158*30","v":38.294542202480201}]
[null,null,null,null,null,"年間合計",{"$f":"'★まとめ表（水素）'!G159*30","v":6168.6763720676881},{"$f":"'★まとめ表（水素）'!H159*30","v":374.66658144619197},{"$f":"'★まとめ表（水素）'!I159*30","v":194.33695443533239},{"$f":"'★まとめ表（水素）'!J159*30","v":26.013608074020873},{"$f":"'★まとめ表（水素）'!K159*30","v":23.909566244504472},{"$f":"'★まとめ表（水素）'!L159*30","v":62.228631079030322}]
[null,null,null,null,"直江津港","ピーク月（４か月）",{"$f":"'★まとめ表（水素）'!G160*30","v":222.11619201663976},{"$f":"'★まとめ表（水素）'!H160*30","v":2352.0317865503694},{"$f":"'★まとめ表（水素）'!I160*30","v":68.859550784172896},{"$f":"'★まとめ表（水素）'!J160*30","v":7.4058348777849767},{"$f":"'★まとめ表（水素）'!K160*30","v":7.8717648866522421},{"$f":"'★まとめ表（水素）'!L160*30","v":21.089463559255233},{"$f":"SUM(G162:L162)","v":7051.9308955060915},{"$f":"'拠点方式（直江津港ｼﾅﾘｵ4)'!E216+'拠点方式（直江津港ｼﾅﾘｵ4)'!E217","v":{"$error":"#NAME?"}},{"$f":"'拠点方式（直江津港ｼﾅﾘｵ4)'!F216+'拠点方式（直江津港ｼﾅﾘｵ4)'!F217","v":{"$error":"#NAME?"}},{"$f":"'拠点方式（直江津港ｼﾅﾘｵ4)'!G216+'拠点方式（直江津港ｼﾅﾘｵ4)'!G217","v":{"$error":"#NAME?"}},{"$f":"'拠点方式（直江津港ｼﾅﾘｵ4)'!H216+'拠点方式（直江津港ｼﾅﾘｵ4)'!H217","v":{"$error":"#NAME?"}},{"$f":"'拠点方式（直江津港ｼﾅﾘｵ4)'!I216+'拠点方式（直江津港ｼﾅﾘｵ4)'!I217","v":{"$error":"#NAME?"}},{"$f":"'拠点方式（直江津港ｼﾅﾘｵ4)'!J216+'拠点方式（直江津港ｼﾅﾘｵ4)'!J217","v":{"$error":"#NAME?"}},{"$f":"SUM(N160:S162)","v":{"$error":"#NAME?"}},{"$f":"SUM(G162,N160)","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$f":"SUM(U160:Z162)","v":{"$error":"#NAME?"}}]
[null,null,null,null,null,"その他月（８か月）",{"$f":"'★まとめ表（水素）'!G161*30","v":367.25093751558876},{"$f":"'★まとめ表（水素）'!H161*30","v":3832.9406891931944},{"$f":"'★まとめ表（水素）'!I161*30","v":114.177374804526},{"$f":"'★まとめ表（水素）'!J161*30","v":11.849335804455965},{"$f":"'★まとめ表（水素）'!K161*30","v":12.594823818643588},{"$f":"'★まとめ表（水素）'!L161*30","v":33.743141694808365}]
[null,null,null,null,null,"年間合計",{"$f":"'★まとめ表（水素）'!G162*30","v":589.36712953222843},{"$f":"'★まとめ表（水素）'!H162*30","v":6184.9724757435642},{"$f":"'★まとめ表（水素）'!I162*30","v":183.03692558869889},{"$f":"'★まとめ表（水素）'!J162*30","v":19.255170682240941},{"$f":"'★まとめ表（水素）'!K162*30","v":20.46658870529583},{"$f":"'★まとめ表（水素）'!L162*30","v":54.832605254063594}]

{"sheet":"★まとめ表（ｱﾝﾓﾆｱ）","index":68,"n_rows":258,"n_cols":27,"rows_kept":258,"cut":false,"hidden":false,"merged":[[24,4,26,4],[24,12,26,12],[24,13,26,13],[60,26,62,26],[54,26,56,26],[42,24,44,24],[42,25,44,25],[42,26,44,26],[18,2,32,2],[30,4,32,4],[45,4,47,4],[60,4,62,4],[30,17,32,17],[30,18,32,18],[30,12,32,12],[30,26,32,26],[45,24,47,24],[45,25,47,25],[45,26,47,26],[57,25,59,25],[57,26,59,26],[51,25,53,25],[51,26,53,26],[54,14,56,14],[54,15,56,15],[54,16,56,16],[54,17,56,17],[54,18,56,18],[51,19,53,19],[51,20,53,20],[60,12,62,12],[45,13,47,13],[21,3,32,3],[45,14,47,14],[45,15,47,15],[45,16,47,16],[45,17,47,17],[45,18,47,18],[60,23,62,23],[51,23,53,23],[42,22,44,22],[42,23,44,23],[36,22,38,22],[36,23,38,23],[33,21,35,21],[33,22,35,22],[33,23,35,23],[24,19,26,19],[24,20,26,20],[30,13,32,13],[30,14,32,14],[30,15,32,15],[30,16,32,16],[24,23,26,23],[60,18,62,18],[45,19,47,19],[45,20,47,20],[45,21,47,21],[45,22,47,22],[45,23,47,23],[54,13,56,13],[24,21,26,21],[24,22,26,22],[30,23,32,23],[30,19,32,19],[30,20,32,20],[246,13,248,13],[246,14,248,14],[246,15,248,15],[243,17,245,17],[51,21,53,21],[51,22,53,22],[243,18,245,18],[30,24,32,24],[30,25,32,25],[21,23,23,23],[21,24,23,24],[21,25,23,25],[3,1,62,1],[51,3,62,3],[48,2,62,2],[33,2,47,2],[36,3,47,3],[15,24,17,24],[15,25,17,25],[60,19,62,19],[60,20,62,20],[60,21,62,21],[60,22,62,22],[60,25,62,25],[54,25,56,25],[54,19,56,19],[54,20,56,20],[54,21,56,21],[54,22,56,22],[54,23,56,23],[252,17,254,17],[252,18,254,18],[252,19,254,19],[252,20,254,20],[252,21,254,21],[249,22,251,22],[249,23,251,23],[249,24,251,24],[249,25,251,25],[249,26,251,26],[252,4,254,4],[252,12,254,12],[252,13,254,13],[252,14,254,14],[252,15,254,15],[249,16,251,16],[249,17,251,17],[249,18,251,18],[249,19,251,19],[249,20,251,20],[249,21,251,21],[228,2,242,2],[243,2,257,2],[246,3,257,3],[255,4,257,4],[246,22,248,22],[246,23,248,23],[246,24,248,24],[246,25,248,25],[246,26,248,26],[249,4,251,4],[249,12,251,12],[249,13,251,13],[249,14,251,14],[249,15,251,15],[246,16,248,16],[246,17,248,17],[246,18,248,18],[246,19,248,19],[246,20,248,20],[246,21,248,21],[243,23,245,23],[243,24,245,24],[243,25,245,25],[243,26,245,26],[252,22,254,22],[252,23,254,23],[252,24,254,24],[252,25,254,25],[252,26,254,26],[252,16,254,16],[246,4,248,4],[246,12,248,12],[243,19,245,19],[243,20,245,20],[243,21,245,21],[243,22,245,22],[237,25,239,25],[237,26,239,26],[243,3,245,3],[243,4,245,4],[243,12,245,12],[243,13,245,13],[243,14,245,14],[243,15,245,15],[243,16,245,16],[237,19,239,19],[237,20,239,20],[237,21,239,21],[237,22,239,22],[237,23,239,23],[237,24,239,24],[231,3,242,3],[240,4,242,4],[234,25,236,25],[234,26,236,26],[237,4,239,4],[237,12,239,12],[237,13,239,13],[237,14,239,14],[237,15,239,15],[237,16,239,16],[237,17,239,17],[237,18,239,18],[234,19,236,19],[234,20,236,20],[234,21,236,21],[234,22,236,22],[234,23,236,23],[234,24,236,24],[231,25,233,25],[231,26,233,26],[234,4,236,4],[234,12,236,12],[234,13,236,13],[234,14,236,14],[234,15,236,15],[234,16,236,16],[234,17,236,17],[234,18,236,18],[231,19,233,19],[231,20,233,20],[231,21,233,21],[231,22,233,22],[231,4,233,4],[231,12,233,12],[231,13,233,13],[231,14,233,14],[231,15,233,15],[231,16,233,16],[231,17,233,17],[231,18,233,18],[228,20,230,20],[228,21,230,21],[228,22,230,22],[228,23,230,23],[228,24,230,24],[228,25,230,25],[228,14,230,14],[228,15,230,15],[228,16,230,16],[228,17,230,17],[228,18,230,18],[228,19,230,19],[231,23,233,23],[231,24,233,24],[228,3,230,3],[228,4,230,4],[228,12,230,12],[228,13,230,13],[222,16,224,16],[222,17,224,17],[222,18,224,18],[222,19,224,19],[222,20,224,20],[222,21,224,21],[219,22,221,22],[219,23,221,23],[219,24,221,24],[219,25,221,25],[219,26,221,26],[222,4,224,4],[222,12,224,12],[222,13,224,13],[222,14,224,14],[222,15,224,15],[219,16,221,16],[219,17,221,17],[219,18,221,18],[219,19,221,19],[219,20,221,20],[219,21,221,21],[228,26,230,26],[213,2,227,2],[216,3,227,3],[225,4,227,4],[225,22,227,22],[216,22,218,22],[216,23,218,23],[216,24,218,24],[216,25,218,25],[216,26,218,26],[219,4,221,4],[219,12,221,12],[219,13,221,13],[219,14,221,14],[219,15,221,15],[216,16,218,16],[216,17,218,17],[216,18,218,18],[216,19,218,19],[216,20,218,20],[216,21,218,21],[213,23,215,23],[213,24,215,24],[213,25,215,25],[213,26,215,26],[222,22,224,22],[222,23,224,23],[222,24,224,24],[222,25,224,25],[222,26,224,26],[216,4,218,4],[216,12,218,12],[216,13,218,13],[216,14,218,14],[216,15,218,15],[213,17,215,17],[213,18,215,18],[213,19,215,19],[213,20,215,20],[213,21,215,21],[213,22,215,22],[207,25,209,25],[207,26,209,26],[213,3,215,3],[213,4,215,4],[213,12,215,12],[213,13,215,13],[213,14,215,14],[213,15,215,15],[213,16,215,16],[207,19,209,19],[207,20,209,20],[207,21,209,21],[207,22,209,22],[207,23,209,23],[207,24,209,24],[210,22,212,22],[210,23,212,23],[210,24,212,24],[210,12,212,12],[210,13,212,13],[210,14,212,14],[210,15,212,15],[210,16,212,16],[204,25,206,25],[204,26,206,26],[207,4,209,4],[207,12,209,12],[207,13,209,13],[207,14,209,14],[207,15,209,15],[207,16,209,16],[207,17,209,17],[207,18,209,18],[204,19,206,19],[204,20,206,20],[204,21,206,21],[204,22,206,22],[204,23,206,23],[204,24,206,24],[201,25,203,25],[201,26,203,26],[204,4,206,4],[204,12,206,12],[204,13,206,13],[204,14,206,14],[204,15,206,15],[204,16,206,16],[204,17,206,17],[204,18,206,18],[201,19,203,19],[201,20,203,20],[201,21,203,21],[201,22,203,22],[201,23,203,23],[201,24,203,24],[201,14,203,14],[201,15,203,15],[201,16,203,16],[201,17,203,17],[201,18,203,18],[198,20,200,20],[198,21,200,21],[198,22,200,22],[198,23,200,23],[198,24,200,24],[198,25,200,25],[198,14,200,14],[198,15,200,15],[198,16,200,16],[198,17,200,17],[198,18,200,18],[198,19,200,19],[198,3,200,3],[198,4,200,4],[198,12,200,12],[198,13,200,13],[187,22,189,22],[187,23,189,23],[187,24,189,24],[187,25,189,25],[187,26,189,26],[196,1,197,5],[196,6,196,12],[196,13,196,19],[196,20,196,26],[187,16,189,16],[187,17,189,17],[187,18,189,18],[187,19,189,19],[187,20,189,20],[187,21,189,21],[133,1,192,1],[160,4,162,4],[163,2,177,2],[178,2,192,2],[190,4,192,4],[198,1,257,1],[198,2,212,2],[201,3,212,3],[210,4,212,4],[198,26,200,26],[201,4,203,4],[201,12,203,12],[201,13,203,13],[184,25,186,25],[184,26,186,26],[187,4,189,4],[187,12,189,12],[187,13,189,13],[187,14,189,14],[187,15,189,15],[184,16,186,16],[184,17,186,17],[184,18,186,18],[184,19,186,19],[184,20,186,20],[184,21,186,21],[181,22,183,22],[181,23,183,23],[181,24,183,24],[181,25,183,25],[181,26,183,26],[184,4,186,4],[184,12,186,12],[184,13,186,13],[184,14,186,14],[184,15,186,15],[181,16,183,16],[181,17,183,17],[181,18,183,18],[181,19,183,19],[181,20,183,20],[181,21,183,21],[178,3,180,3],[178,4,180,4],[178,12,180,12],[178,13,180,13],[178,14,180,14],[178,15,180,15],[178,16,180,16],[172,19,174,19],[172,20,174,20],[172,21,174,21],[172,22,174,22],[172,23,174,23],[172,24,174,24],[181,3,192,3],[184,22,186,22],[184,23,186,23],[184,24,186,24],[178,23,180,23],[178,24,180,24],[175,24,177,24],[175,12,177,12],[175,13,177,13],[175,14,177,14],[175,15,177,15],[175,16,177,16],[175,17,177,17],[175,18,177,18],[166,3,177,3],[175,4,177,4],[178,25,180,25],[178,26,180,26],[181,4,183,4],[181,12,183,12],[181,13,183,13],[181,14,183,14],[181,15,183,15],[178,17,180,17],[178,18,180,18],[178,19,180,19],[178,20,180,20],[178,21,180,21],[178,22,180,22],[172,25,174,25],[172,26,174,26],[163,15,165,15],[163,16,165,16],[163,17,165,17],[163,18,165,18],[163,19,165,19],[166,23,168,23],[166,24,168,24],[169,25,171,25],[169,26,171,26],[172,4,174,4],[172,12,174,12],[172,13,174,13],[172,14,174,14],[172,15,174,15],[172,16,174,16],[172,17,174,17],[172,18,174,18],[163,3,165,3],[163,4,165,4],[163,12,165,12],[163,13,165,13],[169,24,171,24],[166,25,168,25],[166,26,168,26],[169,4,171,4],[169,12,171,12],[169,13,171,13],[169,14,171,14],[169,15,171,15],[169,16,171,16],[169,17,171,17],[169,18,171,18],[166,19,168,19],[166,20,168,20],[166,21,168,21],[166,22,168,22],[166,4,168,4],[166,12,168,12],[166,13,168,13],[166,14,168,14],[166,15,168,15],[166,16,168,16],[169,19,171,19],[169,20,171,20],[169,21,171,21],[169,22,171,22],[169,23,171,23],[166,17,168,17],[166,18,168,18],[157,17,159,17],[157,18,159,18],[157,19,159,19],[157,20,159,20],[157,21,159,21],[154,22,156,22],[154,23,156,23],[154,24,156,24],[154,25,156,25],[154,26,156,26],[157,4,159,4],[157,12,159,12],[157,13,159,13],[157,14,159,14],[157,15,159,15],[154,16,156,16],[154,17,156,17],[154,18,156,18],[154,19,156,19],[154,20,156,20],[154,21,156,21],[133,2,147,2],[148,2,162,2],[151,3,162,3],[151,22,153,22],[151,23,153,23],[151,24,153,24],[151,25,153,25],[151,26,153,26],[154,4,156,4],[154,12,156,12],[154,13,156,13],[154,14,156,14],[154,15,156,15],[151,16,153,16],[151,17,153,17],[151,18,153,18],[151,19,153,19],[151,20,153,20],[151,21,153,21],[148,23,150,23],[148,24,150,24],[148,25,150,25],[148,26,150,26],[157,22,159,22],[157,23,159,23],[157,24,159,24],[157,25,159,25],[157,26,159,26],[151,4,153,4],[151,12,153,12],[151,13,153,13],[157,16,159,16],[151,14,153,14],[151,15,153,15],[148,17,150,17],[148,18,150,18],[148,19,150,19],[148,20,150,20],[148,21,150,21],[148,22,150,22],[142,25,144,25],[142,26,144,26],[148,3,150,3],[148,4,150,4],[148,12,150,12],[148,13,150,13],[148,14,150,14],[148,15,150,15],[148,16,150,16],[142,19,144,19],[142,20,144,20],[142,21,144,21],[142,22,144,22],[142,23,144,23],[142,24,144,24],[145,13,147,13],[145,14,147,14],[145,15,147,15],[145,16,147,16],[145,17,147,17],[145,18,147,18],[133,3,135,3],[133,4,135,4],[133,12,135,12],[133,13,135,13],[136,3,147,3],[145,4,147,4],[139,25,141,25],[139,26,141,26],[142,4,144,4],[142,12,144,12],[142,13,144,13],[142,14,144,14],[142,15,144,15],[142,16,144,16],[142,17,144,17],[142,18,144,18],[139,19,141,19],[139,20,141,20],[139,21,141,21],[139,22,141,22],[139,23,141,23],[139,24,141,24],[136,25,138,25],[136,26,138,26],[139,4,141,4],[139,12,141,12],[139,13,141,13],[139,14,141,14],[139,15,141,15],[139,16,141,16],[139,17,141,17],[139,18,141,18],[136,4,138,4],[136,12,138,12],[136,13,138,13],[136,14,138,14],[136,15,138,15],[136,16,138,16],[136,17,138,17],[136,18,138,18],[133,20,135,20],[133,21,135,21],[133,22,135,22],[133,23,135,23],[133,24,135,24],[133,25,135,25],[133,14,135,14],[133,15,135,15],[133,16,135,16],[133,17,135,17],[133,18,135,18],[133,19,135,19],[136,19,138,19],[136,20,138,20],[136,21,138,21],[136,22,138,22],[136,23,138,23],[136,24,138,24],[122,23,124,23],[122,24,124,24],[122,25,124,25],[122,26,124,26],[131,1,132,5],[131,6,131,12],[131,13,131,19],[131,20,131,26],[122,17,124,17],[122,18,124,18],[122,19,124,19],[122,20,124,20],[122,21,124,21],[122,22,124,22],[119,23,121,23],[119,24,121,24],[119,25,121,25],[119,26,121,26],[122,4,124,4],[122,12,124,12],[122,13,124,13],[122,14,124,14],[122,15,124,15],[122,16,124,16],[119,17,121,17],[119,18,121,18],[119,19,121,19],[119,20,121,20],[119,21,121,21],[119,22,121,22],[125,22,127,22],[125,23,127,23],[116,23,118,23],[116,24,118,24],[116,25,118,25],[116,26,118,26],[119,4,121,4],[119,12,121,12],[119,13,121,13],[119,14,121,14],[119,15,121,15],[119,16,121,16],[116,17,118,17],[116,18,118,18],[116,19,118,19],[116,20,118,20],[116,21,118,21],[116,22,118,22],[116,4,118,4],[116,12,118,12],[116,13,118,13],[116,14,118,14],[116,15,118,15],[116,16,118,16],[113,21,115,21],[113,22,115,22],[113,23,115,23],[113,24,115,24],[113,25,115,25],[113,26,115,26],[113,15,115,15],[113,16,115,16],[113,17,115,17],[113,18,115,18],[113,19,115,19],[113,20,115,20],[107,23,109,23],[107,24,109,24],[107,25,109,25],[107,26,109,26],[113,3,115,3],[113,4,115,4],[113,12,115,12],[113,13,115,13],[113,14,115,14],[107,17,109,17],[107,18,109,18],[107,19,109,19],[107,20,109,20],[107,21,109,21],[107,22,109,22],[110,16,112,16],[110,17,112,17],[110,18,112,18],[107,4,109,4],[107,12,109,12],[107,16,109,16],[104,17,106,17],[104,18,106,18],[104,19,106,19],[104,20,106,20],[104,21,106,21],[104,22,106,22],[101,23,103,23],[101,24,103,24],[101,25,103,25],[101,26,103,26],[104,4,106,4],[104,12,106,12],[104,13,106,13],[104,14,106,14],[104,15,106,15],[104,16,106,16],[101,17,103,17],[101,18,103,18],[101,19,103,19],[101,20,103,20],[101,21,103,21],[101,22,103,22],[101,4,103,4],[101,12,103,12],[101,13,103,13],[101,14,103,14],[101,15,103,15],[101,16,103,16],[92,26,94,26],[98,3,100,3],[98,4,100,4],[98,12,100,12],[98,13,100,13],[98,14,100,14],[98,15,100,15],[98,16,100,16],[98,17,100,17],[92,20,94,20],[92,21,94,21],[92,22,94,22],[92,23,94,23],[92,24,94,24],[92,25,94,25],[95,22,97,22],[92,4,94,4],[92,12,94,12],[92,13,94,13],[92,14,94,14],[92,15,94,15],[92,16,94,16],[92,17,94,17],[92,18,94,18],[92,19,94,19],[95,26,97,26],[95,16,97,16],[95,17,97,17],[95,18,97,18],[95,19,97,19],[95,20,97,20],[95,21,97,21],[68,2,82,2],[89,4,91,4],[89,12,91,12],[89,13,91,13],[86,21,88,21],[86,22,88,22],[86,23,88,23],[86,24,88,24],[86,25,88,25],[77,25,79,25],[74,19,76,19],[74,20,76,20],[74,21,76,21],[74,22,76,22],[74,23,76,23],[74,24,76,24],[71,25,73,25],[68,15,70,15],[68,16,70,16],[68,17,70,17],[83,3,85,3],[83,4,85,4],[83,12,85,12],[83,13,85,13],[83,14,85,14],[83,15,85,15],[77,19,79,19],[77,20,79,20],[77,21,79,21],[71,3,82,3],[71,4,73,4],[71,12,73,12],[89,26,91,26],[86,4,88,4],[86,12,88,12],[86,13,88,13],[86,14,88,14],[83,16,85,16],[83,17,85,17],[83,18,85,18],[83,19,85,19],[83,20,85,20],[83,21,85,21],[89,20,91,20],[89,21,91,21],[89,22,91,22],[89,23,91,23],[89,24,91,24],[89,25,91,25],[89,14,91,14],[89,15,91,15],[89,16,91,16],[89,17,91,17],[89,18,91,18],[89,19,91,19],[71,13,73,13],[71,14,73,14],[71,15,73,15],[71,16,73,16],[71,17,73,17],[71,18,73,18],[68,20,70,20],[68,21,70,21],[68,22,70,22],[68,23,70,23],[68,24,70,24],[68,25,70,25],[68,14,70,14],[86,26,88,26],[86,15,88,15],[86,16,88,16],[86,17,88,17],[86,18,88,18],[86,19,88,19],[86,20,88,20],[83,22,85,22],[83,23,85,23],[83,24,85,24],[83,25,85,25],[83,26,85,26],[77,26,79,26],[68,26,70,26],[80,4,82,4],[68,18,70,18],[68,19,70,19],[68,3,70,3],[68,4,70,4],[68,12,70,12],[68,13,70,13],[80,17,82,17],[80,18,82,18],[74,25,76,25],[74,26,76,26],[77,4,79,4],[77,12,79,12],[66,1,67,5],[66,6,66,12],[66,13,66,19],[66,20,66,26],[77,22,79,22],[77,23,79,23],[77,24,79,24],[77,13,79,13],[77,14,79,14],[77,15,79,15],[77,16,79,16],[77,17,79,17],[77,18,79,18],[80,14,82,14],[80,15,82,15],[80,16,82,16],[71,22,73,22],[71,23,73,23],[71,26,73,26],[74,4,76,4],[74,12,76,12],[74,13,76,13],[74,14,76,14],[74,15,76,15],[74,16,76,16],[74,17,76,17],[74,18,76,18],[71,19,73,19],[71,20,73,20],[71,21,73,21],[57,19,59,19],[57,20,59,20],[57,21,59,21],[57,22,59,22],[57,23,59,23],[57,24,59,24],[71,24,73,24],[60,24,62,24],[60,13,62,13],[60,14,62,14],[60,15,62,15],[60,16,62,16],[60,17,62,17],[57,4,59,4],[57,12,59,12],[57,13,59,13],[57,14,59,14],[57,15,59,15],[57,16,59,16],[57,17,59,17],[57,18,59,18],[54,12,56,12],[51,24,53,24],[48,26,50,26],[51,4,53,4],[51,12,53,12],[51,13,53,13],[51,14,53,14],[51,15,53,15],[51,16,53,16],[51,17,53,17],[51,18,53,18],[48,20,50,20],[48,21,50,21],[48,22,50,22],[48,23,50,23],[48,24,50,24],[48,25,50,25],[48,14,50,14],[48,15,50,15],[48,16,50,16],[48,17,50,17],[48,18,50,18],[48,19,50,19],[54,24,56,24],[54,4,56,4],[48,3,50,3],[48,4,50,4],[48,12,50,12],[48,13,50,13],[42,16,44,16],[42,17,44,17],[42,18,44,18],[42,19,44,19],[42,20,44,20],[42,21,44,21],[39,22,41,22],[39,23,41,23],[39,24,41,24],[39,25,41,25],[39,26,41,26],[42,4,44,4],[42,12,44,12],[42,13,44,13],[42,14,44,14],[42,15,44,15],[39,16,41,16],[39,17,41,17],[39,18,41,18],[39,19,41,19],[39,20,41,20],[39,21,41,21],[45,12,47,12]],"merged_total":1348,"flags":["merged_cut"]}
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"億円/年"]
[null,"アンモニア",null,null,null,null,"海上輸送費用（単年）",null,null,null,null,null,null,"貯蔵費用（単年）",null,null,null,null,null,null,"合計（単年）"]
[null,null,null,null,null,null,"新潟港","直江津港","伏木\n富山港","金沢港","七尾港","敦賀港","合計","新潟港","直江津港","伏木\n富山港","金沢港","七尾港","敦賀港","合計","新潟港","直江津港","伏木\n富山港","金沢港","七尾港","敦賀港","合計"]
[null,"シナリオ１","実証期","直送方式","－","ピーク月（４か月）",{"$f":"SUM('直送方式（ｼﾅﾘｵ1）_アンモニア'!E35:E40)*4/100000","v":0},{"$f":"SUM('直送方式（ｼﾅﾘｵ1）_アンモニア'!F35:F40)*4/100000","v":0},{"$f":"SUM('直送方式（ｼﾅﾘｵ1）_アンモニア'!G35:G40)*4/100000","v":1.4160647945328437},{"$f":"SUM('直送方式（ｼﾅﾘｵ1）_アンモニア'!H35:H40)*4/100000","v":0},{"$f":"SUM('直送方式（ｼﾅﾘｵ1）_アンモニア'!I35:I40)*4/100000","v":1.8674969639446239},{"$f":"SUM('直送方式（ｼﾅﾘｵ1）_アンモニア'!J35:J40)*4/100000","v":1.8631542843912301},{"$f":"SUM(G6:L6)","v":15.440148128606094},{"$f":"'直送方式（ｼﾅﾘｵ1）_アンモニア'!E163+'直送方式（ｼﾅﾘｵ1）_アンモニア'!E164","v":0},{"$f":"'直送方式（ｼﾅﾘｵ1）_アンモニア'!F163+'直送方式（ｼﾅﾘｵ1）_アンモニア'!F164","v":0},{"$f":"'直送方式（ｼﾅﾘｵ1）_アンモニア'!G163+'直送方式（ｼﾅﾘｵ1）_アンモニア'!G164","v":21.463618082685905},{"$f":"'直送方式（ｼﾅﾘｵ1）_アンモニア'!H163+'直送方式（ｼﾅﾘｵ1）_アンモニア'!H164","v":0},{"$f":"'直送方式（ｼﾅﾘｵ1）_アンモニア'!I163+'直送方式（ｼﾅﾘｵ1）_アンモニア'!I164","v":35.476618812513294},{"$f":"'直送方式（ｼﾅﾘｵ1）_アンモニア'!J163+'直送方式（ｼﾅﾘｵ1）_アンモニア'!J164","v":35.476618812513294},{"$f":"SUM(N4:S6)","v":92.4168557077125},{"$f":"SUM(G6,N4)","v":0},{"$f":"SUM(H6,O4)","v":0},25.711812466284435,0,41.079109704347168,41.066081665686987,{"$f":"SUM(U4:Z6)","v":107.8570038363186}]
[null,null,null,null,null,"その他月（８か月）",{"$f":"SUM('直送方式（ｼﾅﾘｵ1）_アンモニア'!P35:P40)*8/100000","v":0},{"$f":"SUM('直送方式（ｼﾅﾘｵ1）_アンモニア'!Q35:Q40)*8/100000","v":0},{"$f":"SUM('直送方式（ｼﾅﾘｵ1）_アンモニア'!R35:R40)*8/100000","v":2.8321295890656875},{"$f":"SUM('直送方式（ｼﾅﾘｵ1）_アンモニア'!S35:S40)*8/100000","v":0},{"$f":"SUM('直送方式（ｼﾅﾘｵ1）_アンモニア'!T35:T40)*8/100000","v":3.7349939278892479},{"$f":"SUM('直送方式（ｼﾅﾘｵ1）_アンモニア'!U35:U40)*8/100000","v":3.7263085687824602}]
[null,null,null,null,null,"年間合計",{"$f":"SUM(G4:G5)","v":0},{"$f":"SUM(H4:H5)","v":0},4.2481943835985314,0,5.6024908918338721,5.5894628531736901]
[null,null,null,"拠点方式","伏木富山港","ピーク月（４か月）",{"$f":"SUM('拠点方式（伏木富山港ｼﾅﾘｵ1)'!F37:F42)*4/100000","v":0},{"$f":"SUM('拠点方式（伏木富山港ｼﾅﾘｵ1)'!G37:G42)*4/100000","v":0},{"$f":"SUM('拠点方式（伏木富山港ｼﾅﾘｵ1)'!E37:E42)*4/100000","v":2.6455093684227853},{"$f":"SUM('拠点方式（伏木富山港ｼﾅﾘｵ1)'!H37:H42)*4/100000","v":0},{"$f":"SUM('拠点方式（伏木富山港ｼﾅﾘｵ1)'!I37:I42)*4/100000","v":2.7110207738613636E-2},{"$f":"SUM('拠点方式（伏木富山港ｼﾅﾘｵ1)'!J37:J42)*4/100000","v":7.5185642795088478E-2},{"$f":"SUM(G9:L9)","v":8.2434156568694608},{"$f":"'拠点方式（伏木富山港ｼﾅﾘｵ1)'!E172+'拠点方式（伏木富山港ｼﾅﾘｵ1)'!E173","v":0},{"$f":"'拠点方式（伏木富山港ｼﾅﾘｵ1)'!F172+'拠点方式（伏木富山港ｼﾅﾘｵ1)'!F173","v":0},{"$f":"'拠点方式（伏木富山港ｼﾅﾘｵ1)'!G172+'拠点方式（伏木富山港ｼﾅﾘｵ1)'!G173","v":63.801689397942809},{"$f":"'拠点方式（伏木富山港ｼﾅﾘｵ1)'!H172+'拠点方式（伏木富山港ｼﾅﾘｵ1)'!H173","v":0},{"$f":"'拠点方式（伏木富山港ｼﾅﾘｵ1)'!I172+'拠点方式（伏木富山港ｼﾅﾘｵ1)'!I173","v":35.476618812513294},{"$f":"'拠点方式（伏木富山港ｼﾅﾘｵ1)'!J172+'拠点方式（伏木富山港ｼﾅﾘｵ1)'!J173","v":35.476618812513294},{"$f":"SUM(N7:S9)","v":134.75492702296941},{"$f":"SUM(G9,N7)","v":0},{"$f":"SUM(H9,O7)","v":0},71.73821750321116,0,35.557949435729135,35.702175740898561,{"$f":"SUM(U7:Z9)","v":142.99834267983886}]
[null,null,null,null,null,"その他月（８か月）",{"$f":"SUM('拠点方式（伏木富山港ｼﾅﾘｵ1)'!Q37:Q42)*8/100000","v":0},{"$f":"SUM('拠点方式（伏木富山港ｼﾅﾘｵ1)'!R37:R42)*8/100000","v":0},{"$f":"SUM('拠点方式（伏木富山港ｼﾅﾘｵ1)'!P37:P42)*8/100000","v":5.2910187368455706},{"$f":"SUM('拠点方式（伏木富山港ｼﾅﾘｵ1)'!S37:S42)*8/100000","v":0},{"$f":"SUM('拠点方式（伏木富山港ｼﾅﾘｵ1)'!T37:T42)*8/100000","v":5.4220415477227273E-2},{"$f":"SUM('拠点方式（伏木富山港ｼﾅﾘｵ1)'!U37:U42)*8/100000","v":0.15037128559017696}]
[null,null,null,null,null,"年間合計",{"$f":"SUM(G7:G8)","v":0},0,7.9365281052683558,0,8.1330623215840905E-2,0.22555692838526542]
[null,null,null,null,"七尾港","ピーク月（４か月）",{"$f":"SUM('拠点方式（七尾港ｼﾅﾘｵ1)'!F37:F42)*4/100000","v":0},{"$f":"SUM('拠点方式（七尾港ｼﾅﾘｵ1)'!G37:G42)*4/100000","v":0},{"$f":"SUM('拠点方式（七尾港ｼﾅﾘｵ1)'!H37:H42)*4/100000","v":2.0518655042528776E-2},{"$f":"SUM('拠点方式（七尾港ｼﾅﾘｵ1)'!I37:I42)*4/100000","v":0},{"$f":"SUM('拠点方式（七尾港ｼﾅﾘｵ1)'!E37:E42)*4/100000","v":2.6405970106013421},{"$f":"SUM('拠点方式（七尾港ｼﾅﾘｵ1)'!J37:J42)*4/100000","v":7.0486540120395444E-2},{"$f":"SUM(G12:L12)","v":8.1948066172927998},{"$f":"'拠点方式（七尾港ｼﾅﾘｵ1)'!E172+'拠点方式（七尾港ｼﾅﾘｵ1)'!E173","v":0},{"$f":"'拠点方式（七尾港ｼﾅﾘｵ1)'!F172+'拠点方式（七尾港ｼﾅﾘｵ1)'!F173","v":0},{"$f":"'拠点方式（七尾港ｼﾅﾘｵ1)'!G172+'拠点方式（七尾港ｼﾅﾘｵ1)'!G173","v":21.463618082685905},{"$f":"'拠点方式（七尾港ｼﾅﾘｵ1)'!H172+'拠点方式（七尾港ｼﾅﾘｵ1)'!H173","v":0},{"$f":"'拠点方式（七尾港ｼﾅﾘｵ1)'!I172+'拠点方式（七尾港ｼﾅﾘｵ1)'!I173","v":63.801689397942809},{"$f":"'拠点方式（七尾港ｼﾅﾘｵ1)'!J172+'拠点方式（七尾港ｼﾅﾘｵ1)'!J173","v":35.476618812513294},{"$f":"SUM(N10:S12)","v":120.741926293142},{"$f":"SUM(G12,N10)","v":0},0,21.52517404781349,0,71.723480429746843,35.688078432874484,{"$f":"SUM(U10:Z12)","v":128.93673291043481}]
[null,null,null,null,null,"その他月（８か月）",{"$f":"SUM('拠点方式（七尾港ｼﾅﾘｵ1)'!Q37:Q42)*8/100000","v":0},{"$f":"SUM('拠点方式（七尾港ｼﾅﾘｵ1)'!R37:R42)*8/100000","v":0},{"$f":"SUM('拠点方式（七尾港ｼﾅﾘｵ1)'!S37:S42)*8/100000","v":4.1037310085057552E-2},{"$f":"SUM('拠点方式（七尾港ｼﾅﾘｵ1)'!T37:T42)*8/100000","v":0},{"$f":"SUM('拠点方式（七尾港ｼﾅﾘｵ1)'!P37:P42)*8/100000","v":5.2811940212026842},{"$f":"SUM('拠点方式（七尾港ｼﾅﾘｵ1)'!U37:U42)*8/100000","v":0.14097308024079089}]
[null,null,null,null,null,"年間合計",{"$f":"SUM(G10:G11)","v":0},0,6.1555965127586328E-2,0,7.9217910318040268,0.21145962036118632]
[null,null,null,null,"敦賀港","ピーク月（４か月）",{"$f":"SUM('拠点方式（敦賀港ｼﾅﾘｵ1)'!F37:F42)*4/100000","v":0},{"$f":"SUM('拠点方式（敦賀港ｼﾅﾘｵ1)'!G37:G42)*4/100000","v":0},{"$f":"SUM('拠点方式（敦賀港ｼﾅﾘｵ1)'!H37:H42)*4/100000","v":5.6905069984613137E-2},{"$f":"SUM('拠点方式（敦賀港ｼﾅﾘｵ1)'!I37:I42)*4/100000","v":0},{"$f":"SUM('拠点方式（敦賀港ｼﾅﾘｵ1)'!J37:J42)*4/100000","v":7.0486540120395444E-2},{"$f":"SUM('拠点方式（敦賀港ｼﾅﾘｵ1)'!E37:E42)*4/100000","v":2.6344565633245396},{"$f":"SUM(G15:L15)","v":8.2855445202886457},{"$f":"'拠点方式（敦賀港ｼﾅﾘｵ1)'!E172+'拠点方式（敦賀港ｼﾅﾘｵ1)'!E173","v":0},{"$f":"'拠点方式（敦賀港ｼﾅﾘｵ1)'!F172+'拠点方式（敦賀港ｼﾅﾘｵ1)'!F173","v":0},{"$f":"'拠点方式（敦賀港ｼﾅﾘｵ1)'!G172+'拠点方式（敦賀港ｼﾅﾘｵ1)'!G173","v":21.463618082685905},{"$f":"'拠点方式（敦賀港ｼﾅﾘｵ1)'!H172+'拠点方式（敦賀港ｼﾅﾘｵ1)'!H173","v":0},{"$f":"'拠点方式（敦賀港ｼﾅﾘｵ1)'!I172+'拠点方式（敦賀港ｼﾅﾘｵ1)'!I173","v":35.476618812513294},{"$f":"'拠点方式（敦賀港ｼﾅﾘｵ1)'!J172+'拠点方式（敦賀港ｼﾅﾘｵ1)'!J173","v":63.801689397942809},{"$f":"SUM(N13:S15)","v":120.741926293142},{"$f":"SUM(G15,N13)","v":0},{"$f":"SUM(H15,O13)","v":0},21.634333292639745,0,35.688078432874484,71.705059087916425,{"$f":"SUM(U13:Z15)","v":129.02747081343065}]
[null,null,null,null,null,"その他月（８か月）",{"$f":"SUM('拠点方式（敦賀港ｼﾅﾘｵ1)'!Q37:Q42)*8/100000","v":0},{"$f":"SUM('拠点方式（敦賀港ｼﾅﾘｵ1)'!R37:R42)*8/100000","v":0},{"$f":"SUM('拠点方式（敦賀港ｼﾅﾘｵ1)'!S37:S42)*8/100000","v":0.11381013996922627},{"$f":"SUM('拠点方式（敦賀港ｼﾅﾘｵ1)'!T37:T42)*8/100000","v":0},{"$f":"SUM('拠点方式（敦賀港ｼﾅﾘｵ1)'!U37:U42)*8/100000","v":0.14097308024079089},{"$f":"SUM('拠点方式（敦賀港ｼﾅﾘｵ1)'!P37:P42)*8/100000","v":5.2689131266490792}]
[null,null,null,null,null,"年間合計",{"$f":"SUM(G13:G14)","v":0},{"$f":"SUM(H13:H14)","v":0},0.1707152099538394,0,0.21145962036118632,7.9033696899736192]
[null,null,null,null,"２港揚げ\n（敦賀、七尾）","ピーク月（４か月）",{"$f":"SUM('拠点方式（2港揚ｼﾅﾘｵ1)'!F37:F42)*4/100000","v":0},{"$f":"SUM('拠点方式（2港揚ｼﾅﾘｵ1)'!G37:G42)*4/100000","v":0},{"$f":"SUM('拠点方式（2港揚ｼﾅﾘｵ1)'!H37:H42)*4/100000","v":2.0518655042528776E-2},{"$f":"SUM('拠点方式（2港揚ｼﾅﾘｵ1)'!I37:I42)*4/100000","v":0},{"$f":"SUM('拠点方式（2港揚ｼﾅﾘｵ1)'!E37:E42)*4/100000","v":0.13313928588927912},{"$f":"SUM('拠点方式（2港揚ｼﾅﾘｵ1)'!J37:J42)*4/100000","v":3.9878341006136697},{"$f":"SUM(G18:L18)","v":12.399865690413517},{"$f":"'拠点方式（2港揚ｼﾅﾘｵ1)'!E173+'拠点方式（2港揚ｼﾅﾘｵ1)'!E174","v":0},{"$f":"'拠点方式（2港揚ｼﾅﾘｵ1)'!F173+'拠点方式（2港揚ｼﾅﾘｵ1)'!F174","v":0},{"$f":"'拠点方式（2港揚ｼﾅﾘｵ1)'!G173+'拠点方式（2港揚ｼﾅﾘｵ1)'!G174","v":21.463618082685905},{"$f":"'拠点方式（2港揚ｼﾅﾘｵ1)'!H173+'拠点方式（2港揚ｼﾅﾘｵ1)'!H174","v":0},{"$f":"'拠点方式（2港揚ｼﾅﾘｵ1)'!I173+'拠点方式（2港揚ｼﾅﾘｵ1)'!I174","v":45.877838312559867},{"$f":"'拠点方式（2港揚ｼﾅﾘｵ1)'!J173+'拠点方式（2港揚ｼﾅﾘｵ1)'!J174","v":35.476618812513294},{"$f":"SUM(N16:S18)","v":102.81807520775907},{"$f":"SUM(G18,N16)","v":0},{"$f":"SUM(H18,O16)","v":0},{"$f":"SUM(I18,P16)","v":21.52517404781349},{"$f":"SUM(J18,Q16)","v":0},{"$f":"SUM(K18,R16)","v":46.252645736004787},{"$f":"SUM(L18,S16)","v":47.440121114354305},{"$f":"SUM(U16:Z18)","v":115.21794089817257}]
[null,null,null,null,null,"その他月（８か月）",{"$f":"SUM('拠点方式（2港揚ｼﾅﾘｵ1)'!Q37:Q42)*8/100000","v":0},{"$f":"SUM('拠点方式（2港揚ｼﾅﾘｵ1)'!R37:R42)*8/100000","v":0},{"$f":"SUM('拠点方式（2港揚ｼﾅﾘｵ1)'!S37:S42)*8/100000","v":4.1037310085057552E-2},{"$f":"SUM('拠点方式（2港揚ｼﾅﾘｵ1)'!T37:T42)*8/100000","v":0},{"$f":"SUM('拠点方式（2港揚ｼﾅﾘｵ1)'!P37:P42)*8/100000","v":0.24166813755564154},{"$f":"SUM('拠点方式（2港揚ｼﾅﾘｵ1)'!U37:U42)*8/100000","v":7.9756682012273394}]
[null,null,null,null,null,"年間合計",{"$f":"SUM(G16:G17)","v":0},0,6.1555965127586328E-2,0,0.37480742344492068,11.963502301841009]
[null,null,"2030年","直送方式","－","ピーク月（４か月）",{"$f":"SUM('直送方式（ｼﾅﾘｵ1）_アンモニア'!E71:E76)*4/100000","v":0.76324313932711008},{"$f":"SUM('直送方式（ｼﾅﾘｵ1）_アンモニア'!F71:F76)*4/100000","v":0.49352930245359411},{"$f":"SUM('直送方式（ｼﾅﾘｵ1）_アンモニア'!G71:G76)*4/100000","v":2.1826406907427751},{"$f":"SUM('直送方式（ｼﾅﾘｵ1）_アンモニア'!H71:H76)*4/100000","v":0.4937897553515701},{"$f":"SUM('直送方式（ｼﾅﾘｵ1）_アンモニア'!I71:I76)*4/100000","v":4.764815324366932},{"$f":"SUM('直送方式（ｼﾅﾘｵ1）_アンモニア'!J71:J76)*4/100000","v":4.7862935341770392},{"$f":"SUM(G21:L21)","v":30.901826380713089},{"$f":"'直送方式（ｼﾅﾘｵ1）_アンモニア'!E176+'直送方式（ｼﾅﾘｵ1）_アンモニア'!E177","v":11.161531189489818},{"$f":"'直送方式（ｼﾅﾘｵ1）_アンモニア'!F176+'直送方式（ｼﾅﾘｵ1）_アンモニア'!F177","v":5.3659045206714753},{"$f":"'直送方式（ｼﾅﾘｵ1）_アンモニア'!G176+'直送方式（ｼﾅﾘｵ1）_アンモニア'!G177","v":45.877838312559867},{"$f":"'直送方式（ｼﾅﾘｵ1）_アンモニア'!H176+'直送方式（ｼﾅﾘｵ1）_アンモニア'!H177","v":5.3659045206714753},{"$f":"'直送方式（ｼﾅﾘｵ1）_アンモニア'!I176+'直送方式（ｼﾅﾘｵ1）_アンモニア'!I177","v":72.826528799384505},{"$f":"'直送方式（ｼﾅﾘｵ1）_アンモニア'!J176+'直送方式（ｼﾅﾘｵ1）_アンモニア'!J177","v":74.755847565328111},{"$f":"SUM(N19:S21)","v":215.35355490810525},{"$f":"SUM(G21,N19)","v":13.451260607471148},{"$f":"SUM(H21,O19)","v":6.8464924280322581},52.425760384788191,6.8472737867261859,82.356159448118376,84.328434633682193,{"$f":"SUM(U19:Z21)","v":246.25538128881834}]
[null,null,null,null,null,"その他月（８か月）",{"$f":"SUM('直送方式（ｼﾅﾘｵ1）_アンモニア'!P71:P76)*8/100000","v":1.5264862786542202},{"$f":"SUM('直送方式（ｼﾅﾘｵ1）_アンモニア'!Q71:Q76)*8/100000","v":0.98705860490718822},{"$f":"SUM('直送方式（ｼﾅﾘｵ1）_アンモニア'!R71:R76)*8/100000","v":4.3652813814855502},{"$f":"SUM('直送方式（ｼﾅﾘｵ1）_アンモニア'!S71:S76)*8/100000","v":0.98757951070314021},{"$f":"SUM('直送方式（ｼﾅﾘｵ1）_アンモニア'!T71:T76)*8/100000","v":4.764815324366932},{"$f":"SUM('直送方式（ｼﾅﾘｵ1）_アンモニア'!U71:U76)*8/100000","v":4.7862935341770392}]
[null,null,null,null,null,"年間合計",{"$f":"SUM(G19:G20)","v":2.2897294179813303},{"$f":"SUM(H19:H20)","v":1.4805879073607824},6.5479220722283253,1.4813692660547102,9.529630648733864,9.5725870683540784]
[null,null,null,"拠点方式","伏木富山港","ピーク月（４か月）",{"$f":"SUM('拠点方式（伏木富山港ｼﾅﾘｵ1)'!F75:F80)*4/100000","v":2.1416395579953701E-2},{"$f":"SUM('拠点方式（伏木富山港ｼﾅﾘｵ1)'!G75:G80)*4/100000","v":1.3007512220852589E-2},{"$f":"SUM('拠点方式（伏木富山港ｼﾅﾘｵ1)'!E75:E80)*4/100000","v":7.6649601972714603},{"$f":"SUM('拠点方式（伏木富山港ｼﾅﾘｵ1)'!H75:H80)*4/100000","v":1.5500618729849333E-2},{"$f":"SUM('拠点方式（伏木富山港ｼﾅﾘｵ1)'!I75:I80)*4/100000","v":8.9612980887014804E-2},{"$f":"SUM('拠点方式（伏木富山港ｼﾅﾘｵ1)'!J75:J80)*4/100000","v":0.24852666699332102},{"$f":"SUM(G24:L24)","v":24.159073115047352},{"$f":"'拠点方式（伏木富山港ｼﾅﾘｵ1)'!E185+'拠点方式（伏木富山港ｼﾅﾘｵ1)'!E186","v":11.161531189489818},{"$f":"'拠点方式（伏木富山港ｼﾅﾘｵ1)'!F185+'拠点方式（伏木富山港ｼﾅﾘｵ1)'!F186","v":5.3659045206714753},{"$f":"'拠点方式（伏木富山港ｼﾅﾘｵ1)'!G185+'拠点方式（伏木富山港ｼﾅﾘｵ1)'!G186","v":173.49295365324303},{"$f":"'拠点方式（伏木富山港ｼﾅﾘｵ1)'!H185+'拠点方式（伏木富山港ｼﾅﾘｵ1)'!H186","v":5.3659045206714753},{"$f":"'拠点方式（伏木富山港ｼﾅﾘｵ1)'!I185+'拠点方式（伏木富山港ｼﾅﾘｵ1)'!I186","v":72.826528799384505},{"$f":"'拠点方式（伏木富山港ｼﾅﾘｵ1)'!J185+'拠点方式（伏木富山港ｼﾅﾘｵ1)'!J186","v":74.755847565328111},{"$f":"SUM(N22:S24)","v":342.96867024878844},{"$f":"SUM(G24,N22)","v":11.225780376229679},{"$f":"SUM(H24,O22)","v":5.4049270573340333},196.4878342450574,5.4124063768610231,73.095367742045553,75.501427566308067,{"$f":"SUM(U22:Z24)","v":367.12774336383575}]
[null,null,null,null,null,"その他月（８か月）",{"$f":"SUM('拠点方式（伏木富山港ｼﾅﾘｵ1)'!Q75:Q80)*8/100000","v":4.2832791159907402E-2},{"$f":"SUM('拠点方式（伏木富山港ｼﾅﾘｵ1)'!R75:R80)*8/100000","v":2.6015024441705177E-2},{"$f":"SUM('拠点方式（伏木富山港ｼﾅﾘｵ1)'!P75:P80)*8/100000","v":15.329920394542921},{"$f":"SUM('拠点方式（伏木富山港ｼﾅﾘｵ1)'!S75:S80)*8/100000","v":3.1001237459698665E-2},{"$f":"SUM('拠点方式（伏木富山港ｼﾅﾘｵ1)'!T75:T80)*8/100000","v":0.17922596177402961},{"$f":"SUM('拠点方式（伏木富山港ｼﾅﾘｵ1)'!U75:U80)*8/100000","v":0.49705333398664203}]
[null,null,null,null,null,"年間合計",{"$f":"SUM(G22:G23)","v":6.4249186739861103E-2},3.9022536662557769E-2,22.994880591814379,4.6501856189547996E-2,0.26883894266104441,0.74558000097996302]
[null,null,null,null,"七尾港","ピーク月（４か月）",{"$f":"SUM('拠点方式（七尾港ｼﾅﾘｵ1)'!F75:F80)*4/100000","v":2.1079129507828444E-2},{"$f":"SUM('拠点方式（七尾港ｼﾅﾘｵ1)'!G75:G80)*4/100000","v":1.1598365063593555E-2},{"$f":"SUM('拠点方式（七尾港ｼﾅﾘｵ1)'!H75:H80)*4/100000","v":5.974198725800986E-2},{"$f":"SUM('拠点方式（七尾港ｼﾅﾘｵ1)'!I75:I80)*4/100000","v":1.4199867507764075E-2},{"$f":"SUM('拠点方式（七尾港ｼﾅﾘｵ1)'!E75:E80)*4/100000","v":7.648840407161531},{"$f":"SUM('拠点方式（七尾港ｼﾅﾘｵ1)'!J75:J80)*4/100000","v":0.23299375030623848},{"$f":"SUM(G27:L27)","v":23.965360520414901},{"$f":"'拠点方式（七尾港ｼﾅﾘｵ1)'!E185+'拠点方式（七尾港ｼﾅﾘｵ1)'!E186","v":11.161531189489818},{"$f":"'拠点方式（七尾港ｼﾅﾘｵ1)'!F185+'拠点方式（七尾港ｼﾅﾘｵ1)'!F186","v":5.3659045206714753},{"$f":"'拠点方式（七尾港ｼﾅﾘｵ1)'!G185+'拠点方式（七尾港ｼﾅﾘｵ1)'!G186","v":45.877838312559867},{"$f":"'拠点方式（七尾港ｼﾅﾘｵ1)'!H185+'拠点方式（七尾港ｼﾅﾘｵ1)'!H186","v":5.3659045206714753},{"$f":"'拠点方式（七尾港ｼﾅﾘｵ1)'!I185+'拠点方式（七尾港ｼﾅﾘｵ1)'!I186","v":173.49295365324303},{"$f":"'拠点方式（七尾港ｼﾅﾘｵ1)'!J185+'拠点方式（七尾港ｼﾅﾘｵ1)'!J186","v":74.755847565328111},{"$f":"SUM(N25:S27)","v":316.01997976196378},{"$f":"SUM(G27,N25)","v":11.224768578013302},{"$f":"SUM(H27,O25)","v":5.4006996158622558},46.057064274333896,5.4085041231947679,196.43947487472764,75.454828816246831,{"$f":"SUM(U25:Z27)","v":339.98534028237873}]
[null,null,null,null,null,"その他月（８か月）",{"$f":"SUM('拠点方式（七尾港ｼﾅﾘｵ1)'!Q75:Q80)*8/100000","v":4.2158259015656889E-2},{"$f":"SUM('拠点方式（七尾港ｼﾅﾘｵ1)'!R75:R80)*8/100000","v":2.319673012718711E-2},{"$f":"SUM('拠点方式（七尾港ｼﾅﾘｵ1)'!S75:S80)*8/100000","v":0.11948397451601972},{"$f":"SUM('拠点方式（七尾港ｼﾅﾘｵ1)'!T75:T80)*8/100000","v":2.8399735015528151E-2},{"$f":"SUM('拠点方式（七尾港ｼﾅﾘｵ1)'!P75:P80)*8/100000","v":15.297680814323062},{"$f":"SUM('拠点方式（七尾港ｼﾅﾘｵ1)'!U75:U80)*8/100000","v":0.46598750061247696}]
[null,null,null,null,null,"年間合計",{"$f":"SUM(G25:G26)","v":6.323738852348533E-2},3.4795095190780667E-2,0.17922596177402958,4.2599602523292229E-2,22.946521221484595,0.69898125091871544]
[null,null,null,null,"敦賀港","ピーク月（４か月）",{"$f":"SUM('拠点方式（敦賀港ｼﾅﾘｵ1)'!F75:F80)*4/100000","v":4.1146460799281123E-2},{"$f":"SUM('拠点方式（敦賀港ｼﾅﾘｵ1)'!G75:G80)*4/100000","v":2.3305126062360886E-2},{"$f":"SUM('拠点方式（敦賀港ｼﾅﾘｵ1)'!H75:H80)*4/100000","v":0.16568444466221402},{"$f":"SUM('拠点方式（敦賀港ｼﾅﾘｵ1)'!I75:I80)*4/100000","v":8.4548829435541813E-3},{"$f":"SUM('拠点方式（敦賀港ｼﾅﾘｵ1)'!J75:J80)*4/100000","v":0.23299375030623848},{"$f":"SUM('拠点方式（敦賀港ｼﾅﾘｵ1)'!E75:E80)*4/100000","v":7.6833188471188789},{"$f":"SUM(G30:L30)","v":24.464710535677582},{"$f":"'拠点方式（敦賀港ｼﾅﾘｵ1)'!E185+'拠点方式（敦賀港ｼﾅﾘｵ1)'!E186","v":11.161531189489818},{"$f":"'拠点方式（敦賀港ｼﾅﾘｵ1)'!F185+'拠点方式（敦賀港ｼﾅﾘｵ1)'!F186","v":5.3659045206714753},{"$f":"'拠点方式（敦賀港ｼﾅﾘｵ1)'!G185+'拠点方式（敦賀港ｼﾅﾘｵ1)'!G186","v":45.877838312559867},{"$f":"'拠点方式（敦賀港ｼﾅﾘｵ1)'!H185+'拠点方式（敦賀港ｼﾅﾘｵ1)'!H186","v":5.3659045206714753},{"$f":"'拠点方式（敦賀港ｼﾅﾘｵ1)'!I185+'拠点方式（敦賀港ｼﾅﾘｵ1)'!I186","v":72.826528799384505},{"$f":"'拠点方式（敦賀港ｼﾅﾘｵ1)'!J185+'拠点方式（敦賀港ｼﾅﾘｵ1)'!J186","v":173.49295365324303},{"$f":"SUM(N28:S30)","v":314.09066099602018},{"$f":"SUM(G30,N28)","v":11.28497057188766},{"$f":"SUM(H30,O28)","v":5.4358198988585578},46.374891646546509,5.391269169502138,73.525510050303225,196.54291019459967,{"$f":"SUM(U28:Z30)","v":338.5553715316978}]
[null,null,null,null,null,"その他月（８か月）",{"$f":"SUM('拠点方式（敦賀港ｼﾅﾘｵ1)'!Q75:Q80)*8/100000","v":8.2292921598562246E-2},{"$f":"SUM('拠点方式（敦賀港ｼﾅﾘｵ1)'!R75:R80)*8/100000","v":4.6610252124721772E-2},{"$f":"SUM('拠点方式（敦賀港ｼﾅﾘｵ1)'!S75:S80)*8/100000","v":0.33136888932442804},{"$f":"SUM('拠点方式（敦賀港ｼﾅﾘｵ1)'!T75:T80)*8/100000","v":1.6909765887108363E-2},{"$f":"SUM('拠点方式（敦賀港ｼﾅﾘｵ1)'!U75:U80)*8/100000","v":0.46598750061247696},{"$f":"SUM('拠点方式（敦賀港ｼﾅﾘｵ1)'!P75:P80)*8/100000","v":15.366637694237758}]
[null,null,null,null,null,"年間合計",{"$f":"SUM(G28:G29)","v":0.12343938239784337},6.9915378187082655E-2,0.49705333398664209,2.5364648830662542E-2,0.69898125091871544,23.049956541356636]
[null,null,null,null,"２港揚げ\n（七尾、敦賀）","ピーク月（４か月）",{"$f":"SUM('拠点方式（2港揚ｼﾅﾘｵ1)'!F75:F80)*4/100000","v":2.1079129507828444E-2},{"$f":"SUM('拠点方式（2港揚ｼﾅﾘｵ1)'!G75:G80)*4/100000","v":1.1598365063593555E-2},{"$f":"SUM('拠点方式（2港揚ｼﾅﾘｵ1)'!H75:H80)*4/100000","v":5.974198725800986E-2},{"$f":"SUM('拠点方式（2港揚ｼﾅﾘｵ1)'!I75:I80)*4/100000","v":1.4199867507764075E-2},{"$f":"SUM('拠点方式（2港揚ｼﾅﾘｵ1)'!E75:E80)*4/100000","v":0.26194658928635384},{"$f":"SUM('拠点方式（2港揚ｼﾅﾘｵ1)'!J75:J80)*4/100000","v":7.6833188471188789},{"$f":"SUM(G33:L33)","v":24.155654357227284},{"$f":"'拠点方式（2港揚ｼﾅﾘｵ1)'!E186+'拠点方式（2港揚ｼﾅﾘｵ1)'!E187","v":11.161531189489818},{"$f":"'拠点方式（2港揚ｼﾅﾘｵ1)'!F186+'拠点方式（2港揚ｼﾅﾘｵ1)'!F187","v":5.3659045206714753},{"$f":"'拠点方式（2港揚ｼﾅﾘｵ1)'!G186+'拠点方式（2港揚ｼﾅﾘｵ1)'!G187","v":45.877838312559867},{"$f":"'拠点方式（2港揚ｼﾅﾘｵ1)'!H186+'拠点方式（2港揚ｼﾅﾘｵ1)'!H187","v":5.3659045206714753},{"$f":"'拠点方式（2港揚ｼﾅﾘｵ1)'!I186+'拠点方式（2港揚ｼﾅﾘｵ1)'!I187","v":84.05638988898319},{"$f":"'拠点方式（2港揚ｼﾅﾘｵ1)'!J186+'拠点方式（2港揚ｼﾅﾘｵ1)'!J187","v":74.755847565328111},{"$f":"SUM(N31:S33)","v":226.58341599770392},{"$f":"SUM(G33,N31)","v":11.224768578013302},{"$f":"SUM(H33,O31)","v":5.4006996158622558},{"$f":"SUM(I33,P31)","v":46.057064274333896},{"$f":"SUM(J33,Q31)","v":5.4085041231947679},{"$f":"SUM(K33,R31)","v":84.84222965684225},{"$f":"SUM(L33,S31)","v":97.805804106684747},{"$f":"SUM(U31:Z33)","v":250.73907035493121}]
[null,null,null,null,null,"その他月（８か月）",{"$f":"SUM('拠点方式（2港揚ｼﾅﾘｵ1)'!Q75:Q80)*8/100000","v":4.2158259015656889E-2},{"$f":"SUM('拠点方式（2港揚ｼﾅﾘｵ1)'!R75:R80)*8/100000","v":2.319673012718711E-2},{"$f":"SUM('拠点方式（2港揚ｼﾅﾘｵ1)'!S75:S80)*8/100000","v":0.11948397451601972},{"$f":"SUM('拠点方式（2港揚ｼﾅﾘｵ1)'!T75:T80)*8/100000","v":2.8399735015528151E-2},{"$f":"SUM('拠点方式（2港揚ｼﾅﾘｵ1)'!P75:P80)*8/100000","v":0.52389317857270767},{"$f":"SUM('拠点方式（2港揚ｼﾅﾘｵ1)'!U75:U80)*8/100000","v":15.366637694237758}]
[null,null,null,null,null,"年間合計",{"$f":"SUM(G31:G32)","v":6.323738852348533E-2},3.4795095190780667E-2,0.17922596177402958,4.2599602523292229E-2,0.78583976785906151,23.049956541356636]
[null,null,"移行期","直送方式","－","ピーク月（４か月）",{"$f":"SUM('直送方式（ｼﾅﾘｵ1）_アンモニア'!E107:E112)*4/100000","v":1.5754517639788637},{"$f":"SUM('直送方式（ｼﾅﾘｵ1）_アンモニア'!F107:F112)*4/100000","v":1.5872493767655844},{"$f":"SUM('直送方式（ｼﾅﾘｵ1）_アンモニア'!G107:G112)*4/100000","v":4.6085404276641713},{"$f":"SUM('直送方式（ｼﾅﾘｵ1）_アンモニア'!H107:H112)*4/100000","v":2.9720695949200242},{"$f":"SUM('直送方式（ｼﾅﾘｵ1）_アンモニア'!I107:I112)*4/100000","v":6.8980618058636667},{"$f":"SUM('直送方式（ｼﾅﾘｵ1）_アンモニア'!J107:J112)*4/100000","v":6.9567433433805661},{"$f":"SUM(G36:L36)","v":64.55781217155581},{"$f":"'直送方式（ｼﾅﾘｵ1）_アンモニア'!E190+'直送方式（ｼﾅﾘｵ1）_アンモニア'!E191","v":40.843454814299577},{"$f":"'直送方式（ｼﾅﾘｵ1）_アンモニア'!F190+'直送方式（ｼﾅﾘｵ1）_アンモニア'!F191","v":38.207211399973822},{"$f":"'直送方式（ｼﾅﾘｵ1）_アンモニア'!G190+'直送方式（ｼﾅﾘｵ1）_アンモニア'!G191","v":70.871305407088002},{"$f":"'直送方式（ｼﾅﾘｵ1）_アンモニア'!H190+'直送方式（ｼﾅﾘｵ1）_アンモニア'!H191","v":29.666877766494054},{"$f":"'直送方式（ｼﾅﾘｵ1）_アンモニア'!I190+'直送方式（ｼﾅﾘｵ1）_アンモニア'!I191","v":91.139848159614516},{"$f":"'直送方式（ｼﾅﾘｵ1）_アンモニア'!J190+'直送方式（ｼﾅﾘｵ1）_アンモニア'!J191","v":93.725589525776897},{"$f":"SUM(N34:S36)","v":364.45428707324692},{"$f":"SUM(G36,N34)","v":45.569810106236169},{"$f":"SUM(H36,O34)","v":42.968959530270574},84.696926690080517,38.583086551254127,107.23532570662974,109.95799066033155,{"$f":"SUM(U34:Z36)","v":429.0120992448027}]
[null,null,null,null,null,"その他月（８か月）",{"$f":"SUM('直送方式（ｼﾅﾘｵ1）_アンモニア'!P107:P112)*8/100000","v":3.1509035279577273},{"$f":"SUM('直送方式（ｼﾅﾘｵ1）_アンモニア'!Q107:Q112)*8/100000","v":3.1744987535311688},{"$f":"SUM('直送方式（ｼﾅﾘｵ1）_アンモニア'!R107:R112)*8/100000","v":9.2170808553283425},{"$f":"SUM('直送方式（ｼﾅﾘｵ1）_アンモニア'!S107:S112)*8/100000","v":5.9441391898400484},{"$f":"SUM('直送方式（ｼﾅﾘｵ1）_アンモニア'!T107:T112)*8/100000","v":9.1974157411515556},{"$f":"SUM('直送方式（ｼﾅﾘｵ1）_アンモニア'!U107:U112)*8/100000","v":9.2756577911740887}]
[null,null,null,null,null,"年間合計",{"$f":"SUM(G34:G35)","v":4.7263552919365912},{"$f":"SUM(H34:H35)","v":4.7617481302967537},13.825621282992515,8.9162087847600731,16.095477547015221,16.232401134554657]
[null,null,null,"拠点方式","伏木富山港","ピーク月（４か月）",{"$f":"SUM('拠点方式（伏木富山港ｼﾅﾘｵ1)'!F113:F118)*4/100000","v":4.5906618437385763E-2},{"$f":"SUM('拠点方式（伏木富山港ｼﾅﾘｵ1)'!G113:G118)*4/100000","v":4.3376332381781811E-2},{"$f":"SUM('拠点方式（伏木富山港ｼﾅﾘｵ1)'!E113:E118)*4/100000","v":17.261944405010095},{"$f":"SUM('拠点方式（伏木富山港ｼﾅﾘｵ1)'!H113:H118)*4/100000","v":5.1690129421623321E-2},{"$f":"SUM('拠点方式（伏木富山港ｼﾅﾘｵ1)'!I113:I118)*4/100000","v":0.17922596177402961},{"$f":"SUM('拠点方式（伏木富山港ｼﾅﾘｵ1)'!J113:J118)*4/100000","v":0.49705333398664203},{"$f":"SUM(G39:L39)","v":49.055044007782875},{"$f":"'拠点方式（伏木富山港ｼﾅﾘｵ1)'!E198+'拠点方式（伏木富山港ｼﾅﾘｵ1)'!E199","v":40.843454814299577},{"$f":"'拠点方式（伏木富山港ｼﾅﾘｵ1)'!F198+'拠点方式（伏木富山港ｼﾅﾘｵ1)'!F199","v":38.207211399973822},{"$f":"'拠点方式（伏木富山港ｼﾅﾘｵ1)'!G198+'拠点方式（伏木富山港ｼﾅﾘｵ1)'!G199","v":301.36134211622505},{"$f":"'拠点方式（伏木富山港ｼﾅﾘｵ1)'!H198+'拠点方式（伏木富山港ｼﾅﾘｵ1)'!H199","v":29.666877766494054},{"$f":"'拠点方式（伏木富山港ｼﾅﾘｵ1)'!I198+'拠点方式（伏木富山港ｼﾅﾘｵ1)'!I199","v":91.139848159614516},{"$f":"'拠点方式（伏木富山港ｼﾅﾘｵ1)'!J198+'拠点方式（伏木富山港ｼﾅﾘｵ1)'!J199","v":93.725589525776897},{"$f":"SUM(N37:S39)","v":594.94432378238389},{"$f":"SUM(G39,N37)","v":40.981174669611732},{"$f":"SUM(H39,O37)","v":38.337340397119171},348.21519121553814,29.796812367144518,91.617784057678591,95.051065083074604,{"$f":"SUM(U37:Z39)","v":643.99936779016673}]
[null,null,null,null,null,"その他月（８か月）",{"$f":"SUM('拠点方式（伏木富山港ｼﾅﾘｵ1)'!Q113:Q118)*8/100000","v":9.1813236874771526E-2},{"$f":"SUM('拠点方式（伏木富山港ｼﾅﾘｵ1)'!R113:R118)*8/100000","v":8.6752664763563622E-2},{"$f":"SUM('拠点方式（伏木富山港ｼﾅﾘｵ1)'!P113:P118)*8/100000","v":29.591904694303015},{"$f":"SUM('拠点方式（伏木富山港ｼﾅﾘｵ1)'!S113:S118)*8/100000","v":7.8244471228843052E-2},{"$f":"SUM('拠点方式（伏木富山港ｼﾅﾘｵ1)'!T113:T118)*8/100000","v":0.29870993629004933},{"$f":"SUM('拠点方式（伏木富山港ｼﾅﾘｵ1)'!U113:U118)*8/100000","v":0.82842222331106996}]
[null,null,null,null,null,"年間合計",{"$f":"SUM(G37:G38)","v":0.1377198553121573},0.13012899714534543,46.853849099313109,0.12993460065046636,0.47793589806407893,1.3254755572977119]
[null,null,null,null,"七尾港","ピーク月（４か月）",{"$f":"SUM('拠点方式（七尾港ｼﾅﾘｵ1)'!F113:F118)*4/100000","v":4.5183679564356052E-2},{"$f":"SUM('拠点方式（七尾港ｼﾅﾘｵ1)'!G113:G118)*4/100000","v":3.8677229707088784E-2},{"$f":"SUM('拠点方式（七尾港ｼﾅﾘｵ1)'!H113:H118)*4/100000","v":0.11948397451601972},{"$f":"SUM('拠点方式（七尾港ｼﾅﾘｵ1)'!I113:I118)*4/100000","v":4.7352496183445149E-2},{"$f":"SUM('拠点方式（七尾港ｼﾅﾘｵ1)'!E113:E118)*4/100000","v":17.225115162328379},{"$f":"SUM('拠点方式（七尾港ｼﾅﾘｵ1)'!J113:J118)*4/100000","v":0.46598750061247696},{"$f":"SUM(G42:L42)","v":48.665841008903833},{"$f":"'拠点方式（七尾港ｼﾅﾘｵ1)'!E198+'拠点方式（七尾港ｼﾅﾘｵ1)'!E199","v":40.843454814299577},{"$f":"'拠点方式（七尾港ｼﾅﾘｵ1)'!F198+'拠点方式（七尾港ｼﾅﾘｵ1)'!F199","v":38.207211399973822},{"$f":"'拠点方式（七尾港ｼﾅﾘｵ1)'!G198+'拠点方式（七尾港ｼﾅﾘｵ1)'!G199","v":70.871305407088002},{"$f":"'拠点方式（七尾港ｼﾅﾘｵ1)'!H198+'拠点方式（七尾港ｼﾅﾘｵ1)'!H199","v":29.666877766494054},{"$f":"'拠点方式（七尾港ｼﾅﾘｵ1)'!I198+'拠点方式（七尾港ｼﾅﾘｵ1)'!I199","v":301.36134211622505},{"$f":"'拠点方式（七尾港ｼﾅﾘｵ1)'!J198+'拠点方式（七尾港ｼﾅﾘｵ1)'!J199","v":93.725589525776897},{"$f":"SUM(N40:S42)","v":574.67578102985738},{"$f":"SUM(G42,N40)","v":40.979005852992643},{"$f":"SUM(H42,O40)","v":38.323243089095087},71.170015343378054,29.785908764292731,348.11522612825922,94.968222860743509,{"$f":"SUM(U40:Z42)","v":623.34162203876122}]
[null,null,null,null,null,"その他月（８か月）",{"$f":"SUM('拠点方式（七尾港ｼﾅﾘｵ1)'!Q113:Q118)*8/100000","v":9.0367359128712105E-2},{"$f":"SUM('拠点方式（七尾港ｼﾅﾘｵ1)'!R113:R118)*8/100000","v":7.7354459414177568E-2},{"$f":"SUM('拠点方式（七尾港ｼﾅﾘｵ1)'!S113:S118)*8/100000","v":0.17922596177402961},{"$f":"SUM('拠点方式（七尾港ｼﾅﾘｵ1)'!T113:T118)*8/100000","v":7.1678501615233856E-2},{"$f":"SUM('拠点方式（七尾港ｼﾅﾘｵ1)'!P113:P118)*8/100000","v":29.528768849705788},{"$f":"SUM('拠点方式（七尾港ｼﾅﾘｵ1)'!U113:U118)*8/100000","v":0.77664583435412815}]
[null,null,null,null,null,"年間合計",{"$f":"SUM(G40:G41)","v":0.13555103869306817},0.11603168912126635,0.29870993629004933,0.11903099779867901,46.753884012034163,1.2426333349666052]
[null,null,null,null,"敦賀港","ピーク月（４か月）",{"$f":"SUM('拠点方式（敦賀港ｼﾅﾘｵ1)'!F113:F118)*4/100000","v":8.8198542509623015E-2},{"$f":"SUM('拠点方式（敦賀港ｼﾅﾘｵ1)'!G113:G118)*4/100000","v":7.7715928850692423E-2},{"$f":"SUM('拠点方式（敦賀港ｼﾅﾘｵ1)'!H113:H118)*4/100000","v":0.33136888932442804},{"$f":"SUM('拠点方式（敦賀港ｼﾅﾘｵ1)'!I113:I118)*4/100000","v":2.8194616048158178E-2},{"$f":"SUM('拠点方式（敦賀港ｼﾅﾘｵ1)'!J113:J118)*4/100000","v":0.46598750061247696},{"$f":"SUM('拠点方式（敦賀港ｼﾅﾘｵ1)'!E113:E118)*4/100000","v":17.371648532147113},{"$f":"SUM(G45:L45)","v":49.791289835294542},{"$f":"'拠点方式（敦賀港ｼﾅﾘｵ1)'!E198+'拠点方式（敦賀港ｼﾅﾘｵ1)'!E199","v":40.843454814299577},{"$f":"'拠点方式（敦賀港ｼﾅﾘｵ1)'!F198+'拠点方式（敦賀港ｼﾅﾘｵ1)'!F199","v":38.207211399973822},{"$f":"'拠点方式（敦賀港ｼﾅﾘｵ1)'!G198+'拠点方式（敦賀港ｼﾅﾘｵ1)'!G199","v":70.871305407088002},{"$f":"'拠点方式（敦賀港ｼﾅﾘｵ1)'!H198+'拠点方式（敦賀港ｼﾅﾘｵ1)'!H199","v":29.666877766494054},{"$f":"'拠点方式（敦賀港ｼﾅﾘｵ1)'!I198+'拠点方式（敦賀港ｼﾅﾘｵ1)'!I199","v":91.139848159614516},{"$f":"'拠点方式（敦賀港ｼﾅﾘｵ1)'!J198+'拠点方式（敦賀港ｼﾅﾘｵ1)'!J199","v":301.36134211622505},{"$f":"SUM(N43:S45)","v":572.09003966369505},{"$f":"SUM(G45,N43)","v":41.108050441828446},{"$f":"SUM(H45,O43)","v":38.440359186525896},71.699727630399067,29.737751185030671,92.382481494581128,348.51295956062432,{"$f":"SUM(U43:Z45)","v":621.88132949898954}]
[null,null,null,null,null,"その他月（８か月）",{"$f":"SUM('拠点方式（敦賀港ｼﾅﾘｵ1)'!Q113:Q118)*8/100000","v":0.17639708501924603},{"$f":"SUM('拠点方式（敦賀港ｼﾅﾘｵ1)'!R113:R118)*8/100000","v":0.15543185770138485},{"$f":"SUM('拠点方式（敦賀港ｼﾅﾘｵ1)'!S113:S118)*8/100000","v":0.49705333398664203},{"$f":"SUM('拠点方式（敦賀港ｼﾅﾘｵ1)'!T113:T118)*8/100000","v":4.2678802488459851E-2},{"$f":"SUM('拠点方式（敦賀港ｼﾅﾘｵ1)'!U113:U118)*8/100000","v":0.77664583435412815},{"$f":"SUM('拠点方式（敦賀港ｼﾅﾘｵ1)'!P113:P118)*8/100000","v":29.779968912252187}]
[null,null,null,null,null,"年間合計",{"$f":"SUM(G43:G44)","v":0.26459562752886906},{"$f":"SUM(H43:H44)","v":0.23314778655207727},0.82842222331107007,7.0873418536618021E-2,1.2426333349666052,47.151617444399299]
[null,null,null,null,"２港揚げ\n（敦賀、七尾）","ピーク月（４か月）",{"$f":"SUM('拠点方式（2港揚ｼﾅﾘｵ1)'!F113:F118)*4/100000","v":4.5183679564356052E-2},{"$f":"SUM('拠点方式（2港揚ｼﾅﾘｵ1)'!G113:G118)*4/100000","v":3.8677229707088784E-2},{"$f":"SUM('拠点方式（2港揚ｼﾅﾘｵ1)'!H113:H118)*4/100000","v":0.11948397451601972},{"$f":"SUM('拠点方式（2港揚ｼﾅﾘｵ1)'!I113:I118)*4/100000","v":4.7352496183445149E-2},{"$f":"SUM('拠点方式（2港揚ｼﾅﾘｵ1)'!E113:E118)*4/100000","v":0.61120870833482555},{"$f":"SUM('拠点方式（2港揚ｼﾅﾘｵ1)'!J113:J118)*4/100000","v":17.371648532147113},{"$f":"SUM(G48:L48)","v":49.479936171782605},{"$f":"'拠点方式（2港揚ｼﾅﾘｵ1)'!E199+'拠点方式（2港揚ｼﾅﾘｵ1)'!E200","v":40.843454814299577},{"$f":"'拠点方式（2港揚ｼﾅﾘｵ1)'!F199+'拠点方式（2港揚ｼﾅﾘｵ1)'!F200","v":38.207211399973822},{"$f":"'拠点方式（2港揚ｼﾅﾘｵ1)'!G199+'拠点方式（2港揚ｼﾅﾘｵ1)'!G200","v":70.871305407088002},{"$f":"'拠点方式（2港揚ｼﾅﾘｵ1)'!H199+'拠点方式（2港揚ｼﾅﾘｵ1)'!H200","v":29.666877766494054},{"$f":"'拠点方式（2港揚ｼﾅﾘｵ1)'!I199+'拠点方式（2港揚ｼﾅﾘｵ1)'!I200","v":116.37432899367133},{"$f":"'拠点方式（2港揚ｼﾅﾘｵ1)'!J199+'拠点方式（2港揚ｼﾅﾘｵ1)'!J200","v":93.725589525776897},{"$f":"SUM(N46:S48)","v":389.68876790730371},{"$f":"SUM(G48,N46)","v":40.979005852992643},{"$f":"SUM(H48,O46)","v":38.323243089095087},{"$f":"SUM(I48,P46)","v":71.170015343378054},{"$f":"SUM(J48,Q46)","v":29.785908764292731},{"$f":"SUM(K48,R46)","v":118.03332405915157},{"$f":"SUM(L48,S46)","v":140.87720697017619},{"$f":"SUM(U46:Z48)","v":439.1687040790863}]
