The Projection Methodology

The total resources of the government comprise revenue receipts and capital receipts (net). Revenue receipts have been projected on the basis of historical trends. The different components of own-tax revenue have been projected till 2004-05, based on their respective buoyancies estimated for the period of 1989-90 to 1997-98 and an assumed GSDP nominal growth rate of 14 per cent per annum.Given that the rate of growth of nominal GSDP is higher than in the past and the lack of own-tax buoyancy (apart from sales and motor vehicles taxes), the share of own-tax revenues in GSDP declines further from 6.40 per cent in 1999-2000 to 5.25 per cent by the year 2004-05. Non-tax revenues have also been projected at a disaggregated level. The four components of non-tax revenues are revenues from (i) interest receipts, dividends and profits, (ii) general services, (iii) social services and (iv) economic services. For interest receipts, dividends and profits, the historical negative annual growth rate of 4 per cent has been extrapolated until 2004-05. Revenues from general services include (under the miscellaneous head) receipts from lotteries, which tend to be very high, although the associated expenditures for lotteries also tend to be considerable. The average rate of growth of 6 per cent in the last two years has been applied to revenues from general services to obtain the projections. Similarly, for projecting the other two components - revenues from social and economic services - the average growth rates of 14 per cent and 6 per cent, respectively, observed during 1989-90 to 1999-2000, have been used. Because of the considerably slower growth in the components of non-tax revenues relative to GSDP, non-tax revenues decline from 3.69 per cent of GSDP in 1999-2000 to 2.55 per cent in 2004-05.

Sikkim's share of Central tax revenues as estimated by the Eleventh Finance Commission has been incorporated for the period 2000-01 to 2004-05 (see the Report of the Eleventh Finance Commission, June 2000, Annexure VI-8) for the projection exercise. Sikkim’s share in Central taxes falls marginally over the period by 1.15 per cent under the baseline scenario.

The total plan grants of the state government have been allowed to grow at a robust rate of 14 per cent, which is higher than the Plan Authority estimates contained in the memorandum submitted to the Eleventh Finance Commission. Non-plan grant estimates have been taken from the Eleventh Finance Commission and comprise two parts: non-plan revenue grant and upgradation and special purpose grants. The estimates of the Eleventh Finance Commission have been used to project the future profile of non-plan grants. This results in an increase in grants, including the share in taxes as a proportion of GSDP, from 44 per cent in 1999-2000 to 49 per cent in 2004-05.
 

According to the Eleventh Finance Commission, since a substantial amount of grants-in-aid is being given to SCSs to meet the demand on non-plan revenue account, the diversion of plan expenditure to the non-plan category should be discontinued, and Planning Commission funds should be used for plan expenditures and to build sound infrastructure for accelerated development. Total grants are expected to experience a downfall from 42.80 to 40.91 during 1999-2000 to 2004-05.

Capital receipts (net), comprising internal debt, loans and advances from the Centre, savings and provident fund, recoveries and net withdrawal of funds from the Public Account net of small saving and provident fund, have also been taken to be the same as the estimates submitted to the Eleventh Finance Commission by the state government. The drastic fall is expected because the state had an abnormally high fiscal deficit for two consecutive years as a result of the implementation of the State Pay Commission’s recommendations. Under the baseline scenario, total receipts decline by nearly 15 percentage points from 84.4 per cent in GSDP in 1999-2000 to 69.7 per cent in 2004-05 (net of lotteries).

Expenditures have also been projected at a disaggregated level. The different components of revenue expenditure (except for interest payments which are state government’s estimates) have been extrapolated; capital outlays are based on historical growth rates. Past trends indicate a shift in the composition of revenue expenditure from economic services to social services. For 1989-90 to 1997-98, the growth rates for social and economic services have been estimated to be 18 and 12.5 per cent per annum, respectively, in conformity with this compositional change. For the components of general services, organs of state and pension and miscellaneous services, the historical growth rates for the period 1989-90 to 1997-98 of 14 and 5.7 per cent, respectively, have been applied. For the period 1992-93 to 1997-98, for fiscal and administrative services, the growth rates applied are 18.2 and 15 per cent, respectively. The surplus in the revenue account turns eventually to a deficit by the year 2001-02 and rises further to 12 per cent of GSDP by 2004-05.

Capital outlay has been projected to grow at nearly 12 per cent per annum, the rate estimated for the period 1989-90 to 1999-2000. The falling share of capital outlay observed in the past not only continues but gets accentuated over the projection years. By 2004-05, the share falls by 1.6 percentage points to 16.7 per cent. The historically determined growth of expenditures is obtained by aggregating revenue and capital expenditure.

Total receipts from all sources, including borrowing, fall short of the resource requirements for financing the projected expenditures, which consist of revenue and capital outlays over the projection period.The balance of resources is defined as total receipts minus total expenditure and this is negative for all years. This is clearly a precarious and unsustainable situation. Since the state cannot freely borrow more, the brunt of adjustment is likely to be borne by some combination of expenditure compression, in particular capital outlay and maintenance (the discretionary elements of expenditure) and additional resource mobilisation, for example, from tax and non-tax sources. Three scenarios have been delineated to indicate what the state may have to do to deal with the evolving fiscal stress (table 2.8).