{"text_format":"2","workbook":"xlsb","n_sheets":10,"sheets":["A1.주요지표","A1.에너지","A1.에너지 (증가율)","A1.전환","A1.최종소비","A1.석탄","A1.석유","A1.가스","A1.전기","A1.열기타"],"not_rendered":{"charts":0,"images":0,"macros":0,"external_links":0,"defined_names":39,"comments":0,"pivot_tables":0},"unopened":[],"bounds":{"document_bytes":16777216,"sheet_cells":100000,"run_cost":"one","rows_first":2000,"rows_last":500,"rows_between":2000,"halvings":0,"cell_chars":16384,"cell_head_chars":4096},"cells_cut":0,"cells_raw":0,"read":"whole","date_system":"1900","formulas":"cached_only","passed_over":{"ids":[37,38,1024],"n":1017}}

{"sheet":"A1.주요지표","index":0,"n_rows":23,"n_cols":12,"rows_kept":23,"cut":false,"hidden":false,"merged":[[0,0,0,11],[22,0,22,11],[1,0,1,11],[2,10,2,11]],"flags":["formulas_cached_only"]}
["경제 및 에너지 주요 지표 - 기준 시나리오"]
[]
[{"$nulls":10},"증가율 (%)"]
[null,2021,2022,2023,"2024p","2025e","2026e","2027e","2028e","2029e","19-24","24-29"]
["경제 및 인구"]
["국내총생산 (GDP, 조원)",2153.4229,2212.1589,2243.2204,2292.2024,2309.4464,2347.3423,2390.964,2433.9429,2476.1944,2.0308427416178887,1.5561795699297276]
["광공업 생산지수 (2020=100)",108.475,109.5833,106.8083,111.1667,113.5611,117.176,121.4626,125.768,130.0803,2.0854729006956285,3.1923168444762062]
["국제유가 (Dubai, USD/배럴)",69.2665,96.3641,82.1006,79.6173,66.8613,59.5236,63.3892,66.315,67.1094,4.612860056849422,-3.360387010085819]
["근무일수",273.5,272.5,273.5,271.5,269.5,275,277.5,272.5,275,-0.14668196645030163,0.25650758506403637]
[]
["인구 (백만명)",51.7695,51.6726,51.7126,51.7511,51.6846,51.6091,51.5346,51.4599,51.3841,-0.005293732636668658,-0.14223678493204828]
[]
["냉방도일 (도일)",101.3,141.9,133.6,243.5,136.72,145.842,145.0162,146.2478,139.9726,15.126286338207695,-10.482321105905601]
["난방도일 (도일)",2404.7,2567.1,2347.8,2215.9,2519.73,2437.583,2442.6613,2435.2174,2418.9592,-1.3431183461035445,1.769039853838672]
[]
["에너지 지표"]
["일차에너지소비 (백만 toe)",308.3135,309.8967,304.2997,309.6073,307.2826,310.5856,313.9978,316.986,319.6708,0.5310377835882285,0.6417906269255758]
["에너지원단위* (toe/백만원)",0.1434,0.1404,0.1359,0.1353,0.1332,0.1325,0.1315,0.1304,0.1293,-1.4701891726076943,-0.903082480117956]
["일인당에너지소비* (toe/인)",5.9555,5.9973,5.8844,5.9826,5.9453,6.018,6.093,6.1599,6.2212,0.5363886423108477,0.7852179547915394]
["전기생산 (TWh)",573.1266,590.6853,584.2626,591.0199,589.1457,598.3138,609.3029,619.6034,630.1674,1.1651578038382127,1.2909782886723953]
["일인당 전기생산 (MWh/인)",11.0707,11.4313,11.2983,11.4204,11.3989,11.5932,11.8232,12.0405,12.2639,1.170434091684358,1.435379192726538]
["일인당 전기소비 (MWh/인)",10.0508,10.3607,10.3394,10.3685,10.3571,10.5152,10.7334,10.9257,11.1305,1.1339768014424267,1.4284405694221736]
["* 일차에너지소비 기준으로 산정됨"]

{"sheet":"A1.에너지","index":1,"n_rows":38,"n_cols":12,"rows_kept":38,"cut":false,"hidden":false,"merged":[[0,0,0,11],[1,0,1,11],[2,10,2,11],[38,0,38,11]],"flags":["formulas_cached_only"]}
["에너지 수요 종합 - 기준 시나리오"]
[]
[{"$nulls":10},"증가율 (%)"]
[null,2021,2022,2023,"2024p","2025e","2026e","2027e","2028e","2029e","19-24","24-29"]
["총에너지"]
["석탄 (백만 톤)",129.0925,124.3366,119.6314,112.2629,105.6198,101.0371,97.9293,97.6025,96.7037,-4.540286759861056,-2.939758662299141]
["석유 (백만 bbl)",830.7209,814.5288,779.6966,803.315,788.3826,792.3696,795.3392,796.5627,796.3163,-0.12097904813507254,-0.17485589370885846]
["천연가스 (백만 톤)",45.7809,45.4488,43.9211,46.534,48.1092,50.0031,51.4045,52.6149,54.1555,2.569660315051303,3.0800064078124967]
["원자력 (TWh)",158.0152,176.054,180.4941,188.7541,194.3885,202.2319,208.5004,206.8922,203.8293,5.284016815855974,1.5486241879099083]
