Democracy Spraffa

ITEM 10.1 Appendix 1 MTFP 2025-2028

North Lanarkshire Council · 19 March 2025
Back to Health and Social Care Integration Joint Board — 19 March 2025 and its agenda

Text extracted from the council's PDF. Layout and reading order may differ from the original.

Original council PDF · Download plain text

Page 1

ITEM 10.1   
Strategic
Commissioning
Plan
FINANCIAL
PLAN
Engage with
Partner Bodies
Support
Transformation
Budget Setting
& Monitoring
2025/26
to
2027/28
APPENDIX 1
Medium Term 
Financial Plan
INCORPORATING THE LONG TERM FINANCIAL OUTLOOK

Page 2

1 | P a g e
CONTENTS
1. INTRODUCTION 2
2. EXECUTIVE SUMMARY 2
3. PURPOSE 3
4. NATIONAL & LOCAL CONTEXT 4
5. FINANCIAL CONTEXT 6
6. FINANCIAL PLANNING ASSUMPTIONS 7
7. MEDIUM TERM FINANCIAL PLAN 2025/26 -2027/28 8
8. THE RESPONSE 10
9. LONG TERM FINANCIAL OUTLOOK 2025/26 – 2034/35 11
10. RESERVES STRATEGY 12
11. RISKS & UNCERTAINTIES 13
APPENDIX 1 – FINANCIAL PLANNING ASSUMPTIONS 14

Page 3

2 | P a g e
1. INTRODUCTION
The North Lanarkshire Integra�on Joint Board (IJB) was established as a corporate body by Sco�sh
Government and became opera�onal in June 2015 with integrated delivery of health and social care services
commencing on 1 April 2016.  It is a joint venture between NHS Lanarkshire (NHSL) and North Lanarkshire
Council (NLC).  The IJB has responsibility for the strategic planning and commissioning of a wide range of
services within North Lanarkshire.
The North Lanarkshire University Health and Social Care Partnership (the Partnership) is responsible for the
opera�onal delivery of the IJB strategic direc�ons.  This includes the services we are required to provide, the
funding allocated and the monitoring of performance.  The services include:
• Accident and emergency services provided in a hospital
• Inpa�ent services related to general, respiratory and rehabilita�on medicine
• Pallia�ve care services
• Community health services including Lanarkshire wide hosted services
• Social care services. 
2. EXECUTIVE SUMMARY
The Medium Term Financial Plan (MTFP) 2025/26 – 2027/28 provides a medium term view of the challenges
and opportuni�es facing the IJB and considers what the implica�ons of this are for the finances of the
organisa�on.  A robust MTFP will support the priori�es and ambi�ons as outlined in the Strategic
Commissioning Plan whilst ensuring the organisa�on remains financially sustainable.
The Partnership is opera�ng in an increasingly challenging environment with funding not keeping pace with
increasing costs and demand, therefore the Long Term Financial Outlook (LTFO) 2025/26 – 2034/35 provides
an es�mate of the longer term posi�on against this backdrop.    In May 2023 the Sco�sh Government
published an updated Medium Term Financial Strategy for the period 2023/24 to 2027/28, providing insight
into future funding and spending priori�es at a na�onal level.  The move to mul�-year setlements however
remains an aspira�on which means the uncertainty which is currently impac�ng on strategic commissioning
ac�vity across Partnership will con�nue.  
Both the MTFP and LTFO provide an overview of the financial planning assump�ons in rela�on to projected
cost pressures arising from demographic growth, legisla�ve and policy developments, employee costs and
infla�on alongside poten�al partner funding contribu�ons in future years.
The MTFP es�mates a budget gap of £51.854m over the 3-year planning period 2025/26 to 2027/28, of which
£14.729m relates to 2025/26.  Therefore, to meet the requirement on the Partnership to set a balanced
budget, a package of savings has been iden�fied to meet the 2025/26 gap.  Any in year shor�alls will be met
by reserves, as permited in the IJB Reserves Strategy.
The LTFO iden�fies cost pressures in 2028/29 of £40.020m rising to £58.075m in 2034/35, however due to the
uncertainty in funding beyond the 3 year medium term planning period no assump�ons have been made on
the likely income receipts to meet these pressures.
The long term financial constraints will require the Partnership and both partners to make difficult decisions
in the years to come.  Therefore, the whole system approach and working collabora�vely with carers, third
par�es and independent providers is essen�al.  An effec�ve communica�on strategy is also essen�al to ensure
public confidence is maintained.

