Table 6: Projected Lao government hydro power revenues from base scenario in Table 3 (US$ million/yr)

Source: Power System Development Plan August 2004

Date Royalties Taxes Dividends Total receipts
2008 0 0 0 0
2009 1.4 0 -1.8 -0.4
2010 10.5 0 12.5 -2.0
2011 15.0 0.0 -2.6 12.4
2012 15.5 0.0 7.5 23.0
2013 15.7 0.0 11.8 27.5
2014 20.8 0.9 7.7 29.6
2015 21.6 7.4 12.7 41.7
2016 21.8 9.8 18.3 49.9
2017 26.2 10.4 20.0 56.6
2018 26.9 10.5 28.6 66.1
2019 27.1 13.9 38.0 79.0
2020 34.2 14.5 29.8 78.5
Total 236.7 66.5 182.5 461.9