[null,null,null,null,null,"その他月（８か月）",{"$f":"SUM('拠点方式（2港揚ｼﾅﾘｵ1)'!Q113:Q118)*8/100000","v":9.0367359128712105E-2},{"$f":"SUM('拠点方式（2港揚ｼﾅﾘｵ1)'!R113:R118)*8/100000","v":7.7354459414177568E-2},{"$f":"SUM('拠点方式（2港揚ｼﾅﾘｵ1)'!S113:S118)*8/100000","v":0.17922596177402961},{"$f":"SUM('拠点方式（2港揚ｼﾅﾘｵ1)'!T113:T118)*8/100000","v":7.1678501615233856E-2},{"$f":"SUM('拠点方式（2港揚ｼﾅﾘｵ1)'!P113:P118)*8/100000","v":1.0477863571454153},{"$f":"SUM('拠点方式（2港揚ｼﾅﾘｵ1)'!U113:U118)*8/100000","v":29.779968912252187}]
[null,null,null,null,null,"年間合計",{"$f":"SUM(G46:G47)","v":0.13555103869306817},0.11603168912126635,0.29870993629004933,0.11903099779867901,1.6589950654802408,47.151617444399299]
[null,null,"2050年","直送方式","－","ピーク月（４か月）",{"$f":"SUM('直送方式（ｼﾅﾘｵ1）_アンモニア'!E143:E148)*4/100000","v":2.3633798646607498},{"$f":"SUM('直送方式（ｼﾅﾘｵ1）_アンモニア'!F143:F148)*4/100000","v":2.3694363801888656},{"$f":"SUM('直送方式（ｼﾅﾘｵ1）_アンモニア'!G143:G148)*4/100000","v":10.390153730086865},{"$f":"SUM('直送方式（ｼﾅﾘｵ1）_アンモニア'!H143:H148)*4/100000","v":6.6622261403660561},{"$f":"SUM('直送方式（ｼﾅﾘｵ1）_アンモニア'!I143:I148)*4/100000","v":15.555523720522816},{"$f":"SUM('直送方式（ｼﾅﾘｵ1）_アンモニア'!J143:J148)*4/100000","v":18.06805586162076},{"$f":"SUM(G51:L51)","v":143.85591576919822},{"$f":"'直送方式（ｼﾅﾘｵ1）_アンモニア'!E203+'直送方式（ｼﾅﾘｵ1）_アンモニア'!E204","v":44.646124757959271},{"$f":"'直送方式（ｼﾅﾘｵ1）_アンモニア'!F203+'直送方式（ｼﾅﾘｵ1）_アンモニア'!F204","v":39.536322545701118},{"$f":"'直送方式（ｼﾅﾘｵ1）_アンモニア'!G203+'直送方式（ｼﾅﾘｵ1）_アンモニア'!G204","v":166.30022100156256},{"$f":"'直送方式（ｼﾅﾘｵ1）_アンモニア'!H203+'直送方式（ｼﾅﾘｵ1）_アンモニア'!H204","v":31.169389627341449},{"$f":"'直送方式（ｼﾅﾘｵ1）_アンモニア'!I203+'直送方式（ｼﾅﾘｵ1）_アンモニア'!I204","v":246.37769800273546},{"$f":"'直送方式（ｼﾅﾘｵ1）_アンモニア'!J203+'直送方式（ｼﾅﾘｵ1）_アンモニア'!J204","v":368.02317225458722},{"$f":"SUM(N49:S51)","v":896.0529281898871},{"$f":"SUM(G51,N49)","v":51.736264351941522},{"$f":"SUM(H51,O49)","v":46.644631686267715},192.27560532677973,49.490511513348103,287.8590945907963,411.90273648995196,{"$f":"SUM(U49:Z51)","v":1039.9088439590855}]
[null,null,null,null,null,"その他月（８か月）",{"$f":"SUM('直送方式（ｼﾅﾘｵ1）_アンモニア'!P143:P148)*8/100000","v":4.7267597293214996},{"$f":"SUM('直送方式（ｼﾅﾘｵ1）_アンモニア'!Q143:Q148)*8/100000","v":4.7388727603777312},{"$f":"SUM('直送方式（ｼﾅﾘｵ1）_アンモニア'!R143:R148)*8/100000","v":15.585230595130302},{"$f":"SUM('直送方式（ｼﾅﾘｵ1）_アンモニア'!S143:S148)*8/100000","v":11.658895745640597},{"$f":"SUM('直送方式（ｼﾅﾘｵ1）_アンモニア'!T143:T148)*8/100000","v":25.925872867538025},{"$f":"SUM('直送方式（ｼﾅﾘｵ1）_アンモニア'!U143:U148)*8/100000","v":25.811508373743948}]
[null,null,null,null,null,"年間合計",{"$f":"SUM(G49:G50)","v":7.0901395939822489},{"$f":"SUM(H49:H50)","v":7.1083091405665968},25.975384325217167,18.321121886006654,41.481396588060839,43.879564235364711]
[null,null,null,"拠点方式","伏木富山港","ピーク月（４か月）",{"$f":"SUM('拠点方式（伏木富山港ｼﾅﾘｵ1)'!F151:F156)*4/100000","v":0.10116309842356337},{"$f":"SUM('拠点方式（伏木富山港ｼﾅﾘｵ1)'!G151:G156)*4/100000","v":9.5587179612815779E-2},{"$f":"SUM('拠点方式（伏木富山港ｼﾅﾘｵ1)'!E151:E156)*4/100000","v":50.037171817063552},{"$f":"SUM('拠点方式（伏木富山港ｼﾅﾘｵ1)'!H151:H156)*4/100000","v":0.11390805570527211},{"$f":"SUM('拠点方式（伏木富山港ｼﾅﾘｵ1)'!I151:I156)*4/100000","v":0.41819391080606905},{"$f":"SUM('拠点方式（伏木富山港ｼﾅﾘｵ1)'!J151:J156)*4/100000","v":1.242633334966605},{"$f":"SUM(G54:L54)","v":138.60594175630916},{"$f":"'拠点方式（伏木富山港ｼﾅﾘｵ1)'!E211+'拠点方式（伏木富山港ｼﾅﾘｵ1)'!E212","v":44.646124757959271},{"$f":"'拠点方式（伏木富山港ｼﾅﾘｵ1)'!F211+'拠点方式（伏木富山港ｼﾅﾘｵ1)'!F212","v":39.536322545701118},{"$f":"'拠点方式（伏木富山港ｼﾅﾘｵ1)'!G211+'拠点方式（伏木富山港ｼﾅﾘｵ1)'!G212","v":707.43358560165302},{"$f":"'拠点方式（伏木富山港ｼﾅﾘｵ1)'!H211+'拠点方式（伏木富山港ｼﾅﾘｵ1)'!H212","v":31.169389627341449},{"$f":"'拠点方式（伏木富山港ｼﾅﾘｵ1)'!I211+'拠点方式（伏木富山港ｼﾅﾘｵ1)'!I212","v":281.17676857733073},{"$f":"'拠点方式（伏木富山港ｼﾅﾘｵ1)'!J211+'拠点方式（伏木富山港ｼﾅﾘｵ1)'!J212","v":283.73876574576929},{"$f":"SUM(N52:S54)","v":1387.7009568557551},{"$f":"SUM(G54,N52)","v":44.949614053229958},{"$f":"SUM(H54,O52)","v":39.823084084539566},840.86604378048924,31.386677941889968,282.31186633523293,286.96961241668248,{"$f":"SUM(U52:Z54)","v":1526.3068986120643}]
[null,null,null,null,null,"その他月（８か月）",{"$f":"SUM('拠点方式（伏木富山港ｼﾅﾘｵ1)'!Q151:Q156)*8/100000","v":0.20232619684712674},{"$f":"SUM('拠点方式（伏木富山港ｼﾅﾘｵ1)'!R151:R156)*8/100000","v":0.19117435922563156},{"$f":"SUM('拠点方式（伏木富山港ｼﾅﾘｵ1)'!P151:P156)*8/100000","v":83.395286361772591},{"$f":"SUM('拠点方式（伏木富山港ｼﾅﾘｵ1)'!S151:S156)*8/100000","v":0.10338025884324664},{"$f":"SUM('拠点方式（伏木富山港ｼﾅﾘｵ1)'!T151:T156)*8/100000","v":0.71690384709611843},{"$f":"SUM('拠点方式（伏木富山港ｼﾅﾘｵ1)'!U151:U156)*8/100000","v":1.9882133359465681}]
[null,null,null,null,null,"年間合計",{"$f":"SUM(G52:G53)","v":0.30348929527069013},0.28676153883844735,133.43245817883616,0.21728831454851877,1.1350977579021875,3.2308466709131731]
[null,null,null,null,"七尾港","ピーク月（４か月）",{"$f":"SUM('拠点方式（七尾港ｼﾅﾘｵ1)'!F151:F156)*4/100000","v":9.9569978763349748E-2},{"$f":"SUM('拠点方式（七尾港ｼﾅﾘｵ1)'!G151:G156)*4/100000","v":8.5231901821427383E-2},{"$f":"SUM('拠点方式（七尾港ｼﾅﾘｵ1)'!H151:H156)*4/100000","v":0.23896794903203944},{"$f":"SUM('拠点方式（七尾港ｼﾅﾘｵ1)'!I151:I156)*4/100000","v":0.10434933774399055},{"$f":"SUM('拠点方式（七尾港ｼﾅﾘｵ1)'!E151:E156)*4/100000","v":49.941796392246466},{"$f":"SUM('拠点方式（七尾港ｼﾅﾘｵ1)'!J151:J156)*4/100000","v":1.1649687515311922},{"$f":"SUM(G57:L57)","v":137.35566985855797},{"$f":"'拠点方式（七尾港ｼﾅﾘｵ1)'!E211+'拠点方式（七尾港ｼﾅﾘｵ1)'!E212","v":44.646124757959271},{"$f":"'拠点方式（七尾港ｼﾅﾘｵ1)'!F211+'拠点方式（七尾港ｼﾅﾘｵ1)'!F212","v":39.536322545701118},{"$f":"'拠点方式（七尾港ｼﾅﾘｵ1)'!G211+'拠点方式（七尾港ｼﾅﾘｵ1)'!G212","v":166.30022100156256},{"$f":"'拠点方式（七尾港ｼﾅﾘｵ1)'!H211+'拠点方式（七尾港ｼﾅﾘｵ1)'!H212","v":31.169389627341449},{"$f":"'拠点方式（七尾港ｼﾅﾘｵ1)'!I211+'拠点方式（七尾港ｼﾅﾘｵ1)'!I212","v":707.43358560165302},{"$f":"'拠点方式（七尾港ｼﾅﾘｵ1)'!J211+'拠点方式（七尾港ｼﾅﾘｵ1)'!J212","v":283.73876574576929},{"$f":"SUM(N55:S57)","v":1272.8244092799866},{"$f":"SUM(G57,N55)","v":44.944834694249323},{"$f":"SUM(H57,O55)","v":39.792018251165402},166.71841491236864,31.345417466700674,840.61170931431025,286.76768449975037,{"$f":"SUM(U55:Z57)","v":1410.1800791385447}]
[null,null,null,null,null,"その他月（８か月）",{"$f":"SUM('拠点方式（七尾港ｼﾅﾘｵ1)'!Q151:Q156)*8/100000","v":0.1991399575266995},{"$f":"SUM('拠点方式（七尾港ｼﾅﾘｵ1)'!R151:R156)*8/100000","v":0.17046380364285477},{"$f":"SUM('拠点方式（七尾港ｼﾅﾘｵ1)'!S151:S156)*8/100000","v":0.17922596177402961},{"$f":"SUM('拠点方式（七尾港ｼﾅﾘｵ1)'!T151:T156)*8/100000","v":7.1678501615233856E-2},{"$f":"SUM('拠点方式（七尾港ｼﾅﾘｵ1)'!P151:P156)*8/100000","v":83.236327320410794},{"$f":"SUM('拠点方式（七尾港ｼﾅﾘｵ1)'!U151:U156)*8/100000","v":1.8639500024499078}]
[null,null,null,null,null,"年間合計",{"$f":"SUM(G55:G56)","v":0.29870993629004927},0.25569570546428216,0.41819391080606905,0.17602783935922439,133.17812371265725,3.0289187539810998]
[null,null,null,null,"敦賀港","ピーク月（４か月）",{"$f":"SUM('拠点方式（敦賀港ｼﾅﾘｵ1)'!F151:F156)*4/100000","v":0.19436059854605872},{"$f":"SUM('拠点方式（敦賀港ｼﾅﾘｵ1)'!G151:G156)*4/100000","v":0.17126036347296159},{"$f":"SUM('拠点方式（敦賀港ｼﾅﾘｵ1)'!H151:H156)*4/100000","v":0.66273777864885608},{"$f":"SUM('拠点方式（敦賀港ｼﾅﾘｵ1)'!I151:I156)*4/100000","v":6.2131666748330247E-2},{"$f":"SUM('拠点方式（敦賀港ｼﾅﾘｵ1)'!J151:J156)*4/100000","v":1.0873041680957793},{"$f":"SUM('拠点方式（敦賀港ｼﾅﾘｵ1)'!E151:E156)*4/100000","v":49.721492594077432},{"$f":"SUM(G60:L60)","v":138.57981376427159},{"$f":"'拠点方式（敦賀港ｼﾅﾘｵ1)'!E211+'拠点方式（敦賀港ｼﾅﾘｵ1)'!E199","v":44.47889453099144},{"$f":"'拠点方式（敦賀港ｼﾅﾘｵ1)'!F211+'拠点方式（敦賀港ｼﾅﾘｵ1)'!F199","v":39.477872151147146},{"$f":"'拠点方式（敦賀港ｼﾅﾘｵ1)'!G211+'拠点方式（敦賀港ｼﾅﾘｵ1)'!G199","v":162.10353828899486},{"$f":"'拠点方式（敦賀港ｼﾅﾘｵ1)'!H211+'拠点方式（敦賀港ｼﾅﾘｵ1)'!H199","v":31.103313579923686},{"$f":"'拠点方式（敦賀港ｼﾅﾘｵ1)'!I211+'拠点方式（敦賀港ｼﾅﾘｵ1)'!I199","v":272.81950439070073},{"$f":"'拠点方式（敦賀港ｼﾅﾘｵ1)'!J211+'拠点方式（敦賀港ｼﾅﾘｵ1)'!J199","v":689.57572403346023},{"$f":"SUM(N58:S60)","v":1239.5588469752181},{"$f":"SUM(G60,N58)","v":45.061976326629619},39.991653241566034,163.9260671802792,31.221834478768333,275.7707585612464,822.16637095100009,{"$f":"SUM(U58:Z60)","v":1378.1386607394898}]
[null,null,null,null,null,"その他月（８か月）",{"$f":"SUM('拠点方式（敦賀港ｼﾅﾘｵ1)'!Q151:Q156)*8/100000","v":0.38872119709211744},{"$f":"SUM('拠点方式（敦賀港ｼﾅﾘｵ1)'!R151:R156)*8/100000","v":0.34252072694592317},{"$f":"SUM('拠点方式（敦賀港ｼﾅﾘｵ1)'!S151:S156)*8/100000","v":1.1597911126354981},{"$f":"SUM('拠点方式（敦賀港ｼﾅﾘｵ1)'!T151:T156)*8/100000","v":5.6389232096316355E-2},{"$f":"SUM('拠点方式（敦賀港ｼﾅﾘｵ1)'!U151:U156)*8/100000","v":1.8639500024499078},{"$f":"SUM('拠点方式（敦賀港ｼﾅﾘｵ1)'!P151:P156)*8/100000","v":82.869154323462411}]
[null,null,null,null,null,"年間合計",{"$f":"SUM(G58:G59)","v":0.58308179563817619},0.51378109041888476,1.822528891284354,0.1185208988446466,2.9512541705456874,132.59064691753986]
[null,null,null,null,"２港揚げ\n（七尾、敦賀）","ピーク月（４か月）",{"$f":"SUM('拠点方式（2港揚ｼﾅﾘｵ1)'!F151:F156)*4/100000","v":9.9569978763349748E-2},{"$f":"SUM('拠点方式（2港揚ｼﾅﾘｵ1)'!G151:G156)*4/100000","v":8.5231901821427383E-2},{"$f":"SUM('拠点方式（2港揚ｼﾅﾘｵ1)'!H151:H156)*4/100000","v":0.23896794903203944},{"$f":"SUM('拠点方式（2港揚ｼﾅﾘｵ1)'!I151:I156)*4/100000","v":0.10434933774399055},{"$f":"SUM('拠点方式（2港揚ｼﾅﾘｵ1)'!E151:E156)*4/100000","v":1.5716795357181228},{"$f":"SUM('拠点方式（2港揚ｼﾅﾘｵ1)'!J151:J156)*4/100000","v":49.721492594077432},{"$f":"SUM(G63:L63)","v":137.93041973804114},{"$f":"'拠点方式（2港揚ｼﾅﾘｵ1)'!E212+'拠点方式（2港揚ｼﾅﾘｵ1)'!E213","v":44.646124757959271},{"$f":"'拠点方式（2港揚ｼﾅﾘｵ1)'!F212+'拠点方式（2港揚ｼﾅﾘｵ1)'!F213","v":39.536322545701118},{"$f":"'拠点方式（2港揚ｼﾅﾘｵ1)'!G212+'拠点方式（2港揚ｼﾅﾘｵ1)'!G213","v":166.30022100156256},{"$f":"'拠点方式（2港揚ｼﾅﾘｵ1)'!H212+'拠点方式（2港揚ｼﾅﾘｵ1)'!H213","v":31.169389627341449},{"$f":"'拠点方式（2港揚ｼﾅﾘｵ1)'!I212+'拠点方式（2港揚ｼﾅﾘｵ1)'!I213","v":308.75717082579678},{"$f":"'拠点方式（2港揚ｼﾅﾘｵ1)'!J212+'拠点方式（2港揚ｼﾅﾘｵ1)'!J213","v":283.73876574576929},{"$f":"SUM(N61:S63)","v":874.14799450413057},{"$f":"SUM(G63,N61)","v":44.944834694249323},39.792018251165402,166.71841491236864,31.345417466700674,312.94831625437843,416.32941266330914,{"$f":"SUM(U61:Z63)","v":1012.0784142421717}]
[null,null,null,null,null,"その他月（８か月）",{"$f":"SUM('拠点方式（2港揚ｼﾅﾘｵ1)'!Q151:Q156)*8/100000","v":0.1991399575266995},{"$f":"SUM('拠点方式（2港揚ｼﾅﾘｵ1)'!R151:R156)*8/100000","v":0.17046380364285477},{"$f":"SUM('拠点方式（2港揚ｼﾅﾘｵ1)'!S151:S156)*8/100000","v":0.17922596177402961},{"$f":"SUM('拠点方式（2港揚ｼﾅﾘｵ1)'!T151:T156)*8/100000","v":7.1678501615233856E-2},{"$f":"SUM('拠点方式（2港揚ｼﾅﾘｵ1)'!P151:P156)*8/100000","v":2.6194658928635386},{"$f":"SUM('拠点方式（2港揚ｼﾅﾘｵ1)'!U151:U156)*8/100000","v":82.869154323462411}]
[null,null,null,null,null,"年間合計",{"$f":"SUM(G61:G62)","v":0.29870993629004927},0.25569570546428216,0.41819391080606905,0.17602783935922439,4.1911454285816614,132.59064691753986]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"億円/年"]
[null,"アンモニア",null,null,null,null,"海上輸送費用（単年）",null,null,null,null,null,null,"貯蔵費用（単年）",null,null,null,null,null,null,"合計（単年）"]
[null,null,null,null,null,null,"新潟港","直江津港","伏木\n富山港","金沢港","七尾港","敦賀港","合計","新潟港","直江津港","伏木\n富山港","金沢港","七尾港","敦賀港","合計","新潟港","直江津港","伏木\n富山港","金沢港","七尾港","敦賀港","合計"]
[null,"シナリオ２","実証期","直送方式","－","ピーク月（４か月）",{"$f":"SUM('直送方式（ｼﾅﾘｵ2）ピーク月'!P42:P47)*4/100000","v":0},{"$f":"SUM('直送方式（ｼﾅﾘｵ2）ピーク月'!Q42:Q47)*4/100000","v":0},{"$f":"SUM('直送方式（ｼﾅﾘｵ2）ピーク月'!R42:R47)*4/100000","v":0.74478982384791259},{"$f":"SUM('直送方式（ｼﾅﾘｵ2）ピーク月'!S42:S47)*4/100000","v":0},{"$f":"SUM('直送方式（ｼﾅﾘｵ2）ピーク月'!T42:T47)*4/100000","v":0.98028753118618672},{"$f":"SUM('直送方式（ｼﾅﾘｵ2）ピーク月'!U42:U47)*4/100000","v":0.942361463086544},{"$f":"SUM(G71:L71)","v":8.0023164543619298},{"$f":"'直送方式（ｼﾅﾘｵ2）_アンモニア'!E163+'直送方式（ｼﾅﾘｵ2）_アンモニア'!E164","v":0},{"$f":"'直送方式（ｼﾅﾘｵ2）_アンモニア'!F163+'直送方式（ｼﾅﾘｵ2）_アンモニア'!F164","v":0},{"$f":"'直送方式（ｼﾅﾘｵ2）_アンモニア'!G163+'直送方式（ｼﾅﾘｵ2）_アンモニア'!G164","v":21.463618082685905},{"$f":"'直送方式（ｼﾅﾘｵ2）_アンモニア'!H163+'直送方式（ｼﾅﾘｵ2）_アンモニア'!H164","v":0},{"$f":"'直送方式（ｼﾅﾘｵ2）_アンモニア'!I163+'直送方式（ｼﾅﾘｵ2）_アンモニア'!I164","v":35.476618812513294},{"$f":"'直送方式（ｼﾅﾘｵ2）_アンモニア'!J163+'直送方式（ｼﾅﾘｵ2）_アンモニア'!J164","v":35.476618812513294},{"$f":"SUM(N69:S71)","v":92.4168557077125},{"$f":"SUM(G71,N69)","v":0},{"$f":"SUM(H71,O69)","v":0},{"$f":"SUM(I71,P69)","v":23.697987554229641},{"$f":"SUM(J71,Q69)","v":0},{"$f":"SUM(K71,R69)","v":38.417481406071857},{"$f":"SUM(L71,S69)","v":38.303703201772926},{"$f":"SUM(U69:Z71)","v":100.41917216207443}]
[null,null,null,null,null,"その他月（８か月）",{"$f":"SUM('直送方式（ｼﾅﾘｵ2）その他月'!P42:P47)*8/100000","v":0},{"$f":"SUM('直送方式（ｼﾅﾘｵ2）その他月'!Q42:Q47)*8/100000","v":0},{"$f":"SUM('直送方式（ｼﾅﾘｵ2）その他月'!R42:R47)*8/100000","v":1.4895796476958252},{"$f":"SUM('直送方式（ｼﾅﾘｵ2）その他月'!S42:S47)*8/100000","v":0},{"$f":"SUM('直送方式（ｼﾅﾘｵ2）その他月'!T42:T47)*8/100000","v":1.9605750623723734},{"$f":"SUM('直送方式（ｼﾅﾘｵ2）その他月'!U42:U47)*8/100000","v":1.884722926173088}]
[null,null,null,null,null,"年間合計",{"$f":"SUM(G69:G70)","v":0},0,2.2343694715437379,0,2.9408625935585602,2.8270843892596318]
[null,null,null,"拠点方式","伏木富山港","ピーク月（４か月）",{"$f":"SUM('拠点方式（伏木富山港ｼﾅﾘｵ2)'!F37:F42)*4/100000","v":0},{"$f":"SUM('拠点方式（伏木富山港ｼﾅﾘｵ2)'!G37:G42)*4/100000","v":0},{"$f":"SUM('拠点方式（伏木富山港ｼﾅﾘｵ2)'!E37:E42)*4/100000","v":1.3914253529236436},{"$f":"SUM('拠点方式（伏木富山港ｼﾅﾘｵ2)'!H37:H42)*4/100000","v":5.1690129421623321E-2},{"$f":"SUM('拠点方式（伏木富山港ｼﾅﾘｵ2)'!I37:I42)*4/100000","v":2.7110207738613636E-2},{"$f":"SUM('拠点方式（伏木富山港ｼﾅﾘｵ2)'!J37:J42)*4/100000","v":7.5185642795088478E-2},{"$f":"SUM(G74:L74)","v":4.6362339986369072},{"$f":"'拠点方式（伏木富山港ｼﾅﾘｵ2)'!E172+'拠点方式（伏木富山港ｼﾅﾘｵ2)'!E173","v":0},{"$f":"'拠点方式（伏木富山港ｼﾅﾘｵ2)'!F172+'拠点方式（伏木富山港ｼﾅﾘｵ2)'!F173","v":0},{"$f":"'拠点方式（伏木富山港ｼﾅﾘｵ2)'!G172+'拠点方式（伏木富山港ｼﾅﾘｵ2)'!G173","v":63.801689397942809},{"$f":"'拠点方式（伏木富山港ｼﾅﾘｵ2)'!H172+'拠点方式（伏木富山港ｼﾅﾘｵ2)'!H173","v":0},{"$f":"'拠点方式（伏木富山港ｼﾅﾘｵ2)'!I172+'拠点方式（伏木富山港ｼﾅﾘｵ2)'!I173","v":35.476618812513294},{"$f":"'拠点方式（伏木富山港ｼﾅﾘｵ2)'!J172+'拠点方式（伏木富山港ｼﾅﾘｵ2)'!J173","v":35.476618812513294},{"$f":"SUM(N72:S74)","v":134.75492702296941},{"$f":"SUM(G74,N72)","v":0},{"$f":"SUM(H74,O72)","v":0},{"$f":"SUM(I74,P72)","v":67.975965456713737},{"$f":"SUM(J74,Q72)","v":0.15507038826486996},{"$f":"SUM(K74,R72)","v":35.557949435729135},{"$f":"SUM(L74,S72)","v":35.702175740898561},{"$f":"SUM(U72:Z74)","v":139.39116102160631}]
[null,null,null,null,null,"その他月（８か月）",{"$f":"SUM('拠点方式（伏木富山港ｼﾅﾘｵ2)'!Q37:Q42)*8/100000","v":0},{"$f":"SUM('拠点方式（伏木富山港ｼﾅﾘｵ2)'!R37:R42)*8/100000","v":0},{"$f":"SUM('拠点方式（伏木富山港ｼﾅﾘｵ2)'!P37:P42)*8/100000","v":2.7828507058472871},{"$f":"SUM('拠点方式（伏木富山港ｼﾅﾘｵ2)'!S37:S42)*8/100000","v":0.10338025884324664},{"$f":"SUM('拠点方式（伏木富山港ｼﾅﾘｵ2)'!T37:T42)*8/100000","v":5.4220415477227273E-2},{"$f":"SUM('拠点方式（伏木富山港ｼﾅﾘｵ2)'!U37:U42)*8/100000","v":0.15037128559017696}]
[null,null,null,null,null,"年間合計",{"$f":"SUM(G72:G73)","v":0},0,4.1742760587709302,0.15507038826486996,8.1330623215840905E-2,0.22555692838526542]
[null,null,null,null,"七尾港","ピーク月（４か月）",{"$f":"SUM('拠点方式（七尾港ｼﾅﾘｵ2)'!F37:F42)*4/100000","v":0},{"$f":"SUM('拠点方式（七尾港ｼﾅﾘｵ2)'!G37:G42)*4/100000","v":0},{"$f":"SUM('拠点方式（七尾港ｼﾅﾘｵ2)'!H37:H42)*4/100000","v":2.0518655042528776E-2},{"$f":"SUM('拠点方式（七尾港ｼﾅﾘｵ2)'!I37:I42)*4/100000","v":0},{"$f":"SUM('拠点方式（七尾港ｼﾅﾘｵ2)'!E37:E42)*4/100000","v":1.3861036319504141},{"$f":"SUM('拠点方式（七尾港ｼﾅﾘｵ2)'!J37:J42)*4/100000","v":7.0486540120395444E-2},{"$f":"SUM(G77:L77)","v":4.4313264813400144},{"$f":"'拠点方式（七尾港ｼﾅﾘｵ2)'!E172+'拠点方式（七尾港ｼﾅﾘｵ2)'!E173","v":0},{"$f":"'拠点方式（七尾港ｼﾅﾘｵ2)'!F172+'拠点方式（七尾港ｼﾅﾘｵ2)'!F173","v":0},{"$f":"'拠点方式（七尾港ｼﾅﾘｵ2)'!G172+'拠点方式（七尾港ｼﾅﾘｵ2)'!G173","v":21.463618082685905},{"$f":"'拠点方式（七尾港ｼﾅﾘｵ2)'!H172+'拠点方式（七尾港ｼﾅﾘｵ2)'!H173","v":0},{"$f":"'拠点方式（七尾港ｼﾅﾘｵ2)'!I172+'拠点方式（七尾港ｼﾅﾘｵ2)'!I173","v":63.801689397942809},{"$f":"'拠点方式（七尾港ｼﾅﾘｵ2)'!J172+'拠点方式（七尾港ｼﾅﾘｵ2)'!J173","v":35.476618812513294},{"$f":"SUM(N75:S77)","v":120.741926293142},{"$f":"SUM(G77,N75)","v":0},{"$f":"SUM(H77,O75)","v":0},{"$f":"SUM(I77,P75)","v":21.52517404781349},{"$f":"SUM(J77,Q75)","v":0},{"$f":"SUM(K77,R75)","v":67.960000293794053},{"$f":"SUM(L77,S75)","v":35.688078432874484},{"$f":"SUM(U75:Z77)","v":125.17325277448202}]
[null,null,null,null,null,"その他月（８か月）",{"$f":"SUM('拠点方式（七尾港ｼﾅﾘｵ2)'!Q37:Q42)*8/100000","v":0},{"$f":"SUM('拠点方式（七尾港ｼﾅﾘｵ2)'!R37:R42)*8/100000","v":0},{"$f":"SUM('拠点方式（七尾港ｼﾅﾘｵ2)'!S37:S42)*8/100000","v":4.1037310085057552E-2},{"$f":"SUM('拠点方式（七尾港ｼﾅﾘｵ2)'!T37:T42)*8/100000","v":0},{"$f":"SUM('拠点方式（七尾港ｼﾅﾘｵ2)'!P37:P42)*8/100000","v":2.7722072639008282},{"$f":"SUM('拠点方式（七尾港ｼﾅﾘｵ2)'!U37:U42)*8/100000","v":0.14097308024079089}]
[null,null,null,null,null,"年間合計",{"$f":"SUM(G75:G76)","v":0},0,6.1555965127586328E-2,0,4.1583108958512423,0.21145962036118632]
[null,null,null,null,"敦賀港","ピーク月（４か月）",{"$f":"SUM('拠点方式（敦賀港ｼﾅﾘｵ2)'!F37:F42)*4/100000","v":0},{"$f":"SUM('拠点方式（敦賀港ｼﾅﾘｵ2)'!G37:G42)*4/100000","v":0},{"$f":"SUM('拠点方式（敦賀港ｼﾅﾘｵ2)'!H37:H42)*4/100000","v":5.6905069984613137E-2},{"$f":"SUM('拠点方式（敦賀港ｼﾅﾘｵ2)'!I37:I42)*4/100000","v":0},{"$f":"SUM('拠点方式（敦賀港ｼﾅﾘｵ2)'!J37:J42)*4/100000","v":7.0486540120395444E-2},{"$f":"SUM('拠点方式（敦賀港ｼﾅﾘｵ2)'!E37:E42)*4/100000","v":1.3324770590663311},{"$f":"SUM(G80:L80)","v":4.4359952396103353},{"$f":"'拠点方式（敦賀港ｼﾅﾘｵ2)'!E172+'拠点方式（敦賀港ｼﾅﾘｵ2)'!E173","v":0},{"$f":"'拠点方式（敦賀港ｼﾅﾘｵ2)'!F172+'拠点方式（敦賀港ｼﾅﾘｵ2)'!F173","v":0},{"$f":"'拠点方式（敦賀港ｼﾅﾘｵ2)'!G172+'拠点方式（敦賀港ｼﾅﾘｵ2)'!G173","v":21.463618082685905},{"$f":"'拠点方式（敦賀港ｼﾅﾘｵ2)'!H172+'拠点方式（敦賀港ｼﾅﾘｵ2)'!H173","v":0},{"$f":"'拠点方式（敦賀港ｼﾅﾘｵ2)'!I172+'拠点方式（敦賀港ｼﾅﾘｵ2)'!I173","v":35.476618812513294},{"$f":"'拠点方式（敦賀港ｼﾅﾘｵ2)'!J172+'拠点方式（敦賀港ｼﾅﾘｵ2)'!J173","v":63.801689397942809},{"$f":"SUM(N78:S80)","v":120.741926293142},{"$f":"SUM(G80,N78)","v":0},{"$f":"SUM(H80,O78)","v":0},{"$f":"SUM(I80,P78)","v":21.634333292639745},{"$f":"SUM(J80,Q78)","v":5.6389232096316355E-2},{"$f":"SUM(K80,R78)","v":35.688078432874484},{"$f":"SUM(L80,S78)","v":67.799120575141799},{"$f":"SUM(U78:Z80)","v":125.17792153275235}]
[null,null,null,null,null,"その他月（８か月）",{"$f":"SUM('拠点方式（敦賀港ｼﾅﾘｵ2)'!Q37:Q42)*8/100000","v":0},{"$f":"SUM('拠点方式（敦賀港ｼﾅﾘｵ2)'!R37:R42)*8/100000","v":0},{"$f":"SUM('拠点方式（敦賀港ｼﾅﾘｵ2)'!S37:S42)*8/100000","v":0.11381013996922627},{"$f":"SUM('拠点方式（敦賀港ｼﾅﾘｵ2)'!T37:T42)*8/100000","v":5.6389232096316355E-2},{"$f":"SUM('拠点方式（敦賀港ｼﾅﾘｵ2)'!U37:U42)*8/100000","v":0.14097308024079089},{"$f":"SUM('拠点方式（敦賀港ｼﾅﾘｵ2)'!P37:P42)*8/100000","v":2.6649541181326621}]
[null,null,null,null,null,"年間合計",{"$f":"SUM(G78:G79)","v":0},0,0.1707152099538394,5.6389232096316355E-2,0.21145962036118632,3.997431177198993]
[null,null,null,null,"２港揚げ\n（敦賀、七尾）","ピーク月（４か月）",{"$f":"SUM('拠点方式（2港揚ｼﾅﾘｵ2)'!F37:F42)*4/100000","v":0},{"$f":"SUM('拠点方式（2港揚ｼﾅﾘｵ2)'!G37:G42)*4/100000","v":0},{"$f":"SUM('拠点方式（2港揚ｼﾅﾘｵ2)'!H37:H42)*4/100000","v":2.0518655042528776E-2},{"$f":"SUM('拠点方式（2港揚ｼﾅﾘｵ2)'!I37:I42)*4/100000","v":0},{"$f":"SUM('拠点方式（2港揚ｼﾅﾘｵ2)'!E37:E42)*4/100000","v":0.13313928588927912},{"$f":"SUM('拠点方式（2港揚ｼﾅﾘｵ2)'!J37:J42)*4/100000","v":2.0169994557528543},{"$f":"SUM(G83:L83)","v":6.4873617558310697},{"$f":"'拠点方式（2港揚ｼﾅﾘｵ2)'!E173+'拠点方式（2港揚ｼﾅﾘｵ2)'!E174","v":0},{"$f":"'拠点方式（2港揚ｼﾅﾘｵ2)'!F173+'拠点方式（2港揚ｼﾅﾘｵ2)'!F174","v":0},{"$f":"'拠点方式（2港揚ｼﾅﾘｵ2)'!G173+'拠点方式（2港揚ｼﾅﾘｵ2)'!G174","v":21.463618082685905},{"$f":"'拠点方式（2港揚ｼﾅﾘｵ2)'!H173+'拠点方式（2港揚ｼﾅﾘｵ2)'!H174","v":0},{"$f":"'拠点方式（2港揚ｼﾅﾘｵ2)'!I173+'拠点方式（2港揚ｼﾅﾘｵ2)'!I174","v":45.877838312559867},{"$f":"'拠点方式（2港揚ｼﾅﾘｵ2)'!J173+'拠点方式（2港揚ｼﾅﾘｵ2)'!J174","v":35.476618812513294},{"$f":"SUM(N81:S83)","v":102.81807520775907},{"$f":"SUM(G83,N81)","v":0},{"$f":"SUM(H83,O81)","v":0},{"$f":"SUM(I83,P81)","v":21.52517404781349},{"$f":"SUM(J83,Q81)","v":0},{"$f":"SUM(K83,R81)","v":46.252645736004787},{"$f":"SUM(L83,S81)","v":41.527617179771859},{"$f":"SUM(U81:Z83)","v":109.30543696359013}]
[null,null,null,null,null,"その他月（８か月）",{"$f":"SUM('拠点方式（2港揚ｼﾅﾘｵ2)'!Q37:Q42)*8/100000","v":0},{"$f":"SUM('拠点方式（2港揚ｼﾅﾘｵ2)'!R37:R42)*8/100000","v":0},{"$f":"SUM('拠点方式（2港揚ｼﾅﾘｵ2)'!S37:S42)*8/100000","v":4.1037310085057552E-2},{"$f":"SUM('拠点方式（2港揚ｼﾅﾘｵ2)'!T37:T42)*8/100000","v":0},{"$f":"SUM('拠点方式（2港揚ｼﾅﾘｵ2)'!P37:P42)*8/100000","v":0.24166813755564154},{"$f":"SUM('拠点方式（2港揚ｼﾅﾘｵ2)'!U37:U42)*8/100000","v":4.0339989115057087}]
[null,null,null,null,null,"年間合計",{"$f":"SUM(G81:G82)","v":0},0,6.1555965127586328E-2,0,0.37480742344492068,6.050998367258563]
[null,null,"2030年","直送方式","－","ピーク月（４か月）",{"$f":"SUM('直送方式（ｼﾅﾘｵ2）ピーク月'!P78:P83)*4/100000","v":0.46475307776050007},{"$f":"SUM('直送方式（ｼﾅﾘｵ2）ピーク月'!Q78:Q83)*4/100000","v":0.29570085683539493},{"$f":"SUM('直送方式（ｼﾅﾘｵ2）ピーク月'!R78:R83)*4/100000","v":1.3001745018988249},{"$f":"SUM('直送方式（ｼﾅﾘｵ2）ピーク月'!S78:S83)*4/100000","v":0.28502228801837981},{"$f":"SUM('直送方式（ｼﾅﾘｵ2）ピーク月'!T78:T83)*4/100000","v":2.8334500681957207},{"$f":"SUM('直送方式（ｼﾅﾘｵ2）ピーク月'!U78:U83)*4/100000","v":2.7238275168272508},{"$f":"SUM(G86:L86)","v":18.151507343585241},{"$f":"'直送方式（ｼﾅﾘｵ2）_アンモニア'!E176+'直送方式（ｼﾅﾘｵ2）_アンモニア'!E177","v":11.161531189489818},{"$f":"'直送方式（ｼﾅﾘｵ2）_アンモニア'!F176+'直送方式（ｼﾅﾘｵ2）_アンモニア'!F177","v":5.3659045206714753},{"$f":"'直送方式（ｼﾅﾘｵ2）_アンモニア'!G176+'直送方式（ｼﾅﾘｵ2）_アンモニア'!G177","v":45.877838312559867},{"$f":"'直送方式（ｼﾅﾘｵ2）_アンモニア'!H176+'直送方式（ｼﾅﾘｵ2）_アンモニア'!H177","v":5.3659045206714753},{"$f":"'直送方式（ｼﾅﾘｵ2）_アンモニア'!I176+'直送方式（ｼﾅﾘｵ2）_アンモニア'!I177","v":72.826528799384505},{"$f":"'直送方式（ｼﾅﾘｵ2）_アンモニア'!J176+'直送方式（ｼﾅﾘｵ2）_アンモニア'!J177","v":74.755847565328111},{"$f":"SUM(N84:S86)","v":215.35355490810525},{"$f":"SUM(G86,N84)","v":12.555790422771318},{"$f":"SUM(H86,O84)","v":6.2530070911776603},{"$f":"SUM(I86,P84)","v":49.778361818256343},{"$f":"SUM(J86,Q84)","v":6.2209713847266146},{"$f":"SUM(K86,R84)","v":78.493428935775952},{"$f":"SUM(L86,S84)","v":80.20350259898261},{"$f":"SUM(U84:Z86)","v":233.5050622516905}]
[null,null,null,null,null,"その他月（８か月）",{"$f":"SUM('直送方式（ｼﾅﾘｵ2）その他月'!P78:P83)*8/100000","v":0.92950615552100013},{"$f":"SUM('直送方式（ｼﾅﾘｵ2）その他月'!Q78:Q83)*8/100000","v":0.59140171367078986},{"$f":"SUM('直送方式（ｼﾅﾘｵ2）その他月'!R78:R83)*8/100000","v":2.6003490037976498},{"$f":"SUM('直送方式（ｼﾅﾘｵ2）その他月'!S78:S83)*8/100000","v":0.57004457603675962},{"$f":"SUM('直送方式（ｼﾅﾘｵ2）その他月'!T78:T83)*8/100000","v":2.8334500681957207},{"$f":"SUM('直送方式（ｼﾅﾘｵ2）その他月'!U78:U83)*8/100000","v":2.7238275168272508}]
[null,null,null,null,null,"年間合計",{"$f":"SUM(G84:G85)","v":1.3942592332815003},0.8871025705061848,3.9005235056964747,0.85506686405513943,5.6669001363914413,5.4476550336545015]
[null,null,null,"拠点方式","伏木富山港","ピーク月（４か月）",{"$f":"SUM('拠点方式（伏木富山港ｼﾅﾘｵ2)'!F75:F80)*4/100000","v":2.1416395579953701E-2},{"$f":"SUM('拠点方式（伏木富山港ｼﾅﾘｵ2)'!G75:G80)*4/100000","v":1.3007512220852589E-2},{"$f":"SUM('拠点方式（伏木富山港ｼﾅﾘｵ2)'!E75:E80)*4/100000","v":4.565930548637521},{"$f":"SUM('拠点方式（伏木富山港ｼﾅﾘｵ2)'!H75:H80)*4/100000","v":1.5500618729849333E-2},{"$f":"SUM('拠点方式（伏木富山港ｼﾅﾘｵ2)'!I75:I80)*4/100000","v":8.9612980887014804E-2},{"$f":"SUM('拠点方式（伏木富山港ｼﾅﾘｵ2)'!J75:J80)*4/100000","v":0.24852666699332102},{"$f":"SUM(G89:L89)","v":14.861984169145538},{"$f":"'拠点方式（伏木富山港ｼﾅﾘｵ2)'!E185+'拠点方式（伏木富山港ｼﾅﾘｵ2)'!E186","v":11.161531189489818},{"$f":"'拠点方式（伏木富山港ｼﾅﾘｵ2)'!F185+'拠点方式（伏木富山港ｼﾅﾘｵ2)'!F186","v":5.3659045206714753},{"$f":"'拠点方式（伏木富山港ｼﾅﾘｵ2)'!G185+'拠点方式（伏木富山港ｼﾅﾘｵ2)'!G186","v":173.49295365324303},{"$f":"'拠点方式（伏木富山港ｼﾅﾘｵ2)'!H185+'拠点方式（伏木富山港ｼﾅﾘｵ2)'!H186","v":5.3659045206714753},{"$f":"'拠点方式（伏木富山港ｼﾅﾘｵ2)'!I185+'拠点方式（伏木富山港ｼﾅﾘｵ2)'!I186","v":72.826528799384505},{"$f":"'拠点方式（伏木富山港ｼﾅﾘｵ2)'!J185+'拠点方式（伏木富山港ｼﾅﾘｵ2)'!J186","v":74.755847565328111},{"$f":"SUM(N87:S89)","v":342.96867024878844},{"$f":"SUM(G89,N87)","v":11.225780376229679},{"$f":"SUM(H89,O87)","v":5.4049270573340333},{"$f":"SUM(I89,P87)","v":187.19074529915559},{"$f":"SUM(J89,Q87)","v":5.4124063768610231},{"$f":"SUM(K89,R87)","v":73.095367742045553},{"$f":"SUM(L89,S87)","v":75.501427566308067},{"$f":"SUM(U87:Z89)","v":357.83065441793394}]
[null,null,null,null,null,"その他月（８か月）",{"$f":"SUM('拠点方式（伏木富山港ｼﾅﾘｵ2)'!Q75:Q80)*8/100000","v":4.2832791159907402E-2},{"$f":"SUM('拠点方式（伏木富山港ｼﾅﾘｵ2)'!R75:R80)*8/100000","v":2.6015024441705177E-2},{"$f":"SUM('拠点方式（伏木富山港ｼﾅﾘｵ2)'!P75:P80)*8/100000","v":9.131861097275042},{"$f":"SUM('拠点方式（伏木富山港ｼﾅﾘｵ2)'!S75:S80)*8/100000","v":3.1001237459698665E-2},{"$f":"SUM('拠点方式（伏木富山港ｼﾅﾘｵ2)'!T75:T80)*8/100000","v":0.17922596177402961},{"$f":"SUM('拠点方式（伏木富山港ｼﾅﾘｵ2)'!U75:U80)*8/100000","v":0.49705333398664203}]
[null,null,null,null,null,"年間合計",{"$f":"SUM(G87:G88)","v":6.4249186739861103E-2},3.9022536662557769E-2,13.697791645912563,4.6501856189547996E-2,0.26883894266104441,0.74558000097996302]
[null,null,null,null,"七尾港","ピーク月（４か月）",{"$f":"SUM('拠点方式（七尾港ｼﾅﾘｵ2)'!F75:F80)*4/100000","v":2.1079129507828444E-2},{"$f":"SUM('拠点方式（七尾港ｼﾅﾘｵ2)'!G75:G80)*4/100000","v":1.1598365063593555E-2},{"$f":"SUM('拠点方式（七尾港ｼﾅﾘｵ2)'!H75:H80)*4/100000","v":5.974198725800986E-2},{"$f":"SUM('拠点方式（七尾港ｼﾅﾘｵ2)'!I75:I80)*4/100000","v":1.4199867507764075E-2},{"$f":"SUM('拠点方式（七尾港ｼﾅﾘｵ2)'!E75:E80)*4/100000","v":4.5484674426850971},{"$f":"SUM('拠点方式（七尾港ｼﾅﾘｵ2)'!J75:J80)*4/100000","v":0.23299375030623848},{"$f":"SUM(G92:L92)","v":14.664241626985593},{"$f":"'拠点方式（七尾港ｼﾅﾘｵ2)'!E185+'拠点方式（七尾港ｼﾅﾘｵ2)'!E186","v":11.161531189489818},{"$f":"'拠点方式（七尾港ｼﾅﾘｵ2)'!F185+'拠点方式（七尾港ｼﾅﾘｵ2)'!F186","v":5.3659045206714753},{"$f":"'拠点方式（七尾港ｼﾅﾘｵ2)'!G185+'拠点方式（七尾港ｼﾅﾘｵ2)'!G186","v":45.877838312559867},{"$f":"'拠点方式（七尾港ｼﾅﾘｵ2)'!H185+'拠点方式（七尾港ｼﾅﾘｵ2)'!H186","v":5.3659045206714753},{"$f":"'拠点方式（七尾港ｼﾅﾘｵ2)'!I185+'拠点方式（七尾港ｼﾅﾘｵ2)'!I186","v":173.49295365324303},{"$f":"'拠点方式（七尾港ｼﾅﾘｵ2)'!J185+'拠点方式（七尾港ｼﾅﾘｵ2)'!J186","v":74.755847565328111},{"$f":"SUM(N90:S92)","v":316.01997976196378},{"$f":"SUM(G92,N90)","v":11.224768578013302},{"$f":"SUM(H92,O90)","v":5.4006996158622558},{"$f":"SUM(I92,P90)","v":46.057064274333896},{"$f":"SUM(J92,Q90)","v":5.4085041231947679},{"$f":"SUM(K92,R90)","v":187.13835598129833},{"$f":"SUM(L92,S90)","v":75.454828816246831},{"$f":"SUM(U90:Z92)","v":330.68422138894942}]
[null,null,null,null,null,"その他月（８か月）",{"$f":"SUM('拠点方式（七尾港ｼﾅﾘｵ2)'!Q75:Q80)*8/100000","v":4.2158259015656889E-2},{"$f":"SUM('拠点方式（七尾港ｼﾅﾘｵ2)'!R75:R80)*8/100000","v":2.319673012718711E-2},{"$f":"SUM('拠点方式（七尾港ｼﾅﾘｵ2)'!S75:S80)*8/100000","v":0.11948397451601972},{"$f":"SUM('拠点方式（七尾港ｼﾅﾘｵ2)'!T75:T80)*8/100000","v":2.8399735015528151E-2},{"$f":"SUM('拠点方式（七尾港ｼﾅﾘｵ2)'!P75:P80)*8/100000","v":9.0969348853701941},{"$f":"SUM('拠点方式（七尾港ｼﾅﾘｵ2)'!U75:U80)*8/100000","v":0.46598750061247696}]
[null,null,null,null,null,"年間合計",{"$f":"SUM(G90:G91)","v":6.323738852348533E-2},3.4795095190780667E-2,0.17922596177402958,4.2599602523292229E-2,13.64540232805529,0.69898125091871544]
[null,null,null,null,"敦賀港","ピーク月（４か月）",{"$f":"SUM('拠点方式（敦賀港ｼﾅﾘｵ2)'!F75:F80)*4/100000","v":4.1146460799281123E-2},{"$f":"SUM('拠点方式（敦賀港ｼﾅﾘｵ2)'!G75:G80)*4/100000","v":2.3305126062360886E-2},{"$f":"SUM('拠点方式（敦賀港ｼﾅﾘｵ2)'!H75:H80)*4/100000","v":0.16568444466221402},{"$f":"SUM('拠点方式（敦賀港ｼﾅﾘｵ2)'!I75:I80)*4/100000","v":8.4548829435541813E-3},{"$f":"SUM('拠点方式（敦賀港ｼﾅﾘｵ2)'!J75:J80)*4/100000","v":0.23299375030623848},{"$f":"SUM('拠点方式（敦賀港ｼﾅﾘｵ2)'!E75:E80)*4/100000","v":4.3724930673183673},{"$f":"SUM(G95:L95)","v":14.532233196276049},{"$f":"'拠点方式（敦賀港ｼﾅﾘｵ2)'!E185+'拠点方式（敦賀港ｼﾅﾘｵ2)'!E186","v":11.161531189489818},{"$f":"'拠点方式（敦賀港ｼﾅﾘｵ2)'!F185+'拠点方式（敦賀港ｼﾅﾘｵ2)'!F186","v":5.3659045206714753},{"$f":"'拠点方式（敦賀港ｼﾅﾘｵ2)'!G185+'拠点方式（敦賀港ｼﾅﾘｵ2)'!G186","v":45.877838312559867},{"$f":"'拠点方式（敦賀港ｼﾅﾘｵ2)'!H185+'拠点方式（敦賀港ｼﾅﾘｵ2)'!H186","v":5.3659045206714753},{"$f":"'拠点方式（敦賀港ｼﾅﾘｵ2)'!I185+'拠点方式（敦賀港ｼﾅﾘｵ2)'!I186","v":72.826528799384505},{"$f":"'拠点方式（敦賀港ｼﾅﾘｵ2)'!J185+'拠点方式（敦賀港ｼﾅﾘｵ2)'!J186","v":173.49295365324303},{"$f":"SUM(N93:S95)","v":314.09066099602018},{"$f":"SUM(G95,N93)","v":11.28497057188766},{"$f":"SUM(H95,O93)","v":5.4358198988585578},{"$f":"SUM(I95,P93)","v":46.374891646546509},{"$f":"SUM(J95,Q93)","v":5.391269169502138},{"$f":"SUM(K95,R93)","v":73.525510050303225},{"$f":"SUM(L95,S93)","v":186.61043285519813},{"$f":"SUM(U93:Z95)","v":328.62289419229626}]
[null,null,null,null,null,"その他月（８か月）",{"$f":"SUM('拠点方式（敦賀港ｼﾅﾘｵ2)'!Q75:Q80)*8/100000","v":8.2292921598562246E-2},{"$f":"SUM('拠点方式（敦賀港ｼﾅﾘｵ2)'!R75:R80)*8/100000","v":4.6610252124721772E-2},{"$f":"SUM('拠点方式（敦賀港ｼﾅﾘｵ2)'!S75:S80)*8/100000","v":0.33136888932442804},{"$f":"SUM('拠点方式（敦賀港ｼﾅﾘｵ2)'!T75:T80)*8/100000","v":1.6909765887108363E-2},{"$f":"SUM('拠点方式（敦賀港ｼﾅﾘｵ2)'!U75:U80)*8/100000","v":0.46598750061247696},{"$f":"SUM('拠点方式（敦賀港ｼﾅﾘｵ2)'!P75:P80)*8/100000","v":8.7449861346367346}]
[null,null,null,null,null,"年間合計",{"$f":"SUM(G93:G94)","v":0.12343938239784337},6.9915378187082655E-2,0.49705333398664209,2.5364648830662542E-2,0.69898125091871544,13.117479201955103]
[null,null,null,null,"２港揚げ\n（七尾、敦賀）","ピーク月（４か月）",{"$f":"SUM('拠点方式（2港揚ｼﾅﾘｵ2)'!F75:F80)*4/100000","v":2.1079129507828444E-2},{"$f":"SUM('拠点方式（2港揚ｼﾅﾘｵ2)'!G75:G80)*4/100000","v":1.1598365063593555E-2},{"$f":"SUM('拠点方式（2港揚ｼﾅﾘｵ2)'!H75:H80)*4/100000","v":5.974198725800986E-2},{"$f":"SUM('拠点方式（2港揚ｼﾅﾘｵ2)'!I75:I80)*4/100000","v":1.4199867507764075E-2},{"$f":"SUM('拠点方式（2港揚ｼﾅﾘｵ2)'!E75:E80)*4/100000","v":0.26194658928635384},{"$f":"SUM('拠点方式（2港揚ｼﾅﾘｵ2)'!J75:J80)*4/100000","v":4.3724930673183673},{"$f":"SUM(G98:L98)","v":14.223177017825751},{"$f":"'拠点方式（2港揚ｼﾅﾘｵ2)'!E186+'拠点方式（2港揚ｼﾅﾘｵ2)'!E187","v":11.161531189489818},{"$f":"'拠点方式（2港揚ｼﾅﾘｵ2)'!F186+'拠点方式（2港揚ｼﾅﾘｵ2)'!F187","v":5.3659045206714753},{"$f":"'拠点方式（2港揚ｼﾅﾘｵ2)'!G186+'拠点方式（2港揚ｼﾅﾘｵ2)'!G187","v":45.877838312559867},{"$f":"'拠点方式（2港揚ｼﾅﾘｵ2)'!H186+'拠点方式（2港揚ｼﾅﾘｵ2)'!H187","v":5.3659045206714753},{"$f":"'拠点方式（2港揚ｼﾅﾘｵ2)'!I186+'拠点方式（2港揚ｼﾅﾘｵ2)'!I187","v":84.05638988898319},{"$f":"'拠点方式（2港揚ｼﾅﾘｵ2)'!J186+'拠点方式（2港揚ｼﾅﾘｵ2)'!J187","v":74.755847565328111},{"$f":"SUM(N96:S98)","v":226.58341599770392},{"$f":"SUM(G98,N96)","v":11.224768578013302},{"$f":"SUM(H98,O96)","v":5.4006996158622558},{"$f":"SUM(I98,P96)","v":46.057064274333896},{"$f":"SUM(J98,Q96)","v":5.4085041231947679},{"$f":"SUM(K98,R96)","v":84.84222965684225},{"$f":"SUM(L98,S96)","v":87.873326767283217},{"$f":"SUM(U96:Z98)","v":240.8065930155297}]
[null,null,null,null,null,"その他月（８か月）",{"$f":"SUM('拠点方式（2港揚ｼﾅﾘｵ2)'!Q75:Q80)*8/100000","v":4.2158259015656889E-2},{"$f":"SUM('拠点方式（2港揚ｼﾅﾘｵ2)'!R75:R80)*8/100000","v":2.319673012718711E-2},{"$f":"SUM('拠点方式（2港揚ｼﾅﾘｵ2)'!S75:S80)*8/100000","v":0.11948397451601972},{"$f":"SUM('拠点方式（2港揚ｼﾅﾘｵ2)'!T75:T80)*8/100000","v":2.8399735015528151E-2},{"$f":"SUM('拠点方式（2港揚ｼﾅﾘｵ2)'!P75:P80)*8/100000","v":0.52389317857270767},{"$f":"SUM('拠点方式（2港揚ｼﾅﾘｵ2)'!U75:U80)*8/100000","v":8.7449861346367346}]
[null,null,null,null,null,"年間合計",{"$f":"SUM(G96:G97)","v":6.323738852348533E-2},3.4795095190780667E-2,0.17922596177402958,4.2599602523292229E-2,0.78583976785906151,13.117479201955103]
[null,null,"移行期","直送方式","－","ピーク月（４か月）",{"$f":"SUM('直送方式（ｼﾅﾘｵ2）ピーク月'!P114:P119)*4/100000","v":0.99621068954863223},{"$f":"SUM('直送方式（ｼﾅﾘｵ2）ピーク月'!Q114:Q119)*4/100000","v":0.98607777059071222},{"$f":"SUM('直送方式（ｼﾅﾘｵ2）ピーク月'!R114:R119)*4/100000","v":2.8443286419956451},{"$f":"SUM('直送方式（ｼﾅﾘｵ2）ピーク月'!S114:S119)*4/100000","v":1.7736522572365263},{"$f":"SUM('直送方式（ｼﾅﾘｵ2）ピーク月'!T114:T119)*4/100000","v":4.2501751022935812},{"$f":"SUM('直送方式（ｼﾅﾘｵ2）ピーク月'!U114:U119)*4/100000","v":4.0857412752408759},{"$f":"SUM(G101:L101)","v":39.251279625694949},{"$f":"'直送方式（ｼﾅﾘｵ2）_アンモニア'!E190+'直送方式（ｼﾅﾘｵ2）_アンモニア'!E191","v":40.843454814299577},{"$f":"'直送方式（ｼﾅﾘｵ2）_アンモニア'!F190+'直送方式（ｼﾅﾘｵ2）_アンモニア'!F191","v":38.207211399973822},{"$f":"'直送方式（ｼﾅﾘｵ2）_アンモニア'!G190+'直送方式（ｼﾅﾘｵ2）_アンモニア'!G191","v":70.871305407088002},{"$f":"'直送方式（ｼﾅﾘｵ2）_アンモニア'!H190+'直送方式（ｼﾅﾘｵ2）_アンモニア'!H191","v":29.666877766494054},{"$f":"'直送方式（ｼﾅﾘｵ2）_アンモニア'!I190+'直送方式（ｼﾅﾘｵ2）_アンモニア'!I191","v":91.139848159614516},{"$f":"'直送方式（ｼﾅﾘｵ2）_アンモニア'!J190+'直送方式（ｼﾅﾘｵ2）_アンモニア'!J191","v":93.725589525776897},{"$f":"SUM(N99:S101)","v":364.45428707324692},{"$f":"SUM(G101,N99)","v":43.832086882945475},{"$f":"SUM(H101,O99)","v":41.165444711745963},{"$f":"SUM(I101,P99)","v":79.404291333074937},{"$f":"SUM(J101,Q99)","v":34.987834538203629},{"$f":"SUM(K101,R99)","v":101.05692339829955},{"$f":"SUM(L101,S99)","v":103.25898583467227},{"$f":"SUM(U99:Z101)","v":403.70556669894182}]
[null,null,null,null,null,"その他月（８か月）",{"$f":"SUM('直送方式（ｼﾅﾘｵ2）その他月'!P114:P119)*8/100000","v":1.9924213790972645},{"$f":"SUM('直送方式（ｼﾅﾘｵ2）その他月'!Q114:Q119)*8/100000","v":1.9721555411814244},{"$f":"SUM('直送方式（ｼﾅﾘｵ2）その他月'!R114:R119)*8/100000","v":5.6886572839912901},{"$f":"SUM('直送方式（ｼﾅﾘｵ2）その他月'!S114:S119)*8/100000","v":3.5473045144730526},{"$f":"SUM('直送方式（ｼﾅﾘｵ2）その他月'!T114:T119)*8/100000","v":5.6669001363914413},{"$f":"SUM('直送方式（ｼﾅﾘｵ2）その他月'!U114:U119)*8/100000","v":5.4476550336545015}]
[null,null,null,null,null,"年間合計",{"$f":"SUM(G99:G100)","v":2.9886320686458969},2.9582333117721369,8.5329859259869352,5.3209567717095787,9.9170752386850225,9.5333963088953766]
[null,null,null,"拠点方式","伏木富山港","ピーク月（４か月）",{"$f":"SUM('拠点方式（伏木富山港ｼﾅﾘｵ2)'!F113:F118)*4/100000","v":4.5906618437385763E-2},{"$f":"SUM('拠点方式（伏木富山港ｼﾅﾘｵ2)'!G113:G118)*4/100000","v":4.3376332381781811E-2},{"$f":"SUM('拠点方式（伏木富山港ｼﾅﾘｵ2)'!E113:E118)*4/100000","v":10.653837946820882},{"$f":"SUM('拠点方式（伏木富山港ｼﾅﾘｵ2)'!H113:H118)*4/100000","v":5.1690129421623321E-2},{"$f":"SUM('拠点方式（伏木富山港ｼﾅﾘｵ2)'!I113:I118)*4/100000","v":0.17922596177402961},{"$f":"SUM('拠点方式（伏木富山港ｼﾅﾘｵ2)'!J113:J118)*4/100000","v":0.49705333398664203},{"$f":"SUM(G104:L104)","v":31.118755049840725},{"$f":"'拠点方式（伏木富山港ｼﾅﾘｵ2)'!E198+'拠点方式（伏木富山港ｼﾅﾘｵ2)'!E199","v":40.843454814299577},{"$f":"'拠点方式（伏木富山港ｼﾅﾘｵ2)'!F198+'拠点方式（伏木富山港ｼﾅﾘｵ2)'!F199","v":38.207211399973822},{"$f":"'拠点方式（伏木富山港ｼﾅﾘｵ2)'!G198+'拠点方式（伏木富山港ｼﾅﾘｵ2)'!G199","v":301.36134211622505},{"$f":"'拠点方式（伏木富山港ｼﾅﾘｵ2)'!H198+'拠点方式（伏木富山港ｼﾅﾘｵ2)'!H199","v":29.666877766494054},{"$f":"'拠点方式（伏木富山港ｼﾅﾘｵ2)'!I198+'拠点方式（伏木富山港ｼﾅﾘｵ2)'!I199","v":91.139848159614516},{"$f":"'拠点方式（伏木富山港ｼﾅﾘｵ2)'!J198+'拠点方式（伏木富山港ｼﾅﾘｵ2)'!J199","v":93.725589525776897},{"$f":"SUM(N102:S104)","v":594.94432378238389},{"$f":"SUM(G104,N102)","v":40.981174669611732},{"$f":"SUM(H104,O102)","v":38.337340397119171},{"$f":"SUM(I104,P102)","v":330.27890225759603},{"$f":"SUM(J104,Q102)","v":29.796812367144518},{"$f":"SUM(K104,R102)","v":91.617784057678591},{"$f":"SUM(L104,S102)","v":95.051065083074604},{"$f":"SUM(U102:Z104)","v":626.06307883222462}]
[null,null,null,null,null,"その他月（８か月）",{"$f":"SUM('拠点方式（伏木富山港ｼﾅﾘｵ2)'!Q113:Q118)*8/100000","v":9.1813236874771526E-2},{"$f":"SUM('拠点方式（伏木富山港ｼﾅﾘｵ2)'!R113:R118)*8/100000","v":8.6752664763563622E-2},{"$f":"SUM('拠点方式（伏木富山港ｼﾅﾘｵ2)'!P113:P118)*8/100000","v":18.263722194550084},{"$f":"SUM('拠点方式（伏木富山港ｼﾅﾘｵ2)'!S113:S118)*8/100000","v":7.8244471228843052E-2},{"$f":"SUM('拠点方式（伏木富山港ｼﾅﾘｵ2)'!T113:T118)*8/100000","v":0.29870993629004933},{"$f":"SUM('拠点方式（伏木富山港ｼﾅﾘｵ2)'!U113:U118)*8/100000","v":0.82842222331106996}]
[null,null,null,null,null,"年間合計",{"$f":"SUM(G102:G103)","v":0.1377198553121573},0.13012899714534543,28.917560141370966,0.12993460065046636,0.47793589806407893,1.3254755572977119]
[null,null,null,null,"七尾港","ピーク月（４か月）",{"$f":"SUM('拠点方式（七尾港ｼﾅﾘｵ2)'!F113:F118)*4/100000","v":4.5183679564356052E-2},{"$f":"SUM('拠点方式（七尾港ｼﾅﾘｵ2)'!G113:G118)*4/100000","v":3.8677229707088784E-2},{"$f":"SUM('拠点方式（七尾港ｼﾅﾘｵ2)'!H113:H118)*4/100000","v":0.11948397451601972},{"$f":"SUM('拠点方式（七尾港ｼﾅﾘｵ2)'!I113:I118)*4/100000","v":4.7352496183445149E-2},{"$f":"SUM('拠点方式（七尾港ｼﾅﾘｵ2)'!E113:E118)*4/100000","v":10.613090699598562},{"$f":"SUM('拠点方式（七尾港ｼﾅﾘｵ2)'!J113:J118)*4/100000","v":0.46598750061247696},{"$f":"SUM(G107:L107)","v":30.71891746720862},{"$f":"'拠点方式（七尾港ｼﾅﾘｵ2)'!E198+'拠点方式（七尾港ｼﾅﾘｵ2)'!E199","v":40.843454814299577},{"$f":"'拠点方式（七尾港ｼﾅﾘｵ2)'!F198+'拠点方式（七尾港ｼﾅﾘｵ2)'!F199","v":38.207211399973822},{"$f":"'拠点方式（七尾港ｼﾅﾘｵ2)'!G198+'拠点方式（七尾港ｼﾅﾘｵ2)'!G199","v":70.871305407088002},{"$f":"'拠点方式（七尾港ｼﾅﾘｵ2)'!H198+'拠点方式（七尾港ｼﾅﾘｵ2)'!H199","v":29.666877766494054},{"$f":"'拠点方式（七尾港ｼﾅﾘｵ2)'!I198+'拠点方式（七尾港ｼﾅﾘｵ2)'!I199","v":301.36134211622505},{"$f":"'拠点方式（七尾港ｼﾅﾘｵ2)'!J198+'拠点方式（七尾港ｼﾅﾘｵ2)'!J199","v":93.725589525776897},{"$f":"SUM(N105:S107)","v":574.67578102985738},{"$f":"SUM(G107,N105)","v":40.979005852992643},{"$f":"SUM(H107,O105)","v":38.323243089095087},{"$f":"SUM(I107,P105)","v":71.170015343378054},{"$f":"SUM(J107,Q105)","v":29.785908764292731},{"$f":"SUM(K107,R105)","v":330.16830258656398},{"$f":"SUM(L107,S105)","v":94.968222860743509},{"$f":"SUM(U105:Z107)","v":605.39469849706597}]
[null,null,null,null,null,"その他月（８か月）",{"$f":"SUM('拠点方式（七尾港ｼﾅﾘｵ2)'!Q113:Q118)*8/100000","v":9.0367359128712105E-2},{"$f":"SUM('拠点方式（七尾港ｼﾅﾘｵ2)'!R113:R118)*8/100000","v":7.7354459414177568E-2},{"$f":"SUM('拠点方式（七尾港ｼﾅﾘｵ2)'!S113:S118)*8/100000","v":0.17922596177402961},{"$f":"SUM('拠点方式（七尾港ｼﾅﾘｵ2)'!T113:T118)*8/100000","v":7.1678501615233856E-2},{"$f":"SUM('拠点方式（七尾港ｼﾅﾘｵ2)'!P113:P118)*8/100000","v":18.193869770740388},{"$f":"SUM('拠点方式（七尾港ｼﾅﾘｵ2)'!U113:U118)*8/100000","v":0.77664583435412815}]
[null,null,null,null,null,"年間合計",{"$f":"SUM(G105:G106)","v":0.13555103869306817},0.11603168912126635,0.29870993629004933,0.11903099779867901,28.80696047033895,1.2426333349666052]
[null,null,null,null,"敦賀港","ピーク月（４か月）",{"$f":"SUM('拠点方式（敦賀港ｼﾅﾘｵ2)'!F113:F118)*4/100000","v":8.8198542509623015E-2},{"$f":"SUM('拠点方式（敦賀港ｼﾅﾘｵ2)'!G113:G118)*4/100000","v":7.7715928850692423E-2},{"$f":"SUM('拠点方式（敦賀港ｼﾅﾘｵ2)'!H113:H118)*4/100000","v":0.33136888932442804},{"$f":"SUM('拠点方式（敦賀港ｼﾅﾘｵ2)'!I113:I118)*4/100000","v":2.8194616048158178E-2},{"$f":"SUM('拠点方式（敦賀港ｼﾅﾘｵ2)'!J113:J118)*4/100000","v":0.46598750061247696},{"$f":"SUM('拠点方式（敦賀港ｼﾅﾘｵ2)'!E113:E118)*4/100000","v":10.202483823742858},{"$f":"SUM(G110:L110)","v":30.332128483911564},{"$f":"'拠点方式（敦賀港ｼﾅﾘｵ2)'!E198+'拠点方式（敦賀港ｼﾅﾘｵ2)'!E199","v":40.843454814299577},{"$f":"'拠点方式（敦賀港ｼﾅﾘｵ2)'!F198+'拠点方式（敦賀港ｼﾅﾘｵ2)'!F199","v":38.207211399973822},{"$f":"'拠点方式（敦賀港ｼﾅﾘｵ2)'!G198+'拠点方式（敦賀港ｼﾅﾘｵ2)'!G199","v":70.871305407088002},{"$f":"'拠点方式（敦賀港ｼﾅﾘｵ2)'!H198+'拠点方式（敦賀港ｼﾅﾘｵ2)'!H199","v":29.666877766494054},{"$f":"'拠点方式（敦賀港ｼﾅﾘｵ2)'!I198+'拠点方式（敦賀港ｼﾅﾘｵ2)'!I199","v":91.139848159614516},{"$f":"'拠点方式（敦賀港ｼﾅﾘｵ2)'!J198+'拠点方式（敦賀港ｼﾅﾘｵ2)'!J199","v":301.36134211622505},{"$f":"SUM(N108:S110)","v":572.09003966369505},{"$f":"SUM(G110,N108)","v":41.108050441828446},{"$f":"SUM(H110,O108)","v":38.440359186525896},{"$f":"SUM(I110,P108)","v":71.699727630399067},{"$f":"SUM(J110,Q108)","v":29.737751185030671},{"$f":"SUM(K110,R108)","v":92.382481494581128},{"$f":"SUM(L110,S108)","v":329.05379820924139},{"$f":"SUM(U108:Z110)","v":602.4221681476065}]
[null,null,null,null,null,"その他月（８か月）",{"$f":"SUM('拠点方式（敦賀港ｼﾅﾘｵ2)'!Q113:Q118)*8/100000","v":0.17639708501924603},{"$f":"SUM('拠点方式（敦賀港ｼﾅﾘｵ2)'!R113:R118)*8/100000","v":0.15543185770138485},{"$f":"SUM('拠点方式（敦賀港ｼﾅﾘｵ2)'!S113:S118)*8/100000","v":0.49705333398664203},{"$f":"SUM('拠点方式（敦賀港ｼﾅﾘｵ2)'!T113:T118)*8/100000","v":4.2678802488459851E-2},{"$f":"SUM('拠点方式（敦賀港ｼﾅﾘｵ2)'!U113:U118)*8/100000","v":0.77664583435412815},{"$f":"SUM('拠点方式（敦賀港ｼﾅﾘｵ2)'!P113:P118)*8/100000","v":17.489972269273469}]
[null,null,null,null,null,"年間合計",{"$f":"SUM(G108:G109)","v":0.26459562752886906},0.23314778655207727,0.82842222331107007,7.0873418536618021E-2,1.2426333349666052,27.692456093016325]
[null,null,null,null,"２港揚げ\n（敦賀、七尾）","ピーク月（４か月）",{"$f":"SUM('拠点方式（2港揚ｼﾅﾘｵ2)'!F113:F118)*4/100000","v":4.5183679564356052E-2},{"$f":"SUM('拠点方式（2港揚ｼﾅﾘｵ2)'!G113:G118)*4/100000","v":3.8677229707088784E-2},{"$f":"SUM('拠点方式（2港揚ｼﾅﾘｵ2)'!H113:H118)*4/100000","v":0.11948397451601972},{"$f":"SUM('拠点方式（2港揚ｼﾅﾘｵ2)'!I113:I118)*4/100000","v":4.7352496183445149E-2},{"$f":"SUM('拠点方式（2港揚ｼﾅﾘｵ2)'!E113:E118)*4/100000","v":0.61120870833482555},{"$f":"SUM('拠点方式（2港揚ｼﾅﾘｵ2)'!J113:J118)*4/100000","v":10.202483823742858},{"$f":"SUM(G113:L113)","v":30.02077482039963},{"$f":"'拠点方式（2港揚ｼﾅﾘｵ2)'!E199+'拠点方式（2港揚ｼﾅﾘｵ2)'!E200","v":40.843454814299577},{"$f":"'拠点方式（2港揚ｼﾅﾘｵ2)'!F199+'拠点方式（2港揚ｼﾅﾘｵ2)'!F200","v":38.207211399973822},{"$f":"'拠点方式（2港揚ｼﾅﾘｵ2)'!G199+'拠点方式（2港揚ｼﾅﾘｵ2)'!G200","v":70.871305407088002},{"$f":"'拠点方式（2港揚ｼﾅﾘｵ2)'!H199+'拠点方式（2港揚ｼﾅﾘｵ2)'!H200","v":29.666877766494054},{"$f":"'拠点方式（2港揚ｼﾅﾘｵ2)'!I199+'拠点方式（2港揚ｼﾅﾘｵ2)'!I200","v":116.37432899367133},{"$f":"'拠点方式（2港揚ｼﾅﾘｵ2)'!J199+'拠点方式（2港揚ｼﾅﾘｵ2)'!J200","v":93.725589525776897},{"$f":"SUM(N111:S113)","v":389.68876790730371},{"$f":"SUM(G113,N111)","v":40.979005852992643},{"$f":"SUM(H113,O111)","v":38.323243089095087},{"$f":"SUM(I113,P111)","v":71.170015343378054},{"$f":"SUM(J113,Q111)","v":29.785908764292731},{"$f":"SUM(K113,R111)","v":118.03332405915157},{"$f":"SUM(L113,S111)","v":121.41804561879323},{"$f":"SUM(U111:Z113)","v":419.70954272770337}]
[null,null,null,null,null,"その他月（８か月）",{"$f":"SUM('拠点方式（2港揚ｼﾅﾘｵ2)'!Q113:Q118)*8/100000","v":9.0367359128712105E-2},{"$f":"SUM('拠点方式（2港揚ｼﾅﾘｵ2)'!R113:R118)*8/100000","v":7.7354459414177568E-2},{"$f":"SUM('拠点方式（2港揚ｼﾅﾘｵ2)'!S113:S118)*8/100000","v":0.17922596177402961},{"$f":"SUM('拠点方式（2港揚ｼﾅﾘｵ2)'!T113:T118)*8/100000","v":7.1678501615233856E-2},{"$f":"SUM('拠点方式（2港揚ｼﾅﾘｵ2)'!P113:P118)*8/100000","v":1.0477863571454153},{"$f":"SUM('拠点方式（2港揚ｼﾅﾘｵ2)'!U113:U118)*8/100000","v":17.489972269273469}]
[null,null,null,null,null,"年間合計",{"$f":"SUM(G111:G112)","v":0.13555103869306817},0.11603168912126635,0.29870993629004933,0.11903099779867901,1.6589950654802408,27.692456093016325]
[null,null,"2050年","直送方式","－","ピーク月（４か月）",{"$f":"SUM('直送方式（ｼﾅﾘｵ2）ピーク月'!P150:P155)*4/100000","v":1.3162402062470893},{"$f":"SUM('直送方式（ｼﾅﾘｵ2）ピーク月'!Q150:Q155)*4/100000","v":1.3028521192902021},{"$f":"SUM('直送方式（ｼﾅﾘｵ2）ピーク月'!R150:R155)*4/100000","v":5.6886572839912901},{"$f":"SUM('直送方式（ｼﾅﾘｵ2）ピーク月'!S150:S155)*4/100000","v":3.5473045144730526},{"$f":"SUM('直送方式（ｼﾅﾘｵ2）ピーク月'!T150:T155)*4/100000","v":8.5003502045871624},{"$f":"SUM('直送方式（ｼﾅﾘｵ2）ピーク月'!U150:U155)*4/100000","v":9.5333963088953766},{"$f":"SUM(G116:L116)","v":80.377969556815643},{"$f":"'直送方式（ｼﾅﾘｵ2）_アンモニア'!E203+'直送方式（ｼﾅﾘｵ2）_アンモニア'!E204","v":44.646124757959271},{"$f":"'直送方式（ｼﾅﾘｵ2）_アンモニア'!F203+'直送方式（ｼﾅﾘｵ2）_アンモニア'!F204","v":39.536322545701118},{"$f":"'直送方式（ｼﾅﾘｵ2）_アンモニア'!G203+'直送方式（ｼﾅﾘｵ2）_アンモニア'!G204","v":166.30022100156256},{"$f":"'直送方式（ｼﾅﾘｵ2）_アンモニア'!H203+'直送方式（ｼﾅﾘｵ2）_アンモニア'!H204","v":31.169389627341449},{"$f":"'直送方式（ｼﾅﾘｵ2）_アンモニア'!I203+'直送方式（ｼﾅﾘｵ2）_アンモニア'!I204","v":246.37769800273546},{"$f":"'直送方式（ｼﾅﾘｵ2）_アンモニア'!J203+'直送方式（ｼﾅﾘｵ2）_アンモニア'!J204","v":368.02317225458722},{"$f":"SUM(N114:S116)","v":896.0529281898871},{"$f":"SUM(G116,N114)","v":48.59484537670054},{"$f":"SUM(H116,O114)","v":43.444878903571727},{"$f":"SUM(I116,P114)","v":180.52186421154079},{"$f":"SUM(J116,Q114)","v":40.924477042142342},{"$f":"SUM(K116,R114)","v":269.04529854830122},{"$f":"SUM(L116,S114)","v":393.8995336644461},{"$f":"SUM(U114:Z116)","v":976.43089774670284}]
[null,null,null,null,null,"その他月（８か月）",{"$f":"SUM('直送方式（ｼﾅﾘｵ2）その他月'!P150:P155)*8/100000","v":2.6324804124941785},{"$f":"SUM('直送方式（ｼﾅﾘｵ2）その他月'!Q150:Q155)*8/100000","v":2.6057042385804041},{"$f":"SUM('直送方式（ｼﾅﾘｵ2）その他月'!R150:R155)*8/100000","v":8.5329859259869352},{"$f":"SUM('直送方式（ｼﾅﾘｵ2）その他月'!S150:S155)*8/100000","v":6.2077829003278424},{"$f":"SUM('直送方式（ｼﾅﾘｵ2）その他月'!T150:T155)*8/100000","v":14.167250340978606},{"$f":"SUM('直送方式（ｼﾅﾘｵ2）その他月'!U150:U155)*8/100000","v":16.342965100963504}]
[null,null,null,null,null,"年間合計",{"$f":"SUM(G114:G115)","v":3.9487206187412678},3.908556357870606,14.221643209978225,9.7550874148008955,22.667600545565769,25.87636140985888]
[null,null,null,"拠点方式","伏木富山港","ピーク月（４か月）",{"$f":"SUM('拠点方式（伏木富山港ｼﾅﾘｵ2)'!F151:F156)*4/100000","v":0.10116309842356337},{"$f":"SUM('拠点方式（伏木富山港ｼﾅﾘｵ2)'!G151:G156)*4/100000","v":9.5587179612815779E-2},{"$f":"SUM('拠点方式（伏木富山港ｼﾅﾘｵ2)'!E151:E156)*4/100000","v":27.395583291825126},{"$f":"SUM('拠点方式（伏木富山港ｼﾅﾘｵ2)'!H151:H156)*4/100000","v":0.11390805570527211},{"$f":"SUM('拠点方式（伏木富山港ｼﾅﾘｵ2)'!I151:I156)*4/100000","v":0.41819391080606905},{"$f":"SUM('拠点方式（伏木富山港ｼﾅﾘｵ2)'!J151:J156)*4/100000","v":1.242633334966605},{"$f":"SUM(G119:L119)","v":78.228372355673358},{"$f":"'拠点方式（伏木富山港ｼﾅﾘｵ2)'!E211+'拠点方式（伏木富山港ｼﾅﾘｵ2)'!E212","v":44.646124757959271},{"$f":"'拠点方式（伏木富山港ｼﾅﾘｵ2)'!F211+'拠点方式（伏木富山港ｼﾅﾘｵ2)'!F212","v":39.536322545701118},{"$f":"'拠点方式（伏木富山港ｼﾅﾘｵ2)'!G211+'拠点方式（伏木富山港ｼﾅﾘｵ2)'!G212","v":707.43358560165302},{"$f":"'拠点方式（伏木富山港ｼﾅﾘｵ2)'!H211+'拠点方式（伏木富山港ｼﾅﾘｵ2)'!H212","v":31.169389627341449},{"$f":"'拠点方式（伏木富山港ｼﾅﾘｵ2)'!I211+'拠点方式（伏木富山港ｼﾅﾘｵ2)'!I212","v":281.17676857733073},{"$f":"'拠点方式（伏木富山港ｼﾅﾘｵ2)'!J211+'拠点方式（伏木富山港ｼﾅﾘｵ2)'!J212","v":283.73876574576929},{"$f":"SUM(N117:S119)","v":1387.7009568557551},{"$f":"SUM(G119,N117)","v":44.949614053229958},{"$f":"SUM(H119,O117)","v":39.823084084539566},{"$f":"SUM(I119,P117)","v":780.48847437985341},{"$f":"SUM(J119,Q117)","v":31.386677941889968},{"$f":"SUM(K119,R117)","v":282.31186633523293},{"$f":"SUM(L119,S117)","v":286.96961241668248},{"$f":"SUM(U117:Z119)","v":1465.9293292114285}]
[null,null,null,null,null,"その他月（８か月）",{"$f":"SUM('拠点方式（伏木富山港ｼﾅﾘｵ2)'!Q151:Q156)*8/100000","v":0.20232619684712674},{"$f":"SUM('拠点方式（伏木富山港ｼﾅﾘｵ2)'!R151:R156)*8/100000","v":0.19117435922563156},{"$f":"SUM('拠点方式（伏木富山港ｼﾅﾘｵ2)'!P151:P156)*8/100000","v":45.659305486375217},{"$f":"SUM('拠点方式（伏木富山港ｼﾅﾘｵ2)'!S151:S156)*8/100000","v":0.10338025884324664},{"$f":"SUM('拠点方式（伏木富山港ｼﾅﾘｵ2)'!T151:T156)*8/100000","v":0.71690384709611843},{"$f":"SUM('拠点方式（伏木富山港ｼﾅﾘｵ2)'!U151:U156)*8/100000","v":1.9882133359465681}]
[null,null,null,null,null,"年間合計",{"$f":"SUM(G117:G118)","v":0.30348929527069013},0.28676153883844735,73.054888778200336,0.21728831454851877,1.1350977579021875,3.2308466709131731]
[null,null,null,null,"七尾港","ピーク月（４か月）",{"$f":"SUM('拠点方式（七尾港ｼﾅﾘｵ2)'!F151:F156)*4/100000","v":9.9569978763349748E-2},{"$f":"SUM('拠点方式（七尾港ｼﾅﾘｵ2)'!G151:G156)*4/100000","v":8.5231901821427383E-2},{"$f":"SUM('拠点方式（七尾港ｼﾅﾘｵ2)'!H151:H156)*4/100000","v":0.23896794903203944},{"$f":"SUM('拠点方式（七尾港ｼﾅﾘｵ2)'!I151:I156)*4/100000","v":0.10434933774399055},{"$f":"SUM('拠点方式（七尾港ｼﾅﾘｵ2)'!E151:E156)*4/100000","v":27.290804656110584},{"$f":"SUM('拠点方式（七尾港ｼﾅﾘｵ2)'!J151:J156)*4/100000","v":1.1649687515311922},{"$f":"SUM(G122:L122)","v":76.953025228862273},{"$f":"'拠点方式（七尾港ｼﾅﾘｵ2)'!E211+'拠点方式（七尾港ｼﾅﾘｵ2)'!E212","v":44.646124757959271},{"$f":"'拠点方式（七尾港ｼﾅﾘｵ2)'!F211+'拠点方式（七尾港ｼﾅﾘｵ2)'!F212","v":39.536322545701118},{"$f":"'拠点方式（七尾港ｼﾅﾘｵ2)'!G211+'拠点方式（七尾港ｼﾅﾘｵ2)'!G212","v":166.30022100156256},{"$f":"'拠点方式（七尾港ｼﾅﾘｵ2)'!H211+'拠点方式（七尾港ｼﾅﾘｵ2)'!H212","v":31.169389627341449},{"$f":"'拠点方式（七尾港ｼﾅﾘｵ2)'!I211+'拠点方式（七尾港ｼﾅﾘｵ2)'!I212","v":707.43358560165302},{"$f":"'拠点方式（七尾港ｼﾅﾘｵ2)'!J211+'拠点方式（七尾港ｼﾅﾘｵ2)'!J212","v":283.73876574576929},{"$f":"SUM(N120:S122)","v":1272.8244092799866},{"$f":"SUM(G122,N120)","v":44.944834694249323},{"$f":"SUM(H122,O120)","v":39.792018251165402},{"$f":"SUM(I122,P120)","v":166.71841491236864},{"$f":"SUM(J122,Q120)","v":31.345417466700674},{"$f":"SUM(K122,R120)","v":780.20906468461453},{"$f":"SUM(L122,S120)","v":286.76768449975037},{"$f":"SUM(U120:Z122)","v":1349.777434508849}]