["신재생∙기타 (백만 toe)",15.0238,16.664,17.6945,18.7907,20.0671,21.5809,23.1948,24.9112,26.8068,9.133771783319155,7.3644251248975445]
[]
["합계 (백만 toe)",308.3135,309.8967,304.2997,309.6073,307.2826,310.5856,313.9978,316.986,319.6708,0.5310377835882285,0.6417906269255758]
["석탄",78.2325,75.1338,72.4842,68.1529,64.1344,61.503,59.7276,59.5777,59.0903,-4.486795933428745,-2.81340403411664]
["석유",121.2608,121.1491,117.9748,121.3326,118.4857,118.9516,119.357,119.538,119.4521,0.4781315063434155,-0.3119141498889366]
["가스(천연+도시)",60.0716,59.381,57.6283,61.0558,63.12,65.404,67.2371,68.8203,70.8353,2.477689270275807,3.015971443159904]
["원자력",33.6572,37.4995,38.4452,40.2046,41.4048,43.0754,44.4106,44.068,43.4156,5.283981644434577,1.5486168251933385]
["신재생∙기타",15.0238,16.664,17.6945,18.7907,20.0671,21.5809,23.1948,24.9112,26.8068,9.133771783319155,7.3644251248975445]
[]
["최종 소비"]
["석탄 (백만 톤)",53.8007,48.3207,47.5851,46.8104,44.4744,44.6,44.81,45.0428,45.2988,-2.767166269519261,-0.6543469330514196]
["석유 (백만 bbl)",809.0979,798.9033,766.1815,794.6611,784.5448,787.6258,790.9005,792.4215,792.4947,-0.036973474491375224,-0.05458342636737168]
["천연가스 (백만 톤)",1.6054,1.6207,2.1615,3.2968,3.8903,4.3521,4.5431,4.74,4.9547,17.445549574731125,8.48881173226852]
["도시가스 (십억 m3)",22.7227,23.3924,21.6928,21.2611,22.1632,22.0119,22.1696,22.2808,22.3379,-1.0766894282870476,0.9930114707070503]
["전기 (TWh)",520.3264,535.3642,534.6779,536.5792,535.3035,542.6792,553.1423,562.237,571.9299,1.1284814892015493,1.2842213314620654]
["열에너지 (백만 toe)",2.7006,2.9456,2.809,2.6399,2.8272,2.7609,2.7865,2.7794,2.7593,1.3286837788346828,0.8886449466103175]
["신재생∙기타 (백만 toe)",7.1419,7.266,7.356,7.7598,7.996,8.3855,8.7385,9.0266,9.2978,3.578890501106602,3.682613168895421]
[]
["합계 (백만 toe)",216.2446,213.5718,208.1722,212.3056,211.0175,212.8572,215.0652,216.8502,218.4314,0.01632409406278068,0.5705265448672225]
["석탄",33.9153,30.8424,30.5075,30.0499,28.5482,28.6504,28.7993,28.969,29.151,-2.4663747800617752,-0.6055613546417704]
["석유",102.2605,100.5197,96.5852,99.7328,97.9372,98.2673,98.6376,98.8187,98.7942,-0.14453902284937703,-0.18893551666412378]
["가스",25.4784,25.9568,24.9322,25.9773,27.6728,28.1227,28.5332,28.9041,29.2431,0.7527312371149897,2.396680974518395]
["전기",44.7481,46.0413,45.9823,46.1458,46.0361,46.6704,47.5702,48.3524,49.186,1.1284556257698197,1.2842380266559594]
["열에너지",2.7006,2.9456,2.809,2.6399,2.8272,2.7609,2.7865,2.7794,2.7593,1.3286837788346828,0.8886449466103175]
["신재생∙기타",7.1419,7.266,7.356,7.7598,7.996,8.3855,8.7385,9.0266,9.2978,3.578890501106602,3.682613168895421]
[]
["산업",133.5412,129.5535,126.4121,131.0721,128.4598,129.7963,131.2061,132.3061,133.3934,0.22441851300267768,0.3517191556899002]
["수송",36.6356,36.2933,35.3163,34.9073,34.9365,35.2038,35.2529,35.3514,35.3698,-1.2606397413785553,0.2635942463748986]
["건물",46.0678,47.7251,46.4438,46.3262,47.6213,47.8571,48.6062,49.1927,49.6682,0.436649323758842,1.4028937471075809]

{"sheet":"A1.에너지 (증가율)","index":2,"n_rows":38,"n_cols":12,"rows_kept":38,"cut":false,"hidden":false,"merged":[[38,0,38,11],[0,0,0,11],[1,0,1,11],[2,10,2,11]],"flags":["formulas_cached_only"]}
["에너지 수요 종합 - 기준 시나리오"]
["(전년 대비, %)"]
[{"$nulls":10},"증가율 (%)"]
[null,2021,2022,2023,"2024p","2025e","2026e","2027e","2028e","2029e","19-24","24-29"]
["총에너지"]
["석탄 (백만 톤)",3.097,-3.684,-3.784,-6.159,-5.917,-4.339,-3.076,-0.334,-0.921,-4.540286759861056,-2.939758662299141]
["석유 (백만 bbl)",7.096,-1.949,-4.276,3.029,-1.859,0.506,0.375,0.154,-0.031,-0.12097904813507254,-0.17485589370885846]