Page 4

3 | P a g e
3. PURPOSE
The long-term vision for the Partnership was set out in the original Strategic Plan 2016- 2026 and con�nues
as the over-arching vision of the Strategic Commissioning Plan 2023-26. This states that the people of North
Lanarkshire will achieve their full poten�al through: 
In order to implement this vision, the Partnership has 6 key ambi�ons which were revised in 2023, following
engagement with stakeholders, taking experience gained since 2016 and looking at the current and future
challenges facing the Partnership. 
Longer term planning is integral to the Partnership’s Financial Strategy and strategic approach to budge�ng. 
Effec�ve decision making relies on robust financial planning and the MTFP and LTFO assist in ensuring
resources are aligned to the key priori�es and ambi�ons highlighted above. 
With limited resources and increasing pressures on the Partnership’s services it is there is a need to adapt and
change to be more efficient, responsive, and sustainable.  A co-produc�ve approach therefore needs to be
adopted that fully involves communi�es in decisions ensuring an approach that supports and empowers them
when a different model of service delivery is proposed.
It is therefore essen�al that service re-design and transforma�on is delivered in a planned and holis�c manner,
rather than reac�ve cuts to services.  The adop�on of a medium to long term approach for financial planning
enables this approach.      
• Living safe, healthy and independent lives in their
communi�es. 
• Receiving the informa�on, support and care they need,
efficiently and effec�vely, at the right �me, in the right place
and in the right way.
• Ensuring North Lanarkshire is the best place in Scotland to
grow up.  
KEY AMBITIONS
 Do the right thing first �me
 Increased focus on preven�on, early interven�on and
tackling inequali�es by working with communi�es and
people 
 Develop and support a workforce for the future 
  Improve mental health and wellbeing 
  Support people through a whole family approach

Page 5

4 | P a g e
4. NATIONAL & LOCAL CONTEXT
Health & Social Care Partnerships operate in a complex, challenging and changing environment where na�onal
issues can have an impact on what and how services are delivered along with the financial resources they have
available to meet this.  The MTFP has considered a number of key issues, some of which are outwith the
Partnership’ control, and those internal issues which the Partnership has the ability to influence.  Both internal
and external influences need to be considered with key variables modelled to guide the IJB decisions about
the future. 
External Influences (outwith the Partnership’s control)
• Increase in demand
• Interest rate fluctua�ons
• Level of funding from partners and Sco�sh Government
• Na�onal pay agreements
• Supply chain issues associated with the wider economy
• Further financial and economic impacts and poten�al future pandemics
• Na�onal Care Service. 
Internal Influences (within the Partnership’s control)
• Community engagement, partnership working and co-produc�on of service delivery models
• Working to clear priori�es as set out in the Strategic Commissioning Plan
• Transforma�onal change programmes to improve outcomes
• Effec�ve people planning and wellbeing
• Use of robust performance data to drive improvement
• Use of digital technologies to improve services and reduce cost
• Effec�ve risk management to keep risk levels within tolerance
• Effec�ve financial planning to ensure best value for the resources available 
There are mul�-faceted factors that impact on this budget and the demand for health and social care services
across North Lanarkshire which include:
• North Lanarkshire is the 4th largest area in Scotland.  It is also the 5th most populated with a popula�on
of 341,890.
• Between 2011 and 2022, the 25 to 44 age group saw a percentage decrease (-7.3%), in contrast the
75 and over age group saw a percentage increase (+21%).
• Although the popula�on is projected to decrease from 2028 to 2043 by 1.2% there is a forecast
increase of 71.4% in the age group 75 years and over across the same �mescale.
• 20% of North Lanarkshire’s data zones are within the 20% most deprived in Scotland.
• The number of people income deprived in North Lanarkshire is 50,897, a reduc�on of 3% from SIMD
2016 data.
• The unemployment rate is currently 3.3% which is the lowest in period between 2005 and 2024. 
However, the 2022 census reports that the amount of people who are long term sick or disabled has
grown by 6%.