[null,null,null,null,null,"その他月（８か月）",{"$f":"SUM('拠点方式（七尾港ｼﾅﾘｵ2)'!Q151:Q156)*8/100000","v":0.1991399575266995},{"$f":"SUM('拠点方式（七尾港ｼﾅﾘｵ2)'!R151:R156)*8/100000","v":0.17046380364285477},{"$f":"SUM('拠点方式（七尾港ｼﾅﾘｵ2)'!S151:S156)*8/100000","v":0.17922596177402961},{"$f":"SUM('拠点方式（七尾港ｼﾅﾘｵ2)'!T151:T156)*8/100000","v":7.1678501615233856E-2},{"$f":"SUM('拠点方式（七尾港ｼﾅﾘｵ2)'!P151:P156)*8/100000","v":45.484674426850972},{"$f":"SUM('拠点方式（七尾港ｼﾅﾘｵ2)'!U151:U156)*8/100000","v":1.8639500024499078}]
[null,null,null,null,null,"年間合計",{"$f":"SUM(G120:G121)","v":0.29870993629004927},0.25569570546428216,0.41819391080606905,0.17602783935922439,72.775479082961553,3.0289187539810998]
[null,null,null,null,"敦賀港","ピーク月（４か月）",{"$f":"SUM('拠点方式（敦賀港ｼﾅﾘｵ2)'!F151:F156)*4/100000","v":0.19436059854605872},{"$f":"SUM('拠点方式（敦賀港ｼﾅﾘｵ2)'!G151:G156)*4/100000","v":0.17126036347296159},{"$f":"SUM('拠点方式（敦賀港ｼﾅﾘｵ2)'!H151:H156)*4/100000","v":0.66273777864885608},{"$f":"SUM('拠点方式（敦賀港ｼﾅﾘｵ2)'!I151:I156)*4/100000","v":6.2131666748330247E-2},{"$f":"SUM('拠点方式（敦賀港ｼﾅﾘｵ2)'!J151:J156)*4/100000","v":1.0873041680957793},{"$f":"SUM('拠点方式（敦賀港ｼﾅﾘｵ2)'!E151:E156)*4/100000","v":26.234958403910202},{"$f":"SUM(G125:L125)","v":75.949055923825625},{"$f":"'拠点方式（敦賀港ｼﾅﾘｵ2)'!E211+'拠点方式（敦賀港ｼﾅﾘｵ2)'!E199","v":44.47889453099144},{"$f":"'拠点方式（敦賀港ｼﾅﾘｵ2)'!F211+'拠点方式（敦賀港ｼﾅﾘｵ2)'!F199","v":39.477872151147146},{"$f":"'拠点方式（敦賀港ｼﾅﾘｵ2)'!G211+'拠点方式（敦賀港ｼﾅﾘｵ2)'!G199","v":162.10353828899486},{"$f":"'拠点方式（敦賀港ｼﾅﾘｵ2)'!H211+'拠点方式（敦賀港ｼﾅﾘｵ2)'!H199","v":31.103313579923686},{"$f":"'拠点方式（敦賀港ｼﾅﾘｵ2)'!I211+'拠点方式（敦賀港ｼﾅﾘｵ2)'!I199","v":272.81950439070073},{"$f":"'拠点方式（敦賀港ｼﾅﾘｵ2)'!J211+'拠点方式（敦賀港ｼﾅﾘｵ2)'!J199","v":689.57572403346023},{"$f":"SUM(N123:S125)","v":1239.5588469752181},{"$f":"SUM(G125,N123)","v":45.061976326629619},{"$f":"SUM(H125,O123)","v":39.991653241566034},{"$f":"SUM(I125,P123)","v":163.9260671802792},{"$f":"SUM(J125,Q123)","v":31.221834478768333},{"$f":"SUM(K125,R123)","v":275.7707585612464},{"$f":"SUM(L125,S123)","v":759.5356131105541},{"$f":"SUM(U123:Z125)","v":1315.5079028990438}]
[null,null,null,null,null,"その他月（８か月）",{"$f":"SUM('拠点方式（敦賀港ｼﾅﾘｵ2)'!Q151:Q156)*8/100000","v":0.38872119709211744},{"$f":"SUM('拠点方式（敦賀港ｼﾅﾘｵ2)'!R151:R156)*8/100000","v":0.34252072694592317},{"$f":"SUM('拠点方式（敦賀港ｼﾅﾘｵ2)'!S151:S156)*8/100000","v":1.1597911126354981},{"$f":"SUM('拠点方式（敦賀港ｼﾅﾘｵ2)'!T151:T156)*8/100000","v":5.6389232096316355E-2},{"$f":"SUM('拠点方式（敦賀港ｼﾅﾘｵ2)'!U151:U156)*8/100000","v":1.8639500024499078},{"$f":"SUM('拠点方式（敦賀港ｼﾅﾘｵ2)'!P151:P156)*8/100000","v":43.724930673183678}]
[null,null,null,null,null,"年間合計",{"$f":"SUM(G123:G124)","v":0.58308179563817619},0.51378109041888476,1.822528891284354,0.1185208988446466,2.9512541705456874,69.959889077093877]
[null,null,null,null,"２港揚げ\n（七尾、敦賀）","ピーク月（４か月）",{"$f":"SUM('拠点方式（2港揚ｼﾅﾘｵ2)'!F151:F156)*4/100000","v":9.9569978763349748E-2},{"$f":"SUM('拠点方式（2港揚ｼﾅﾘｵ2)'!G151:G156)*4/100000","v":8.5231901821427383E-2},{"$f":"SUM('拠点方式（2港揚ｼﾅﾘｵ2)'!H151:H156)*4/100000","v":0.23896794903203944},{"$f":"SUM('拠点方式（2港揚ｼﾅﾘｵ2)'!I151:I156)*4/100000","v":0.10434933774399055},{"$f":"SUM('拠点方式（2港揚ｼﾅﾘｵ2)'!E151:E156)*4/100000","v":1.5716795357181228},{"$f":"SUM('拠点方式（2港揚ｼﾅﾘｵ2)'!J151:J156)*4/100000","v":26.234958403910202},{"$f":"SUM(G128:L128)","v":75.299661897595158},{"$f":"'拠点方式（2港揚ｼﾅﾘｵ2)'!E212+'拠点方式（2港揚ｼﾅﾘｵ2)'!E213","v":44.646124757959271},{"$f":"'拠点方式（2港揚ｼﾅﾘｵ2)'!F212+'拠点方式（2港揚ｼﾅﾘｵ2)'!F213","v":39.536322545701118},{"$f":"'拠点方式（2港揚ｼﾅﾘｵ2)'!G212+'拠点方式（2港揚ｼﾅﾘｵ2)'!G213","v":166.30022100156256},{"$f":"'拠点方式（2港揚ｼﾅﾘｵ2)'!H212+'拠点方式（2港揚ｼﾅﾘｵ2)'!H213","v":31.169389627341449},{"$f":"'拠点方式（2港揚ｼﾅﾘｵ2)'!I212+'拠点方式（2港揚ｼﾅﾘｵ2)'!I213","v":308.75717082579678},{"$f":"'拠点方式（2港揚ｼﾅﾘｵ2)'!J212+'拠点方式（2港揚ｼﾅﾘｵ2)'!J213","v":283.73876574576929},{"$f":"SUM(N126:S128)","v":874.14799450413057},{"$f":"SUM(G128,N126)","v":44.944834694249323},{"$f":"SUM(H128,O126)","v":39.792018251165402},{"$f":"SUM(I128,P126)","v":166.71841491236864},{"$f":"SUM(J128,Q126)","v":31.345417466700674},{"$f":"SUM(K128,R126)","v":312.94831625437843},{"$f":"SUM(L128,S126)","v":353.69865482286315},{"$f":"SUM(U126:Z128)","v":949.44765640172568}]
[null,null,null,null,null,"その他月（８か月）",{"$f":"SUM('拠点方式（2港揚ｼﾅﾘｵ2)'!Q151:Q156)*8/100000","v":0.1991399575266995},{"$f":"SUM('拠点方式（2港揚ｼﾅﾘｵ2)'!R151:R156)*8/100000","v":0.17046380364285477},{"$f":"SUM('拠点方式（2港揚ｼﾅﾘｵ2)'!S151:S156)*8/100000","v":0.17922596177402961},{"$f":"SUM('拠点方式（2港揚ｼﾅﾘｵ2)'!T151:T156)*8/100000","v":7.1678501615233856E-2},{"$f":"SUM('拠点方式（2港揚ｼﾅﾘｵ2)'!P151:P156)*8/100000","v":2.6194658928635386},{"$f":"SUM('拠点方式（2港揚ｼﾅﾘｵ2)'!U151:U156)*8/100000","v":43.724930673183678}]
[null,null,null,null,null,"年間合計",{"$f":"SUM(G126:G127)","v":0.29870993629004927},0.25569570546428216,0.41819391080606905,0.17602783935922439,4.1911454285816614,69.959889077093877]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"億円/年"]
[null,"アンモニア",null,null,null,null,"海上輸送費用（単年）",null,null,null,null,null,null,"貯蔵費用（単年）",null,null,null,null,null,null,"合計（単年）"]
[null,null,null,null,null,null,"新潟港","直江津港","伏木\n富山港","金沢港","七尾港","敦賀港","合計","新潟港","直江津港","伏木\n富山港","金沢港","七尾港","敦賀港","合計","新潟港","直江津港","伏木\n富山港","金沢港","七尾港","敦賀港","合計"]
[null,"シナリオ３","実証期","直送方式","－","ピーク月（４か月）",{"$f":"SUM('直送方式（ｼﾅﾘｵ3）ピーク月'!P42:P47)*4/100000","v":0},{"$f":"SUM('直送方式（ｼﾅﾘｵ3）ピーク月'!Q42:Q47)*4/100000","v":0},{"$f":"SUM('直送方式（ｼﾅﾘｵ3）ピーク月'!R42:R47)*4/100000","v":1.1475548062588714},{"$f":"SUM('直送方式（ｼﾅﾘｵ3）ピーク月'!S42:S47)*4/100000","v":0},{"$f":"SUM('直送方式（ｼﾅﾘｵ3）ピーク月'!T42:T47)*4/100000","v":1.5126131908412492},{"$f":"SUM('直送方式（ｼﾅﾘｵ3）ピーク月'!U42:U47)*4/100000","v":1.4948371558693554},{"$f":"SUM(G136:L136)","v":12.465015458908429},{"$f":"'直送方式（ｼﾅﾘｵ3）_アンモニア'!E163+'直送方式（ｼﾅﾘｵ3）_アンモニア'!E164","v":{"$error":"#NAME?"}},{"$f":"'直送方式（ｼﾅﾘｵ3）_アンモニア'!F163+'直送方式（ｼﾅﾘｵ3）_アンモニア'!F164","v":{"$error":"#NAME?"}},{"$f":"'直送方式（ｼﾅﾘｵ3）_アンモニア'!G163+'直送方式（ｼﾅﾘｵ3）_アンモニア'!G164","v":{"$error":"#NAME?"}},{"$f":"'直送方式（ｼﾅﾘｵ3）_アンモニア'!H163+'直送方式（ｼﾅﾘｵ3）_アンモニア'!H164","v":{"$error":"#NAME?"}},{"$f":"'直送方式（ｼﾅﾘｵ3）_アンモニア'!I163+'直送方式（ｼﾅﾘｵ3）_アンモニア'!I164","v":{"$error":"#NAME?"}},{"$f":"'直送方式（ｼﾅﾘｵ3）_アンモニア'!J163+'直送方式（ｼﾅﾘｵ3）_アンモニア'!J164","v":{"$error":"#NAME?"}},{"$f":"SUM(N134:S136)","v":{"$error":"#NAME?"}},{"$f":"SUM(G136,N134)","v":{"$error":"#NAME?"}},{"$f":"SUM(H136,O134)","v":{"$error":"#NAME?"}},{"$f":"SUM(I136,P134)","v":{"$error":"#NAME?"}},{"$f":"SUM(J136,Q134)","v":{"$error":"#NAME?"}},{"$f":"SUM(K136,R134)","v":{"$error":"#NAME?"}},{"$f":"SUM(L136,S134)","v":{"$error":"#NAME?"}},{"$f":"SUM(U134:Z136)","v":{"$error":"#NAME?"}}]
[null,null,null,null,null,"その他月（８か月）",{"$f":"SUM('直送方式（ｼﾅﾘｵ3）その他月'!P42:P47)*8/100000","v":0},{"$f":"SUM('直送方式（ｼﾅﾘｵ3）その他月'!Q42:Q47)*8/100000","v":0},{"$f":"SUM('直送方式（ｼﾅﾘｵ3）その他月'!R42:R47)*8/100000","v":2.2951096125177428},{"$f":"SUM('直送方式（ｼﾅﾘｵ3）その他月'!S42:S47)*8/100000","v":0},{"$f":"SUM('直送方式（ｼﾅﾘｵ3）その他月'!T42:T47)*8/100000","v":3.0252263816824985},{"$f":"SUM('直送方式（ｼﾅﾘｵ3）その他月'!U42:U47)*8/100000","v":2.9896743117387108}]
[null,null,null,null,null,"年間合計",{"$f":"SUM(G134:G135)","v":0},0,3.442664418776614,0,4.5378395725237475,4.4845114676080664]
[null,null,null,"拠点方式","伏木富山港","ピーク月（４か月）",{"$f":"SUM('拠点方式（伏木富山港ｼﾅﾘｵ3)'!F37:F42)*4/100000","v":0},{"$f":"SUM('拠点方式（伏木富山港ｼﾅﾘｵ3)'!G37:G42)*4/100000","v":0},{"$f":"SUM('拠点方式（伏木富山港ｼﾅﾘｵ3)'!E37:E42)*4/100000","v":2.1438757622231286},{"$f":"SUM('拠点方式（伏木富山港ｼﾅﾘｵ3)'!H37:H42)*4/100000","v":5.1690129421623321E-2},{"$f":"SUM('拠点方式（伏木富山港ｼﾅﾘｵ3)'!I37:I42)*4/100000","v":2.7110207738613636E-2},{"$f":"SUM('拠点方式（伏木富山港ｼﾅﾘｵ3)'!J37:J42)*4/100000","v":7.5185642795088478E-2},{"$f":"SUM(G139:L139)","v":6.8935852265353628},{"$f":"'拠点方式（伏木富山港ｼﾅﾘｵ3)'!E172+'拠点方式（伏木富山港ｼﾅﾘｵ3)'!E173","v":0},{"$f":"'拠点方式（伏木富山港ｼﾅﾘｵ3)'!F172+'拠点方式（伏木富山港ｼﾅﾘｵ3)'!F173","v":0},{"$f":"'拠点方式（伏木富山港ｼﾅﾘｵ3)'!G172+'拠点方式（伏木富山港ｼﾅﾘｵ3)'!G173","v":63.801689397942809},{"$f":"'拠点方式（伏木富山港ｼﾅﾘｵ3)'!H172+'拠点方式（伏木富山港ｼﾅﾘｵ3)'!H173","v":0},{"$f":"'拠点方式（伏木富山港ｼﾅﾘｵ3)'!I172+'拠点方式（伏木富山港ｼﾅﾘｵ3)'!I173","v":35.476618812513294},{"$f":"'拠点方式（伏木富山港ｼﾅﾘｵ3)'!J172+'拠点方式（伏木富山港ｼﾅﾘｵ3)'!J173","v":35.476618812513294},{"$f":"SUM(N137:S139)","v":134.75492702296941},{"$f":"SUM(G139,N137)","v":0},{"$f":"SUM(H139,O137)","v":0},{"$f":"SUM(I139,P137)","v":70.233316684612191},{"$f":"SUM(J139,Q137)","v":0.15507038826486996},{"$f":"SUM(K139,R137)","v":35.557949435729135},{"$f":"SUM(L139,S137)","v":35.702175740898561},{"$f":"SUM(U137:Z139)","v":141.64851224950476}]
[null,null,null,null,null,"その他月（８か月）",{"$f":"SUM('拠点方式（伏木富山港ｼﾅﾘｵ3)'!Q37:Q42)*8/100000","v":0},{"$f":"SUM('拠点方式（伏木富山港ｼﾅﾘｵ3)'!R37:R42)*8/100000","v":0},{"$f":"SUM('拠点方式（伏木富山港ｼﾅﾘｵ3)'!P37:P42)*8/100000","v":4.2877515244462572},{"$f":"SUM('拠点方式（伏木富山港ｼﾅﾘｵ3)'!S37:S42)*8/100000","v":0.10338025884324664},{"$f":"SUM('拠点方式（伏木富山港ｼﾅﾘｵ3)'!T37:T42)*8/100000","v":5.4220415477227273E-2},{"$f":"SUM('拠点方式（伏木富山港ｼﾅﾘｵ3)'!U37:U42)*8/100000","v":0.15037128559017696}]
[null,null,null,null,null,"年間合計",{"$f":"SUM(G137:G138)","v":0},0,6.4316272866693858,0.15507038826486996,8.1330623215840905E-2,0.22555692838526542]
[null,null,null,null,"七尾港","ピーク月（４か月）",{"$f":"SUM('拠点方式（七尾港ｼﾅﾘｵ3)'!F37:F42)*4/100000","v":0},{"$f":"SUM('拠点方式（七尾港ｼﾅﾘｵ3)'!G37:G42)*4/100000","v":0},{"$f":"SUM('拠点方式（七尾港ｼﾅﾘｵ3)'!H37:H42)*4/100000","v":2.0518655042528776E-2},{"$f":"SUM('拠点方式（七尾港ｼﾅﾘｵ3)'!I37:I42)*4/100000","v":0},{"$f":"SUM('拠点方式（七尾港ｼﾅﾘｵ3)'!E37:E42)*4/100000","v":2.1387996591409708},{"$f":"SUM('拠点方式（七尾港ｼﾅﾘｵ3)'!J37:J42)*4/100000","v":7.0486540120395444E-2},{"$f":"SUM(G142:L142)","v":6.6894145629116846},{"$f":"'拠点方式（七尾港ｼﾅﾘｵ3)'!E172+'拠点方式（七尾港ｼﾅﾘｵ3)'!E173","v":0},{"$f":"'拠点方式（七尾港ｼﾅﾘｵ3)'!F172+'拠点方式（七尾港ｼﾅﾘｵ3)'!F173","v":0},{"$f":"'拠点方式（七尾港ｼﾅﾘｵ3)'!G172+'拠点方式（七尾港ｼﾅﾘｵ3)'!G173","v":21.463618082685905},{"$f":"'拠点方式（七尾港ｼﾅﾘｵ3)'!H172+'拠点方式（七尾港ｼﾅﾘｵ3)'!H173","v":0},{"$f":"'拠点方式（七尾港ｼﾅﾘｵ3)'!I172+'拠点方式（七尾港ｼﾅﾘｵ3)'!I173","v":63.801689397942809},{"$f":"'拠点方式（七尾港ｼﾅﾘｵ3)'!J172+'拠点方式（七尾港ｼﾅﾘｵ3)'!J173","v":35.476618812513294},{"$f":"SUM(N140:S142)","v":120.741926293142},{"$f":"SUM(G142,N140)","v":0},{"$f":"SUM(H142,O140)","v":0},{"$f":"SUM(I142,P140)","v":21.52517404781349},{"$f":"SUM(J142,Q140)","v":0},{"$f":"SUM(K142,R140)","v":70.218088375365724},{"$f":"SUM(L142,S140)","v":35.688078432874484},{"$f":"SUM(U140:Z142)","v":127.43134085605371}]
[null,null,null,null,null,"その他月（８か月）",{"$f":"SUM('拠点方式（七尾港ｼﾅﾘｵ3)'!Q37:Q42)*8/100000","v":0},{"$f":"SUM('拠点方式（七尾港ｼﾅﾘｵ3)'!R37:R42)*8/100000","v":0},{"$f":"SUM('拠点方式（七尾港ｼﾅﾘｵ3)'!S37:S42)*8/100000","v":4.1037310085057552E-2},{"$f":"SUM('拠点方式（七尾港ｼﾅﾘｵ3)'!T37:T42)*8/100000","v":0},{"$f":"SUM('拠点方式（七尾港ｼﾅﾘｵ3)'!P37:P42)*8/100000","v":4.2775993182819416},{"$f":"SUM('拠点方式（七尾港ｼﾅﾘｵ3)'!U37:U42)*8/100000","v":0.14097308024079089}]
[null,null,null,null,null,"年間合計",{"$f":"SUM(G140:G141)","v":0},0,6.1555965127586328E-2,0,6.4163989774229124,0.21145962036118632]
[null,null,null,null,"敦賀港","ピーク月（４か月）",{"$f":"SUM('拠点方式（敦賀港ｼﾅﾘｵ3)'!F37:F42)*4/100000","v":0},{"$f":"SUM('拠点方式（敦賀港ｼﾅﾘｵ3)'!G37:G42)*4/100000","v":0},{"$f":"SUM('拠点方式（敦賀港ｼﾅﾘｵ3)'!H37:H42)*4/100000","v":5.6905069984613137E-2},{"$f":"SUM('拠点方式（敦賀港ｼﾅﾘｵ3)'!I37:I42)*4/100000","v":0},{"$f":"SUM('拠点方式（敦賀港ｼﾅﾘｵ3)'!J37:J42)*4/100000","v":7.0486540120395444E-2},{"$f":"SUM('拠点方式（敦賀港ｼﾅﾘｵ3)'!E37:E42)*4/100000","v":2.1136647616212558},{"$f":"SUM(G145:L145)","v":6.7795583472751098},{"$f":"'拠点方式（敦賀港ｼﾅﾘｵ3)'!E172+'拠点方式（敦賀港ｼﾅﾘｵ3)'!E173","v":0},{"$f":"'拠点方式（敦賀港ｼﾅﾘｵ3)'!F172+'拠点方式（敦賀港ｼﾅﾘｵ3)'!F173","v":0},{"$f":"'拠点方式（敦賀港ｼﾅﾘｵ3)'!G172+'拠点方式（敦賀港ｼﾅﾘｵ3)'!G173","v":21.463618082685905},{"$f":"'拠点方式（敦賀港ｼﾅﾘｵ3)'!H172+'拠点方式（敦賀港ｼﾅﾘｵ3)'!H173","v":0},{"$f":"'拠点方式（敦賀港ｼﾅﾘｵ3)'!I172+'拠点方式（敦賀港ｼﾅﾘｵ3)'!I173","v":35.476618812513294},{"$f":"'拠点方式（敦賀港ｼﾅﾘｵ3)'!J172+'拠点方式（敦賀港ｼﾅﾘｵ3)'!J173","v":63.801689397942809},{"$f":"SUM(N143:S145)","v":120.741926293142},{"$f":"SUM(G145,N143)","v":0},{"$f":"SUM(H145,O143)","v":0},{"$f":"SUM(I145,P143)","v":21.634333292639745},{"$f":"SUM(J145,Q143)","v":5.6389232096316355E-2},{"$f":"SUM(K145,R143)","v":35.688078432874484},{"$f":"SUM(L145,S143)","v":70.142683682806577},{"$f":"SUM(U143:Z145)","v":127.52148464041713}]
[null,null,null,null,null,"その他月（８か月）",{"$f":"SUM('拠点方式（敦賀港ｼﾅﾘｵ3)'!Q37:Q42)*8/100000","v":0},{"$f":"SUM('拠点方式（敦賀港ｼﾅﾘｵ3)'!R37:R42)*8/100000","v":0},{"$f":"SUM('拠点方式（敦賀港ｼﾅﾘｵ3)'!S37:S42)*8/100000","v":0.11381013996922627},{"$f":"SUM('拠点方式（敦賀港ｼﾅﾘｵ3)'!T37:T42)*8/100000","v":5.6389232096316355E-2},{"$f":"SUM('拠点方式（敦賀港ｼﾅﾘｵ3)'!U37:U42)*8/100000","v":0.14097308024079089},{"$f":"SUM('拠点方式（敦賀港ｼﾅﾘｵ3)'!P37:P42)*8/100000","v":4.2273295232425117}]
[null,null,null,null,null,"年間合計",{"$f":"SUM(G143:G144)","v":0},0,0.1707152099538394,5.6389232096316355E-2,0.21145962036118632,6.3409942848637675]
[null,null,null,null,"２港揚げ\n（敦賀、七尾）","ピーク月（４か月）",{"$f":"SUM('拠点方式（2港揚ｼﾅﾘｵ3)'!F37:F42)*4/100000","v":0},{"$f":"SUM('拠点方式（2港揚ｼﾅﾘｵ3)'!G37:G42)*4/100000","v":0},{"$f":"SUM('拠点方式（2港揚ｼﾅﾘｵ3)'!H37:H42)*4/100000","v":2.0518655042528776E-2},{"$f":"SUM('拠点方式（2港揚ｼﾅﾘｵ3)'!I37:I42)*4/100000","v":0},{"$f":"SUM('拠点方式（2港揚ｼﾅﾘｵ3)'!E37:E42)*4/100000","v":0.13313928588927912},{"$f":"SUM('拠点方式（2港揚ｼﾅﾘｵ3)'!J37:J42)*4/100000","v":3.1995002426693437},{"$f":"SUM(G148:L148)","v":10.034864116580538},{"$f":"'拠点方式（2港揚ｼﾅﾘｵ3)'!E173+'拠点方式（2港揚ｼﾅﾘｵ3)'!E174","v":0},{"$f":"'拠点方式（2港揚ｼﾅﾘｵ3)'!F173+'拠点方式（2港揚ｼﾅﾘｵ3)'!F174","v":0},{"$f":"'拠点方式（2港揚ｼﾅﾘｵ3)'!G173+'拠点方式（2港揚ｼﾅﾘｵ3)'!G174","v":21.463618082685905},{"$f":"'拠点方式（2港揚ｼﾅﾘｵ3)'!H173+'拠点方式（2港揚ｼﾅﾘｵ3)'!H174","v":0},{"$f":"'拠点方式（2港揚ｼﾅﾘｵ3)'!I173+'拠点方式（2港揚ｼﾅﾘｵ3)'!I174","v":45.877838312559867},{"$f":"'拠点方式（2港揚ｼﾅﾘｵ3)'!J173+'拠点方式（2港揚ｼﾅﾘｵ3)'!J174","v":35.476618812513294},{"$f":"SUM(N146:S148)","v":102.81807520775907},{"$f":"SUM(G148,N146)","v":0},{"$f":"SUM(H148,O146)","v":0},{"$f":"SUM(I148,P146)","v":21.52517404781349},{"$f":"SUM(J148,Q146)","v":0},{"$f":"SUM(K148,R146)","v":46.252645736004787},{"$f":"SUM(L148,S146)","v":45.075119540521328},{"$f":"SUM(U146:Z148)","v":112.8529393243396}]
[null,null,null,null,null,"その他月（８か月）",{"$f":"SUM('拠点方式（2港揚ｼﾅﾘｵ3)'!Q37:Q42)*8/100000","v":0},{"$f":"SUM('拠点方式（2港揚ｼﾅﾘｵ3)'!R37:R42)*8/100000","v":0},{"$f":"SUM('拠点方式（2港揚ｼﾅﾘｵ3)'!S37:S42)*8/100000","v":4.1037310085057552E-2},{"$f":"SUM('拠点方式（2港揚ｼﾅﾘｵ3)'!T37:T42)*8/100000","v":0},{"$f":"SUM('拠点方式（2港揚ｼﾅﾘｵ3)'!P37:P42)*8/100000","v":0.24166813755564154},{"$f":"SUM('拠点方式（2港揚ｼﾅﾘｵ3)'!U37:U42)*8/100000","v":6.3990004853386875}]
[null,null,null,null,null,"年間合計",{"$f":"SUM(G146:G147)","v":0},0,6.1555965127586328E-2,0,0.37480742344492068,9.5985007280080303]
[null,null,"2030年","直送方式","－","ピーク月（４か月）",{"$f":"SUM('直送方式（ｼﾅﾘｵ3）ピーク月'!P78:P83)*4/100000","v":0.5990736054654745},{"$f":"SUM('直送方式（ｼﾅﾘｵ3）ピーク月'!Q78:Q83)*4/100000","v":0.38472365736358449},{"$f":"SUM('直送方式（ｼﾅﾘｵ3）ピーク月'!R78:R83)*4/100000","v":1.6972842868786027},{"$f":"SUM('直送方式（ｼﾅﾘｵ3）ピーク月'!S78:S83)*4/100000","v":0.37896764831831548},{"$f":"SUM('直送方式（ｼﾅﾘｵ3）ピーク月'!T78:T83)*4/100000","v":3.7025644334727654},{"$f":"SUM('直送方式（ｼﾅﾘｵ3）ピーク月'!U78:U83)*4/100000","v":3.6519372246346551},{"$f":"SUM(G151:L151)","v":23.889150910292777},{"$f":"'直送方式（ｼﾅﾘｵ3）_アンモニア'!E176+'直送方式（ｼﾅﾘｵ3）_アンモニア'!E177","v":11.161531189489818},{"$f":"'直送方式（ｼﾅﾘｵ3）_アンモニア'!F176+'直送方式（ｼﾅﾘｵ3）_アンモニア'!F177","v":5.3659045206714753},{"$f":"'直送方式（ｼﾅﾘｵ3）_アンモニア'!G176+'直送方式（ｼﾅﾘｵ3）_アンモニア'!G177","v":45.877838312559867},{"$f":"'直送方式（ｼﾅﾘｵ3）_アンモニア'!H176+'直送方式（ｼﾅﾘｵ3）_アンモニア'!H177","v":5.3659045206714753},{"$f":"'直送方式（ｼﾅﾘｵ3）_アンモニア'!I176+'直送方式（ｼﾅﾘｵ3）_アンモニア'!I177","v":72.826528799384505},{"$f":"'直送方式（ｼﾅﾘｵ3）_アンモニア'!J176+'直送方式（ｼﾅﾘｵ3）_アンモニア'!J177","v":74.755847565328111},{"$f":"SUM(N149:S151)","v":215.35355490810525},{"$f":"SUM(G151,N149)","v":12.958752005886241},{"$f":"SUM(H151,O149)","v":6.5200754927622286},{"$f":"SUM(I151,P149)","v":50.969691173195677},{"$f":"SUM(J151,Q149)","v":6.5028074656264216},{"$f":"SUM(K151,R149)","v":80.231657666330037},{"$f":"SUM(L151,S149)","v":82.059722014597426},{"$f":"SUM(U149:Z151)","v":239.24270581839801}]
[null,null,null,null,null,"その他月（８か月）",{"$f":"SUM('直送方式（ｼﾅﾘｵ3）その他月'!P78:P83)*8/100000","v":1.198147210930949},{"$f":"SUM('直送方式（ｼﾅﾘｵ3）その他月'!Q78:Q83)*8/100000","v":0.76944731472716899},{"$f":"SUM('直送方式（ｼﾅﾘｵ3）その他月'!R78:R83)*8/100000","v":3.3945685737572053},{"$f":"SUM('直送方式（ｼﾅﾘｵ3）その他月'!S78:S83)*8/100000","v":0.75793529663663095},{"$f":"SUM('直送方式（ｼﾅﾘｵ3）その他月'!T78:T83)*8/100000","v":3.7025644334727654},{"$f":"SUM('直送方式（ｼﾅﾘｵ3）その他月'!U78:U83)*8/100000","v":3.6519372246346551}]
[null,null,null,null,null,"年間合計",{"$f":"SUM(G149:G150)","v":1.7972208163964236},1.1541709720907534,5.0918528606358082,1.1369029449549464,7.4051288669455309,7.3038744492693102]
[null,null,null,"拠点方式","伏木富山港","ピーク月（４か月）",{"$f":"SUM('拠点方式（伏木富山港ｼﾅﾘｵ3)'!F75:F80)*4/100000","v":2.1416395579953701E-2},{"$f":"SUM('拠点方式（伏木富山港ｼﾅﾘｵ3)'!G75:G80)*4/100000","v":1.3007512220852589E-2},{"$f":"SUM('拠点方式（伏木富山港ｼﾅﾘｵ3)'!E75:E80)*4/100000","v":5.9604938905227938},{"$f":"SUM('拠点方式（伏木富山港ｼﾅﾘｵ3)'!H75:H80)*4/100000","v":1.5500618729849333E-2},{"$f":"SUM('拠点方式（伏木富山港ｼﾅﾘｵ3)'!I75:I80)*4/100000","v":8.9612980887014804E-2},{"$f":"SUM('拠点方式（伏木富山港ｼﾅﾘｵ3)'!J75:J80)*4/100000","v":0.24852666699332102},{"$f":"SUM(G154:L154)","v":19.045674194801354},{"$f":"'拠点方式（伏木富山港ｼﾅﾘｵ3)'!E185+'拠点方式（伏木富山港ｼﾅﾘｵ3)'!E186","v":11.161531189489818},{"$f":"'拠点方式（伏木富山港ｼﾅﾘｵ3)'!F185+'拠点方式（伏木富山港ｼﾅﾘｵ3)'!F186","v":5.3659045206714753},{"$f":"'拠点方式（伏木富山港ｼﾅﾘｵ3)'!G185+'拠点方式（伏木富山港ｼﾅﾘｵ3)'!G186","v":173.49295365324303},{"$f":"'拠点方式（伏木富山港ｼﾅﾘｵ3)'!H185+'拠点方式（伏木富山港ｼﾅﾘｵ3)'!H186","v":5.3659045206714753},{"$f":"'拠点方式（伏木富山港ｼﾅﾘｵ3)'!I185+'拠点方式（伏木富山港ｼﾅﾘｵ3)'!I186","v":72.826528799384505},{"$f":"'拠点方式（伏木富山港ｼﾅﾘｵ3)'!J185+'拠点方式（伏木富山港ｼﾅﾘｵ3)'!J186","v":74.755847565328111},{"$f":"SUM(N152:S154)","v":342.96867024878844},{"$f":"SUM(G154,N152)","v":11.225780376229679},{"$f":"SUM(H154,O152)","v":5.4049270573340333},{"$f":"SUM(I154,P152)","v":191.37443532481143},{"$f":"SUM(J154,Q152)","v":5.4124063768610231},{"$f":"SUM(K154,R152)","v":73.095367742045553},{"$f":"SUM(L154,S152)","v":75.501427566308067},{"$f":"SUM(U152:Z154)","v":362.01434444358978}]
[null,null,null,null,null,"その他月（８か月）",{"$f":"SUM('拠点方式（伏木富山港ｼﾅﾘｵ3)'!Q75:Q80)*8/100000","v":4.2832791159907402E-2},{"$f":"SUM('拠点方式（伏木富山港ｼﾅﾘｵ3)'!R75:R80)*8/100000","v":2.6015024441705177E-2},{"$f":"SUM('拠点方式（伏木富山港ｼﾅﾘｵ3)'!P75:P80)*8/100000","v":11.920987781045588},{"$f":"SUM('拠点方式（伏木富山港ｼﾅﾘｵ3)'!S75:S80)*8/100000","v":3.1001237459698665E-2},{"$f":"SUM('拠点方式（伏木富山港ｼﾅﾘｵ3)'!T75:T80)*8/100000","v":0.17922596177402961},{"$f":"SUM('拠点方式（伏木富山港ｼﾅﾘｵ3)'!U75:U80)*8/100000","v":0.49705333398664203}]
[null,null,null,null,null,"年間合計",{"$f":"SUM(G152:G153)","v":6.4249186739861103E-2},3.9022536662557769E-2,17.88148167156838,4.6501856189547996E-2,0.26883894266104441,0.74558000097996302]
[null,null,null,null,"七尾港","ピーク月（４か月）",{"$f":"SUM('拠点方式（七尾港ｼﾅﾘｵ3)'!F75:F80)*4/100000","v":2.1079129507828444E-2},{"$f":"SUM('拠点方式（七尾港ｼﾅﾘｵ3)'!G75:G80)*4/100000","v":1.1598365063593555E-2},{"$f":"SUM('拠点方式（七尾港ｼﾅﾘｵ3)'!H75:H80)*4/100000","v":5.974198725800986E-2},{"$f":"SUM('拠点方式（七尾港ｼﾅﾘｵ3)'!I75:I80)*4/100000","v":1.4199867507764075E-2},{"$f":"SUM('拠点方式（七尾港ｼﾅﾘｵ3)'!E75:E80)*4/100000","v":5.9436352766994922},{"$f":"SUM('拠点方式（七尾港ｼﾅﾘｵ3)'!J75:J80)*4/100000","v":0.23299375030623848},{"$f":"SUM(G157:L157)","v":18.849745129028783},{"$f":"'拠点方式（七尾港ｼﾅﾘｵ3)'!E185+'拠点方式（七尾港ｼﾅﾘｵ3)'!E186","v":11.161531189489818},{"$f":"'拠点方式（七尾港ｼﾅﾘｵ3)'!F185+'拠点方式（七尾港ｼﾅﾘｵ3)'!F186","v":5.3659045206714753},{"$f":"'拠点方式（七尾港ｼﾅﾘｵ3)'!G185+'拠点方式（七尾港ｼﾅﾘｵ3)'!G186","v":45.877838312559867},{"$f":"'拠点方式（七尾港ｼﾅﾘｵ3)'!H185+'拠点方式（七尾港ｼﾅﾘｵ3)'!H186","v":5.3659045206714753},{"$f":"'拠点方式（七尾港ｼﾅﾘｵ3)'!I185+'拠点方式（七尾港ｼﾅﾘｵ3)'!I186","v":173.49295365324303},{"$f":"'拠点方式（七尾港ｼﾅﾘｵ3)'!J185+'拠点方式（七尾港ｼﾅﾘｵ3)'!J186","v":74.755847565328111},{"$f":"SUM(N155:S157)","v":316.01997976196378},{"$f":"SUM(G157,N155)","v":11.224768578013302},{"$f":"SUM(H157,O155)","v":5.4006996158622558},{"$f":"SUM(I157,P155)","v":46.057064274333896},{"$f":"SUM(J157,Q155)","v":5.4085041231947679},{"$f":"SUM(K157,R155)","v":191.32385948334152},{"$f":"SUM(L157,S155)","v":75.454828816246831},{"$f":"SUM(U155:Z157)","v":334.86972489099259}]
[null,null,null,null,null,"その他月（８か月）",{"$f":"SUM('拠点方式（七尾港ｼﾅﾘｵ3)'!Q75:Q80)*8/100000","v":4.2158259015656889E-2},{"$f":"SUM('拠点方式（七尾港ｼﾅﾘｵ3)'!R75:R80)*8/100000","v":2.319673012718711E-2},{"$f":"SUM('拠点方式（七尾港ｼﾅﾘｵ3)'!S75:S80)*8/100000","v":0.11948397451601972},{"$f":"SUM('拠点方式（七尾港ｼﾅﾘｵ3)'!T75:T80)*8/100000","v":2.8399735015528151E-2},{"$f":"SUM('拠点方式（七尾港ｼﾅﾘｵ3)'!P75:P80)*8/100000","v":11.887270553398984},{"$f":"SUM('拠点方式（七尾港ｼﾅﾘｵ3)'!U75:U80)*8/100000","v":0.46598750061247696}]
[null,null,null,null,null,"年間合計",{"$f":"SUM(G155:G156)","v":6.323738852348533E-2},3.4795095190780667E-2,0.17922596177402958,4.2599602523292229E-2,17.830905830098477,0.69898125091871544]
[null,null,null,null,"敦賀港","ピーク月（４か月）",{"$f":"SUM('拠点方式（敦賀港ｼﾅﾘｵ3)'!F75:F80)*4/100000","v":4.1146460799281123E-2},{"$f":"SUM('拠点方式（敦賀港ｼﾅﾘｵ3)'!G75:G80)*4/100000","v":2.3305126062360886E-2},{"$f":"SUM('拠点方式（敦賀港ｼﾅﾘｵ3)'!H75:H80)*4/100000","v":0.16568444466221402},{"$f":"SUM('拠点方式（敦賀港ｼﾅﾘｵ3)'!I75:I80)*4/100000","v":8.4548829435541813E-3},{"$f":"SUM('拠点方式（敦賀港ｼﾅﾘｵ3)'!J75:J80)*4/100000","v":0.23299375030623848},{"$f":"SUM('拠点方式（敦賀港ｼﾅﾘｵ3)'!E75:E80)*4/100000","v":5.8623646682285981},{"$f":"SUM(G160:L160)","v":19.001847999006742},{"$f":"'拠点方式（敦賀港ｼﾅﾘｵ3)'!E185+'拠点方式（敦賀港ｼﾅﾘｵ3)'!E186","v":11.161531189489818},{"$f":"'拠点方式（敦賀港ｼﾅﾘｵ3)'!F185+'拠点方式（敦賀港ｼﾅﾘｵ3)'!F186","v":5.3659045206714753},{"$f":"'拠点方式（敦賀港ｼﾅﾘｵ3)'!G185+'拠点方式（敦賀港ｼﾅﾘｵ3)'!G186","v":45.877838312559867},{"$f":"'拠点方式（敦賀港ｼﾅﾘｵ3)'!H185+'拠点方式（敦賀港ｼﾅﾘｵ3)'!H186","v":5.3659045206714753},{"$f":"'拠点方式（敦賀港ｼﾅﾘｵ3)'!I185+'拠点方式（敦賀港ｼﾅﾘｵ3)'!I186","v":72.826528799384505},{"$f":"'拠点方式（敦賀港ｼﾅﾘｵ3)'!J185+'拠点方式（敦賀港ｼﾅﾘｵ3)'!J186","v":173.49295365324303},{"$f":"SUM(N158:S160)","v":314.09066099602018},{"$f":"SUM(G160,N158)","v":11.28497057188766},{"$f":"SUM(H160,O158)","v":5.4358198988585578},{"$f":"SUM(I160,P158)","v":46.374891646546509},{"$f":"SUM(J160,Q158)","v":5.391269169502138},{"$f":"SUM(K160,R158)","v":73.525510050303225},{"$f":"SUM(L160,S158)","v":191.08004765792884},{"$f":"SUM(U158:Z160)","v":333.09250899502695}]
[null,null,null,null,null,"その他月（８か月）",{"$f":"SUM('拠点方式（敦賀港ｼﾅﾘｵ3)'!Q75:Q80)*8/100000","v":8.2292921598562246E-2},{"$f":"SUM('拠点方式（敦賀港ｼﾅﾘｵ3)'!R75:R80)*8/100000","v":4.6610252124721772E-2},{"$f":"SUM('拠点方式（敦賀港ｼﾅﾘｵ3)'!S75:S80)*8/100000","v":0.33136888932442804},{"$f":"SUM('拠点方式（敦賀港ｼﾅﾘｵ3)'!T75:T80)*8/100000","v":1.6909765887108363E-2},{"$f":"SUM('拠点方式（敦賀港ｼﾅﾘｵ3)'!U75:U80)*8/100000","v":0.46598750061247696},{"$f":"SUM('拠点方式（敦賀港ｼﾅﾘｵ3)'!P75:P80)*8/100000","v":11.724729336457196}]
[null,null,null,null,null,"年間合計",{"$f":"SUM(G158:G159)","v":0.12343938239784337},6.9915378187082655E-2,0.49705333398664209,2.5364648830662542E-2,0.69898125091871544,17.587094004685795]
[null,null,null,null,"２港揚げ\n（七尾、敦賀）","ピーク月（４か月）",{"$f":"SUM('拠点方式（2港揚ｼﾅﾘｵ3)'!F75:F80)*4/100000","v":2.1079129507828444E-2},{"$f":"SUM('拠点方式（2港揚ｼﾅﾘｵ3)'!G75:G80)*4/100000","v":1.1598365063593555E-2},{"$f":"SUM('拠点方式（2港揚ｼﾅﾘｵ3)'!H75:H80)*4/100000","v":5.974198725800986E-2},{"$f":"SUM('拠点方式（2港揚ｼﾅﾘｵ3)'!I75:I80)*4/100000","v":1.4199867507764075E-2},{"$f":"SUM('拠点方式（2港揚ｼﾅﾘｵ3)'!E75:E80)*4/100000","v":0.26194658928635384},{"$f":"SUM('拠点方式（2港揚ｼﾅﾘｵ3)'!J75:J80)*4/100000","v":5.8623646682285981},{"$f":"SUM(G163:L163)","v":18.692791820556444},{"$f":"'拠点方式（2港揚ｼﾅﾘｵ3)'!E186+'拠点方式（2港揚ｼﾅﾘｵ3)'!E187","v":11.161531189489818},{"$f":"'拠点方式（2港揚ｼﾅﾘｵ3)'!F186+'拠点方式（2港揚ｼﾅﾘｵ3)'!F187","v":5.3659045206714753},{"$f":"'拠点方式（2港揚ｼﾅﾘｵ3)'!G186+'拠点方式（2港揚ｼﾅﾘｵ3)'!G187","v":45.877838312559867},{"$f":"'拠点方式（2港揚ｼﾅﾘｵ3)'!H186+'拠点方式（2港揚ｼﾅﾘｵ3)'!H187","v":5.3659045206714753},{"$f":"'拠点方式（2港揚ｼﾅﾘｵ3)'!I186+'拠点方式（2港揚ｼﾅﾘｵ3)'!I187","v":84.05638988898319},{"$f":"'拠点方式（2港揚ｼﾅﾘｵ3)'!J186+'拠点方式（2港揚ｼﾅﾘｵ3)'!J187","v":74.755847565328111},{"$f":"SUM(N161:S163)","v":226.58341599770392},{"$f":"SUM(G163,N161)","v":11.224768578013302},{"$f":"SUM(H163,O161)","v":5.4006996158622558},{"$f":"SUM(I163,P161)","v":46.057064274333896},{"$f":"SUM(J163,Q161)","v":5.4085041231947679},{"$f":"SUM(K163,R161)","v":84.84222965684225},{"$f":"SUM(L163,S161)","v":92.342941570013906},{"$f":"SUM(U161:Z163)","v":245.27620781826039}]
[null,null,null,null,null,"その他月（８か月）",{"$f":"SUM('拠点方式（2港揚ｼﾅﾘｵ3)'!Q75:Q80)*8/100000","v":4.2158259015656889E-2},{"$f":"SUM('拠点方式（2港揚ｼﾅﾘｵ3)'!R75:R80)*8/100000","v":2.319673012718711E-2},{"$f":"SUM('拠点方式（2港揚ｼﾅﾘｵ3)'!S75:S80)*8/100000","v":0.11948397451601972},{"$f":"SUM('拠点方式（2港揚ｼﾅﾘｵ3)'!T75:T80)*8/100000","v":2.8399735015528151E-2},{"$f":"SUM('拠点方式（2港揚ｼﾅﾘｵ3)'!P75:P80)*8/100000","v":0.52389317857270767},{"$f":"SUM('拠点方式（2港揚ｼﾅﾘｵ3)'!U75:U80)*8/100000","v":11.724729336457196}]
[null,null,null,null,null,"年間合計",{"$f":"SUM(G161:G162)","v":6.323738852348533E-2},3.4795095190780667E-2,0.17922596177402958,4.2599602523292229E-2,0.78583976785906151,17.587094004685795]
[null,null,"移行期","直送方式","－","ピーク月（４か月）",{"$f":"SUM('直送方式（ｼﾅﾘｵ3）ピーク月'!P114:P119)*4/100000","v":1.2279071193207245},{"$f":"SUM('直送方式（ｼﾅﾘｵ3）ピーク月'!Q114:Q119)*4/100000","v":1.2265464130606611},{"$f":"SUM('直送方式（ｼﾅﾘｵ3）ピーク月'!R114:R119)*4/100000","v":3.5500133562630554},{"$f":"SUM('直送方式（ｼﾅﾘｵ3）ピーク月'!S114:S119)*4/100000","v":2.2530191923099254},{"$f":"SUM('直送方式（ｼﾅﾘｵ3）ピーク月'!T114:T119)*4/100000","v":5.3093297837216147},{"$f":"SUM('直送方式（ｼﾅﾘｵ3）ピーク月'!U114:U119)*4/100000","v":5.2341421024967518},{"$f":"SUM(G166:L166)","v":49.373892644039287},{"$f":"'直送方式（ｼﾅﾘｵ3）_アンモニア'!E190+'直送方式（ｼﾅﾘｵ3）_アンモニア'!E191","v":40.843454814299577},{"$f":"'直送方式（ｼﾅﾘｵ3）_アンモニア'!F190+'直送方式（ｼﾅﾘｵ3）_アンモニア'!F191","v":38.207211399973822},{"$f":"'直送方式（ｼﾅﾘｵ3）_アンモニア'!G190+'直送方式（ｼﾅﾘｵ3）_アンモニア'!G191","v":70.871305407088002},{"$f":"'直送方式（ｼﾅﾘｵ3）_アンモニア'!H190+'直送方式（ｼﾅﾘｵ3）_アンモニア'!H191","v":29.666877766494054},{"$f":"'直送方式（ｼﾅﾘｵ3）_アンモニア'!I190+'直送方式（ｼﾅﾘｵ3）_アンモニア'!I191","v":91.139848159614516},{"$f":"'直送方式（ｼﾅﾘｵ3）_アンモニア'!J190+'直送方式（ｼﾅﾘｵ3）_アンモニア'!J191","v":93.725589525776897},{"$f":"SUM(N164:S166)","v":364.45428707324692},{"$f":"SUM(G166,N164)","v":44.527176172261747},{"$f":"SUM(H166,O164)","v":41.886850639155803},{"$f":"SUM(I166,P164)","v":81.521345475877169},{"$f":"SUM(J166,Q164)","v":36.425935343423831},{"$f":"SUM(K166,R164)","v":103.52828432163162},{"$f":"SUM(L166,S164)","v":105.93858776493599},{"$f":"SUM(U164:Z166)","v":413.82817971728616}]
[null,null,null,null,null,"その他月（８か月）",{"$f":"SUM('直送方式（ｼﾅﾘｵ3）その他月'!P114:P119)*8/100000","v":2.455814238641449},{"$f":"SUM('直送方式（ｼﾅﾘｵ3）その他月'!Q114:Q119)*8/100000","v":2.4530928261213223},{"$f":"SUM('直送方式（ｼﾅﾘｵ3）その他月'!R114:R119)*8/100000","v":7.1000267125261107},{"$f":"SUM('直送方式（ｼﾅﾘｵ3）その他月'!S114:S119)*8/100000","v":4.5060383846198508},{"$f":"SUM('直送方式（ｼﾅﾘｵ3）その他月'!T114:T119)*8/100000","v":7.0791063782954868},{"$f":"SUM('直送方式（ｼﾅﾘｵ3）その他月'!U114:U119)*8/100000","v":6.9788561366623361}]
[null,null,null,null,null,"年間合計",{"$f":"SUM(G164:G165)","v":3.6837213579621735},3.6796392391819834,10.650040068789167,6.7590575769297763,12.388436162017101,12.212998239159088]
[null,null,null,"拠点方式","伏木富山港","ピーク月（４か月）",{"$f":"SUM('拠点方式（伏木富山港ｼﾅﾘｵ3)'!F113:F118)*4/100000","v":4.5906618437385763E-2},{"$f":"SUM('拠点方式（伏木富山港ｼﾅﾘｵ3)'!G113:G118)*4/100000","v":4.3376332381781811E-2},{"$f":"SUM('拠点方式（伏木富山港ｼﾅﾘｵ3)'!E113:E118)*4/100000","v":13.297080530096567},{"$f":"SUM('拠点方式（伏木富山港ｼﾅﾘｵ3)'!H113:H118)*4/100000","v":5.1690129421623321E-2},{"$f":"SUM('拠点方式（伏木富山港ｼﾅﾘｵ3)'!I113:I118)*4/100000","v":0.17922596177402961},{"$f":"SUM('拠点方式（伏木富山港ｼﾅﾘｵ3)'!J113:J118)*4/100000","v":0.49705333398664203},{"$f":"SUM(G169:L169)","v":38.293270633017585},{"$f":"'拠点方式（伏木富山港ｼﾅﾘｵ3)'!E198+'拠点方式（伏木富山港ｼﾅﾘｵ3)'!E199","v":40.843454814299577},{"$f":"'拠点方式（伏木富山港ｼﾅﾘｵ3)'!F198+'拠点方式（伏木富山港ｼﾅﾘｵ3)'!F199","v":38.207211399973822},{"$f":"'拠点方式（伏木富山港ｼﾅﾘｵ3)'!G198+'拠点方式（伏木富山港ｼﾅﾘｵ3)'!G199","v":301.36134211622505},{"$f":"'拠点方式（伏木富山港ｼﾅﾘｵ3)'!H198+'拠点方式（伏木富山港ｼﾅﾘｵ3)'!H199","v":29.666877766494054},{"$f":"'拠点方式（伏木富山港ｼﾅﾘｵ3)'!I198+'拠点方式（伏木富山港ｼﾅﾘｵ3)'!I199","v":91.139848159614516},{"$f":"'拠点方式（伏木富山港ｼﾅﾘｵ3)'!J198+'拠点方式（伏木富山港ｼﾅﾘｵ3)'!J199","v":93.725589525776897},{"$f":"SUM(N167:S169)","v":594.94432378238389},{"$f":"SUM(G169,N167)","v":40.981174669611732},{"$f":"SUM(H169,O167)","v":38.337340397119171},{"$f":"SUM(I169,P167)","v":337.45341784077289},{"$f":"SUM(J169,Q167)","v":29.796812367144518},{"$f":"SUM(K169,R167)","v":91.617784057678591},{"$f":"SUM(L169,S167)","v":95.051065083074604},{"$f":"SUM(U167:Z169)","v":633.23759441540153}]
[null,null,null,null,null,"その他月（８か月）",{"$f":"SUM('拠点方式（伏木富山港ｼﾅﾘｵ3)'!Q113:Q118)*8/100000","v":9.1813236874771526E-2},{"$f":"SUM('拠点方式（伏木富山港ｼﾅﾘｵ3)'!R113:R118)*8/100000","v":8.6752664763563622E-2},{"$f":"SUM('拠点方式（伏木富山港ｼﾅﾘｵ3)'!P113:P118)*8/100000","v":22.794995194451253},{"$f":"SUM('拠点方式（伏木富山港ｼﾅﾘｵ3)'!S113:S118)*8/100000","v":7.8244471228843052E-2},{"$f":"SUM('拠点方式（伏木富山港ｼﾅﾘｵ3)'!T113:T118)*8/100000","v":0.29870993629004933},{"$f":"SUM('拠点方式（伏木富山港ｼﾅﾘｵ3)'!U113:U118)*8/100000","v":0.82842222331106996}]
[null,null,null,null,null,"年間合計",{"$f":"SUM(G167:G168)","v":0.1377198553121573},0.13012899714534543,36.092075724547819,0.12993460065046636,0.47793589806407893,1.3254755572977119]
[null,null,null,null,"七尾港","ピーク月（４か月）",{"$f":"SUM('拠点方式（七尾港ｼﾅﾘｵ3)'!F113:F118)*4/100000","v":4.5183679564356052E-2},{"$f":"SUM('拠点方式（七尾港ｼﾅﾘｵ3)'!G113:G118)*4/100000","v":3.8677229707088784E-2},{"$f":"SUM('拠点方式（七尾港ｼﾅﾘｵ3)'!H113:H118)*4/100000","v":0.11948397451601972},{"$f":"SUM('拠点方式（七尾港ｼﾅﾘｵ3)'!I113:I118)*4/100000","v":4.7352496183445149E-2},{"$f":"SUM('拠点方式（七尾港ｼﾅﾘｵ3)'!E113:E118)*4/100000","v":13.257900484690484},{"$f":"SUM('拠点方式（七尾港ｼﾅﾘｵ3)'!J113:J118)*4/100000","v":0.46598750061247696},{"$f":"SUM(G172:L172)","v":37.897686883886699},{"$f":"'拠点方式（七尾港ｼﾅﾘｵ3)'!E198+'拠点方式（七尾港ｼﾅﾘｵ3)'!E199","v":40.843454814299577},{"$f":"'拠点方式（七尾港ｼﾅﾘｵ3)'!F198+'拠点方式（七尾港ｼﾅﾘｵ3)'!F199","v":38.207211399973822},{"$f":"'拠点方式（七尾港ｼﾅﾘｵ3)'!G198+'拠点方式（七尾港ｼﾅﾘｵ3)'!G199","v":70.871305407088002},{"$f":"'拠点方式（七尾港ｼﾅﾘｵ3)'!H198+'拠点方式（七尾港ｼﾅﾘｵ3)'!H199","v":29.666877766494054},{"$f":"'拠点方式（七尾港ｼﾅﾘｵ3)'!I198+'拠点方式（七尾港ｼﾅﾘｵ3)'!I199","v":301.36134211622505},{"$f":"'拠点方式（七尾港ｼﾅﾘｵ3)'!J198+'拠点方式（七尾港ｼﾅﾘｵ3)'!J199","v":93.725589525776897},{"$f":"SUM(N170:S172)","v":574.67578102985738},{"$f":"SUM(G172,N170)","v":40.979005852992643},{"$f":"SUM(H172,O170)","v":38.323243089095087},{"$f":"SUM(I172,P170)","v":71.170015343378054},{"$f":"SUM(J172,Q170)","v":29.785908764292731},{"$f":"SUM(K172,R170)","v":337.34707200324209},{"$f":"SUM(L172,S170)","v":94.968222860743509},{"$f":"SUM(U170:Z172)","v":612.57346791374403}]
[null,null,null,null,null,"その他月（８か月）",{"$f":"SUM('拠点方式（七尾港ｼﾅﾘｵ3)'!Q113:Q118)*8/100000","v":9.0367359128712105E-2},{"$f":"SUM('拠点方式（七尾港ｼﾅﾘｵ3)'!R113:R118)*8/100000","v":7.7354459414177568E-2},{"$f":"SUM('拠点方式（七尾港ｼﾅﾘｵ3)'!S113:S118)*8/100000","v":0.17922596177402961},{"$f":"SUM('拠点方式（七尾港ｼﾅﾘｵ3)'!T113:T118)*8/100000","v":7.1678501615233856E-2},{"$f":"SUM('拠点方式（七尾港ｼﾅﾘｵ3)'!P113:P118)*8/100000","v":22.727829402326549},{"$f":"SUM('拠点方式（七尾港ｼﾅﾘｵ3)'!U113:U118)*8/100000","v":0.77664583435412815}]
[null,null,null,null,null,"年間合計",{"$f":"SUM(G170:G171)","v":0.13555103869306817},0.11603168912126635,0.29870993629004933,0.11903099779867901,35.98572988701703,1.2426333349666052]
[null,null,null,null,"敦賀港","ピーク月（４か月）",{"$f":"SUM('拠点方式（敦賀港ｼﾅﾘｵ3)'!F113:F118)*4/100000","v":8.8198542509623015E-2},{"$f":"SUM('拠点方式（敦賀港ｼﾅﾘｵ3)'!G113:G118)*4/100000","v":7.7715928850692423E-2},{"$f":"SUM('拠点方式（敦賀港ｼﾅﾘｵ3)'!H113:H118)*4/100000","v":0.33136888932442804},{"$f":"SUM('拠点方式（敦賀港ｼﾅﾘｵ3)'!I113:I118)*4/100000","v":2.8194616048158178E-2},{"$f":"SUM('拠点方式（敦賀港ｼﾅﾘｵ3)'!J113:J118)*4/100000","v":0.46598750061247696},{"$f":"SUM('拠点方式（敦賀港ｼﾅﾘｵ3)'!E113:E118)*4/100000","v":13.070149707104559},{"$f":"SUM(G175:L175)","v":38.11579302446475},{"$f":"'拠点方式（敦賀港ｼﾅﾘｵ3)'!E198+'拠点方式（敦賀港ｼﾅﾘｵ3)'!E199","v":40.843454814299577},{"$f":"'拠点方式（敦賀港ｼﾅﾘｵ3)'!F198+'拠点方式（敦賀港ｼﾅﾘｵ3)'!F199","v":38.207211399973822},{"$f":"'拠点方式（敦賀港ｼﾅﾘｵ3)'!G198+'拠点方式（敦賀港ｼﾅﾘｵ3)'!G199","v":70.871305407088002},{"$f":"'拠点方式（敦賀港ｼﾅﾘｵ3)'!H198+'拠点方式（敦賀港ｼﾅﾘｵ3)'!H199","v":29.666877766494054},{"$f":"'拠点方式（敦賀港ｼﾅﾘｵ3)'!I198+'拠点方式（敦賀港ｼﾅﾘｵ3)'!I199","v":91.139848159614516},{"$f":"'拠点方式（敦賀港ｼﾅﾘｵ3)'!J198+'拠点方式（敦賀港ｼﾅﾘｵ3)'!J199","v":301.36134211622505},{"$f":"SUM(N173:S175)","v":572.09003966369505},{"$f":"SUM(G175,N173)","v":41.108050441828446},{"$f":"SUM(H175,O173)","v":38.440359186525896},{"$f":"SUM(I175,P173)","v":71.699727630399067},{"$f":"SUM(J175,Q173)","v":29.737751185030671},{"$f":"SUM(K175,R173)","v":92.382481494581128},{"$f":"SUM(L175,S173)","v":336.83746274979455},{"$f":"SUM(U173:Z175)","v":610.20583268815972}]
[null,null,null,null,null,"その他月（８か月）",{"$f":"SUM('拠点方式（敦賀港ｼﾅﾘｵ3)'!Q113:Q118)*8/100000","v":0.17639708501924603},{"$f":"SUM('拠点方式（敦賀港ｼﾅﾘｵ3)'!R113:R118)*8/100000","v":0.15543185770138485},{"$f":"SUM('拠点方式（敦賀港ｼﾅﾘｵ3)'!S113:S118)*8/100000","v":0.49705333398664203},{"$f":"SUM('拠点方式（敦賀港ｼﾅﾘｵ3)'!T113:T118)*8/100000","v":4.2678802488459851E-2},{"$f":"SUM('拠点方式（敦賀港ｼﾅﾘｵ3)'!U113:U118)*8/100000","v":0.77664583435412815},{"$f":"SUM('拠点方式（敦賀港ｼﾅﾘｵ3)'!P113:P118)*8/100000","v":22.405970926464953}]
[null,null,null,null,null,"年間合計",{"$f":"SUM(G173:G174)","v":0.26459562752886906},0.23314778655207727,0.82842222331107007,7.0873418536618021E-2,1.2426333349666052,35.476120633569508]
[null,null,null,null,"２港揚げ\n（敦賀、七尾）","ピーク月（４か月）",{"$f":"SUM('拠点方式（2港揚ｼﾅﾘｵ3)'!F113:F118)*4/100000","v":4.5183679564356052E-2},{"$f":"SUM('拠点方式（2港揚ｼﾅﾘｵ3)'!G113:G118)*4/100000","v":3.8677229707088784E-2},{"$f":"SUM('拠点方式（2港揚ｼﾅﾘｵ3)'!H113:H118)*4/100000","v":0.11948397451601972},{"$f":"SUM('拠点方式（2港揚ｼﾅﾘｵ3)'!I113:I118)*4/100000","v":4.7352496183445149E-2},{"$f":"SUM('拠点方式（2港揚ｼﾅﾘｵ3)'!E113:E118)*4/100000","v":0.61120870833482555},{"$f":"SUM('拠点方式（2港揚ｼﾅﾘｵ3)'!J113:J118)*4/100000","v":13.070149707104559},{"$f":"SUM(G178:L178)","v":37.804439360952813},{"$f":"'拠点方式（2港揚ｼﾅﾘｵ3)'!E199+'拠点方式（2港揚ｼﾅﾘｵ3)'!E200","v":40.843454814299577},{"$f":"'拠点方式（2港揚ｼﾅﾘｵ3)'!F199+'拠点方式（2港揚ｼﾅﾘｵ3)'!F200","v":38.207211399973822},{"$f":"'拠点方式（2港揚ｼﾅﾘｵ3)'!G199+'拠点方式（2港揚ｼﾅﾘｵ3)'!G200","v":70.871305407088002},{"$f":"'拠点方式（2港揚ｼﾅﾘｵ3)'!H199+'拠点方式（2港揚ｼﾅﾘｵ3)'!H200","v":29.666877766494054},{"$f":"'拠点方式（2港揚ｼﾅﾘｵ3)'!I199+'拠点方式（2港揚ｼﾅﾘｵ3)'!I200","v":116.37432899367133},{"$f":"'拠点方式（2港揚ｼﾅﾘｵ3)'!J199+'拠点方式（2港揚ｼﾅﾘｵ3)'!J200","v":93.725589525776897},{"$f":"SUM(N176:S178)","v":389.68876790730371},{"$f":"SUM(G178,N176)","v":40.979005852992643},{"$f":"SUM(H178,O176)","v":38.323243089095087},{"$f":"SUM(I178,P176)","v":71.170015343378054},{"$f":"SUM(J178,Q176)","v":29.785908764292731},{"$f":"SUM(K178,R176)","v":118.03332405915157},{"$f":"SUM(L178,S176)","v":129.20171015934642},{"$f":"SUM(U176:Z178)","v":427.49320726825653}]
[null,null,null,null,null,"その他月（８か月）",{"$f":"SUM('拠点方式（2港揚ｼﾅﾘｵ3)'!Q113:Q118)*8/100000","v":9.0367359128712105E-2},{"$f":"SUM('拠点方式（2港揚ｼﾅﾘｵ3)'!R113:R118)*8/100000","v":7.7354459414177568E-2},{"$f":"SUM('拠点方式（2港揚ｼﾅﾘｵ3)'!S113:S118)*8/100000","v":0.17922596177402961},{"$f":"SUM('拠点方式（2港揚ｼﾅﾘｵ3)'!T113:T118)*8/100000","v":7.1678501615233856E-2},{"$f":"SUM('拠点方式（2港揚ｼﾅﾘｵ3)'!P113:P118)*8/100000","v":1.0477863571454153},{"$f":"SUM('拠点方式（2港揚ｼﾅﾘｵ3)'!U113:U118)*8/100000","v":22.405970926464953}]
[null,null,null,null,null,"年間合計",{"$f":"SUM(G176:G177)","v":0.13555103869306817},0.11603168912126635,0.29870993629004933,0.11903099779867901,1.6589950654802408,35.476120633569508]
[null,null,"2050年","直送方式","－","ピーク月（４か月）",{"$f":"SUM('直送方式（ｼﾅﾘｵ3）ピーク月'!P150:P155)*4/100000","v":1.6932104832760071},{"$f":"SUM('直送方式（ｼﾅﾘｵ3）ピーク月'!Q150:Q155)*4/100000","v":1.6868224532137213},{"$f":"SUM('直送方式（ｼﾅﾘｵ3）ピーク月'!R150:R155)*4/100000","v":7.3811960045856972},{"$f":"SUM('直送方式（ｼﾅﾘｵ3）ピーク月'!S150:S155)*4/100000","v":4.6686762997945337},{"$f":"SUM('直送方式（ｼﾅﾘｵ3）ピーク月'!T150:T155)*4/100000","v":11.040212670323996},{"$f":"SUM('直送方式（ｼﾅﾘｵ3）ピーク月'!U150:U155)*4/100000","v":12.605873747876515},{"$f":"SUM(G181:L181)","v":105.08845879618293},{"$f":"'直送方式（ｼﾅﾘｵ3）_アンモニア'!E203+'直送方式（ｼﾅﾘｵ3）_アンモニア'!E204","v":44.646124757959271},{"$f":"'直送方式（ｼﾅﾘｵ3）_アンモニア'!F203+'直送方式（ｼﾅﾘｵ3）_アンモニア'!F204","v":39.536322545701118},{"$f":"'直送方式（ｼﾅﾘｵ3）_アンモニア'!G203+'直送方式（ｼﾅﾘｵ3）_アンモニア'!G204","v":166.30022100156256},{"$f":"'直送方式（ｼﾅﾘｵ3）_アンモニア'!H203+'直送方式（ｼﾅﾘｵ3）_アンモニア'!H204","v":31.169389627341449},{"$f":"'直送方式（ｼﾅﾘｵ3）_アンモニア'!I203+'直送方式（ｼﾅﾘｵ3）_アンモニア'!I204","v":246.37769800273546},{"$f":"'直送方式（ｼﾅﾘｵ3）_アンモニア'!J203+'直送方式（ｼﾅﾘｵ3）_アンモニア'!J204","v":368.02317225458722},{"$f":"SUM(N179:S181)","v":896.0529281898871},{"$f":"SUM(G181,N179)","v":49.725756207787292},{"$f":"SUM(H181,O179)","v":44.596789905342284},{"$f":"SUM(I181,P179)","v":184.7532110130268},{"$f":"SUM(J181,Q179)","v":44.008249451776415},{"$f":"SUM(K181,R179)","v":275.81826512359947},{"$f":"SUM(L181,S179)","v":402.23911528453777},{"$f":"SUM(U179:Z181)","v":1001.1413869860701}]
[null,null,null,null,null,"その他月（８か月）",{"$f":"SUM('直送方式（ｼﾅﾘｵ3）その他月'!P150:P155)*8/100000","v":3.3864209665520142},{"$f":"SUM('直送方式（ｼﾅﾘｵ3）その他月'!Q150:Q155)*8/100000","v":3.3736449064274425},{"$f":"SUM('直送方式（ｼﾅﾘｵ3）その他月'!R150:R155)*8/100000","v":11.071794006878548},{"$f":"SUM('直送方式（ｼﾅﾘｵ3）その他月'!S150:S155)*8/100000","v":8.170183524640434},{"$f":"SUM('直送方式（ｼﾅﾘｵ3）その他月'!T150:T155)*8/100000","v":18.400354450539997},{"$f":"SUM('直送方式（ｼﾅﾘｵ3）その他月'!U150:U155)*8/100000","v":21.610069282074026}]
[null,null,null,null,null,"年間合計",{"$f":"SUM(G179:G180)","v":5.0796314498280211},5.060467359641164,18.452990011464244,12.838859824434968,29.440567120863992,34.215943029950537]
[null,null,null,"拠点方式","伏木富山港","ピーク月（４か月）",{"$f":"SUM('拠点方式（伏木富山港ｼﾅﾘｵ3)'!F151:F156)*4/100000","v":0.10116309842356337},{"$f":"SUM('拠点方式（伏木富山港ｼﾅﾘｵ3)'!G151:G156)*4/100000","v":9.5587179612815779E-2},{"$f":"SUM('拠点方式（伏木富山港ｼﾅﾘｵ3)'!E151:E156)*4/100000","v":35.546555160910955},{"$f":"SUM('拠点方式（伏木富山港ｼﾅﾘｵ3)'!H151:H156)*4/100000","v":0.11390805570527211},{"$f":"SUM('拠点方式（伏木富山港ｼﾅﾘｵ3)'!I151:I156)*4/100000","v":0.41819391080606905},{"$f":"SUM('拠点方式（伏木富山港ｼﾅﾘｵ3)'!J151:J156)*4/100000","v":1.242633334966605},{"$f":"SUM(G184:L184)","v":99.964297339902245},{"$f":"'拠点方式（伏木富山港ｼﾅﾘｵ3)'!E211+'拠点方式（伏木富山港ｼﾅﾘｵ3)'!E212","v":44.646124757959271},{"$f":"'拠点方式（伏木富山港ｼﾅﾘｵ3)'!F211+'拠点方式（伏木富山港ｼﾅﾘｵ3)'!F212","v":39.536322545701118},{"$f":"'拠点方式（伏木富山港ｼﾅﾘｵ3)'!G211+'拠点方式（伏木富山港ｼﾅﾘｵ3)'!G212","v":707.43358560165302},{"$f":"'拠点方式（伏木富山港ｼﾅﾘｵ3)'!H211+'拠点方式（伏木富山港ｼﾅﾘｵ3)'!H212","v":31.169389627341449},{"$f":"'拠点方式（伏木富山港ｼﾅﾘｵ3)'!I211+'拠点方式（伏木富山港ｼﾅﾘｵ3)'!I212","v":281.17676857733073},{"$f":"'拠点方式（伏木富山港ｼﾅﾘｵ3)'!J211+'拠点方式（伏木富山港ｼﾅﾘｵ3)'!J212","v":283.73876574576929},{"$f":"SUM(N182:S184)","v":1387.7009568557551},{"$f":"SUM(G184,N182)","v":44.949614053229958},{"$f":"SUM(H184,O182)","v":39.823084084539566},{"$f":"SUM(I184,P182)","v":802.22439936408227},{"$f":"SUM(J184,Q182)","v":31.386677941889968},{"$f":"SUM(K184,R182)","v":282.31186633523293},{"$f":"SUM(L184,S182)","v":286.96961241668248},{"$f":"SUM(U182:Z184)","v":1487.6652541956573}]
[null,null,null,null,null,"その他月（８か月）",{"$f":"SUM('拠点方式（伏木富山港ｼﾅﾘｵ3)'!Q151:Q156)*8/100000","v":0.20232619684712674},{"$f":"SUM('拠点方式（伏木富山港ｼﾅﾘｵ3)'!R151:R156)*8/100000","v":0.19117435922563156},{"$f":"SUM('拠点方式（伏木富山港ｼﾅﾘｵ3)'!P151:P156)*8/100000","v":59.244258601518261},{"$f":"SUM('拠点方式（伏木富山港ｼﾅﾘｵ3)'!S151:S156)*8/100000","v":0.10338025884324664},{"$f":"SUM('拠点方式（伏木富山港ｼﾅﾘｵ3)'!T151:T156)*8/100000","v":0.71690384709611843},{"$f":"SUM('拠点方式（伏木富山港ｼﾅﾘｵ3)'!U151:U156)*8/100000","v":1.9882133359465681}]
[null,null,null,null,null,"年間合計",{"$f":"SUM(G182:G183)","v":0.30348929527069013},0.28676153883844735,94.790813762429224,0.21728831454851877,1.1350977579021875,3.2308466709131731]
[null,null,null,null,"七尾港","ピーク月（４か月）",{"$f":"SUM('拠点方式（七尾港ｼﾅﾘｵ3)'!F151:F156)*4/100000","v":9.9569978763349748E-2},{"$f":"SUM('拠点方式（七尾港ｼﾅﾘｵ3)'!G151:G156)*4/100000","v":8.5231901821427383E-2},{"$f":"SUM('拠点方式（七尾港ｼﾅﾘｵ3)'!H151:H156)*4/100000","v":0.23896794903203944},{"$f":"SUM('拠点方式（七尾港ｼﾅﾘｵ3)'!I151:I156)*4/100000","v":0.10434933774399055},{"$f":"SUM('拠点方式（七尾港ｼﾅﾘｵ3)'!E151:E156)*4/100000","v":35.445161681119501},{"$f":"SUM('拠点方式（七尾港ｼﾅﾘｵ3)'!J151:J156)*4/100000","v":1.1649687515311922},{"$f":"SUM(G187:L187)","v":98.697977295552747},{"$f":"'拠点方式（七尾港ｼﾅﾘｵ3)'!E211+'拠点方式（七尾港ｼﾅﾘｵ3)'!E212","v":44.646124757959271},{"$f":"'拠点方式（七尾港ｼﾅﾘｵ3)'!F211+'拠点方式（七尾港ｼﾅﾘｵ3)'!F212","v":39.536322545701118},{"$f":"'拠点方式（七尾港ｼﾅﾘｵ3)'!G211+'拠点方式（七尾港ｼﾅﾘｵ3)'!G212","v":166.30022100156256},{"$f":"'拠点方式（七尾港ｼﾅﾘｵ3)'!H211+'拠点方式（七尾港ｼﾅﾘｵ3)'!H212","v":31.169389627341449},{"$f":"'拠点方式（七尾港ｼﾅﾘｵ3)'!I211+'拠点方式（七尾港ｼﾅﾘｵ3)'!I212","v":707.43358560165302},{"$f":"'拠点方式（七尾港ｼﾅﾘｵ3)'!J211+'拠点方式（七尾港ｼﾅﾘｵ3)'!J212","v":283.73876574576929},{"$f":"SUM(N185:S187)","v":1272.8244092799866},{"$f":"SUM(G187,N185)","v":44.944834694249323},{"$f":"SUM(H187,O185)","v":39.792018251165402},{"$f":"SUM(I187,P185)","v":166.71841491236864},{"$f":"SUM(J187,Q185)","v":31.345417466700674},{"$f":"SUM(K187,R185)","v":801.95401675130506},{"$f":"SUM(L187,S185)","v":286.76768449975037},{"$f":"SUM(U185:Z187)","v":1371.5223865755395}]
[null,null,null,null,null,"その他月（８か月）",{"$f":"SUM('拠点方式（七尾港ｼﾅﾘｵ3)'!Q151:Q156)*8/100000","v":0.1991399575266995},{"$f":"SUM('拠点方式（七尾港ｼﾅﾘｵ3)'!R151:R156)*8/100000","v":0.17046380364285477},{"$f":"SUM('拠点方式（七尾港ｼﾅﾘｵ3)'!S151:S156)*8/100000","v":0.17922596177402961},{"$f":"SUM('拠点方式（七尾港ｼﾅﾘｵ3)'!T151:T156)*8/100000","v":7.1678501615233856E-2},{"$f":"SUM('拠点方式（七尾港ｼﾅﾘｵ3)'!P151:P156)*8/100000","v":59.075269468532504},{"$f":"SUM('拠点方式（七尾港ｼﾅﾘｵ3)'!U151:U156)*8/100000","v":1.8639500024499078}]
[null,null,null,null,null,"年間合計",{"$f":"SUM(G185:G186)","v":0.29870993629004927},0.25569570546428216,0.41819391080606905,0.17602783935922439,94.520431149652012,3.0289187539810998]
[null,null,null,null,"敦賀港","ピーク月（４か月）",{"$f":"SUM('拠点方式（敦賀港ｼﾅﾘｵ3)'!F151:F156)*4/100000","v":0.19436059854605872},{"$f":"SUM('拠点方式（敦賀港ｼﾅﾘｵ3)'!G151:G156)*4/100000","v":0.17126036347296159},{"$f":"SUM('拠点方式（敦賀港ｼﾅﾘｵ3)'!H151:H156)*4/100000","v":0.66273777864885608},{"$f":"SUM('拠点方式（敦賀港ｼﾅﾘｵ3)'!I151:I156)*4/100000","v":6.2131666748330247E-2},{"$f":"SUM('拠点方式（敦賀港ｼﾅﾘｵ3)'!J151:J156)*4/100000","v":1.0873041680957793},{"$f":"SUM('拠点方式（敦賀港ｼﾅﾘｵ3)'!E151:E156)*4/100000","v":34.690110712370405},{"$f":"SUM(G190:L190)","v":98.496128746386162},{"$f":"'拠点方式（敦賀港ｼﾅﾘｵ3)'!E211+'拠点方式（敦賀港ｼﾅﾘｵ3)'!E199","v":44.47889453099144},{"$f":"'拠点方式（敦賀港ｼﾅﾘｵ3)'!F211+'拠点方式（敦賀港ｼﾅﾘｵ3)'!F199","v":39.477872151147146},{"$f":"'拠点方式（敦賀港ｼﾅﾘｵ3)'!G211+'拠点方式（敦賀港ｼﾅﾘｵ3)'!G199","v":162.10353828899486},{"$f":"'拠点方式（敦賀港ｼﾅﾘｵ3)'!H211+'拠点方式（敦賀港ｼﾅﾘｵ3)'!H199","v":31.103313579923686},{"$f":"'拠点方式（敦賀港ｼﾅﾘｵ3)'!I211+'拠点方式（敦賀港ｼﾅﾘｵ3)'!I199","v":272.81950439070073},{"$f":"'拠点方式（敦賀港ｼﾅﾘｵ3)'!J211+'拠点方式（敦賀港ｼﾅﾘｵ3)'!J199","v":689.57572403346023},{"$f":"SUM(N188:S190)","v":1239.5588469752181},{"$f":"SUM(G190,N188)","v":45.061976326629619},{"$f":"SUM(H190,O188)","v":39.991653241566034},{"$f":"SUM(I190,P188)","v":163.9260671802792},{"$f":"SUM(J190,Q188)","v":31.221834478768333},{"$f":"SUM(K190,R188)","v":275.7707585612464},{"$f":"SUM(L190,S188)","v":782.08268593311459},{"$f":"SUM(U188:Z190)","v":1338.0549757216043}]
[null,null,null,null,null,"その他月（８か月）",{"$f":"SUM('拠点方式（敦賀港ｼﾅﾘｵ3)'!Q151:Q156)*8/100000","v":0.38872119709211744},{"$f":"SUM('拠点方式（敦賀港ｼﾅﾘｵ3)'!R151:R156)*8/100000","v":0.34252072694592317},{"$f":"SUM('拠点方式（敦賀港ｼﾅﾘｵ3)'!S151:S156)*8/100000","v":1.1597911126354981},{"$f":"SUM('拠点方式（敦賀港ｼﾅﾘｵ3)'!T151:T156)*8/100000","v":5.6389232096316355E-2},{"$f":"SUM('拠点方式（敦賀港ｼﾅﾘｵ3)'!U151:U156)*8/100000","v":1.8639500024499078},{"$f":"SUM('拠点方式（敦賀港ｼﾅﾘｵ3)'!P151:P156)*8/100000","v":57.816851187284001}]
[null,null,null,null,null,"年間合計",{"$f":"SUM(G188:G189)","v":0.58308179563817619},0.51378109041888476,1.822528891284354,0.1185208988446466,2.9512541705456874,92.506961899654414]
[null,null,null,null,"２港揚げ\n（七尾、敦賀）","ピーク月（４か月）",{"$f":"SUM('拠点方式（2港揚ｼﾅﾘｵ3)'!F151:F156)*4/100000","v":9.9569978763349748E-2},{"$f":"SUM('拠点方式（2港揚ｼﾅﾘｵ3)'!G151:G156)*4/100000","v":8.5231901821427383E-2},{"$f":"SUM('拠点方式（2港揚ｼﾅﾘｵ3)'!H151:H156)*4/100000","v":0.23896794903203944},{"$f":"SUM('拠点方式（2港揚ｼﾅﾘｵ3)'!I151:I156)*4/100000","v":0.10434933774399055},{"$f":"SUM('拠点方式（2港揚ｼﾅﾘｵ3)'!E151:E156)*4/100000","v":1.5716795357181228},{"$f":"SUM('拠点方式（2港揚ｼﾅﾘｵ3)'!J151:J156)*4/100000","v":34.690110712370405},{"$f":"SUM(G193:L193)","v":97.846734720155695},{"$f":"'拠点方式（2港揚ｼﾅﾘｵ3)'!E212+'拠点方式（2港揚ｼﾅﾘｵ3)'!E213","v":44.646124757959271},{"$f":"'拠点方式（2港揚ｼﾅﾘｵ3)'!F212+'拠点方式（2港揚ｼﾅﾘｵ3)'!F213","v":39.536322545701118},{"$f":"'拠点方式（2港揚ｼﾅﾘｵ3)'!G212+'拠点方式（2港揚ｼﾅﾘｵ3)'!G213","v":166.30022100156256},{"$f":"'拠点方式（2港揚ｼﾅﾘｵ3)'!H212+'拠点方式（2港揚ｼﾅﾘｵ3)'!H213","v":31.169389627341449},{"$f":"'拠点方式（2港揚ｼﾅﾘｵ3)'!I212+'拠点方式（2港揚ｼﾅﾘｵ3)'!I213","v":308.75717082579678},{"$f":"'拠点方式（2港揚ｼﾅﾘｵ3)'!J212+'拠点方式（2港揚ｼﾅﾘｵ3)'!J213","v":283.73876574576929},{"$f":"SUM(N191:S193)","v":874.14799450413057},{"$f":"SUM(G193,N191)","v":44.944834694249323},{"$f":"SUM(H193,O191)","v":39.792018251165402},{"$f":"SUM(I193,P191)","v":166.71841491236864},{"$f":"SUM(J193,Q191)","v":31.345417466700674},{"$f":"SUM(K193,R191)","v":312.94831625437843},{"$f":"SUM(L193,S191)","v":376.2457276454237},{"$f":"SUM(U191:Z193)","v":971.99472922428617}]