["천연가스 (백만 톤)",10.428,-0.725,-3.361,5.949,3.385,3.937,2.803,2.355,2.928,2.569660315051303,3.0800064078124967]
["원자력 (TWh)",-1.354,11.416,2.522,4.576,2.985,4.035,3.1,-0.771,-1.48,5.284016815855974,1.5486241879099083]
["신재생∙기타 (백만 toe)",11.69,10.917,6.184,6.195,6.793,7.544,7.478,7.4,7.609,9.133771783319155,7.3644251248975445]
[]
["합계 (백만 toe)",5.823,0.513,-1.806,1.744,-0.751,1.075,1.099,0.952,0.847,0.5310377835882285,0.6417906269255758]
["석탄",3.057,-3.961,-3.527,-5.976,-5.896,-4.103,-2.887,-0.251,-0.818,-4.486795933428745,-2.81340403411664]
["석유",7.069,-0.092,-2.62,2.846,-2.346,0.393,0.341,0.152,-0.072,0.4781315063434155,-0.3119141498889366]
["가스(천연+도시)",10.148,-1.15,-2.952,5.948,3.381,3.618,2.803,2.355,2.928,2.477689270275807,3.015971443159904]
["원자력",-1.354,11.416,2.522,4.576,2.985,4.035,3.1,-0.771,-1.48,5.283981644434577,1.5486168251933385]
["신재생∙기타",11.69,10.917,6.184,6.195,6.793,7.544,7.478,7.4,7.609,9.133771783319155,7.3644251248975445]
[]
["최종 소비"]
["석탄 (백만 톤)",4.916,-10.186,-1.522,-1.628,-4.991,0.283,0.471,0.519,0.568,-2.767166269519261,-0.6543469330514196]
["석유 (백만 bbl)",7.554,-1.26,-4.096,3.717,-1.273,0.393,0.416,0.192,0.009,-0.036973474491375224,-0.05458342636737168]
["천연가스 (백만 톤)",0.896,0.952,33.368,52.523,18.001,11.87,4.388,4.334,4.531,17.445549574731125,8.48881173226852]
["도시가스 (십억 m3)",3.311,2.947,-7.266,-1.99,4.243,-0.682,0.716,0.502,0.256,-1.0766894282870476,0.9930114707070503]
["전기 (TWh)",4.717,2.89,-0.128,0.356,-0.238,1.378,1.928,1.644,1.724,1.1284814892015493,1.2842213314620654]
["열에너지 (백만 toe)",4.175,9.074,-4.637,-6.02,7.094,-2.344,0.927,-0.253,-0.725,1.3286837788346828,0.8886449466103175]
["신재생∙기타 (백만 toe)",7.098,1.737,1.239,5.489,3.045,4.871,4.209,3.297,3.004,3.578890501106602,3.682613168895421]
[]
["합계 (백만 toe)",6.025,-1.236,-2.528,1.986,-0.607,0.872,1.037,0.83,0.729,0.01632409406278068,0.5705265448672225]
["석탄",4.718,-9.061,-1.086,-1.5,-4.997,0.358,0.52,0.589,0.628,-2.4663747800617752,-0.6055613546417704]
["석유",7.796,-1.702,-3.914,3.259,-1.8,0.337,0.377,0.184,-0.025,-0.14453902284937703,-0.18893551666412378]
["가스",3.108,1.878,-3.947,4.192,6.527,1.626,1.46,1.3,1.173,0.7527312371149897,2.396680974518395]
["전기",4.717,2.89,-0.128,0.356,-0.238,1.378,1.928,1.644,1.724,1.1284556257698197,1.2842380266559594]
["열에너지",4.175,9.074,-4.637,-6.02,7.094,-2.344,0.927,-0.253,-0.725,1.3286837788346828,0.8886449466103175]
["신재생∙기타",7.098,1.737,1.239,5.489,3.045,4.871,4.209,3.297,3.004,3.578890501106602,3.682613168895421]
[]
["산업",7.501,-2.986,-2.425,3.686,-1.993,1.04,1.086,0.838,0.822,0.22441851300267768,0.3517191556899002]
["수송",5.441,-0.935,-2.692,-1.158,0.084,0.765,0.139,0.279,0.052,-1.2606397413785553,0.2635942463748986]
["건물",2.4,3.598,-2.685,-0.253,2.796,0.495,1.565,1.207,0.967,0.436649323758842,1.4028937471075809]

{"sheet":"A1.전환","index":3,"n_rows":37,"n_cols":12,"rows_kept":37,"cut":false,"hidden":false,"merged":[[0,0,0,11],[1,0,1,11],[2,10,2,11],[36,0,36,11]],"flags":["formulas_cached_only"]}
["전환 부문 소비 - 기준 시나리오"]
["(백만 toe)"]
[{"$nulls":10},"증가율 (%)"]
[null,2021,2022,2023,"2024p","2025e","2026e","2027e","2028e","2029e","19-24","24-29"]
["전환 부문*",80.196,84.6872,84.7475,84.4101,83.0464,84.3662,85.4099,86.4593,87.4298,1.7625408971638556,0.7054591810716548]
["석탄",44.3173,44.2914,41.9767,38.103,35.5861,32.8526,30.9284,30.6087,29.9393,-5.917281975229405,-4.707988548389242]
["석유**",15.3399,16.8462,17.5823,17.6873,16.6364,16.8236,16.8442,16.8365,16.7788,4.850115740370531,-1.0490721107539125]