Page 6

5 | P a g e
• The 2022 census also provides the following comparisons to the 2011 census:
o Individuals who reported themselves as “not in good health” has grown by 24.6% (+6039)
o Individuals who reported themselves as ‘in fairly good health’ as opposed to ‘good health’ has
grown by 15% (+7036)
o Individuals who reported themselves as having ‘long term health condi�ons’ has grown by
30.6% (+43,943)
o Individuals self-repor�ng mental health issues has grown by 158.6% (+24,903)
o Individuals self-repor�ng as providing informal / unpaid care has grown by 31.6% (+10,877)
• There remains significant ongoing pressure in all health and social care systems across Scotland.  High
demand and pa�ent acuity, coupled with increased flu numbers in recent months has placed even
greater demand on the system.  In Lanarkshire, there is a genuine whole-system focus to the resilience
response and there has been a tremendous effort across the whole system, including third and
independent sectors, communi�es, carers, and public partners in the con�nued response to increased
pressures and demand.
• Whilst many older people are expected to enjoy beter health than their predecessors did at an
equivalent age, they will s�ll have significant health needs, living with poten�ally mul�ple and complex
condi�ons.  The impact of this will be a steadily increasing demand on health and social care services,
including care at home, care homes, increases in demand for community-based healthcare, equipment
and adapta�ons and an increased demand for GP services and medica�on.

Page 7

6 | P a g e
5. FINANCIAL CONTEXT
The Partnership delivers and commissions a range of health and social care services to the local popula�on. 
This is funded through budgets delegated from both NHSL and NLC.  
The baseline for the MTFP and LTFO is the 2024/25 budgets; the total resources available during this year has
been £810m.   
This includes funding from NHSL of £483.74m and £209.52m from NLC.
Also included is a ‘Large Hospital Service’ (No�onal Set Aside) budget totalling £74.54m.  This budget is in
respect of those func�ons delegated by the Health Board which are carried out in a hospital within the Health
Board area.  The Set Aside resource for delegated services provided in acute hospitals is determined by
appor�oning the hospital expenditure to individual pa�ent episodes, separa�ng out episodes for services
delegated to the IJB from those that are not, and assigning these to the relevant IJB based on postcode.  The
IJB is responsible for the strategic planning of these services but not their opera�onal delivery.
Finally, £42.05m represents a number of delegated services where South Lanarkshire IJB acts as the lead host
on behalf of North Lanarkshire Partnership.  The value consumed by North Lanarkshire equates to 52% of
South Lanarkshire IJB hosted budget. 
North Lanarkshire IJB
2024/25 Resources
NHSL NLC Set Aside South Hosed

Page 8

7 | P a g e
6. FINANCIAL PLANNING ASSUMPTIONS
Financial planning requires assump�ons to be made about future demand and cost pressures which could be
faced by the Partnership and our partners.  This MTFP focuses on the likely cost pressures that the Partnership
can reasonably expect over the next three years which has then been extended to look at the following seven
years for the LTFO up to 2034/35.  These assump�ons have been informed by the local and na�onal context
within which the Partnership operates.
It is widely expected that the public sector in Scotland will con�nue to face a very challenging financial outlook
for the foreseeable future.  
The cabinet Secretary for Finance and Local Government announced the Sco�sh Government’s budget for
2025-26 in Parliament on 4th December 2024.  The Director of Health & Social Finance said this budget
provides:
“a platform for the health and social care system to focus on reform and innovation. We must work as a whole
system and across organisational boundaries to improve outcomes and deliver the best possible care within
our available resources”
The Dra� Local Government Financial Setlement confirmed the posi�on at individual Council level, for North
Lanarkshire this presented a more favourable posi�on than previously assumed in their MTFP in June 2024. 
However, the Accounts Commission, in its Local Government in Scotland Financial Bulle�n 2023/24 published
in January 2025, highlighted that ‘despite the Scottish Government’s budget proposals in December 2024
indicating a further real terms uplift in funding for 2025/26 the financial outlook for Scotland’s councils remains
challenging’.
The same can be said for NHSL, the headline increase to baseline funding is 3% however there remains
significant pressures across the system which require to be addressed.  Therefore, whilst the provision of
recurring investment and non-recurring reserves will help, there remains significant uncertainty over
increasing cost pressures and what the scale of the likely reduc�on in available funding will be over the term
of this plan.
It therefore remains important that the Partnership ensures sufficient flexibility to manage, in a sustainable
manner, the posi�on which emerges over the coming years, with the likely scenario that a significant level of
further recurring savings will be required.  Consequently, the Partnership’s financial planning arrangements
remains subject to ac�ve review using a scenario-based approach in recogni�on of the significant uncertainty
over rising costs and the scale of variability in the poten�al funding available to the Partnership in future years.
The key variables which have been considered in preparing the MTFP & LTFO are detailed in Appendix 1. This
is not an exhaus�ve list of variables, however, the assump�ons iden�fied are considered to be the core issues
which require to be included in this plan.  Adjus�ng for these key variables will give the Partnership a robust
approach to ensuring the board remains financially and opera�onally sustainable, and in doing so ensures that
it meets its statutory obliga�ons, its policy aspira�ons, and the needs of local communi�es.