[null,null,null,null,null,"その他月（８か月）",{"$f":"SUM('拠点方式（2港揚ｼﾅﾘｵ3)'!Q151:Q156)*8/100000","v":0.1991399575266995},{"$f":"SUM('拠点方式（2港揚ｼﾅﾘｵ3)'!R151:R156)*8/100000","v":0.17046380364285477},{"$f":"SUM('拠点方式（2港揚ｼﾅﾘｵ3)'!S151:S156)*8/100000","v":0.17922596177402961},{"$f":"SUM('拠点方式（2港揚ｼﾅﾘｵ3)'!T151:T156)*8/100000","v":7.1678501615233856E-2},{"$f":"SUM('拠点方式（2港揚ｼﾅﾘｵ3)'!P151:P156)*8/100000","v":2.6194658928635386},{"$f":"SUM('拠点方式（2港揚ｼﾅﾘｵ3)'!U151:U156)*8/100000","v":57.816851187284001}]
[null,null,null,null,null,"年間合計",{"$f":"SUM(G191:G192)","v":0.29870993629004927},0.25569570546428216,0.41819391080606905,0.17602783935922439,4.1911454285816614,92.506961899654414]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"億円/年"]
[null,"アンモニア",null,null,null,null,"海上輸送費用（単年）",null,null,null,null,null,null,"貯蔵費用（単年）",null,null,null,null,null,null,"合計（単年）"]
[null,null,null,null,null,null,"新潟港","直江津港","伏木\n富山港","金沢港","七尾港","敦賀港","合計","新潟港","直江津港","伏木\n富山港","金沢港","七尾港","敦賀港","合計","新潟港","直江津港","伏木\n富山港","金沢港","七尾港","敦賀港","合計"]
[null,"シナリオ４","実証期","直送方式","－","ピーク月（４か月）",{"$f":"SUM('直送方式（ｼﾅﾘｵ4）ピーク月'!P42:P47)*4/100000","v":0},{"$f":"SUM('直送方式（ｼﾅﾘｵ4）ピーク月'!Q42:Q47)*4/100000","v":0},{"$f":"SUM('直送方式（ｼﾅﾘｵ4）ピーク月'!R42:R47)*4/100000","v":1.0951259687140762},{"$f":"SUM('直送方式（ｼﾅﾘｵ4）ピーク月'!S42:S47)*4/100000","v":0},{"$f":"SUM('直送方式（ｼﾅﾘｵ4）ピーク月'!T42:T47)*4/100000","v":1.443319144065097},{"$f":"SUM('直送方式（ｼﾅﾘｵ4）ピーク月'!U42:U47)*4/100000","v":1.4229201332648354},{"$f":"SUM(G201:L201)","v":11.884095738132025},{"$f":"'直送方式（ｼﾅﾘｵ4）_アンモニア'!E163+'直送方式（ｼﾅﾘｵ4）_アンモニア'!E164","v":0},{"$f":"'直送方式（ｼﾅﾘｵ4）_アンモニア'!F163+'直送方式（ｼﾅﾘｵ4）_アンモニア'!F164","v":0},{"$f":"'直送方式（ｼﾅﾘｵ4）_アンモニア'!G163+'直送方式（ｼﾅﾘｵ4）_アンモニア'!G164","v":21.463618082685905},{"$f":"'直送方式（ｼﾅﾘｵ4）_アンモニア'!H163+'直送方式（ｼﾅﾘｵ4）_アンモニア'!H164","v":0},{"$f":"'直送方式（ｼﾅﾘｵ4）_アンモニア'!I163+'直送方式（ｼﾅﾘｵ4）_アンモニア'!I164","v":35.476618812513294},{"$f":"'直送方式（ｼﾅﾘｵ4）_アンモニア'!J163+'直送方式（ｼﾅﾘｵ4）_アンモニア'!J164","v":35.476618812513294},{"$f":"SUM(N199:S201)","v":92.4168557077125},{"$f":"SUM(G201,N199)","v":0},{"$f":"SUM(H201,O199)","v":0},{"$f":"SUM(I201,P199)","v":24.748995988828135},{"$f":"SUM(J201,Q199)","v":0},{"$f":"SUM(K201,R199)","v":39.806576244708587},{"$f":"SUM(L201,S199)","v":39.745379212307803},{"$f":"SUM(U199:Z201)","v":104.30095144584453}]
[null,null,null,null,null,"その他月（８か月）",{"$f":"SUM('直送方式（ｼﾅﾘｵ4）その他月'!P42:P47)*8/100000","v":0},{"$f":"SUM('直送方式（ｼﾅﾘｵ4）その他月'!Q42:Q47)*8/100000","v":0},{"$f":"SUM('直送方式（ｼﾅﾘｵ4）その他月'!R42:R47)*8/100000","v":2.1902519374281524},{"$f":"SUM('直送方式（ｼﾅﾘｵ4）その他月'!S42:S47)*8/100000","v":0},{"$f":"SUM('直送方式（ｼﾅﾘｵ4）その他月'!T42:T47)*8/100000","v":2.886638288130194},{"$f":"SUM('直送方式（ｼﾅﾘｵ4）その他月'!U42:U47)*8/100000","v":2.8458402665296707}]
[null,null,null,null,null,"年間合計",{"$f":"SUM(G199:G200)","v":0},0,3.2853779061422284,0,4.3299574321952914,4.2687603997945063]
[null,null,null,"拠点方式","伏木富山港","ピーク月（４か月）",{"$f":"SUM('拠点方式（伏木富山港ｼﾅﾘｵ4)'!F37:F42)*4/100000","v":0},{"$f":"SUM('拠点方式（伏木富山港ｼﾅﾘｵ4)'!G37:G42)*4/100000","v":0},{"$f":"SUM('拠点方式（伏木富山港ｼﾅﾘｵ4)'!E37:E42)*4/100000","v":2.045927574092353},{"$f":"SUM('拠点方式（伏木富山港ｼﾅﾘｵ4)'!H37:H42)*4/100000","v":0},{"$f":"SUM('拠点方式（伏木富山港ｼﾅﾘｵ4)'!I37:I42)*4/100000","v":2.7110207738613636E-2},{"$f":"SUM('拠点方式（伏木富山港ｼﾅﾘｵ4)'!J37:J42)*4/100000","v":7.5185642795088478E-2},{"$f":"SUM(G204:L204)","v":6.4446702738781658},{"$f":"'拠点方式（伏木富山港ｼﾅﾘｵ4)'!E172+'拠点方式（伏木富山港ｼﾅﾘｵ4)'!E173","v":0},{"$f":"'拠点方式（伏木富山港ｼﾅﾘｵ4)'!F172+'拠点方式（伏木富山港ｼﾅﾘｵ4)'!F173","v":0},{"$f":"'拠点方式（伏木富山港ｼﾅﾘｵ4)'!G172+'拠点方式（伏木富山港ｼﾅﾘｵ4)'!G173","v":63.801689397942809},{"$f":"'拠点方式（伏木富山港ｼﾅﾘｵ4)'!H172+'拠点方式（伏木富山港ｼﾅﾘｵ4)'!H173","v":0},{"$f":"'拠点方式（伏木富山港ｼﾅﾘｵ4)'!I172+'拠点方式（伏木富山港ｼﾅﾘｵ4)'!I173","v":35.476618812513294},{"$f":"'拠点方式（伏木富山港ｼﾅﾘｵ4)'!J172+'拠点方式（伏木富山港ｼﾅﾘｵ4)'!J173","v":35.476618812513294},{"$f":"SUM(N202:S204)","v":134.75492702296941},{"$f":"SUM(G204,N202)","v":0},{"$f":"SUM(H204,O202)","v":0},{"$f":"SUM(I204,P202)","v":69.939472120219875},{"$f":"SUM(J204,Q202)","v":0},{"$f":"SUM(K204,R202)","v":35.557949435729135},{"$f":"SUM(L204,S202)","v":35.702175740898561},{"$f":"SUM(U202:Z204)","v":141.19959729684757}]
[null,null,null,null,null,"その他月（８か月）",{"$f":"SUM('拠点方式（伏木富山港ｼﾅﾘｵ4)'!Q37:Q42)*8/100000","v":0},{"$f":"SUM('拠点方式（伏木富山港ｼﾅﾘｵ4)'!R37:R42)*8/100000","v":0},{"$f":"SUM('拠点方式（伏木富山港ｼﾅﾘｵ4)'!P37:P42)*8/100000","v":4.0918551481847061},{"$f":"SUM('拠点方式（伏木富山港ｼﾅﾘｵ4)'!S37:S42)*8/100000","v":0},{"$f":"SUM('拠点方式（伏木富山港ｼﾅﾘｵ4)'!T37:T42)*8/100000","v":5.4220415477227273E-2},{"$f":"SUM('拠点方式（伏木富山港ｼﾅﾘｵ4)'!U37:U42)*8/100000","v":0.15037128559017696}]
[null,null,null,null,null,"年間合計",{"$f":"SUM(G202:G203)","v":0},0,6.1377827222770591,0,8.1330623215840905E-2,0.22555692838526542]
[null,null,null,null,"七尾港","ピーク月（４か月）",{"$f":"SUM('拠点方式（七尾港ｼﾅﾘｵ4)'!F37:F42)*4/100000","v":0},{"$f":"SUM('拠点方式（七尾港ｼﾅﾘｵ4)'!G37:G42)*4/100000","v":0},{"$f":"SUM('拠点方式（七尾港ｼﾅﾘｵ4)'!H37:H42)*4/100000","v":2.0518655042528776E-2},{"$f":"SUM('拠点方式（七尾港ｼﾅﾘｵ4)'!I37:I42)*4/100000","v":0},{"$f":"SUM('拠点方式（七尾港ｼﾅﾘｵ4)'!E37:E42)*4/100000","v":2.0408194983684029},{"$f":"SUM('拠点方式（七尾港ｼﾅﾘｵ4)'!J37:J42)*4/100000","v":7.0486540120395444E-2},{"$f":"SUM(G207:L207)","v":6.3954740805939805},{"$f":"'拠点方式（七尾港ｼﾅﾘｵ4)'!E172+'拠点方式（七尾港ｼﾅﾘｵ4)'!E173","v":0},{"$f":"'拠点方式（七尾港ｼﾅﾘｵ4)'!F172+'拠点方式（七尾港ｼﾅﾘｵ4)'!F173","v":0},{"$f":"'拠点方式（七尾港ｼﾅﾘｵ4)'!G172+'拠点方式（七尾港ｼﾅﾘｵ4)'!G173","v":21.463618082685905},{"$f":"'拠点方式（七尾港ｼﾅﾘｵ4)'!H172+'拠点方式（七尾港ｼﾅﾘｵ4)'!H173","v":0},{"$f":"'拠点方式（七尾港ｼﾅﾘｵ4)'!I172+'拠点方式（七尾港ｼﾅﾘｵ4)'!I173","v":63.801689397942809},{"$f":"'拠点方式（七尾港ｼﾅﾘｵ4)'!J172+'拠点方式（七尾港ｼﾅﾘｵ4)'!J173","v":35.476618812513294},{"$f":"SUM(N205:S207)","v":120.741926293142},{"$f":"SUM(G207,N205)","v":0},{"$f":"SUM(H207,O205)","v":0},{"$f":"SUM(I207,P205)","v":21.52517404781349},{"$f":"SUM(J207,Q205)","v":0},{"$f":"SUM(K207,R205)","v":69.924147893048016},{"$f":"SUM(L207,S205)","v":35.688078432874484},{"$f":"SUM(U205:Z207)","v":127.137400373736}]
[null,null,null,null,null,"その他月（８か月）",{"$f":"SUM('拠点方式（七尾港ｼﾅﾘｵ4)'!Q37:Q42)*8/100000","v":0},{"$f":"SUM('拠点方式（七尾港ｼﾅﾘｵ4)'!R37:R42)*8/100000","v":0},{"$f":"SUM('拠点方式（七尾港ｼﾅﾘｵ4)'!S37:S42)*8/100000","v":4.1037310085057552E-2},{"$f":"SUM('拠点方式（七尾港ｼﾅﾘｵ4)'!T37:T42)*8/100000","v":0},{"$f":"SUM('拠点方式（七尾港ｼﾅﾘｵ4)'!P37:P42)*8/100000","v":4.0816389967368059},{"$f":"SUM('拠点方式（七尾港ｼﾅﾘｵ4)'!U37:U42)*8/100000","v":0.14097308024079089}]
[null,null,null,null,null,"年間合計",{"$f":"SUM(G205:G206)","v":0},0,6.1555965127586328E-2,0,6.1224584951052083,0.21145962036118632]
[null,null,null,null,"敦賀港","ピーク月（４か月）",{"$f":"SUM('拠点方式（敦賀港ｼﾅﾘｵ4)'!F37:F42)*4/100000","v":0},{"$f":"SUM('拠点方式（敦賀港ｼﾅﾘｵ4)'!G37:G42)*4/100000","v":0},{"$f":"SUM('拠点方式（敦賀港ｼﾅﾘｵ4)'!H37:H42)*4/100000","v":5.6905069984613137E-2},{"$f":"SUM('拠点方式（敦賀港ｼﾅﾘｵ4)'!I37:I42)*4/100000","v":0},{"$f":"SUM('拠点方式（敦賀港ｼﾅﾘｵ4)'!J37:J42)*4/100000","v":7.0486540120395444E-2},{"$f":"SUM('拠点方式（敦賀港ｼﾅﾘｵ4)'!E37:E42)*4/100000","v":2.0119757744007787},{"$f":"SUM(G210:L210)","v":6.4181021535173617},{"$f":"'拠点方式（敦賀港ｼﾅﾘｵ4)'!E172+'拠点方式（敦賀港ｼﾅﾘｵ4)'!E173","v":0},{"$f":"'拠点方式（敦賀港ｼﾅﾘｵ4)'!F172+'拠点方式（敦賀港ｼﾅﾘｵ4)'!F173","v":0},{"$f":"'拠点方式（敦賀港ｼﾅﾘｵ4)'!G172+'拠点方式（敦賀港ｼﾅﾘｵ4)'!G173","v":21.463618082685905},{"$f":"'拠点方式（敦賀港ｼﾅﾘｵ4)'!H172+'拠点方式（敦賀港ｼﾅﾘｵ4)'!H173","v":0},{"$f":"'拠点方式（敦賀港ｼﾅﾘｵ4)'!I172+'拠点方式（敦賀港ｼﾅﾘｵ4)'!I173","v":35.476618812513294},{"$f":"'拠点方式（敦賀港ｼﾅﾘｵ4)'!J172+'拠点方式（敦賀港ｼﾅﾘｵ4)'!J173","v":63.801689397942809},{"$f":"SUM(N208:S210)","v":120.741926293142},{"$f":"SUM(G210,N208)","v":0},{"$f":"SUM(H210,O208)","v":0},{"$f":"SUM(I210,P208)","v":21.634333292639745},{"$f":"SUM(J210,Q208)","v":0},{"$f":"SUM(K210,R208)","v":35.688078432874484},{"$f":"SUM(L210,S208)","v":69.837616721145139},{"$f":"SUM(U208:Z210)","v":127.16002844665937}]
[null,null,null,null,null,"その他月（８か月）",{"$f":"SUM('拠点方式（敦賀港ｼﾅﾘｵ4)'!Q37:Q42)*8/100000","v":0},{"$f":"SUM('拠点方式（敦賀港ｼﾅﾘｵ4)'!R37:R42)*8/100000","v":0},{"$f":"SUM('拠点方式（敦賀港ｼﾅﾘｵ4)'!S37:S42)*8/100000","v":0.11381013996922627},{"$f":"SUM('拠点方式（敦賀港ｼﾅﾘｵ4)'!T37:T42)*8/100000","v":0},{"$f":"SUM('拠点方式（敦賀港ｼﾅﾘｵ4)'!U37:U42)*8/100000","v":0.14097308024079089},{"$f":"SUM('拠点方式（敦賀港ｼﾅﾘｵ4)'!P37:P42)*8/100000","v":4.0239515488015574}]
[null,null,null,null,null,"年間合計",{"$f":"SUM(G208:G209)","v":0},0,0.1707152099538394,0,0.21145962036118632,6.035927323202336]
[null,null,null,null,"２港揚げ\n（敦賀、七尾）","ピーク月（４か月）",{"$f":"SUM('拠点方式（2港揚ｼﾅﾘｵ4)'!F37:F42)*4/100000","v":0},{"$f":"SUM('拠点方式（2港揚ｼﾅﾘｵ4)'!G37:G42)*4/100000","v":0},{"$f":"SUM('拠点方式（2港揚ｼﾅﾘｵ4)'!H37:H42)*4/100000","v":2.0518655042528776E-2},{"$f":"SUM('拠点方式（2港揚ｼﾅﾘｵ4)'!I37:I42)*4/100000","v":0},{"$f":"SUM('拠点方式（2港揚ｼﾅﾘｵ4)'!E37:E42)*4/100000","v":0.13313928588927912},{"$f":"SUM('拠点方式（2港揚ｼﾅﾘｵ4)'!J37:J42)*4/100000","v":3.045571414788824},{"$f":"SUM(G213:L213)","v":9.5730776329389791},{"$f":"'拠点方式（2港揚ｼﾅﾘｵ4)'!E173+'拠点方式（2港揚ｼﾅﾘｵ4)'!E174","v":0},{"$f":"'拠点方式（2港揚ｼﾅﾘｵ4)'!F173+'拠点方式（2港揚ｼﾅﾘｵ4)'!F174","v":0},{"$f":"'拠点方式（2港揚ｼﾅﾘｵ4)'!G173+'拠点方式（2港揚ｼﾅﾘｵ4)'!G174","v":21.463618082685905},{"$f":"'拠点方式（2港揚ｼﾅﾘｵ4)'!H173+'拠点方式（2港揚ｼﾅﾘｵ4)'!H174","v":0},{"$f":"'拠点方式（2港揚ｼﾅﾘｵ4)'!I173+'拠点方式（2港揚ｼﾅﾘｵ4)'!I174","v":45.877838312559867},{"$f":"'拠点方式（2港揚ｼﾅﾘｵ4)'!J173+'拠点方式（2港揚ｼﾅﾘｵ4)'!J174","v":35.476618812513294},{"$f":"SUM(N211:S213)","v":102.81807520775907},{"$f":"SUM(G213,N211)","v":0},{"$f":"SUM(H213,O211)","v":0},{"$f":"SUM(I213,P211)","v":21.52517404781349},{"$f":"SUM(J213,Q211)","v":0},{"$f":"SUM(K213,R211)","v":46.252645736004787},{"$f":"SUM(L213,S211)","v":44.613333056879767},{"$f":"SUM(U211:Z213)","v":112.39115284069804}]
[null,null,null,null,null,"その他月（８か月）",{"$f":"SUM('拠点方式（2港揚ｼﾅﾘｵ4)'!Q37:Q42)*8/100000","v":0},{"$f":"SUM('拠点方式（2港揚ｼﾅﾘｵ4)'!R37:R42)*8/100000","v":0},{"$f":"SUM('拠点方式（2港揚ｼﾅﾘｵ4)'!S37:S42)*8/100000","v":4.1037310085057552E-2},{"$f":"SUM('拠点方式（2港揚ｼﾅﾘｵ4)'!T37:T42)*8/100000","v":0},{"$f":"SUM('拠点方式（2港揚ｼﾅﾘｵ4)'!P37:P42)*8/100000","v":0.24166813755564154},{"$f":"SUM('拠点方式（2港揚ｼﾅﾘｵ4)'!U37:U42)*8/100000","v":6.091142829577648}]
[null,null,null,null,null,"年間合計",{"$f":"SUM(G211:G212)","v":0},0,6.1555965127586328E-2,0,0.37480742344492068,9.1367142443664715]
[null,null,"2030年","直送方式","－","ピーク月（４か月）",{"$f":"SUM('直送方式（ｼﾅﾘｵ4）ピーク月'!P78:P83)*4/100000","v":0.62976294499025653},{"$f":"SUM('直送方式（ｼﾅﾘｵ4）ピーク月'!Q78:Q83)*4/100000","v":0.40650736745778004},{"$f":"SUM('直送方式（ｼﾅﾘｵ4）ピーク月'!R78:R83)*4/100000","v":1.7971408405459288},{"$f":"SUM('直送方式（ｼﾅﾘｵ4）ピーク月'!S78:S83)*4/100000","v":0.40462522564059661},{"$f":"SUM('直送方式（ｼﾅﾘｵ4）ピーク月'!T78:T83)*4/100000","v":3.9212248788593356},{"$f":"SUM('直送方式（ｼﾅﾘｵ4）ピーク月'!U78:U83)*4/100000","v":3.9175481562136665},{"$f":"SUM(G216:L216)","v":25.391655206049688},{"$f":"'直送方式（ｼﾅﾘｵ4）_アンモニア'!E176+'直送方式（ｼﾅﾘｵ4）_アンモニア'!E177","v":11.161531189489818},{"$f":"'直送方式（ｼﾅﾘｵ4）_アンモニア'!F176+'直送方式（ｼﾅﾘｵ4）_アンモニア'!F177","v":5.3659045206714753},{"$f":"'直送方式（ｼﾅﾘｵ4）_アンモニア'!G176+'直送方式（ｼﾅﾘｵ4）_アンモニア'!G177","v":45.877838312559867},{"$f":"'直送方式（ｼﾅﾘｵ4）_アンモニア'!H176+'直送方式（ｼﾅﾘｵ4）_アンモニア'!H177","v":5.3659045206714753},{"$f":"'直送方式（ｼﾅﾘｵ4）_アンモニア'!I176+'直送方式（ｼﾅﾘｵ4）_アンモニア'!I177","v":72.826528799384505},{"$f":"'直送方式（ｼﾅﾘｵ4）_アンモニア'!J176+'直送方式（ｼﾅﾘｵ4）_アンモニア'!J177","v":74.755847565328111},{"$f":"SUM(N214:S216)","v":215.35355490810525},{"$f":"SUM(G216,N214)","v":13.050820024460588},{"$f":"SUM(H216,O214)","v":6.5854266230448157},{"$f":"SUM(I216,P214)","v":51.269260834197652},{"$f":"SUM(J216,Q214)","v":6.5797801975932648},{"$f":"SUM(K216,R214)","v":80.668978557103173},{"$f":"SUM(L216,S214)","v":82.59094387775545},{"$f":"SUM(U214:Z216)","v":240.74521011415496}]
[null,null,null,null,null,"その他月（８か月）",{"$f":"SUM('直送方式（ｼﾅﾘｵ4）その他月'!P78:P83)*8/100000","v":1.2595258899805131},{"$f":"SUM('直送方式（ｼﾅﾘｵ4）その他月'!Q78:Q83)*8/100000","v":0.81301473491556009},{"$f":"SUM('直送方式（ｼﾅﾘｵ4）その他月'!R78:R83)*8/100000","v":3.5942816810918576},{"$f":"SUM('直送方式（ｼﾅﾘｵ4）その他月'!S78:S83)*8/100000","v":0.80925045128119322},{"$f":"SUM('直送方式（ｼﾅﾘｵ4）その他月'!T78:T83)*8/100000","v":3.9212248788593356},{"$f":"SUM('直送方式（ｼﾅﾘｵ4）その他月'!U78:U83)*8/100000","v":3.9175481562136665}]
[null,null,null,null,null,"年間合計",{"$f":"SUM(G214:G215)","v":1.8892888349707695},1.21952210237334,5.3914225216377867,1.2138756769217898,7.8424497577186711,7.835096312427333]
[null,null,null,"拠点方式","伏木富山港","ピーク月（４か月）",{"$f":"SUM('拠点方式（伏木富山港ｼﾅﾘｵ4)'!F75:F80)*4/100000","v":2.1416395579953701E-2},{"$f":"SUM('拠点方式（伏木富山港ｼﾅﾘｵ4)'!G75:G80)*4/100000","v":1.3007512220852589E-2},{"$f":"SUM('拠点方式（伏木富山港ｼﾅﾘｵ4)'!E75:E80)*4/100000","v":6.3111684255220837},{"$f":"SUM('拠点方式（伏木富山港ｼﾅﾘｵ4)'!H75:H80)*4/100000","v":1.5500618729849333E-2},{"$f":"SUM('拠点方式（伏木富山港ｼﾅﾘｵ4)'!I75:I80)*4/100000","v":8.9612980887014804E-2},{"$f":"SUM('拠点方式（伏木富山港ｼﾅﾘｵ4)'!J75:J80)*4/100000","v":0.24852666699332102},{"$f":"SUM(G219:L219)","v":20.097697799799224},{"$f":"'拠点方式（伏木富山港ｼﾅﾘｵ4)'!E185+'拠点方式（伏木富山港ｼﾅﾘｵ4)'!E186","v":11.161531189489818},{"$f":"'拠点方式（伏木富山港ｼﾅﾘｵ4)'!F185+'拠点方式（伏木富山港ｼﾅﾘｵ4)'!F186","v":5.3659045206714753},{"$f":"'拠点方式（伏木富山港ｼﾅﾘｵ4)'!G185+'拠点方式（伏木富山港ｼﾅﾘｵ4)'!G186","v":173.49295365324303},{"$f":"'拠点方式（伏木富山港ｼﾅﾘｵ4)'!H185+'拠点方式（伏木富山港ｼﾅﾘｵ4)'!H186","v":5.3659045206714753},{"$f":"'拠点方式（伏木富山港ｼﾅﾘｵ4)'!I185+'拠点方式（伏木富山港ｼﾅﾘｵ4)'!I186","v":72.826528799384505},{"$f":"'拠点方式（伏木富山港ｼﾅﾘｵ4)'!J185+'拠点方式（伏木富山港ｼﾅﾘｵ4)'!J186","v":74.755847565328111},{"$f":"SUM(N217:S219)","v":342.96867024878844},{"$f":"SUM(G219,N217)","v":11.225780376229679},{"$f":"SUM(H219,O217)","v":5.4049270573340333},{"$f":"SUM(I219,P217)","v":192.42645892980929},{"$f":"SUM(J219,Q217)","v":5.4124063768610231},{"$f":"SUM(K219,R217)","v":73.095367742045553},{"$f":"SUM(L219,S217)","v":75.501427566308067},{"$f":"SUM(U217:Z219)","v":363.06636804858761}]
[null,null,null,null,null,"その他月（８か月）",{"$f":"SUM('拠点方式（伏木富山港ｼﾅﾘｵ4)'!Q75:Q80)*8/100000","v":4.2832791159907402E-2},{"$f":"SUM('拠点方式（伏木富山港ｼﾅﾘｵ4)'!R75:R80)*8/100000","v":2.6015024441705177E-2},{"$f":"SUM('拠点方式（伏木富山港ｼﾅﾘｵ4)'!P75:P80)*8/100000","v":12.622336851044167},{"$f":"SUM('拠点方式（伏木富山港ｼﾅﾘｵ4)'!S75:S80)*8/100000","v":3.1001237459698665E-2},{"$f":"SUM('拠点方式（伏木富山港ｼﾅﾘｵ4)'!T75:T80)*8/100000","v":0.17922596177402961},{"$f":"SUM('拠点方式（伏木富山港ｼﾅﾘｵ4)'!U75:U80)*8/100000","v":0.49705333398664203}]
[null,null,null,null,null,"年間合計",{"$f":"SUM(G217:G218)","v":6.4249186739861103E-2},3.9022536662557769E-2,18.933505276566251,4.6501856189547996E-2,0.26883894266104441,0.74558000097996302]
[null,null,null,null,"七尾港","ピーク月（４か月）",{"$f":"SUM('拠点方式（七尾港ｼﾅﾘｵ4)'!F75:F80)*4/100000","v":2.1079129507828444E-2},{"$f":"SUM('拠点方式（七尾港ｼﾅﾘｵ4)'!G75:G80)*4/100000","v":1.1598365063593555E-2},{"$f":"SUM('拠点方式（七尾港ｼﾅﾘｵ4)'!H75:H80)*4/100000","v":5.974198725800986E-2},{"$f":"SUM('拠点方式（七尾港ｼﾅﾘｵ4)'!I75:I80)*4/100000","v":1.4199867507764075E-2},{"$f":"SUM('拠点方式（七尾港ｼﾅﾘｵ4)'!E75:E80)*4/100000","v":6.2946454914223349},{"$f":"SUM('拠点方式（七尾港ｼﾅﾘｵ4)'!J75:J80)*4/100000","v":0.23299375030623848},{"$f":"SUM(G222:L222)","v":19.902775773197309},{"$f":"'拠点方式（七尾港ｼﾅﾘｵ4)'!E185+'拠点方式（七尾港ｼﾅﾘｵ4)'!E186","v":11.161531189489818},{"$f":"'拠点方式（七尾港ｼﾅﾘｵ4)'!F185+'拠点方式（七尾港ｼﾅﾘｵ4)'!F186","v":5.3659045206714753},{"$f":"'拠点方式（七尾港ｼﾅﾘｵ4)'!G185+'拠点方式（七尾港ｼﾅﾘｵ4)'!G186","v":45.877838312559867},{"$f":"'拠点方式（七尾港ｼﾅﾘｵ4)'!H185+'拠点方式（七尾港ｼﾅﾘｵ4)'!H186","v":5.3659045206714753},{"$f":"'拠点方式（七尾港ｼﾅﾘｵ4)'!I185+'拠点方式（七尾港ｼﾅﾘｵ4)'!I186","v":173.49295365324303},{"$f":"'拠点方式（七尾港ｼﾅﾘｵ4)'!J185+'拠点方式（七尾港ｼﾅﾘｵ4)'!J186","v":74.755847565328111},{"$f":"SUM(N220:S222)","v":316.01997976196378},{"$f":"SUM(G222,N220)","v":11.224768578013302},{"$f":"SUM(H222,O220)","v":5.4006996158622558},{"$f":"SUM(I222,P220)","v":46.057064274333896},{"$f":"SUM(J222,Q220)","v":5.4085041231947679},{"$f":"SUM(K222,R220)","v":192.37689012751002},{"$f":"SUM(L222,S220)","v":75.454828816246831},{"$f":"SUM(U220:Z222)","v":335.92275553516112}]
[null,null,null,null,null,"その他月（８か月）",{"$f":"SUM('拠点方式（七尾港ｼﾅﾘｵ4)'!Q75:Q80)*8/100000","v":4.2158259015656889E-2},{"$f":"SUM('拠点方式（七尾港ｼﾅﾘｵ4)'!R75:R80)*8/100000","v":2.319673012718711E-2},{"$f":"SUM('拠点方式（七尾港ｼﾅﾘｵ4)'!S75:S80)*8/100000","v":0.11948397451601972},{"$f":"SUM('拠点方式（七尾港ｼﾅﾘｵ4)'!T75:T80)*8/100000","v":2.8399735015528151E-2},{"$f":"SUM('拠点方式（七尾港ｼﾅﾘｵ4)'!P75:P80)*8/100000","v":12.58929098284467},{"$f":"SUM('拠点方式（七尾港ｼﾅﾘｵ4)'!U75:U80)*8/100000","v":0.46598750061247696}]
[null,null,null,null,null,"年間合計",{"$f":"SUM(G220:G221)","v":6.323738852348533E-2},3.4795095190780667E-2,0.17922596177402958,4.2599602523292229E-2,18.883936474267003,0.69898125091871544]
[null,null,null,null,"敦賀港","ピーク月（４か月）",{"$f":"SUM('拠点方式（敦賀港ｼﾅﾘｵ4)'!F75:F80)*4/100000","v":4.1146460799281123E-2},{"$f":"SUM('拠点方式（敦賀港ｼﾅﾘｵ4)'!G75:G80)*4/100000","v":2.3305126062360886E-2},{"$f":"SUM('拠点方式（敦賀港ｼﾅﾘｵ4)'!H75:H80)*4/100000","v":0.16568444466221402},{"$f":"SUM('拠点方式（敦賀港ｼﾅﾘｵ4)'!I75:I80)*4/100000","v":8.4548829435541813E-3},{"$f":"SUM('拠点方式（敦賀港ｼﾅﾘｵ4)'!J75:J80)*4/100000","v":0.23299375030623848},{"$f":"SUM('拠点方式（敦賀港ｼﾅﾘｵ4)'!E75:E80)*4/100000","v":6.2887433393296179},{"$f":"SUM(G225:L225)","v":20.280984012309801},{"$f":"'拠点方式（敦賀港ｼﾅﾘｵ4)'!E185+'拠点方式（敦賀港ｼﾅﾘｵ4)'!E186","v":11.161531189489818},{"$f":"'拠点方式（敦賀港ｼﾅﾘｵ4)'!F185+'拠点方式（敦賀港ｼﾅﾘｵ4)'!F186","v":5.3659045206714753},{"$f":"'拠点方式（敦賀港ｼﾅﾘｵ4)'!G185+'拠点方式（敦賀港ｼﾅﾘｵ4)'!G186","v":45.877838312559867},{"$f":"'拠点方式（敦賀港ｼﾅﾘｵ4)'!H185+'拠点方式（敦賀港ｼﾅﾘｵ4)'!H186","v":5.3659045206714753},{"$f":"'拠点方式（敦賀港ｼﾅﾘｵ4)'!I185+'拠点方式（敦賀港ｼﾅﾘｵ4)'!I186","v":72.826528799384505},{"$f":"'拠点方式（敦賀港ｼﾅﾘｵ4)'!J185+'拠点方式（敦賀港ｼﾅﾘｵ4)'!J186","v":173.49295365324303},{"$f":"SUM(N223:S225)","v":314.09066099602018},{"$f":"SUM(G225,N223)","v":11.28497057188766},{"$f":"SUM(H225,O223)","v":5.4358198988585578},{"$f":"SUM(I225,P223)","v":46.374891646546509},{"$f":"SUM(J225,Q223)","v":5.391269169502138},{"$f":"SUM(K225,R223)","v":73.525510050303225},{"$f":"SUM(L225,S223)","v":192.3591836712319},{"$f":"SUM(U223:Z225)","v":334.37164500833001}]
[null,null,null,null,null,"その他月（８か月）",{"$f":"SUM('拠点方式（敦賀港ｼﾅﾘｵ4)'!Q75:Q80)*8/100000","v":8.2292921598562246E-2},{"$f":"SUM('拠点方式（敦賀港ｼﾅﾘｵ4)'!R75:R80)*8/100000","v":4.6610252124721772E-2},{"$f":"SUM('拠点方式（敦賀港ｼﾅﾘｵ4)'!S75:S80)*8/100000","v":0.33136888932442804},{"$f":"SUM('拠点方式（敦賀港ｼﾅﾘｵ4)'!T75:T80)*8/100000","v":1.6909765887108363E-2},{"$f":"SUM('拠点方式（敦賀港ｼﾅﾘｵ4)'!U75:U80)*8/100000","v":0.46598750061247696},{"$f":"SUM('拠点方式（敦賀港ｼﾅﾘｵ4)'!P75:P80)*8/100000","v":12.577486678659236}]
[null,null,null,null,null,"年間合計",{"$f":"SUM(G223:G224)","v":0.12343938239784337},6.9915378187082655E-2,0.49705333398664209,2.5364648830662542E-2,0.69898125091871544,18.866230017988855]
[null,null,null,null,"２港揚げ\n（七尾、敦賀）","ピーク月（４か月）",{"$f":"SUM('拠点方式（2港揚ｼﾅﾘｵ4)'!F75:F80)*4/100000","v":2.1079129507828444E-2},{"$f":"SUM('拠点方式（2港揚ｼﾅﾘｵ4)'!G75:G80)*4/100000","v":1.1598365063593555E-2},{"$f":"SUM('拠点方式（2港揚ｼﾅﾘｵ4)'!H75:H80)*4/100000","v":5.974198725800986E-2},{"$f":"SUM('拠点方式（2港揚ｼﾅﾘｵ4)'!I75:I80)*4/100000","v":1.4199867507764075E-2},{"$f":"SUM('拠点方式（2港揚ｼﾅﾘｵ4)'!E75:E80)*4/100000","v":0.26194658928635384},{"$f":"SUM('拠点方式（2港揚ｼﾅﾘｵ4)'!J75:J80)*4/100000","v":6.2887433393296179},{"$f":"SUM(G228:L228)","v":19.971927833859503},{"$f":"'拠点方式（2港揚ｼﾅﾘｵ4)'!E186+'拠点方式（2港揚ｼﾅﾘｵ4)'!E187","v":11.161531189489818},{"$f":"'拠点方式（2港揚ｼﾅﾘｵ4)'!F186+'拠点方式（2港揚ｼﾅﾘｵ4)'!F187","v":5.3659045206714753},{"$f":"'拠点方式（2港揚ｼﾅﾘｵ4)'!G186+'拠点方式（2港揚ｼﾅﾘｵ4)'!G187","v":45.877838312559867},{"$f":"'拠点方式（2港揚ｼﾅﾘｵ4)'!H186+'拠点方式（2港揚ｼﾅﾘｵ4)'!H187","v":5.3659045206714753},{"$f":"'拠点方式（2港揚ｼﾅﾘｵ4)'!I186+'拠点方式（2港揚ｼﾅﾘｵ4)'!I187","v":84.05638988898319},{"$f":"'拠点方式（2港揚ｼﾅﾘｵ4)'!J186+'拠点方式（2港揚ｼﾅﾘｵ4)'!J187","v":74.755847565328111},{"$f":"SUM(N226:S228)","v":226.58341599770392},{"$f":"SUM(G228,N226)","v":11.224768578013302},{"$f":"SUM(H228,O226)","v":5.4006996158622558},{"$f":"SUM(I228,P226)","v":46.057064274333896},{"$f":"SUM(J228,Q226)","v":5.4085041231947679},{"$f":"SUM(K228,R226)","v":84.84222965684225},{"$f":"SUM(L228,S226)","v":93.622077583316965},{"$f":"SUM(U226:Z228)","v":246.55534383156345}]
[null,null,null,null,null,"その他月（８か月）",{"$f":"SUM('拠点方式（2港揚ｼﾅﾘｵ4)'!Q75:Q80)*8/100000","v":4.2158259015656889E-2},{"$f":"SUM('拠点方式（2港揚ｼﾅﾘｵ4)'!R75:R80)*8/100000","v":2.319673012718711E-2},{"$f":"SUM('拠点方式（2港揚ｼﾅﾘｵ4)'!S75:S80)*8/100000","v":0.11948397451601972},{"$f":"SUM('拠点方式（2港揚ｼﾅﾘｵ4)'!T75:T80)*8/100000","v":2.8399735015528151E-2},{"$f":"SUM('拠点方式（2港揚ｼﾅﾘｵ4)'!P75:P80)*8/100000","v":0.52389317857270767},{"$f":"SUM('拠点方式（2港揚ｼﾅﾘｵ4)'!U75:U80)*8/100000","v":12.577486678659236}]
[null,null,null,null,null,"年間合計",{"$f":"SUM(G226:G227)","v":6.323738852348533E-2},3.4795095190780667E-2,0.17922596177402958,4.2599602523292229E-2,0.78583976785906151,18.866230017988855]
[null,null,"移行期","直送方式","－","ピーク月（４か月）",{"$f":"SUM('直送方式（ｼﾅﾘｵ4）ピーク月'!P114:P119)*4/100000","v":1.3604731661552616},{"$f":"SUM('直送方式（ｼﾅﾘｵ4）ピーク月'!Q114:Q119)*4/100000","v":1.3691053387117513},{"$f":"SUM('直送方式（ｼﾅﾘｵ4）ピーク月'!R114:R119)*4/100000","v":3.9744510065863734},{"$f":"SUM('直送方式（ｼﾅﾘｵ4）ピーク月'!S114:S119)*4/100000","v":2.5545732085320361},{"$f":"SUM('直送方式（ｼﾅﾘｵ4）ピーク月'!T114:T119)*4/100000","v":5.9466306201595334},{"$f":"SUM('直送方式（ｼﾅﾘｵ4）ピーク月'!U114:U119)*4/100000","v":5.9757348391314418},{"$f":"SUM(G231:L231)","v":55.594660898301875},{"$f":"'直送方式（ｼﾅﾘｵ4）_アンモニア'!E190+'直送方式（ｼﾅﾘｵ4）_アンモニア'!E191","v":40.843454814299577},{"$f":"'直送方式（ｼﾅﾘｵ4）_アンモニア'!F190+'直送方式（ｼﾅﾘｵ4）_アンモニア'!F191","v":38.207211399973822},{"$f":"'直送方式（ｼﾅﾘｵ4）_アンモニア'!G190+'直送方式（ｼﾅﾘｵ4）_アンモニア'!G191","v":70.871305407088002},{"$f":"'直送方式（ｼﾅﾘｵ4）_アンモニア'!H190+'直送方式（ｼﾅﾘｵ4）_アンモニア'!H191","v":29.666877766494054},{"$f":"'直送方式（ｼﾅﾘｵ4）_アンモニア'!I190+'直送方式（ｼﾅﾘｵ4）_アンモニア'!I191","v":91.139848159614516},{"$f":"'直送方式（ｼﾅﾘｵ4）_アンモニア'!J190+'直送方式（ｼﾅﾘｵ4）_アンモニア'!J191","v":93.725589525776897},{"$f":"SUM(N229:S231)","v":364.45428707324692},{"$f":"SUM(G231,N229)","v":44.924874312765361},{"$f":"SUM(H231,O229)","v":42.314527416109073},{"$f":"SUM(I231,P229)","v":82.794658426847121},{"$f":"SUM(J231,Q229)","v":37.330597392090162},{"$f":"SUM(K231,R229)","v":105.01531960665343},{"$f":"SUM(L231,S229)","v":107.66897081708359},{"$f":"SUM(U229:Z231)","v":420.04894797154873}]
[null,null,null,null,null,"その他月（８か月）",{"$f":"SUM('直送方式（ｼﾅﾘｵ4）その他月'!P114:P119)*8/100000","v":2.7209463323105232},{"$f":"SUM('直送方式（ｼﾅﾘｵ4）その他月'!Q114:Q119)*8/100000","v":2.7382106774235027},{"$f":"SUM('直送方式（ｼﾅﾘｵ4）その他月'!R114:R119)*8/100000","v":7.9489020131727468},{"$f":"SUM('直送方式（ｼﾅﾘｵ4）その他月'!S114:S119)*8/100000","v":5.1091464170640721},{"$f":"SUM('直送方式（ｼﾅﾘｵ4）その他月'!T114:T119)*8/100000","v":7.9288408268793793},{"$f":"SUM('直送方式（ｼﾅﾘｵ4）その他月'!U114:U119)*8/100000","v":7.9676464521752566}]
[null,null,null,null,null,"年間合計",{"$f":"SUM(G229:G230)","v":4.0814194984657846},4.107316016135254,11.923353019759119,7.6637196255961086,13.875471447038912,13.943381291306698]
[null,null,null,"拠点方式","伏木富山港","ピーク月（４か月）",{"$f":"SUM('拠点方式（伏木富山港ｼﾅﾘｵ4)'!F113:F118)*4/100000","v":4.5906618437385763E-2},{"$f":"SUM('拠点方式（伏木富山港ｼﾅﾘｵ4)'!G113:G118)*4/100000","v":4.3376332381781811E-2},{"$f":"SUM('拠点方式（伏木富山港ｼﾅﾘｵ4)'!E113:E118)*4/100000","v":14.886872187189118},{"$f":"SUM('拠点方式（伏木富山港ｼﾅﾘｵ4)'!H113:H118)*4/100000","v":5.1690129421623321E-2},{"$f":"SUM('拠点方式（伏木富山港ｼﾅﾘｵ4)'!I113:I118)*4/100000","v":0.17922596177402961},{"$f":"SUM('拠点方式（伏木富山港ｼﾅﾘｵ4)'!J113:J118)*4/100000","v":0.49705333398664203},{"$f":"SUM(G234:L234)","v":42.608419416554511},{"$f":"'拠点方式（伏木富山港ｼﾅﾘｵ4)'!E198+'拠点方式（伏木富山港ｼﾅﾘｵ4)'!E199","v":40.843454814299577},{"$f":"'拠点方式（伏木富山港ｼﾅﾘｵ4)'!F198+'拠点方式（伏木富山港ｼﾅﾘｵ4)'!F199","v":38.207211399973822},{"$f":"'拠点方式（伏木富山港ｼﾅﾘｵ4)'!G198+'拠点方式（伏木富山港ｼﾅﾘｵ4)'!G199","v":301.36134211622505},{"$f":"'拠点方式（伏木富山港ｼﾅﾘｵ4)'!H198+'拠点方式（伏木富山港ｼﾅﾘｵ4)'!H199","v":29.666877766494054},{"$f":"'拠点方式（伏木富山港ｼﾅﾘｵ4)'!I198+'拠点方式（伏木富山港ｼﾅﾘｵ4)'!I199","v":91.139848159614516},{"$f":"'拠点方式（伏木富山港ｼﾅﾘｵ4)'!J198+'拠点方式（伏木富山港ｼﾅﾘｵ4)'!J199","v":93.725589525776897},{"$f":"SUM(N232:S234)","v":594.94432378238389},{"$f":"SUM(G234,N232)","v":40.981174669611732},{"$f":"SUM(H234,O232)","v":38.337340397119171},{"$f":"SUM(I234,P232)","v":341.76856662430981},{"$f":"SUM(J234,Q232)","v":29.796812367144518},{"$f":"SUM(K234,R232)","v":91.617784057678591},{"$f":"SUM(L234,S232)","v":95.051065083074604},{"$f":"SUM(U232:Z234)","v":637.5527431989384}]
[null,null,null,null,null,"その他月（８か月）",{"$f":"SUM('拠点方式（伏木富山港ｼﾅﾘｵ4)'!Q113:Q118)*8/100000","v":9.1813236874771526E-2},{"$f":"SUM('拠点方式（伏木富山港ｼﾅﾘｵ4)'!R113:R118)*8/100000","v":8.6752664763563622E-2},{"$f":"SUM('拠点方式（伏木富山港ｼﾅﾘｵ4)'!P113:P118)*8/100000","v":25.520352320895629},{"$f":"SUM('拠点方式（伏木富山港ｼﾅﾘｵ4)'!S113:S118)*8/100000","v":7.8244471228843052E-2},{"$f":"SUM('拠点方式（伏木富山港ｼﾅﾘｵ4)'!T113:T118)*8/100000","v":0.29870993629004933},{"$f":"SUM('拠点方式（伏木富山港ｼﾅﾘｵ4)'!U113:U118)*8/100000","v":0.82842222331106996}]
[null,null,null,null,null,"年間合計",{"$f":"SUM(G232:G233)","v":0.1377198553121573},0.13012899714534543,40.407224508084745,0.12993460065046636,0.47793589806407893,1.3254755572977119]
[null,null,null,null,"七尾港","ピーク月（４か月）",{"$f":"SUM('拠点方式（七尾港ｼﾅﾘｵ4)'!F113:F118)*4/100000","v":4.5183679564356052E-2},{"$f":"SUM('拠点方式（七尾港ｼﾅﾘｵ4)'!G113:G118)*4/100000","v":3.8677229707088784E-2},{"$f":"SUM('拠点方式（七尾港ｼﾅﾘｵ4)'!H113:H118)*4/100000","v":0.11948397451601972},{"$f":"SUM('拠点方式（七尾港ｼﾅﾘｵ4)'!I113:I118)*4/100000","v":4.7352496183445149E-2},{"$f":"SUM('拠点方式（七尾港ｼﾅﾘｵ4)'!E113:E118)*4/100000","v":14.849301172251723},{"$f":"SUM('拠点方式（七尾港ｼﾅﾘｵ4)'!J113:J118)*4/100000","v":0.46598750061247696},{"$f":"SUM(G237:L237)","v":42.217203035838629},{"$f":"'拠点方式（七尾港ｼﾅﾘｵ4)'!E198+'拠点方式（七尾港ｼﾅﾘｵ4)'!E199","v":40.843454814299577},{"$f":"'拠点方式（七尾港ｼﾅﾘｵ4)'!F198+'拠点方式（七尾港ｼﾅﾘｵ4)'!F199","v":38.207211399973822},{"$f":"'拠点方式（七尾港ｼﾅﾘｵ4)'!G198+'拠点方式（七尾港ｼﾅﾘｵ4)'!G199","v":70.871305407088002},{"$f":"'拠点方式（七尾港ｼﾅﾘｵ4)'!H198+'拠点方式（七尾港ｼﾅﾘｵ4)'!H199","v":29.666877766494054},{"$f":"'拠点方式（七尾港ｼﾅﾘｵ4)'!I198+'拠点方式（七尾港ｼﾅﾘｵ4)'!I199","v":301.36134211622505},{"$f":"'拠点方式（七尾港ｼﾅﾘｵ4)'!J198+'拠点方式（七尾港ｼﾅﾘｵ4)'!J199","v":93.725589525776897},{"$f":"SUM(N235:S237)","v":574.67578102985738},{"$f":"SUM(G237,N235)","v":40.979005852992643},{"$f":"SUM(H237,O235)","v":38.323243089095087},{"$f":"SUM(I237,P235)","v":71.170015343378054},{"$f":"SUM(J237,Q235)","v":29.785908764292731},{"$f":"SUM(K237,R235)","v":341.66658815519401},{"$f":"SUM(L237,S235)","v":94.968222860743509},{"$f":"SUM(U235:Z237)","v":616.89298406569606}]
[null,null,null,null,null,"その他月（８か月）",{"$f":"SUM('拠点方式（七尾港ｼﾅﾘｵ4)'!Q113:Q118)*8/100000","v":9.0367359128712105E-2},{"$f":"SUM('拠点方式（七尾港ｼﾅﾘｵ4)'!R113:R118)*8/100000","v":7.7354459414177568E-2},{"$f":"SUM('拠点方式（七尾港ｼﾅﾘｵ4)'!S113:S118)*8/100000","v":0.17922596177402961},{"$f":"SUM('拠点方式（七尾港ｼﾅﾘｵ4)'!T113:T118)*8/100000","v":7.1678501615233856E-2},{"$f":"SUM('拠点方式（七尾港ｼﾅﾘｵ4)'!P113:P118)*8/100000","v":25.455944866717239},{"$f":"SUM('拠点方式（七尾港ｼﾅﾘｵ4)'!U113:U118)*8/100000","v":0.77664583435412815}]
[null,null,null,null,null,"年間合計",{"$f":"SUM(G235:G236)","v":0.13555103869306817},0.11603168912126635,0.29870993629004933,0.11903099779867901,40.30524603896896,1.2426333349666052]
[null,null,null,null,"敦賀港","ピーク月（４か月）",{"$f":"SUM('拠点方式（敦賀港ｼﾅﾘｵ4)'!F113:F118)*4/100000","v":8.8198542509623015E-2},{"$f":"SUM('拠点方式（敦賀港ｼﾅﾘｵ4)'!G113:G118)*4/100000","v":7.7715928850692423E-2},{"$f":"SUM('拠点方式（敦賀港ｼﾅﾘｵ4)'!H113:H118)*4/100000","v":0.33136888932442804},{"$f":"SUM('拠点方式（敦賀港ｼﾅﾘｵ4)'!I113:I118)*4/100000","v":2.8194616048158178E-2},{"$f":"SUM('拠点方式（敦賀港ｼﾅﾘｵ4)'!J113:J118)*4/100000","v":0.46598750061247696},{"$f":"SUM('拠点方式（敦賀港ｼﾅﾘｵ4)'!E113:E118)*4/100000","v":14.921977169888425},{"$f":"SUM(G240:L240)","v":43.142181852020968},{"$f":"'拠点方式（敦賀港ｼﾅﾘｵ4)'!E198+'拠点方式（敦賀港ｼﾅﾘｵ4)'!E199","v":40.843454814299577},{"$f":"'拠点方式（敦賀港ｼﾅﾘｵ4)'!F198+'拠点方式（敦賀港ｼﾅﾘｵ4)'!F199","v":38.207211399973822},{"$f":"'拠点方式（敦賀港ｼﾅﾘｵ4)'!G198+'拠点方式（敦賀港ｼﾅﾘｵ4)'!G199","v":70.871305407088002},{"$f":"'拠点方式（敦賀港ｼﾅﾘｵ4)'!H198+'拠点方式（敦賀港ｼﾅﾘｵ4)'!H199","v":29.666877766494054},{"$f":"'拠点方式（敦賀港ｼﾅﾘｵ4)'!I198+'拠点方式（敦賀港ｼﾅﾘｵ4)'!I199","v":91.139848159614516},{"$f":"'拠点方式（敦賀港ｼﾅﾘｵ4)'!J198+'拠点方式（敦賀港ｼﾅﾘｵ4)'!J199","v":301.36134211622505},{"$f":"SUM(N238:S240)","v":572.09003966369505},{"$f":"SUM(G240,N238)","v":41.108050441828446},{"$f":"SUM(H240,O238)","v":38.440359186525896},{"$f":"SUM(I240,P238)","v":71.699727630399067},{"$f":"SUM(J240,Q238)","v":29.737751185030671},{"$f":"SUM(K240,R238)","v":92.382481494581128},{"$f":"SUM(L240,S238)","v":341.86385157735077},{"$f":"SUM(U238:Z240)","v":615.23222151571599}]
[null,null,null,null,null,"その他月（８か月）",{"$f":"SUM('拠点方式（敦賀港ｼﾅﾘｵ4)'!Q113:Q118)*8/100000","v":0.17639708501924603},{"$f":"SUM('拠点方式（敦賀港ｼﾅﾘｵ4)'!R113:R118)*8/100000","v":0.15543185770138485},{"$f":"SUM('拠点方式（敦賀港ｼﾅﾘｵ4)'!S113:S118)*8/100000","v":0.49705333398664203},{"$f":"SUM('拠点方式（敦賀港ｼﾅﾘｵ4)'!T113:T118)*8/100000","v":4.2678802488459851E-2},{"$f":"SUM('拠点方式（敦賀港ｼﾅﾘｵ4)'!U113:U118)*8/100000","v":0.77664583435412815},{"$f":"SUM('拠点方式（敦賀港ｼﾅﾘｵ4)'!P113:P118)*8/100000","v":25.580532291237297}]
[null,null,null,null,null,"年間合計",{"$f":"SUM(G238:G239)","v":0.26459562752886906},0.23314778655207727,0.82842222331107007,7.0873418536618021E-2,1.2426333349666052,40.502509461125726]
[null,null,null,null,"２港揚げ\n（敦賀、七尾）","ピーク月（４か月）",{"$f":"SUM('拠点方式（2港揚ｼﾅﾘｵ4)'!F113:F118)*4/100000","v":4.5183679564356052E-2},{"$f":"SUM('拠点方式（2港揚ｼﾅﾘｵ4)'!G113:G118)*4/100000","v":3.8677229707088784E-2},{"$f":"SUM('拠点方式（2港揚ｼﾅﾘｵ4)'!H113:H118)*4/100000","v":0.11948397451601972},{"$f":"SUM('拠点方式（2港揚ｼﾅﾘｵ4)'!I113:I118)*4/100000","v":4.7352496183445149E-2},{"$f":"SUM('拠点方式（2港揚ｼﾅﾘｵ4)'!E113:E118)*4/100000","v":0.61120870833482555},{"$f":"SUM('拠点方式（2港揚ｼﾅﾘｵ4)'!J113:J118)*4/100000","v":14.921977169888425},{"$f":"SUM(G243:L243)","v":42.830828188509031},{"$f":"'拠点方式（2港揚ｼﾅﾘｵ4)'!E199+'拠点方式（2港揚ｼﾅﾘｵ4)'!E200","v":40.843454814299577},{"$f":"'拠点方式（2港揚ｼﾅﾘｵ4)'!F199+'拠点方式（2港揚ｼﾅﾘｵ4)'!F200","v":38.207211399973822},{"$f":"'拠点方式（2港揚ｼﾅﾘｵ4)'!G199+'拠点方式（2港揚ｼﾅﾘｵ4)'!G200","v":70.871305407088002},{"$f":"'拠点方式（2港揚ｼﾅﾘｵ4)'!H199+'拠点方式（2港揚ｼﾅﾘｵ4)'!H200","v":29.666877766494054},{"$f":"'拠点方式（2港揚ｼﾅﾘｵ4)'!I199+'拠点方式（2港揚ｼﾅﾘｵ4)'!I200","v":116.37432899367133},{"$f":"'拠点方式（2港揚ｼﾅﾘｵ4)'!J199+'拠点方式（2港揚ｼﾅﾘｵ4)'!J200","v":93.725589525776897},{"$f":"SUM(N241:S243)","v":389.68876790730371},{"$f":"SUM(G243,N241)","v":40.979005852992643},{"$f":"SUM(H243,O241)","v":38.323243089095087},{"$f":"SUM(I243,P241)","v":71.170015343378054},{"$f":"SUM(J243,Q241)","v":29.785908764292731},{"$f":"SUM(K243,R241)","v":118.03332405915157},{"$f":"SUM(L243,S241)","v":134.22809898690264},{"$f":"SUM(U241:Z243)","v":432.51959609581274}]
[null,null,null,null,null,"その他月（８か月）",{"$f":"SUM('拠点方式（2港揚ｼﾅﾘｵ4)'!Q113:Q118)*8/100000","v":9.0367359128712105E-2},{"$f":"SUM('拠点方式（2港揚ｼﾅﾘｵ4)'!R113:R118)*8/100000","v":7.7354459414177568E-2},{"$f":"SUM('拠点方式（2港揚ｼﾅﾘｵ4)'!S113:S118)*8/100000","v":0.17922596177402961},{"$f":"SUM('拠点方式（2港揚ｼﾅﾘｵ4)'!T113:T118)*8/100000","v":7.1678501615233856E-2},{"$f":"SUM('拠点方式（2港揚ｼﾅﾘｵ4)'!P113:P118)*8/100000","v":1.0477863571454153},{"$f":"SUM('拠点方式（2港揚ｼﾅﾘｵ4)'!U113:U118)*8/100000","v":25.580532291237297}]
[null,null,null,null,null,"年間合計",{"$f":"SUM(G241:G242)","v":0.13555103869306817},0.11603168912126635,0.29870993629004933,0.11903099779867901,1.6589950654802408,40.502509461125726]
[null,null,"2050年","直送方式","－","ピーク月（４か月）",{"$f":"SUM('直送方式（ｼﾅﾘｵ4）ピーク月'!P150:P155)*4/100000","v":2.0467270766572145},{"$f":"SUM('直送方式（ｼﾅﾘｵ4）ピーク月'!Q150:Q155)*4/100000","v":2.0521340188642103},{"$f":"SUM('直送方式（ｼﾅﾘｵ4）ピーク月'!R150:R155)*4/100000","v":9.0012915491754235},{"$f":"SUM('直送方式（ｼﾅﾘｵ4）ピーク月'!S150:S155)*4/100000","v":5.7636296519002981},{"$f":"SUM('直送方式（ｼﾅﾘｵ4）ピーク月'!T150:T155)*4/100000","v":13.471837312156891},{"$f":"SUM('直送方式（ｼﾅﾘｵ4）ピーク月'!U150:U155)*4/100000","v":15.648439058747888},{"$f":"SUM(G246:L246)","v":129.04902778934368},{"$f":"'直送方式（ｼﾅﾘｵ4）_アンモニア'!E203+'直送方式（ｼﾅﾘｵ4）_アンモニア'!E204","v":44.646124757959271},{"$f":"'直送方式（ｼﾅﾘｵ4）_アンモニア'!F203+'直送方式（ｼﾅﾘｵ4）_アンモニア'!F204","v":39.536322545701118},{"$f":"'直送方式（ｼﾅﾘｵ4）_アンモニア'!G203+'直送方式（ｼﾅﾘｵ4）_アンモニア'!G204","v":166.30022100156256},{"$f":"'直送方式（ｼﾅﾘｵ4）_アンモニア'!H203+'直送方式（ｼﾅﾘｵ4）_アンモニア'!H204","v":31.169389627341449},{"$f":"'直送方式（ｼﾅﾘｵ4）_アンモニア'!I203+'直送方式（ｼﾅﾘｵ4）_アンモニア'!I204","v":246.37769800273546},{"$f":"'直送方式（ｼﾅﾘｵ4）_アンモニア'!J203+'直送方式（ｼﾅﾘｵ4）_アンモニア'!J204","v":368.02317225458722},{"$f":"SUM(N244:S246)","v":896.0529281898871},{"$f":"SUM(G246,N244)","v":50.786305987930916},{"$f":"SUM(H246,O244)","v":45.692724602293751},{"$f":"SUM(I246,P244)","v":188.80344987450113},{"$f":"SUM(J246,Q244)","v":47.019371170067267},{"$f":"SUM(K246,R244)","v":282.30259750182051},{"$f":"SUM(L246,S244)","v":410.49750684261721},{"$f":"SUM(U244:Z246)","v":1025.1019559792308}]
[null,null,null,null,null,"その他月（８か月）",{"$f":"SUM('直送方式（ｼﾅﾘｵ4）その他月'!P150:P155)*8/100000","v":4.0934541533144291},{"$f":"SUM('直送方式（ｼﾅﾘｵ4）その他月'!Q150:Q155)*8/100000","v":4.1042680377284206},{"$f":"SUM('直送方式（ｼﾅﾘｵ4）その他月'!R150:R155)*8/100000","v":13.501937323763133},{"$f":"SUM('直送方式（ｼﾅﾘｵ4）その他月'!S150:S155)*8/100000","v":10.086351890825521},{"$f":"SUM('直送方式（ｼﾅﾘｵ4）その他月'!T150:T155)*8/100000","v":22.45306218692815},{"$f":"SUM('直送方式（ｼﾅﾘｵ4）その他月'!U150:U155)*8/100000","v":26.825895529282096}]
[null,null,null,null,null,"年間合計",{"$f":"SUM(G244:G245)","v":6.1401812299716436},6.156402056592631,22.503228872938557,15.849981542725818,35.924899499085043,42.474334588029983]
[null,null,null,"拠点方式","伏木富山港","ピーク月（４か月）",{"$f":"SUM('拠点方式（伏木富山港ｼﾅﾘｵ4)'!F151:F156)*4/100000","v":0.10116309842356337},{"$f":"SUM('拠点方式（伏木富山港ｼﾅﾘｵ4)'!G151:G156)*4/100000","v":9.5587179612815779E-2},{"$f":"SUM('拠点方式（伏木富山港ｼﾅﾘｵ4)'!E151:E156)*4/100000","v":43.348653304074567},{"$f":"SUM('拠点方式（伏木富山港ｼﾅﾘｵ4)'!H151:H156)*4/100000","v":0.11390805570527211},{"$f":"SUM('拠点方式（伏木富山港ｼﾅﾘｵ4)'!I151:I156)*4/100000","v":0.41819391080606905},{"$f":"SUM('拠点方式（伏木富山港ｼﾅﾘｵ4)'!J151:J156)*4/100000","v":1.242633334966605},{"$f":"SUM(G249:L249)","v":120.76989238833853},{"$f":"'拠点方式（伏木富山港ｼﾅﾘｵ4)'!E211+'拠点方式（伏木富山港ｼﾅﾘｵ4)'!E212","v":44.646124757959271},{"$f":"'拠点方式（伏木富山港ｼﾅﾘｵ4)'!F211+'拠点方式（伏木富山港ｼﾅﾘｵ4)'!F212","v":39.536322545701118},{"$f":"'拠点方式（伏木富山港ｼﾅﾘｵ4)'!G211+'拠点方式（伏木富山港ｼﾅﾘｵ4)'!G212","v":707.43358560165302},{"$f":"'拠点方式（伏木富山港ｼﾅﾘｵ4)'!H211+'拠点方式（伏木富山港ｼﾅﾘｵ4)'!H212","v":31.169389627341449},{"$f":"'拠点方式（伏木富山港ｼﾅﾘｵ4)'!I211+'拠点方式（伏木富山港ｼﾅﾘｵ4)'!I212","v":281.17676857733073},{"$f":"'拠点方式（伏木富山港ｼﾅﾘｵ4)'!J211+'拠点方式（伏木富山港ｼﾅﾘｵ4)'!J212","v":283.73876574576929},{"$f":"SUM(N247:S249)","v":1387.7009568557551},{"$f":"SUM(G249,N247)","v":44.949614053229958},{"$f":"SUM(H249,O247)","v":39.823084084539566},{"$f":"SUM(I249,P247)","v":823.02999441251859},{"$f":"SUM(J249,Q247)","v":31.386677941889968},{"$f":"SUM(K249,R247)","v":282.31186633523293},{"$f":"SUM(L249,S247)","v":286.96961241668248},{"$f":"SUM(U247:Z249)","v":1508.4708492440936}]
[null,null,null,null,null,"その他月（８か月）",{"$f":"SUM('拠点方式（伏木富山港ｼﾅﾘｵ4)'!Q151:Q156)*8/100000","v":0.20232619684712674},{"$f":"SUM('拠点方式（伏木富山港ｼﾅﾘｵ4)'!R151:R156)*8/100000","v":0.19117435922563156},{"$f":"SUM('拠点方式（伏木富山港ｼﾅﾘｵ4)'!P151:P156)*8/100000","v":72.247755506790938},{"$f":"SUM('拠点方式（伏木富山港ｼﾅﾘｵ4)'!S151:S156)*8/100000","v":0.10338025884324664},{"$f":"SUM('拠点方式（伏木富山港ｼﾅﾘｵ4)'!T151:T156)*8/100000","v":0.71690384709611843},{"$f":"SUM('拠点方式（伏木富山港ｼﾅﾘｵ4)'!U151:U156)*8/100000","v":1.9882133359465681}]
[null,null,null,null,null,"年間合計",{"$f":"SUM(G247:G248)","v":0.30348929527069013},0.28676153883844735,115.59640881086551,0.21728831454851877,1.1350977579021875,3.2308466709131731]
[null,null,null,null,"七尾港","ピーク月（４か月）",{"$f":"SUM('拠点方式（七尾港ｼﾅﾘｵ4)'!F151:F156)*4/100000","v":9.9569978763349748E-2},{"$f":"SUM('拠点方式（七尾港ｼﾅﾘｵ4)'!G151:G156)*4/100000","v":8.5231901821427383E-2},{"$f":"SUM('拠点方式（七尾港ｼﾅﾘｵ4)'!H151:H156)*4/100000","v":0.23896794903203944},{"$f":"SUM('拠点方式（七尾港ｼﾅﾘｵ4)'!I151:I156)*4/100000","v":0.10434933774399055},{"$f":"SUM('拠点方式（七尾港ｼﾅﾘｵ4)'!E151:E156)*4/100000","v":43.252015693020681},{"$f":"SUM('拠点方式（七尾港ｼﾅﾘｵ4)'!J151:J156)*4/100000","v":1.1649687515311922},{"$f":"SUM(G252:L252)","v":119.51625466062255},{"$f":"'拠点方式（七尾港ｼﾅﾘｵ4)'!E211+'拠点方式（七尾港ｼﾅﾘｵ4)'!E212","v":44.646124757959271},{"$f":"'拠点方式（七尾港ｼﾅﾘｵ4)'!F211+'拠点方式（七尾港ｼﾅﾘｵ4)'!F212","v":39.536322545701118},{"$f":"'拠点方式（七尾港ｼﾅﾘｵ4)'!G211+'拠点方式（七尾港ｼﾅﾘｵ4)'!G212","v":166.30022100156256},{"$f":"'拠点方式（七尾港ｼﾅﾘｵ4)'!H211+'拠点方式（七尾港ｼﾅﾘｵ4)'!H212","v":31.169389627341449},{"$f":"'拠点方式（七尾港ｼﾅﾘｵ4)'!I211+'拠点方式（七尾港ｼﾅﾘｵ4)'!I212","v":707.43358560165302},{"$f":"'拠点方式（七尾港ｼﾅﾘｵ4)'!J211+'拠点方式（七尾港ｼﾅﾘｵ4)'!J212","v":283.73876574576929},{"$f":"SUM(N250:S252)","v":1272.8244092799866},{"$f":"SUM(G252,N250)","v":44.944834694249323},{"$f":"SUM(H252,O250)","v":39.792018251165402},{"$f":"SUM(I252,P250)","v":166.71841491236864},{"$f":"SUM(J252,Q250)","v":31.345417466700674},{"$f":"SUM(K252,R250)","v":822.77229411637484},{"$f":"SUM(L252,S250)","v":286.76768449975037},{"$f":"SUM(U250:Z252)","v":1392.3406639406094}]
[null,null,null,null,null,"その他月（８か月）",{"$f":"SUM('拠点方式（七尾港ｼﾅﾘｵ4)'!Q151:Q156)*8/100000","v":0.1991399575266995},{"$f":"SUM('拠点方式（七尾港ｼﾅﾘｵ4)'!R151:R156)*8/100000","v":0.17046380364285477},{"$f":"SUM('拠点方式（七尾港ｼﾅﾘｵ4)'!S151:S156)*8/100000","v":0.17922596177402961},{"$f":"SUM('拠点方式（七尾港ｼﾅﾘｵ4)'!T151:T156)*8/100000","v":7.1678501615233856E-2},{"$f":"SUM('拠点方式（七尾港ｼﾅﾘｵ4)'!P151:P156)*8/100000","v":72.086692821701149},{"$f":"SUM('拠点方式（七尾港ｼﾅﾘｵ4)'!U151:U156)*8/100000","v":1.8639500024499078}]
[null,null,null,null,null,"年間合計",{"$f":"SUM(G250:G251)","v":0.29870993629004927},0.25569570546428216,0.41819391080606905,0.17602783935922439,115.33870851472183,3.0289187539810998]
[null,null,null,null,"敦賀港","ピーク月（４か月）",{"$f":"SUM('拠点方式（敦賀港ｼﾅﾘｵ4)'!F151:F156)*4/100000","v":0.19436059854605872},{"$f":"SUM('拠点方式（敦賀港ｼﾅﾘｵ4)'!G151:G156)*4/100000","v":0.17126036347296159},{"$f":"SUM('拠点方式（敦賀港ｼﾅﾘｵ4)'!H151:H156)*4/100000","v":0.66273777864885608},{"$f":"SUM('拠点方式（敦賀港ｼﾅﾘｵ4)'!I151:I156)*4/100000","v":6.2131666748330247E-2},{"$f":"SUM('拠点方式（敦賀港ｼﾅﾘｵ4)'!J151:J156)*4/100000","v":1.0873041680957793},{"$f":"SUM('拠点方式（敦賀港ｼﾅﾘｵ4)'!E151:E156)*4/100000","v":43.062947819478921},{"$f":"SUM(G255:L255)","v":120.82369436534223},{"$f":"'拠点方式（敦賀港ｼﾅﾘｵ4)'!E211+'拠点方式（敦賀港ｼﾅﾘｵ4)'!E199","v":44.47889453099144},{"$f":"'拠点方式（敦賀港ｼﾅﾘｵ4)'!F211+'拠点方式（敦賀港ｼﾅﾘｵ4)'!F199","v":39.477872151147146},{"$f":"'拠点方式（敦賀港ｼﾅﾘｵ4)'!G211+'拠点方式（敦賀港ｼﾅﾘｵ4)'!G199","v":162.10353828899486},{"$f":"'拠点方式（敦賀港ｼﾅﾘｵ4)'!H211+'拠点方式（敦賀港ｼﾅﾘｵ4)'!H199","v":31.103313579923686},{"$f":"'拠点方式（敦賀港ｼﾅﾘｵ4)'!I211+'拠点方式（敦賀港ｼﾅﾘｵ4)'!I199","v":272.81950439070073},{"$f":"'拠点方式（敦賀港ｼﾅﾘｵ4)'!J211+'拠点方式（敦賀港ｼﾅﾘｵ4)'!J199","v":689.57572403346023},{"$f":"SUM(N253:S255)","v":1239.5588469752181},{"$f":"SUM(G255,N253)","v":45.061976326629619},{"$f":"SUM(H255,O253)","v":39.991653241566034},{"$f":"SUM(I255,P253)","v":163.9260671802792},{"$f":"SUM(J255,Q253)","v":31.221834478768333},{"$f":"SUM(K255,R253)","v":275.7707585612464},{"$f":"SUM(L255,S253)","v":804.41025155207069},{"$f":"SUM(U253:Z255)","v":1360.3825413405602}]
[null,null,null,null,null,"その他月（８か月）",{"$f":"SUM('拠点方式（敦賀港ｼﾅﾘｵ4)'!Q151:Q156)*8/100000","v":0.38872119709211744},{"$f":"SUM('拠点方式（敦賀港ｼﾅﾘｵ4)'!R151:R156)*8/100000","v":0.34252072694592317},{"$f":"SUM('拠点方式（敦賀港ｼﾅﾘｵ4)'!S151:S156)*8/100000","v":1.1597911126354981},{"$f":"SUM('拠点方式（敦賀港ｼﾅﾘｵ4)'!T151:T156)*8/100000","v":5.6389232096316355E-2},{"$f":"SUM('拠点方式（敦賀港ｼﾅﾘｵ4)'!U151:U156)*8/100000","v":1.8639500024499078},{"$f":"SUM('拠点方式（敦賀港ｼﾅﾘｵ4)'!P151:P156)*8/100000","v":71.771579699131564}]
[null,null,null,null,null,"年間合計",{"$f":"SUM(G253:G254)","v":0.58308179563817619},0.51378109041888476,1.822528891284354,0.1185208988446466,2.9512541705456874,114.83452751861049]
[null,null,null,null,"２港揚げ\n（七尾、敦賀）","ピーク月（４か月）",{"$f":"SUM('拠点方式（2港揚ｼﾅﾘｵ4)'!F151:F156)*4/100000","v":9.9569978763349748E-2},{"$f":"SUM('拠点方式（2港揚ｼﾅﾘｵ4)'!G151:G156)*4/100000","v":8.5231901821427383E-2},{"$f":"SUM('拠点方式（2港揚ｼﾅﾘｵ4)'!H151:H156)*4/100000","v":0.23896794903203944},{"$f":"SUM('拠点方式（2港揚ｼﾅﾘｵ4)'!I151:I156)*4/100000","v":0.10434933774399055},{"$f":"SUM('拠点方式（2港揚ｼﾅﾘｵ4)'!E151:E156)*4/100000","v":1.5716795357181228},{"$f":"SUM('拠点方式（2港揚ｼﾅﾘｵ4)'!J151:J156)*4/100000","v":43.062947819478921},{"$f":"SUM(G258:L258)","v":120.17430033911177},{"$f":"'拠点方式（2港揚ｼﾅﾘｵ4)'!E212+'拠点方式（2港揚ｼﾅﾘｵ4)'!E213","v":44.646124757959271},{"$f":"'拠点方式（2港揚ｼﾅﾘｵ4)'!F212+'拠点方式（2港揚ｼﾅﾘｵ4)'!F213","v":39.536322545701118},{"$f":"'拠点方式（2港揚ｼﾅﾘｵ4)'!G212+'拠点方式（2港揚ｼﾅﾘｵ4)'!G213","v":166.30022100156256},{"$f":"'拠点方式（2港揚ｼﾅﾘｵ4)'!H212+'拠点方式（2港揚ｼﾅﾘｵ4)'!H213","v":31.169389627341449},{"$f":"'拠点方式（2港揚ｼﾅﾘｵ4)'!I212+'拠点方式（2港揚ｼﾅﾘｵ4)'!I213","v":308.75717082579678},{"$f":"'拠点方式（2港揚ｼﾅﾘｵ4)'!J212+'拠点方式（2港揚ｼﾅﾘｵ4)'!J213","v":283.73876574576929},{"$f":"SUM(N256:S258)","v":874.14799450413057},{"$f":"SUM(G258,N256)","v":44.944834694249323},{"$f":"SUM(H258,O256)","v":39.792018251165402},{"$f":"SUM(I258,P256)","v":166.71841491236864},{"$f":"SUM(J258,Q256)","v":31.345417466700674},{"$f":"SUM(K258,R256)","v":312.94831625437843},{"$f":"SUM(L258,S256)","v":398.5732932643798},{"$f":"SUM(U256:Z258)","v":994.32229484324228}]
[null,null,null,null,null,"その他月（８か月）",{"$f":"SUM('拠点方式（2港揚ｼﾅﾘｵ4)'!Q151:Q156)*8/100000","v":0.1991399575266995},{"$f":"SUM('拠点方式（2港揚ｼﾅﾘｵ4)'!R151:R156)*8/100000","v":0.17046380364285477},{"$f":"SUM('拠点方式（2港揚ｼﾅﾘｵ4)'!S151:S156)*8/100000","v":0.17922596177402961},{"$f":"SUM('拠点方式（2港揚ｼﾅﾘｵ4)'!T151:T156)*8/100000","v":7.1678501615233856E-2},{"$f":"SUM('拠点方式（2港揚ｼﾅﾘｵ4)'!P151:P156)*8/100000","v":2.6194658928635386},{"$f":"SUM('拠点方式（2港揚ｼﾅﾘｵ4)'!U151:U156)*8/100000","v":71.771579699131564}]
[null,null,null,null,null,"年間合計",{"$f":"SUM(G256:G257)","v":0.29870993629004927},0.25569570546428216,0.41819391080606905,0.17602783935922439,4.1911454285816614,114.83452751861049]