["가스 (천연 + 도시)",31.3261,30.6204,29.4818,31.4445,31.6478,33.352,34.6573,35.8475,37.4626,3.6962830809966984,3.5644359925181]
["원자력",33.6572,37.4995,38.4452,40.2046,41.4048,43.0754,44.4106,44.068,43.4156,5.283981644434577,1.5486168251933385]
["신재생∙기타",7.8819,9.398,10.3385,11.0309,12.071,13.1954,14.4563,15.8846,17.509,14.401392492156418,9.68066603446809]
["열",-3.0223,-3.1558,-2.8152,-3.2293,-3.6277,-3.4704,-3.4793,-3.4924,-3.4733,0.8531687020036705,1.4674580802042314]
["전기",-49.3041,-50.8125,-50.2618,-50.8309,-50.672,-51.4624,-52.4076,-53.2936,-54.2022,1.0945983953643212,1.2926242977260083]
[]
["발전 (열병합발전 포함)",66.5134,69.1661,68.5964,67.9558,67.1201,67.9999,68.9204,69.8718,70.7928,0.9785857078264737,0.8213508649082213]
["석탄",44.3173,44.2914,41.9767,38.103,35.5861,32.8526,30.9284,30.6087,29.9393,-5.917281975229405,-4.707988548389242]
["석유",0.6009,0.6472,0.4369,0.4483,0.4149,0.3567,0.315,0.2741,0.2316,-11.960907310624746,-12.373803074560374]
["가스 (천연 + 도시)",30.7072,29.9585,28.5433,29.971,29.4189,30.5567,31.3959,32.0952,33.2155,3.051349426681216,2.077003361654417]
["원자력",33.6572,37.4995,38.4452,40.2046,41.4048,43.0754,44.4106,44.068,43.4156,5.283981644434577,1.5486168251933385]
["신재생∙기타",9.332,10.3994,11.8231,13.0212,14.3292,15.8366,17.5019,19.3544,21.4095,15.581925100858939,10.456455569973034]
["열",-2.7971,-2.8174,-2.3671,-2.9614,-3.3617,-3.2156,-3.2238,-3.235,-3.2165,0.741548159852301,1.6663651770614907]
["전기",-49.3041,-50.8125,-50.2618,-50.8309,-50.672,-51.4624,-52.4076,-53.2936,-54.2022,1.0945983953643212,1.2926242977260083]
[]
["지역난방",0.3393,0.3098,0.0636,0.0982,0.0982,0.0968,0.0968,0.0984,0.098,-18.434121751254086,-0.04076642203212355]
["석유",0.2355,0.2349,0.1944,0.1037,0.0788,0.0762,0.0765,0.0773,0.0773,-14.442668396432367,-5.706849286415672]
["가스 (천연 + 도시)",0.2893,0.389,0.2766,0.2214,0.2395,0.23,0.2305,0.2329,0.232,-3.3997286565661144,0.9397148806687294]
["신재생∙기타",0.0397,0.0243,0.0406,0.041,0.046,0.0453,0.0454,0.0456,0.0456,11.585330000775397,2.149488708624747]
["열",-0.2252,-0.3384,-0.4481,-0.2678,-0.266,-0.2548,-0.2556,-0.2574,-0.2568,2.1312638003244677,-0.8353486391139975]
[]
["가스제조"]
["석유",0.1626,0.3343,0.2592,0.1049,0.0516,0.0248,0.0254,0.026,0.0265,34.76362888283291,-24.055893456069143]
["천연가스",24.9682,25.6936,23.7122,23.895,25.6677,26.3046,26.9556,27.5635,28.1235,-0.36360806415033364,3.312403832081401]
["도시가스",-25.1308,-26.0279,-23.9715,-23.9999,-25.7193,-26.3294,-26.981,-27.5895,-28.15,-0.295611468384227,3.2413781930265673]
[]
["석유제품생산",14.3409,15.6298,16.6917,17.0304,16.0911,16.3659,16.4274,16.4592,16.4435,5.77768897739368,-0.6989403706041175]
["원유 및 정제원료",164.7771,176.9571,176.5785,181.2319,177.2526,177.814,178.4823,178.828,178.6573,0.8495383822064939,-0.28575057410565874]
["석유제품",-150.4361,-161.3273,-159.8868,-164.2015,-161.1615,-161.4481,-162.0549,-162.3688,-162.2138,0.411333198083641,-0.2432858584392461]
["* 전환은 일차 또는 이차 에너지 상품을 물리적 또는 화학적 방법을 통해 다른 이차 에너지 상품으로 바꾸는 것을 뜻하며, 양(+)의 값은 전환 공정에 투입된 연료 또는 원료의 양을, 음(-)의 값은 산출된 이차 에너지 상품의 양을 나타냄\n** 원유, 정제원료, 석유제품의 합"]

{"sheet":"A1.최종소비","index":4,"n_rows":25,"n_cols":12,"rows_kept":25,"cut":false,"hidden":false,"merged":[[0,0,0,11],[1,0,1,11],[2,10,2,11],[24,0,24,11]],"flags":["formulas_cached_only"]}
["최종 소비 - 기준 시나리오"]
["(백만 toe)"]
[{"$nulls":10},"증가율 (%)"]
[null,2021,2022,2023,"2024p","2025e","2026e","2027e","2028e","2029e","19-24","24-29"]
["산업 부문",133.5412,129.5535,126.4121,131.0721,128.4598,129.7963,131.2061,132.3061,133.3934,0.22441851300267768,0.3517191556899002]