{"sheet":"★まとめ表（ｱﾝﾓﾆｱ_ﾗｲﾌｻｲｸﾙｺｽﾄ考慮）","index":69,"n_rows":258,"n_cols":27,"rows_kept":258,"cut":false,"hidden":false,"merged":[[243,22,245,22],[255,4,257,4],[255,12,257,12],[255,13,257,13],[255,14,257,14],[255,15,257,15],[252,16,254,16],[252,17,254,17],[255,22,257,22],[252,4,254,4],[252,12,254,12],[252,13,254,13],[252,14,254,14],[252,15,254,15],[249,21,251,21],[252,18,254,18],[252,19,254,19],[252,20,254,20],[252,21,254,21],[246,22,248,22],[255,24,257,24],[255,25,257,25],[255,26,257,26],[240,25,242,25],[240,26,242,26],[249,22,251,22],[249,23,251,23],[249,24,251,24],[249,25,251,25],[249,26,251,26],[246,24,248,24],[246,25,248,25],[246,26,248,26],[255,16,257,16],[255,17,257,17],[255,18,257,18],[255,19,257,19],[255,20,257,20],[255,21,257,21],[252,22,254,22],[252,23,254,23],[252,24,254,24],[252,25,254,25],[252,26,254,26],[243,25,245,25],[243,26,245,26],[249,16,251,16],[249,17,251,17],[249,18,251,18],[249,19,251,19],[249,20,251,20],[243,17,245,17],[246,23,248,23],[249,4,251,4],[249,12,251,12],[249,13,251,13],[249,14,251,14],[249,15,251,15],[246,16,248,16],[246,17,248,17],[246,18,248,18],[246,19,248,19],[246,20,248,20],[246,21,248,21],[243,2,257,2],[243,3,245,3],[243,4,245,4],[243,12,245,12],[243,13,245,13],[243,14,245,14],[243,15,245,15],[243,16,245,16],[243,23,245,23],[255,23,257,23],[246,3,257,3],[246,4,248,4],[246,12,248,12],[246,13,248,13],[246,14,248,14],[246,15,248,15],[243,18,245,18],[243,19,245,19],[243,20,245,20],[243,21,245,21],[240,19,242,19],[240,20,242,20],[240,21,242,21],[240,22,242,22],[240,23,242,23],[240,24,242,24],[237,25,239,25],[237,26,239,26],[240,4,242,4],[240,12,242,12],[240,13,242,13],[240,14,242,14],[240,15,242,15],[240,16,242,16],[240,17,242,17],[240,18,242,18],[237,19,239,19],[237,20,239,20],[237,21,239,21],[237,22,239,22],[237,23,239,23],[237,24,239,24],[243,24,245,24],[234,26,236,26],[237,4,239,4],[237,12,239,12],[237,13,239,13],[237,14,239,14],[237,15,239,15],[237,16,239,16],[237,17,239,17],[237,18,239,18],[234,19,236,19],[234,20,236,20],[234,21,236,21],[234,22,236,22],[234,23,236,23],[234,24,236,24],[231,25,233,25],[231,26,233,26],[234,4,236,4],[234,12,236,12],[234,13,236,13],[234,14,236,14],[234,15,236,15],[234,16,236,16],[234,17,236,17],[234,18,236,18],[231,19,233,19],[231,20,233,20],[231,21,233,21],[231,22,233,22],[231,23,233,23],[231,24,233,24],[225,13,227,13],[225,14,227,14],[225,15,227,15],[222,16,224,16],[222,17,224,17],[222,18,224,18],[222,19,224,19],[222,20,224,20],[222,21,224,21],[228,26,230,26],[231,3,242,3],[231,4,233,4],[231,12,233,12],[231,13,233,13],[231,14,233,14],[231,15,233,15],[231,16,233,16],[231,17,233,17],[231,18,233,18],[228,20,230,20],[228,21,230,21],[228,22,230,22],[228,23,230,23],[228,24,230,24],[228,25,230,25],[228,14,230,14],[228,15,230,15],[228,16,230,16],[228,17,230,17],[228,18,230,18],[228,19,230,19],[234,25,236,25],[219,13,221,13],[219,14,221,14],[219,15,221,15],[216,16,218,16],[216,17,218,17],[216,18,218,18],[216,19,218,19],[216,20,218,20],[216,21,218,21],[225,22,227,22],[225,23,227,23],[225,24,227,24],[225,25,227,25],[225,26,227,26],[228,2,242,2],[228,3,230,3],[228,4,230,4],[228,12,230,12],[228,13,230,13],[225,16,227,16],[225,17,227,17],[225,18,227,18],[225,19,227,19],[225,20,227,20],[225,21,227,21],[222,22,224,22],[222,23,224,23],[222,24,224,24],[222,25,224,25],[222,26,224,26],[225,4,227,4],[225,12,227,12],[216,15,218,15],[213,17,215,17],[213,18,215,18],[213,19,215,19],[213,20,215,20],[213,21,215,21],[213,22,215,22],[210,25,212,25],[210,26,212,26],[219,22,221,22],[219,23,221,23],[219,24,221,24],[219,25,221,25],[219,26,221,26],[222,4,224,4],[222,12,224,12],[222,13,224,13],[222,14,224,14],[222,15,224,15],[219,16,221,16],[219,17,221,17],[219,18,221,18],[219,19,221,19],[219,20,221,20],[219,21,221,21],[216,22,218,22],[216,23,218,23],[216,24,218,24],[216,25,218,25],[216,26,218,26],[219,4,221,4],[219,12,221,12],[207,25,209,25],[207,26,209,26],[210,4,212,4],[210,12,212,12],[210,13,212,13],[210,14,212,14],[210,15,212,15],[210,16,212,16],[210,17,212,17],[210,18,212,18],[207,19,209,19],[207,20,209,20],[207,21,209,21],[207,22,209,22],[207,23,209,23],[207,24,209,24],[213,23,215,23],[213,24,215,24],[213,25,215,25],[213,26,215,26],[204,12,206,12],[204,13,206,13],[204,14,206,14],[204,15,206,15],[204,16,206,16],[204,17,206,17],[204,18,206,18],[201,19,203,19],[201,20,203,20],[201,21,203,21],[201,22,203,22],[201,23,203,23],[201,24,203,24],[213,2,227,2],[213,3,215,3],[213,4,215,4],[213,12,215,12],[213,13,215,13],[213,14,215,14],[213,15,215,15],[213,16,215,16],[210,19,212,19],[210,20,212,20],[210,21,212,21],[210,22,212,22],[210,23,212,23],[210,24,212,24],[216,3,227,3],[216,4,218,4],[216,12,218,12],[216,13,218,13],[216,14,218,14],[201,18,203,18],[198,20,200,20],[198,21,200,21],[198,22,200,22],[198,23,200,23],[198,24,200,24],[198,25,200,25],[198,14,200,14],[198,15,200,15],[198,16,200,16],[198,17,200,17],[198,18,200,18],[198,19,200,19],[204,25,206,25],[204,26,206,26],[207,4,209,4],[207,12,209,12],[207,13,209,13],[207,14,209,14],[207,15,209,15],[207,16,209,16],[207,17,209,17],[207,18,209,18],[204,19,206,19],[204,20,206,20],[204,21,206,21],[204,22,206,22],[204,23,206,23],[204,24,206,24],[201,25,203,25],[201,26,203,26],[204,4,206,4],[198,1,257,1],[198,2,212,2],[198,3,200,3],[198,4,200,4],[198,12,200,12],[198,13,200,13],[190,22,192,22],[190,23,192,23],[190,24,192,24],[190,25,192,25],[190,26,192,26],[196,1,197,5],[196,6,196,12],[196,13,196,19],[196,20,196,26],[190,16,192,16],[190,17,192,17],[190,18,192,18],[190,19,192,19],[190,20,192,20],[190,21,192,21],[181,3,192,3],[133,1,192,1],[198,26,200,26],[201,3,212,3],[201,4,203,4],[201,12,203,12],[201,13,203,13],[201,14,203,14],[201,15,203,15],[201,16,203,16],[201,17,203,17],[187,22,189,22],[187,23,189,23],[187,24,189,24],[187,25,189,25],[187,26,189,26],[190,4,192,4],[190,12,192,12],[190,13,192,13],[190,14,192,14],[190,15,192,15],[187,16,189,16],[187,17,189,17],[187,18,189,18],[187,19,189,19],[187,20,189,20],[187,21,189,21],[184,22,186,22],[184,23,186,23],[184,24,186,24],[184,25,186,25],[184,26,186,26],[187,4,189,4],[187,12,189,12],[187,13,189,13],[187,14,189,14],[187,15,189,15],[184,16,186,16],[184,17,186,17],[184,18,186,18],[184,19,186,19],[184,20,186,20],[184,21,186,21],[181,22,183,22],[181,23,183,23],[181,24,183,24],[181,25,183,25],[181,26,183,26],[184,4,186,4],[184,12,186,12],[184,13,186,13],[184,14,186,14],[184,15,186,15],[181,16,183,16],[181,17,183,17],[181,18,183,18],[181,19,183,19],[181,20,183,20],[181,21,183,21],[178,23,180,23],[178,24,180,24],[178,25,180,25],[178,26,180,26],[181,4,183,4],[181,12,183,12],[181,13,183,13],[181,14,183,14],[181,15,183,15],[178,17,180,17],[178,18,180,18],[178,19,180,19],[178,20,180,20],[178,21,180,21],[178,22,180,22],[175,25,177,25],[175,26,177,26],[178,2,192,2],[178,3,180,3],[178,4,180,4],[178,12,180,12],[178,13,180,13],[178,14,180,14],[178,15,180,15],[178,16,180,16],[175,19,177,19],[175,20,177,20],[175,21,177,21],[175,22,177,22],[175,23,177,23],[175,24,177,24],[172,25,174,25],[172,26,174,26],[175,4,177,4],[175,12,177,12],[175,13,177,13],[175,14,177,14],[175,15,177,15],[175,16,177,16],[175,17,177,17],[175,18,177,18],[172,19,174,19],[172,20,174,20],[172,21,174,21],[172,22,174,22],[172,23,174,23],[172,24,174,24],[169,19,171,19],[169,20,171,20],[169,21,171,21],[169,22,171,22],[169,23,171,23],[169,24,171,24],[166,25,168,25],[166,26,168,26],[169,4,171,4],[169,12,171,12],[169,13,171,13],[169,14,171,14],[169,15,171,15],[169,16,171,16],[169,17,171,17],[169,18,171,18],[166,19,168,19],[166,20,168,20],[166,21,168,21],[166,22,168,22],[166,23,168,23],[166,24,168,24],[163,26,165,26],[166,3,177,3],[166,4,168,4],[166,12,168,12],[166,13,168,13],[166,14,168,14],[166,15,168,15],[166,16,168,16],[166,17,168,17],[166,18,168,18],[163,20,165,20],[163,21,165,21],[163,22,165,22],[163,23,165,23],[163,24,165,24],[163,25,165,25],[163,14,165,14],[163,15,165,15],[163,16,165,16],[163,17,165,17],[163,18,165,18],[163,19,165,19],[169,25,171,25],[169,26,171,26],[172,4,174,4],[172,12,174,12],[172,13,174,13],[172,14,174,14],[172,15,174,15],[172,16,174,16],[172,17,174,17],[172,18,174,18],[160,22,162,22],[160,23,162,23],[160,24,162,24],[160,25,162,25],[160,26,162,26],[163,2,177,2],[163,3,165,3],[163,4,165,4],[163,12,165,12],[163,13,165,13],[160,16,162,16],[160,17,162,17],[160,18,162,18],[160,19,162,19],[160,20,162,20],[160,21,162,21],[157,22,159,22],[157,23,159,23],[157,24,159,24],[157,25,159,25],[157,26,159,26],[160,4,162,4],[160,12,162,12],[160,13,162,13],[160,14,162,14],[160,15,162,15],[157,16,159,16],[157,17,159,17],[157,18,159,18],[157,19,159,19],[157,20,159,20],[157,21,159,21],[154,21,156,21],[151,22,153,22],[151,23,153,23],[151,24,153,24],[151,25,153,25],[151,26,153,26],[154,4,156,4],[154,12,156,12],[154,13,156,13],[154,14,156,14],[154,15,156,15],[151,16,153,16],[151,17,153,17],[151,18,153,18],[151,19,153,19],[151,20,153,20],[151,21,153,21],[148,24,150,24],[148,25,150,25],[148,26,150,26],[151,3,162,3],[151,4,153,4],[151,12,153,12],[151,13,153,13],[151,14,153,14],[151,15,153,15],[148,17,150,17],[148,18,150,18],[148,19,150,19],[148,20,150,20],[148,21,150,21],[148,22,150,22],[145,25,147,25],[145,26,147,26],[154,22,156,22],[154,23,156,23],[154,24,156,24],[154,25,156,25],[154,26,156,26],[157,4,159,4],[157,12,159,12],[157,13,159,13],[157,14,159,14],[157,15,159,15],[154,16,156,16],[154,17,156,17],[154,18,156,18],[154,19,156,19],[154,20,156,20],[148,2,162,2],[148,3,150,3],[148,4,150,4],[148,12,150,12],[148,13,150,13],[148,14,150,14],[148,15,150,15],[148,16,150,16],[145,19,147,19],[145,20,147,20],[145,21,147,21],[145,22,147,22],[145,23,147,23],[145,24,147,24],[142,25,144,25],[142,26,144,26],[145,4,147,4],[145,12,147,12],[145,13,147,13],[145,14,147,14],[145,15,147,15],[145,16,147,16],[145,17,147,17],[145,18,147,18],[142,19,144,19],[142,20,144,20],[142,21,144,21],[142,22,144,22],[142,23,144,23],[142,24,144,24],[133,2,147,2],[148,23,150,23],[142,15,144,15],[142,16,144,16],[142,17,144,17],[142,18,144,18],[139,19,141,19],[139,20,141,20],[139,21,141,21],[139,22,141,22],[139,23,141,23],[139,24,141,24],[136,25,138,25],[136,26,138,26],[139,4,141,4],[139,12,141,12],[139,13,141,13],[139,14,141,14],[139,15,141,15],[139,16,141,16],[139,17,141,17],[139,18,141,18],[136,19,138,19],[136,20,138,20],[136,21,138,21],[136,22,138,22],[136,23,138,23],[136,24,138,24],[133,26,135,26],[136,3,147,3],[136,4,138,4],[136,12,138,12],[136,13,138,13],[136,14,138,14],[136,15,138,15],[136,16,138,16],[136,17,138,17],[136,18,138,18],[133,20,135,20],[133,21,135,21],[133,22,135,22],[133,23,135,23],[133,24,135,24],[133,25,135,25],[133,14,135,14],[133,15,135,15],[133,16,135,16],[133,17,135,17],[133,18,135,18],[133,19,135,19],[133,3,135,3],[133,4,135,4],[133,12,135,12],[133,13,135,13],[139,25,141,25],[139,26,141,26],[142,4,144,4],[142,12,144,12],[142,13,144,13],[142,14,144,14],[125,22,127,22],[125,23,127,23],[125,24,127,24],[125,25,127,25],[125,26,127,26],[131,1,132,5],[131,6,131,12],[131,13,131,19],[131,20,131,26],[125,16,127,16],[125,17,127,17],[125,18,127,18],[125,19,127,19],[125,20,127,20],[125,21,127,21],[122,22,124,22],[122,23,124,23],[122,24,124,24],[122,25,124,25],[122,26,124,26],[125,4,127,4],[125,12,127,12],[125,13,127,13],[125,14,127,14],[125,15,127,15],[122,16,124,16],[122,17,124,17],[122,18,124,18],[122,19,124,19],[122,20,124,20],[122,21,124,21],[113,2,127,2],[119,22,121,22],[119,23,121,23],[119,24,121,24],[119,25,121,25],[119,26,121,26],[122,4,124,4],[122,12,124,12],[122,13,124,13],[122,14,124,14],[122,15,124,15],[119,16,121,16],[119,17,121,17],[119,18,121,18],[119,19,121,19],[119,20,121,20],[119,21,121,21],[116,22,118,22],[116,23,118,23],[116,24,118,24],[116,25,118,25],[116,26,118,26],[119,4,121,4],[119,12,121,12],[119,13,121,13],[119,14,121,14],[119,15,121,15],[116,16,118,16],[116,17,118,17],[116,18,118,18],[116,19,118,19],[116,20,118,20],[116,21,118,21],[113,23,115,23],[113,24,115,24],[113,25,115,25],[113,26,115,26],[116,3,127,3],[116,4,118,4],[116,12,118,12],[116,13,118,13],[116,14,118,14],[116,15,118,15],[113,17,115,17],[113,18,115,18],[113,19,115,19],[113,20,115,20],[113,21,115,21],[113,22,115,22],[110,25,112,25],[110,26,112,26],[113,3,115,3],[113,4,115,4],[113,12,115,12],[113,13,115,13],[113,14,115,14],[113,15,115,15],[113,16,115,16],[110,19,112,19],[110,20,112,20],[110,21,112,21],[110,22,112,22],[110,23,112,23],[110,24,112,24],[101,3,112,3],[107,25,109,25],[107,26,109,26],[110,4,112,4],[110,12,112,12],[110,13,112,13],[110,14,112,14],[110,15,112,15],[110,16,112,16],[110,17,112,17],[110,18,112,18],[107,19,109,19],[107,20,109,20],[107,21,109,21],[107,22,109,22],[107,23,109,23],[107,24,109,24],[104,25,106,25],[104,26,106,26],[107,4,109,4],[107,12,109,12],[107,13,109,13],[107,14,109,14],[107,15,109,15],[107,16,109,16],[107,17,109,17],[107,18,109,18],[104,19,106,19],[104,20,106,20],[104,21,106,21],[104,22,106,22],[104,23,106,23],[104,24,106,24],[101,20,103,20],[101,21,103,21],[101,22,103,22],[101,23,103,23],[101,24,103,24],[98,26,100,26],[101,4,103,4],[101,12,103,12],[101,13,103,13],[101,14,103,14],[101,15,103,15],[101,16,103,16],[101,17,103,17],[101,18,103,18],[98,20,100,20],[98,21,100,21],[98,22,100,22],[98,23,100,23],[98,24,100,24],[98,25,100,25],[98,14,100,14],[98,15,100,15],[98,16,100,16],[98,17,100,17],[98,18,100,18],[98,19,100,19],[95,23,97,23],[95,24,97,24],[95,25,97,25],[95,26,97,26],[98,2,112,2],[98,3,100,3],[98,4,100,4],[98,12,100,12],[98,13,100,13],[95,16,97,16],[95,17,97,17],[95,18,97,18],[95,19,97,19],[95,20,97,20],[95,21,97,21],[86,3,97,3],[101,25,103,25],[101,26,103,26],[104,4,106,4],[104,12,106,12],[104,13,106,13],[104,14,106,14],[104,15,106,15],[104,16,106,16],[104,17,106,17],[104,18,106,18],[92,22,94,22],[92,23,94,23],[92,24,94,24],[92,25,94,25],[92,26,94,26],[101,19,103,19],[89,23,91,23],[89,24,91,24],[89,25,91,25],[89,26,91,26],[92,4,94,4],[92,12,94,12],[92,13,94,13],[92,14,94,14],[92,15,94,15],[89,16,91,16],[89,17,91,17],[89,18,91,18],[89,19,91,19],[89,20,91,20],[89,21,91,21],[89,4,91,4],[89,12,91,12],[89,13,91,13],[89,14,91,14],[89,15,91,15],[86,4,88,4],[86,12,88,12],[86,13,88,13],[86,14,88,14],[86,15,88,15],[83,17,85,17],[83,18,85,18],[83,19,85,19],[83,20,85,20],[83,21,85,21],[83,22,85,22],[95,4,97,4],[95,12,97,12],[95,13,97,13],[95,14,97,14],[95,15,97,15],[92,16,94,16],[92,17,94,17],[92,18,94,18],[92,19,94,19],[92,20,94,20],[92,21,94,21],[89,22,91,22],[95,22,97,22],[80,13,82,13],[80,14,82,14],[80,15,82,15],[80,16,82,16],[80,17,82,17],[80,18,82,18],[77,19,79,19],[77,20,79,20],[77,21,79,21],[77,22,79,22],[77,23,79,23],[77,24,79,24],[86,22,88,22],[86,23,88,23],[86,24,88,24],[86,25,88,25],[86,26,88,26],[86,16,88,16],[86,17,88,17],[86,18,88,18],[86,19,88,19],[86,20,88,20],[86,21,88,21],[83,23,85,23],[83,24,85,24],[83,25,85,25],[83,26,85,26],[74,13,76,13],[74,14,76,14],[74,15,76,15],[74,16,76,16],[74,17,76,17],[74,18,76,18],[71,19,73,19],[71,20,73,20],[71,21,73,21],[71,22,73,22],[71,23,73,23],[71,24,73,24],[80,25,82,25],[80,26,82,26],[83,2,97,2],[83,3,85,3],[83,4,85,4],[83,12,85,12],[83,13,85,13],[83,14,85,14],[83,15,85,15],[83,16,85,16],[80,19,82,19],[80,20,82,20],[80,21,82,21],[80,22,82,22],[80,23,82,23],[80,24,82,24],[77,25,79,25],[77,26,79,26],[80,4,82,4],[80,12,82,12],[68,20,70,20],[68,21,70,21],[68,22,70,22],[68,23,70,23],[68,24,70,24],[68,25,70,25],[68,14,70,14],[68,15,70,15],[68,16,70,16],[68,17,70,17],[68,18,70,18],[68,19,70,19],[74,25,76,25],[74,26,76,26],[77,4,79,4],[77,12,79,12],[77,13,79,13],[77,14,79,14],[77,15,79,15],[77,16,79,16],[77,17,79,17],[77,18,79,18],[74,19,76,19],[74,20,76,20],[74,21,76,21],[74,22,76,22],[74,23,76,23],[74,24,76,24],[71,25,73,25],[71,26,73,26],[74,4,76,4],[74,12,76,12],[68,1,127,1],[68,2,82,2],[68,3,70,3],[68,4,70,4],[68,12,70,12],[68,13,70,13],[60,22,62,22],[60,23,62,23],[60,24,62,24]],"merged_total":1348,"flags":["merged_cut"]}
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"億円/30年"]
[null,"アンモニア",null,null,null,null,"海上輸送費用（３0年分）",null,null,null,null,null,null,"貯蔵費用（使用期間３０年）",null,null,null,null,null,null,"合計（供用中のトータルコストを考慮）"]
[null,null,null,null,null,null,"新潟港","直江津港","伏木\n富山港","金沢港","七尾港","敦賀港","合計","新潟港","直江津港","伏木\n富山港","金沢港","七尾港","敦賀港","合計","新潟港","直江津港","伏木\n富山港","金沢港","七尾港","敦賀港","合計"]
[null,"シナリオ１","実証期","直送方式","－","ピーク月（４か月）",{"$f":"'★まとめ表（ｱﾝﾓﾆｱ）'!G4*30","v":0},{"$f":"'★まとめ表（ｱﾝﾓﾆｱ）'!H4*30","v":0},{"$f":"'★まとめ表（ｱﾝﾓﾆｱ）'!I4*30","v":42.481943835985312},{"$f":"'★まとめ表（ｱﾝﾓﾆｱ）'!J4*30","v":0},{"$f":"'★まとめ表（ｱﾝﾓﾆｱ）'!K4*30","v":56.024908918338717},{"$f":"'★まとめ表（ｱﾝﾓﾆｱ）'!L4*30","v":55.894628531736906},{"$f":"SUM(G6:L6)","v":463.20444385818286},{"$f":"'直送方式（ｼﾅﾘｵ1）_アンモニア'!E163+'直送方式（ｼﾅﾘｵ1）_アンモニア'!E164*30","v":0},{"$f":"'直送方式（ｼﾅﾘｵ1）_アンモニア'!F163+'直送方式（ｼﾅﾘｵ1）_アンモニア'!F164*30","v":0},{"$f":"'直送方式（ｼﾅﾘｵ1）_アンモニア'!G163+'直送方式（ｼﾅﾘｵ1）_アンモニア'!G164*30","v":48.836913037086475},{"$f":"'直送方式（ｼﾅﾘｵ1）_アンモニア'!H163+'直送方式（ｼﾅﾘｵ1）_アンモニア'!H164*30","v":0},{"$f":"'直送方式（ｼﾅﾘｵ1）_アンモニア'!I163+'直送方式（ｼﾅﾘｵ1）_アンモニア'!I164*30","v":80.721178560020689},{"$f":"'直送方式（ｼﾅﾘｵ1）_アンモニア'!J163+'直送方式（ｼﾅﾘｵ1）_アンモニア'!J164*30","v":80.721178560020689},{"$f":"SUM(N4:S6)","v":210.27927015712785},{"$f":"SUM(G6,N4)","v":0},{"$f":"SUM(H6,O4)","v":0},176.28274454504242,0,248.79590531503686,248.4050641552314,{"$f":"SUM(U4:Z6)","v":673.48371401531062}]
[null,null,null,null,null,"その他月（８か月）",{"$f":"'★まとめ表（ｱﾝﾓﾆｱ）'!G5*30","v":0},{"$f":"'★まとめ表（ｱﾝﾓﾆｱ）'!H5*30","v":0},{"$f":"'★まとめ表（ｱﾝﾓﾆｱ）'!I5*30","v":84.963887671970625},{"$f":"'★まとめ表（ｱﾝﾓﾆｱ）'!J5*30","v":0},{"$f":"'★まとめ表（ｱﾝﾓﾆｱ）'!K5*30","v":112.04981783667743},{"$f":"'★まとめ表（ｱﾝﾓﾆｱ）'!L5*30","v":111.78925706347381}]
[null,null,null,null,null,"年間合計",{"$f":"'★まとめ表（ｱﾝﾓﾆｱ）'!G6*30","v":0},{"$f":"'★まとめ表（ｱﾝﾓﾆｱ）'!H6*30","v":0},{"$f":"'★まとめ表（ｱﾝﾓﾆｱ）'!I6*30","v":127.44583150795594},{"$f":"'★まとめ表（ｱﾝﾓﾆｱ）'!J6*30","v":0},{"$f":"'★まとめ表（ｱﾝﾓﾆｱ）'!K6*30","v":168.07472675501617},{"$f":"'★まとめ表（ｱﾝﾓﾆｱ）'!L6*30","v":167.68388559521071}]
[null,null,null,"拠点方式","伏木富山港","ピーク月（４か月）",{"$f":"'★まとめ表（ｱﾝﾓﾆｱ）'!G7*30","v":0},{"$f":"'★まとめ表（ｱﾝﾓﾆｱ）'!H7*30","v":0},{"$f":"'★まとめ表（ｱﾝﾓﾆｱ）'!I7*30","v":79.365281052683557},{"$f":"'★まとめ表（ｱﾝﾓﾆｱ）'!J7*30","v":0},{"$f":"'★まとめ表（ｱﾝﾓﾆｱ）'!K7*30","v":0.81330623215840914},{"$f":"'★まとめ表（ｱﾝﾓﾆｱ）'!L7*30","v":2.2555692838526542},{"$f":"SUM(G9:L9)","v":247.30246970608385},{"$f":"'拠点方式（伏木富山港ｼﾅﾘｵ1)'!E172+'拠点方式（伏木富山港ｼﾅﾘｵ1)'!E173*30","v":0},{"$f":"'拠点方式（伏木富山港ｼﾅﾘｵ1)'!F172+'拠点方式（伏木富山港ｼﾅﾘｵ1)'!F173*30","v":0},{"$f":"'拠点方式（伏木富山港ｼﾅﾘｵ1)'!G172+'拠点方式（伏木富山港ｼﾅﾘｵ1)'!G173*30","v":145.17019193795781},{"$f":"'拠点方式（伏木富山港ｼﾅﾘｵ1)'!H172+'拠点方式（伏木富山港ｼﾅﾘｵ1)'!H173*30","v":0},{"$f":"'拠点方式（伏木富山港ｼﾅﾘｵ1)'!I172+'拠点方式（伏木富山港ｼﾅﾘｵ1)'!I173*30","v":80.721178560020689},{"$f":"'拠点方式（伏木富山港ｼﾅﾘｵ1)'!J172+'拠点方式（伏木富山港ｼﾅﾘｵ1)'!J173*30","v":80.721178560020689},{"$f":"SUM(N7:S9)","v":306.61254905799922},{"$f":"SUM(G9,N7)","v":0},{"$f":"SUM(H9,O7)","v":0},383.26603509600852,0,83.161097256495921,87.487886411578657,{"$f":"SUM(U7:Z9)","v":553.91501876408313}]
[null,null,null,null,null,"その他月（８か月）",{"$f":"'★まとめ表（ｱﾝﾓﾆｱ）'!G8*30","v":0},{"$f":"'★まとめ表（ｱﾝﾓﾆｱ）'!H8*30","v":0},{"$f":"'★まとめ表（ｱﾝﾓﾆｱ）'!I8*30","v":158.73056210536711},{"$f":"'★まとめ表（ｱﾝﾓﾆｱ）'!J8*30","v":0},{"$f":"'★まとめ表（ｱﾝﾓﾆｱ）'!K8*30","v":1.6266124643168183},{"$f":"'★まとめ表（ｱﾝﾓﾆｱ）'!L8*30","v":4.5111385677053084}]
[null,null,null,null,null,"年間合計",{"$f":"'★まとめ表（ｱﾝﾓﾆｱ）'!G9*30","v":0},{"$f":"'★まとめ表（ｱﾝﾓﾆｱ）'!H9*30","v":0},{"$f":"'★まとめ表（ｱﾝﾓﾆｱ）'!I9*30","v":238.09584315805068},{"$f":"'★まとめ表（ｱﾝﾓﾆｱ）'!J9*30","v":0},{"$f":"'★まとめ表（ｱﾝﾓﾆｱ）'!K9*30","v":2.4399186964752273},{"$f":"'★まとめ表（ｱﾝﾓﾆｱ）'!L9*30","v":6.7667078515579622}]
[null,null,null,null,"七尾港","ピーク月（４か月）",{"$f":"'★まとめ表（ｱﾝﾓﾆｱ）'!G10*30","v":0},{"$f":"'★まとめ表（ｱﾝﾓﾆｱ）'!H10*30","v":0},{"$f":"'★まとめ表（ｱﾝﾓﾆｱ）'!I10*30","v":0.61555965127586332},{"$f":"'★まとめ表（ｱﾝﾓﾆｱ）'!J10*30","v":0},{"$f":"'★まとめ表（ｱﾝﾓﾆｱ）'!K10*30","v":79.217910318040268},{"$f":"'★まとめ表（ｱﾝﾓﾆｱ）'!L10*30","v":2.1145962036118635},{"$f":"SUM(G12:L12)","v":245.844198518784},{"$f":"'拠点方式（七尾港ｼﾅﾘｵ1)'!E172+'拠点方式（七尾港ｼﾅﾘｵ1)'!E173*30","v":0},{"$f":"'拠点方式（七尾港ｼﾅﾘｵ1)'!F172+'拠点方式（七尾港ｼﾅﾘｵ1)'!F173*30","v":0},{"$f":"'拠点方式（七尾港ｼﾅﾘｵ1)'!G172+'拠点方式（七尾港ｼﾅﾘｵ1)'!G173*30","v":48.836913037086475},{"$f":"'拠点方式（七尾港ｼﾅﾘｵ1)'!H172+'拠点方式（七尾港ｼﾅﾘｵ1)'!H173*30","v":0},{"$f":"'拠点方式（七尾港ｼﾅﾘｵ1)'!I172+'拠点方式（七尾港ｼﾅﾘｵ1)'!I173*30","v":145.17019193795781},{"$f":"'拠点方式（七尾港ｼﾅﾘｵ1)'!J172+'拠点方式（七尾港ｼﾅﾘｵ1)'!J173*30","v":80.721178560020689},{"$f":"SUM(N10:S12)","v":274.72828353506497},{"$f":"SUM(G12,N10)","v":0},0,50.683591990914067,0,382.8239228920786,87.064967170856278,{"$f":"SUM(U10:Z12)","v":520.57248205384894}]
[null,null,null,null,null,"その他月（８か月）",{"$f":"'★まとめ表（ｱﾝﾓﾆｱ）'!G11*30","v":0},{"$f":"'★まとめ表（ｱﾝﾓﾆｱ）'!H11*30","v":0},{"$f":"'★まとめ表（ｱﾝﾓﾆｱ）'!I11*30","v":1.2311193025517266},{"$f":"'★まとめ表（ｱﾝﾓﾆｱ）'!J11*30","v":0},{"$f":"'★まとめ表（ｱﾝﾓﾆｱ）'!K11*30","v":158.43582063608054},{"$f":"'★まとめ表（ｱﾝﾓﾆｱ）'!L11*30","v":4.229192407223727}]
[null,null,null,null,null,"年間合計",{"$f":"'★まとめ表（ｱﾝﾓﾆｱ）'!G12*30","v":0},{"$f":"'★まとめ表（ｱﾝﾓﾆｱ）'!H12*30","v":0},{"$f":"'★まとめ表（ｱﾝﾓﾆｱ）'!I12*30","v":1.8466789538275898},{"$f":"'★まとめ表（ｱﾝﾓﾆｱ）'!J12*30","v":0},{"$f":"'★まとめ表（ｱﾝﾓﾆｱ）'!K12*30","v":237.65373095412082},{"$f":"'★まとめ表（ｱﾝﾓﾆｱ）'!L12*30","v":6.3437886108355892}]
[null,null,null,null,"敦賀港","ピーク月（４か月）",{"$f":"'★まとめ表（ｱﾝﾓﾆｱ）'!G13*30","v":0},{"$f":"'★まとめ表（ｱﾝﾓﾆｱ）'!H13*30","v":0},{"$f":"'★まとめ表（ｱﾝﾓﾆｱ）'!I13*30","v":1.7071520995383942},{"$f":"'★まとめ表（ｱﾝﾓﾆｱ）'!J13*30","v":0},{"$f":"'★まとめ表（ｱﾝﾓﾆｱ）'!K13*30","v":2.1145962036118635},{"$f":"'★まとめ表（ｱﾝﾓﾆｱ）'!L13*30","v":79.033696899736185},{"$f":"SUM(G15:L15)","v":248.56633560865936},{"$f":"'拠点方式（敦賀港ｼﾅﾘｵ1)'!E172+'拠点方式（敦賀港ｼﾅﾘｵ1)'!E173*30","v":0},{"$f":"'拠点方式（敦賀港ｼﾅﾘｵ1)'!F172+'拠点方式（敦賀港ｼﾅﾘｵ1)'!F173*30","v":0},{"$f":"'拠点方式（敦賀港ｼﾅﾘｵ1)'!G172+'拠点方式（敦賀港ｼﾅﾘｵ1)'!G173*30","v":48.836913037086475},{"$f":"'拠点方式（敦賀港ｼﾅﾘｵ1)'!H172+'拠点方式（敦賀港ｼﾅﾘｵ1)'!H173*30","v":0},{"$f":"'拠点方式（敦賀港ｼﾅﾘｵ1)'!I172+'拠点方式（敦賀港ｼﾅﾘｵ1)'!I173*30","v":80.721178560020689},{"$f":"'拠点方式（敦賀港ｼﾅﾘｵ1)'!J172+'拠点方式（敦賀港ｼﾅﾘｵ1)'!J173*30","v":145.17019193795781},{"$f":"SUM(N13:S15)","v":274.72828353506497},{"$f":"SUM(G15,N13)","v":0},{"$f":"SUM(H15,O13)","v":0},53.958369335701654,0,87.064967170856278,382.27128263716639,{"$f":"SUM(U13:Z15)","v":523.29461914372428}]
[null,null,null,null,null,"その他月（８か月）",{"$f":"'★まとめ表（ｱﾝﾓﾆｱ）'!G14*30","v":0},{"$f":"'★まとめ表（ｱﾝﾓﾆｱ）'!H14*30","v":0},{"$f":"'★まとめ表（ｱﾝﾓﾆｱ）'!I14*30","v":3.4143041990767884},{"$f":"'★まとめ表（ｱﾝﾓﾆｱ）'!J14*30","v":0},{"$f":"'★まとめ表（ｱﾝﾓﾆｱ）'!K14*30","v":4.229192407223727},{"$f":"'★まとめ表（ｱﾝﾓﾆｱ）'!L14*30","v":158.06739379947237}]
[null,null,null,null,null,"年間合計",{"$f":"'★まとめ表（ｱﾝﾓﾆｱ）'!G15*30","v":0},{"$f":"'★まとめ表（ｱﾝﾓﾆｱ）'!H15*30","v":0},{"$f":"'★まとめ表（ｱﾝﾓﾆｱ）'!I15*30","v":5.1214562986151817},{"$f":"'★まとめ表（ｱﾝﾓﾆｱ）'!J15*30","v":0},{"$f":"'★まとめ表（ｱﾝﾓﾆｱ）'!K15*30","v":6.3437886108355892},{"$f":"'★まとめ表（ｱﾝﾓﾆｱ）'!L15*30","v":237.10109069920858}]
[null,null,null,null,"２港揚げ\n（敦賀、七尾）","ピーク月（４か月）",{"$f":"'★まとめ表（ｱﾝﾓﾆｱ）'!G16*30","v":0},{"$f":"'★まとめ表（ｱﾝﾓﾆｱ）'!H16*30","v":0},{"$f":"'★まとめ表（ｱﾝﾓﾆｱ）'!I16*30","v":0.61555965127586332},{"$f":"'★まとめ表（ｱﾝﾓﾆｱ）'!J16*30","v":0},{"$f":"'★まとめ表（ｱﾝﾓﾆｱ）'!K16*30","v":3.9941785766783737},{"$f":"'★まとめ表（ｱﾝﾓﾆｱ）'!L16*30","v":119.6350230184101},{"$f":"SUM(G18:L18)","v":371.99597071240549},{"$f":"'拠点方式（2港揚ｼﾅﾘｵ1)'!E173+'拠点方式（2港揚ｼﾅﾘｵ1)'!E174*30","v":0},{"$f":"'拠点方式（2港揚ｼﾅﾘｵ1)'!F173+'拠点方式（2港揚ｼﾅﾘｵ1)'!F174*30","v":0},{"$f":"'拠点方式（2港揚ｼﾅﾘｵ1)'!G173+'拠点方式（2港揚ｼﾅﾘｵ1)'!G174*30","v":48.836913037086475},{"$f":"'拠点方式（2港揚ｼﾅﾘｵ1)'!H173+'拠点方式（2港揚ｼﾅﾘｵ1)'!H174*30","v":0},{"$f":"'拠点方式（2港揚ｼﾅﾘｵ1)'!I173+'拠点方式（2港揚ｼﾅﾘｵ1)'!I174*30","v":104.38743325419931},{"$f":"'拠点方式（2港揚ｼﾅﾘｵ1)'!J173+'拠点方式（2港揚ｼﾅﾘｵ1)'!J174*30","v":80.721178560020689},{"$f":"SUM(N16:S18)","v":233.94552485130646},{"$f":"SUM(G18,N16)","v":0},{"$f":"SUM(H18,O16)","v":0},50.683591990914067,0,115.63165595754693,439.62624761525097,{"$f":"SUM(U16:Z18)","v":605.9414955637119}]
[null,null,null,null,null,"その他月（８か月）",{"$f":"'★まとめ表（ｱﾝﾓﾆｱ）'!G17*30","v":0},{"$f":"'★まとめ表（ｱﾝﾓﾆｱ）'!H17*30","v":0},{"$f":"'★まとめ表（ｱﾝﾓﾆｱ）'!I17*30","v":1.2311193025517266},{"$f":"'★まとめ表（ｱﾝﾓﾆｱ）'!J17*30","v":0},{"$f":"'★まとめ表（ｱﾝﾓﾆｱ）'!K17*30","v":7.2500441266692466},{"$f":"'★まとめ表（ｱﾝﾓﾆｱ）'!L17*30","v":239.27004603682019}]
[null,null,null,null,null,"年間合計",{"$f":"'★まとめ表（ｱﾝﾓﾆｱ）'!G18*30","v":0},{"$f":"'★まとめ表（ｱﾝﾓﾆｱ）'!H18*30","v":0},{"$f":"'★まとめ表（ｱﾝﾓﾆｱ）'!I18*30","v":1.8466789538275898},{"$f":"'★まとめ表（ｱﾝﾓﾆｱ）'!J18*30","v":0},{"$f":"'★まとめ表（ｱﾝﾓﾆｱ）'!K18*30","v":11.244222703347621},{"$f":"'★まとめ表（ｱﾝﾓﾆｱ）'!L18*30","v":358.90506905523029}]
[null,null,"2030年","直送方式","－","ピーク月（４か月）",{"$f":"'★まとめ表（ｱﾝﾓﾆｱ）'!G19*30","v":22.897294179813301},{"$f":"'★まとめ表（ｱﾝﾓﾆｱ）'!H19*30","v":14.805879073607823},{"$f":"'★まとめ表（ｱﾝﾓﾆｱ）'!I19*30","v":65.479220722283259},{"$f":"'★まとめ表（ｱﾝﾓﾆｱ）'!J19*30","v":14.813692660547103},{"$f":"'★まとめ表（ｱﾝﾓﾆｱ）'!K19*30","v":142.94445973100795},{"$f":"'★まとめ表（ｱﾝﾓﾆｱ）'!L19*30","v":143.58880602531119},{"$f":"SUM(G21:L21)","v":927.05479142139279},{"$f":"'直送方式（ｼﾅﾘｵ1）_アンモニア'!E176+'直送方式（ｼﾅﾘｵ1）_アンモニア'!E177*30","v":25.396218194059045},{"$f":"'直送方式（ｼﾅﾘｵ1）_アンモニア'!F176+'直送方式（ｼﾅﾘｵ1）_アンモニア'!F177*30","v":12.209228259271617},{"$f":"'直送方式（ｼﾅﾘｵ1）_アンモニア'!G176+'直送方式（ｼﾅﾘｵ1）_アンモニア'!G177*30","v":104.38743325419931},{"$f":"'直送方式（ｼﾅﾘｵ1）_アンモニア'!H176+'直送方式（ｼﾅﾘｵ1）_アンモニア'!H177*30","v":12.209228259271617},{"$f":"'直送方式（ｼﾅﾘｵ1）_アンモニア'!I176+'直送方式（ｼﾅﾘｵ1）_アンモニア'!I177*30","v":165.70472135997619},{"$f":"'直送方式（ｼﾅﾘｵ1）_アンモニア'!J176+'直送方式（ｼﾅﾘｵ1）_アンモニア'!J177*30","v":170.09456711805058},{"$f":"SUM(N19:S21)","v":490.00139644482834},{"$f":"SUM(G21,N19)","v":94.088100733498962},{"$f":"SUM(H21,O19)","v":56.626865480095091},300.82509542104907,56.650306240912926,451.5936408219921,457.27217916867295,{"$f":"SUM(U19:Z21)","v":1417.0561878662211}]
[null,null,null,null,null,"その他月（８か月）",{"$f":"'★まとめ表（ｱﾝﾓﾆｱ）'!G20*30","v":45.794588359626601},{"$f":"'★まとめ表（ｱﾝﾓﾆｱ）'!H20*30","v":29.611758147215646},{"$f":"'★まとめ表（ｱﾝﾓﾆｱ）'!I20*30","v":130.95844144456652},{"$f":"'★まとめ表（ｱﾝﾓﾆｱ）'!J20*30","v":29.627385321094206},{"$f":"'★まとめ表（ｱﾝﾓﾆｱ）'!K20*30","v":142.94445973100795},{"$f":"'★まとめ表（ｱﾝﾓﾆｱ）'!L20*30","v":143.58880602531119}]
[null,null,null,null,null,"年間合計",{"$f":"'★まとめ表（ｱﾝﾓﾆｱ）'!G21*30","v":68.691882539439916},{"$f":"'★まとめ表（ｱﾝﾓﾆｱ）'!H21*30","v":44.417637220823472},{"$f":"'★まとめ表（ｱﾝﾓﾆｱ）'!I21*30","v":196.43766216684975},{"$f":"'★まとめ表（ｱﾝﾓﾆｱ）'!J21*30","v":44.441077981641307},{"$f":"'★まとめ表（ｱﾝﾓﾆｱ）'!K21*30","v":285.88891946201591},{"$f":"'★まとめ表（ｱﾝﾓﾆｱ）'!L21*30","v":287.17761205062237}]
[null,null,null,"拠点方式","伏木富山港","ピーク月（４か月）",{"$f":"'★まとめ表（ｱﾝﾓﾆｱ）'!G22*30","v":0.64249186739861108},{"$f":"'★まとめ表（ｱﾝﾓﾆｱ）'!H22*30","v":0.39022536662557766},{"$f":"'★まとめ表（ｱﾝﾓﾆｱ）'!I22*30","v":229.94880591814382},{"$f":"'★まとめ表（ｱﾝﾓﾆｱ）'!J22*30","v":0.46501856189547996},{"$f":"'★まとめ表（ｱﾝﾓﾆｱ）'!K22*30","v":2.6883894266104442},{"$f":"'★まとめ表（ｱﾝﾓﾆｱ）'!L22*30","v":7.4558000097996304},{"$f":"SUM(G24:L24)","v":724.77219345142066},{"$f":"'拠点方式（伏木富山港ｼﾅﾘｵ1)'!E185+'拠点方式（伏木富山港ｼﾅﾘｵ1)'!E186*30","v":25.396218194059045},{"$f":"'拠点方式（伏木富山港ｼﾅﾘｵ1)'!F185+'拠点方式（伏木富山港ｼﾅﾘｵ1)'!F186*30","v":12.209228259271617},{"$f":"'拠点方式（伏木富山港ｼﾅﾘｵ1)'!G185+'拠点方式（伏木富山港ｼﾅﾘｵ1)'!G186*30","v":394.75452169667153},{"$f":"'拠点方式（伏木富山港ｼﾅﾘｵ1)'!H185+'拠点方式（伏木富山港ｼﾅﾘｵ1)'!H186*30","v":12.209228259271617},{"$f":"'拠点方式（伏木富山港ｼﾅﾘｵ1)'!I185+'拠点方式（伏木富山港ｼﾅﾘｵ1)'!I186*30","v":165.70472135997619},{"$f":"'拠点方式（伏木富山港ｼﾅﾘｵ1)'!J185+'拠点方式（伏木富山港ｼﾅﾘｵ1)'!J186*30","v":170.09456711805058},{"$f":"SUM(N22:S24)","v":780.36848488730061},{"$f":"SUM(G24,N22)","v":27.323693796254879},{"$f":"SUM(H24,O22)","v":13.37990435914835},1084.6009394511029,13.604283944958057,173.76988963980753,192.46196714744946,{"$f":"SUM(U22:Z24)","v":1505.1406783387213}]
[null,null,null,null,null,"その他月（８か月）",{"$f":"'★まとめ表（ｱﾝﾓﾆｱ）'!G23*30","v":1.2849837347972222},{"$f":"'★まとめ表（ｱﾝﾓﾆｱ）'!H23*30","v":0.78045073325115533},{"$f":"'★まとめ表（ｱﾝﾓﾆｱ）'!I23*30","v":459.89761183628764},{"$f":"'★まとめ表（ｱﾝﾓﾆｱ）'!J23*30","v":0.93003712379095993},{"$f":"'★まとめ表（ｱﾝﾓﾆｱ）'!K23*30","v":5.3767788532208884},{"$f":"'★まとめ表（ｱﾝﾓﾆｱ）'!L23*30","v":14.911600019599261}]
[null,null,null,null,null,"年間合計",{"$f":"'★まとめ表（ｱﾝﾓﾆｱ）'!G24*30","v":1.927475602195833},{"$f":"'★まとめ表（ｱﾝﾓﾆｱ）'!H24*30","v":1.1706760998767332},{"$f":"'★まとめ表（ｱﾝﾓﾆｱ）'!I24*30","v":689.8464177544314},{"$f":"'★まとめ表（ｱﾝﾓﾆｱ）'!J24*30","v":1.3950556856864398},{"$f":"'★まとめ表（ｱﾝﾓﾆｱ）'!K24*30","v":8.0651682798313331},{"$f":"'★まとめ表（ｱﾝﾓﾆｱ）'!L24*30","v":22.36740002939889}]
[null,null,null,null,"七尾港","ピーク月（４か月）",{"$f":"'★まとめ表（ｱﾝﾓﾆｱ）'!G25*30","v":0.63237388523485338},{"$f":"'★まとめ表（ｱﾝﾓﾆｱ）'!H25*30","v":0.34795095190780667},{"$f":"'★まとめ表（ｱﾝﾓﾆｱ）'!I25*30","v":1.7922596177402959},{"$f":"'★まとめ表（ｱﾝﾓﾆｱ）'!J25*30","v":0.42599602523292224},{"$f":"'★まとめ表（ｱﾝﾓﾆｱ）'!K25*30","v":229.46521221484593},{"$f":"'★まとめ表（ｱﾝﾓﾆｱ）'!L25*30","v":6.9898125091871544},{"$f":"SUM(G27:L27)","v":718.96081561244694},{"$f":"'拠点方式（七尾港ｼﾅﾘｵ1)'!E185+'拠点方式（七尾港ｼﾅﾘｵ1)'!E186*30","v":25.396218194059045},{"$f":"'拠点方式（七尾港ｼﾅﾘｵ1)'!F185+'拠点方式（七尾港ｼﾅﾘｵ1)'!F186*30","v":12.209228259271617},{"$f":"'拠点方式（七尾港ｼﾅﾘｵ1)'!G185+'拠点方式（七尾港ｼﾅﾘｵ1)'!G186*30","v":104.38743325419931},{"$f":"'拠点方式（七尾港ｼﾅﾘｵ1)'!H185+'拠点方式（七尾港ｼﾅﾘｵ1)'!H186*30","v":12.209228259271617},{"$f":"'拠点方式（七尾港ｼﾅﾘｵ1)'!I185+'拠点方式（七尾港ｼﾅﾘｵ1)'!I186*30","v":394.75452169667153},{"$f":"'拠点方式（七尾港ｼﾅﾘｵ1)'!J185+'拠点方式（七尾港ｼﾅﾘｵ1)'!J186*30","v":170.09456711805058},{"$f":"SUM(N25:S27)","v":719.05119678152369},{"$f":"SUM(G27,N25)","v":27.293339849763605},{"$f":"SUM(H27,O25)","v":13.253081114995037},109.76421210742019,13.487216334970384,1083.1501583412094,191.06400464561204,{"$f":"SUM(U25:Z27)","v":1438.0120123939705}]
[null,null,null,null,null,"その他月（８か月）",{"$f":"'★まとめ表（ｱﾝﾓﾆｱ）'!G26*30","v":1.2647477704697068},{"$f":"'★まとめ表（ｱﾝﾓﾆｱ）'!H26*30","v":0.69590190381561334},{"$f":"'★まとめ表（ｱﾝﾓﾆｱ）'!I26*30","v":3.5845192354805917},{"$f":"'★まとめ表（ｱﾝﾓﾆｱ）'!J26*30","v":0.85199205046584447},{"$f":"'★まとめ表（ｱﾝﾓﾆｱ）'!K26*30","v":458.93042442969187},{"$f":"'★まとめ表（ｱﾝﾓﾆｱ）'!L26*30","v":13.979625018374309}]
[null,null,null,null,null,"年間合計",{"$f":"'★まとめ表（ｱﾝﾓﾆｱ）'!G27*30","v":1.8971216557045598},{"$f":"'★まとめ表（ｱﾝﾓﾆｱ）'!H27*30","v":1.0438528557234199},{"$f":"'★まとめ表（ｱﾝﾓﾆｱ）'!I27*30","v":5.3767788532208876},{"$f":"'★まとめ表（ｱﾝﾓﾆｱ）'!J27*30","v":1.2779880756987669},{"$f":"'★まとめ表（ｱﾝﾓﾆｱ）'!K27*30","v":688.39563664453783},{"$f":"'★まとめ表（ｱﾝﾓﾆｱ）'!L27*30","v":20.969437527561464}]
[null,null,null,null,"敦賀港","ピーク月（４か月）",{"$f":"'★まとめ表（ｱﾝﾓﾆｱ）'!G28*30","v":1.2343938239784338},{"$f":"'★まとめ表（ｱﾝﾓﾆｱ）'!H28*30","v":0.69915378187082655},{"$f":"'★まとめ表（ｱﾝﾓﾆｱ）'!I28*30","v":4.9705333398664209},{"$f":"'★まとめ表（ｱﾝﾓﾆｱ）'!J28*30","v":0.25364648830662545},{"$f":"'★まとめ表（ｱﾝﾓﾆｱ）'!K28*30","v":6.9898125091871544},{"$f":"'★まとめ表（ｱﾝﾓﾆｱ）'!L28*30","v":230.49956541356636},{"$f":"SUM(G30:L30)","v":733.94131607032739},{"$f":"'拠点方式（敦賀港ｼﾅﾘｵ1)'!E185+'拠点方式（敦賀港ｼﾅﾘｵ1)'!E186*30","v":25.396218194059045},{"$f":"'拠点方式（敦賀港ｼﾅﾘｵ1)'!F185+'拠点方式（敦賀港ｼﾅﾘｵ1)'!F186*30","v":12.209228259271617},{"$f":"'拠点方式（敦賀港ｼﾅﾘｵ1)'!G185+'拠点方式（敦賀港ｼﾅﾘｵ1)'!G186*30","v":104.38743325419931},{"$f":"'拠点方式（敦賀港ｼﾅﾘｵ1)'!H185+'拠点方式（敦賀港ｼﾅﾘｵ1)'!H186*30","v":12.209228259271617},{"$f":"'拠点方式（敦賀港ｼﾅﾘｵ1)'!I185+'拠点方式（敦賀港ｼﾅﾘｵ1)'!I186*30","v":165.70472135997619},{"$f":"'拠点方式（敦賀港ｼﾅﾘｵ1)'!J185+'拠点方式（敦賀港ｼﾅﾘｵ1)'!J186*30","v":394.75452169667153},{"$f":"SUM(N28:S30)","v":714.66135102344924},{"$f":"SUM(G30,N28)","v":29.099399665994348},{"$f":"SUM(H30,O28)","v":14.306689604884097},119.29903327379857,12.970167724191493,186.67415888753766,1086.2532179373707,{"$f":"SUM(U28:Z30)","v":1448.6026670937767}]
[null,null,null,null,null,"その他月（８か月）",{"$f":"'★まとめ表（ｱﾝﾓﾆｱ）'!G29*30","v":2.4687876479568676},{"$f":"'★まとめ表（ｱﾝﾓﾆｱ）'!H29*30","v":1.3983075637416531},{"$f":"'★まとめ表（ｱﾝﾓﾆｱ）'!I29*30","v":9.9410666797328417},{"$f":"'★まとめ表（ｱﾝﾓﾆｱ）'!J29*30","v":0.5072929766132509},{"$f":"'★まとめ表（ｱﾝﾓﾆｱ）'!K29*30","v":13.979625018374309},{"$f":"'★まとめ表（ｱﾝﾓﾆｱ）'!L29*30","v":460.99913082713272}]
[null,null,null,null,null,"年間合計",{"$f":"'★まとめ表（ｱﾝﾓﾆｱ）'!G30*30","v":3.7031814719353009},{"$f":"'★まとめ表（ｱﾝﾓﾆｱ）'!H30*30","v":2.0974613456124795},{"$f":"'★まとめ表（ｱﾝﾓﾆｱ）'!I30*30","v":14.911600019599263},{"$f":"'★まとめ表（ｱﾝﾓﾆｱ）'!J30*30","v":0.7609394649198763},{"$f":"'★まとめ表（ｱﾝﾓﾆｱ）'!K30*30","v":20.969437527561464},{"$f":"'★まとめ表（ｱﾝﾓﾆｱ）'!L30*30","v":691.49869624069902}]
[null,null,null,null,"２港揚げ\n（七尾、敦賀）","ピーク月（４か月）",{"$f":"'★まとめ表（ｱﾝﾓﾆｱ）'!G31*30","v":0.63237388523485338},{"$f":"'★まとめ表（ｱﾝﾓﾆｱ）'!H31*30","v":0.34795095190780667},{"$f":"'★まとめ表（ｱﾝﾓﾆｱ）'!I31*30","v":1.7922596177402959},{"$f":"'★まとめ表（ｱﾝﾓﾆｱ）'!J31*30","v":0.42599602523292224},{"$f":"'★まとめ表（ｱﾝﾓﾆｱ）'!K31*30","v":7.8583976785906149},{"$f":"'★まとめ表（ｱﾝﾓﾆｱ）'!L31*30","v":230.49956541356636},{"$f":"SUM(G33:L33)","v":724.66963071681846},{"$f":"'拠点方式（2港揚ｼﾅﾘｵ1)'!E186+'拠点方式（2港揚ｼﾅﾘｵ1)'!E187*30","v":25.396218194059045},{"$f":"'拠点方式（2港揚ｼﾅﾘｵ1)'!F186+'拠点方式（2港揚ｼﾅﾘｵ1)'!F187*30","v":12.209228259271617},{"$f":"'拠点方式（2港揚ｼﾅﾘｵ1)'!G186+'拠点方式（2港揚ｼﾅﾘｵ1)'!G187*30","v":104.38743325419931},{"$f":"'拠点方式（2港揚ｼﾅﾘｵ1)'!H186+'拠点方式（2港揚ｼﾅﾘｵ1)'!H187*30","v":12.209228259271617},{"$f":"'拠点方式（2港揚ｼﾅﾘｵ1)'!I186+'拠点方式（2港揚ｼﾅﾘｵ1)'!I187*30","v":191.25641294051624},{"$f":"'拠点方式（2港揚ｼﾅﾘｵ1)'!J186+'拠点方式（2港揚ｼﾅﾘｵ1)'!J187*30","v":170.09456711805058},{"$f":"SUM(N31:S33)","v":515.55308802536842},{"$f":"SUM(G33,N31)","v":27.293339849763605},{"$f":"SUM(H33,O31)","v":13.253081114995037},109.76421210742019,13.487216334970384,214.83160597628807,861.5932633587496,{"$f":"SUM(U31:Z33)","v":1240.2227187421868}]
[null,null,null,null,null,"その他月（８か月）",{"$f":"'★まとめ表（ｱﾝﾓﾆｱ）'!G32*30","v":1.2647477704697068},{"$f":"'★まとめ表（ｱﾝﾓﾆｱ）'!H32*30","v":0.69590190381561334},{"$f":"'★まとめ表（ｱﾝﾓﾆｱ）'!I32*30","v":3.5845192354805917},{"$f":"'★まとめ表（ｱﾝﾓﾆｱ）'!J32*30","v":0.85199205046584447},{"$f":"'★まとめ表（ｱﾝﾓﾆｱ）'!K32*30","v":15.71679535718123},{"$f":"'★まとめ表（ｱﾝﾓﾆｱ）'!L32*30","v":460.99913082713272}]
[null,null,null,null,null,"年間合計",{"$f":"'★まとめ表（ｱﾝﾓﾆｱ）'!G33*30","v":1.8971216557045598},{"$f":"'★まとめ表（ｱﾝﾓﾆｱ）'!H33*30","v":1.0438528557234199},{"$f":"'★まとめ表（ｱﾝﾓﾆｱ）'!I33*30","v":5.3767788532208876},{"$f":"'★まとめ表（ｱﾝﾓﾆｱ）'!J33*30","v":1.2779880756987669},{"$f":"'★まとめ表（ｱﾝﾓﾆｱ）'!K33*30","v":23.575193035771846},{"$f":"'★まとめ表（ｱﾝﾓﾆｱ）'!L33*30","v":691.49869624069902}]
[null,null,"移行期","直送方式","－","ピーク月（４か月）",{"$f":"'★まとめ表（ｱﾝﾓﾆｱ）'!G34*30","v":47.263552919365907},{"$f":"'★まとめ表（ｱﾝﾓﾆｱ）'!H34*30","v":47.617481302967533},{"$f":"'★まとめ表（ｱﾝﾓﾆｱ）'!I34*30","v":138.25621282992515},{"$f":"'★まとめ表（ｱﾝﾓﾆｱ）'!J34*30","v":89.162087847600731},{"$f":"'★まとめ表（ｱﾝﾓﾆｱ）'!K34*30","v":206.94185417591001},{"$f":"'★まとめ表（ｱﾝﾓﾆｱ）'!L34*30","v":208.70230030141698},{"$f":"SUM(G36:L36)","v":1936.7343651466745},{"$f":"'直送方式（ｼﾅﾘｵ1）_アンモニア'!E190+'直送方式（ｼﾅﾘｵ1）_アンモニア'!E191*30","v":92.932526250509554},{"$f":"'直送方式（ｼﾅﾘｵ1）_アンモニア'!F190+'直送方式（ｼﾅﾘｵ1）_アンモニア'!F191*30","v":86.93419037470143},{"$f":"'直送方式（ｼﾅﾘｵ1）_アンモニア'!G190+'直送方式（ｼﾅﾘｵ1）_アンモニア'!G191*30","v":161.255933909053},{"$f":"'直送方式（ｼﾅﾘｵ1）_アンモニア'!H190+'直送方式（ｼﾅﾘｵ1）_アンモニア'!H191*30","v":67.502073694317261},{"$f":"'直送方式（ｼﾅﾘｵ1）_アンモニア'!I190+'直送方式（ｼﾅﾘｵ1）_アンモニア'!I191*30","v":207.37365068822425},{"$f":"'直送方式（ｼﾅﾘｵ1）_アンモニア'!J190+'直送方式（ｼﾅﾘｵ1）_アンモニア'!J191*30","v":213.25707750606981},{"$f":"SUM(N34:S36)","v":829.25545242287524},{"$f":"SUM(G36,N34)","v":234.72318500860729},{"$f":"SUM(H36,O34)","v":229.78663428360403},576.02457239882847,334.98833723711948,690.23797709868086,700.22911154270946,{"$f":"SUM(U34:Z36)","v":2765.9898175695498}]
[null,null,null,null,null,"その他月（８か月）",{"$f":"'★まとめ表（ｱﾝﾓﾆｱ）'!G35*30","v":94.527105838731813},{"$f":"'★まとめ表（ｱﾝﾓﾆｱ）'!H35*30","v":95.234962605935067},{"$f":"'★まとめ表（ｱﾝﾓﾆｱ）'!I35*30","v":276.51242565985029},{"$f":"'★まとめ表（ｱﾝﾓﾆｱ）'!J35*30","v":178.32417569520146},{"$f":"'★まとめ表（ｱﾝﾓﾆｱ）'!K35*30","v":275.92247223454666},{"$f":"'★まとめ表（ｱﾝﾓﾆｱ）'!L35*30","v":278.26973373522264}]
[null,null,null,null,null,"年間合計",{"$f":"'★まとめ表（ｱﾝﾓﾆｱ）'!G36*30","v":141.79065875809775},{"$f":"'★まとめ表（ｱﾝﾓﾆｱ）'!H36*30","v":142.85244390890261},{"$f":"'★まとめ表（ｱﾝﾓﾆｱ）'!I36*30","v":414.76863848977541},{"$f":"'★まとめ表（ｱﾝﾓﾆｱ）'!J36*30","v":267.48626354280219},{"$f":"'★まとめ表（ｱﾝﾓﾆｱ）'!K36*30","v":482.86432641045667},{"$f":"'★まとめ表（ｱﾝﾓﾆｱ）'!L36*30","v":486.97203403663968}]
[null,null,null,"拠点方式","伏木富山港","ピーク月（４か月）",{"$f":"'★まとめ表（ｱﾝﾓﾆｱ）'!G37*30","v":1.3771985531215729},{"$f":"'★まとめ表（ｱﾝﾓﾆｱ）'!H37*30","v":1.3012899714534543},{"$f":"'★まとめ表（ｱﾝﾓﾆｱ）'!I37*30","v":517.85833215030289},{"$f":"'★まとめ表（ｱﾝﾓﾆｱ）'!J37*30","v":1.5507038826486996},{"$f":"'★まとめ表（ｱﾝﾓﾆｱ）'!K37*30","v":5.3767788532208884},{"$f":"'★まとめ表（ｱﾝﾓﾆｱ）'!L37*30","v":14.911600019599261},{"$f":"SUM(G39:L39)","v":1471.6513202334859},{"$f":"'拠点方式（伏木富山港ｼﾅﾘｵ1)'!E198+'拠点方式（伏木富山港ｼﾅﾘｵ1)'!E199*30","v":92.932526250509554},{"$f":"'拠点方式（伏木富山港ｼﾅﾘｵ1)'!F198+'拠点方式（伏木富山港ｼﾅﾘｵ1)'!F199*30","v":86.93419037470143},{"$f":"'拠点方式（伏木富山港ｼﾅﾘｵ1)'!G198+'拠点方式（伏木富山港ｼﾅﾘｵ1)'!G199*30","v":685.69789123959436},{"$f":"'拠点方式（伏木富山港ｼﾅﾘｵ1)'!H198+'拠点方式（伏木富山港ｼﾅﾘｵ1)'!H199*30","v":67.502073694317261},{"$f":"'拠点方式（伏木富山港ｼﾅﾘｵ1)'!I198+'拠点方式（伏木富山港ｼﾅﾘｵ1)'!I199*30","v":207.37365068822425},{"$f":"'拠点方式（伏木富山港ｼﾅﾘｵ1)'!J198+'拠点方式（伏木富山港ｼﾅﾘｵ1)'!J199*30","v":213.25707750606981},{"$f":"SUM(N37:S39)","v":1353.6974097534167},{"$f":"SUM(G39,N37)","v":97.064121909874274},{"$f":"SUM(H39,O37)","v":90.838060289061787},2091.3133642189878,71.400111713831251,221.71172763014661,253.02134422500117,{"$f":"SUM(U37:Z39)","v":2825.3487299869025}]
[null,null,null,null,null,"その他月（８か月）",{"$f":"'★まとめ表（ｱﾝﾓﾆｱ）'!G38*30","v":2.7543971062431458},{"$f":"'★まとめ表（ｱﾝﾓﾆｱ）'!H38*30","v":2.6025799429069085},{"$f":"'★まとめ表（ｱﾝﾓﾆｱ）'!I38*30","v":887.75714082909042},{"$f":"'★まとめ表（ｱﾝﾓﾆｱ）'!J38*30","v":2.3473341368652916},{"$f":"'★まとめ表（ｱﾝﾓﾆｱ）'!K38*30","v":8.9612980887014793},{"$f":"'★まとめ表（ｱﾝﾓﾆｱ）'!L38*30","v":24.852666699332097}]
[null,null,null,null,null,"年間合計",{"$f":"'★まとめ表（ｱﾝﾓﾆｱ）'!G39*30","v":4.1315956593647192},{"$f":"'★まとめ表（ｱﾝﾓﾆｱ）'!H39*30","v":3.9038699143603628},{"$f":"'★まとめ表（ｱﾝﾓﾆｱ）'!I39*30","v":1405.6154729793932},{"$f":"'★まとめ表（ｱﾝﾓﾆｱ）'!J39*30","v":3.898038019513991},{"$f":"'★まとめ表（ｱﾝﾓﾆｱ）'!K39*30","v":14.338076941922369},{"$f":"'★まとめ表（ｱﾝﾓﾆｱ）'!L39*30","v":39.76426671893136}]
[null,null,null,null,"七尾港","ピーク月（４か月）",{"$f":"'★まとめ表（ｱﾝﾓﾆｱ）'!G40*30","v":1.3555103869306815},{"$f":"'★まとめ表（ｱﾝﾓﾆｱ）'!H40*30","v":1.1603168912126636},{"$f":"'★まとめ表（ｱﾝﾓﾆｱ）'!I40*30","v":3.5845192354805917},{"$f":"'★まとめ表（ｱﾝﾓﾆｱ）'!J40*30","v":1.4205748855033544},{"$f":"'★まとめ表（ｱﾝﾓﾆｱ）'!K40*30","v":516.75345486985134},{"$f":"'★まとめ表（ｱﾝﾓﾆｱ）'!L40*30","v":13.979625018374309},{"$f":"SUM(G42:L42)","v":1459.975230267115},{"$f":"'拠点方式（七尾港ｼﾅﾘｵ1)'!E198+'拠点方式（七尾港ｼﾅﾘｵ1)'!E199*30","v":92.932526250509554},{"$f":"'拠点方式（七尾港ｼﾅﾘｵ1)'!F198+'拠点方式（七尾港ｼﾅﾘｵ1)'!F199*30","v":86.93419037470143},{"$f":"'拠点方式（七尾港ｼﾅﾘｵ1)'!G198+'拠点方式（七尾港ｼﾅﾘｵ1)'!G199*30","v":161.255933909053},{"$f":"'拠点方式（七尾港ｼﾅﾘｵ1)'!H198+'拠点方式（七尾港ｼﾅﾘｵ1)'!H199*30","v":67.502073694317261},{"$f":"'拠点方式（七尾港ｼﾅﾘｵ1)'!I198+'拠点方式（七尾港ｼﾅﾘｵ1)'!I199*30","v":685.69789123959436},{"$f":"'拠点方式（七尾港ｼﾅﾘｵ1)'!J198+'拠点方式（七尾港ｼﾅﾘｵ1)'!J199*30","v":213.25707750606981},{"$f":"SUM(N40:S42)","v":1307.5796929742455},{"$f":"SUM(G42,N40)","v":96.999057411301592},{"$f":"SUM(H42,O40)","v":90.415141048339422},170.21723199775448,71.073003628277633,2088.3144116006192,250.53607755506795,{"$f":"SUM(U40:Z42)","v":2767.5549232413605}]
[null,null,null,null,null,"その他月（８か月）",{"$f":"'★まとめ表（ｱﾝﾓﾆｱ）'!G41*30","v":2.711020773861363},{"$f":"'★まとめ表（ｱﾝﾓﾆｱ）'!H41*30","v":2.3206337824253271},{"$f":"'★まとめ表（ｱﾝﾓﾆｱ）'!I41*30","v":5.3767788532208884},{"$f":"'★まとめ表（ｱﾝﾓﾆｱ）'!J41*30","v":2.1503550484570155},{"$f":"'★まとめ表（ｱﾝﾓﾆｱ）'!K41*30","v":885.86306549117364},{"$f":"'★まとめ表（ｱﾝﾓﾆｱ）'!L41*30","v":23.299375030623846}]
[null,null,null,null,null,"年間合計",{"$f":"'★まとめ表（ｱﾝﾓﾆｱ）'!G42*30","v":4.0665311607920449},{"$f":"'★まとめ表（ｱﾝﾓﾆｱ）'!H42*30","v":3.4809506736379907},{"$f":"'★まとめ表（ｱﾝﾓﾆｱ）'!I42*30","v":8.9612980887014793},{"$f":"'★まとめ表（ｱﾝﾓﾆｱ）'!J42*30","v":3.5709299339603704},{"$f":"'★まとめ表（ｱﾝﾓﾆｱ）'!K42*30","v":1402.6165203610249},{"$f":"'★まとめ表（ｱﾝﾓﾆｱ）'!L42*30","v":37.279000048998157}]
[null,null,null,null,"敦賀港","ピーク月（４か月）",{"$f":"'★まとめ表（ｱﾝﾓﾆｱ）'!G43*30","v":2.6459562752886905},{"$f":"'★まとめ表（ｱﾝﾓﾆｱ）'!H43*30","v":2.3314778655207729},{"$f":"'★まとめ表（ｱﾝﾓﾆｱ）'!I43*30","v":9.9410666797328417},{"$f":"'★まとめ表（ｱﾝﾓﾆｱ）'!J43*30","v":0.84583848144474527},{"$f":"'★まとめ表（ｱﾝﾓﾆｱ）'!K43*30","v":13.979625018374309},{"$f":"'★まとめ表（ｱﾝﾓﾆｱ）'!L43*30","v":521.14945596441339},{"$f":"SUM(G45:L45)","v":1493.7386950588361},{"$f":"'拠点方式（敦賀港ｼﾅﾘｵ1)'!E198+'拠点方式（敦賀港ｼﾅﾘｵ1)'!E199*30","v":92.932526250509554},{"$f":"'拠点方式（敦賀港ｼﾅﾘｵ1)'!F198+'拠点方式（敦賀港ｼﾅﾘｵ1)'!F199*30","v":86.93419037470143},{"$f":"'拠点方式（敦賀港ｼﾅﾘｵ1)'!G198+'拠点方式（敦賀港ｼﾅﾘｵ1)'!G199*30","v":161.255933909053},{"$f":"'拠点方式（敦賀港ｼﾅﾘｵ1)'!H198+'拠点方式（敦賀港ｼﾅﾘｵ1)'!H199*30","v":67.502073694317261},{"$f":"'拠点方式（敦賀港ｼﾅﾘｵ1)'!I198+'拠点方式（敦賀港ｼﾅﾘｵ1)'!I199*30","v":207.37365068822425},{"$f":"'拠点方式（敦賀港ｼﾅﾘｵ1)'!J198+'拠点方式（敦賀港ｼﾅﾘｵ1)'!J199*30","v":685.69789123959436},{"$f":"SUM(N43:S45)","v":1301.6962661563998},{"$f":"SUM(G45,N43)","v":100.87039507637563},{"$f":"SUM(H45,O43)","v":93.928623971263747},186.1086006083851,69.628276250415809,244.65265073722242,2100.246414571573,{"$f":"SUM(U43:Z45)","v":2795.4349612152355}]
[null,null,null,null,null,"その他月（８か月）",{"$f":"'★まとめ表（ｱﾝﾓﾆｱ）'!G44*30","v":5.291912550577381},{"$f":"'★まとめ表（ｱﾝﾓﾆｱ）'!H44*30","v":4.6629557310415457},{"$f":"'★まとめ表（ｱﾝﾓﾆｱ）'!I44*30","v":14.911600019599261},{"$f":"'★まとめ表（ｱﾝﾓﾆｱ）'!J44*30","v":1.2803640746537954},{"$f":"'★まとめ表（ｱﾝﾓﾆｱ）'!K44*30","v":23.299375030623846},{"$f":"'★まとめ表（ｱﾝﾓﾆｱ）'!L44*30","v":893.39906736756564}]
[null,null,null,null,null,"年間合計",{"$f":"'★まとめ表（ｱﾝﾓﾆｱ）'!G45*30","v":7.9378688258660715},{"$f":"'★まとめ表（ｱﾝﾓﾆｱ）'!H45*30","v":6.9944335965623177},{"$f":"'★まとめ表（ｱﾝﾓﾆｱ）'!I45*30","v":24.852666699332101},{"$f":"'★まとめ表（ｱﾝﾓﾆｱ）'!J45*30","v":2.1262025560985407},{"$f":"'★まとめ表（ｱﾝﾓﾆｱ）'!K45*30","v":37.279000048998157},{"$f":"'★まとめ表（ｱﾝﾓﾆｱ）'!L45*30","v":1414.5485233319789}]
[null,null,null,null,"２港揚げ\n（敦賀、七尾）","ピーク月（４か月）",{"$f":"'★まとめ表（ｱﾝﾓﾆｱ）'!G46*30","v":1.3555103869306815},{"$f":"'★まとめ表（ｱﾝﾓﾆｱ）'!H46*30","v":1.1603168912126636},{"$f":"'★まとめ表（ｱﾝﾓﾆｱ）'!I46*30","v":3.5845192354805917},{"$f":"'★まとめ表（ｱﾝﾓﾆｱ）'!J46*30","v":1.4205748855033544},{"$f":"'★まとめ表（ｱﾝﾓﾆｱ）'!K46*30","v":18.336261250044767},{"$f":"'★まとめ表（ｱﾝﾓﾆｱ）'!L46*30","v":521.14945596441339},{"$f":"SUM(G48:L48)","v":1484.398085153478},{"$f":"'拠点方式（2港揚ｼﾅﾘｵ1)'!E199+'拠点方式（2港揚ｼﾅﾘｵ1)'!E200*30","v":92.932526250509554},{"$f":"'拠点方式（2港揚ｼﾅﾘｵ1)'!F199+'拠点方式（2港揚ｼﾅﾘｵ1)'!F200*30","v":86.93419037470143},{"$f":"'拠点方式（2港揚ｼﾅﾘｵ1)'!G199+'拠点方式（2港揚ｼﾅﾘｵ1)'!G200*30","v":161.255933909053},{"$f":"'拠点方式（2港揚ｼﾅﾘｵ1)'!H199+'拠点方式（2港揚ｼﾅﾘｵ1)'!H200*30","v":67.502073694317261},{"$f":"'拠点方式（2港揚ｼﾅﾘｵ1)'!I199+'拠点方式（2港揚ｼﾅﾘｵ1)'!I200*30","v":264.7905382456384},{"$f":"'拠点方式（2港揚ｼﾅﾘｵ1)'!J199+'拠点方式（2港揚ｼﾅﾘｵ1)'!J200*30","v":213.25707750606981},{"$f":"SUM(N46:S48)","v":886.67233998028939},{"$f":"SUM(G48,N46)","v":96.999057411301592},{"$f":"SUM(H48,O46)","v":90.415141048339422},170.21723199775448,71.073003628277633,314.56039021004563,1627.8056008380488,{"$f":"SUM(U46:Z48)","v":2371.0704251337675}]
[null,null,null,null,null,"その他月（８か月）",{"$f":"'★まとめ表（ｱﾝﾓﾆｱ）'!G47*30","v":2.711020773861363},{"$f":"'★まとめ表（ｱﾝﾓﾆｱ）'!H47*30","v":2.3206337824253271},{"$f":"'★まとめ表（ｱﾝﾓﾆｱ）'!I47*30","v":5.3767788532208884},{"$f":"'★まとめ表（ｱﾝﾓﾆｱ）'!J47*30","v":2.1503550484570155},{"$f":"'★まとめ表（ｱﾝﾓﾆｱ）'!K47*30","v":31.43359071436246},{"$f":"'★まとめ表（ｱﾝﾓﾆｱ）'!L47*30","v":893.39906736756564}]
[null,null,null,null,null,"年間合計",{"$f":"'★まとめ表（ｱﾝﾓﾆｱ）'!G48*30","v":4.0665311607920449},{"$f":"'★まとめ表（ｱﾝﾓﾆｱ）'!H48*30","v":3.4809506736379907},{"$f":"'★まとめ表（ｱﾝﾓﾆｱ）'!I48*30","v":8.9612980887014793},{"$f":"'★まとめ表（ｱﾝﾓﾆｱ）'!J48*30","v":3.5709299339603704},{"$f":"'★まとめ表（ｱﾝﾓﾆｱ）'!K48*30","v":49.769851964407223},{"$f":"'★まとめ表（ｱﾝﾓﾆｱ）'!L48*30","v":1414.5485233319789}]
[null,null,"2050年","直送方式","－","ピーク月（４か月）",{"$f":"'★まとめ表（ｱﾝﾓﾆｱ）'!G49*30","v":70.901395939822493},{"$f":"'★まとめ表（ｱﾝﾓﾆｱ）'!H49*30","v":71.083091405665968},{"$f":"'★まとめ表（ｱﾝﾓﾆｱ）'!I49*30","v":311.70461190260596},{"$f":"'★まとめ表（ｱﾝﾓﾆｱ）'!J49*30","v":199.86678421098168},{"$f":"'★まとめ表（ｱﾝﾓﾆｱ）'!K49*30","v":466.66571161568447},{"$f":"'★まとめ表（ｱﾝﾓﾆｱ）'!L49*30","v":542.04167584862284},{"$f":"SUM(G51:L51)","v":4315.6774730759462},{"$f":"'直送方式（ｼﾅﾘｵ1）_アンモニア'!E203+'直送方式（ｼﾅﾘｵ1）_アンモニア'!E204*30","v":101.58487277623618},{"$f":"'直送方式（ｼﾅﾘｵ1）_アンモニア'!F203+'直送方式（ｼﾅﾘｵ1）_アンモニア'!F204*30","v":89.958362962493936},{"$f":"'直送方式（ｼﾅﾘｵ1）_アンモニア'!G203+'直送方式（ｼﾅﾘｵ1）_アンモニア'!G204*30","v":378.38864816799128},{"$f":"'直送方式（ｼﾅﾘｵ1）_アンモニア'!H203+'直送方式（ｼﾅﾘｵ1）_アンモニア'!H204*30","v":70.920790930279779},{"$f":"'直送方式（ｼﾅﾘｵ1）_アンモニア'!I203+'直送方式（ｼﾅﾘｵ1）_アンモニア'!I204*30","v":560.59170291253383},{"$f":"'直送方式（ｼﾅﾘｵ1）_アンモニア'!J203+'直送方式（ｼﾅﾘｵ1）_アンモニア'!J204*30","v":837.37586038806649},{"$f":"SUM(N49:S51)","v":2038.8202381376013},{"$f":"SUM(G51,N49)","v":314.28906059570363},{"$f":"SUM(H51,O49)","v":303.20763717949183},1157.6501779245064,620.55444751047935,1805.0336005543591,2153.7627874490081,{"$f":"SUM(U49:Z51)","v":6354.4977112135484}]
[null,null,null,null,null,"その他月（８か月）",{"$f":"'★まとめ表（ｱﾝﾓﾆｱ）'!G50*30","v":141.80279187964499},{"$f":"'★まとめ表（ｱﾝﾓﾆｱ）'!H50*30","v":142.16618281133194},{"$f":"'★まとめ表（ｱﾝﾓﾆｱ）'!I50*30","v":467.55691785390906},{"$f":"'★まとめ表（ｱﾝﾓﾆｱ）'!J50*30","v":349.76687236921794},{"$f":"'★まとめ表（ｱﾝﾓﾆｱ）'!K50*30","v":777.77618602614075},{"$f":"'★まとめ表（ｱﾝﾓﾆｱ）'!L50*30","v":774.34525121231843}]
[null,null,null,null,null,"年間合計",{"$f":"'★まとめ表（ｱﾝﾓﾆｱ）'!G51*30","v":212.70418781946748},{"$f":"'★まとめ表（ｱﾝﾓﾆｱ）'!H51*30","v":213.24927421699789},{"$f":"'★まとめ表（ｱﾝﾓﾆｱ）'!I51*30","v":779.26152975651496},{"$f":"'★まとめ表（ｱﾝﾓﾆｱ）'!J51*30","v":549.63365658019961},{"$f":"'★まとめ表（ｱﾝﾓﾆｱ）'!K51*30","v":1244.4418976418251},{"$f":"'★まとめ表（ｱﾝﾓﾆｱ）'!L51*30","v":1316.3869270609414}]
[null,null,null,"拠点方式","伏木富山港","ピーク月（４か月）",{"$f":"'★まとめ表（ｱﾝﾓﾆｱ）'!G52*30","v":3.0348929527069011},{"$f":"'★まとめ表（ｱﾝﾓﾆｱ）'!H52*30","v":2.8676153883844733},{"$f":"'★まとめ表（ｱﾝﾓﾆｱ）'!I52*30","v":1501.1151545119064},{"$f":"'★まとめ表（ｱﾝﾓﾆｱ）'!J52*30","v":3.4172416711581635},{"$f":"'★まとめ表（ｱﾝﾓﾆｱ）'!K52*30","v":12.545817324182071},{"$f":"'★まとめ表（ｱﾝﾓﾆｱ）'!L52*30","v":37.279000048998149},{"$f":"SUM(G54:L54)","v":4158.1782526892748},{"$f":"'拠点方式（伏木富山港ｼﾅﾘｵ1)'!E211+'拠点方式（伏木富山港ｼﾅﾘｵ1)'!E212*30","v":101.58487277623618},{"$f":"'拠点方式（伏木富山港ｼﾅﾘｵ1)'!F211+'拠点方式（伏木富山港ｼﾅﾘｵ1)'!F212*30","v":89.958362962493936},{"$f":"'拠点方式（伏木富山港ｼﾅﾘｵ1)'!G211+'拠点方式（伏木富山港ｼﾅﾘｵ1)'!G212*30","v":1609.6481202026139},{"$f":"'拠点方式（伏木富山港ｼﾅﾘｵ1)'!H211+'拠点方式（伏木富山港ｼﾅﾘｵ1)'!H212*30","v":70.920790930279779},{"$f":"'拠点方式（伏木富山港ｼﾅﾘｵ1)'!I211+'拠点方式（伏木富山港ｼﾅﾘｵ1)'!I212*30","v":639.77123251820944},{"$f":"'拠点方式（伏木富山港ｼﾅﾘｵ1)'!J211+'拠点方式（伏木富山港ｼﾅﾘｵ1)'!J212*30","v":645.60063334123413},{"$f":"SUM(N52:S54)","v":3157.4840127310672},{"$f":"SUM(G54,N52)","v":110.68955163435689},{"$f":"SUM(H54,O52)","v":98.561209127647359},5612.6218655676985,77.43944036673534,673.82416525527503,742.52603346862929,{"$f":"SUM(U52:Z54)","v":7315.6622654203429}]
[null,null,null,null,null,"その他月（８か月）",{"$f":"'★まとめ表（ｱﾝﾓﾆｱ）'!G53*30","v":6.0697859054138021},{"$f":"'★まとめ表（ｱﾝﾓﾆｱ）'!H53*30","v":5.7352307767689465},{"$f":"'★まとめ表（ｱﾝﾓﾆｱ）'!I53*30","v":2501.8585908531777},{"$f":"'★まとめ表（ｱﾝﾓﾆｱ）'!J53*30","v":3.1014077652973993},{"$f":"'★まとめ表（ｱﾝﾓﾆｱ）'!K53*30","v":21.507115412883554},{"$f":"'★まとめ表（ｱﾝﾓﾆｱ）'!L53*30","v":59.646400078397043}]
[null,null,null,null,null,"年間合計",{"$f":"'★まとめ表（ｱﾝﾓﾆｱ）'!G54*30","v":9.1046788581207032},{"$f":"'★まとめ表（ｱﾝﾓﾆｱ）'!H54*30","v":8.6028461651534212},{"$f":"'★まとめ表（ｱﾝﾓﾆｱ）'!I54*30","v":4002.9737453650846},{"$f":"'★まとめ表（ｱﾝﾓﾆｱ）'!J54*30","v":6.5186494364555632},{"$f":"'★まとめ表（ｱﾝﾓﾆｱ）'!K54*30","v":34.052932737065625},{"$f":"'★まとめ表（ｱﾝﾓﾆｱ）'!L54*30","v":96.925400127395193}]
[null,null,null,null,"七尾港","ピーク月（４か月）",{"$f":"'★まとめ表（ｱﾝﾓﾆｱ）'!G55*30","v":2.9870993629004925},{"$f":"'★まとめ表（ｱﾝﾓﾆｱ）'!H55*30","v":2.5569570546428215},{"$f":"'★まとめ表（ｱﾝﾓﾆｱ）'!I55*30","v":7.1690384709611834},{"$f":"'★まとめ表（ｱﾝﾓﾆｱ）'!J55*30","v":3.1304801323197164},{"$f":"'★まとめ表（ｱﾝﾓﾆｱ）'!K55*30","v":1498.253891767394},{"$f":"'★まとめ表（ｱﾝﾓﾆｱ）'!L55*30","v":34.949062545935767},{"$f":"SUM(G57:L57)","v":4120.6700957567391},{"$f":"'拠点方式（七尾港ｼﾅﾘｵ1)'!E211+'拠点方式（七尾港ｼﾅﾘｵ1)'!E212*30","v":101.58487277623618},{"$f":"'拠点方式（七尾港ｼﾅﾘｵ1)'!F211+'拠点方式（七尾港ｼﾅﾘｵ1)'!F212*30","v":89.958362962493936},{"$f":"'拠点方式（七尾港ｼﾅﾘｵ1)'!G211+'拠点方式（七尾港ｼﾅﾘｵ1)'!G212*30","v":378.38864816799128},{"$f":"'拠点方式（七尾港ｼﾅﾘｵ1)'!H211+'拠点方式（七尾港ｼﾅﾘｵ1)'!H212*30","v":70.920790930279779},{"$f":"'拠点方式（七尾港ｼﾅﾘｵ1)'!I211+'拠点方式（七尾港ｼﾅﾘｵ1)'!I212*30","v":1609.6481202026139},{"$f":"'拠点方式（七尾港ｼﾅﾘｵ1)'!J211+'拠点方式（七尾港ｼﾅﾘｵ1)'!J212*30","v":645.60063334123413},{"$f":"SUM(N55:S57)","v":2896.101428380849},{"$f":"SUM(G57,N55)","v":110.54617086493766},{"$f":"SUM(H57,O55)","v":97.629234126422404},390.93446549217333,76.201626111056513,5604.9918315823315,736.46819596066712,{"$f":"SUM(U55:Z57)","v":7016.7715241375881}]
[null,null,null,null,null,"その他月（８か月）",{"$f":"'★まとめ表（ｱﾝﾓﾆｱ）'!G56*30","v":5.974198725800985},{"$f":"'★まとめ表（ｱﾝﾓﾆｱ）'!H56*30","v":5.1139141092856431},{"$f":"'★まとめ表（ｱﾝﾓﾆｱ）'!I56*30","v":5.3767788532208884},{"$f":"'★まとめ表（ｱﾝﾓﾆｱ）'!J56*30","v":2.1503550484570155},{"$f":"'★まとめ表（ｱﾝﾓﾆｱ）'!K56*30","v":2497.0898196123239},{"$f":"'★まとめ表（ｱﾝﾓﾆｱ）'!L56*30","v":55.918500073497235}]
[null,null,null,null,null,"年間合計",{"$f":"'★まとめ表（ｱﾝﾓﾆｱ）'!G57*30","v":8.9612980887014775},{"$f":"'★まとめ表（ｱﾝﾓﾆｱ）'!H57*30","v":7.6708711639284646},{"$f":"'★まとめ表（ｱﾝﾓﾆｱ）'!I57*30","v":12.545817324182071},{"$f":"'★まとめ表（ｱﾝﾓﾆｱ）'!J57*30","v":5.280835180776732},{"$f":"'★まとめ表（ｱﾝﾓﾆｱ）'!K57*30","v":3995.3437113797177},{"$f":"'★まとめ表（ｱﾝﾓﾆｱ）'!L57*30","v":90.867562619432988}]
[null,null,null,null,"敦賀港","ピーク月（４か月）",{"$f":"'★まとめ表（ｱﾝﾓﾆｱ）'!G58*30","v":5.8308179563817619},{"$f":"'★まとめ表（ｱﾝﾓﾆｱ）'!H58*30","v":5.1378109041888473},{"$f":"'★まとめ表（ｱﾝﾓﾆｱ）'!I58*30","v":19.882133359465683},{"$f":"'★まとめ表（ｱﾝﾓﾆｱ）'!J58*30","v":1.8639500024499074},{"$f":"'★まとめ表（ｱﾝﾓﾆｱ）'!K58*30","v":32.619125042873378},{"$f":"'★まとめ表（ｱﾝﾓﾆｱ）'!L58*30","v":1491.644777822323},{"$f":"SUM(G60:L60)","v":4157.3944129281481},{"$f":"'拠点方式（敦賀港ｼﾅﾘｵ1)'!E211+'拠点方式（敦賀港ｼﾅﾘｵ1)'!E212*30","v":101.58487277623618},{"$f":"'拠点方式（敦賀港ｼﾅﾘｵ1)'!F211+'拠点方式（敦賀港ｼﾅﾘｵ1)'!F212*30","v":89.958362962493936},{"$f":"'拠点方式（敦賀港ｼﾅﾘｵ1)'!G211+'拠点方式（敦賀港ｼﾅﾘｵ1)'!G212*30","v":378.38864816799128},{"$f":"'拠点方式（敦賀港ｼﾅﾘｵ1)'!H211+'拠点方式（敦賀港ｼﾅﾘｵ1)'!H212*30","v":70.920790930279779},{"$f":"'拠点方式（敦賀港ｼﾅﾘｵ1)'!I211+'拠点方式（敦賀港ｼﾅﾘｵ1)'!I212*30","v":639.77123251820944},{"$f":"'拠点方式（敦賀港ｼﾅﾘｵ1)'!J211+'拠点方式（敦賀港ｼﾅﾘｵ1)'!J212*30","v":1609.6481202026139},{"$f":"SUM(N58:S60)","v":2890.2720275578245},{"$f":"SUM(G60,N58)","v":119.07732664538148},105.37179567506048,433.06451490652188,74.476417895619178,728.30885763458002,5587.3675277288094,{"$f":"SUM(U58:Z60)","v":7047.666440485973}]
[null,null,null,null,null,"その他月（８か月）",{"$f":"'★まとめ表（ｱﾝﾓﾆｱ）'!G59*30","v":11.661635912763524},{"$f":"'★まとめ表（ｱﾝﾓﾆｱ）'!H59*30","v":10.275621808377695},{"$f":"'★まとめ表（ｱﾝﾓﾆｱ）'!I59*30","v":34.793733379064939},{"$f":"'★まとめ表（ｱﾝﾓﾆｱ）'!J59*30","v":1.6916769628894905},{"$f":"'★まとめ表（ｱﾝﾓﾆｱ）'!K59*30","v":55.918500073497235},{"$f":"'★まとめ表（ｱﾝﾓﾆｱ）'!L59*30","v":2486.0746297038722}]
[null,null,null,null,null,"年間合計",{"$f":"'★まとめ表（ｱﾝﾓﾆｱ）'!G60*30","v":17.492453869145287},{"$f":"'★まとめ表（ｱﾝﾓﾆｱ）'!H60*30","v":15.413432712566543},{"$f":"'★まとめ表（ｱﾝﾓﾆｱ）'!I60*30","v":54.675866738530623},{"$f":"'★まとめ表（ｱﾝﾓﾆｱ）'!J60*30","v":3.5556269653393979},{"$f":"'★まとめ表（ｱﾝﾓﾆｱ）'!K60*30","v":88.53762511637062},{"$f":"'★まとめ表（ｱﾝﾓﾆｱ）'!L60*30","v":3977.7194075261959}]
[null,null,null,null,"２港揚げ\n（七尾、敦賀）","ピーク月（４か月）",{"$f":"'★まとめ表（ｱﾝﾓﾆｱ）'!G61*30","v":2.9870993629004925},{"$f":"'★まとめ表（ｱﾝﾓﾆｱ）'!H61*30","v":2.5569570546428215},{"$f":"'★まとめ表（ｱﾝﾓﾆｱ）'!I61*30","v":7.1690384709611834},{"$f":"'★まとめ表（ｱﾝﾓﾆｱ）'!J61*30","v":3.1304801323197164},{"$f":"'★まとめ表（ｱﾝﾓﾆｱ）'!K61*30","v":47.150386071543686},{"$f":"'★まとめ表（ｱﾝﾓﾆｱ）'!L61*30","v":1491.644777822323},{"$f":"SUM(G63:L63)","v":4137.9125921412342},{"$f":"'拠点方式（2港揚ｼﾅﾘｵ1)'!E212+'拠点方式（2港揚ｼﾅﾘｵ1)'!E213*30","v":101.58487277623618},{"$f":"'拠点方式（2港揚ｼﾅﾘｵ1)'!F212+'拠点方式（2港揚ｼﾅﾘｵ1)'!F213*30","v":89.958362962493936},{"$f":"'拠点方式（2港揚ｼﾅﾘｵ1)'!G212+'拠点方式（2港揚ｼﾅﾘｵ1)'!G213*30","v":378.38864816799128},{"$f":"'拠点方式（2港揚ｼﾅﾘｵ1)'!H212+'拠点方式（2港揚ｼﾅﾘｵ1)'!H213*30","v":70.920790930279779},{"$f":"'拠点方式（2港揚ｼﾅﾘｵ1)'!I212+'拠点方式（2港揚ｼﾅﾘｵ1)'!I213*30","v":702.52587625754904},{"$f":"'拠点方式（2港揚ｼﾅﾘｵ1)'!J212+'拠点方式（2港揚ｼﾅﾘｵ1)'!J213*30","v":645.60063334123413},{"$f":"SUM(N61:S63)","v":1988.9791844357842},{"$f":"SUM(G63,N61)","v":110.54617086493766},97.629234126422404,390.93446549217333,76.201626111056513,828.26023911499885,4623.3200408674302,{"$f":"SUM(U61:Z63)","v":6126.8917765770184}]
[null,null,null,null,null,"その他月（８か月）",{"$f":"'★まとめ表（ｱﾝﾓﾆｱ）'!G62*30","v":5.974198725800985},{"$f":"'★まとめ表（ｱﾝﾓﾆｱ）'!H62*30","v":5.1139141092856431},{"$f":"'★まとめ表（ｱﾝﾓﾆｱ）'!I62*30","v":5.3767788532208884},{"$f":"'★まとめ表（ｱﾝﾓﾆｱ）'!J62*30","v":2.1503550484570155},{"$f":"'★まとめ表（ｱﾝﾓﾆｱ）'!K62*30","v":78.58397678590616},{"$f":"'★まとめ表（ｱﾝﾓﾆｱ）'!L62*30","v":2486.0746297038722}]
[null,null,null,null,null,"年間合計",{"$f":"'★まとめ表（ｱﾝﾓﾆｱ）'!G63*30","v":8.9612980887014775},{"$f":"'★まとめ表（ｱﾝﾓﾆｱ）'!H63*30","v":7.6708711639284646},{"$f":"'★まとめ表（ｱﾝﾓﾆｱ）'!I63*30","v":12.545817324182071},{"$f":"'★まとめ表（ｱﾝﾓﾆｱ）'!J63*30","v":5.280835180776732},{"$f":"'★まとめ表（ｱﾝﾓﾆｱ）'!K63*30","v":125.73436285744984},{"$f":"'★まとめ表（ｱﾝﾓﾆｱ）'!L63*30","v":3977.7194075261959}]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"億円/30年"]
[null,"アンモニア",null,null,null,null,"海上輸送費用（３0年分）",null,null,null,null,null,null,"貯蔵費用（使用期間３０年）",null,null,null,null,null,null,"合計（供用中のトータルコストを考慮）"]
[null,null,null,null,null,null,"新潟港","直江津港","伏木\n富山港","金沢港","七尾港","敦賀港","合計","新潟港","直江津港","伏木\n富山港","金沢港","七尾港","敦賀港","合計","新潟港","直江津港","伏木\n富山港","金沢港","七尾港","敦賀港","合計"]
[null,"シナリオ２","実証期","直送方式","－","ピーク月（４か月）",{"$f":"'★まとめ表（ｱﾝﾓﾆｱ）'!G69*30","v":0},{"$f":"'★まとめ表（ｱﾝﾓﾆｱ）'!H69*30","v":0},{"$f":"'★まとめ表（ｱﾝﾓﾆｱ）'!I69*30","v":22.343694715437376},{"$f":"'★まとめ表（ｱﾝﾓﾆｱ）'!J69*30","v":0},{"$f":"'★まとめ表（ｱﾝﾓﾆｱ）'!K69*30","v":29.408625935585601},{"$f":"'★まとめ表（ｱﾝﾓﾆｱ）'!L69*30","v":28.270843892596321},{"$f":"SUM(G71:L71)","v":240.06949363085789},{"$f":"'直送方式（ｼﾅﾘｵ2）_アンモニア'!E163+'直送方式（ｼﾅﾘｵ2）_アンモニア'!E164*30","v":0},{"$f":"'直送方式（ｼﾅﾘｵ2）_アンモニア'!F163+'直送方式（ｼﾅﾘｵ2）_アンモニア'!F164*30","v":0},{"$f":"'直送方式（ｼﾅﾘｵ2）_アンモニア'!G163+'直送方式（ｼﾅﾘｵ2）_アンモニア'!G164*30","v":48.836913037086475},{"$f":"'直送方式（ｼﾅﾘｵ2）_アンモニア'!H163+'直送方式（ｼﾅﾘｵ2）_アンモニア'!H164*30","v":0},{"$f":"'直送方式（ｼﾅﾘｵ2）_アンモニア'!I163+'直送方式（ｼﾅﾘｵ2）_アンモニア'!I164*30","v":80.721178560020689},{"$f":"'直送方式（ｼﾅﾘｵ2）_アンモニア'!J163+'直送方式（ｼﾅﾘｵ2）_アンモニア'!J164*30","v":80.721178560020689},{"$f":"SUM(N69:S71)","v":210.27927015712785},{"$f":"SUM(G71,N69)","v":0},{"$f":"SUM(H71,O69)","v":0},115.86799718339861,0,168.94705636677747,165.53371023780966,{"$f":"SUM(U69:Z71)","v":450.34876378798577}]
[null,null,null,null,null,"その他月（８か月）",{"$f":"'★まとめ表（ｱﾝﾓﾆｱ）'!G70*30","v":0},{"$f":"'★まとめ表（ｱﾝﾓﾆｱ）'!H70*30","v":0},{"$f":"'★まとめ表（ｱﾝﾓﾆｱ）'!I70*30","v":44.687389430874752},{"$f":"'★まとめ表（ｱﾝﾓﾆｱ）'!J70*30","v":0},{"$f":"'★まとめ表（ｱﾝﾓﾆｱ）'!K70*30","v":58.817251871171202},{"$f":"'★まとめ表（ｱﾝﾓﾆｱ）'!L70*30","v":56.541687785192643}]
[null,null,null,null,null,"年間合計",{"$f":"'★まとめ表（ｱﾝﾓﾆｱ）'!G71*30","v":0},{"$f":"'★まとめ表（ｱﾝﾓﾆｱ）'!H71*30","v":0},{"$f":"'★まとめ表（ｱﾝﾓﾆｱ）'!I71*30","v":67.031084146312139},{"$f":"'★まとめ表（ｱﾝﾓﾆｱ）'!J71*30","v":0},{"$f":"'★まとめ表（ｱﾝﾓﾆｱ）'!K71*30","v":88.225877806756799},{"$f":"'★まとめ表（ｱﾝﾓﾆｱ）'!L71*30","v":84.812531677788954}]
[null,null,null,"拠点方式","伏木富山港","ピーク月（４か月）",{"$f":"'★まとめ表（ｱﾝﾓﾆｱ）'!G72*30","v":0},{"$f":"'★まとめ表（ｱﾝﾓﾆｱ）'!H72*30","v":0},{"$f":"'★まとめ表（ｱﾝﾓﾆｱ）'!I72*30","v":41.742760587709306},{"$f":"'★まとめ表（ｱﾝﾓﾆｱ）'!J72*30","v":1.5507038826486996},{"$f":"'★まとめ表（ｱﾝﾓﾆｱ）'!K72*30","v":0.81330623215840914},{"$f":"'★まとめ表（ｱﾝﾓﾆｱ）'!L72*30","v":2.2555692838526542},{"$f":"SUM(G74:L74)","v":139.08701995910718},{"$f":"'拠点方式（伏木富山港ｼﾅﾘｵ2)'!E172+'拠点方式（伏木富山港ｼﾅﾘｵ2)'!E173*30","v":0},{"$f":"'拠点方式（伏木富山港ｼﾅﾘｵ2)'!F172+'拠点方式（伏木富山港ｼﾅﾘｵ2)'!F173*30","v":0},{"$f":"'拠点方式（伏木富山港ｼﾅﾘｵ2)'!G172+'拠点方式（伏木富山港ｼﾅﾘｵ2)'!G173*30","v":145.17019193795781},{"$f":"'拠点方式（伏木富山港ｼﾅﾘｵ2)'!H172+'拠点方式（伏木富山港ｼﾅﾘｵ2)'!H173*30","v":0},{"$f":"'拠点方式（伏木富山港ｼﾅﾘｵ2)'!I172+'拠点方式（伏木富山港ｼﾅﾘｵ2)'!I173*30","v":80.721178560020689},{"$f":"'拠点方式（伏木富山港ｼﾅﾘｵ2)'!J172+'拠点方式（伏木富山港ｼﾅﾘｵ2)'!J173*30","v":80.721178560020689},{"$f":"SUM(N72:S74)","v":306.61254905799922},{"$f":"SUM(G74,N72)","v":0},{"$f":"SUM(H74,O72)","v":0},270.39847370108572,4.6521116479460991,83.161097256495921,87.487886411578657,{"$f":"SUM(U72:Z74)","v":445.69956901710634}]
[null,null,null,null,null,"その他月（８か月）",{"$f":"'★まとめ表（ｱﾝﾓﾆｱ）'!G73*30","v":0},{"$f":"'★まとめ表（ｱﾝﾓﾆｱ）'!H73*30","v":0},{"$f":"'★まとめ表（ｱﾝﾓﾆｱ）'!I73*30","v":83.485521175418612},{"$f":"'★まとめ表（ｱﾝﾓﾆｱ）'!J73*30","v":3.1014077652973993},{"$f":"'★まとめ表（ｱﾝﾓﾆｱ）'!K73*30","v":1.6266124643168183},{"$f":"'★まとめ表（ｱﾝﾓﾆｱ）'!L73*30","v":4.5111385677053084}]
[null,null,null,null,null,"年間合計",{"$f":"'★まとめ表（ｱﾝﾓﾆｱ）'!G74*30","v":0},{"$f":"'★まとめ表（ｱﾝﾓﾆｱ）'!H74*30","v":0},{"$f":"'★まとめ表（ｱﾝﾓﾆｱ）'!I74*30","v":125.22828176312791},{"$f":"'★まとめ表（ｱﾝﾓﾆｱ）'!J74*30","v":4.6521116479460991},{"$f":"'★まとめ表（ｱﾝﾓﾆｱ）'!K74*30","v":2.4399186964752273},{"$f":"'★まとめ表（ｱﾝﾓﾆｱ）'!L74*30","v":6.7667078515579622}]
[null,null,null,null,"七尾港","ピーク月（４か月）",{"$f":"'★まとめ表（ｱﾝﾓﾆｱ）'!G75*30","v":0},{"$f":"'★まとめ表（ｱﾝﾓﾆｱ）'!H75*30","v":0},{"$f":"'★まとめ表（ｱﾝﾓﾆｱ）'!I75*30","v":0.61555965127586332},{"$f":"'★まとめ表（ｱﾝﾓﾆｱ）'!J75*30","v":0},{"$f":"'★まとめ表（ｱﾝﾓﾆｱ）'!K75*30","v":41.583108958512426},{"$f":"'★まとめ表（ｱﾝﾓﾆｱ）'!L75*30","v":2.1145962036118635},{"$f":"SUM(G77:L77)","v":132.93979444020044},{"$f":"'拠点方式（七尾港ｼﾅﾘｵ2)'!E172+'拠点方式（七尾港ｼﾅﾘｵ2)'!E173*30","v":0},{"$f":"'拠点方式（七尾港ｼﾅﾘｵ2)'!F172+'拠点方式（七尾港ｼﾅﾘｵ2)'!F173*30","v":0},{"$f":"'拠点方式（七尾港ｼﾅﾘｵ2)'!G172+'拠点方式（七尾港ｼﾅﾘｵ2)'!G173*30","v":48.836913037086475},{"$f":"'拠点方式（七尾港ｼﾅﾘｵ2)'!H172+'拠点方式（七尾港ｼﾅﾘｵ2)'!H173*30","v":0},{"$f":"'拠点方式（七尾港ｼﾅﾘｵ2)'!I172+'拠点方式（七尾港ｼﾅﾘｵ2)'!I173*30","v":145.17019193795781},{"$f":"'拠点方式（七尾港ｼﾅﾘｵ2)'!J172+'拠点方式（七尾港ｼﾅﾘｵ2)'!J173*30","v":80.721178560020689},{"$f":"SUM(N75:S77)","v":274.72828353506497},{"$f":"SUM(G77,N75)","v":0},0,50.683591990914067,0,269.91951881349507,87.064967170856278,{"$f":"SUM(U75:Z77)","v":407.66807797526542}]
[null,null,null,null,null,"その他月（８か月）",{"$f":"'★まとめ表（ｱﾝﾓﾆｱ）'!G76*30","v":0},{"$f":"'★まとめ表（ｱﾝﾓﾆｱ）'!H76*30","v":0},{"$f":"'★まとめ表（ｱﾝﾓﾆｱ）'!I76*30","v":1.2311193025517266},{"$f":"'★まとめ表（ｱﾝﾓﾆｱ）'!J76*30","v":0},{"$f":"'★まとめ表（ｱﾝﾓﾆｱ）'!K76*30","v":83.166217917024852},{"$f":"'★まとめ表（ｱﾝﾓﾆｱ）'!L76*30","v":4.229192407223727}]
[null,null,null,null,null,"年間合計",{"$f":"'★まとめ表（ｱﾝﾓﾆｱ）'!G77*30","v":0},{"$f":"'★まとめ表（ｱﾝﾓﾆｱ）'!H77*30","v":0},{"$f":"'★まとめ表（ｱﾝﾓﾆｱ）'!I77*30","v":1.8466789538275898},{"$f":"'★まとめ表（ｱﾝﾓﾆｱ）'!J77*30","v":0},{"$f":"'★まとめ表（ｱﾝﾓﾆｱ）'!K77*30","v":124.74932687553726},{"$f":"'★まとめ表（ｱﾝﾓﾆｱ）'!L77*30","v":6.3437886108355892}]
[null,null,null,null,"敦賀港","ピーク月（４か月）",{"$f":"'★まとめ表（ｱﾝﾓﾆｱ）'!G78*30","v":0},{"$f":"'★まとめ表（ｱﾝﾓﾆｱ）'!H78*30","v":0},{"$f":"'★まとめ表（ｱﾝﾓﾆｱ）'!I78*30","v":1.7071520995383942},{"$f":"'★まとめ表（ｱﾝﾓﾆｱ）'!J78*30","v":0},{"$f":"'★まとめ表（ｱﾝﾓﾆｱ）'!K78*30","v":2.1145962036118635},{"$f":"'★まとめ表（ｱﾝﾓﾆｱ）'!L78*30","v":39.974311771989932},{"$f":"SUM(G80:L80)","v":133.07985718831006},{"$f":"'拠点方式（敦賀港ｼﾅﾘｵ2)'!E172+'拠点方式（敦賀港ｼﾅﾘｵ2)'!E173*30","v":0},{"$f":"'拠点方式（敦賀港ｼﾅﾘｵ2)'!F172+'拠点方式（敦賀港ｼﾅﾘｵ2)'!F173*30","v":0},{"$f":"'拠点方式（敦賀港ｼﾅﾘｵ2)'!G172+'拠点方式（敦賀港ｼﾅﾘｵ2)'!G173*30","v":48.836913037086475},{"$f":"'拠点方式（敦賀港ｼﾅﾘｵ2)'!H172+'拠点方式（敦賀港ｼﾅﾘｵ2)'!H173*30","v":0},{"$f":"'拠点方式（敦賀港ｼﾅﾘｵ2)'!I172+'拠点方式（敦賀港ｼﾅﾘｵ2)'!I173*30","v":80.721178560020689},{"$f":"'拠点方式（敦賀港ｼﾅﾘｵ2)'!J172+'拠点方式（敦賀港ｼﾅﾘｵ2)'!J173*30","v":145.17019193795781},{"$f":"SUM(N78:S80)","v":274.72828353506497},{"$f":"SUM(G80,N78)","v":0},{"$f":"SUM(H80,O78)","v":0},53.958369335701654,1.6916769628894905,87.064967170856278,265.09312725392761,{"$f":"SUM(U78:Z80)","v":407.808140723375}]
[null,null,null,null,null,"その他月（８か月）",{"$f":"'★まとめ表（ｱﾝﾓﾆｱ）'!G79*30","v":0},{"$f":"'★まとめ表（ｱﾝﾓﾆｱ）'!H79*30","v":0},{"$f":"'★まとめ表（ｱﾝﾓﾆｱ）'!I79*30","v":3.4143041990767884},{"$f":"'★まとめ表（ｱﾝﾓﾆｱ）'!J79*30","v":1.6916769628894905},{"$f":"'★まとめ表（ｱﾝﾓﾆｱ）'!K79*30","v":4.229192407223727},{"$f":"'★まとめ表（ｱﾝﾓﾆｱ）'!L79*30","v":79.948623543979863}]
[null,null,null,null,null,"年間合計",{"$f":"'★まとめ表（ｱﾝﾓﾆｱ）'!G80*30","v":0},{"$f":"'★まとめ表（ｱﾝﾓﾆｱ）'!H80*30","v":0},{"$f":"'★まとめ表（ｱﾝﾓﾆｱ）'!I80*30","v":5.1214562986151817},{"$f":"'★まとめ表（ｱﾝﾓﾆｱ）'!J80*30","v":1.6916769628894905},{"$f":"'★まとめ表（ｱﾝﾓﾆｱ）'!K80*30","v":6.3437886108355892},{"$f":"'★まとめ表（ｱﾝﾓﾆｱ）'!L80*30","v":119.9229353159698}]
[null,null,null,null,"２港揚げ\n（敦賀、七尾）","ピーク月（４か月）",{"$f":"'★まとめ表（ｱﾝﾓﾆｱ）'!G81*30","v":0},{"$f":"'★まとめ表（ｱﾝﾓﾆｱ）'!H81*30","v":0},{"$f":"'★まとめ表（ｱﾝﾓﾆｱ）'!I81*30","v":0.61555965127586332},{"$f":"'★まとめ表（ｱﾝﾓﾆｱ）'!J81*30","v":0},{"$f":"'★まとめ表（ｱﾝﾓﾆｱ）'!K81*30","v":3.9941785766783737},{"$f":"'★まとめ表（ｱﾝﾓﾆｱ）'!L81*30","v":60.509983672585633},{"$f":"SUM(G83:L83)","v":194.62085267493211},{"$f":"'拠点方式（2港揚ｼﾅﾘｵ2)'!E173+'拠点方式（2港揚ｼﾅﾘｵ2)'!E174*30","v":0},{"$f":"'拠点方式（2港揚ｼﾅﾘｵ2)'!F173+'拠点方式（2港揚ｼﾅﾘｵ2)'!F174*30","v":0},{"$f":"'拠点方式（2港揚ｼﾅﾘｵ2)'!G173+'拠点方式（2港揚ｼﾅﾘｵ2)'!G174*30","v":48.836913037086475},{"$f":"'拠点方式（2港揚ｼﾅﾘｵ2)'!H173+'拠点方式（2港揚ｼﾅﾘｵ2)'!H174*30","v":0},{"$f":"'拠点方式（2港揚ｼﾅﾘｵ2)'!I173+'拠点方式（2港揚ｼﾅﾘｵ2)'!I174*30","v":104.38743325419931},{"$f":"'拠点方式（2港揚ｼﾅﾘｵ2)'!J173+'拠点方式（2港揚ｼﾅﾘｵ2)'!J174*30","v":80.721178560020689},{"$f":"SUM(N81:S83)","v":233.94552485130646},{"$f":"SUM(G83,N81)","v":0},{"$f":"SUM(H83,O81)","v":0},50.683591990914067,0,115.63165595754693,262.25112957777759,{"$f":"SUM(U81:Z83)","v":428.56637752623857}]
[null,null,null,null,null,"その他月（８か月）",{"$f":"'★まとめ表（ｱﾝﾓﾆｱ）'!G82*30","v":0},{"$f":"'★まとめ表（ｱﾝﾓﾆｱ）'!H82*30","v":0},{"$f":"'★まとめ表（ｱﾝﾓﾆｱ）'!I82*30","v":1.2311193025517266},{"$f":"'★まとめ表（ｱﾝﾓﾆｱ）'!J82*30","v":0},{"$f":"'★まとめ表（ｱﾝﾓﾆｱ）'!K82*30","v":7.2500441266692466},{"$f":"'★まとめ表（ｱﾝﾓﾆｱ）'!L82*30","v":121.01996734517127}]
[null,null,null,null,null,"年間合計",{"$f":"'★まとめ表（ｱﾝﾓﾆｱ）'!G83*30","v":0},{"$f":"'★まとめ表（ｱﾝﾓﾆｱ）'!H83*30","v":0},{"$f":"'★まとめ表（ｱﾝﾓﾆｱ）'!I83*30","v":1.8466789538275898},{"$f":"'★まとめ表（ｱﾝﾓﾆｱ）'!J83*30","v":0},{"$f":"'★まとめ表（ｱﾝﾓﾆｱ）'!K83*30","v":11.244222703347621},{"$f":"'★まとめ表（ｱﾝﾓﾆｱ）'!L83*30","v":181.5299510177569}]
[null,null,"2030年","直送方式","－","ピーク月（４か月）",{"$f":"'★まとめ表（ｱﾝﾓﾆｱ）'!G84*30","v":13.942592332815002},{"$f":"'★まとめ表（ｱﾝﾓﾆｱ）'!H84*30","v":8.8710257050618484},{"$f":"'★まとめ表（ｱﾝﾓﾆｱ）'!I84*30","v":39.00523505696475},{"$f":"'★まとめ表（ｱﾝﾓﾆｱ）'!J84*30","v":8.550668640551395},{"$f":"'★まとめ表（ｱﾝﾓﾆｱ）'!K84*30","v":85.003502045871613},{"$f":"'★まとめ表（ｱﾝﾓﾆｱ）'!L84*30","v":81.714825504817526},{"$f":"SUM(G86:L86)","v":544.5452203075572},{"$f":"'直送方式（ｼﾅﾘｵ2）_アンモニア'!E176+'直送方式（ｼﾅﾘｵ2）_アンモニア'!E177*30","v":25.396218194059045},{"$f":"'直送方式（ｼﾅﾘｵ2）_アンモニア'!F176+'直送方式（ｼﾅﾘｵ2）_アンモニア'!F177*30","v":12.209228259271617},{"$f":"'直送方式（ｼﾅﾘｵ2）_アンモニア'!G176+'直送方式（ｼﾅﾘｵ2）_アンモニア'!G177*30","v":104.38743325419931},{"$f":"'直送方式（ｼﾅﾘｵ2）_アンモニア'!H176+'直送方式（ｼﾅﾘｵ2）_アンモニア'!H177*30","v":12.209228259271617},{"$f":"'直送方式（ｼﾅﾘｵ2）_アンモニア'!I176+'直送方式（ｼﾅﾘｵ2）_アンモニア'!I177*30","v":165.70472135997619},{"$f":"'直送方式（ｼﾅﾘｵ2）_アンモニア'!J176+'直送方式（ｼﾅﾘｵ2）_アンモニア'!J177*30","v":170.09456711805058},{"$f":"SUM(N84:S86)","v":490.00139644482834},{"$f":"SUM(G86,N84)","v":67.223995192504049},{"$f":"SUM(H86,O84)","v":38.822305374457159},221.40313842509354,37.861234180925798,335.71172545171942,333.52421812768563,{"$f":"SUM(U84:Z86)","v":1034.5466167523855}]
[null,null,null,null,null,"その他月（８か月）",{"$f":"'★まとめ表（ｱﾝﾓﾆｱ）'!G85*30","v":27.885184665630003},{"$f":"'★まとめ表（ｱﾝﾓﾆｱ）'!H85*30","v":17.742051410123697},{"$f":"'★まとめ表（ｱﾝﾓﾆｱ）'!I85*30","v":78.0104701139295},{"$f":"'★まとめ表（ｱﾝﾓﾆｱ）'!J85*30","v":17.10133728110279},{"$f":"'★まとめ表（ｱﾝﾓﾆｱ）'!K85*30","v":85.003502045871613},{"$f":"'★まとめ表（ｱﾝﾓﾆｱ）'!L85*30","v":81.714825504817526}]
[null,null,null,null,null,"年間合計",{"$f":"'★まとめ表（ｱﾝﾓﾆｱ）'!G86*30","v":41.82777699844501},{"$f":"'★まとめ表（ｱﾝﾓﾆｱ）'!H86*30","v":26.613077115185543},{"$f":"'★まとめ表（ｱﾝﾓﾆｱ）'!I86*30","v":117.01570517089424},{"$f":"'★まとめ表（ｱﾝﾓﾆｱ）'!J86*30","v":25.652005921654183},{"$f":"'★まとめ表（ｱﾝﾓﾆｱ）'!K86*30","v":170.00700409174323},{"$f":"'★まとめ表（ｱﾝﾓﾆｱ）'!L86*30","v":163.42965100963505}]
[null,null,null,"拠点方式","伏木富山港","ピーク月（４か月）",{"$f":"'★まとめ表（ｱﾝﾓﾆｱ）'!G87*30","v":0.64249186739861108},{"$f":"'★まとめ表（ｱﾝﾓﾆｱ）'!H87*30","v":0.39022536662557766},{"$f":"'★まとめ表（ｱﾝﾓﾆｱ）'!I87*30","v":136.97791645912562},{"$f":"'★まとめ表（ｱﾝﾓﾆｱ）'!J87*30","v":0.46501856189547996},{"$f":"'★まとめ表（ｱﾝﾓﾆｱ）'!K87*30","v":2.6883894266104442},{"$f":"'★まとめ表（ｱﾝﾓﾆｱ）'!L87*30","v":7.4558000097996304},{"$f":"SUM(G89:L89)","v":445.8595250743661},{"$f":"'拠点方式（伏木富山港ｼﾅﾘｵ2)'!E185+'拠点方式（伏木富山港ｼﾅﾘｵ2)'!E186*30","v":25.396218194059045},{"$f":"'拠点方式（伏木富山港ｼﾅﾘｵ2)'!F185+'拠点方式（伏木富山港ｼﾅﾘｵ2)'!F186*30","v":12.209228259271617},{"$f":"'拠点方式（伏木富山港ｼﾅﾘｵ2)'!G185+'拠点方式（伏木富山港ｼﾅﾘｵ2)'!G186*30","v":394.75452169667153},{"$f":"'拠点方式（伏木富山港ｼﾅﾘｵ2)'!H185+'拠点方式（伏木富山港ｼﾅﾘｵ2)'!H186*30","v":12.209228259271617},{"$f":"'拠点方式（伏木富山港ｼﾅﾘｵ2)'!I185+'拠点方式（伏木富山港ｼﾅﾘｵ2)'!I186*30","v":165.70472135997619},{"$f":"'拠点方式（伏木富山港ｼﾅﾘｵ2)'!J185+'拠点方式（伏木富山港ｼﾅﾘｵ2)'!J186*30","v":170.09456711805058},{"$f":"SUM(N87:S89)","v":780.36848488730061},{"$f":"SUM(G89,N87)","v":27.323693796254879},{"$f":"SUM(H89,O87)","v":13.37990435914835},805.68827107404843,13.604283944958057,173.76988963980753,192.46196714744946,{"$f":"SUM(U87:Z89)","v":1226.2280099616669}]
[null,null,null,null,null,"その他月（８か月）",{"$f":"'★まとめ表（ｱﾝﾓﾆｱ）'!G88*30","v":1.2849837347972222},{"$f":"'★まとめ表（ｱﾝﾓﾆｱ）'!H88*30","v":0.78045073325115533},{"$f":"'★まとめ表（ｱﾝﾓﾆｱ）'!I88*30","v":273.95583291825125},{"$f":"'★まとめ表（ｱﾝﾓﾆｱ）'!J88*30","v":0.93003712379095993},{"$f":"'★まとめ表（ｱﾝﾓﾆｱ）'!K88*30","v":5.3767788532208884},{"$f":"'★まとめ表（ｱﾝﾓﾆｱ）'!L88*30","v":14.911600019599261}]
[null,null,null,null,null,"年間合計",{"$f":"'★まとめ表（ｱﾝﾓﾆｱ）'!G89*30","v":1.927475602195833},{"$f":"'★まとめ表（ｱﾝﾓﾆｱ）'!H89*30","v":1.1706760998767332},{"$f":"'★まとめ表（ｱﾝﾓﾆｱ）'!I89*30","v":410.9337493773769},{"$f":"'★まとめ表（ｱﾝﾓﾆｱ）'!J89*30","v":1.3950556856864398},{"$f":"'★まとめ表（ｱﾝﾓﾆｱ）'!K89*30","v":8.0651682798313331},{"$f":"'★まとめ表（ｱﾝﾓﾆｱ）'!L89*30","v":22.36740002939889}]
[null,null,null,null,"七尾港","ピーク月（４か月）",{"$f":"'★まとめ表（ｱﾝﾓﾆｱ）'!G90*30","v":0.63237388523485338},{"$f":"'★まとめ表（ｱﾝﾓﾆｱ）'!H90*30","v":0.34795095190780667},{"$f":"'★まとめ表（ｱﾝﾓﾆｱ）'!I90*30","v":1.7922596177402959},{"$f":"'★まとめ表（ｱﾝﾓﾆｱ）'!J90*30","v":0.42599602523292224},{"$f":"'★まとめ表（ｱﾝﾓﾆｱ）'!K90*30","v":136.45402328055292},{"$f":"'★まとめ表（ｱﾝﾓﾆｱ）'!L90*30","v":6.9898125091871544},{"$f":"SUM(G92:L92)","v":439.9272488095678},{"$f":"'拠点方式（七尾港ｼﾅﾘｵ2)'!E185+'拠点方式（七尾港ｼﾅﾘｵ2)'!E186*30","v":25.396218194059045},{"$f":"'拠点方式（七尾港ｼﾅﾘｵ2)'!F185+'拠点方式（七尾港ｼﾅﾘｵ2)'!F186*30","v":12.209228259271617},{"$f":"'拠点方式（七尾港ｼﾅﾘｵ2)'!G185+'拠点方式（七尾港ｼﾅﾘｵ2)'!G186*30","v":104.38743325419931},{"$f":"'拠点方式（七尾港ｼﾅﾘｵ2)'!H185+'拠点方式（七尾港ｼﾅﾘｵ2)'!H186*30","v":12.209228259271617},{"$f":"'拠点方式（七尾港ｼﾅﾘｵ2)'!I185+'拠点方式（七尾港ｼﾅﾘｵ2)'!I186*30","v":394.75452169667153},{"$f":"'拠点方式（七尾港ｼﾅﾘｵ2)'!J185+'拠点方式（七尾港ｼﾅﾘｵ2)'!J186*30","v":170.09456711805058},{"$f":"SUM(N90:S92)","v":719.05119678152369},{"$f":"SUM(G92,N90)","v":27.293339849763605},{"$f":"SUM(H92,O90)","v":13.253081114995037},109.76421210742019,13.487216334970384,804.11659153833023,191.06400464561204,{"$f":"SUM(U90:Z92)","v":1158.9784455910915}]
[null,null,null,null,null,"その他月（８か月）",{"$f":"'★まとめ表（ｱﾝﾓﾆｱ）'!G91*30","v":1.2647477704697068},{"$f":"'★まとめ表（ｱﾝﾓﾆｱ）'!H91*30","v":0.69590190381561334},{"$f":"'★まとめ表（ｱﾝﾓﾆｱ）'!I91*30","v":3.5845192354805917},{"$f":"'★まとめ表（ｱﾝﾓﾆｱ）'!J91*30","v":0.85199205046584447},{"$f":"'★まとめ表（ｱﾝﾓﾆｱ）'!K91*30","v":272.90804656110583},{"$f":"'★まとめ表（ｱﾝﾓﾆｱ）'!L91*30","v":13.979625018374309}]
[null,null,null,null,null,"年間合計",{"$f":"'★まとめ表（ｱﾝﾓﾆｱ）'!G92*30","v":1.8971216557045598},{"$f":"'★まとめ表（ｱﾝﾓﾆｱ）'!H92*30","v":1.0438528557234199},{"$f":"'★まとめ表（ｱﾝﾓﾆｱ）'!I92*30","v":5.3767788532208876},{"$f":"'★まとめ表（ｱﾝﾓﾆｱ）'!J92*30","v":1.2779880756987669},{"$f":"'★まとめ表（ｱﾝﾓﾆｱ）'!K92*30","v":409.36206984165869},{"$f":"'★まとめ表（ｱﾝﾓﾆｱ）'!L92*30","v":20.969437527561464}]
[null,null,null,null,"敦賀港","ピーク月（４か月）",{"$f":"'★まとめ表（ｱﾝﾓﾆｱ）'!G93*30","v":1.2343938239784338},{"$f":"'★まとめ表（ｱﾝﾓﾆｱ）'!H93*30","v":0.69915378187082655},{"$f":"'★まとめ表（ｱﾝﾓﾆｱ）'!I93*30","v":4.9705333398664209},{"$f":"'★まとめ表（ｱﾝﾓﾆｱ）'!J93*30","v":0.25364648830662545},{"$f":"'★まとめ表（ｱﾝﾓﾆｱ）'!K93*30","v":6.9898125091871544},{"$f":"'★まとめ表（ｱﾝﾓﾆｱ）'!L93*30","v":131.17479201955101},{"$f":"SUM(G95:L95)","v":435.96699588828147},{"$f":"'拠点方式（敦賀港ｼﾅﾘｵ2)'!E185+'拠点方式（敦賀港ｼﾅﾘｵ2)'!E186*30","v":25.396218194059045},{"$f":"'拠点方式（敦賀港ｼﾅﾘｵ2)'!F185+'拠点方式（敦賀港ｼﾅﾘｵ2)'!F186*30","v":12.209228259271617},{"$f":"'拠点方式（敦賀港ｼﾅﾘｵ2)'!G185+'拠点方式（敦賀港ｼﾅﾘｵ2)'!G186*30","v":104.38743325419931},{"$f":"'拠点方式（敦賀港ｼﾅﾘｵ2)'!H185+'拠点方式（敦賀港ｼﾅﾘｵ2)'!H186*30","v":12.209228259271617},{"$f":"'拠点方式（敦賀港ｼﾅﾘｵ2)'!I185+'拠点方式（敦賀港ｼﾅﾘｵ2)'!I186*30","v":165.70472135997619},{"$f":"'拠点方式（敦賀港ｼﾅﾘｵ2)'!J185+'拠点方式（敦賀港ｼﾅﾘｵ2)'!J186*30","v":394.75452169667153},{"$f":"SUM(N93:S95)","v":714.66135102344924},{"$f":"SUM(G95,N93)","v":29.099399665994348},{"$f":"SUM(H95,O93)","v":14.306689604884097},119.29903327379857,12.970167724191493,186.67415888753766,788.27889775532458,{"$f":"SUM(U93:Z95)","v":1150.6283469117307}]
[null,null,null,null,null,"その他月（８か月）",{"$f":"'★まとめ表（ｱﾝﾓﾆｱ）'!G94*30","v":2.4687876479568676},{"$f":"'★まとめ表（ｱﾝﾓﾆｱ）'!H94*30","v":1.3983075637416531},{"$f":"'★まとめ表（ｱﾝﾓﾆｱ）'!I94*30","v":9.9410666797328417},{"$f":"'★まとめ表（ｱﾝﾓﾆｱ）'!J94*30","v":0.5072929766132509},{"$f":"'★まとめ表（ｱﾝﾓﾆｱ）'!K94*30","v":13.979625018374309},{"$f":"'★まとめ表（ｱﾝﾓﾆｱ）'!L94*30","v":262.34958403910201}]
[null,null,null,null,null,"年間合計",{"$f":"'★まとめ表（ｱﾝﾓﾆｱ）'!G95*30","v":3.7031814719353009},{"$f":"'★まとめ表（ｱﾝﾓﾆｱ）'!H95*30","v":2.0974613456124795},{"$f":"'★まとめ表（ｱﾝﾓﾆｱ）'!I95*30","v":14.911600019599263},{"$f":"'★まとめ表（ｱﾝﾓﾆｱ）'!J95*30","v":0.7609394649198763},{"$f":"'★まとめ表（ｱﾝﾓﾆｱ）'!K95*30","v":20.969437527561464},{"$f":"'★まとめ表（ｱﾝﾓﾆｱ）'!L95*30","v":393.5243760586531}]
[null,null,null,null,"２港揚げ\n（七尾、敦賀）","ピーク月（４か月）",{"$f":"'★まとめ表（ｱﾝﾓﾆｱ）'!G96*30","v":0.63237388523485338},{"$f":"'★まとめ表（ｱﾝﾓﾆｱ）'!H96*30","v":0.34795095190780667},{"$f":"'★まとめ表（ｱﾝﾓﾆｱ）'!I96*30","v":1.7922596177402959},{"$f":"'★まとめ表（ｱﾝﾓﾆｱ）'!J96*30","v":0.42599602523292224},{"$f":"'★まとめ表（ｱﾝﾓﾆｱ）'!K96*30","v":7.8583976785906149},{"$f":"'★まとめ表（ｱﾝﾓﾆｱ）'!L96*30","v":131.17479201955101},{"$f":"SUM(G98:L98)","v":426.6953105347726},{"$f":"'拠点方式（2港揚ｼﾅﾘｵ2)'!E186+'拠点方式（2港揚ｼﾅﾘｵ2)'!E187*30","v":25.396218194059045},{"$f":"'拠点方式（2港揚ｼﾅﾘｵ2)'!F186+'拠点方式（2港揚ｼﾅﾘｵ2)'!F187*30","v":12.209228259271617},{"$f":"'拠点方式（2港揚ｼﾅﾘｵ2)'!G186+'拠点方式（2港揚ｼﾅﾘｵ2)'!G187*30","v":104.38743325419931},{"$f":"'拠点方式（2港揚ｼﾅﾘｵ2)'!H186+'拠点方式（2港揚ｼﾅﾘｵ2)'!H187*30","v":12.209228259271617},{"$f":"'拠点方式（2港揚ｼﾅﾘｵ2)'!I186+'拠点方式（2港揚ｼﾅﾘｵ2)'!I187*30","v":191.25641294051624},{"$f":"'拠点方式（2港揚ｼﾅﾘｵ2)'!J186+'拠点方式（2港揚ｼﾅﾘｵ2)'!J187*30","v":170.09456711805058},{"$f":"SUM(N96:S98)","v":515.55308802536842},{"$f":"SUM(G98,N96)","v":27.293339849763605},{"$f":"SUM(H98,O96)","v":13.253081114995037},109.76421210742019,13.487216334970384,214.83160597628807,563.61894317670362,{"$f":"SUM(U96:Z98)","v":942.24839856014091}]
[null,null,null,null,null,"その他月（８か月）",{"$f":"'★まとめ表（ｱﾝﾓﾆｱ）'!G97*30","v":1.2647477704697068},{"$f":"'★まとめ表（ｱﾝﾓﾆｱ）'!H97*30","v":0.69590190381561334},{"$f":"'★まとめ表（ｱﾝﾓﾆｱ）'!I97*30","v":3.5845192354805917},{"$f":"'★まとめ表（ｱﾝﾓﾆｱ）'!J97*30","v":0.85199205046584447},{"$f":"'★まとめ表（ｱﾝﾓﾆｱ）'!K97*30","v":15.71679535718123},{"$f":"'★まとめ表（ｱﾝﾓﾆｱ）'!L97*30","v":262.34958403910201}]
[null,null,null,null,null,"年間合計",{"$f":"'★まとめ表（ｱﾝﾓﾆｱ）'!G98*30","v":1.8971216557045598},{"$f":"'★まとめ表（ｱﾝﾓﾆｱ）'!H98*30","v":1.0438528557234199},{"$f":"'★まとめ表（ｱﾝﾓﾆｱ）'!I98*30","v":5.3767788532208876},{"$f":"'★まとめ表（ｱﾝﾓﾆｱ）'!J98*30","v":1.2779880756987669},{"$f":"'★まとめ表（ｱﾝﾓﾆｱ）'!K98*30","v":23.575193035771846},{"$f":"'★まとめ表（ｱﾝﾓﾆｱ）'!L98*30","v":393.5243760586531}]
[null,null,"移行期","直送方式","－","ピーク月（４か月）",{"$f":"'★まとめ表（ｱﾝﾓﾆｱ）'!G99*30","v":29.886320686458966},{"$f":"'★まとめ表（ｱﾝﾓﾆｱ）'!H99*30","v":29.582333117721365},{"$f":"'★まとめ表（ｱﾝﾓﾆｱ）'!I99*30","v":85.329859259869352},{"$f":"'★まとめ表（ｱﾝﾓﾆｱ）'!J99*30","v":53.209567717095787},{"$f":"'★まとめ表（ｱﾝﾓﾆｱ）'!K99*30","v":127.50525306880743},{"$f":"'★まとめ表（ｱﾝﾓﾆｱ）'!L99*30","v":122.57223825722627},{"$f":"SUM(G101:L101)","v":1177.5383887708485},{"$f":"'直送方式（ｼﾅﾘｵ2）_アンモニア'!E190+'直送方式（ｼﾅﾘｵ2）_アンモニア'!E191*30","v":92.932526250509554},{"$f":"'直送方式（ｼﾅﾘｵ2）_アンモニア'!F190+'直送方式（ｼﾅﾘｵ2）_アンモニア'!F191*30","v":86.93419037470143},{"$f":"'直送方式（ｼﾅﾘｵ2）_アンモニア'!G190+'直送方式（ｼﾅﾘｵ2）_アンモニア'!G191*30","v":161.255933909053},{"$f":"'直送方式（ｼﾅﾘｵ2）_アンモニア'!H190+'直送方式（ｼﾅﾘｵ2）_アンモニア'!H191*30","v":67.502073694317261},{"$f":"'直送方式（ｼﾅﾘｵ2）_アンモニア'!I190+'直送方式（ｼﾅﾘｵ2）_アンモニア'!I191*30","v":207.37365068822425},{"$f":"'直送方式（ｼﾅﾘｵ2）_アンモニア'!J190+'直送方式（ｼﾅﾘｵ2）_アンモニア'!J191*30","v":213.25707750606981},{"$f":"SUM(N99:S101)","v":829.25545242287524},{"$f":"SUM(G101,N99)","v":182.59148830988647},{"$f":"SUM(H101,O99)","v":175.68118972786556},417.24551168866105,227.13077684560463,504.88590784877493,499.2589667729311,{"$f":"SUM(U99:Z101)","v":2006.7938411937239}]
[null,null,null,null,null,"その他月（８か月）",{"$f":"'★まとめ表（ｱﾝﾓﾆｱ）'!G100*30","v":59.772641372917931},{"$f":"'★まとめ表（ｱﾝﾓﾆｱ）'!H100*30","v":59.164666235442731},{"$f":"'★まとめ表（ｱﾝﾓﾆｱ）'!I100*30","v":170.6597185197387},{"$f":"'★まとめ表（ｱﾝﾓﾆｱ）'!J100*30","v":106.41913543419157},{"$f":"'★まとめ表（ｱﾝﾓﾆｱ）'!K100*30","v":170.00700409174323},{"$f":"'★まとめ表（ｱﾝﾓﾆｱ）'!L100*30","v":163.42965100963505}]
[null,null,null,null,null,"年間合計",{"$f":"'★まとめ表（ｱﾝﾓﾆｱ）'!G101*30","v":89.658962059376904},{"$f":"'★まとめ表（ｱﾝﾓﾆｱ）'!H101*30","v":88.746999353164114},{"$f":"'★まとめ表（ｱﾝﾓﾆｱ）'!I101*30","v":255.98957777960806},{"$f":"'★まとめ表（ｱﾝﾓﾆｱ）'!J101*30","v":159.62870315128737},{"$f":"'★まとめ表（ｱﾝﾓﾆｱ）'!K101*30","v":297.51225716055069},{"$f":"'★まとめ表（ｱﾝﾓﾆｱ）'!L101*30","v":286.00188926686133}]
[null,null,null,"拠点方式","伏木富山港","ピーク月（４か月）",{"$f":"'★まとめ表（ｱﾝﾓﾆｱ）'!G102*30","v":1.3771985531215729},{"$f":"'★まとめ表（ｱﾝﾓﾆｱ）'!H102*30","v":1.3012899714534543},{"$f":"'★まとめ表（ｱﾝﾓﾆｱ）'!I102*30","v":319.61513840462646},{"$f":"'★まとめ表（ｱﾝﾓﾆｱ）'!J102*30","v":1.5507038826486996},{"$f":"'★まとめ表（ｱﾝﾓﾆｱ）'!K102*30","v":5.3767788532208884},{"$f":"'★まとめ表（ｱﾝﾓﾆｱ）'!L102*30","v":14.911600019599261},{"$f":"SUM(G104:L104)","v":933.56265149522187},{"$f":"'拠点方式（伏木富山港ｼﾅﾘｵ2)'!E198+'拠点方式（伏木富山港ｼﾅﾘｵ2)'!E199*30","v":92.932526250509554},{"$f":"'拠点方式（伏木富山港ｼﾅﾘｵ2)'!F198+'拠点方式（伏木富山港ｼﾅﾘｵ2)'!F199*30","v":86.93419037470143},{"$f":"'拠点方式（伏木富山港ｼﾅﾘｵ2)'!G198+'拠点方式（伏木富山港ｼﾅﾘｵ2)'!G199*30","v":685.69789123959436},{"$f":"'拠点方式（伏木富山港ｼﾅﾘｵ2)'!H198+'拠点方式（伏木富山港ｼﾅﾘｵ2)'!H199*30","v":67.502073694317261},{"$f":"'拠点方式（伏木富山港ｼﾅﾘｵ2)'!I198+'拠点方式（伏木富山港ｼﾅﾘｵ2)'!I199*30","v":207.37365068822425},{"$f":"'拠点方式（伏木富山港ｼﾅﾘｵ2)'!J198+'拠点方式（伏木富山港ｼﾅﾘｵ2)'!J199*30","v":213.25707750606981},{"$f":"SUM(N102:S104)","v":1353.6974097534167},{"$f":"SUM(G104,N102)","v":97.064121909874274},{"$f":"SUM(H104,O102)","v":90.838060289061787},1553.2246954807233,71.400111713831251,221.71172763014661,253.02134422500117,{"$f":"SUM(U102:Z104)","v":2287.2600612486385}]
[null,null,null,null,null,"その他月（８か月）",{"$f":"'★まとめ表（ｱﾝﾓﾆｱ）'!G103*30","v":2.7543971062431458},{"$f":"'★まとめ表（ｱﾝﾓﾆｱ）'!H103*30","v":2.6025799429069085},{"$f":"'★まとめ表（ｱﾝﾓﾆｱ）'!I103*30","v":547.91166583650249},{"$f":"'★まとめ表（ｱﾝﾓﾆｱ）'!J103*30","v":2.3473341368652916},{"$f":"'★まとめ表（ｱﾝﾓﾆｱ）'!K103*30","v":8.9612980887014793},{"$f":"'★まとめ表（ｱﾝﾓﾆｱ）'!L103*30","v":24.852666699332097}]
[null,null,null,null,null,"年間合計",{"$f":"'★まとめ表（ｱﾝﾓﾆｱ）'!G104*30","v":4.1315956593647192},{"$f":"'★まとめ表（ｱﾝﾓﾆｱ）'!H104*30","v":3.9038699143603628},{"$f":"'★まとめ表（ｱﾝﾓﾆｱ）'!I104*30","v":867.52680424112896},{"$f":"'★まとめ表（ｱﾝﾓﾆｱ）'!J104*30","v":3.898038019513991},{"$f":"'★まとめ表（ｱﾝﾓﾆｱ）'!K104*30","v":14.338076941922369},{"$f":"'★まとめ表（ｱﾝﾓﾆｱ）'!L104*30","v":39.76426671893136}]
[null,null,null,null,"七尾港","ピーク月（４か月）",{"$f":"'★まとめ表（ｱﾝﾓﾆｱ）'!G105*30","v":1.3555103869306815},{"$f":"'★まとめ表（ｱﾝﾓﾆｱ）'!H105*30","v":1.1603168912126636},{"$f":"'★まとめ表（ｱﾝﾓﾆｱ）'!I105*30","v":3.5845192354805917},{"$f":"'★まとめ表（ｱﾝﾓﾆｱ）'!J105*30","v":1.4205748855033544},{"$f":"'★まとめ表（ｱﾝﾓﾆｱ）'!K105*30","v":318.39272098795686},{"$f":"'★まとめ表（ｱﾝﾓﾆｱ）'!L105*30","v":13.979625018374309},{"$f":"SUM(G107:L107)","v":921.56752401625852},{"$f":"'拠点方式（七尾港ｼﾅﾘｵ2)'!E198+'拠点方式（七尾港ｼﾅﾘｵ2)'!E199*30","v":92.932526250509554},{"$f":"'拠点方式（七尾港ｼﾅﾘｵ2)'!F198+'拠点方式（七尾港ｼﾅﾘｵ2)'!F199*30","v":86.93419037470143},{"$f":"'拠点方式（七尾港ｼﾅﾘｵ2)'!G198+'拠点方式（七尾港ｼﾅﾘｵ2)'!G199*30","v":161.255933909053},{"$f":"'拠点方式（七尾港ｼﾅﾘｵ2)'!H198+'拠点方式（七尾港ｼﾅﾘｵ2)'!H199*30","v":67.502073694317261},{"$f":"'拠点方式（七尾港ｼﾅﾘｵ2)'!I198+'拠点方式（七尾港ｼﾅﾘｵ2)'!I199*30","v":685.69789123959436},{"$f":"'拠点方式（七尾港ｼﾅﾘｵ2)'!J198+'拠点方式（七尾港ｼﾅﾘｵ2)'!J199*30","v":213.25707750606981},{"$f":"SUM(N105:S107)","v":1307.5796929742455},{"$f":"SUM(G107,N105)","v":96.999057411301592},{"$f":"SUM(H107,O105)","v":90.415141048339422},170.21723199775448,71.073003628277633,1549.9067053497629,250.53607755506795,{"$f":"SUM(U105:Z107)","v":2229.1472169905041}]
[null,null,null,null,null,"その他月（８か月）",{"$f":"'★まとめ表（ｱﾝﾓﾆｱ）'!G106*30","v":2.711020773861363},{"$f":"'★まとめ表（ｱﾝﾓﾆｱ）'!H106*30","v":2.3206337824253271},{"$f":"'★まとめ表（ｱﾝﾓﾆｱ）'!I106*30","v":5.3767788532208884},{"$f":"'★まとめ表（ｱﾝﾓﾆｱ）'!J106*30","v":2.1503550484570155},{"$f":"'★まとめ表（ｱﾝﾓﾆｱ）'!K106*30","v":545.81609312221167},{"$f":"'★まとめ表（ｱﾝﾓﾆｱ）'!L106*30","v":23.299375030623846}]
[null,null,null,null,null,"年間合計",{"$f":"'★まとめ表（ｱﾝﾓﾆｱ）'!G107*30","v":4.0665311607920449},{"$f":"'★まとめ表（ｱﾝﾓﾆｱ）'!H107*30","v":3.4809506736379907},{"$f":"'★まとめ表（ｱﾝﾓﾆｱ）'!I107*30","v":8.9612980887014793},{"$f":"'★まとめ表（ｱﾝﾓﾆｱ）'!J107*30","v":3.5709299339603704},{"$f":"'★まとめ表（ｱﾝﾓﾆｱ）'!K107*30","v":864.20881411016853},{"$f":"'★まとめ表（ｱﾝﾓﾆｱ）'!L107*30","v":37.279000048998157}]
[null,null,null,null,"敦賀港","ピーク月（４か月）",{"$f":"'★まとめ表（ｱﾝﾓﾆｱ）'!G108*30","v":2.6459562752886905},{"$f":"'★まとめ表（ｱﾝﾓﾆｱ）'!H108*30","v":2.3314778655207729},{"$f":"'★まとめ表（ｱﾝﾓﾆｱ）'!I108*30","v":9.9410666797328417},{"$f":"'★まとめ表（ｱﾝﾓﾆｱ）'!J108*30","v":0.84583848144474527},{"$f":"'★まとめ表（ｱﾝﾓﾆｱ）'!K108*30","v":13.979625018374309},{"$f":"'★まとめ表（ｱﾝﾓﾆｱ）'!L108*30","v":306.07451471228575},{"$f":"SUM(G110:L110)","v":909.96385451734693},{"$f":"'拠点方式（敦賀港ｼﾅﾘｵ2)'!E198+'拠点方式（敦賀港ｼﾅﾘｵ2)'!E199*30","v":92.932526250509554},{"$f":"'拠点方式（敦賀港ｼﾅﾘｵ2)'!F198+'拠点方式（敦賀港ｼﾅﾘｵ2)'!F199*30","v":86.93419037470143},{"$f":"'拠点方式（敦賀港ｼﾅﾘｵ2)'!G198+'拠点方式（敦賀港ｼﾅﾘｵ2)'!G199*30","v":161.255933909053},{"$f":"'拠点方式（敦賀港ｼﾅﾘｵ2)'!H198+'拠点方式（敦賀港ｼﾅﾘｵ2)'!H199*30","v":67.502073694317261},{"$f":"'拠点方式（敦賀港ｼﾅﾘｵ2)'!I198+'拠点方式（敦賀港ｼﾅﾘｵ2)'!I199*30","v":207.37365068822425},{"$f":"'拠点方式（敦賀港ｼﾅﾘｵ2)'!J198+'拠点方式（敦賀港ｼﾅﾘｵ2)'!J199*30","v":685.69789123959436},{"$f":"SUM(N108:S110)","v":1301.6962661563998},{"$f":"SUM(G110,N108)","v":100.87039507637563},{"$f":"SUM(H110,O108)","v":93.928623971263747},186.1086006083851,69.628276250415809,244.65265073722242,1516.471574030084,{"$f":"SUM(U108:Z110)","v":2211.6601206737469}]
[null,null,null,null,null,"その他月（８か月）",{"$f":"'★まとめ表（ｱﾝﾓﾆｱ）'!G109*30","v":5.291912550577381},{"$f":"'★まとめ表（ｱﾝﾓﾆｱ）'!H109*30","v":4.6629557310415457},{"$f":"'★まとめ表（ｱﾝﾓﾆｱ）'!I109*30","v":14.911600019599261},{"$f":"'★まとめ表（ｱﾝﾓﾆｱ）'!J109*30","v":1.2803640746537954},{"$f":"'★まとめ表（ｱﾝﾓﾆｱ）'!K109*30","v":23.299375030623846},{"$f":"'★まとめ表（ｱﾝﾓﾆｱ）'!L109*30","v":524.69916807820402}]
[null,null,null,null,null,"年間合計",{"$f":"'★まとめ表（ｱﾝﾓﾆｱ）'!G110*30","v":7.9378688258660715},{"$f":"'★まとめ表（ｱﾝﾓﾆｱ）'!H110*30","v":6.9944335965623177},{"$f":"'★まとめ表（ｱﾝﾓﾆｱ）'!I110*30","v":24.852666699332101},{"$f":"'★まとめ表（ｱﾝﾓﾆｱ）'!J110*30","v":2.1262025560985407},{"$f":"'★まとめ表（ｱﾝﾓﾆｱ）'!K110*30","v":37.279000048998157},{"$f":"'★まとめ表（ｱﾝﾓﾆｱ）'!L110*30","v":830.77368279048972}]
[null,null,null,null,"２港揚げ\n（敦賀、七尾）","ピーク月（４か月）",{"$f":"'★まとめ表（ｱﾝﾓﾆｱ）'!G111*30","v":1.3555103869306815},{"$f":"'★まとめ表（ｱﾝﾓﾆｱ）'!H111*30","v":1.1603168912126636},{"$f":"'★まとめ表（ｱﾝﾓﾆｱ）'!I111*30","v":3.5845192354805917},{"$f":"'★まとめ表（ｱﾝﾓﾆｱ）'!J111*30","v":1.4205748855033544},{"$f":"'★まとめ表（ｱﾝﾓﾆｱ）'!K111*30","v":18.336261250044767},{"$f":"'★まとめ表（ｱﾝﾓﾆｱ）'!L111*30","v":306.07451471228575},{"$f":"SUM(G113:L113)","v":900.62324461198887},{"$f":"'拠点方式（2港揚ｼﾅﾘｵ2)'!E199+'拠点方式（2港揚ｼﾅﾘｵ2)'!E200*30","v":92.932526250509554},{"$f":"'拠点方式（2港揚ｼﾅﾘｵ2)'!F199+'拠点方式（2港揚ｼﾅﾘｵ2)'!F200*30","v":86.93419037470143},{"$f":"'拠点方式（2港揚ｼﾅﾘｵ2)'!G199+'拠点方式（2港揚ｼﾅﾘｵ2)'!G200*30","v":161.255933909053},{"$f":"'拠点方式（2港揚ｼﾅﾘｵ2)'!H199+'拠点方式（2港揚ｼﾅﾘｵ2)'!H200*30","v":67.502073694317261},{"$f":"'拠点方式（2港揚ｼﾅﾘｵ2)'!I199+'拠点方式（2港揚ｼﾅﾘｵ2)'!I200*30","v":264.7905382456384},{"$f":"'拠点方式（2港揚ｼﾅﾘｵ2)'!J199+'拠点方式（2港揚ｼﾅﾘｵ2)'!J200*30","v":213.25707750606981},{"$f":"SUM(N111:S113)","v":886.67233998028939},{"$f":"SUM(G113,N111)","v":96.999057411301592},{"$f":"SUM(H113,O111)","v":90.415141048339422},170.21723199775448,71.073003628277633,314.56039021004563,1044.0307602965595,{"$f":"SUM(U111:Z113)","v":1787.2955845922784}]
[null,null,null,null,null,"その他月（８か月）",{"$f":"'★まとめ表（ｱﾝﾓﾆｱ）'!G112*30","v":2.711020773861363},{"$f":"'★まとめ表（ｱﾝﾓﾆｱ）'!H112*30","v":2.3206337824253271},{"$f":"'★まとめ表（ｱﾝﾓﾆｱ）'!I112*30","v":5.3767788532208884},{"$f":"'★まとめ表（ｱﾝﾓﾆｱ）'!J112*30","v":2.1503550484570155},{"$f":"'★まとめ表（ｱﾝﾓﾆｱ）'!K112*30","v":31.43359071436246},{"$f":"'★まとめ表（ｱﾝﾓﾆｱ）'!L112*30","v":524.69916807820402}]
[null,null,null,null,null,"年間合計",{"$f":"'★まとめ表（ｱﾝﾓﾆｱ）'!G113*30","v":4.0665311607920449},{"$f":"'★まとめ表（ｱﾝﾓﾆｱ）'!H113*30","v":3.4809506736379907},{"$f":"'★まとめ表（ｱﾝﾓﾆｱ）'!I113*30","v":8.9612980887014793},{"$f":"'★まとめ表（ｱﾝﾓﾆｱ）'!J113*30","v":3.5709299339603704},{"$f":"'★まとめ表（ｱﾝﾓﾆｱ）'!K113*30","v":49.769851964407223},{"$f":"'★まとめ表（ｱﾝﾓﾆｱ）'!L113*30","v":830.77368279048972}]
[null,null,"2050年","直送方式","－","ピーク月（４か月）",{"$f":"'★まとめ表（ｱﾝﾓﾆｱ）'!G114*30","v":39.487206187412681},{"$f":"'★まとめ表（ｱﾝﾓﾆｱ）'!H114*30","v":39.085563578706065},{"$f":"'★まとめ表（ｱﾝﾓﾆｱ）'!I114*30","v":170.6597185197387},{"$f":"'★まとめ表（ｱﾝﾓﾆｱ）'!J114*30","v":106.41913543419157},{"$f":"'★まとめ表（ｱﾝﾓﾆｱ）'!K114*30","v":255.01050613761487},{"$f":"'★まとめ表（ｱﾝﾓﾆｱ）'!L114*30","v":286.00188926686133},{"$f":"SUM(G116:L116)","v":2411.3390867044691},{"$f":"'直送方式（ｼﾅﾘｵ2）_アンモニア'!E203+'直送方式（ｼﾅﾘｵ2）_アンモニア'!E204*30","v":101.58487277623618},{"$f":"'直送方式（ｼﾅﾘｵ2）_アンモニア'!F203+'直送方式（ｼﾅﾘｵ2）_アンモニア'!F204*30","v":89.958362962493936},{"$f":"'直送方式（ｼﾅﾘｵ2）_アンモニア'!G203+'直送方式（ｼﾅﾘｵ2）_アンモニア'!G204*30","v":378.38864816799128},{"$f":"'直送方式（ｼﾅﾘｵ2）_アンモニア'!H203+'直送方式（ｼﾅﾘｵ2）_アンモニア'!H204*30","v":70.920790930279779},{"$f":"'直送方式（ｼﾅﾘｵ2）_アンモニア'!I203+'直送方式（ｼﾅﾘｵ2）_アンモニア'!I204*30","v":560.59170291253383},{"$f":"'直送方式（ｼﾅﾘｵ2）_アンモニア'!J203+'直送方式（ｼﾅﾘｵ2）_アンモニア'!J204*30","v":837.37586038806649},{"$f":"SUM(N114:S116)","v":2038.8202381376013},{"$f":"SUM(G116,N114)","v":220.0464913384742},{"$f":"SUM(H116,O114)","v":207.21505369861211},805.03794446733809,363.57341337430665,1240.6197192795069,1613.6667026838329,{"$f":"SUM(U114:Z116)","v":4450.1593248420713}]
[null,null,null,null,null,"その他月（８か月）",{"$f":"'★まとめ表（ｱﾝﾓﾆｱ）'!G115*30","v":78.974412374825363},{"$f":"'★まとめ表（ｱﾝﾓﾆｱ）'!H115*30","v":78.17112715741213},{"$f":"'★まとめ表（ｱﾝﾓﾆｱ）'!I115*30","v":255.98957777960806},{"$f":"'★まとめ表（ｱﾝﾓﾆｱ）'!J115*30","v":186.23348700983527},{"$f":"'★まとめ表（ｱﾝﾓﾆｱ）'!K115*30","v":425.01751022935821},{"$f":"'★まとめ表（ｱﾝﾓﾆｱ）'!L115*30","v":490.2889530289051}]
[null,null,null,null,null,"年間合計",{"$f":"'★まとめ表（ｱﾝﾓﾆｱ）'!G116*30","v":118.46161856223803},{"$f":"'★まとめ表（ｱﾝﾓﾆｱ）'!H116*30","v":117.25669073611817},{"$f":"'★まとめ表（ｱﾝﾓﾆｱ）'!I116*30","v":426.64929629934676},{"$f":"'★まとめ表（ｱﾝﾓﾆｱ）'!J116*30","v":292.65262244402686},{"$f":"'★まとめ表（ｱﾝﾓﾆｱ）'!K116*30","v":680.02801636697302},{"$f":"'★まとめ表（ｱﾝﾓﾆｱ）'!L116*30","v":776.29084229576642}]
[null,null,null,"拠点方式","伏木富山港","ピーク月（４か月）",{"$f":"'★まとめ表（ｱﾝﾓﾆｱ）'!G117*30","v":3.0348929527069011},{"$f":"'★まとめ表（ｱﾝﾓﾆｱ）'!H117*30","v":2.8676153883844733},{"$f":"'★まとめ表（ｱﾝﾓﾆｱ）'!I117*30","v":821.8674987547538},{"$f":"'★まとめ表（ｱﾝﾓﾆｱ）'!J117*30","v":3.4172416711581635},{"$f":"'★まとめ表（ｱﾝﾓﾆｱ）'!K117*30","v":12.545817324182071},{"$f":"'★まとめ表（ｱﾝﾓﾆｱ）'!L117*30","v":37.279000048998149},{"$f":"SUM(G119:L119)","v":2346.8511706702006},{"$f":"'拠点方式（伏木富山港ｼﾅﾘｵ2)'!E211+'拠点方式（伏木富山港ｼﾅﾘｵ2)'!E212*30","v":101.58487277623618},{"$f":"'拠点方式（伏木富山港ｼﾅﾘｵ2)'!F211+'拠点方式（伏木富山港ｼﾅﾘｵ2)'!F212*30","v":89.958362962493936},{"$f":"'拠点方式（伏木富山港ｼﾅﾘｵ2)'!G211+'拠点方式（伏木富山港ｼﾅﾘｵ2)'!G212*30","v":1609.6481202026139},{"$f":"'拠点方式（伏木富山港ｼﾅﾘｵ2)'!H211+'拠点方式（伏木富山港ｼﾅﾘｵ2)'!H212*30","v":70.920790930279779},{"$f":"'拠点方式（伏木富山港ｼﾅﾘｵ2)'!I211+'拠点方式（伏木富山港ｼﾅﾘｵ2)'!I212*30","v":639.77123251820944},{"$f":"'拠点方式（伏木富山港ｼﾅﾘｵ2)'!J211+'拠点方式（伏木富山港ｼﾅﾘｵ2)'!J212*30","v":645.60063334123413},{"$f":"SUM(N117:S119)","v":3157.4840127310672},{"$f":"SUM(G119,N117)","v":110.68955163435689},{"$f":"SUM(H119,O117)","v":98.561209127647359},3801.2947835486239,77.43944036673534,673.82416525527503,742.52603346862929,{"$f":"SUM(U117:Z119)","v":5504.3351834012674}]
[null,null,null,null,null,"その他月（８か月）",{"$f":"'★まとめ表（ｱﾝﾓﾆｱ）'!G118*30","v":6.0697859054138021},{"$f":"'★まとめ表（ｱﾝﾓﾆｱ）'!H118*30","v":5.7352307767689465},{"$f":"'★まとめ表（ｱﾝﾓﾆｱ）'!I118*30","v":1369.7791645912566},{"$f":"'★まとめ表（ｱﾝﾓﾆｱ）'!J118*30","v":3.1014077652973993},{"$f":"'★まとめ表（ｱﾝﾓﾆｱ）'!K118*30","v":21.507115412883554},{"$f":"'★まとめ表（ｱﾝﾓﾆｱ）'!L118*30","v":59.646400078397043}]
[null,null,null,null,null,"年間合計",{"$f":"'★まとめ表（ｱﾝﾓﾆｱ）'!G119*30","v":9.1046788581207032},{"$f":"'★まとめ表（ｱﾝﾓﾆｱ）'!H119*30","v":8.6028461651534212},{"$f":"'★まとめ表（ｱﾝﾓﾆｱ）'!I119*30","v":2191.64666334601},{"$f":"'★まとめ表（ｱﾝﾓﾆｱ）'!J119*30","v":6.5186494364555632},{"$f":"'★まとめ表（ｱﾝﾓﾆｱ）'!K119*30","v":34.052932737065625},{"$f":"'★まとめ表（ｱﾝﾓﾆｱ）'!L119*30","v":96.925400127395193}]
[null,null,null,null,"七尾港","ピーク月（４か月）",{"$f":"'★まとめ表（ｱﾝﾓﾆｱ）'!G120*30","v":2.9870993629004925},{"$f":"'★まとめ表（ｱﾝﾓﾆｱ）'!H120*30","v":2.5569570546428215},{"$f":"'★まとめ表（ｱﾝﾓﾆｱ）'!I120*30","v":7.1690384709611834},{"$f":"'★まとめ表（ｱﾝﾓﾆｱ）'!J120*30","v":3.1304801323197164},{"$f":"'★まとめ表（ｱﾝﾓﾆｱ）'!K120*30","v":818.7241396833175},{"$f":"'★まとめ表（ｱﾝﾓﾆｱ）'!L120*30","v":34.949062545935767},{"$f":"SUM(G122:L122)","v":2308.5907568658686},{"$f":"'拠点方式（七尾港ｼﾅﾘｵ2)'!E211+'拠点方式（七尾港ｼﾅﾘｵ2)'!E212*30","v":101.58487277623618},{"$f":"'拠点方式（七尾港ｼﾅﾘｵ2)'!F211+'拠点方式（七尾港ｼﾅﾘｵ2)'!F212*30","v":89.958362962493936},{"$f":"'拠点方式（七尾港ｼﾅﾘｵ2)'!G211+'拠点方式（七尾港ｼﾅﾘｵ2)'!G212*30","v":378.38864816799128},{"$f":"'拠点方式（七尾港ｼﾅﾘｵ2)'!H211+'拠点方式（七尾港ｼﾅﾘｵ2)'!H212*30","v":70.920790930279779},{"$f":"'拠点方式（七尾港ｼﾅﾘｵ2)'!I211+'拠点方式（七尾港ｼﾅﾘｵ2)'!I212*30","v":1609.6481202026139},{"$f":"'拠点方式（七尾港ｼﾅﾘｵ2)'!J211+'拠点方式（七尾港ｼﾅﾘｵ2)'!J212*30","v":645.60063334123413},{"$f":"SUM(N120:S122)","v":2896.101428380849},{"$f":"SUM(G122,N120)","v":110.54617086493766},{"$f":"SUM(H122,O120)","v":97.629234126422404},390.93446549217333,76.201626111056513,3792.9124926914606,736.46819596066712,{"$f":"SUM(U120:Z122)","v":5204.6921852467176}]
[null,null,null,null,null,"その他月（８か月）",{"$f":"'★まとめ表（ｱﾝﾓﾆｱ）'!G121*30","v":5.974198725800985},{"$f":"'★まとめ表（ｱﾝﾓﾆｱ）'!H121*30","v":5.1139141092856431},{"$f":"'★まとめ表（ｱﾝﾓﾆｱ）'!I121*30","v":5.3767788532208884},{"$f":"'★まとめ表（ｱﾝﾓﾆｱ）'!J121*30","v":2.1503550484570155},{"$f":"'★まとめ表（ｱﾝﾓﾆｱ）'!K121*30","v":1364.5402328055293},{"$f":"'★まとめ表（ｱﾝﾓﾆｱ）'!L121*30","v":55.918500073497235}]
[null,null,null,null,null,"年間合計",{"$f":"'★まとめ表（ｱﾝﾓﾆｱ）'!G122*30","v":8.9612980887014775},{"$f":"'★まとめ表（ｱﾝﾓﾆｱ）'!H122*30","v":7.6708711639284646},{"$f":"'★まとめ表（ｱﾝﾓﾆｱ）'!I122*30","v":12.545817324182071},{"$f":"'★まとめ表（ｱﾝﾓﾆｱ）'!J122*30","v":5.280835180776732},{"$f":"'★まとめ表（ｱﾝﾓﾆｱ）'!K122*30","v":2183.2643724888467},{"$f":"'★まとめ表（ｱﾝﾓﾆｱ）'!L122*30","v":90.867562619432988}]
[null,null,null,null,"敦賀港","ピーク月（４か月）",{"$f":"'★まとめ表（ｱﾝﾓﾆｱ）'!G123*30","v":5.8308179563817619},{"$f":"'★まとめ表（ｱﾝﾓﾆｱ）'!H123*30","v":5.1378109041888473},{"$f":"'★まとめ表（ｱﾝﾓﾆｱ）'!I123*30","v":19.882133359465683},{"$f":"'★まとめ表（ｱﾝﾓﾆｱ）'!J123*30","v":1.8639500024499074},{"$f":"'★まとめ表（ｱﾝﾓﾆｱ）'!K123*30","v":32.619125042873378},{"$f":"'★まとめ表（ｱﾝﾓﾆｱ）'!L123*30","v":787.04875211730609},{"$f":"SUM(G125:L125)","v":2278.4716777147687},{"$f":"'拠点方式（敦賀港ｼﾅﾘｵ2)'!E211+'拠点方式（敦賀港ｼﾅﾘｵ2)'!E212*30","v":101.58487277623618},{"$f":"'拠点方式（敦賀港ｼﾅﾘｵ2)'!F211+'拠点方式（敦賀港ｼﾅﾘｵ2)'!F212*30","v":89.958362962493936},{"$f":"'拠点方式（敦賀港ｼﾅﾘｵ2)'!G211+'拠点方式（敦賀港ｼﾅﾘｵ2)'!G212*30","v":378.38864816799128},{"$f":"'拠点方式（敦賀港ｼﾅﾘｵ2)'!H211+'拠点方式（敦賀港ｼﾅﾘｵ2)'!H212*30","v":70.920790930279779},{"$f":"'拠点方式（敦賀港ｼﾅﾘｵ2)'!I211+'拠点方式（敦賀港ｼﾅﾘｵ2)'!I212*30","v":639.77123251820944},{"$f":"'拠点方式（敦賀港ｼﾅﾘｵ2)'!J211+'拠点方式（敦賀港ｼﾅﾘｵ2)'!J212*30","v":1609.6481202026139},{"$f":"SUM(N123:S125)","v":2890.2720275578245},{"$f":"SUM(G125,N123)","v":119.07732664538148},105.37179567506048,433.06451490652188,74.476417895619178,728.30885763458002,3708.44479251543,{"$f":"SUM(U123:Z125)","v":5168.7437052725927}]
[null,null,null,null,null,"その他月（８か月）",{"$f":"'★まとめ表（ｱﾝﾓﾆｱ）'!G124*30","v":11.661635912763524},{"$f":"'★まとめ表（ｱﾝﾓﾆｱ）'!H124*30","v":10.275621808377695},{"$f":"'★まとめ表（ｱﾝﾓﾆｱ）'!I124*30","v":34.793733379064939},{"$f":"'★まとめ表（ｱﾝﾓﾆｱ）'!J124*30","v":1.6916769628894905},{"$f":"'★まとめ表（ｱﾝﾓﾆｱ）'!K124*30","v":55.918500073497235},{"$f":"'★まとめ表（ｱﾝﾓﾆｱ）'!L124*30","v":1311.7479201955102}]
[null,null,null,null,null,"年間合計",{"$f":"'★まとめ表（ｱﾝﾓﾆｱ）'!G125*30","v":17.492453869145287},{"$f":"'★まとめ表（ｱﾝﾓﾆｱ）'!H125*30","v":15.413432712566543},{"$f":"'★まとめ表（ｱﾝﾓﾆｱ）'!I125*30","v":54.675866738530623},{"$f":"'★まとめ表（ｱﾝﾓﾆｱ）'!J125*30","v":3.5556269653393979},{"$f":"'★まとめ表（ｱﾝﾓﾆｱ）'!K125*30","v":88.53762511637062},{"$f":"'★まとめ表（ｱﾝﾓﾆｱ）'!L125*30","v":2098.7966723128161}]
[null,null,null,null,"２港揚げ\n（七尾、敦賀）","ピーク月（４か月）",{"$f":"'★まとめ表（ｱﾝﾓﾆｱ）'!G126*30","v":2.9870993629004925},{"$f":"'★まとめ表（ｱﾝﾓﾆｱ）'!H126*30","v":2.5569570546428215},{"$f":"'★まとめ表（ｱﾝﾓﾆｱ）'!I126*30","v":7.1690384709611834},{"$f":"'★まとめ表（ｱﾝﾓﾆｱ）'!J126*30","v":3.1304801323197164},{"$f":"'★まとめ表（ｱﾝﾓﾆｱ）'!K126*30","v":47.150386071543686},{"$f":"'★まとめ表（ｱﾝﾓﾆｱ）'!L126*30","v":787.04875211730609},{"$f":"SUM(G128:L128)","v":2258.9898569278548},{"$f":"'拠点方式（2港揚ｼﾅﾘｵ2)'!E212+'拠点方式（2港揚ｼﾅﾘｵ2)'!E213*30","v":101.58487277623618},{"$f":"'拠点方式（2港揚ｼﾅﾘｵ2)'!F212+'拠点方式（2港揚ｼﾅﾘｵ2)'!F213*30","v":89.958362962493936},{"$f":"'拠点方式（2港揚ｼﾅﾘｵ2)'!G212+'拠点方式（2港揚ｼﾅﾘｵ2)'!G213*30","v":378.38864816799128},{"$f":"'拠点方式（2港揚ｼﾅﾘｵ2)'!H212+'拠点方式（2港揚ｼﾅﾘｵ2)'!H213*30","v":70.920790930279779},{"$f":"'拠点方式（2港揚ｼﾅﾘｵ2)'!I212+'拠点方式（2港揚ｼﾅﾘｵ2)'!I213*30","v":702.52587625754904},{"$f":"'拠点方式（2港揚ｼﾅﾘｵ2)'!J212+'拠点方式（2港揚ｼﾅﾘｵ2)'!J213*30","v":645.60063334123413},{"$f":"SUM(N126:S128)","v":1988.9791844357842},{"$f":"SUM(G128,N126)","v":110.54617086493766},97.629234126422404,390.93446549217333,76.201626111056513,828.26023911499885,2744.3973056540503,{"$f":"SUM(U126:Z128)","v":4247.969041363639}]
[null,null,null,null,null,"その他月（８か月）",{"$f":"'★まとめ表（ｱﾝﾓﾆｱ）'!G127*30","v":5.974198725800985},{"$f":"'★まとめ表（ｱﾝﾓﾆｱ）'!H127*30","v":5.1139141092856431},{"$f":"'★まとめ表（ｱﾝﾓﾆｱ）'!I127*30","v":5.3767788532208884},{"$f":"'★まとめ表（ｱﾝﾓﾆｱ）'!J127*30","v":2.1503550484570155},{"$f":"'★まとめ表（ｱﾝﾓﾆｱ）'!K127*30","v":78.58397678590616},{"$f":"'★まとめ表（ｱﾝﾓﾆｱ）'!L127*30","v":1311.7479201955102}]
[null,null,null,null,null,"年間合計",{"$f":"'★まとめ表（ｱﾝﾓﾆｱ）'!G128*30","v":8.9612980887014775},{"$f":"'★まとめ表（ｱﾝﾓﾆｱ）'!H128*30","v":7.6708711639284646},{"$f":"'★まとめ表（ｱﾝﾓﾆｱ）'!I128*30","v":12.545817324182071},{"$f":"'★まとめ表（ｱﾝﾓﾆｱ）'!J128*30","v":5.280835180776732},{"$f":"'★まとめ表（ｱﾝﾓﾆｱ）'!K128*30","v":125.73436285744984},{"$f":"'★まとめ表（ｱﾝﾓﾆｱ）'!L128*30","v":2098.7966723128161}]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"億円/30年"]
[null,"アンモニア",null,null,null,null,"海上輸送費用（３0年分）",null,null,null,null,null,null,"貯蔵費用（使用期間３０年）",null,null,null,null,null,null,"合計（供用中のトータルコストを考慮）"]
[null,null,null,null,null,null,"新潟港","直江津港","伏木\n富山港","金沢港","七尾港","敦賀港","合計","新潟港","直江津港","伏木\n富山港","金沢港","七尾港","敦賀港","合計","新潟港","直江津港","伏木\n富山港","金沢港","七尾港","敦賀港","合計"]
[null,"シナリオ３","実証期","直送方式","－","ピーク月（４か月）",{"$f":"'★まとめ表（ｱﾝﾓﾆｱ）'!G134*30","v":0},{"$f":"'★まとめ表（ｱﾝﾓﾆｱ）'!H134*30","v":0},{"$f":"'★まとめ表（ｱﾝﾓﾆｱ）'!I134*30","v":34.426644187766144},{"$f":"'★まとめ表（ｱﾝﾓﾆｱ）'!J134*30","v":0},{"$f":"'★まとめ表（ｱﾝﾓﾆｱ）'!K134*30","v":45.378395725237475},{"$f":"'★まとめ表（ｱﾝﾓﾆｱ）'!L134*30","v":44.845114676080662},{"$f":"SUM(G136:L136)","v":373.95046376725281},{"$f":"'直送方式（ｼﾅﾘｵ3）_アンモニア'!E163+'直送方式（ｼﾅﾘｵ3）_アンモニア'!E164*30","v":{"$error":"#NAME?"}},{"$f":"'直送方式（ｼﾅﾘｵ3）_アンモニア'!F163+'直送方式（ｼﾅﾘｵ3）_アンモニア'!F164*30","v":{"$error":"#NAME?"}},{"$f":"'直送方式（ｼﾅﾘｵ3）_アンモニア'!G163+'直送方式（ｼﾅﾘｵ3）_アンモニア'!G164*30","v":{"$error":"#NAME?"}},{"$f":"'直送方式（ｼﾅﾘｵ3）_アンモニア'!H163+'直送方式（ｼﾅﾘｵ3）_アンモニア'!H164*30","v":{"$error":"#NAME?"}},{"$f":"'直送方式（ｼﾅﾘｵ3）_アンモニア'!I163+'直送方式（ｼﾅﾘｵ3）_アンモニア'!I164*30","v":{"$error":"#NAME?"}},{"$f":"'直送方式（ｼﾅﾘｵ3）_アンモニア'!J163+'直送方式（ｼﾅﾘｵ3）_アンモニア'!J164*30","v":{"$error":"#NAME?"}},{"$f":"SUM(N134:S136)","v":{"$error":"#NAME?"}},{"$f":"SUM(G136,N134)","v":{"$error":"#NAME?"}},{"$f":"SUM(H136,O134)","v":{"$error":"#NAME?"}},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$error":"#NAME?"},{"$f":"SUM(U134:Z136)","v":{"$error":"#NAME?"}}]
[null,null,null,null,null,"その他月（８か月）",{"$f":"'★まとめ表（ｱﾝﾓﾆｱ）'!G135*30","v":0},{"$f":"'★まとめ表（ｱﾝﾓﾆｱ）'!H135*30","v":0},{"$f":"'★まとめ表（ｱﾝﾓﾆｱ）'!I135*30","v":68.853288375532287},{"$f":"'★まとめ表（ｱﾝﾓﾆｱ）'!J135*30","v":0},{"$f":"'★まとめ表（ｱﾝﾓﾆｱ）'!K135*30","v":90.75679145047495},{"$f":"'★まとめ表（ｱﾝﾓﾆｱ）'!L135*30","v":89.690229352161325}]
[null,null,null,null,null,"年間合計",{"$f":"'★まとめ表（ｱﾝﾓﾆｱ）'!G136*30","v":0},{"$f":"'★まとめ表（ｱﾝﾓﾆｱ）'!H136*30","v":0},{"$f":"'★まとめ表（ｱﾝﾓﾆｱ）'!I136*30","v":103.27993256329842},{"$f":"'★まとめ表（ｱﾝﾓﾆｱ）'!J136*30","v":0},{"$f":"'★まとめ表（ｱﾝﾓﾆｱ）'!K136*30","v":136.13518717571242},{"$f":"'★まとめ表（ｱﾝﾓﾆｱ）'!L136*30","v":134.53534402824198}]
[null,null,null,"拠点方式","伏木富山港","ピーク月（４か月）",{"$f":"'★まとめ表（ｱﾝﾓﾆｱ）'!G137*30","v":0},{"$f":"'★まとめ表（ｱﾝﾓﾆｱ）'!H137*30","v":0},{"$f":"'★まとめ表（ｱﾝﾓﾆｱ）'!I137*30","v":64.316272866693851},{"$f":"'★まとめ表（ｱﾝﾓﾆｱ）'!J137*30","v":1.5507038826486996},{"$f":"'★まとめ表（ｱﾝﾓﾆｱ）'!K137*30","v":0.81330623215840914},{"$f":"'★まとめ表（ｱﾝﾓﾆｱ）'!L137*30","v":2.2555692838526542},{"$f":"SUM(G139:L139)","v":206.80755679606085},{"$f":"'拠点方式（伏木富山港ｼﾅﾘｵ3)'!E172+'拠点方式（伏木富山港ｼﾅﾘｵ3)'!E173*30","v":0},{"$f":"'拠点方式（伏木富山港ｼﾅﾘｵ3)'!F172+'拠点方式（伏木富山港ｼﾅﾘｵ3)'!F173*30","v":0},{"$f":"'拠点方式（伏木富山港ｼﾅﾘｵ3)'!G172+'拠点方式（伏木富山港ｼﾅﾘｵ3)'!G173*30","v":145.17019193795781},{"$f":"'拠点方式（伏木富山港ｼﾅﾘｵ3)'!H172+'拠点方式（伏木富山港ｼﾅﾘｵ3)'!H173*30","v":0},{"$f":"'拠点方式（伏木富山港ｼﾅﾘｵ3)'!I172+'拠点方式（伏木富山港ｼﾅﾘｵ3)'!I173*30","v":80.721178560020689},{"$f":"'拠点方式（伏木富山港ｼﾅﾘｵ3)'!J172+'拠点方式（伏木富山港ｼﾅﾘｵ3)'!J173*30","v":80.721178560020689},{"$f":"SUM(N137:S139)","v":306.61254905799922},{"$f":"SUM(G139,N137)","v":0},{"$f":"SUM(H139,O137)","v":0},338.11901053803939,4.6521116479460991,83.161097256495921,87.487886411578657,{"$f":"SUM(U137:Z139)","v":513.42010585406001}]
[null,null,null,null,null,"その他月（８か月）",{"$f":"'★まとめ表（ｱﾝﾓﾆｱ）'!G138*30","v":0},{"$f":"'★まとめ表（ｱﾝﾓﾆｱ）'!H138*30","v":0},{"$f":"'★まとめ表（ｱﾝﾓﾆｱ）'!I138*30","v":128.6325457333877},{"$f":"'★まとめ表（ｱﾝﾓﾆｱ）'!J138*30","v":3.1014077652973993},{"$f":"'★まとめ表（ｱﾝﾓﾆｱ）'!K138*30","v":1.6266124643168183},{"$f":"'★まとめ表（ｱﾝﾓﾆｱ）'!L138*30","v":4.5111385677053084}]
[null,null,null,null,null,"年間合計",{"$f":"'★まとめ表（ｱﾝﾓﾆｱ）'!G139*30","v":0},{"$f":"'★まとめ表（ｱﾝﾓﾆｱ）'!H139*30","v":0},{"$f":"'★まとめ表（ｱﾝﾓﾆｱ）'!I139*30","v":192.94881860008158},{"$f":"'★まとめ表（ｱﾝﾓﾆｱ）'!J139*30","v":4.6521116479460991},{"$f":"'★まとめ表（ｱﾝﾓﾆｱ）'!K139*30","v":2.4399186964752273},{"$f":"'★まとめ表（ｱﾝﾓﾆｱ）'!L139*30","v":6.7667078515579622}]
[null,null,null,null,"七尾港","ピーク月（４か月）",{"$f":"'★まとめ表（ｱﾝﾓﾆｱ）'!G140*30","v":0},{"$f":"'★まとめ表（ｱﾝﾓﾆｱ）'!H140*30","v":0},{"$f":"'★まとめ表（ｱﾝﾓﾆｱ）'!I140*30","v":0.61555965127586332},{"$f":"'★まとめ表（ｱﾝﾓﾆｱ）'!J140*30","v":0},{"$f":"'★まとめ表（ｱﾝﾓﾆｱ）'!K140*30","v":64.163989774229123},{"$f":"'★まとめ表（ｱﾝﾓﾆｱ）'!L140*30","v":2.1145962036118635},{"$f":"SUM(G142:L142)","v":200.68243688735055},{"$f":"'拠点方式（七尾港ｼﾅﾘｵ3)'!E172+'拠点方式（七尾港ｼﾅﾘｵ3)'!E173*30","v":0},{"$f":"'拠点方式（七尾港ｼﾅﾘｵ3)'!F172+'拠点方式（七尾港ｼﾅﾘｵ3)'!F173*30","v":0},{"$f":"'拠点方式（七尾港ｼﾅﾘｵ3)'!G172+'拠点方式（七尾港ｼﾅﾘｵ3)'!G173*30","v":48.836913037086475},{"$f":"'拠点方式（七尾港ｼﾅﾘｵ3)'!H172+'拠点方式（七尾港ｼﾅﾘｵ3)'!H173*30","v":0},{"$f":"'拠点方式（七尾港ｼﾅﾘｵ3)'!I172+'拠点方式（七尾港ｼﾅﾘｵ3)'!I173*30","v":145.17019193795781},{"$f":"'拠点方式（七尾港ｼﾅﾘｵ3)'!J172+'拠点方式（七尾港ｼﾅﾘｵ3)'!J173*30","v":80.721178560020689},{"$f":"SUM(N140:S142)","v":274.72828353506497},{"$f":"SUM(G142,N140)","v":0},0,50.683591990914067,0,337.66216126064518,87.064967170856278,{"$f":"SUM(U140:Z142)","v":475.41072042241552}]
[null,null,null,null,null,"その他月（８か月）",{"$f":"'★まとめ表（ｱﾝﾓﾆｱ）'!G141*30","v":0},{"$f":"'★まとめ表（ｱﾝﾓﾆｱ）'!H141*30","v":0},{"$f":"'★まとめ表（ｱﾝﾓﾆｱ）'!I141*30","v":1.2311193025517266},{"$f":"'★まとめ表（ｱﾝﾓﾆｱ）'!J141*30","v":0},{"$f":"'★まとめ表（ｱﾝﾓﾆｱ）'!K141*30","v":128.32797954845825},{"$f":"'★まとめ表（ｱﾝﾓﾆｱ）'!L141*30","v":4.229192407223727}]