["석탄",33.7038,30.6431,30.3241,29.8884,28.4104,28.5321,28.6974,28.8811,29.0752,-2.396338130491127,-0.5501783071479083]
["석유",62.312,60.9659,58.3342,62.1115,60.1834,60.416,60.7716,60.9187,60.9228,0.9185595642357436,-0.38572751468475275]
["가스 (천연 + 도시)",9.9516,9.9042,10.0263,11.4727,12.4128,13.0556,13.3204,13.5927,13.9021,3.5887424051170402,3.9161275113102523]
["전기",23.1822,23.5697,23.0878,22.7035,22.3368,22.4598,22.7924,23.0788,23.4502,-0.19416414867731158,0.649297375429625]
["신재생∙기타",4.3916,4.4706,4.6396,4.896,5.1164,5.3329,5.6243,5.8348,6.0431,4.179534072983193,4.299847722350036]
[]
["수송 부문",36.6356,36.2933,35.3163,34.9073,34.9365,35.2038,35.2529,35.3514,35.3698,-1.2606397413785553,0.2635942463748986]
["석유",34.5538,34.2376,33.2261,32.7361,32.8545,32.9945,33.0499,33.133,33.1532,-1.3402689607971974,0.2535368301517016]
["가스 (천연 + 도시)",1.0596,1.0255,0.9878,0.9378,0.8743,0.8394,0.7928,0.7677,0.7324,-5.056790785069188,-4.823962115867064]
["전기",0.3183,0.3486,0.4059,0.4699,0.5283,0.5835,0.6358,0.6833,0.7242,11.603835510433512,9.036176780537385]
["신재생∙기타",0.7039,0.6816,0.6964,0.7635,0.6794,0.7864,0.7745,0.7675,0.7599,2.1816681153049577,-0.09448091830615013]
[]
["건물 부문*",46.0678,47.7251,46.4438,46.3262,47.6213,47.8571,48.6062,49.1927,49.6682,0.436649323758842,1.4028937471075809]
["석탄",0.2115,0.1993,0.1833,0.1615,0.1379,0.1182,0.1019,0.0879,0.0758,-11.900363834812433,-14.039420265675718]
["석유",5.3947,5.3162,5.0249,4.8853,4.8993,4.8568,4.816,4.7671,4.7182,-4.343672179667157,-0.6936495714975122]
["가스 (천연 + 도시)",14.4672,15.0271,13.918,13.5668,14.3857,14.2278,14.42,14.5436,14.6086,-0.8904431919040556,1.4906969806736114]
["전기",21.2476,22.1231,22.4886,22.9724,23.1709,23.6271,24.142,24.5903,25.0115,2.372208798171549,1.715391189906379]
["열에너지",2.7006,2.9456,2.809,2.6399,2.8272,2.7609,2.7865,2.7794,2.7593,1.3286837788346828,0.8886449466103175]
["신재생∙기타",2.0463,2.1137,2.0199,2.1003,2.2003,2.2663,2.3397,2.4243,2.4948,2.7520770332255085,3.502509706998369]
["* 가정, 상업, 공공의 합"]

{"sheet":"A1.석탄","index":5,"n_rows":17,"n_cols":12,"rows_kept":17,"cut":false,"hidden":false,"merged":[[17,0,17,11],[0,0,0,11],[1,0,1,11],[2,10,2,11]],"flags":["formulas_cached_only"]}
["석탄 - 기준 시나리오"]
["(백만 톤)"]
[{"$nulls":10},"증가율 (%)"]
[null,2021,2022,2023,"2024p","2025e","2026e","2027e","2028e","2029e","19-24","24-29"]
["석탄 총수요",129.0925,124.3366,119.6314,112.2629,105.6198,101.0371,97.9293,97.6025,96.7037,-4.540286759861056,-2.939758662299141]
["전환투입",75.2918,76.0159,72.0462,65.4524,61.1455,56.437,53.1192,52.5597,51.4048,-5.6974112669113115,-4.716956763015546]
["발전",75.2918,76.0159,72.0462,65.4524,61.1455,56.437,53.1192,52.5597,51.4048,-5.6974112669113115,-4.716956763015546]
[]
["최종 소비",53.8007,48.3207,47.5851,46.8104,44.4744,44.6,44.81,45.0428,45.2988,-2.767166269519261,-0.6543469330514196]
["산업",53.3536,47.8975,47.1959,46.4676,44.1816,44.349,44.5937,44.8561,45.1379,-2.677312053373393,-0.5789783658970871]
["건물",0.447,0.4231,0.3892,0.3429,0.2927,0.251,0.2163,0.1867,0.161,-11.755225752790688,-14.03301844785868]
[{"$nulls":11},"-"]
["주요제품별 소비"]
["무연탄",7.3239,6.2091,5.4296,5.5391,5.0339,4.7385,4.522,4.3499,4.2211,-6.7742365692613715,-5.289683693638148]
["유연탄",121.7686,118.1275,114.2018,106.7238,100.586,96.2986,93.4072,93.2526,92.4826,-4.41524584822276,-2.823836298405946]
["제철용",34.121,31.4238,31.7568,31.7345,30.5718,30.8129,31.0448,31.3615,31.6688,-1.729967183413128,-0.04144037260374045]