[null,null,null,null,null,"年間合計",{"$f":"'★まとめ表（ｱﾝﾓﾆｱ）'!G142*30","v":0},{"$f":"'★まとめ表（ｱﾝﾓﾆｱ）'!H142*30","v":0},{"$f":"'★まとめ表（ｱﾝﾓﾆｱ）'!I142*30","v":1.8466789538275898},{"$f":"'★まとめ表（ｱﾝﾓﾆｱ）'!J142*30","v":0},{"$f":"'★まとめ表（ｱﾝﾓﾆｱ）'!K142*30","v":192.49196932268737},{"$f":"'★まとめ表（ｱﾝﾓﾆｱ）'!L142*30","v":6.3437886108355892}]
[null,null,null,null,"敦賀港","ピーク月（４か月）",{"$f":"'★まとめ表（ｱﾝﾓﾆｱ）'!G143*30","v":0},{"$f":"'★まとめ表（ｱﾝﾓﾆｱ）'!H143*30","v":0},{"$f":"'★まとめ表（ｱﾝﾓﾆｱ）'!I143*30","v":1.7071520995383942},{"$f":"'★まとめ表（ｱﾝﾓﾆｱ）'!J143*30","v":0},{"$f":"'★まとめ表（ｱﾝﾓﾆｱ）'!K143*30","v":2.1145962036118635},{"$f":"'★まとめ表（ｱﾝﾓﾆｱ）'!L143*30","v":63.409942848637677},{"$f":"SUM(G145:L145)","v":203.38675041825329},{"$f":"'拠点方式（敦賀港ｼﾅﾘｵ3)'!E172+'拠点方式（敦賀港ｼﾅﾘｵ3)'!E173*30","v":0},{"$f":"'拠点方式（敦賀港ｼﾅﾘｵ3)'!F172+'拠点方式（敦賀港ｼﾅﾘｵ3)'!F173*30","v":0},{"$f":"'拠点方式（敦賀港ｼﾅﾘｵ3)'!G172+'拠点方式（敦賀港ｼﾅﾘｵ3)'!G173*30","v":48.836913037086475},{"$f":"'拠点方式（敦賀港ｼﾅﾘｵ3)'!H172+'拠点方式（敦賀港ｼﾅﾘｵ3)'!H173*30","v":0},{"$f":"'拠点方式（敦賀港ｼﾅﾘｵ3)'!I172+'拠点方式（敦賀港ｼﾅﾘｵ3)'!I173*30","v":80.721178560020689},{"$f":"'拠点方式（敦賀港ｼﾅﾘｵ3)'!J172+'拠点方式（敦賀港ｼﾅﾘｵ3)'!J173*30","v":145.17019193795781},{"$f":"SUM(N143:S145)","v":274.72828353506497},{"$f":"SUM(G145,N143)","v":0},{"$f":"SUM(H145,O143)","v":0},53.958369335701654,1.6916769628894905,87.064967170856278,335.40002048387083,{"$f":"SUM(U143:Z145)","v":478.11503395331829}]
[null,null,null,null,null,"その他月（８か月）",{"$f":"'★まとめ表（ｱﾝﾓﾆｱ）'!G144*30","v":0},{"$f":"'★まとめ表（ｱﾝﾓﾆｱ）'!H144*30","v":0},{"$f":"'★まとめ表（ｱﾝﾓﾆｱ）'!I144*30","v":3.4143041990767884},{"$f":"'★まとめ表（ｱﾝﾓﾆｱ）'!J144*30","v":1.6916769628894905},{"$f":"'★まとめ表（ｱﾝﾓﾆｱ）'!K144*30","v":4.229192407223727},{"$f":"'★まとめ表（ｱﾝﾓﾆｱ）'!L144*30","v":126.81988569727535}]
[null,null,null,null,null,"年間合計",{"$f":"'★まとめ表（ｱﾝﾓﾆｱ）'!G145*30","v":0},{"$f":"'★まとめ表（ｱﾝﾓﾆｱ）'!H145*30","v":0},{"$f":"'★まとめ表（ｱﾝﾓﾆｱ）'!I145*30","v":5.1214562986151817},{"$f":"'★まとめ表（ｱﾝﾓﾆｱ）'!J145*30","v":1.6916769628894905},{"$f":"'★まとめ表（ｱﾝﾓﾆｱ）'!K145*30","v":6.3437886108355892},{"$f":"'★まとめ表（ｱﾝﾓﾆｱ）'!L145*30","v":190.22982854591302}]
[null,null,null,null,"２港揚げ\n（敦賀、七尾）","ピーク月（４か月）",{"$f":"'★まとめ表（ｱﾝﾓﾆｱ）'!G146*30","v":0},{"$f":"'★まとめ表（ｱﾝﾓﾆｱ）'!H146*30","v":0},{"$f":"'★まとめ表（ｱﾝﾓﾆｱ）'!I146*30","v":0.61555965127586332},{"$f":"'★まとめ表（ｱﾝﾓﾆｱ）'!J146*30","v":0},{"$f":"'★まとめ表（ｱﾝﾓﾆｱ）'!K146*30","v":3.9941785766783737},{"$f":"'★まとめ表（ｱﾝﾓﾆｱ）'!L146*30","v":95.98500728008031},{"$f":"SUM(G148:L148)","v":301.04592349741614},{"$f":"'拠点方式（2港揚ｼﾅﾘｵ3)'!E173+'拠点方式（2港揚ｼﾅﾘｵ3)'!E174*30","v":0},{"$f":"'拠点方式（2港揚ｼﾅﾘｵ3)'!F173+'拠点方式（2港揚ｼﾅﾘｵ3)'!F174*30","v":0},{"$f":"'拠点方式（2港揚ｼﾅﾘｵ3)'!G173+'拠点方式（2港揚ｼﾅﾘｵ3)'!G174*30","v":48.836913037086475},{"$f":"'拠点方式（2港揚ｼﾅﾘｵ3)'!H173+'拠点方式（2港揚ｼﾅﾘｵ3)'!H174*30","v":0},{"$f":"'拠点方式（2港揚ｼﾅﾘｵ3)'!I173+'拠点方式（2港揚ｼﾅﾘｵ3)'!I174*30","v":104.38743325419931},{"$f":"'拠点方式（2港揚ｼﾅﾘｵ3)'!J173+'拠点方式（2港揚ｼﾅﾘｵ3)'!J174*30","v":80.721178560020689},{"$f":"SUM(N146:S148)","v":233.94552485130646},{"$f":"SUM(G148,N146)","v":0},{"$f":"SUM(H148,O146)","v":0},50.683591990914067,0,115.63165595754693,368.67620040026162,{"$f":"SUM(U146:Z148)","v":534.99144834872254}]
[null,null,null,null,null,"その他月（８か月）",{"$f":"'★まとめ表（ｱﾝﾓﾆｱ）'!G147*30","v":0},{"$f":"'★まとめ表（ｱﾝﾓﾆｱ）'!H147*30","v":0},{"$f":"'★まとめ表（ｱﾝﾓﾆｱ）'!I147*30","v":1.2311193025517266},{"$f":"'★まとめ表（ｱﾝﾓﾆｱ）'!J147*30","v":0},{"$f":"'★まとめ表（ｱﾝﾓﾆｱ）'!K147*30","v":7.2500441266692466},{"$f":"'★まとめ表（ｱﾝﾓﾆｱ）'!L147*30","v":191.97001456016062}]
[null,null,null,null,null,"年間合計",{"$f":"'★まとめ表（ｱﾝﾓﾆｱ）'!G148*30","v":0},{"$f":"'★まとめ表（ｱﾝﾓﾆｱ）'!H148*30","v":0},{"$f":"'★まとめ表（ｱﾝﾓﾆｱ）'!I148*30","v":1.8466789538275898},{"$f":"'★まとめ表（ｱﾝﾓﾆｱ）'!J148*30","v":0},{"$f":"'★まとめ表（ｱﾝﾓﾆｱ）'!K148*30","v":11.244222703347621},{"$f":"'★まとめ表（ｱﾝﾓﾆｱ）'!L148*30","v":287.95502184024093}]
[null,null,"2030年","直送方式","－","ピーク月（４か月）",{"$f":"'★まとめ表（ｱﾝﾓﾆｱ）'!G149*30","v":17.972208163964236},{"$f":"'★まとめ表（ｱﾝﾓﾆｱ）'!H149*30","v":11.541709720907535},{"$f":"'★まとめ表（ｱﾝﾓﾆｱ）'!I149*30","v":50.91852860635808},{"$f":"'★まとめ表（ｱﾝﾓﾆｱ）'!J149*30","v":11.369029449549464},{"$f":"'★まとめ表（ｱﾝﾓﾆｱ）'!K149*30","v":111.07693300418296},{"$f":"'★まとめ表（ｱﾝﾓﾆｱ）'!L149*30","v":109.55811673903965},{"$f":"SUM(G151:L151)","v":716.67452730878313},{"$f":"'直送方式（ｼﾅﾘｵ3）_アンモニア'!E176+'直送方式（ｼﾅﾘｵ3）_アンモニア'!E177*30","v":25.396218194059045},{"$f":"'直送方式（ｼﾅﾘｵ3）_アンモニア'!F176+'直送方式（ｼﾅﾘｵ3）_アンモニア'!F177*30","v":12.209228259271617},{"$f":"'直送方式（ｼﾅﾘｵ3）_アンモニア'!G176+'直送方式（ｼﾅﾘｵ3）_アンモニア'!G177*30","v":104.38743325419931},{"$f":"'直送方式（ｼﾅﾘｵ3）_アンモニア'!H176+'直送方式（ｼﾅﾘｵ3）_アンモニア'!H177*30","v":12.209228259271617},{"$f":"'直送方式（ｼﾅﾘｵ3）_アンモニア'!I176+'直送方式（ｼﾅﾘｵ3）_アンモニア'!I177*30","v":165.70472135997619},{"$f":"'直送方式（ｼﾅﾘｵ3）_アンモニア'!J176+'直送方式（ｼﾅﾘｵ3）_アンモニア'!J177*30","v":170.09456711805058},{"$f":"SUM(N149:S151)","v":490.00139644482834},{"$f":"SUM(G151,N149)","v":79.31284268595175},{"$f":"SUM(H151,O149)","v":46.83435742199422},257.14301907327354,46.316316607920008,387.85858736834211,389.21080059612984,{"$f":"SUM(U149:Z151)","v":1206.6759237536116}]
[null,null,null,null,null,"その他月（８か月）",{"$f":"'★まとめ表（ｱﾝﾓﾆｱ）'!G150*30","v":35.944416327928472},{"$f":"'★まとめ表（ｱﾝﾓﾆｱ）'!H150*30","v":23.083419441815071},{"$f":"'★まとめ表（ｱﾝﾓﾆｱ）'!I150*30","v":101.83705721271616},{"$f":"'★まとめ表（ｱﾝﾓﾆｱ）'!J150*30","v":22.738058899098927},{"$f":"'★まとめ表（ｱﾝﾓﾆｱ）'!K150*30","v":111.07693300418296},{"$f":"'★まとめ表（ｱﾝﾓﾆｱ）'!L150*30","v":109.55811673903965}]
[null,null,null,null,null,"年間合計",{"$f":"'★まとめ表（ｱﾝﾓﾆｱ）'!G151*30","v":53.916624491892705},{"$f":"'★まとめ表（ｱﾝﾓﾆｱ）'!H151*30","v":34.625129162722601},{"$f":"'★まとめ表（ｱﾝﾓﾆｱ）'!I151*30","v":152.75558581907424},{"$f":"'★まとめ表（ｱﾝﾓﾆｱ）'!J151*30","v":34.107088348648389},{"$f":"'★まとめ表（ｱﾝﾓﾆｱ）'!K151*30","v":222.15386600836592},{"$f":"'★まとめ表（ｱﾝﾓﾆｱ）'!L151*30","v":219.11623347807929}]
[null,null,null,"拠点方式","伏木富山港","ピーク月（４か月）",{"$f":"'★まとめ表（ｱﾝﾓﾆｱ）'!G152*30","v":0.64249186739861108},{"$f":"'★まとめ表（ｱﾝﾓﾆｱ）'!H152*30","v":0.39022536662557766},{"$f":"'★まとめ表（ｱﾝﾓﾆｱ）'!I152*30","v":178.8148167156838},{"$f":"'★まとめ表（ｱﾝﾓﾆｱ）'!J152*30","v":0.46501856189547996},{"$f":"'★まとめ表（ｱﾝﾓﾆｱ）'!K152*30","v":2.6883894266104442},{"$f":"'★まとめ表（ｱﾝﾓﾆｱ）'!L152*30","v":7.4558000097996304},{"$f":"SUM(G154:L154)","v":571.37022584404065},{"$f":"'拠点方式（伏木富山港ｼﾅﾘｵ3)'!E185+'拠点方式（伏木富山港ｼﾅﾘｵ3)'!E186*30","v":25.396218194059045},{"$f":"'拠点方式（伏木富山港ｼﾅﾘｵ3)'!F185+'拠点方式（伏木富山港ｼﾅﾘｵ3)'!F186*30","v":12.209228259271617},{"$f":"'拠点方式（伏木富山港ｼﾅﾘｵ3)'!G185+'拠点方式（伏木富山港ｼﾅﾘｵ3)'!G186*30","v":394.75452169667153},{"$f":"'拠点方式（伏木富山港ｼﾅﾘｵ3)'!H185+'拠点方式（伏木富山港ｼﾅﾘｵ3)'!H186*30","v":12.209228259271617},{"$f":"'拠点方式（伏木富山港ｼﾅﾘｵ3)'!I185+'拠点方式（伏木富山港ｼﾅﾘｵ3)'!I186*30","v":165.70472135997619},{"$f":"'拠点方式（伏木富山港ｼﾅﾘｵ3)'!J185+'拠点方式（伏木富山港ｼﾅﾘｵ3)'!J186*30","v":170.09456711805058},{"$f":"SUM(N152:S154)","v":780.36848488730061},{"$f":"SUM(G154,N152)","v":27.323693796254879},{"$f":"SUM(H154,O152)","v":13.37990435914835},931.19897184372292,13.604283944958057,173.76988963980753,192.46196714744946,{"$f":"SUM(U152:Z154)","v":1351.7387107313414}]
[null,null,null,null,null,"その他月（８か月）",{"$f":"'★まとめ表（ｱﾝﾓﾆｱ）'!G153*30","v":1.2849837347972222},{"$f":"'★まとめ表（ｱﾝﾓﾆｱ）'!H153*30","v":0.78045073325115533},{"$f":"'★まとめ表（ｱﾝﾓﾆｱ）'!I153*30","v":357.62963343136761},{"$f":"'★まとめ表（ｱﾝﾓﾆｱ）'!J153*30","v":0.93003712379095993},{"$f":"'★まとめ表（ｱﾝﾓﾆｱ）'!K153*30","v":5.3767788532208884},{"$f":"'★まとめ表（ｱﾝﾓﾆｱ）'!L153*30","v":14.911600019599261}]
[null,null,null,null,null,"年間合計",{"$f":"'★まとめ表（ｱﾝﾓﾆｱ）'!G154*30","v":1.927475602195833},{"$f":"'★まとめ表（ｱﾝﾓﾆｱ）'!H154*30","v":1.1706760998767332},{"$f":"'★まとめ表（ｱﾝﾓﾆｱ）'!I154*30","v":536.44445014705138},{"$f":"'★まとめ表（ｱﾝﾓﾆｱ）'!J154*30","v":1.3950556856864398},{"$f":"'★まとめ表（ｱﾝﾓﾆｱ）'!K154*30","v":8.0651682798313331},{"$f":"'★まとめ表（ｱﾝﾓﾆｱ）'!L154*30","v":22.36740002939889}]
[null,null,null,null,"七尾港","ピーク月（４か月）",{"$f":"'★まとめ表（ｱﾝﾓﾆｱ）'!G155*30","v":0.63237388523485338},{"$f":"'★まとめ表（ｱﾝﾓﾆｱ）'!H155*30","v":0.34795095190780667},{"$f":"'★まとめ表（ｱﾝﾓﾆｱ）'!I155*30","v":1.7922596177402959},{"$f":"'★まとめ表（ｱﾝﾓﾆｱ）'!J155*30","v":0.42599602523292224},{"$f":"'★まとめ表（ｱﾝﾓﾆｱ）'!K155*30","v":178.30905830098476},{"$f":"'★まとめ表（ｱﾝﾓﾆｱ）'!L155*30","v":6.9898125091871544},{"$f":"SUM(G157:L157)","v":565.49235387086344},{"$f":"'拠点方式（七尾港ｼﾅﾘｵ3)'!E185+'拠点方式（七尾港ｼﾅﾘｵ3)'!E186*30","v":25.396218194059045},{"$f":"'拠点方式（七尾港ｼﾅﾘｵ3)'!F185+'拠点方式（七尾港ｼﾅﾘｵ3)'!F186*30","v":12.209228259271617},{"$f":"'拠点方式（七尾港ｼﾅﾘｵ3)'!G185+'拠点方式（七尾港ｼﾅﾘｵ3)'!G186*30","v":104.38743325419931},{"$f":"'拠点方式（七尾港ｼﾅﾘｵ3)'!H185+'拠点方式（七尾港ｼﾅﾘｵ3)'!H186*30","v":12.209228259271617},{"$f":"'拠点方式（七尾港ｼﾅﾘｵ3)'!I185+'拠点方式（七尾港ｼﾅﾘｵ3)'!I186*30","v":394.75452169667153},{"$f":"'拠点方式（七尾港ｼﾅﾘｵ3)'!J185+'拠点方式（七尾港ｼﾅﾘｵ3)'!J186*30","v":170.09456711805058},{"$f":"SUM(N155:S157)","v":719.05119678152369},{"$f":"SUM(G157,N155)","v":27.293339849763605},{"$f":"SUM(H157,O155)","v":13.253081114995037},109.76421210742019,13.487216334970384,929.68169659962587,191.06400464561204,{"$f":"SUM(U155:Z157)","v":1284.5435506523872}]
[null,null,null,null,null,"その他月（８か月）",{"$f":"'★まとめ表（ｱﾝﾓﾆｱ）'!G156*30","v":1.2647477704697068},{"$f":"'★まとめ表（ｱﾝﾓﾆｱ）'!H156*30","v":0.69590190381561334},{"$f":"'★まとめ表（ｱﾝﾓﾆｱ）'!I156*30","v":3.5845192354805917},{"$f":"'★まとめ表（ｱﾝﾓﾆｱ）'!J156*30","v":0.85199205046584447},{"$f":"'★まとめ表（ｱﾝﾓﾆｱ）'!K156*30","v":356.61811660196952},{"$f":"'★まとめ表（ｱﾝﾓﾆｱ）'!L156*30","v":13.979625018374309}]
[null,null,null,null,null,"年間合計",{"$f":"'★まとめ表（ｱﾝﾓﾆｱ）'!G157*30","v":1.8971216557045598},{"$f":"'★まとめ表（ｱﾝﾓﾆｱ）'!H157*30","v":1.0438528557234199},{"$f":"'★まとめ表（ｱﾝﾓﾆｱ）'!I157*30","v":5.3767788532208876},{"$f":"'★まとめ表（ｱﾝﾓﾆｱ）'!J157*30","v":1.2779880756987669},{"$f":"'★まとめ表（ｱﾝﾓﾆｱ）'!K157*30","v":534.92717490295433},{"$f":"'★まとめ表（ｱﾝﾓﾆｱ）'!L157*30","v":20.969437527561464}]
[null,null,null,null,"敦賀港","ピーク月（４か月）",{"$f":"'★まとめ表（ｱﾝﾓﾆｱ）'!G158*30","v":1.2343938239784338},{"$f":"'★まとめ表（ｱﾝﾓﾆｱ）'!H158*30","v":0.69915378187082655},{"$f":"'★まとめ表（ｱﾝﾓﾆｱ）'!I158*30","v":4.9705333398664209},{"$f":"'★まとめ表（ｱﾝﾓﾆｱ）'!J158*30","v":0.25364648830662545},{"$f":"'★まとめ表（ｱﾝﾓﾆｱ）'!K158*30","v":6.9898125091871544},{"$f":"'★まとめ表（ｱﾝﾓﾆｱ）'!L158*30","v":175.87094004685795},{"$f":"SUM(G160:L160)","v":570.0554399702022},{"$f":"'拠点方式（敦賀港ｼﾅﾘｵ3)'!E185+'拠点方式（敦賀港ｼﾅﾘｵ3)'!E186*30","v":25.396218194059045},{"$f":"'拠点方式（敦賀港ｼﾅﾘｵ3)'!F185+'拠点方式（敦賀港ｼﾅﾘｵ3)'!F186*30","v":12.209228259271617},{"$f":"'拠点方式（敦賀港ｼﾅﾘｵ3)'!G185+'拠点方式（敦賀港ｼﾅﾘｵ3)'!G186*30","v":104.38743325419931},{"$f":"'拠点方式（敦賀港ｼﾅﾘｵ3)'!H185+'拠点方式（敦賀港ｼﾅﾘｵ3)'!H186*30","v":12.209228259271617},{"$f":"'拠点方式（敦賀港ｼﾅﾘｵ3)'!I185+'拠点方式（敦賀港ｼﾅﾘｵ3)'!I186*30","v":165.70472135997619},{"$f":"'拠点方式（敦賀港ｼﾅﾘｵ3)'!J185+'拠点方式（敦賀港ｼﾅﾘｵ3)'!J186*30","v":394.75452169667153},{"$f":"SUM(N158:S160)","v":714.66135102344924},{"$f":"SUM(G160,N158)","v":29.099399665994348},{"$f":"SUM(H160,O158)","v":14.306689604884097},119.29903327379857,12.970167724191493,186.67415888753766,922.36734183724536,{"$f":"SUM(U158:Z160)","v":1284.7167909936516}]
[null,null,null,null,null,"その他月（８か月）",{"$f":"'★まとめ表（ｱﾝﾓﾆｱ）'!G159*30","v":2.4687876479568676},{"$f":"'★まとめ表（ｱﾝﾓﾆｱ）'!H159*30","v":1.3983075637416531},{"$f":"'★まとめ表（ｱﾝﾓﾆｱ）'!I159*30","v":9.9410666797328417},{"$f":"'★まとめ表（ｱﾝﾓﾆｱ）'!J159*30","v":0.5072929766132509},{"$f":"'★まとめ表（ｱﾝﾓﾆｱ）'!K159*30","v":13.979625018374309},{"$f":"'★まとめ表（ｱﾝﾓﾆｱ）'!L159*30","v":351.74188009371591}]
[null,null,null,null,null,"年間合計",{"$f":"'★まとめ表（ｱﾝﾓﾆｱ）'!G160*30","v":3.7031814719353009},{"$f":"'★まとめ表（ｱﾝﾓﾆｱ）'!H160*30","v":2.0974613456124795},{"$f":"'★まとめ表（ｱﾝﾓﾆｱ）'!I160*30","v":14.911600019599263},{"$f":"'★まとめ表（ｱﾝﾓﾆｱ）'!J160*30","v":0.7609394649198763},{"$f":"'★まとめ表（ｱﾝﾓﾆｱ）'!K160*30","v":20.969437527561464},{"$f":"'★まとめ表（ｱﾝﾓﾆｱ）'!L160*30","v":527.61282014057383}]
[null,null,null,null,"２港揚げ\n（七尾、敦賀）","ピーク月（４か月）",{"$f":"'★まとめ表（ｱﾝﾓﾆｱ）'!G161*30","v":0.63237388523485338},{"$f":"'★まとめ表（ｱﾝﾓﾆｱ）'!H161*30","v":0.34795095190780667},{"$f":"'★まとめ表（ｱﾝﾓﾆｱ）'!I161*30","v":1.7922596177402959},{"$f":"'★まとめ表（ｱﾝﾓﾆｱ）'!J161*30","v":0.42599602523292224},{"$f":"'★まとめ表（ｱﾝﾓﾆｱ）'!K161*30","v":7.8583976785906149},{"$f":"'★まとめ表（ｱﾝﾓﾆｱ）'!L161*30","v":175.87094004685795},{"$f":"SUM(G163:L163)","v":560.78375461669327},{"$f":"'拠点方式（2港揚ｼﾅﾘｵ3)'!E186+'拠点方式（2港揚ｼﾅﾘｵ3)'!E187*30","v":25.396218194059045},{"$f":"'拠点方式（2港揚ｼﾅﾘｵ3)'!F186+'拠点方式（2港揚ｼﾅﾘｵ3)'!F187*30","v":12.209228259271617},{"$f":"'拠点方式（2港揚ｼﾅﾘｵ3)'!G186+'拠点方式（2港揚ｼﾅﾘｵ3)'!G187*30","v":104.38743325419931},{"$f":"'拠点方式（2港揚ｼﾅﾘｵ3)'!H186+'拠点方式（2港揚ｼﾅﾘｵ3)'!H187*30","v":12.209228259271617},{"$f":"'拠点方式（2港揚ｼﾅﾘｵ3)'!I186+'拠点方式（2港揚ｼﾅﾘｵ3)'!I187*30","v":191.25641294051624},{"$f":"'拠点方式（2港揚ｼﾅﾘｵ3)'!J186+'拠点方式（2港揚ｼﾅﾘｵ3)'!J187*30","v":170.09456711805058},{"$f":"SUM(N161:S163)","v":515.55308802536842},{"$f":"SUM(G163,N161)","v":27.293339849763605},{"$f":"SUM(H163,O161)","v":13.253081114995037},109.76421210742019,13.487216334970384,214.83160597628807,697.70738725862441,{"$f":"SUM(U161:Z163)","v":1076.3368426420616}]
[null,null,null,null,null,"その他月（８か月）",{"$f":"'★まとめ表（ｱﾝﾓﾆｱ）'!G162*30","v":1.2647477704697068},{"$f":"'★まとめ表（ｱﾝﾓﾆｱ）'!H162*30","v":0.69590190381561334},{"$f":"'★まとめ表（ｱﾝﾓﾆｱ）'!I162*30","v":3.5845192354805917},{"$f":"'★まとめ表（ｱﾝﾓﾆｱ）'!J162*30","v":0.85199205046584447},{"$f":"'★まとめ表（ｱﾝﾓﾆｱ）'!K162*30","v":15.71679535718123},{"$f":"'★まとめ表（ｱﾝﾓﾆｱ）'!L162*30","v":351.74188009371591}]
[null,null,null,null,null,"年間合計",{"$f":"'★まとめ表（ｱﾝﾓﾆｱ）'!G163*30","v":1.8971216557045598},{"$f":"'★まとめ表（ｱﾝﾓﾆｱ）'!H163*30","v":1.0438528557234199},{"$f":"'★まとめ表（ｱﾝﾓﾆｱ）'!I163*30","v":5.3767788532208876},{"$f":"'★まとめ表（ｱﾝﾓﾆｱ）'!J163*30","v":1.2779880756987669},{"$f":"'★まとめ表（ｱﾝﾓﾆｱ）'!K163*30","v":23.575193035771846},{"$f":"'★まとめ表（ｱﾝﾓﾆｱ）'!L163*30","v":527.61282014057383}]
[null,null,"移行期","直送方式","－","ピーク月（４か月）",{"$f":"'★まとめ表（ｱﾝﾓﾆｱ）'!G164*30","v":36.837213579621732},{"$f":"'★まとめ表（ｱﾝﾓﾆｱ）'!H164*30","v":36.796392391819836},{"$f":"'★まとめ表（ｱﾝﾓﾆｱ）'!I164*30","v":106.50040068789166},{"$f":"'★まとめ表（ｱﾝﾓﾆｱ）'!J164*30","v":67.590575769297757},{"$f":"'★まとめ表（ｱﾝﾓﾆｱ）'!K164*30","v":159.27989351164845},{"$f":"'★まとめ表（ｱﾝﾓﾆｱ）'!L164*30","v":157.02426307490256},{"$f":"SUM(G166:L166)","v":1481.2167793211788},{"$f":"'直送方式（ｼﾅﾘｵ3）_アンモニア'!E190+'直送方式（ｼﾅﾘｵ3）_アンモニア'!E191*30","v":92.932526250509554},{"$f":"'直送方式（ｼﾅﾘｵ3）_アンモニア'!F190+'直送方式（ｼﾅﾘｵ3）_アンモニア'!F191*30","v":86.93419037470143},{"$f":"'直送方式（ｼﾅﾘｵ3）_アンモニア'!G190+'直送方式（ｼﾅﾘｵ3）_アンモニア'!G191*30","v":161.255933909053},{"$f":"'直送方式（ｼﾅﾘｵ3）_アンモニア'!H190+'直送方式（ｼﾅﾘｵ3）_アンモニア'!H191*30","v":67.502073694317261},{"$f":"'直送方式（ｼﾅﾘｵ3）_アンモニア'!I190+'直送方式（ｼﾅﾘｵ3）_アンモニア'!I191*30","v":207.37365068822425},{"$f":"'直送方式（ｼﾅﾘｵ3）_アンモニア'!J190+'直送方式（ｼﾅﾘｵ3）_アンモニア'!J191*30","v":213.25707750606981},{"$f":"SUM(N164:S166)","v":829.25545242287524},{"$f":"SUM(G166,N164)","v":203.44416698937476},{"$f":"SUM(H166,O164)","v":197.32336755016092},480.75713597272801,270.27380100221058,579.02673554873718,579.64702468084249,{"$f":"SUM(U164:Z166)","v":2310.4722317440542}]
[null,null,null,null,null,"その他月（８か月）",{"$f":"'★まとめ表（ｱﾝﾓﾆｱ）'!G165*30","v":73.674427159243464},{"$f":"'★まとめ表（ｱﾝﾓﾆｱ）'!H165*30","v":73.592784783639672},{"$f":"'★まとめ表（ｱﾝﾓﾆｱ）'!I165*30","v":213.00080137578331},{"$f":"'★まとめ表（ｱﾝﾓﾆｱ）'!J165*30","v":135.18115153859551},{"$f":"'★まとめ表（ｱﾝﾓﾆｱ）'!K165*30","v":212.37319134886459},{"$f":"'★まとめ表（ｱﾝﾓﾆｱ）'!L165*30","v":209.36568409987009}]
[null,null,null,null,null,"年間合計",{"$f":"'★まとめ表（ｱﾝﾓﾆｱ）'!G166*30","v":110.51164073886521},{"$f":"'★まとめ表（ｱﾝﾓﾆｱ）'!H166*30","v":110.38917717545951},{"$f":"'★まとめ表（ｱﾝﾓﾆｱ）'!I166*30","v":319.50120206367501},{"$f":"'★まとめ表（ｱﾝﾓﾆｱ）'!J166*30","v":202.77172730789329},{"$f":"'★まとめ表（ｱﾝﾓﾆｱ）'!K166*30","v":371.65308486051299},{"$f":"'★まとめ表（ｱﾝﾓﾆｱ）'!L166*30","v":366.38994717477266}]
[null,null,null,"拠点方式","伏木富山港","ピーク月（４か月）",{"$f":"'★まとめ表（ｱﾝﾓﾆｱ）'!G167*30","v":1.3771985531215729},{"$f":"'★まとめ表（ｱﾝﾓﾆｱ）'!H167*30","v":1.3012899714534543},{"$f":"'★まとめ表（ｱﾝﾓﾆｱ）'!I167*30","v":398.91241590289701},{"$f":"'★まとめ表（ｱﾝﾓﾆｱ）'!J167*30","v":1.5507038826486996},{"$f":"'★まとめ表（ｱﾝﾓﾆｱ）'!K167*30","v":5.3767788532208884},{"$f":"'★まとめ表（ｱﾝﾓﾆｱ）'!L167*30","v":14.911600019599261},{"$f":"SUM(G169:L169)","v":1148.7981189905272},{"$f":"'拠点方式（伏木富山港ｼﾅﾘｵ3)'!E198+'拠点方式（伏木富山港ｼﾅﾘｵ3)'!E199*30","v":92.932526250509554},{"$f":"'拠点方式（伏木富山港ｼﾅﾘｵ3)'!F198+'拠点方式（伏木富山港ｼﾅﾘｵ3)'!F199*30","v":86.93419037470143},{"$f":"'拠点方式（伏木富山港ｼﾅﾘｵ3)'!G198+'拠点方式（伏木富山港ｼﾅﾘｵ3)'!G199*30","v":685.69789123959436},{"$f":"'拠点方式（伏木富山港ｼﾅﾘｵ3)'!H198+'拠点方式（伏木富山港ｼﾅﾘｵ3)'!H199*30","v":67.502073694317261},{"$f":"'拠点方式（伏木富山港ｼﾅﾘｵ3)'!I198+'拠点方式（伏木富山港ｼﾅﾘｵ3)'!I199*30","v":207.37365068822425},{"$f":"'拠点方式（伏木富山港ｼﾅﾘｵ3)'!J198+'拠点方式（伏木富山港ｼﾅﾘｵ3)'!J199*30","v":213.25707750606981},{"$f":"SUM(N167:S169)","v":1353.6974097534167},{"$f":"SUM(G169,N167)","v":97.064121909874274},{"$f":"SUM(H169,O167)","v":90.838060289061787},1768.4601629760289,71.400111713831251,221.71172763014661,253.02134422500117,{"$f":"SUM(U167:Z169)","v":2502.4955287439439}]
[null,null,null,null,null,"その他月（８か月）",{"$f":"'★まとめ表（ｱﾝﾓﾆｱ）'!G168*30","v":2.7543971062431458},{"$f":"'★まとめ表（ｱﾝﾓﾆｱ）'!H168*30","v":2.6025799429069085},{"$f":"'★まとめ表（ｱﾝﾓﾆｱ）'!I168*30","v":683.84985583353762},{"$f":"'★まとめ表（ｱﾝﾓﾆｱ）'!J168*30","v":2.3473341368652916},{"$f":"'★まとめ表（ｱﾝﾓﾆｱ）'!K168*30","v":8.9612980887014793},{"$f":"'★まとめ表（ｱﾝﾓﾆｱ）'!L168*30","v":24.852666699332097}]
[null,null,null,null,null,"年間合計",{"$f":"'★まとめ表（ｱﾝﾓﾆｱ）'!G169*30","v":4.1315956593647192},{"$f":"'★まとめ表（ｱﾝﾓﾆｱ）'!H169*30","v":3.9038699143603628},{"$f":"'★まとめ表（ｱﾝﾓﾆｱ）'!I169*30","v":1082.7622717364345},{"$f":"'★まとめ表（ｱﾝﾓﾆｱ）'!J169*30","v":3.898038019513991},{"$f":"'★まとめ表（ｱﾝﾓﾆｱ）'!K169*30","v":14.338076941922369},{"$f":"'★まとめ表（ｱﾝﾓﾆｱ）'!L169*30","v":39.76426671893136}]
[null,null,null,null,"七尾港","ピーク月（４か月）",{"$f":"'★まとめ表（ｱﾝﾓﾆｱ）'!G170*30","v":1.3555103869306815},{"$f":"'★まとめ表（ｱﾝﾓﾆｱ）'!H170*30","v":1.1603168912126636},{"$f":"'★まとめ表（ｱﾝﾓﾆｱ）'!I170*30","v":3.5845192354805917},{"$f":"'★まとめ表（ｱﾝﾓﾆｱ）'!J170*30","v":1.4205748855033544},{"$f":"'★まとめ表（ｱﾝﾓﾆｱ）'!K170*30","v":397.73701454071454},{"$f":"'★まとめ表（ｱﾝﾓﾆｱ）'!L170*30","v":13.979625018374309},{"$f":"SUM(G172:L172)","v":1136.9306065166011},{"$f":"'拠点方式（七尾港ｼﾅﾘｵ3)'!E198+'拠点方式（七尾港ｼﾅﾘｵ3)'!E199*30","v":92.932526250509554},{"$f":"'拠点方式（七尾港ｼﾅﾘｵ3)'!F198+'拠点方式（七尾港ｼﾅﾘｵ3)'!F199*30","v":86.93419037470143},{"$f":"'拠点方式（七尾港ｼﾅﾘｵ3)'!G198+'拠点方式（七尾港ｼﾅﾘｵ3)'!G199*30","v":161.255933909053},{"$f":"'拠点方式（七尾港ｼﾅﾘｵ3)'!H198+'拠点方式（七尾港ｼﾅﾘｵ3)'!H199*30","v":67.502073694317261},{"$f":"'拠点方式（七尾港ｼﾅﾘｵ3)'!I198+'拠点方式（七尾港ｼﾅﾘｵ3)'!I199*30","v":685.69789123959436},{"$f":"'拠点方式（七尾港ｼﾅﾘｵ3)'!J198+'拠点方式（七尾港ｼﾅﾘｵ3)'!J199*30","v":213.25707750606981},{"$f":"SUM(N170:S172)","v":1307.5796929742455},{"$f":"SUM(G172,N170)","v":96.999057411301592},{"$f":"SUM(H172,O170)","v":90.415141048339422},170.21723199775448,71.073003628277633,1765.2697878501053,250.53607755506795,{"$f":"SUM(U170:Z172)","v":2444.5102994908466}]
[null,null,null,null,null,"その他月（８か月）",{"$f":"'★まとめ表（ｱﾝﾓﾆｱ）'!G171*30","v":2.711020773861363},{"$f":"'★まとめ表（ｱﾝﾓﾆｱ）'!H171*30","v":2.3206337824253271},{"$f":"'★まとめ表（ｱﾝﾓﾆｱ）'!I171*30","v":5.3767788532208884},{"$f":"'★まとめ表（ｱﾝﾓﾆｱ）'!J171*30","v":2.1503550484570155},{"$f":"'★まとめ表（ｱﾝﾓﾆｱ）'!K171*30","v":681.83488206979644},{"$f":"'★まとめ表（ｱﾝﾓﾆｱ）'!L171*30","v":23.299375030623846}]
[null,null,null,null,null,"年間合計",{"$f":"'★まとめ表（ｱﾝﾓﾆｱ）'!G172*30","v":4.0665311607920449},{"$f":"'★まとめ表（ｱﾝﾓﾆｱ）'!H172*30","v":3.4809506736379907},{"$f":"'★まとめ表（ｱﾝﾓﾆｱ）'!I172*30","v":8.9612980887014793},{"$f":"'★まとめ表（ｱﾝﾓﾆｱ）'!J172*30","v":3.5709299339603704},{"$f":"'★まとめ表（ｱﾝﾓﾆｱ）'!K172*30","v":1079.571896610511},{"$f":"'★まとめ表（ｱﾝﾓﾆｱ）'!L172*30","v":37.279000048998157}]
[null,null,null,null,"敦賀港","ピーク月（４か月）",{"$f":"'★まとめ表（ｱﾝﾓﾆｱ）'!G173*30","v":2.6459562752886905},{"$f":"'★まとめ表（ｱﾝﾓﾆｱ）'!H173*30","v":2.3314778655207729},{"$f":"'★まとめ表（ｱﾝﾓﾆｱ）'!I173*30","v":9.9410666797328417},{"$f":"'★まとめ表（ｱﾝﾓﾆｱ）'!J173*30","v":0.84583848144474527},{"$f":"'★まとめ表（ｱﾝﾓﾆｱ）'!K173*30","v":13.979625018374309},{"$f":"'★まとめ表（ｱﾝﾓﾆｱ）'!L173*30","v":392.10449121313678},{"$f":"SUM(G175:L175)","v":1143.4737907339425},{"$f":"'拠点方式（敦賀港ｼﾅﾘｵ3)'!E198+'拠点方式（敦賀港ｼﾅﾘｵ3)'!E199*30","v":92.932526250509554},{"$f":"'拠点方式（敦賀港ｼﾅﾘｵ3)'!F198+'拠点方式（敦賀港ｼﾅﾘｵ3)'!F199*30","v":86.93419037470143},{"$f":"'拠点方式（敦賀港ｼﾅﾘｵ3)'!G198+'拠点方式（敦賀港ｼﾅﾘｵ3)'!G199*30","v":161.255933909053},{"$f":"'拠点方式（敦賀港ｼﾅﾘｵ3)'!H198+'拠点方式（敦賀港ｼﾅﾘｵ3)'!H199*30","v":67.502073694317261},{"$f":"'拠点方式（敦賀港ｼﾅﾘｵ3)'!I198+'拠点方式（敦賀港ｼﾅﾘｵ3)'!I199*30","v":207.37365068822425},{"$f":"'拠点方式（敦賀港ｼﾅﾘｵ3)'!J198+'拠点方式（敦賀港ｼﾅﾘｵ3)'!J199*30","v":685.69789123959436},{"$f":"SUM(N173:S175)","v":1301.6962661563998},{"$f":"SUM(G175,N173)","v":100.87039507637563},{"$f":"SUM(H175,O173)","v":93.928623971263747},186.1086006083851,69.628276250415809,244.65265073722242,1749.9815102466796,{"$f":"SUM(U173:Z175)","v":2445.1700568903425}]
[null,null,null,null,null,"その他月（８か月）",{"$f":"'★まとめ表（ｱﾝﾓﾆｱ）'!G174*30","v":5.291912550577381},{"$f":"'★まとめ表（ｱﾝﾓﾆｱ）'!H174*30","v":4.6629557310415457},{"$f":"'★まとめ表（ｱﾝﾓﾆｱ）'!I174*30","v":14.911600019599261},{"$f":"'★まとめ表（ｱﾝﾓﾆｱ）'!J174*30","v":1.2803640746537954},{"$f":"'★まとめ表（ｱﾝﾓﾆｱ）'!K174*30","v":23.299375030623846},{"$f":"'★まとめ表（ｱﾝﾓﾆｱ）'!L174*30","v":672.17912779394862}]
[null,null,null,null,null,"年間合計",{"$f":"'★まとめ表（ｱﾝﾓﾆｱ）'!G175*30","v":7.9378688258660715},{"$f":"'★まとめ表（ｱﾝﾓﾆｱ）'!H175*30","v":6.9944335965623177},{"$f":"'★まとめ表（ｱﾝﾓﾆｱ）'!I175*30","v":24.852666699332101},{"$f":"'★まとめ表（ｱﾝﾓﾆｱ）'!J175*30","v":2.1262025560985407},{"$f":"'★まとめ表（ｱﾝﾓﾆｱ）'!K175*30","v":37.279000048998157},{"$f":"'★まとめ表（ｱﾝﾓﾆｱ）'!L175*30","v":1064.2836190070852}]
[null,null,null,null,"２港揚げ\n（敦賀、七尾）","ピーク月（４か月）",{"$f":"'★まとめ表（ｱﾝﾓﾆｱ）'!G176*30","v":1.3555103869306815},{"$f":"'★まとめ表（ｱﾝﾓﾆｱ）'!H176*30","v":1.1603168912126636},{"$f":"'★まとめ表（ｱﾝﾓﾆｱ）'!I176*30","v":3.5845192354805917},{"$f":"'★まとめ表（ｱﾝﾓﾆｱ）'!J176*30","v":1.4205748855033544},{"$f":"'★まとめ表（ｱﾝﾓﾆｱ）'!K176*30","v":18.336261250044767},{"$f":"'★まとめ表（ｱﾝﾓﾆｱ）'!L176*30","v":392.10449121313678},{"$f":"SUM(G178:L178)","v":1134.1331808285843},{"$f":"'拠点方式（2港揚ｼﾅﾘｵ3)'!E199+'拠点方式（2港揚ｼﾅﾘｵ3)'!E200*30","v":92.932526250509554},{"$f":"'拠点方式（2港揚ｼﾅﾘｵ3)'!F199+'拠点方式（2港揚ｼﾅﾘｵ3)'!F200*30","v":86.93419037470143},{"$f":"'拠点方式（2港揚ｼﾅﾘｵ3)'!G199+'拠点方式（2港揚ｼﾅﾘｵ3)'!G200*30","v":161.255933909053},{"$f":"'拠点方式（2港揚ｼﾅﾘｵ3)'!H199+'拠点方式（2港揚ｼﾅﾘｵ3)'!H200*30","v":67.502073694317261},{"$f":"'拠点方式（2港揚ｼﾅﾘｵ3)'!I199+'拠点方式（2港揚ｼﾅﾘｵ3)'!I200*30","v":264.7905382456384},{"$f":"'拠点方式（2港揚ｼﾅﾘｵ3)'!J199+'拠点方式（2港揚ｼﾅﾘｵ3)'!J200*30","v":213.25707750606981},{"$f":"SUM(N176:S178)","v":886.67233998028939},{"$f":"SUM(G178,N176)","v":96.999057411301592},{"$f":"SUM(H178,O176)","v":90.415141048339422},170.21723199775448,71.073003628277633,314.56039021004563,1277.5406965131551,{"$f":"SUM(U176:Z178)","v":2020.805520808874}]
[null,null,null,null,null,"その他月（８か月）",{"$f":"'★まとめ表（ｱﾝﾓﾆｱ）'!G177*30","v":2.711020773861363},{"$f":"'★まとめ表（ｱﾝﾓﾆｱ）'!H177*30","v":2.3206337824253271},{"$f":"'★まとめ表（ｱﾝﾓﾆｱ）'!I177*30","v":5.3767788532208884},{"$f":"'★まとめ表（ｱﾝﾓﾆｱ）'!J177*30","v":2.1503550484570155},{"$f":"'★まとめ表（ｱﾝﾓﾆｱ）'!K177*30","v":31.43359071436246},{"$f":"'★まとめ表（ｱﾝﾓﾆｱ）'!L177*30","v":672.17912779394862}]
[null,null,null,null,null,"年間合計",{"$f":"'★まとめ表（ｱﾝﾓﾆｱ）'!G178*30","v":4.0665311607920449},{"$f":"'★まとめ表（ｱﾝﾓﾆｱ）'!H178*30","v":3.4809506736379907},{"$f":"'★まとめ表（ｱﾝﾓﾆｱ）'!I178*30","v":8.9612980887014793},{"$f":"'★まとめ表（ｱﾝﾓﾆｱ）'!J178*30","v":3.5709299339603704},{"$f":"'★まとめ表（ｱﾝﾓﾆｱ）'!K178*30","v":49.769851964407223},{"$f":"'★まとめ表（ｱﾝﾓﾆｱ）'!L178*30","v":1064.2836190070852}]
[null,null,"2050年","直送方式","－","ピーク月（４か月）",{"$f":"'★まとめ表（ｱﾝﾓﾆｱ）'!G179*30","v":50.796314498280211},{"$f":"'★まとめ表（ｱﾝﾓﾆｱ）'!H179*30","v":50.604673596411637},{"$f":"'★まとめ表（ｱﾝﾓﾆｱ）'!I179*30","v":221.4358801375709},{"$f":"'★まとめ表（ｱﾝﾓﾆｱ）'!J179*30","v":140.06028899383602},{"$f":"'★まとめ表（ｱﾝﾓﾆｱ）'!K179*30","v":331.20638010971987},{"$f":"'★まとめ表（ｱﾝﾓﾆｱ）'!L179*30","v":378.17621243629549},{"$f":"SUM(G181:L181)","v":3152.6537638854879},{"$f":"'直送方式（ｼﾅﾘｵ3）_アンモニア'!E203+'直送方式（ｼﾅﾘｵ3）_アンモニア'!E204*30","v":101.58487277623618},{"$f":"'直送方式（ｼﾅﾘｵ3）_アンモニア'!F203+'直送方式（ｼﾅﾘｵ3）_アンモニア'!F204*30","v":89.958362962493936},{"$f":"'直送方式（ｼﾅﾘｵ3）_アンモニア'!G203+'直送方式（ｼﾅﾘｵ3）_アンモニア'!G204*30","v":378.38864816799128},{"$f":"'直送方式（ｼﾅﾘｵ3）_アンモニア'!H203+'直送方式（ｼﾅﾘｵ3）_アンモニア'!H204*30","v":70.920790930279779},{"$f":"'直送方式（ｼﾅﾘｵ3）_アンモニア'!I203+'直送方式（ｼﾅﾘｵ3）_アンモニア'!I204*30","v":560.59170291253383},{"$f":"'直送方式（ｼﾅﾘｵ3）_アンモニア'!J203+'直送方式（ｼﾅﾘｵ3）_アンモニア'!J204*30","v":837.37586038806649},{"$f":"SUM(N179:S181)","v":2038.8202381376013},{"$f":"SUM(G181,N179)","v":253.97381627107683},{"$f":"SUM(H181,O179)","v":241.77238375172885},931.97834851191863,456.08658566332883,1443.8087165384536,1863.8541512865827,{"$f":"SUM(U179:Z181)","v":5191.4740020230893}]
[null,null,null,null,null,"その他月（８か月）",{"$f":"'★まとめ表（ｱﾝﾓﾆｱ）'!G180*30","v":101.59262899656042},{"$f":"'★まとめ表（ｱﾝﾓﾆｱ）'!H180*30","v":101.20934719282327},{"$f":"'★まとめ表（ｱﾝﾓﾆｱ）'!I180*30","v":332.15382020635644},{"$f":"'★まとめ表（ｱﾝﾓﾆｱ）'!J180*30","v":245.10550573921302},{"$f":"'★まとめ表（ｱﾝﾓﾆｱ）'!K180*30","v":552.01063351619985},{"$f":"'★まとめ表（ｱﾝﾓﾆｱ）'!L180*30","v":648.30207846222072}]
[null,null,null,null,null,"年間合計",{"$f":"'★まとめ表（ｱﾝﾓﾆｱ）'!G181*30","v":152.38894349484065},{"$f":"'★まとめ表（ｱﾝﾓﾆｱ）'!H181*30","v":151.81402078923492},{"$f":"'★まとめ表（ｱﾝﾓﾆｱ）'!I181*30","v":553.58970034392735},{"$f":"'★まとめ表（ｱﾝﾓﾆｱ）'!J181*30","v":385.16579473304904},{"$f":"'★まとめ表（ｱﾝﾓﾆｱ）'!K181*30","v":883.21701362591978},{"$f":"'★まとめ表（ｱﾝﾓﾆｱ）'!L181*30","v":1026.4782908985162}]
[null,null,null,"拠点方式","伏木富山港","ピーク月（４か月）",{"$f":"'★まとめ表（ｱﾝﾓﾆｱ）'!G182*30","v":3.0348929527069011},{"$f":"'★まとめ表（ｱﾝﾓﾆｱ）'!H182*30","v":2.8676153883844733},{"$f":"'★まとめ表（ｱﾝﾓﾆｱ）'!I182*30","v":1066.3966548273286},{"$f":"'★まとめ表（ｱﾝﾓﾆｱ）'!J182*30","v":3.4172416711581635},{"$f":"'★まとめ表（ｱﾝﾓﾆｱ）'!K182*30","v":12.545817324182071},{"$f":"'★まとめ表（ｱﾝﾓﾆｱ）'!L182*30","v":37.279000048998149},{"$f":"SUM(G184:L184)","v":2998.9289201970673},{"$f":"'拠点方式（伏木富山港ｼﾅﾘｵ3)'!E211+'拠点方式（伏木富山港ｼﾅﾘｵ3)'!E212*30","v":101.58487277623618},{"$f":"'拠点方式（伏木富山港ｼﾅﾘｵ3)'!F211+'拠点方式（伏木富山港ｼﾅﾘｵ3)'!F212*30","v":89.958362962493936},{"$f":"'拠点方式（伏木富山港ｼﾅﾘｵ3)'!G211+'拠点方式（伏木富山港ｼﾅﾘｵ3)'!G212*30","v":1609.6481202026139},{"$f":"'拠点方式（伏木富山港ｼﾅﾘｵ3)'!H211+'拠点方式（伏木富山港ｼﾅﾘｵ3)'!H212*30","v":70.920790930279779},{"$f":"'拠点方式（伏木富山港ｼﾅﾘｵ3)'!I211+'拠点方式（伏木富山港ｼﾅﾘｵ3)'!I212*30","v":639.77123251820944},{"$f":"'拠点方式（伏木富山港ｼﾅﾘｵ3)'!J211+'拠点方式（伏木富山港ｼﾅﾘｵ3)'!J212*30","v":645.60063334123413},{"$f":"SUM(N182:S184)","v":3157.4840127310672},{"$f":"SUM(G184,N182)","v":110.68955163435689},{"$f":"SUM(H184,O182)","v":98.561209127647359},4453.3725330754905,77.43944036673534,673.82416525527503,742.52603346862929,{"$f":"SUM(U182:Z184)","v":6156.412932928135}]
[null,null,null,null,null,"その他月（８か月）",{"$f":"'★まとめ表（ｱﾝﾓﾆｱ）'!G183*30","v":6.0697859054138021},{"$f":"'★まとめ表（ｱﾝﾓﾆｱ）'!H183*30","v":5.7352307767689465},{"$f":"'★まとめ表（ｱﾝﾓﾆｱ）'!I183*30","v":1777.3277580455479},{"$f":"'★まとめ表（ｱﾝﾓﾆｱ）'!J183*30","v":3.1014077652973993},{"$f":"'★まとめ表（ｱﾝﾓﾆｱ）'!K183*30","v":21.507115412883554},{"$f":"'★まとめ表（ｱﾝﾓﾆｱ）'!L183*30","v":59.646400078397043}]
[null,null,null,null,null,"年間合計",{"$f":"'★まとめ表（ｱﾝﾓﾆｱ）'!G184*30","v":9.1046788581207032},{"$f":"'★まとめ表（ｱﾝﾓﾆｱ）'!H184*30","v":8.6028461651534212},{"$f":"'★まとめ表（ｱﾝﾓﾆｱ）'!I184*30","v":2843.7244128728767},{"$f":"'★まとめ表（ｱﾝﾓﾆｱ）'!J184*30","v":6.5186494364555632},{"$f":"'★まとめ表（ｱﾝﾓﾆｱ）'!K184*30","v":34.052932737065625},{"$f":"'★まとめ表（ｱﾝﾓﾆｱ）'!L184*30","v":96.925400127395193}]
[null,null,null,null,"七尾港","ピーク月（４か月）",{"$f":"'★まとめ表（ｱﾝﾓﾆｱ）'!G185*30","v":2.9870993629004925},{"$f":"'★まとめ表（ｱﾝﾓﾆｱ）'!H185*30","v":2.5569570546428215},{"$f":"'★まとめ表（ｱﾝﾓﾆｱ）'!I185*30","v":7.1690384709611834},{"$f":"'★まとめ表（ｱﾝﾓﾆｱ）'!J185*30","v":3.1304801323197164},{"$f":"'★まとめ表（ｱﾝﾓﾆｱ）'!K185*30","v":1063.3548504335849},{"$f":"'★まとめ表（ｱﾝﾓﾆｱ）'!L185*30","v":34.949062545935767},{"$f":"SUM(G187:L187)","v":2960.9393188665822},{"$f":"'拠点方式（七尾港ｼﾅﾘｵ3)'!E211+'拠点方式（七尾港ｼﾅﾘｵ3)'!E212*30","v":101.58487277623618},{"$f":"'拠点方式（七尾港ｼﾅﾘｵ3)'!F211+'拠点方式（七尾港ｼﾅﾘｵ3)'!F212*30","v":89.958362962493936},{"$f":"'拠点方式（七尾港ｼﾅﾘｵ3)'!G211+'拠点方式（七尾港ｼﾅﾘｵ3)'!G212*30","v":378.38864816799128},{"$f":"'拠点方式（七尾港ｼﾅﾘｵ3)'!H211+'拠点方式（七尾港ｼﾅﾘｵ3)'!H212*30","v":70.920790930279779},{"$f":"'拠点方式（七尾港ｼﾅﾘｵ3)'!I211+'拠点方式（七尾港ｼﾅﾘｵ3)'!I212*30","v":1609.6481202026139},{"$f":"'拠点方式（七尾港ｼﾅﾘｵ3)'!J211+'拠点方式（七尾港ｼﾅﾘｵ3)'!J212*30","v":645.60063334123413},{"$f":"SUM(N185:S187)","v":2896.101428380849},{"$f":"SUM(G187,N185)","v":110.54617086493766},{"$f":"SUM(H187,O185)","v":97.629234126422404},390.93446549217333,76.201626111056513,4445.2610546921742,736.46819596066712,{"$f":"SUM(U185:Z187)","v":5857.0407472474308}]
[null,null,null,null,null,"その他月（８か月）",{"$f":"'★まとめ表（ｱﾝﾓﾆｱ）'!G186*30","v":5.974198725800985},{"$f":"'★まとめ表（ｱﾝﾓﾆｱ）'!H186*30","v":5.1139141092856431},{"$f":"'★まとめ表（ｱﾝﾓﾆｱ）'!I186*30","v":5.3767788532208884},{"$f":"'★まとめ表（ｱﾝﾓﾆｱ）'!J186*30","v":2.1503550484570155},{"$f":"'★まとめ表（ｱﾝﾓﾆｱ）'!K186*30","v":1772.2580840559751},{"$f":"'★まとめ表（ｱﾝﾓﾆｱ）'!L186*30","v":55.918500073497235}]
[null,null,null,null,null,"年間合計",{"$f":"'★まとめ表（ｱﾝﾓﾆｱ）'!G187*30","v":8.9612980887014775},{"$f":"'★まとめ表（ｱﾝﾓﾆｱ）'!H187*30","v":7.6708711639284646},{"$f":"'★まとめ表（ｱﾝﾓﾆｱ）'!I187*30","v":12.545817324182071},{"$f":"'★まとめ表（ｱﾝﾓﾆｱ）'!J187*30","v":5.280835180776732},{"$f":"'★まとめ表（ｱﾝﾓﾆｱ）'!K187*30","v":2835.6129344895603},{"$f":"'★まとめ表（ｱﾝﾓﾆｱ）'!L187*30","v":90.867562619432988}]
[null,null,null,null,"敦賀港","ピーク月（４か月）",{"$f":"'★まとめ表（ｱﾝﾓﾆｱ）'!G188*30","v":5.8308179563817619},{"$f":"'★まとめ表（ｱﾝﾓﾆｱ）'!H188*30","v":5.1378109041888473},{"$f":"'★まとめ表（ｱﾝﾓﾆｱ）'!I188*30","v":19.882133359465683},{"$f":"'★まとめ表（ｱﾝﾓﾆｱ）'!J188*30","v":1.8639500024499074},{"$f":"'★まとめ表（ｱﾝﾓﾆｱ）'!K188*30","v":32.619125042873378},{"$f":"'★まとめ表（ｱﾝﾓﾆｱ）'!L188*30","v":1040.7033213711122},{"$f":"SUM(G190:L190)","v":2954.8838623915849},{"$f":"'拠点方式（敦賀港ｼﾅﾘｵ3)'!E211+'拠点方式（敦賀港ｼﾅﾘｵ3)'!E212*30","v":101.58487277623618},{"$f":"'拠点方式（敦賀港ｼﾅﾘｵ3)'!F211+'拠点方式（敦賀港ｼﾅﾘｵ3)'!F212*30","v":89.958362962493936},{"$f":"'拠点方式（敦賀港ｼﾅﾘｵ3)'!G211+'拠点方式（敦賀港ｼﾅﾘｵ3)'!G212*30","v":378.38864816799128},{"$f":"'拠点方式（敦賀港ｼﾅﾘｵ3)'!H211+'拠点方式（敦賀港ｼﾅﾘｵ3)'!H212*30","v":70.920790930279779},{"$f":"'拠点方式（敦賀港ｼﾅﾘｵ3)'!I211+'拠点方式（敦賀港ｼﾅﾘｵ3)'!I212*30","v":639.77123251820944},{"$f":"'拠点方式（敦賀港ｼﾅﾘｵ3)'!J211+'拠点方式（敦賀港ｼﾅﾘｵ3)'!J212*30","v":1609.6481202026139},{"$f":"SUM(N188:S190)","v":2890.2720275578245},{"$f":"SUM(G190,N188)","v":119.07732664538148},105.37179567506048,433.06451490652188,74.476417895619178,728.30885763458002,4384.8569771922466,{"$f":"SUM(U188:Z190)","v":5845.1558899494103}]
[null,null,null,null,null,"その他月（８か月）",{"$f":"'★まとめ表（ｱﾝﾓﾆｱ）'!G189*30","v":11.661635912763524},{"$f":"'★まとめ表（ｱﾝﾓﾆｱ）'!H189*30","v":10.275621808377695},{"$f":"'★まとめ表（ｱﾝﾓﾆｱ）'!I189*30","v":34.793733379064939},{"$f":"'★まとめ表（ｱﾝﾓﾆｱ）'!J189*30","v":1.6916769628894905},{"$f":"'★まとめ表（ｱﾝﾓﾆｱ）'!K189*30","v":55.918500073497235},{"$f":"'★まとめ表（ｱﾝﾓﾆｱ）'!L189*30","v":1734.5055356185201}]
[null,null,null,null,null,"年間合計",{"$f":"'★まとめ表（ｱﾝﾓﾆｱ）'!G190*30","v":17.492453869145287},{"$f":"'★まとめ表（ｱﾝﾓﾆｱ）'!H190*30","v":15.413432712566543},{"$f":"'★まとめ表（ｱﾝﾓﾆｱ）'!I190*30","v":54.675866738530623},{"$f":"'★まとめ表（ｱﾝﾓﾆｱ）'!J190*30","v":3.5556269653393979},{"$f":"'★まとめ表（ｱﾝﾓﾆｱ）'!K190*30","v":88.53762511637062},{"$f":"'★まとめ表（ｱﾝﾓﾆｱ）'!L190*30","v":2775.2088569896323}]
[null,null,null,null,"２港揚げ\n（七尾、敦賀）","ピーク月（４か月）",{"$f":"'★まとめ表（ｱﾝﾓﾆｱ）'!G191*30","v":2.9870993629004925},{"$f":"'★まとめ表（ｱﾝﾓﾆｱ）'!H191*30","v":2.5569570546428215},{"$f":"'★まとめ表（ｱﾝﾓﾆｱ）'!I191*30","v":7.1690384709611834},{"$f":"'★まとめ表（ｱﾝﾓﾆｱ）'!J191*30","v":3.1304801323197164},{"$f":"'★まとめ表（ｱﾝﾓﾆｱ）'!K191*30","v":47.150386071543686},{"$f":"'★まとめ表（ｱﾝﾓﾆｱ）'!L191*30","v":1040.7033213711122},{"$f":"SUM(G193:L193)","v":2935.402041604671},{"$f":"'拠点方式（2港揚ｼﾅﾘｵ3)'!E212+'拠点方式（2港揚ｼﾅﾘｵ3)'!E213*30","v":101.58487277623618},{"$f":"'拠点方式（2港揚ｼﾅﾘｵ3)'!F212+'拠点方式（2港揚ｼﾅﾘｵ3)'!F213*30","v":89.958362962493936},{"$f":"'拠点方式（2港揚ｼﾅﾘｵ3)'!G212+'拠点方式（2港揚ｼﾅﾘｵ3)'!G213*30","v":378.38864816799128},{"$f":"'拠点方式（2港揚ｼﾅﾘｵ3)'!H212+'拠点方式（2港揚ｼﾅﾘｵ3)'!H213*30","v":70.920790930279779},{"$f":"'拠点方式（2港揚ｼﾅﾘｵ3)'!I212+'拠点方式（2港揚ｼﾅﾘｵ3)'!I213*30","v":702.52587625754904},{"$f":"'拠点方式（2港揚ｼﾅﾘｵ3)'!J212+'拠点方式（2港揚ｼﾅﾘｵ3)'!J213*30","v":645.60063334123413},{"$f":"SUM(N191:S193)","v":1988.9791844357842},{"$f":"SUM(G193,N191)","v":110.54617086493766},97.629234126422404,390.93446549217333,76.201626111056513,828.26023911499885,3420.8094903308665,{"$f":"SUM(U191:Z193)","v":4924.3812260404557}]
[null,null,null,null,null,"その他月（８か月）",{"$f":"'★まとめ表（ｱﾝﾓﾆｱ）'!G192*30","v":5.974198725800985},{"$f":"'★まとめ表（ｱﾝﾓﾆｱ）'!H192*30","v":5.1139141092856431},{"$f":"'★まとめ表（ｱﾝﾓﾆｱ）'!I192*30","v":5.3767788532208884},{"$f":"'★まとめ表（ｱﾝﾓﾆｱ）'!J192*30","v":2.1503550484570155},{"$f":"'★まとめ表（ｱﾝﾓﾆｱ）'!K192*30","v":78.58397678590616},{"$f":"'★まとめ表（ｱﾝﾓﾆｱ）'!L192*30","v":1734.5055356185201}]
[null,null,null,null,null,"年間合計",{"$f":"'★まとめ表（ｱﾝﾓﾆｱ）'!G193*30","v":8.9612980887014775},{"$f":"'★まとめ表（ｱﾝﾓﾆｱ）'!H193*30","v":7.6708711639284646},{"$f":"'★まとめ表（ｱﾝﾓﾆｱ）'!I193*30","v":12.545817324182071},{"$f":"'★まとめ表（ｱﾝﾓﾆｱ）'!J193*30","v":5.280835180776732},{"$f":"'★まとめ表（ｱﾝﾓﾆｱ）'!K193*30","v":125.73436285744984},{"$f":"'★まとめ表（ｱﾝﾓﾆｱ）'!L193*30","v":2775.2088569896323}]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"億円/30年"]
[null,"アンモニア",null,null,null,null,"海上輸送費用（３0年分）",null,null,null,null,null,null,"貯蔵費用（使用期間３０年）",null,null,null,null,null,null,"合計（供用中のトータルコストを考慮）"]
[null,null,null,null,null,null,"新潟港","直江津港","伏木\n富山港","金沢港","七尾港","敦賀港","合計","新潟港","直江津港","伏木\n富山港","金沢港","七尾港","敦賀港","合計","新潟港","直江津港","伏木\n富山港","金沢港","七尾港","敦賀港","合計"]
[null,"シナリオ４","実証期","直送方式","－","ピーク月（４か月）",{"$f":"'★まとめ表（ｱﾝﾓﾆｱ）'!G199*30","v":0},{"$f":"'★まとめ表（ｱﾝﾓﾆｱ）'!H199*30","v":0},{"$f":"'★まとめ表（ｱﾝﾓﾆｱ）'!I199*30","v":32.853779061422287},{"$f":"'★まとめ表（ｱﾝﾓﾆｱ）'!J199*30","v":0},{"$f":"'★まとめ表（ｱﾝﾓﾆｱ）'!K199*30","v":43.29957432195291},{"$f":"'★まとめ表（ｱﾝﾓﾆｱ）'!L199*30","v":42.687603997945061},{"$f":"SUM(G201:L201)","v":356.5228721439608},{"$f":"'直送方式（ｼﾅﾘｵ4）_アンモニア'!E163+'直送方式（ｼﾅﾘｵ4）_アンモニア'!E164*30","v":0},{"$f":"'直送方式（ｼﾅﾘｵ4）_アンモニア'!F163+'直送方式（ｼﾅﾘｵ4）_アンモニア'!F164*30","v":0},{"$f":"'直送方式（ｼﾅﾘｵ4）_アンモニア'!G163+'直送方式（ｼﾅﾘｵ4）_アンモニア'!G164*30","v":48.836913037086475},{"$f":"'直送方式（ｼﾅﾘｵ4）_アンモニア'!H163+'直送方式（ｼﾅﾘｵ4）_アンモニア'!H164*30","v":0},{"$f":"'直送方式（ｼﾅﾘｵ4）_アンモニア'!I163+'直送方式（ｼﾅﾘｵ4）_アンモニア'!I164*30","v":80.721178560020689},{"$f":"'直送方式（ｼﾅﾘｵ4）_アンモニア'!J163+'直送方式（ｼﾅﾘｵ4）_アンモニア'!J164*30","v":80.721178560020689},{"$f":"SUM(N199:S201)","v":210.27927015712785},{"$f":"SUM(G201,N199)","v":0},{"$f":"SUM(H201,O199)","v":0},147.39825022135332,0,210.61990152587944,208.78399055385589,{"$f":"SUM(U199:Z201)","v":566.80214230108868}]
[null,null,null,null,null,"その他月（８か月）",{"$f":"'★まとめ表（ｱﾝﾓﾆｱ）'!G200*30","v":0},{"$f":"'★まとめ表（ｱﾝﾓﾆｱ）'!H200*30","v":0},{"$f":"'★まとめ表（ｱﾝﾓﾆｱ）'!I200*30","v":65.707558122844574},{"$f":"'★まとめ表（ｱﾝﾓﾆｱ）'!J200*30","v":0},{"$f":"'★まとめ表（ｱﾝﾓﾆｱ）'!K200*30","v":86.599148643905821},{"$f":"'★まとめ表（ｱﾝﾓﾆｱ）'!L200*30","v":85.375207995890122}]
[null,null,null,null,null,"年間合計",{"$f":"'★まとめ表（ｱﾝﾓﾆｱ）'!G201*30","v":0},{"$f":"'★まとめ表（ｱﾝﾓﾆｱ）'!H201*30","v":0},{"$f":"'★まとめ表（ｱﾝﾓﾆｱ）'!I201*30","v":98.561337184266847},{"$f":"'★まとめ表（ｱﾝﾓﾆｱ）'!J201*30","v":0},{"$f":"'★まとめ表（ｱﾝﾓﾆｱ）'!K201*30","v":129.89872296585875},{"$f":"'★まとめ表（ｱﾝﾓﾆｱ）'!L201*30","v":128.0628119938352}]
[null,null,null,"拠点方式","伏木富山港","ピーク月（４か月）",{"$f":"'★まとめ表（ｱﾝﾓﾆｱ）'!G202*30","v":0},{"$f":"'★まとめ表（ｱﾝﾓﾆｱ）'!H202*30","v":0},{"$f":"'★まとめ表（ｱﾝﾓﾆｱ）'!I202*30","v":61.377827222770591},{"$f":"'★まとめ表（ｱﾝﾓﾆｱ）'!J202*30","v":0},{"$f":"'★まとめ表（ｱﾝﾓﾆｱ）'!K202*30","v":0.81330623215840914},{"$f":"'★まとめ表（ｱﾝﾓﾆｱ）'!L202*30","v":2.2555692838526542},{"$f":"SUM(G204:L204)","v":193.34010821634496},{"$f":"'拠点方式（伏木富山港ｼﾅﾘｵ4)'!E172+'拠点方式（伏木富山港ｼﾅﾘｵ4)'!E173*30","v":0},{"$f":"'拠点方式（伏木富山港ｼﾅﾘｵ4)'!F172+'拠点方式（伏木富山港ｼﾅﾘｵ4)'!F173*30","v":0},{"$f":"'拠点方式（伏木富山港ｼﾅﾘｵ4)'!G172+'拠点方式（伏木富山港ｼﾅﾘｵ4)'!G173*30","v":145.17019193795781},{"$f":"'拠点方式（伏木富山港ｼﾅﾘｵ4)'!H172+'拠点方式（伏木富山港ｼﾅﾘｵ4)'!H173*30","v":0},{"$f":"'拠点方式（伏木富山港ｼﾅﾘｵ4)'!I172+'拠点方式（伏木富山港ｼﾅﾘｵ4)'!I173*30","v":80.721178560020689},{"$f":"'拠点方式（伏木富山港ｼﾅﾘｵ4)'!J172+'拠点方式（伏木富山港ｼﾅﾘｵ4)'!J173*30","v":80.721178560020689},{"$f":"SUM(N202:S204)","v":306.61254905799922},{"$f":"SUM(G204,N202)","v":0},{"$f":"SUM(H204,O202)","v":0},329.30367360626963,0,83.161097256495921,87.487886411578657,{"$f":"SUM(U202:Z204)","v":499.95265727434418}]
[null,null,null,null,null,"その他月（８か月）",{"$f":"'★まとめ表（ｱﾝﾓﾆｱ）'!G203*30","v":0},{"$f":"'★まとめ表（ｱﾝﾓﾆｱ）'!H203*30","v":0},{"$f":"'★まとめ表（ｱﾝﾓﾆｱ）'!I203*30","v":122.75565444554118},{"$f":"'★まとめ表（ｱﾝﾓﾆｱ）'!J203*30","v":0},{"$f":"'★まとめ表（ｱﾝﾓﾆｱ）'!K203*30","v":1.6266124643168183},{"$f":"'★まとめ表（ｱﾝﾓﾆｱ）'!L203*30","v":4.5111385677053084}]
[null,null,null,null,null,"年間合計",{"$f":"'★まとめ表（ｱﾝﾓﾆｱ）'!G204*30","v":0},{"$f":"'★まとめ表（ｱﾝﾓﾆｱ）'!H204*30","v":0},{"$f":"'★まとめ表（ｱﾝﾓﾆｱ）'!I204*30","v":184.13348166831179},{"$f":"'★まとめ表（ｱﾝﾓﾆｱ）'!J204*30","v":0},{"$f":"'★まとめ表（ｱﾝﾓﾆｱ）'!K204*30","v":2.4399186964752273},{"$f":"'★まとめ表（ｱﾝﾓﾆｱ）'!L204*30","v":6.7667078515579622}]
[null,null,null,null,"七尾港","ピーク月（４か月）",{"$f":"'★まとめ表（ｱﾝﾓﾆｱ）'!G205*30","v":0},{"$f":"'★まとめ表（ｱﾝﾓﾆｱ）'!H205*30","v":0},{"$f":"'★まとめ表（ｱﾝﾓﾆｱ）'!I205*30","v":0.61555965127586332},{"$f":"'★まとめ表（ｱﾝﾓﾆｱ）'!J205*30","v":0},{"$f":"'★まとめ表（ｱﾝﾓﾆｱ）'!K205*30","v":61.224584951052087},{"$f":"'★まとめ表（ｱﾝﾓﾆｱ）'!L205*30","v":2.1145962036118635},{"$f":"SUM(G207:L207)","v":191.86422241781943},{"$f":"'拠点方式（七尾港ｼﾅﾘｵ4)'!E172+'拠点方式（七尾港ｼﾅﾘｵ4)'!E173*30","v":0},{"$f":"'拠点方式（七尾港ｼﾅﾘｵ4)'!F172+'拠点方式（七尾港ｼﾅﾘｵ4)'!F173*30","v":0},{"$f":"'拠点方式（七尾港ｼﾅﾘｵ4)'!G172+'拠点方式（七尾港ｼﾅﾘｵ4)'!G173*30","v":48.836913037086475},{"$f":"'拠点方式（七尾港ｼﾅﾘｵ4)'!H172+'拠点方式（七尾港ｼﾅﾘｵ4)'!H173*30","v":0},{"$f":"'拠点方式（七尾港ｼﾅﾘｵ4)'!I172+'拠点方式（七尾港ｼﾅﾘｵ4)'!I173*30","v":145.17019193795781},{"$f":"'拠点方式（七尾港ｼﾅﾘｵ4)'!J172+'拠点方式（七尾港ｼﾅﾘｵ4)'!J173*30","v":80.721178560020689},{"$f":"SUM(N205:S207)","v":274.72828353506497},{"$f":"SUM(G207,N205)","v":0},0,50.683591990914067,0,328.84394679111404,87.064967170856278,{"$f":"SUM(U205:Z207)","v":466.59250595288438}]
[null,null,null,null,null,"その他月（８か月）",{"$f":"'★まとめ表（ｱﾝﾓﾆｱ）'!G206*30","v":0},{"$f":"'★まとめ表（ｱﾝﾓﾆｱ）'!H206*30","v":0},{"$f":"'★まとめ表（ｱﾝﾓﾆｱ）'!I206*30","v":1.2311193025517266},{"$f":"'★まとめ表（ｱﾝﾓﾆｱ）'!J206*30","v":0},{"$f":"'★まとめ表（ｱﾝﾓﾆｱ）'!K206*30","v":122.44916990210417},{"$f":"'★まとめ表（ｱﾝﾓﾆｱ）'!L206*30","v":4.229192407223727}]
[null,null,null,null,null,"年間合計",{"$f":"'★まとめ表（ｱﾝﾓﾆｱ）'!G207*30","v":0},{"$f":"'★まとめ表（ｱﾝﾓﾆｱ）'!H207*30","v":0},{"$f":"'★まとめ表（ｱﾝﾓﾆｱ）'!I207*30","v":1.8466789538275898},{"$f":"'★まとめ表（ｱﾝﾓﾆｱ）'!J207*30","v":0},{"$f":"'★まとめ表（ｱﾝﾓﾆｱ）'!K207*30","v":183.67375485315625},{"$f":"'★まとめ表（ｱﾝﾓﾆｱ）'!L207*30","v":6.3437886108355892}]
[null,null,null,null,"敦賀港","ピーク月（４か月）",{"$f":"'★まとめ表（ｱﾝﾓﾆｱ）'!G208*30","v":0},{"$f":"'★まとめ表（ｱﾝﾓﾆｱ）'!H208*30","v":0},{"$f":"'★まとめ表（ｱﾝﾓﾆｱ）'!I208*30","v":1.7071520995383942},{"$f":"'★まとめ表（ｱﾝﾓﾆｱ）'!J208*30","v":0},{"$f":"'★まとめ表（ｱﾝﾓﾆｱ）'!K208*30","v":2.1145962036118635},{"$f":"'★まとめ表（ｱﾝﾓﾆｱ）'!L208*30","v":60.359273232023362},{"$f":"SUM(G210:L210)","v":192.54306460552087},{"$f":"'拠点方式（敦賀港ｼﾅﾘｵ4)'!E172+'拠点方式（敦賀港ｼﾅﾘｵ4)'!E173*30","v":0},{"$f":"'拠点方式（敦賀港ｼﾅﾘｵ4)'!F172+'拠点方式（敦賀港ｼﾅﾘｵ4)'!F173*30","v":0},{"$f":"'拠点方式（敦賀港ｼﾅﾘｵ4)'!G172+'拠点方式（敦賀港ｼﾅﾘｵ4)'!G173*30","v":48.836913037086475},{"$f":"'拠点方式（敦賀港ｼﾅﾘｵ4)'!H172+'拠点方式（敦賀港ｼﾅﾘｵ4)'!H173*30","v":0},{"$f":"'拠点方式（敦賀港ｼﾅﾘｵ4)'!I172+'拠点方式（敦賀港ｼﾅﾘｵ4)'!I173*30","v":80.721178560020689},{"$f":"'拠点方式（敦賀港ｼﾅﾘｵ4)'!J172+'拠点方式（敦賀港ｼﾅﾘｵ4)'!J173*30","v":145.17019193795781},{"$f":"SUM(N208:S210)","v":274.72828353506497},{"$f":"SUM(G210,N208)","v":0},{"$f":"SUM(H210,O208)","v":0},53.958369335701654,0,87.064967170856278,326.24801163402788,{"$f":"SUM(U208:Z210)","v":467.27134814058581}]
[null,null,null,null,null,"その他月（８か月）",{"$f":"'★まとめ表（ｱﾝﾓﾆｱ）'!G209*30","v":0},{"$f":"'★まとめ表（ｱﾝﾓﾆｱ）'!H209*30","v":0},{"$f":"'★まとめ表（ｱﾝﾓﾆｱ）'!I209*30","v":3.4143041990767884},{"$f":"'★まとめ表（ｱﾝﾓﾆｱ）'!J209*30","v":0},{"$f":"'★まとめ表（ｱﾝﾓﾆｱ）'!K209*30","v":4.229192407223727},{"$f":"'★まとめ表（ｱﾝﾓﾆｱ）'!L209*30","v":120.71854646404672}]
[null,null,null,null,null,"年間合計",{"$f":"'★まとめ表（ｱﾝﾓﾆｱ）'!G210*30","v":0},{"$f":"'★まとめ表（ｱﾝﾓﾆｱ）'!H210*30","v":0},{"$f":"'★まとめ表（ｱﾝﾓﾆｱ）'!I210*30","v":5.1214562986151817},{"$f":"'★まとめ表（ｱﾝﾓﾆｱ）'!J210*30","v":0},{"$f":"'★まとめ表（ｱﾝﾓﾆｱ）'!K210*30","v":6.3437886108355892},{"$f":"'★まとめ表（ｱﾝﾓﾆｱ）'!L210*30","v":181.07781969607009}]
[null,null,null,null,"２港揚げ\n（敦賀、七尾）","ピーク月（４か月）",{"$f":"'★まとめ表（ｱﾝﾓﾆｱ）'!G211*30","v":0},{"$f":"'★まとめ表（ｱﾝﾓﾆｱ）'!H211*30","v":0},{"$f":"'★まとめ表（ｱﾝﾓﾆｱ）'!I211*30","v":0.61555965127586332},{"$f":"'★まとめ表（ｱﾝﾓﾆｱ）'!J211*30","v":0},{"$f":"'★まとめ表（ｱﾝﾓﾆｱ）'!K211*30","v":3.9941785766783737},{"$f":"'★まとめ表（ｱﾝﾓﾆｱ）'!L211*30","v":91.367142443664719},{"$f":"SUM(G213:L213)","v":287.19232898816938},{"$f":"'拠点方式（2港揚ｼﾅﾘｵ4)'!E173+'拠点方式（2港揚ｼﾅﾘｵ4)'!E174*30","v":0},{"$f":"'拠点方式（2港揚ｼﾅﾘｵ4)'!F173+'拠点方式（2港揚ｼﾅﾘｵ4)'!F174*30","v":0},{"$f":"'拠点方式（2港揚ｼﾅﾘｵ4)'!G173+'拠点方式（2港揚ｼﾅﾘｵ4)'!G174*30","v":48.836913037086475},{"$f":"'拠点方式（2港揚ｼﾅﾘｵ4)'!H173+'拠点方式（2港揚ｼﾅﾘｵ4)'!H174*30","v":0},{"$f":"'拠点方式（2港揚ｼﾅﾘｵ4)'!I173+'拠点方式（2港揚ｼﾅﾘｵ4)'!I174*30","v":104.38743325419931},{"$f":"'拠点方式（2港揚ｼﾅﾘｵ4)'!J173+'拠点方式（2港揚ｼﾅﾘｵ4)'!J174*30","v":80.721178560020689},{"$f":"SUM(N211:S213)","v":233.94552485130646},{"$f":"SUM(G213,N211)","v":0},{"$f":"SUM(H213,O211)","v":0},50.683591990914067,0,115.63165595754693,354.82260589101486,{"$f":"SUM(U211:Z213)","v":521.13785383947584}]
[null,null,null,null,null,"その他月（８か月）",{"$f":"'★まとめ表（ｱﾝﾓﾆｱ）'!G212*30","v":0},{"$f":"'★まとめ表（ｱﾝﾓﾆｱ）'!H212*30","v":0},{"$f":"'★まとめ表（ｱﾝﾓﾆｱ）'!I212*30","v":1.2311193025517266},{"$f":"'★まとめ表（ｱﾝﾓﾆｱ）'!J212*30","v":0},{"$f":"'★まとめ表（ｱﾝﾓﾆｱ）'!K212*30","v":7.2500441266692466},{"$f":"'★まとめ表（ｱﾝﾓﾆｱ）'!L212*30","v":182.73428488732944}]
[null,null,null,null,null,"年間合計",{"$f":"'★まとめ表（ｱﾝﾓﾆｱ）'!G213*30","v":0},{"$f":"'★まとめ表（ｱﾝﾓﾆｱ）'!H213*30","v":0},{"$f":"'★まとめ表（ｱﾝﾓﾆｱ）'!I213*30","v":1.8466789538275898},{"$f":"'★まとめ表（ｱﾝﾓﾆｱ）'!J213*30","v":0},{"$f":"'★まとめ表（ｱﾝﾓﾆｱ）'!K213*30","v":11.244222703347621},{"$f":"'★まとめ表（ｱﾝﾓﾆｱ）'!L213*30","v":274.10142733099417}]
[null,null,"2030年","直送方式","－","ピーク月（４か月）",{"$f":"'★まとめ表（ｱﾝﾓﾆｱ）'!G214*30","v":18.892888349707697},{"$f":"'★まとめ表（ｱﾝﾓﾆｱ）'!H214*30","v":12.195221023733401},{"$f":"'★まとめ表（ｱﾝﾓﾆｱ）'!I214*30","v":53.914225216377865},{"$f":"'★まとめ表（ｱﾝﾓﾆｱ）'!J214*30","v":12.138756769217899},{"$f":"'★まとめ表（ｱﾝﾓﾆｱ）'!K214*30","v":117.63674636578007},{"$f":"'★まとめ表（ｱﾝﾓﾆｱ）'!L214*30","v":117.52644468640999},{"$f":"SUM(G216:L216)","v":761.74965618149076},{"$f":"'直送方式（ｼﾅﾘｵ4）_アンモニア'!E176+'直送方式（ｼﾅﾘｵ4）_アンモニア'!E177*30","v":25.396218194059045},{"$f":"'直送方式（ｼﾅﾘｵ4）_アンモニア'!F176+'直送方式（ｼﾅﾘｵ4）_アンモニア'!F177*30","v":12.209228259271617},{"$f":"'直送方式（ｼﾅﾘｵ4）_アンモニア'!G176+'直送方式（ｼﾅﾘｵ4）_アンモニア'!G177*30","v":104.38743325419931},{"$f":"'直送方式（ｼﾅﾘｵ4）_アンモニア'!H176+'直送方式（ｼﾅﾘｵ4）_アンモニア'!H177*30","v":12.209228259271617},{"$f":"'直送方式（ｼﾅﾘｵ4）_アンモニア'!I176+'直送方式（ｼﾅﾘｵ4）_アンモニア'!I177*30","v":165.70472135997619},{"$f":"'直送方式（ｼﾅﾘｵ4）_アンモニア'!J176+'直送方式（ｼﾅﾘｵ4）_アンモニア'!J177*30","v":170.09456711805058},{"$f":"SUM(N214:S216)","v":490.00139644482834},{"$f":"SUM(G216,N214)","v":82.074883243182128},{"$f":"SUM(H216,O214)","v":48.79489133047182},266.13010890333288,48.625498566925309,400.9782140915363,405.14745649087058,{"$f":"SUM(U214:Z216)","v":1251.7510526263191}]
[null,null,null,null,null,"その他月（８か月）",{"$f":"'★まとめ表（ｱﾝﾓﾆｱ）'!G215*30","v":37.785776699415393},{"$f":"'★まとめ表（ｱﾝﾓﾆｱ）'!H215*30","v":24.390442047466802},{"$f":"'★まとめ表（ｱﾝﾓﾆｱ）'!I215*30","v":107.82845043275573},{"$f":"'★まとめ表（ｱﾝﾓﾆｱ）'!J215*30","v":24.277513538435798},{"$f":"'★まとめ表（ｱﾝﾓﾆｱ）'!K215*30","v":117.63674636578007},{"$f":"'★まとめ表（ｱﾝﾓﾆｱ）'!L215*30","v":117.52644468640999}]
[null,null,null,null,null,"年間合計",{"$f":"'★まとめ表（ｱﾝﾓﾆｱ）'!G216*30","v":56.678665049123083},{"$f":"'★まとめ表（ｱﾝﾓﾆｱ）'!H216*30","v":36.585663071200202},{"$f":"'★まとめ表（ｱﾝﾓﾆｱ）'!I216*30","v":161.74267564913359},{"$f":"'★まとめ表（ｱﾝﾓﾆｱ）'!J216*30","v":36.41627030765369},{"$f":"'★まとめ表（ｱﾝﾓﾆｱ）'!K216*30","v":235.27349273156014},{"$f":"'★まとめ表（ｱﾝﾓﾆｱ）'!L216*30","v":235.05288937281998}]
[null,null,null,"拠点方式","伏木富山港","ピーク月（４か月）",{"$f":"'★まとめ表（ｱﾝﾓﾆｱ）'!G217*30","v":0.64249186739861108},{"$f":"'★まとめ表（ｱﾝﾓﾆｱ）'!H217*30","v":0.39022536662557766},{"$f":"'★まとめ表（ｱﾝﾓﾆｱ）'!I217*30","v":189.33505276566251},{"$f":"'★まとめ表（ｱﾝﾓﾆｱ）'!J217*30","v":0.46501856189547996},{"$f":"'★まとめ表（ｱﾝﾓﾆｱ）'!K217*30","v":2.6883894266104442},{"$f":"'★まとめ表（ｱﾝﾓﾆｱ）'!L217*30","v":7.4558000097996304},{"$f":"SUM(G219:L219)","v":602.93093399397674},{"$f":"'拠点方式（伏木富山港ｼﾅﾘｵ4)'!E185+'拠点方式（伏木富山港ｼﾅﾘｵ4)'!E186*30","v":25.396218194059045},{"$f":"'拠点方式（伏木富山港ｼﾅﾘｵ4)'!F185+'拠点方式（伏木富山港ｼﾅﾘｵ4)'!F186*30","v":12.209228259271617},{"$f":"'拠点方式（伏木富山港ｼﾅﾘｵ4)'!G185+'拠点方式（伏木富山港ｼﾅﾘｵ4)'!G186*30","v":394.75452169667153},{"$f":"'拠点方式（伏木富山港ｼﾅﾘｵ4)'!H185+'拠点方式（伏木富山港ｼﾅﾘｵ4)'!H186*30","v":12.209228259271617},{"$f":"'拠点方式（伏木富山港ｼﾅﾘｵ4)'!I185+'拠点方式（伏木富山港ｼﾅﾘｵ4)'!I186*30","v":165.70472135997619},{"$f":"'拠点方式（伏木富山港ｼﾅﾘｵ4)'!J185+'拠点方式（伏木富山港ｼﾅﾘｵ4)'!J186*30","v":170.09456711805058},{"$f":"SUM(N217:S219)","v":780.36848488730061},{"$f":"SUM(G219,N217)","v":27.323693796254879},{"$f":"SUM(H219,O217)","v":13.37990435914835},962.75967999365901,13.604283944958057,173.76988963980753,192.46196714744946,{"$f":"SUM(U217:Z219)","v":1383.2994188812775}]
[null,null,null,null,null,"その他月（８か月）",{"$f":"'★まとめ表（ｱﾝﾓﾆｱ）'!G218*30","v":1.2849837347972222},{"$f":"'★まとめ表（ｱﾝﾓﾆｱ）'!H218*30","v":0.78045073325115533},{"$f":"'★まとめ表（ｱﾝﾓﾆｱ）'!I218*30","v":378.67010553132502},{"$f":"'★まとめ表（ｱﾝﾓﾆｱ）'!J218*30","v":0.93003712379095993},{"$f":"'★まとめ表（ｱﾝﾓﾆｱ）'!K218*30","v":5.3767788532208884},{"$f":"'★まとめ表（ｱﾝﾓﾆｱ）'!L218*30","v":14.911600019599261}]
[null,null,null,null,null,"年間合計",{"$f":"'★まとめ表（ｱﾝﾓﾆｱ）'!G219*30","v":1.927475602195833},{"$f":"'★まとめ表（ｱﾝﾓﾆｱ）'!H219*30","v":1.1706760998767332},{"$f":"'★まとめ表（ｱﾝﾓﾆｱ）'!I219*30","v":568.00515829698747},{"$f":"'★まとめ表（ｱﾝﾓﾆｱ）'!J219*30","v":1.3950556856864398},{"$f":"'★まとめ表（ｱﾝﾓﾆｱ）'!K219*30","v":8.0651682798313331},{"$f":"'★まとめ表（ｱﾝﾓﾆｱ）'!L219*30","v":22.36740002939889}]