["발전용",74.3922,75.104,71.1289,64.511,60.3826,55.8383,52.6491,52.1805,51.0878,-5.718651796270224,-4.558625458514465]

{"sheet":"A1.석유","index":6,"n_rows":34,"n_cols":12,"rows_kept":34,"cut":false,"hidden":false,"merged":[[0,0,0,11],[33,0,33,11],[1,0,1,11],[2,10,2,11]],"flags":["formulas_cached_only"]}
["석유 - 기준 시나리오"]
["(백만 bbl)"]
[{"$nulls":10},"증가율 (%)"]
[null,2021,2022,2023,"2024p","2025e","2026e","2027e","2028e","2029e","19-24","24-29"]
["석유 총수요",830.7209,814.5288,779.6966,803.315,788.3826,792.3696,795.3392,796.5627,796.3163,-0.12097904813507254,-0.17485589370885846]
[]
["원유 및 정제원료 소비",1089.1011,1155.8933,1150.0595,1178.8522,1151.7818,1156.0166,1160.3614,1162.6089,1161.4993,0.34011972914553823,-0.2961522547257234]
["전환 투입",1089.0685,1155.4249,1149.5657,1178.6895,1151.6837,1155.9287,1160.2731,1162.5205,1161.411,0.33734987575508857,-0.29491592313991566]
["석유정제",1089.0685,1155.4249,1149.5657,1178.6895,1151.6837,1155.9287,1160.2731,1162.5205,1161.411,0.33734987575508857,-0.29491592313991566]
[]
["석유제품 소비",-258.3801,-341.3645,-370.3628,-375.5373,-363.3992,-363.6471,-365.0222,-366.0462,-365.1831,1.371258094013017,-0.5576180836978861]
["전환 투입",-1105.7895,-1179.2491,-1175.7495,-1211.3257,-1189.3072,-1192.2195,-1197.0232,-1199.6479,-1198.8186,0.37770259356506575,-0.20736086637452855]
["발전",4.1872,5.023,3.2067,3.3936,3.1022,2.671,2.3567,2.048,1.728,-9.80140176743557,-12.627126808760247]
["지역난방",1.7732,1.683,1.3879,0.7914,0.6608,0.6396,0.642,0.6485,0.6484,-14.292455100880463,-3.9075222027531553]
["가스제조",1.6719,3.4493,2.6745,1.0825,0.3771,0.0967,0.0985,0.1006,0.1023,34.84530953207745,-37.613654544335894]
["석유정제*",-1113.4219,-1189.4043,-1183.0186,-1216.5932,-1193.4473,-1195.6268,-1200.1204,-1202.445,-1201.2974,0.3362373906927951,-0.2527271881674009]
[]
["최종 소비",809.0979,798.9033,766.1815,794.6611,784.5448,787.6258,790.9005,792.4215,792.4947,-0.036973474491375224,-0.05458342636737168]
["산업",505.8359,496.9394,473.7041,505.9342,495.5236,497.4887,500.3753,501.4693,501.6143,0.8954492226572519,-0.17135549097992975]
["수송",259.0407,258.0084,250.7125,247.9286,248.3149,249.7691,250.4961,251.3364,251.6821,-1.1875021505497019,0.3009716472729629]
["건물",44.2214,43.9555,41.765,40.7983,40.7064,40.368,40.0291,39.6158,39.1983,-3.622738069617326,-0.796948102353412]
[]
["주요제품별 최종소비"]
["휘발유",84.8734,88.3677,90.3611,95.0423,97.02,99.6326,102.1128,103.9872,105.4348,2.8087803190911975,2.097100417918818]
["경유",156.3183,151.7826,150.4229,145.2336,142.2887,140.0916,137.9163,136.4773,135.0362,-2.375038427895848,-1.4454632052845362]
["등유",16.4896,15.4465,13.123,12.2453,12.5274,12.3717,12.2302,12.0576,11.8788,-5.980662306510687,-0.6058948324624391]
["중유",6.4047,6.6973,6.8848,5.2801,4.5427,4.4412,4.3924,4.3342,4.2907,-8.871988406003005,-4.064973354056267]
["항공유",15.5309,15.6063,9.5193,6.7271,6.6545,6.7699,6.8112,6.8131,6.8234,-12.505224740440157,0.2846791828405859]
["LPG",109.233,115.2513,107.5609,120.5713,118.5441,119.1052,119.4527,119.3831,119.2996,1.679725824180811,-0.21184135845776497]
["석유화학 원료용",47.2852,56.6471,48.3607,61.6059,60.5311,60.6479,61.0855,61.1099,61.1281,5.5939358025641095,-0.15559847821378092]
["납사",369.9175,355.9839,337.784,359.088,352.3177,352.6024,354.3196,354.5445,354.9199,-0.35023095953661265,-0.2332346560091514]
["정제가스",8.9986,9.2853,9.0277,7.0029,7.9229,8.4475,8.4135,8.3467,8.3854,2.214724449783434,3.669062675239454]
["기타비에너지유",41.332,40.4824,41.4978,43.4706,42.727,44.1638,45.2517,46.4779,46.4258,8.61530236086583,1.3240994076586743]
["* 석유정제는 원유를 정제하여 석유제품을 제조하는 공정이며, 음(-)의 값은 석유제품의 산출을 의미함."]

{"sheet":"A1.가스","index":7,"n_rows":34,"n_cols":12,"rows_kept":34,"cut":false,"hidden":false,"merged":[[33,0,33,11],[0,0,0,11],[1,0,1,11],[2,10,2,11]],"flags":["formulas_cached_only"]}
["가스 - 기준 시나리오"]
[]
[{"$nulls":10},"증가율 (%)"]
[null,2021,2022,2023,"2024p","2025e","2026e","2027e","2028e","2029e","19-24","24-29"]
["가스(천연+도시) 소비 (백만 toe)",60.0716,59.381,57.6283,61.0558,63.12,65.404,67.2371,68.8203,70.8353,2.477689270275807,3.015971443159904]
["전환 투입",31.3261,30.6204,29.4818,31.4445,31.6478,33.352,34.6573,35.8475,37.4626,3.6962830809966984,3.5644359925181]
["발전",30.7072,29.9585,28.5433,29.971,29.4189,30.5567,31.3959,32.0952,33.2155,3.051349426681216,2.077003361654417]
["지역난방",0.2893,0.389,0.2766,0.2214,0.2395,0.23,0.2305,0.2329,0.232,-3.3997286565661144,0.9397148806687294]
[]
["최종 소비",25.4784,25.9568,24.9322,25.9773,27.6728,28.1227,28.5332,28.9041,29.2431,0.7527312371149897,2.396680974518395]
["산업",9.9516,9.9042,10.0263,11.4727,12.4128,13.0556,13.3204,13.5927,13.9021,3.5887424051170402,3.9161275113102523]
["수송",1.0596,1.0255,0.9878,0.9378,0.8743,0.8394,0.7928,0.7677,0.7324,-5.056790785069188,-4.823962115867064]
["건물",14.4672,15.0271,13.918,13.5668,14.3857,14.2278,14.42,14.5436,14.6086,-0.8904431919040556,1.4906969806736114]
[]
["천연가스 소비 (백만 톤)",45.7809,45.4488,43.9211,46.534,48.1092,50.0031,51.4045,52.6149,54.1555,2.569660315051303,3.0800064078124967]
["전환투입",42.3667,42.3181,39.7468,40.9873,41.9179,43.2689,44.4032,45.3982,46.6762,1.504474125848132,2.6335228931350096]
["발전",23.2487,22.6747,21.6181,22.7163,22.292,23.1558,23.7924,24.3227,25.1726,3.2003591928169817,2.074696160387779]
["지역난방",0,0,0.0001,0.0027,0.0024,0.0025,0.0026,0.0025,0.0025,"-",-1.5274353645740923]
["가스제조*",19.1181,19.6434,18.1286,18.2683,19.6236,20.1106,20.6083,21.073,21.5011,-0.39412960999735125,3.3124138643322754]
[]
["최종 소비",1.6054,1.6207,2.1615,3.2968,3.8903,4.3521,4.5431,4.74,4.9547,17.445549574731125,8.48881173226852]
["산업",1.6054,1.6207,2.1615,3.2968,3.8903,4.3521,4.5431,4.74,4.9547,17.445549574731125,8.48881173226852]
[]
["도시가스 소비 (십억 ㎥)",0,0,0,0,0,0,0,0,0,"-","-"]
["전환 투입",-23.3284,-24.2706,-22.0874,-21.7536,-22.7487,-22.8103,-22.9853,-23.0946,-23.15,-0.9278367499950702,1.2520841405117888]
["발전",0.3347,0.2944,0.2618,0.2533,0.2561,0.2639,0.2704,0.2759,0.2843,-10.139259962750803,2.3359755525943493]
["지역난방",0.2812,0.3817,0.2714,0.2138,0.232,0.2226,0.2229,0.2254,0.2245,-3.5235238774415367,0.9814793956662848]
["가스제조*",-24.4225,-25.5426,-23.5245,-23.5524,-25.2398,-25.8385,-26.478,-27.0751,-27.6251,-0.10074606260310759,3.2413650344981004]
[]
["최종 소비",22.7227,23.3924,21.6928,21.2611,22.1632,22.0119,22.1696,22.2808,22.3379,-1.0766894282870476,0.9930114707070503]
["산업",7.6335,7.6392,7.0648,7.0269,7.1877,7.2257,7.2405,7.255,7.283,-1.228229362801736,0.7185134887388811]
["수송",1.0297,1.0064,0.9694,0.9203,0.858,0.8237,0.778,0.7534,0.7188,-4.870800197108949,-4.822185259357903]
["건물",14.0594,14.7469,13.6585,13.3139,14.1175,13.9625,14.1511,14.2725,14.3362,-0.6966377967175363,1.4905841254563512]
["* 가스제조는 도시가스 공급을 위해 천연가스를 기화하고 열량을 조절하는 공정이며, 음(-)의 값은 도시가스의 산출을 의미함."]