[null,null,null,null,"七尾港","ピーク月（４か月）",{"$f":"'★まとめ表（ｱﾝﾓﾆｱ）'!G220*30","v":0.63237388523485338},{"$f":"'★まとめ表（ｱﾝﾓﾆｱ）'!H220*30","v":0.34795095190780667},{"$f":"'★まとめ表（ｱﾝﾓﾆｱ）'!I220*30","v":1.7922596177402959},{"$f":"'★まとめ表（ｱﾝﾓﾆｱ）'!J220*30","v":0.42599602523292224},{"$f":"'★まとめ表（ｱﾝﾓﾆｱ）'!K220*30","v":188.83936474267006},{"$f":"'★まとめ表（ｱﾝﾓﾆｱ）'!L220*30","v":6.9898125091871544},{"$f":"SUM(G222:L222)","v":597.08327319591922},{"$f":"'拠点方式（七尾港ｼﾅﾘｵ4)'!E185+'拠点方式（七尾港ｼﾅﾘｵ4)'!E186*30","v":25.396218194059045},{"$f":"'拠点方式（七尾港ｼﾅﾘｵ4)'!F185+'拠点方式（七尾港ｼﾅﾘｵ4)'!F186*30","v":12.209228259271617},{"$f":"'拠点方式（七尾港ｼﾅﾘｵ4)'!G185+'拠点方式（七尾港ｼﾅﾘｵ4)'!G186*30","v":104.38743325419931},{"$f":"'拠点方式（七尾港ｼﾅﾘｵ4)'!H185+'拠点方式（七尾港ｼﾅﾘｵ4)'!H186*30","v":12.209228259271617},{"$f":"'拠点方式（七尾港ｼﾅﾘｵ4)'!I185+'拠点方式（七尾港ｼﾅﾘｵ4)'!I186*30","v":394.75452169667153},{"$f":"'拠点方式（七尾港ｼﾅﾘｵ4)'!J185+'拠点方式（七尾港ｼﾅﾘｵ4)'!J186*30","v":170.09456711805058},{"$f":"SUM(N220:S222)","v":719.05119678152369},{"$f":"SUM(G222,N220)","v":27.293339849763605},{"$f":"SUM(H222,O220)","v":13.253081114995037},109.76421210742019,13.487216334970384,961.27261592468165,191.06400464561204,{"$f":"SUM(U220:Z222)","v":1316.1344699774427}]
[null,null,null,null,null,"その他月（８か月）",{"$f":"'★まとめ表（ｱﾝﾓﾆｱ）'!G221*30","v":1.2647477704697068},{"$f":"'★まとめ表（ｱﾝﾓﾆｱ）'!H221*30","v":0.69590190381561334},{"$f":"'★まとめ表（ｱﾝﾓﾆｱ）'!I221*30","v":3.5845192354805917},{"$f":"'★まとめ表（ｱﾝﾓﾆｱ）'!J221*30","v":0.85199205046584447},{"$f":"'★まとめ表（ｱﾝﾓﾆｱ）'!K221*30","v":377.67872948534011},{"$f":"'★まとめ表（ｱﾝﾓﾆｱ）'!L221*30","v":13.979625018374309}]
[null,null,null,null,null,"年間合計",{"$f":"'★まとめ表（ｱﾝﾓﾆｱ）'!G222*30","v":1.8971216557045598},{"$f":"'★まとめ表（ｱﾝﾓﾆｱ）'!H222*30","v":1.0438528557234199},{"$f":"'★まとめ表（ｱﾝﾓﾆｱ）'!I222*30","v":5.3767788532208876},{"$f":"'★まとめ表（ｱﾝﾓﾆｱ）'!J222*30","v":1.2779880756987669},{"$f":"'★まとめ表（ｱﾝﾓﾆｱ）'!K222*30","v":566.51809422801011},{"$f":"'★まとめ表（ｱﾝﾓﾆｱ）'!L222*30","v":20.969437527561464}]
[null,null,null,null,"敦賀港","ピーク月（４か月）",{"$f":"'★まとめ表（ｱﾝﾓﾆｱ）'!G223*30","v":1.2343938239784338},{"$f":"'★まとめ表（ｱﾝﾓﾆｱ）'!H223*30","v":0.69915378187082655},{"$f":"'★まとめ表（ｱﾝﾓﾆｱ）'!I223*30","v":4.9705333398664209},{"$f":"'★まとめ表（ｱﾝﾓﾆｱ）'!J223*30","v":0.25364648830662545},{"$f":"'★まとめ表（ｱﾝﾓﾆｱ）'!K223*30","v":6.9898125091871544},{"$f":"'★まとめ表（ｱﾝﾓﾆｱ）'!L223*30","v":188.66230017988855},{"$f":"SUM(G225:L225)","v":608.42952036929398},{"$f":"'拠点方式（敦賀港ｼﾅﾘｵ4)'!E185+'拠点方式（敦賀港ｼﾅﾘｵ4)'!E186*30","v":25.396218194059045},{"$f":"'拠点方式（敦賀港ｼﾅﾘｵ4)'!F185+'拠点方式（敦賀港ｼﾅﾘｵ4)'!F186*30","v":12.209228259271617},{"$f":"'拠点方式（敦賀港ｼﾅﾘｵ4)'!G185+'拠点方式（敦賀港ｼﾅﾘｵ4)'!G186*30","v":104.38743325419931},{"$f":"'拠点方式（敦賀港ｼﾅﾘｵ4)'!H185+'拠点方式（敦賀港ｼﾅﾘｵ4)'!H186*30","v":12.209228259271617},{"$f":"'拠点方式（敦賀港ｼﾅﾘｵ4)'!I185+'拠点方式（敦賀港ｼﾅﾘｵ4)'!I186*30","v":165.70472135997619},{"$f":"'拠点方式（敦賀港ｼﾅﾘｵ4)'!J185+'拠点方式（敦賀港ｼﾅﾘｵ4)'!J186*30","v":394.75452169667153},{"$f":"SUM(N223:S225)","v":714.66135102344924},{"$f":"SUM(G225,N223)","v":29.099399665994348},{"$f":"SUM(H225,O223)","v":14.306689604884097},119.29903327379857,12.970167724191493,186.67415888753766,960.74142223633714,{"$f":"SUM(U223:Z225)","v":1323.0908713927433}]
[null,null,null,null,null,"その他月（８か月）",{"$f":"'★まとめ表（ｱﾝﾓﾆｱ）'!G224*30","v":2.4687876479568676},{"$f":"'★まとめ表（ｱﾝﾓﾆｱ）'!H224*30","v":1.3983075637416531},{"$f":"'★まとめ表（ｱﾝﾓﾆｱ）'!I224*30","v":9.9410666797328417},{"$f":"'★まとめ表（ｱﾝﾓﾆｱ）'!J224*30","v":0.5072929766132509},{"$f":"'★まとめ表（ｱﾝﾓﾆｱ）'!K224*30","v":13.979625018374309},{"$f":"'★まとめ表（ｱﾝﾓﾆｱ）'!L224*30","v":377.32460035977709}]
[null,null,null,null,null,"年間合計",{"$f":"'★まとめ表（ｱﾝﾓﾆｱ）'!G225*30","v":3.7031814719353009},{"$f":"'★まとめ表（ｱﾝﾓﾆｱ）'!H225*30","v":2.0974613456124795},{"$f":"'★まとめ表（ｱﾝﾓﾆｱ）'!I225*30","v":14.911600019599263},{"$f":"'★まとめ表（ｱﾝﾓﾆｱ）'!J225*30","v":0.7609394649198763},{"$f":"'★まとめ表（ｱﾝﾓﾆｱ）'!K225*30","v":20.969437527561464},{"$f":"'★まとめ表（ｱﾝﾓﾆｱ）'!L225*30","v":565.98690053966561}]
[null,null,null,null,"２港揚げ\n（七尾、敦賀）","ピーク月（４か月）",{"$f":"'★まとめ表（ｱﾝﾓﾆｱ）'!G226*30","v":0.63237388523485338},{"$f":"'★まとめ表（ｱﾝﾓﾆｱ）'!H226*30","v":0.34795095190780667},{"$f":"'★まとめ表（ｱﾝﾓﾆｱ）'!I226*30","v":1.7922596177402959},{"$f":"'★まとめ表（ｱﾝﾓﾆｱ）'!J226*30","v":0.42599602523292224},{"$f":"'★まとめ表（ｱﾝﾓﾆｱ）'!K226*30","v":7.8583976785906149},{"$f":"'★まとめ表（ｱﾝﾓﾆｱ）'!L226*30","v":188.66230017988855},{"$f":"SUM(G228:L228)","v":599.15783501578505},{"$f":"'拠点方式（2港揚ｼﾅﾘｵ4)'!E186+'拠点方式（2港揚ｼﾅﾘｵ4)'!E187*30","v":25.396218194059045},{"$f":"'拠点方式（2港揚ｼﾅﾘｵ4)'!F186+'拠点方式（2港揚ｼﾅﾘｵ4)'!F187*30","v":12.209228259271617},{"$f":"'拠点方式（2港揚ｼﾅﾘｵ4)'!G186+'拠点方式（2港揚ｼﾅﾘｵ4)'!G187*30","v":104.38743325419931},{"$f":"'拠点方式（2港揚ｼﾅﾘｵ4)'!H186+'拠点方式（2港揚ｼﾅﾘｵ4)'!H187*30","v":12.209228259271617},{"$f":"'拠点方式（2港揚ｼﾅﾘｵ4)'!I186+'拠点方式（2港揚ｼﾅﾘｵ4)'!I187*30","v":191.25641294051624},{"$f":"'拠点方式（2港揚ｼﾅﾘｵ4)'!J186+'拠点方式（2港揚ｼﾅﾘｵ4)'!J187*30","v":170.09456711805058},{"$f":"SUM(N226:S228)","v":515.55308802536842},{"$f":"SUM(G228,N226)","v":27.293339849763605},{"$f":"SUM(H228,O226)","v":13.253081114995037},109.76421210742019,13.487216334970384,214.83160597628807,736.08146765771619,{"$f":"SUM(U226:Z228)","v":1114.7109230411534}]
[null,null,null,null,null,"その他月（８か月）",{"$f":"'★まとめ表（ｱﾝﾓﾆｱ）'!G227*30","v":1.2647477704697068},{"$f":"'★まとめ表（ｱﾝﾓﾆｱ）'!H227*30","v":0.69590190381561334},{"$f":"'★まとめ表（ｱﾝﾓﾆｱ）'!I227*30","v":3.5845192354805917},{"$f":"'★まとめ表（ｱﾝﾓﾆｱ）'!J227*30","v":0.85199205046584447},{"$f":"'★まとめ表（ｱﾝﾓﾆｱ）'!K227*30","v":15.71679535718123},{"$f":"'★まとめ表（ｱﾝﾓﾆｱ）'!L227*30","v":377.32460035977709}]
[null,null,null,null,null,"年間合計",{"$f":"'★まとめ表（ｱﾝﾓﾆｱ）'!G228*30","v":1.8971216557045598},{"$f":"'★まとめ表（ｱﾝﾓﾆｱ）'!H228*30","v":1.0438528557234199},{"$f":"'★まとめ表（ｱﾝﾓﾆｱ）'!I228*30","v":5.3767788532208876},{"$f":"'★まとめ表（ｱﾝﾓﾆｱ）'!J228*30","v":1.2779880756987669},{"$f":"'★まとめ表（ｱﾝﾓﾆｱ）'!K228*30","v":23.575193035771846},{"$f":"'★まとめ表（ｱﾝﾓﾆｱ）'!L228*30","v":565.98690053966561}]
[null,null,"移行期","直送方式","－","ピーク月（４か月）",{"$f":"'★まとめ表（ｱﾝﾓﾆｱ）'!G229*30","v":40.814194984657846},{"$f":"'★まとめ表（ｱﾝﾓﾆｱ）'!H229*30","v":41.07316016135254},{"$f":"'★まとめ表（ｱﾝﾓﾆｱ）'!I229*30","v":119.23353019759121},{"$f":"'★まとめ表（ｱﾝﾓﾆｱ）'!J229*30","v":76.637196255961086},{"$f":"'★まとめ表（ｱﾝﾓﾆｱ）'!K229*30","v":178.39891860478599},{"$f":"'★まとめ表（ｱﾝﾓﾆｱ）'!L229*30","v":179.27204517394324},{"$f":"SUM(G231:L231)","v":1667.8398269490563},{"$f":"'直送方式（ｼﾅﾘｵ4）_アンモニア'!E190+'直送方式（ｼﾅﾘｵ4）_アンモニア'!E191*30","v":92.932526250509554},{"$f":"'直送方式（ｼﾅﾘｵ4）_アンモニア'!F190+'直送方式（ｼﾅﾘｵ4）_アンモニア'!F191*30","v":86.93419037470143},{"$f":"'直送方式（ｼﾅﾘｵ4）_アンモニア'!G190+'直送方式（ｼﾅﾘｵ4）_アンモニア'!G191*30","v":161.255933909053},{"$f":"'直送方式（ｼﾅﾘｵ4）_アンモニア'!H190+'直送方式（ｼﾅﾘｵ4）_アンモニア'!H191*30","v":67.502073694317261},{"$f":"'直送方式（ｼﾅﾘｵ4）_アンモニア'!I190+'直送方式（ｼﾅﾘｵ4）_アンモニア'!I191*30","v":207.37365068822425},{"$f":"'直送方式（ｼﾅﾘｵ4）_アンモニア'!J190+'直送方式（ｼﾅﾘｵ4）_アンモニア'!J191*30","v":213.25707750606981},{"$f":"SUM(N229:S231)","v":829.25545242287524},{"$f":"SUM(G231,N229)","v":215.37511120448309},{"$f":"SUM(H231,O229)","v":210.15367085875903},518.95652450182661,297.41366246220048,623.63779409939161,631.55851624527077,{"$f":"SUM(U229:Z231)","v":2497.0952793719316}]
[null,null,null,null,null,"その他月（８か月）",{"$f":"'★まとめ表（ｱﾝﾓﾆｱ）'!G230*30","v":81.628389969315691},{"$f":"'★まとめ表（ｱﾝﾓﾆｱ）'!H230*30","v":82.14632032270508},{"$f":"'★まとめ表（ｱﾝﾓﾆｱ）'!I230*30","v":238.46706039518241},{"$f":"'★まとめ表（ｱﾝﾓﾆｱ）'!J230*30","v":153.27439251192217},{"$f":"'★まとめ表（ｱﾝﾓﾆｱ）'!K230*30","v":237.86522480638138},{"$f":"'★まとめ表（ｱﾝﾓﾆｱ）'!L230*30","v":239.02939356525769}]
[null,null,null,null,null,"年間合計",{"$f":"'★まとめ表（ｱﾝﾓﾆｱ）'!G231*30","v":122.44258495397354},{"$f":"'★まとめ表（ｱﾝﾓﾆｱ）'!H231*30","v":123.21948048405761},{"$f":"'★まとめ表（ｱﾝﾓﾆｱ）'!I231*30","v":357.70059059277355},{"$f":"'★まとめ表（ｱﾝﾓﾆｱ）'!J231*30","v":229.91158876788325},{"$f":"'★まとめ表（ｱﾝﾓﾆｱ）'!K231*30","v":416.26414341116737},{"$f":"'★まとめ表（ｱﾝﾓﾆｱ）'!L231*30","v":418.30143873920093}]
[null,null,null,"拠点方式","伏木富山港","ピーク月（４か月）",{"$f":"'★まとめ表（ｱﾝﾓﾆｱ）'!G232*30","v":1.3771985531215729},{"$f":"'★まとめ表（ｱﾝﾓﾆｱ）'!H232*30","v":1.3012899714534543},{"$f":"'★まとめ表（ｱﾝﾓﾆｱ）'!I232*30","v":446.60616561567355},{"$f":"'★まとめ表（ｱﾝﾓﾆｱ）'!J232*30","v":1.5507038826486996},{"$f":"'★まとめ表（ｱﾝﾓﾆｱ）'!K232*30","v":5.3767788532208884},{"$f":"'★まとめ表（ｱﾝﾓﾆｱ）'!L232*30","v":14.911600019599261},{"$f":"SUM(G234:L234)","v":1278.2525824966351},{"$f":"'拠点方式（伏木富山港ｼﾅﾘｵ4)'!E198+'拠点方式（伏木富山港ｼﾅﾘｵ4)'!E199*30","v":92.932526250509554},{"$f":"'拠点方式（伏木富山港ｼﾅﾘｵ4)'!F198+'拠点方式（伏木富山港ｼﾅﾘｵ4)'!F199*30","v":86.93419037470143},{"$f":"'拠点方式（伏木富山港ｼﾅﾘｵ4)'!G198+'拠点方式（伏木富山港ｼﾅﾘｵ4)'!G199*30","v":685.69789123959436},{"$f":"'拠点方式（伏木富山港ｼﾅﾘｵ4)'!H198+'拠点方式（伏木富山港ｼﾅﾘｵ4)'!H199*30","v":67.502073694317261},{"$f":"'拠点方式（伏木富山港ｼﾅﾘｵ4)'!I198+'拠点方式（伏木富山港ｼﾅﾘｵ4)'!I199*30","v":207.37365068822425},{"$f":"'拠点方式（伏木富山港ｼﾅﾘｵ4)'!J198+'拠点方式（伏木富山港ｼﾅﾘｵ4)'!J199*30","v":213.25707750606981},{"$f":"SUM(N232:S234)","v":1353.6974097534167},{"$f":"SUM(G234,N232)","v":97.064121909874274},{"$f":"SUM(H234,O232)","v":90.838060289061787},1897.9146264821368,71.400111713831251,221.71172763014661,253.02134422500117,{"$f":"SUM(U232:Z234)","v":2631.9499922500518}]
[null,null,null,null,null,"その他月（８か月）",{"$f":"'★まとめ表（ｱﾝﾓﾆｱ）'!G233*30","v":2.7543971062431458},{"$f":"'★まとめ表（ｱﾝﾓﾆｱ）'!H233*30","v":2.6025799429069085},{"$f":"'★まとめ表（ｱﾝﾓﾆｱ）'!I233*30","v":765.61056962686882},{"$f":"'★まとめ表（ｱﾝﾓﾆｱ）'!J233*30","v":2.3473341368652916},{"$f":"'★まとめ表（ｱﾝﾓﾆｱ）'!K233*30","v":8.9612980887014793},{"$f":"'★まとめ表（ｱﾝﾓﾆｱ）'!L233*30","v":24.852666699332097}]
[null,null,null,null,null,"年間合計",{"$f":"'★まとめ表（ｱﾝﾓﾆｱ）'!G234*30","v":4.1315956593647192},{"$f":"'★まとめ表（ｱﾝﾓﾆｱ）'!H234*30","v":3.9038699143603628},{"$f":"'★まとめ表（ｱﾝﾓﾆｱ）'!I234*30","v":1212.2167352425424},{"$f":"'★まとめ表（ｱﾝﾓﾆｱ）'!J234*30","v":3.898038019513991},{"$f":"'★まとめ表（ｱﾝﾓﾆｱ）'!K234*30","v":14.338076941922369},{"$f":"'★まとめ表（ｱﾝﾓﾆｱ）'!L234*30","v":39.76426671893136}]
[null,null,null,null,"七尾港","ピーク月（４か月）",{"$f":"'★まとめ表（ｱﾝﾓﾆｱ）'!G235*30","v":1.3555103869306815},{"$f":"'★まとめ表（ｱﾝﾓﾆｱ）'!H235*30","v":1.1603168912126636},{"$f":"'★まとめ表（ｱﾝﾓﾆｱ）'!I235*30","v":3.5845192354805917},{"$f":"'★まとめ表（ｱﾝﾓﾆｱ）'!J235*30","v":1.4205748855033544},{"$f":"'★まとめ表（ｱﾝﾓﾆｱ）'!K235*30","v":445.47903516755167},{"$f":"'★まとめ表（ｱﾝﾓﾆｱ）'!L235*30","v":13.979625018374309},{"$f":"SUM(G237:L237)","v":1266.5160910751588},{"$f":"'拠点方式（七尾港ｼﾅﾘｵ4)'!E198+'拠点方式（七尾港ｼﾅﾘｵ4)'!E199*30","v":92.932526250509554},{"$f":"'拠点方式（七尾港ｼﾅﾘｵ4)'!F198+'拠点方式（七尾港ｼﾅﾘｵ4)'!F199*30","v":86.93419037470143},{"$f":"'拠点方式（七尾港ｼﾅﾘｵ4)'!G198+'拠点方式（七尾港ｼﾅﾘｵ4)'!G199*30","v":161.255933909053},{"$f":"'拠点方式（七尾港ｼﾅﾘｵ4)'!H198+'拠点方式（七尾港ｼﾅﾘｵ4)'!H199*30","v":67.502073694317261},{"$f":"'拠点方式（七尾港ｼﾅﾘｵ4)'!I198+'拠点方式（七尾港ｼﾅﾘｵ4)'!I199*30","v":685.69789123959436},{"$f":"'拠点方式（七尾港ｼﾅﾘｵ4)'!J198+'拠点方式（七尾港ｼﾅﾘｵ4)'!J199*30","v":213.25707750606981},{"$f":"SUM(N235:S237)","v":1307.5796929742455},{"$f":"SUM(G237,N235)","v":96.999057411301592},{"$f":"SUM(H237,O235)","v":90.415141048339422},170.21723199775448,71.073003628277633,1894.855272408663,250.53607755506795,{"$f":"SUM(U235:Z237)","v":2574.0957840494043}]
[null,null,null,null,null,"その他月（８か月）",{"$f":"'★まとめ表（ｱﾝﾓﾆｱ）'!G236*30","v":2.711020773861363},{"$f":"'★まとめ表（ｱﾝﾓﾆｱ）'!H236*30","v":2.3206337824253271},{"$f":"'★まとめ表（ｱﾝﾓﾆｱ）'!I236*30","v":5.3767788532208884},{"$f":"'★まとめ表（ｱﾝﾓﾆｱ）'!J236*30","v":2.1503550484570155},{"$f":"'★まとめ表（ｱﾝﾓﾆｱ）'!K236*30","v":763.67834600151718},{"$f":"'★まとめ表（ｱﾝﾓﾆｱ）'!L236*30","v":23.299375030623846}]
[null,null,null,null,null,"年間合計",{"$f":"'★まとめ表（ｱﾝﾓﾆｱ）'!G237*30","v":4.0665311607920449},{"$f":"'★まとめ表（ｱﾝﾓﾆｱ）'!H237*30","v":3.4809506736379907},{"$f":"'★まとめ表（ｱﾝﾓﾆｱ）'!I237*30","v":8.9612980887014793},{"$f":"'★まとめ表（ｱﾝﾓﾆｱ）'!J237*30","v":3.5709299339603704},{"$f":"'★まとめ表（ｱﾝﾓﾆｱ）'!K237*30","v":1209.1573811690687},{"$f":"'★まとめ表（ｱﾝﾓﾆｱ）'!L237*30","v":37.279000048998157}]
[null,null,null,null,"敦賀港","ピーク月（４か月）",{"$f":"'★まとめ表（ｱﾝﾓﾆｱ）'!G238*30","v":2.6459562752886905},{"$f":"'★まとめ表（ｱﾝﾓﾆｱ）'!H238*30","v":2.3314778655207729},{"$f":"'★まとめ表（ｱﾝﾓﾆｱ）'!I238*30","v":9.9410666797328417},{"$f":"'★まとめ表（ｱﾝﾓﾆｱ）'!J238*30","v":0.84583848144474527},{"$f":"'★まとめ表（ｱﾝﾓﾆｱ）'!K238*30","v":13.979625018374309},{"$f":"'★まとめ表（ｱﾝﾓﾆｱ）'!L238*30","v":447.65931509665273},{"$f":"SUM(G240:L240)","v":1294.2654555606289},{"$f":"'拠点方式（敦賀港ｼﾅﾘｵ4)'!E198+'拠点方式（敦賀港ｼﾅﾘｵ4)'!E199*30","v":92.932526250509554},{"$f":"'拠点方式（敦賀港ｼﾅﾘｵ4)'!F198+'拠点方式（敦賀港ｼﾅﾘｵ4)'!F199*30","v":86.93419037470143},{"$f":"'拠点方式（敦賀港ｼﾅﾘｵ4)'!G198+'拠点方式（敦賀港ｼﾅﾘｵ4)'!G199*30","v":161.255933909053},{"$f":"'拠点方式（敦賀港ｼﾅﾘｵ4)'!H198+'拠点方式（敦賀港ｼﾅﾘｵ4)'!H199*30","v":67.502073694317261},{"$f":"'拠点方式（敦賀港ｼﾅﾘｵ4)'!I198+'拠点方式（敦賀港ｼﾅﾘｵ4)'!I199*30","v":207.37365068822425},{"$f":"'拠点方式（敦賀港ｼﾅﾘｵ4)'!J198+'拠点方式（敦賀港ｼﾅﾘｵ4)'!J199*30","v":685.69789123959436},{"$f":"SUM(N238:S240)","v":1301.6962661563998},{"$f":"SUM(G240,N238)","v":100.87039507637563},{"$f":"SUM(H240,O238)","v":93.928623971263747},186.1086006083851,69.628276250415809,244.65265073722242,1900.773175073366,{"$f":"SUM(U238:Z240)","v":2595.9617217170289}]
[null,null,null,null,null,"その他月（８か月）",{"$f":"'★まとめ表（ｱﾝﾓﾆｱ）'!G239*30","v":5.291912550577381},{"$f":"'★まとめ表（ｱﾝﾓﾆｱ）'!H239*30","v":4.6629557310415457},{"$f":"'★まとめ表（ｱﾝﾓﾆｱ）'!I239*30","v":14.911600019599261},{"$f":"'★まとめ表（ｱﾝﾓﾆｱ）'!J239*30","v":1.2803640746537954},{"$f":"'★まとめ表（ｱﾝﾓﾆｱ）'!K239*30","v":23.299375030623846},{"$f":"'★まとめ表（ｱﾝﾓﾆｱ）'!L239*30","v":767.41596873711887}]
[null,null,null,null,null,"年間合計",{"$f":"'★まとめ表（ｱﾝﾓﾆｱ）'!G240*30","v":7.9378688258660715},{"$f":"'★まとめ表（ｱﾝﾓﾆｱ）'!H240*30","v":6.9944335965623177},{"$f":"'★まとめ表（ｱﾝﾓﾆｱ）'!I240*30","v":24.852666699332101},{"$f":"'★まとめ表（ｱﾝﾓﾆｱ）'!J240*30","v":2.1262025560985407},{"$f":"'★まとめ表（ｱﾝﾓﾆｱ）'!K240*30","v":37.279000048998157},{"$f":"'★まとめ表（ｱﾝﾓﾆｱ）'!L240*30","v":1215.0752838337717}]
[null,null,null,null,"２港揚げ\n（敦賀、七尾）","ピーク月（４か月）",{"$f":"'★まとめ表（ｱﾝﾓﾆｱ）'!G241*30","v":1.3555103869306815},{"$f":"'★まとめ表（ｱﾝﾓﾆｱ）'!H241*30","v":1.1603168912126636},{"$f":"'★まとめ表（ｱﾝﾓﾆｱ）'!I241*30","v":3.5845192354805917},{"$f":"'★まとめ表（ｱﾝﾓﾆｱ）'!J241*30","v":1.4205748855033544},{"$f":"'★まとめ表（ｱﾝﾓﾆｱ）'!K241*30","v":18.336261250044767},{"$f":"'★まとめ表（ｱﾝﾓﾆｱ）'!L241*30","v":447.65931509665273},{"$f":"SUM(G243:L243)","v":1284.9248456552707},{"$f":"'拠点方式（2港揚ｼﾅﾘｵ4)'!E199+'拠点方式（2港揚ｼﾅﾘｵ4)'!E200*30","v":92.932526250509554},{"$f":"'拠点方式（2港揚ｼﾅﾘｵ4)'!F199+'拠点方式（2港揚ｼﾅﾘｵ4)'!F200*30","v":86.93419037470143},{"$f":"'拠点方式（2港揚ｼﾅﾘｵ4)'!G199+'拠点方式（2港揚ｼﾅﾘｵ4)'!G200*30","v":161.255933909053},{"$f":"'拠点方式（2港揚ｼﾅﾘｵ4)'!H199+'拠点方式（2港揚ｼﾅﾘｵ4)'!H200*30","v":67.502073694317261},{"$f":"'拠点方式（2港揚ｼﾅﾘｵ4)'!I199+'拠点方式（2港揚ｼﾅﾘｵ4)'!I200*30","v":264.7905382456384},{"$f":"'拠点方式（2港揚ｼﾅﾘｵ4)'!J199+'拠点方式（2港揚ｼﾅﾘｵ4)'!J200*30","v":213.25707750606981},{"$f":"SUM(N241:S243)","v":886.67233998028939},{"$f":"SUM(G243,N241)","v":96.999057411301592},{"$f":"SUM(H243,O241)","v":90.415141048339422},170.21723199775448,71.073003628277633,314.56039021004563,1428.3323613398416,{"$f":"SUM(U241:Z243)","v":2171.5971856355604}]
[null,null,null,null,null,"その他月（８か月）",{"$f":"'★まとめ表（ｱﾝﾓﾆｱ）'!G242*30","v":2.711020773861363},{"$f":"'★まとめ表（ｱﾝﾓﾆｱ）'!H242*30","v":2.3206337824253271},{"$f":"'★まとめ表（ｱﾝﾓﾆｱ）'!I242*30","v":5.3767788532208884},{"$f":"'★まとめ表（ｱﾝﾓﾆｱ）'!J242*30","v":2.1503550484570155},{"$f":"'★まとめ表（ｱﾝﾓﾆｱ）'!K242*30","v":31.43359071436246},{"$f":"'★まとめ表（ｱﾝﾓﾆｱ）'!L242*30","v":767.41596873711887}]
[null,null,null,null,null,"年間合計",{"$f":"'★まとめ表（ｱﾝﾓﾆｱ）'!G243*30","v":4.0665311607920449},{"$f":"'★まとめ表（ｱﾝﾓﾆｱ）'!H243*30","v":3.4809506736379907},{"$f":"'★まとめ表（ｱﾝﾓﾆｱ）'!I243*30","v":8.9612980887014793},{"$f":"'★まとめ表（ｱﾝﾓﾆｱ）'!J243*30","v":3.5709299339603704},{"$f":"'★まとめ表（ｱﾝﾓﾆｱ）'!K243*30","v":49.769851964407223},{"$f":"'★まとめ表（ｱﾝﾓﾆｱ）'!L243*30","v":1215.0752838337717}]
[null,null,"2050年","直送方式","－","ピーク月（４か月）",{"$f":"'★まとめ表（ｱﾝﾓﾆｱ）'!G244*30","v":61.40181229971644},{"$f":"'★まとめ表（ｱﾝﾓﾆｱ）'!H244*30","v":61.564020565926313},{"$f":"'★まとめ表（ｱﾝﾓﾆｱ）'!I244*30","v":270.03874647526271},{"$f":"'★まとめ表（ｱﾝﾓﾆｱ）'!J244*30","v":172.90888955700893},{"$f":"'★まとめ表（ｱﾝﾓﾆｱ）'!K244*30","v":404.15511936470676},{"$f":"'★まとめ表（ｱﾝﾓﾆｱ）'!L244*30","v":469.45317176243663},{"$f":"SUM(G246:L246)","v":3871.4708336803105},{"$f":"'直送方式（ｼﾅﾘｵ4）_アンモニア'!E203+'直送方式（ｼﾅﾘｵ4）_アンモニア'!E204*30","v":101.58487277623618},{"$f":"'直送方式（ｼﾅﾘｵ4）_アンモニア'!F203+'直送方式（ｼﾅﾘｵ4）_アンモニア'!F204*30","v":89.958362962493936},{"$f":"'直送方式（ｼﾅﾘｵ4）_アンモニア'!G203+'直送方式（ｼﾅﾘｵ4）_アンモニア'!G204*30","v":378.38864816799128},{"$f":"'直送方式（ｼﾅﾘｵ4）_アンモニア'!H203+'直送方式（ｼﾅﾘｵ4）_アンモニア'!H204*30","v":70.920790930279779},{"$f":"'直送方式（ｼﾅﾘｵ4）_アンモニア'!I203+'直送方式（ｼﾅﾘｵ4）_アンモニア'!I204*30","v":560.59170291253383},{"$f":"'直送方式（ｼﾅﾘｵ4）_アンモニア'!J203+'直送方式（ｼﾅﾘｵ4）_アンモニア'!J204*30","v":837.37586038806649},{"$f":"SUM(N244:S246)","v":2038.8202381376013},{"$f":"SUM(G246,N244)","v":285.79030967538552},{"$f":"SUM(H246,O244)","v":274.65042466027285},1053.4855143561481,546.4202372120543,1638.3386878850852,2111.6058980289663,{"$f":"SUM(U244:Z246)","v":5910.2910718179119}]
[null,null,null,null,null,"その他月（８か月）",{"$f":"'★まとめ表（ｱﾝﾓﾆｱ）'!G245*30","v":122.80362459943288},{"$f":"'★まとめ表（ｱﾝﾓﾆｱ）'!H245*30","v":123.12804113185263},{"$f":"'★まとめ表（ｱﾝﾓﾆｱ）'!I245*30","v":405.05811971289398},{"$f":"'★まとめ表（ｱﾝﾓﾆｱ）'!J245*30","v":302.59055672476563},{"$f":"'★まとめ表（ｱﾝﾓﾆｱ）'!K245*30","v":673.59186560784451},{"$f":"'★まとめ表（ｱﾝﾓﾆｱ）'!L245*30","v":804.7768658784629}]
[null,null,null,null,null,"年間合計",{"$f":"'★まとめ表（ｱﾝﾓﾆｱ）'!G246*30","v":184.2054368991493},{"$f":"'★まとめ表（ｱﾝﾓﾆｱ）'!H246*30","v":184.69206169777894},{"$f":"'★まとめ表（ｱﾝﾓﾆｱ）'!I246*30","v":675.0968661881567},{"$f":"'★まとめ表（ｱﾝﾓﾆｱ）'!J246*30","v":475.49944628177451},{"$f":"'★まとめ表（ｱﾝﾓﾆｱ）'!K246*30","v":1077.7469849725512},{"$f":"'★まとめ表（ｱﾝﾓﾆｱ）'!L246*30","v":1274.2300376408996}]
[null,null,null,"拠点方式","伏木富山港","ピーク月（４か月）",{"$f":"'★まとめ表（ｱﾝﾓﾆｱ）'!G247*30","v":3.0348929527069011},{"$f":"'★まとめ表（ｱﾝﾓﾆｱ）'!H247*30","v":2.8676153883844733},{"$f":"'★まとめ表（ｱﾝﾓﾆｱ）'!I247*30","v":1300.459599122237},{"$f":"'★まとめ表（ｱﾝﾓﾆｱ）'!J247*30","v":3.4172416711581635},{"$f":"'★まとめ表（ｱﾝﾓﾆｱ）'!K247*30","v":12.545817324182071},{"$f":"'★まとめ表（ｱﾝﾓﾆｱ）'!L247*30","v":37.279000048998149},{"$f":"SUM(G249:L249)","v":3623.0967716501559},{"$f":"'拠点方式（伏木富山港ｼﾅﾘｵ4)'!E211+'拠点方式（伏木富山港ｼﾅﾘｵ4)'!E212*30","v":101.58487277623618},{"$f":"'拠点方式（伏木富山港ｼﾅﾘｵ4)'!F211+'拠点方式（伏木富山港ｼﾅﾘｵ4)'!F212*30","v":89.958362962493936},{"$f":"'拠点方式（伏木富山港ｼﾅﾘｵ4)'!G211+'拠点方式（伏木富山港ｼﾅﾘｵ4)'!G212*30","v":1609.6481202026139},{"$f":"'拠点方式（伏木富山港ｼﾅﾘｵ4)'!H211+'拠点方式（伏木富山港ｼﾅﾘｵ4)'!H212*30","v":70.920790930279779},{"$f":"'拠点方式（伏木富山港ｼﾅﾘｵ4)'!I211+'拠点方式（伏木富山港ｼﾅﾘｵ4)'!I212*30","v":639.77123251820944},{"$f":"'拠点方式（伏木富山港ｼﾅﾘｵ4)'!J211+'拠点方式（伏木富山港ｼﾅﾘｵ4)'!J212*30","v":645.60063334123413},{"$f":"SUM(N247:S249)","v":3157.4840127310672},{"$f":"SUM(G249,N247)","v":110.68955163435689},{"$f":"SUM(H249,O247)","v":98.561209127647359},5077.5403845285791,77.43944036673534,673.82416525527503,742.52603346862929,{"$f":"SUM(U247:Z249)","v":6780.5807843812236}]
[null,null,null,null,null,"その他月（８か月）",{"$f":"'★まとめ表（ｱﾝﾓﾆｱ）'!G248*30","v":6.0697859054138021},{"$f":"'★まとめ表（ｱﾝﾓﾆｱ）'!H248*30","v":5.7352307767689465},{"$f":"'★まとめ表（ｱﾝﾓﾆｱ）'!I248*30","v":2167.432665203728},{"$f":"'★まとめ表（ｱﾝﾓﾆｱ）'!J248*30","v":3.1014077652973993},{"$f":"'★まとめ表（ｱﾝﾓﾆｱ）'!K248*30","v":21.507115412883554},{"$f":"'★まとめ表（ｱﾝﾓﾆｱ）'!L248*30","v":59.646400078397043}]
[null,null,null,null,null,"年間合計",{"$f":"'★まとめ表（ｱﾝﾓﾆｱ）'!G249*30","v":9.1046788581207032},{"$f":"'★まとめ表（ｱﾝﾓﾆｱ）'!H249*30","v":8.6028461651534212},{"$f":"'★まとめ表（ｱﾝﾓﾆｱ）'!I249*30","v":3467.8922643259652},{"$f":"'★まとめ表（ｱﾝﾓﾆｱ）'!J249*30","v":6.5186494364555632},{"$f":"'★まとめ表（ｱﾝﾓﾆｱ）'!K249*30","v":34.052932737065625},{"$f":"'★まとめ表（ｱﾝﾓﾆｱ）'!L249*30","v":96.925400127395193}]
[null,null,null,null,"七尾港","ピーク月（４か月）",{"$f":"'★まとめ表（ｱﾝﾓﾆｱ）'!G250*30","v":2.9870993629004925},{"$f":"'★まとめ表（ｱﾝﾓﾆｱ）'!H250*30","v":2.5569570546428215},{"$f":"'★まとめ表（ｱﾝﾓﾆｱ）'!I250*30","v":7.1690384709611834},{"$f":"'★まとめ表（ｱﾝﾓﾆｱ）'!J250*30","v":3.1304801323197164},{"$f":"'★まとめ表（ｱﾝﾓﾆｱ）'!K250*30","v":1297.5604707906205},{"$f":"'★まとめ表（ｱﾝﾓﾆｱ）'!L250*30","v":34.949062545935767},{"$f":"SUM(G252:L252)","v":3585.4876398186766},{"$f":"'拠点方式（七尾港ｼﾅﾘｵ4)'!E211+'拠点方式（七尾港ｼﾅﾘｵ4)'!E212*30","v":101.58487277623618},{"$f":"'拠点方式（七尾港ｼﾅﾘｵ4)'!F211+'拠点方式（七尾港ｼﾅﾘｵ4)'!F212*30","v":89.958362962493936},{"$f":"'拠点方式（七尾港ｼﾅﾘｵ4)'!G211+'拠点方式（七尾港ｼﾅﾘｵ4)'!G212*30","v":378.38864816799128},{"$f":"'拠点方式（七尾港ｼﾅﾘｵ4)'!H211+'拠点方式（七尾港ｼﾅﾘｵ4)'!H212*30","v":70.920790930279779},{"$f":"'拠点方式（七尾港ｼﾅﾘｵ4)'!I211+'拠点方式（七尾港ｼﾅﾘｵ4)'!I212*30","v":1609.6481202026139},{"$f":"'拠点方式（七尾港ｼﾅﾘｵ4)'!J211+'拠点方式（七尾港ｼﾅﾘｵ4)'!J212*30","v":645.60063334123413},{"$f":"SUM(N250:S252)","v":2896.101428380849},{"$f":"SUM(G252,N250)","v":110.54617086493766},{"$f":"SUM(H252,O250)","v":97.629234126422404},390.93446549217333,76.201626111056513,5069.8093756442686,736.46819596066712,{"$f":"SUM(U250:Z252)","v":6481.5890681995252}]
[null,null,null,null,null,"その他月（８か月）",{"$f":"'★まとめ表（ｱﾝﾓﾆｱ）'!G251*30","v":5.974198725800985},{"$f":"'★まとめ表（ｱﾝﾓﾆｱ）'!H251*30","v":5.1139141092856431},{"$f":"'★まとめ表（ｱﾝﾓﾆｱ）'!I251*30","v":5.3767788532208884},{"$f":"'★まとめ表（ｱﾝﾓﾆｱ）'!J251*30","v":2.1503550484570155},{"$f":"'★まとめ表（ｱﾝﾓﾆｱ）'!K251*30","v":2162.6007846510347},{"$f":"'★まとめ表（ｱﾝﾓﾆｱ）'!L251*30","v":55.918500073497235}]
[null,null,null,null,null,"年間合計",{"$f":"'★まとめ表（ｱﾝﾓﾆｱ）'!G252*30","v":8.9612980887014775},{"$f":"'★まとめ表（ｱﾝﾓﾆｱ）'!H252*30","v":7.6708711639284646},{"$f":"'★まとめ表（ｱﾝﾓﾆｱ）'!I252*30","v":12.545817324182071},{"$f":"'★まとめ表（ｱﾝﾓﾆｱ）'!J252*30","v":5.280835180776732},{"$f":"'★まとめ表（ｱﾝﾓﾆｱ）'!K252*30","v":3460.1612554416547},{"$f":"'★まとめ表（ｱﾝﾓﾆｱ）'!L252*30","v":90.867562619432988}]
[null,null,null,null,"敦賀港","ピーク月（４か月）",{"$f":"'★まとめ表（ｱﾝﾓﾆｱ）'!G253*30","v":5.8308179563817619},{"$f":"'★まとめ表（ｱﾝﾓﾆｱ）'!H253*30","v":5.1378109041888473},{"$f":"'★まとめ表（ｱﾝﾓﾆｱ）'!I253*30","v":19.882133359465683},{"$f":"'★まとめ表（ｱﾝﾓﾆｱ）'!J253*30","v":1.8639500024499074},{"$f":"'★まとめ表（ｱﾝﾓﾆｱ）'!K253*30","v":32.619125042873378},{"$f":"'★まとめ表（ｱﾝﾓﾆｱ）'!L253*30","v":1291.8884345843676},{"$f":"SUM(G255:L255)","v":3624.7108309602672},{"$f":"'拠点方式（敦賀港ｼﾅﾘｵ4)'!E211+'拠点方式（敦賀港ｼﾅﾘｵ4)'!E212*30","v":101.58487277623618},{"$f":"'拠点方式（敦賀港ｼﾅﾘｵ4)'!F211+'拠点方式（敦賀港ｼﾅﾘｵ4)'!F212*30","v":89.958362962493936},{"$f":"'拠点方式（敦賀港ｼﾅﾘｵ4)'!G211+'拠点方式（敦賀港ｼﾅﾘｵ4)'!G212*30","v":378.38864816799128},{"$f":"'拠点方式（敦賀港ｼﾅﾘｵ4)'!H211+'拠点方式（敦賀港ｼﾅﾘｵ4)'!H212*30","v":70.920790930279779},{"$f":"'拠点方式（敦賀港ｼﾅﾘｵ4)'!I211+'拠点方式（敦賀港ｼﾅﾘｵ4)'!I212*30","v":639.77123251820944},{"$f":"'拠点方式（敦賀港ｼﾅﾘｵ4)'!J211+'拠点方式（敦賀港ｼﾅﾘｵ4)'!J212*30","v":1609.6481202026139},{"$f":"SUM(N253:S255)","v":2890.2720275578245},{"$f":"SUM(G255,N253)","v":119.07732664538148},105.37179567506048,433.06451490652188,74.476417895619178,728.30885763458002,5054.6839457609285,{"$f":"SUM(U253:Z255)","v":6514.9828585180912}]
[null,null,null,null,null,"その他月（８か月）",{"$f":"'★まとめ表（ｱﾝﾓﾆｱ）'!G254*30","v":11.661635912763524},{"$f":"'★まとめ表（ｱﾝﾓﾆｱ）'!H254*30","v":10.275621808377695},{"$f":"'★まとめ表（ｱﾝﾓﾆｱ）'!I254*30","v":34.793733379064939},{"$f":"'★まとめ表（ｱﾝﾓﾆｱ）'!J254*30","v":1.6916769628894905},{"$f":"'★まとめ表（ｱﾝﾓﾆｱ）'!K254*30","v":55.918500073497235},{"$f":"'★まとめ表（ｱﾝﾓﾆｱ）'!L254*30","v":2153.147390973947}]
[null,null,null,null,null,"年間合計",{"$f":"'★まとめ表（ｱﾝﾓﾆｱ）'!G255*30","v":17.492453869145287},{"$f":"'★まとめ表（ｱﾝﾓﾆｱ）'!H255*30","v":15.413432712566543},{"$f":"'★まとめ表（ｱﾝﾓﾆｱ）'!I255*30","v":54.675866738530623},{"$f":"'★まとめ表（ｱﾝﾓﾆｱ）'!J255*30","v":3.5556269653393979},{"$f":"'★まとめ表（ｱﾝﾓﾆｱ）'!K255*30","v":88.53762511637062},{"$f":"'★まとめ表（ｱﾝﾓﾆｱ）'!L255*30","v":3445.0358255583146}]
[null,null,null,null,"２港揚げ\n（七尾、敦賀）","ピーク月（４か月）",{"$f":"'★まとめ表（ｱﾝﾓﾆｱ）'!G256*30","v":2.9870993629004925},{"$f":"'★まとめ表（ｱﾝﾓﾆｱ）'!H256*30","v":2.5569570546428215},{"$f":"'★まとめ表（ｱﾝﾓﾆｱ）'!I256*30","v":7.1690384709611834},{"$f":"'★まとめ表（ｱﾝﾓﾆｱ）'!J256*30","v":3.1304801323197164},{"$f":"'★まとめ表（ｱﾝﾓﾆｱ）'!K256*30","v":47.150386071543686},{"$f":"'★まとめ表（ｱﾝﾓﾆｱ）'!L256*30","v":1291.8884345843676},{"$f":"SUM(G258:L258)","v":3605.2290101733533},{"$f":"'拠点方式（2港揚ｼﾅﾘｵ4)'!E212+'拠点方式（2港揚ｼﾅﾘｵ4)'!E213*30","v":101.58487277623618},{"$f":"'拠点方式（2港揚ｼﾅﾘｵ4)'!F212+'拠点方式（2港揚ｼﾅﾘｵ4)'!F213*30","v":89.958362962493936},{"$f":"'拠点方式（2港揚ｼﾅﾘｵ4)'!G212+'拠点方式（2港揚ｼﾅﾘｵ4)'!G213*30","v":378.38864816799128},{"$f":"'拠点方式（2港揚ｼﾅﾘｵ4)'!H212+'拠点方式（2港揚ｼﾅﾘｵ4)'!H213*30","v":70.920790930279779},{"$f":"'拠点方式（2港揚ｼﾅﾘｵ4)'!I212+'拠点方式（2港揚ｼﾅﾘｵ4)'!I213*30","v":702.52587625754904},{"$f":"'拠点方式（2港揚ｼﾅﾘｵ4)'!J212+'拠点方式（2港揚ｼﾅﾘｵ4)'!J213*30","v":645.60063334123413},{"$f":"SUM(N256:S258)","v":1988.9791844357842},{"$f":"SUM(G258,N256)","v":110.54617086493766},97.629234126422404,390.93446549217333,76.201626111056513,828.26023911499885,4090.6364588995489,{"$f":"SUM(U256:Z258)","v":5594.2081946091375}]
[null,null,null,null,null,"その他月（８か月）",{"$f":"'★まとめ表（ｱﾝﾓﾆｱ）'!G257*30","v":5.974198725800985},{"$f":"'★まとめ表（ｱﾝﾓﾆｱ）'!H257*30","v":5.1139141092856431},{"$f":"'★まとめ表（ｱﾝﾓﾆｱ）'!I257*30","v":5.3767788532208884},{"$f":"'★まとめ表（ｱﾝﾓﾆｱ）'!J257*30","v":2.1503550484570155},{"$f":"'★まとめ表（ｱﾝﾓﾆｱ）'!K257*30","v":78.58397678590616},{"$f":"'★まとめ表（ｱﾝﾓﾆｱ）'!L257*30","v":2153.147390973947}]
[null,null,null,null,null,"年間合計",{"$f":"'★まとめ表（ｱﾝﾓﾆｱ）'!G258*30","v":8.9612980887014775},{"$f":"'★まとめ表（ｱﾝﾓﾆｱ）'!H258*30","v":7.6708711639284646},{"$f":"'★まとめ表（ｱﾝﾓﾆｱ）'!I258*30","v":12.545817324182071},{"$f":"'★まとめ表（ｱﾝﾓﾆｱ）'!J258*30","v":5.280835180776732},{"$f":"'★まとめ表（ｱﾝﾓﾆｱ）'!K258*30","v":125.73436285744984},{"$f":"'★まとめ表（ｱﾝﾓﾆｱ）'!L258*30","v":3445.0358255583146}]

{"sheet":"★総括表（2050年時の評価）","index":70,"n_rows":35,"n_cols":8,"rows_kept":35,"cut":false,"hidden":false,"merged":[[25,1,29,1],[25,2,25,3],[26,2,29,2],[30,1,34,1],[30,2,30,3],[31,2,34,2],[14,1,14,3],[15,1,19,1],[15,2,15,3],[16,2,19,2],[20,1,24,1],[20,2,20,3],[21,2,24,2],[8,1,9,1],[8,2,8,3],[10,1,11,1],[10,2,10,3],[3,1,3,3],[4,1,5,1],[4,2,4,3],[6,1,7,1],[6,2,6,3]]}
[]
[]
[null,null,null,null,null,null,null,"億円/使用期間30年"]
[null,"水素：2050年",null,null,"海上輸送費用\n（３0年分）","貯蔵費用\n（使用期間３０年）","合計\n（トータルコスト考慮）","評価\n（最適な輸送網の順）"]
[null,"調達\nシナリオ１","直送方式",null,{"$f":"SUM('★まとめ表（水素_ﾗｲﾌｻｲｸﾙｺｽﾄ考慮）'!M31:M33)","v":8486.8875092309536},{"$f":"SUM('★まとめ表（水素_ﾗｲﾌｻｲｸﾙｺｽﾄ考慮）'!T31:T33)","v":1406.2676244023787},{"$f":"SUM(E5:F5)","v":9893.1551336333323},{"$f":"RANK(G5,$G$5:$G$12,1)","v":7}]
[null,null,"拠点方式","新潟港",{"$f":"SUM('★まとめ表（水素_ﾗｲﾌｻｲｸﾙｺｽﾄ考慮）'!M34:M36)","v":7804.1986114956953},{"$f":"SUM('★まとめ表（水素_ﾗｲﾌｻｲｸﾙｺｽﾄ考慮）'!T34:T36)","v":2027.8385125606073},{"$f":"SUM(E6:F6)","v":9832.0371240563036},{"$f":"RANK(G6,$G$5:$G$12,1)","v":6}]
[null,"調達\nシナリオ２","直送方式",null,{"$f":"SUM('★まとめ表（水素_ﾗｲﾌｻｲｸﾙｺｽﾄ考慮）'!M72:M74)","v":5490.9751033279581},{"$f":"SUM('★まとめ表（水素_ﾗｲﾌｻｲｸﾙｺｽﾄ考慮）'!T72:T74)","v":1406.2676244023787},{"$f":"SUM(E7:F7)","v":6897.2427277303368},2]
[null,null,"拠点方式","新潟港",{"$f":"SUM('★まとめ表（水素_ﾗｲﾌｻｲｸﾙｺｽﾄ考慮）'!M75:M77)","v":4648.2010470030227},{"$f":"F6","v":2027.8385125606073},{"$f":"SUM(E8:F8)","v":6676.0395595636301},1]
[null,"調達\nシナリオ３","直送方式",null,{"$f":"SUM('★まとめ表（水素_ﾗｲﾌｻｲｸﾙｺｽﾄ考慮）'!M113:M115)","v":7126.7060394078999},{"$f":"SUM('★まとめ表（水素_ﾗｲﾌｻｲｸﾙｺｽﾄ考慮）'!T113:T115)","v":1406.2676244023787},8532.9736638102786,4]
[null,null,"拠点方式","新潟港",{"$f":"SUM('★まとめ表（水素_ﾗｲﾌｻｲｸﾙｺｽﾄ考慮）'!M116:M118)","v":5784.360170220385},2027.8385125606073,7812.1986827809924,3]
[null,"調達\nシナリオ４","直送方式",null,{"$f":"SUM('★まとめ表（水素_ﾗｲﾌｻｲｸﾙｺｽﾄ考慮）'!M154:M156)","v":8685.1867337100339},{"$f":"SUM('★まとめ表（水素_ﾗｲﾌｻｲｸﾙｺｽﾄ考慮）'!T154:T156)","v":1406.2676244023787},10091.454358112413,8]
[null,null,"拠点方式","新潟港",{"$f":"SUM('★まとめ表（水素_ﾗｲﾌｻｲｸﾙｺｽﾄ考慮）'!M157:M159)","v":6849.831713346769},2027.8385125606073,8877.6702259073754,5]
[]
[null,null,null,null,null,null,null,"億円/使用期間30年"]
[null,"アンモニア：2050年",null,null,"海上輸送費用\n（３0年分）","貯蔵費用\n（使用期間３０年）","合計\n（ﾗｲﾌｻｲｸﾙｺｽﾄ考慮）","評価\n（最適な輸送網の順）"]
[null,"調達\nシナリオ１","直送方式",null,{"$f":"SUM('★まとめ表（ｱﾝﾓﾆｱ_ﾗｲﾌｻｲｸﾙｺｽﾄ考慮）'!M49:M51)","v":4315.6774730759462},{"$f":"SUM('★まとめ表（ｱﾝﾓﾆｱ_ﾗｲﾌｻｲｸﾙｺｽﾄ考慮）'!T49:T51)","v":2038.8202381376013},{"$f":"SUM(E16:F16)","v":6354.4977112135475},{"$f":"RANK(G16,$G$16:$G$35,1)","v":14}]
[null,null,"拠点方式","伏木富山港",{"$f":"SUM('★まとめ表（ｱﾝﾓﾆｱ_ﾗｲﾌｻｲｸﾙｺｽﾄ考慮）'!M52:M54)","v":4158.1782526892748},{"$f":"SUM('★まとめ表（ｱﾝﾓﾆｱ_ﾗｲﾌｻｲｸﾙｺｽﾄ考慮）'!T52:T54)","v":3157.4840127310672},{"$f":"SUM(E17:F17)","v":7315.662265420342},{"$f":"RANK(G17,$G$16:$G$35,1)","v":20}]
[null,null,null,"七尾港",{"$f":"SUM('★まとめ表（ｱﾝﾓﾆｱ_ﾗｲﾌｻｲｸﾙｺｽﾄ考慮）'!M55:M57)","v":4120.6700957567391},{"$f":"SUM('★まとめ表（ｱﾝﾓﾆｱ_ﾗｲﾌｻｲｸﾙｺｽﾄ考慮）'!T55:T57)","v":2896.101428380849},7016.7715241375881,18]
[null,null,null,"敦賀港",{"$f":"SUM('★まとめ表（ｱﾝﾓﾆｱ_ﾗｲﾌｻｲｸﾙｺｽﾄ考慮）'!M58:M60)","v":4157.3944129281481},{"$f":"SUM('★まとめ表（ｱﾝﾓﾆｱ_ﾗｲﾌｻｲｸﾙｺｽﾄ考慮）'!T58:T60)","v":2890.2720275578245},7047.666440485973,19]
[null,null,null,"2港揚げ",{"$f":"SUM('★まとめ表（ｱﾝﾓﾆｱ_ﾗｲﾌｻｲｸﾙｺｽﾄ考慮）'!M61:M63)","v":4137.9125921412342},{"$f":"SUM('★まとめ表（ｱﾝﾓﾆｱ_ﾗｲﾌｻｲｸﾙｺｽﾄ考慮）'!T61:T63)","v":1988.9791844357842},6126.8917765770184,12]
[null,"調達\nシナリオ２","直送方式",null,{"$f":"SUM('★まとめ表（ｱﾝﾓﾆｱ_ﾗｲﾌｻｲｸﾙｺｽﾄ考慮）'!M114:M116)","v":2411.3390867044691},{"$f":"SUM('★まとめ表（ｱﾝﾓﾆｱ_ﾗｲﾌｻｲｸﾙｺｽﾄ考慮）'!T114:T116)","v":2038.8202381376013},4450.1593248420704,2]
[null,null,"拠点方式","伏木富山港",{"$f":"SUM('★まとめ表（ｱﾝﾓﾆｱ_ﾗｲﾌｻｲｸﾙｺｽﾄ考慮）'!M117:M119)","v":2346.8511706702006},{"$f":"SUM('★まとめ表（ｱﾝﾓﾆｱ_ﾗｲﾌｻｲｸﾙｺｽﾄ考慮）'!T117:T119)","v":3157.4840127310672},5504.3351834012683,7]
[null,null,null,"七尾港",{"$f":"SUM('★まとめ表（ｱﾝﾓﾆｱ_ﾗｲﾌｻｲｸﾙｺｽﾄ考慮）'!M120:M122)","v":2308.5907568658686},{"$f":"SUM('★まとめ表（ｱﾝﾓﾆｱ_ﾗｲﾌｻｲｸﾙｺｽﾄ考慮）'!T120:T122)","v":2896.101428380849},5204.6921852467176,6]
[null,null,null,"敦賀港",{"$f":"SUM('★まとめ表（ｱﾝﾓﾆｱ_ﾗｲﾌｻｲｸﾙｺｽﾄ考慮）'!M123:M125)","v":2278.4716777147687},{"$f":"SUM('★まとめ表（ｱﾝﾓﾆｱ_ﾗｲﾌｻｲｸﾙｺｽﾄ考慮）'!T123:T125)","v":2890.2720275578245},5168.7437052725927,4]
[null,null,null,"2港揚げ",{"$f":"SUM('★まとめ表（ｱﾝﾓﾆｱ_ﾗｲﾌｻｲｸﾙｺｽﾄ考慮）'!M126:M128)","v":2258.9898569278548},{"$f":"SUM('★まとめ表（ｱﾝﾓﾆｱ_ﾗｲﾌｻｲｸﾙｺｽﾄ考慮）'!T126:T128)","v":1988.9791844357842},4247.969041363639,1]
[null,"調達\nシナリオ３","直送方式",null,{"$f":"SUM('★まとめ表（ｱﾝﾓﾆｱ_ﾗｲﾌｻｲｸﾙｺｽﾄ考慮）'!M179:M181)","v":3152.6537638854879},{"$f":"SUM('★まとめ表（ｱﾝﾓﾆｱ_ﾗｲﾌｻｲｸﾙｺｽﾄ考慮）'!T179:T181)","v":2038.8202381376013},5191.4740020230893,5]
[null,null,"拠点方式","伏木富山港",{"$f":"SUM('★まとめ表（ｱﾝﾓﾆｱ_ﾗｲﾌｻｲｸﾙｺｽﾄ考慮）'!M182:M184)","v":2998.9289201970673},{"$f":"SUM('★まとめ表（ｱﾝﾓﾆｱ_ﾗｲﾌｻｲｸﾙｺｽﾄ考慮）'!T182:T184)","v":3157.4840127310672},6156.412932928135,13]
[null,null,null,"七尾港",{"$f":"SUM('★まとめ表（ｱﾝﾓﾆｱ_ﾗｲﾌｻｲｸﾙｺｽﾄ考慮）'!M185:M187)","v":2960.9393188665822},{"$f":"SUM('★まとめ表（ｱﾝﾓﾆｱ_ﾗｲﾌｻｲｸﾙｺｽﾄ考慮）'!T185:T187)","v":2896.101428380849},5857.0407472474308,10]
[null,null,null,"敦賀港",{"$f":"SUM('★まとめ表（ｱﾝﾓﾆｱ_ﾗｲﾌｻｲｸﾙｺｽﾄ考慮）'!M188:M190)","v":2954.8838623915849},{"$f":"SUM('★まとめ表（ｱﾝﾓﾆｱ_ﾗｲﾌｻｲｸﾙｺｽﾄ考慮）'!T188:T190)","v":2890.2720275578245},5845.1558899494094,9]
[null,null,null,"2港揚げ",{"$f":"SUM('★まとめ表（ｱﾝﾓﾆｱ_ﾗｲﾌｻｲｸﾙｺｽﾄ考慮）'!M191:M193)","v":2935.402041604671},{"$f":"SUM('★まとめ表（ｱﾝﾓﾆｱ_ﾗｲﾌｻｲｸﾙｺｽﾄ考慮）'!T191:T193)","v":1988.9791844357842},4924.3812260404557,3]
[null,"調達\nシナリオ４","直送方式",null,{"$f":"SUM('★まとめ表（ｱﾝﾓﾆｱ_ﾗｲﾌｻｲｸﾙｺｽﾄ考慮）'!M244:M246)","v":3871.4708336803105},{"$f":"SUM('★まとめ表（ｱﾝﾓﾆｱ_ﾗｲﾌｻｲｸﾙｺｽﾄ考慮）'!T244:T246)","v":2038.8202381376013},5910.2910718179119,11]
[null,null,"拠点方式","伏木富山港",{"$f":"SUM('★まとめ表（ｱﾝﾓﾆｱ_ﾗｲﾌｻｲｸﾙｺｽﾄ考慮）'!M247:M249)","v":3623.0967716501559},{"$f":"SUM('★まとめ表（ｱﾝﾓﾆｱ_ﾗｲﾌｻｲｸﾙｺｽﾄ考慮）'!T247:T249)","v":3157.4840127310672},6780.5807843812236,17]
[null,null,null,"七尾港",{"$f":"SUM('★まとめ表（ｱﾝﾓﾆｱ_ﾗｲﾌｻｲｸﾙｺｽﾄ考慮）'!M250:M252)","v":3585.4876398186766},{"$f":"SUM('★まとめ表（ｱﾝﾓﾆｱ_ﾗｲﾌｻｲｸﾙｺｽﾄ考慮）'!T250:T252)","v":2896.101428380849},6481.5890681995261,15]
[null,null,null,"敦賀港",{"$f":"SUM('★まとめ表（ｱﾝﾓﾆｱ_ﾗｲﾌｻｲｸﾙｺｽﾄ考慮）'!M253:M255)","v":3624.7108309602672},{"$f":"SUM('★まとめ表（ｱﾝﾓﾆｱ_ﾗｲﾌｻｲｸﾙｺｽﾄ考慮）'!T253:T255)","v":2890.2720275578245},6514.9828585180912,16]
[null,null,null,"2港揚げ",{"$f":"SUM('★まとめ表（ｱﾝﾓﾆｱ_ﾗｲﾌｻｲｸﾙｺｽﾄ考慮）'!M256:M258)","v":3605.2290101733533},{"$f":"SUM('★まとめ表（ｱﾝﾓﾆｱ_ﾗｲﾌｻｲｸﾙｺｽﾄ考慮）'!T256:T258)","v":1988.9791844357842},5594.2081946091375,8]

{"sheet":"対象船舶一覧（近似式）","index":71,"n_rows":131,"n_cols":14,"rows_kept":131,"cut":false,"hidden":true,"merged":[[23,1,23,8]]}
[]
[null,"●水素",null,null,null,null,null,"※入港限界無し：新潟、直江津、伏木富山"]
[null,"総トン数（GT）","タンク容量（m3）","輸送量（ｔ）","全長（m）","全幅（m）","喫水（m）","港湾施設能力を踏まえた入港限界","備考","備考2",null,"重量（kg）","体積（m3）※液体","密度（t/m3）"]
[null,4505,3556,{"$f":"C4*$N$4","v":251.80575916230367},99.4,17.2,4.5999999999999996,"金沢港","就航中の「あけぼの丸」（LNG船）","内貿船舶上限"," 液化水素",54.1,0.76400000000000001,{"$f":"L4/1000/M4","v":7.0811518324607331E-2}]
[null,20000,{"$f":"1.2935*B5","v":25870.000000000004},{"$f":"C5*$N$4","v":1831.8939790575919},168,26.8,8,null,"総トン数とタンク容量の関係式よりタンク容量を算出",null," 液化アンモニア",352,0.51600000000000001,{"$f":"L5/1000/M5","v":0.68217054263565891}]
[null,30000,{"$f":"1.2935*B6","v":38805},2747.8409685863876,192,30.6,8.9,null,"総トン数とタンク容量の関係式よりタンク容量を算出",null,"出典：「港湾脱炭素化推進計画」作成マニュアル（2023年3月、国土交通省港湾局）"]
[null,50000,{"$f":"1.2935*B7","v":64675.000000000007},4579.7349476439795,228,36,10.1,"敦賀港","総トン数とタンク容量の関係式よりタンク容量を算出"]
[null,80000,{"$f":"1.2935*B8","v":103480.00000000001},7327.5759162303675,267,41.9,11.5,null,"総トン数とタンク容量の関係式よりタンク容量を算出"]
[null,100000,{"$f":"1.2935*B9","v":129350.00000000001},9159.4698952879589,287,45,12.2,"七尾港","総トン数とタンク容量の関係式よりタンク容量を算出"]
[null,130000,160000,11329.842931937173,346,57,9.5,null,"計画中の16万m3 液化水素運搬船"]
[null,160000,{"$f":"1.2937*B11","v":206992},{"$f":"C11*$N$4","v":14657.417801047121},345,54.6,13.8,"全港","総トン数とタンク容量の関係式よりタンク容量を算出"]
[null,"出典：「港湾脱炭素化推進計画」作成マニュアル（2023年3月、国土交通省港湾局）"]
[]
[null,"●アンモニア",null,null,null,null,null,"※入港限界無し：新潟、直江津、伏木富山、七尾、敦賀"]
[null,"総トン数（GT）","タンク容量（m3）","輸送量（ｔ）","全長（m）","全幅（m）","喫水（m）","港湾施設能力を踏まえた入港限界","備考","備考2"]
[null,999,1714,{"$f":"C16*$N$5","v":1169.2403100775193},70,12.2,4.5999999999999996,null,"就航中の「国周丸」"]
[null,3000,{"$f":"1.7099*B17","v":5129.7},{"$f":"C17*$N$5","v":3499.3302325581394},98,16.2,6,"金沢港","総トン数とタンク容量の関係式よりタンク容量を算出"]
[null,5000,{"$f":"1.7099*B18","v":8549.5},5832.2170542635658,113,18.5,7,null,"総トン数とタンク容量の関係式よりタンク容量を算出"]
[null,10000,{"$f":"1.7099*B19","v":17099},11664.434108527132,138,22.3,8.6,null,"総トン数とタンク容量の関係式よりタンク容量を算出"]
[null,20000,34198,23328.868217054263,167,26.7,10.5,null,"総トン数とタンク容量の関係式よりタンク容量を算出"]
[null,25458,38000,25922.480620155038,183,29.6,10.4,null,"就航中の「Hourai Maru」","内貿船舶上限"]
[null,40000,68396,46657.736434108527,228,37.299999999999997,12.2,null,"総トン数とタンク容量の関係式よりタンク容量を算出"]
[null,50000,87000,59348.837209302328,230,36.6,12,null,"計画中の8万7千m3 型VLGC"]
[null,"出典：「港湾脱炭素化推進計画」作成マニュアル（2023年3月、国土交通省港湾局）及び各社HPより作成"]
[]
[null,"●メタン",null,null,null,null,null,"※入港限界無し：新潟、直江津、伏木富山"]
[null,"総トン数（GT）","タンク容量（m3）","輸送量（ｔ）","全長（m）","全幅（m）","喫水（m）","港湾施設能力を踏まえた入港限界","備考","備考2"]
[null,4505,3556,{"$f":"C28*$N$4","v":251.80575916230367},99.4,17.2,4.5999999999999996,"金沢港","就航中の「あけぼの丸」（LNG船）","内貿船舶上限"]
[null,20000,{"$f":"1.2935*B29","v":25870.000000000004},1831.8939790575919,168,26.8,8,null,"総トン数とタンク容量の関係式よりタンク容量を算出"]
[null,30000,{"$f":"1.2935*B30","v":38805},2747.8409685863876,192,30.6,8.9,null,"総トン数とタンク容量の関係式よりタンク容量を算出"]
[null,50000,{"$f":"1.2935*B31","v":64675.000000000007},4579.7349476439795,228,36,10.1,"敦賀港","総トン数とタンク容量の関係式よりタンク容量を算出"]
[null,80000,{"$f":"1.2935*B32","v":103480.00000000001},7327.5759162303675,267,41.9,11.5,null,"総トン数とタンク容量の関係式よりタンク容量を算出"]
[null,100000,{"$f":"1.2935*B33","v":129350.00000000001},9159.4698952879589,287,45,12.2,"七尾港","総トン数とタンク容量の関係式よりタンク容量を算出"]
[null,130000,160000,11329.842931937173,346,57,9.5,null,"計画中の16万m3 液化水素運搬船"]
[null,160000,{"$f":"1.2937*B35","v":206992},14657.417801047121,345,54.6,13.8,"全港","総トン数とタンク容量の関係式よりタンク容量を算出"]
[]
[]
[null,"「Hourai Maru」内貿限界の根拠"]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,"金沢港の直送船舶の根拠（＋港湾施設諸元から判断）"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"https://www.jasnaoe.or.jp/mailnews/west/090/article01.html"]
[null,null,null,null,null,null,null,null,null,"https://www.pref.ishikawa.lg.jp/minato/documents/cnp_keikaku_kanazawa.pdf"]
[]
[null,null,null,null,null,null,null,null,null,"七尾港の直送船舶の根拠（＋港湾施設諸元から判断）"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,"https://www.pref.ishikawa.lg.jp/minato/documents/cnp_keikaku_nanao.pdf"]

{"sheet":"対象船舶一覧 (貼り付け用)","index":72,"n_rows":26,"n_cols":10,"rows_kept":26,"cut":false,"hidden":true,"merged":[[12,1,12,9],[25,1,25,9]]}
[]
[null,"●水素"]
[null,"総トン数（GT）","タンク容量（m3）","輸送量（ｔ）","全長（m）","全幅（m）","喫水（m）","二次輸送船舶\n（内航）","港湾施設能力及び技術基準を踏まえた入港限界","備考"]
[null,4505,3556,251.80575916230367,99.4,17.2,4.5999999999999996,"○",null,"就航中の「あけぼの丸」（LNG船）"]
[null,8000,1250,88.514397905759168,116,19,4.5,null,"金沢港","就航中の「すいそふろんてぃあ」"]
[null,20000,25870.000000000004,1831.8939790575919,168,26.8,8,null,null,"「港湾脱炭素化推進計画」作成マニュアルに掲載"]
[null,30000,38805,2747.8409685863876,192,30.6,8.9,null,null,"「港湾脱炭素化推進計画」作成マニュアルに掲載"]
[null,50000,64675.000000000007,4579.7349476439795,228,36,10.1,null,"敦賀港","「港湾脱炭素化推進計画」作成マニュアルに掲載"]
[null,80000,103480.00000000001,7327.5759162303675,267,41.9,11.5,null,null,"「港湾脱炭素化推進計画」作成マニュアルに掲載"]
[null,100000,129350.00000000001,9159.4698952879589,287,45,12.2,null,"七尾港","「港湾脱炭素化推進計画」作成マニュアルに掲載"]
[null,130000,160000,11329.842931937173,346,57,9.5,null,null,"計画中の16万m3 液化水素運搬船"]
[null,"※新潟港、直江津港、伏木富山港は、13万トン船舶であっても入港可能な港湾施設能力を有する"]
[null,"出典：「港湾脱炭素化推進計画」作成マニュアル（2023年3月、国土交通省港湾局）及び各社HP、港湾の施設の技術上の基準・同解説を基に作成"]
[]
[null,"●アンモニア"]
[null,"総トン数（GT）","タンク容量（m3）","輸送量（ｔ）","全長（m）","全幅（m）","喫水（m）","二次輸送船舶\n（内航）","港湾施設能力及び技術基準を踏まえた入港限界","備考"]
[null,999,1714,1169.2403100775193,70,12.2,4.5999999999999996,"○",null,"就航中の「国周丸」"]
[null,3000,5129.7,3499.3302325581394,98,16.2,6,"○","金沢港","「港湾脱炭素化推進計画」作成マニュアルに掲載"]
[null,5000,8549.5,5832.2170542635658,113,18.5,7,"○",null,"「港湾脱炭素化推進計画」作成マニュアルに掲載"]
[null,10000,17099,11664.434108527132,138,22.3,8.6,"○",null,"「港湾脱炭素化推進計画」作成マニュアルに掲載"]
[null,20000,34198,23328.868217054263,167,26.7,10.5,"○",null,"「港湾脱炭素化推進計画」作成マニュアルに掲載"]
[null,25458,38000,25922.480620155038,183,29.6,10.4,"○",null,"就航中の「Hourai Maru」"]
[null,40000,68396,46657.736434108527,228,37.299999999999997,12.2,null,null,"「港湾脱炭素化推進計画」作成マニュアルに掲載"]
[null,50000,87000,59348.837209302328,230,36.6,12,null,null,"計画中の8万7千m3 型VLGC"]
[null,"※新潟港、直江津港、伏木富山港、七尾港、敦賀港は、5万トン船舶であっても入港可能な港湾施設能力を有する"]
[null,"出典：「港湾脱炭素化推進計画」作成マニュアル（2023年3月、国土交通省港湾局）及び各社HP、港湾の施設の技術上の基準・同解説を基に作成"]

{"sheet":"運搬船の船型","index":73,"n_rows":20,"n_cols":16,"rows_kept":20,"cut":false,"hidden":true,"merged":[[19,2,19,7],[18,9,18,14]]}
[]
[null,null,null,null,null,null,null,"黄着色：マニュアル以外の情報"]
[null,null,"LNG船、液化水素運搬船",null,null,null,null,null,null,"LPG船、液化アンモニア運搬船"]
[]
[null,null,"総トン数（GT）","※m3","全長（m）","全幅（m）","喫水（m）","備考","URL","総トン数（GT）","※m3","全長（m）","全幅（m）","喫水（m）","備考","URL"]
[null,null,4505,3556,99.37,17.2,4.5999999999999996," 就航中の「あけぼの丸」",null,999,1714,70,12.2,4.5999999999999996," 就航中の「国周丸」"]
[null,null,8000,1250,116,19,4.5," 就航中の「すいそふろんてぃあ」",null,3000,null,98,16.2,6]
[null,null,20000,null,168,26.8,8,null,null,3874,3611,null,null,null,"就航中の「FORTUNE SWALLOW\t」","https://www.iino.co.jp/igt/fleet/index.html"]
[null,null,20620,19176,151,28,null,"就航中の「SUN ARROWS」","https://www.khi.co.jp/mobility/marine/ships/lng.html",5000,null,113,18.5,7]
[null,null,30000,null,192,30.6,8.9,null,null,8359,11000,119.98,21,null,"就航中の「m.t. KISBER」","https://www.kyokuyoshipyard.com/ja/products/featured/kisber.html"]
[null,null,50000,null,228,36,10.1,null,null,10000,null,138,22.3,8.6]
[null,null,61636,79806,239.4,36.6,null,"就航中の「LAGENDA SETIA」","https://www.kline.co.jp/ja/news/lng/lng8440673725999346484/main/0/link/230929JA.pdf",20000,null,167,26.7,10.5]
[null,null,80000,null,267,41.9,11.5,null,null,25458,38000,183,29.6,10.4," 就航中の「Hourai Maru」"]
[null,null,100000,null,287,45,12.2,null,null,40000,null,228,37.299999999999997,12.2]
[null,null,100450,149775,288.18,44.2,null,"就航中の「グレース・バレリア（Grace Barleria）」","https://nyklngsm.com/contents/lng-ship.html",45966,78500,230,36.6,null,"就航中の「YUYO SPIRITS」","https://www.mhi.com/jp/products/ship/lpg_yuyo_spirits.html"]
[null,null,130000,160000,346,57,9.5," 計画中の16万m3 液化水素運搬船",null,49541,86911,229.9,37.200000000000003,null,"就航中の「ENEOS MIRAI」","https://www.khi.co.jp/pressrelease/detail/20231228_1.html"]
[null,null,130000,null,314,48.9,13.1,null,null,50000,null,228,37.299999999999997,12.2]
[null,null,144978,182683,299.94,52,12.2,"１８２，０００ｍ３型ＬＮＧ運搬船「ＰＡＣＩＦＩＣ ＢＲＥＥＺＥ」","https://www.khi.co.jp/pressrelease/detail/20180308_1.html",50000,87000,230,36.6,12," 計画中の8万7千m3 型VLGC"]
[null,null,160000,null,345,54.6,13.8,null,null,"出典：「港湾脱炭素化推進計画」作成マニュアル（2023年3月、国土交通省港湾局）"]
[null,null,"出典：「港湾脱炭素化推進計画」作成マニュアル（2023年3月、国土交通省港湾局）"]

{"sheet":"海上輸送距離","index":74,"n_rows":25,"n_cols":14,"rows_kept":25,"cut":false,"hidden":true,"merged":[[15,6,16,6],[15,7,16,7],[1,1,1,7],[2,7,3,7],[2,6,3,6],[2,5,3,5],[2,4,3,4],[2,3,3,3],[2,2,3,2],[2,1,3,1],[14,1,14,7],[15,1,16,1],[15,2,16,2],[15,3,16,3],[15,4,16,4],[15,5,16,5]]}
[null,null,null,null,null,null,null,null,null,null,null,null,null,"単位：海里"]
[null,"日本",null,null,null,null,null,null,"オーストラリア","アメリカ","カナダ","チリ","オマーン","ナミビア"]
[null,null,"新潟港","直江津港","伏木富山港","金沢港","七尾港","敦賀港","ﾀﾞｰｳｨﾝ港","ﾛｻﾝｾﾞﾙｽ港","ﾊﾞﾝｸｰﾊﾞｰ港","ﾊﾞﾙﾊﾟﾗｲｿ港","ｽﾙﾀﾝｶﾌﾞｰｽ港","ｳｫﾙﾋﾞｽﾍﾞｲ港"]
[null,null,null,null,null,null,null,null,"Darwin","Los Angeles","Vancouver","Valparaiso","Sultan Qaboos","Walvis Bay"]
[null,"新潟港",0,72,127,204,125,244,3441,4814,4092,9420,6138,9166]
[null,"直江津港",72,0,120,151,107,215,3406,4876,4157,9491,6104,9132]
[null,"伏木富山港",127,120,0,143,75,208,3399,4911,4193,9526,6096,9124]
[null,"金沢港",204,151,143,0,131,78,3283,4942,4223,9557,5981,9009]
[null,"七尾港",125,107,75,131,0,195,3386,4900,4181,9515,6084,9112]
[null,"敦賀港",244,215,208,78,195,0,3255,5010,4288,9616,5953,8892]
[null,null,null,null,null,null,null,"平均",{"$f":"AVERAGE(I5:I10)","v":3361.6666666666665},{"$f":"AVERAGE(J5:J10)","v":4908.833333333333},4189,9520.8333333333339,6059.333333333333,9072.5]
[null,null,null,null,null,null,null,null,"西回り","東回り","東回り","東回り","西回り","西回り"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"単位：㎞"]
[null,"日本",null,null,null,null,null,null,"オーストラリア","アメリカ","カナダ","チリ","オマーン","ナミビア"]
[null,null,"新潟港","直江津港","伏木富山港","金沢港","七尾港","敦賀港","ﾀﾞｰｳｨﾝ港","ﾛｻﾝｾﾞﾙｽ港","ﾊﾞﾝｸｰﾊﾞｰ港","ﾊﾞﾙﾊﾟﾗｲｿ港","ｽﾙﾀﾝｶﾌﾞｰｽ港","ｳｫﾙﾋﾞｽﾍﾞｲ港"]
[null,null,null,null,null,null,null,null,"Darwin","Los Angeles","Vancouver","Valparaiso","Sultan Qaboos","Walvis Bay"]
[null,"新潟港",{"$f":"C5*1.852","v":0},133.34399999999999,235.20400000000001,377.80799999999999,231.5,451.88800000000003,{"$f":"I5*1.852","v":6372.732},{"$f":"J5*1.852","v":8915.5280000000002},7578.384,17445.84,11367.576000000001,16975.432000000001]
[null,"直江津港",{"$f":"C6*1.852","v":133.34399999999999},0,222.24,279.65199999999999,198.16400000000002,398.18,{"$f":"I6*1.852","v":6307.9120000000003},9030.3520000000008,7698.7640000000001,17577.332000000002,11304.608,16912.464]
[null,"伏木富山港",{"$f":"C7*1.852","v":235.20400000000001},222.24,0,264.83600000000001,138.9,385.21600000000001,{"$f":"I7*1.852","v":6294.9480000000003},9095.1720000000005,7765.4360000000006,17642.152000000002,11289.792000000001,16897.648000000001]
[null,"金沢港",{"$f":"C8*1.852","v":377.80799999999999},279.65199999999999,264.83600000000001,0,242.61200000000002,144.45600000000002,{"$f":"I8*1.852","v":6080.116},9152.5840000000007,7820.9960000000001,17699.564000000002,11076.812,16684.668000000001]
[null,"七尾港",{"$f":"C9*1.852","v":231.5},198.16400000000002,138.9,242.61200000000002,0,361.14000000000004,{"$f":"I9*1.852","v":6270.8720000000003},9074.8000000000011,7743.2120000000004,17621.780000000002,11267.568000000001,16875.423999999999]
[null,"敦賀港",{"$f":"C10*1.852","v":451.88800000000003},398.18,385.21600000000001,144.45600000000002,361.14000000000004,0,{"$f":"I10*1.852","v":6028.26},9278.52,7941.3760000000002,17808.832000000002,11024.956,16467.984]
[null,null,null,null,null,null,null,"平均",{"$f":"I11*1.852","v":6225.8066666666664},9091.1593333333331,7758.0280000000002,17632.583333333336,11221.885333333334,16802.27]
[null,null,null,null,null,null,null,null,"西回り","東回り","東回り","東回り","西回り","西回り"]

{"sheet":"海上輸送費用原単位","index":75,"n_rows":22,"n_cols":4,"rows_kept":22,"cut":false,"hidden":true,"merged":[[21,2,21,3]]}
[]
[]
[]
[]
[null,null,"船型","海上輸送費用原単位"]
[null,null,"（DWT）","（千円／日･隻）"]
[null,null,1000,732]
[null,null,3000,1157]
[null,null,5000,1415]
[null,null,10000,1821]
[null,null,30000,2796]
[null,null,50000,3429]
[null,null,70000,3986]
[null,null,90000,4383]
[null,null,120000,4958]
[null,null,150000,5459]
[null,null,200000,6174]
[null,null,250000,6782]
[null,null,300000,7357]
[null,null,350000,7868]
[null,null,400000,8068]
[null,null,"出典：「港湾整備事業の費用対効果分析マニュアル」\n　　　　（平成29年3月、国土交通省港湾局）"]

{"sheet":"DWTとGTの関係、タンカーの必要バース諸元","index":76,"n_rows":21,"n_cols":12,"rows_kept":21,"cut":false,"hidden":true,"merged":[[4,3,4,5],[15,2,16,7],[20,9,21,11]]}
[]
[]
[]
[null,null,null,null,null,null,null,null,null,"タンカーのバース諸元"]
[null,null,"船種","回帰式",null,null,"決定係数 R2","標準偏差 σ",null,"載荷重量トン数","バースの長さ","バースの水深"]
[null,null," 貨物船","GT=",0.52849999999999997,"DWT",0.98799999999999999,2202,null,"DWT（トン）","（m）","（m）"]
[null,null," コンテナ船","GT=",0.88170000000000004,"DWT",0.97099999999999997,3735,null,1000,80,4.5]
[null,null," タンカー","GT=",0.53539999999999999,"DWT",0.99199999999999999,4276,null,2000,100,5.5]
[null,null," RORO船","GT=",1.7688999999999999,"DWT",0.75600000000000001,6839,null,3000,110,6.5]
[null,null," PCC船","GT=",2.7143999999999999,"DWT",0.86899999999999999,7437,null,5000,130,7.5]
[null,null," LPG船","GT=",0.84470000000000001,"DWT",0.98799999999999999,1513,null,10000,170,9]
[null,null," LNG船","GT=",1.3702000000000001,"DWT",0.81899999999999995,12439,null,15000,190,10]
[null,null," 旅客船","GT=",8.9392999999999994,"DWT",0.86199999999999999,12285,null,20000,210,11]
[null,null," 中距離フェリー","GT=",2.1457000000000002,"DWT",0.83299999999999996,1251,null,30000,230,12]
[null,null," 長距離フェリー","GT=",2.3517000000000001,"DWT",0.81599999999999995,1988,null,50000,260,14]
[null,null," 出典：「統計解析による船舶諸元に関する研究－船舶の主要諸元の計画基準（案）－」\n          （国土技術政策総合研究所研究報告、第28号2006年3月）",null,null,null,null,null,null,70000,280,15]
[null,null,null,null,null,null,null,null,null,90000,310,16]
[null,null,null,null,null,null,null,null,null,100000,320,17]
[null,null,null,null,null,null,null,null,null,150000,360,19]
[null,null,null,null,null,null,null,null,null,300000,440,25]
[null,null,null,null,null,null,null,null,null,"出典：「港湾の施設の技術上の基準・同解説」\n　　　　（平成30年5月、公益社団法人 日本港湾協会）"]