{"sheet":"A1.전기","index":8,"n_rows":33,"n_cols":12,"rows_kept":33,"cut":false,"hidden":false,"merged":[[0,0,0,11],[1,0,1,11],[2,10,2,11],[32,0,32,11]],"flags":["formulas_cached_only"]}
["전기 - 기준 시나리오"]
[]
[{"$nulls":10},"증가율 (%)"]
[null,2021,2022,2023,"2024p","2025e","2026e","2027e","2028e","2029e","19-24","24-29"]
["전기 총수요 (TWh)",573.1266,590.6853,584.2626,591.0199,589.1457,598.3138,609.3029,619.6034,630.1674,1.1651578038382127,1.2909782886723953]
["전환자체소비 및 손실",52.9771,55.4792,49.7617,54.4779,53.9058,55.7211,56.2486,57.4559,58.3285,0.7646934544492945,1.37528542373071]
[]
["최종 소비",520.3264,535.3642,534.6779,536.5792,535.3035,542.6792,553.1423,562.237,571.9299,1.1284814892015493,1.2842213314620654]
["산업",269.5605,274.0661,268.4624,263.9944,259.7306,261.1607,265.0281,268.3584,272.6772,-0.19417844597552358,0.6493147108380892]
["수송",3.7012,4.0531,4.7202,5.4642,6.1434,6.785,7.3928,7.9453,8.4211,11.60211222167835,9.035632582535658]
["건물",247.0647,257.245,261.4954,267.1206,269.4296,274.7335,280.7214,285.9333,290.8316,2.3722055327631386,1.7154306543253117]
[]
["발전설비 (GW)",129.3198,133.3176,139.7209,148.3712,153.1346,162.8622,172.4976,181.2127,190.0024,4.22533797790452,5.070765296487489]
["석탄",37.3379,37.6599,38.5752,39.594,40.0499,38.5499,35.9299,34.4299,32.0299,1.3625551392303814,-4.151517630954182]
["석유",2.1602,0.9202,0.8573,0.6276,0.6277,0.6277,0.6277,0.6277,0.6277,-30.478333775140033,0.003186540061284049]
["가스",41.2015,41.2015,43.1913,46.3339,47.4629,50.4629,54.4289,56.4419,58.8419,3.2166109920603203,4.895671170445914]
["원자력",23.25,24.65,24.65,26.05,24.15,26.25,27.45,27.45,26.75,2.300311019450585,0.5317428634342924]
["신재생∙기타",25.3703,28.8861,32.4471,35.7658,40.8441,46.9718,54.0612,62.2633,71.753,16.08077296765056,14.940855170747058]
[]
["발전량 (TWh)",573.1266,590.6853,584.2626,591.0199,589.1457,598.3138,609.3029,619.6034,630.1674,1.1651578038382127,1.2909782886723953]
["석탄",197.9664,193.2314,184.9272,167.2309,156.3209,143.7779,135.4585,134.1637,131.1984,-5.8105328849543225,-4.737406183444815]
["석유",2.3545,1.9656,1.4865,1.246,1.1285,0.964,0.854,0.7463,0.634,-20.83025405769352,-12.639674582567316]
["가스",168.3783,163.5747,157.749,167.249,164.999,171.3942,176.1039,180.027,186.3149,3.200996078776286,2.1825676817779582]
["원자력",158.0152,176.054,180.4941,188.7541,194.3885,202.2319,208.5004,206.8922,203.8293,5.292085819878478,1.5486241879099083]
["신재생∙기타",46.4122,55.8596,59.6058,66.5399,72.3089,79.9459,88.3861,97.7743,108.1909,11.023341258489271,10.210181583311506]
[]
["발전 투입 (백만 toe)",118.6821,122.8654,121.298,121.8189,121.2245,122.7487,124.6225,126.4711,128.2822,1.0212934553172293,1.0393038113361008]
["석탄",44.3173,44.2914,41.9767,38.103,35.5861,32.8526,30.9284,30.6087,29.9393,-5.917281975229405,-4.707988548389242]
["석유",0.6009,0.6472,0.4369,0.4483,0.4149,0.3567,0.315,0.2741,0.2316,-11.960907310624746,-12.373803074560374]
["가스",30.7072,29.9585,28.5433,29.971,29.4189,30.5567,31.3959,32.0952,33.2155,3.051349426681216,2.077003361654417]
["원자력",33.6572,37.4995,38.4452,40.2046,41.4048,43.0754,44.4106,44.068,43.4156,5.283981644434577,1.5486168251933385]
["신재생∙기타",9.332,10.3994,11.8231,13.0212,14.3292,15.8366,17.5019,19.3544,21.4095,15.581925100858939,10.456455569973034]
["* 양수 발전 제외"]

{"sheet":"A1.열기타","index":9,"n_rows":17,"n_cols":12,"rows_kept":17,"cut":false,"hidden":false,"merged":[[0,0,0,11],[1,0,1,11],[2,10,2,11],[17,0,17,11]],"flags":["formulas_cached_only"]}
["열∙기타 - 기준 시나리오"]
["(백만 toe)"]
[{"$nulls":10},"증가율 (%)"]
[null,2021,2022,2023,"2024p","2025e","2026e","2027e","2028e","2029e","19-24","24-29"]
["열 총수요",3.1574,3.2944,2.9607,3.3707,3.7692,3.6119,3.6208,3.6339,3.6148,0.871407056388418,1.408144070763706]
["전환자체소비 및 손실",-0.3892,-0.2795,-0.0789,-0.6601,-0.8712,-0.7803,-0.7636,-0.7837,-0.7848,-0.8792184857016383,3.5213322226476107]
[]
["최종 소비",2.7006,2.9456,2.809,2.6399,2.8272,2.7609,2.7865,2.7794,2.7593,1.3286837788346828,0.8886449466103175]
["건물",2.7006,2.9456,2.809,2.6399,2.8272,2.7609,2.7865,2.7794,2.7593,1.3286837788346828,0.8886449466103175]
[]
["신재생에너지 총수요",15.0238,16.664,17.6945,18.7907,20.0671,21.5809,23.1948,24.9112,26.8068,9.133771783319155,7.3644251248975445]
["전환",7.8819,9.398,10.3385,11.0309,12.071,13.1954,14.4563,15.8846,17.509,14.401392492156418,9.68066603446809]
[]
["최종 소비",7.1419,7.266,7.356,7.7598,7.996,8.3855,8.7385,9.0266,9.2978,3.578890501106602,3.682613168895421]
["산업",4.3916,4.4706,4.6396,4.896,5.1164,5.3329,5.6243,5.8348,6.0431,4.179534072983193,4.299847722350036]
["수송",0.7039,0.6816,0.6964,0.7635,0.6794,0.7864,0.7745,0.7675,0.7599,2.1816681153049577,-0.09448091830615013]
["건물",2.0463,2.1137,2.0199,2.1003,2.2003,2.2663,2.3397,2.4243,2.4948,2.7520770332255085,3.502509706998369]