Page 9

8 | P a g e
7. MEDIUM TERM FINANCIAL PLAN 2025/26 -2027/28
As outlined in sec�on 5, the 2024/25 budget is the baseline for the MTFP updated with the financial planning
assump�ons outlined in Appendix 1.  A range of risk-based scenarios have been considered, resul�ng in
envisaged, pessimis�c and op�mis�c posi�ons with regards to total pressures as shown in Table 1.
Table 1: Es�mated Cost Pressures
Financial
Year
Total
Pressures
Envisaged
(£000)
Total Pressures
Pessimistic
(£000)
Total
Pressures
Optimistic
(£000)
2025/26 60.803 65.712 57.219
2026/27 36.905 44.096 33.016
2027/28 37.737 46.607 33.063
Total 135.445 156.415 123.297
Based on these projec�ons the Chief Financial Officer (CFO) recommends that the Partnership progress with
a financial planning strategy based on the envisaged scenario, this is shown in Table 2 with the es�mated
funding envelope available for 2025/26 to 2027/25 and results in a budget gap of £14.729m for the
forthcoming financial year.
Table 2: Es�mated Cost Pressures and Funding (Envisaged Scenario)  
2025/26    
(£000)
2026/27    
(£000)
2027/28   
(£000)
Pressures:      
Contractual Pressures 10.922 11.328 12.081
Demand Pressures 11.922 7.182 7.434
Pay Pressures 14.611 8.577 8.834
Local Cost Pressures 10.998 1.283 0.000
Prescribing 12.350 8.535 9.388
Total Pressures 60.803 36.905 37.737        
Recurring Funding:      
Social Care Spend Reductions 4.804 0.000 0.000
NLC & NHSL Contributions 20.375 18.583 18.933        
Non Recurring Funding      
Reduction in Employers Superannuation 6.961 0.000 0.000
Budget Management - Pays & Non Pays 4.982 0.000 0.000
Prescribing Reserve  4.361 0.000 0.000
Additional sustainability funding  4.591 0.000 0.000        
Total Funding 46.074 18.583 18.933        
FUNDING GAP 14.729 18.322 18.804

Page 10

9 | P a g e
Opportuni�es to redesign services, remove duplica�on and achieve efficiency savings have been implemented
over the last number of years and in order to achieve a balanced budget and meet the budget gap in 2025/26
this service transforma�on will need to con�nue over the coming 12 months.  There is no doubt it is becoming
increasingly challenging to deliver further savings on a recurring basis however, the focus should be on the
budget available to the Partnership of over £800m and how services can best be delivered and priori�es
achieved within that financial envelope rather than focussing on the savings that have to be implemented. 
Table 3 highlights the financial Strategy for 2025/26.
Table 3:  2025/26 Financial Strategy
North Lanarkshire IJB
Financial Plan 2025/26  
£000
Total Pressures - Envisaged Outlook 60.803    
Financial Strategy to address Funding Pressures: £000
Social Care Budget Management -4.804
NLC & NHSL Funding Contributions -20.375
Reduction in Employers Superannuation Contribution -6.961
Budget Management - Pays & Non Pays -4.982
Prescribing Reserve  -4.361
Additional sustainability funding  -4.591
Service Redesign and Transformation -14.729
Total Financial Strategy -60.803
More detail is provided on the proposed service transforma�on and redesign opportuni�es in sec�on 8 ‘The
Response’.

Page 11

10 | P a g e
8. THE RESPONSE
The Partnership is opera�ng in an increasingly challenging environment with funding not keeping pace with
increasing costs and demand for services.  This is reflected in the MTFP which has iden�fied a £51.854m
funding gap over the next 3 years. 
In order to remain sustainable in future years, the Partnership will need to make significant changes to its
opera�ng model, by con�nuing to explore new ways to deliver services that beter meet the needs of the
people in the community.  The focus of a whole system approach is to reduce inequali�es, build community
capacity and resilience and thereby decrease demand for services in other parts of the system.
The response to this challenge is to propose service review and redesign which will result in efficiencies that
meet the £14.729m funding gap in 2025/26.
SERVICE REDESIGN & TRANSFORMATION £14.729m   
Health   £4.343m
Budget Management Non-Pays £0.247m  
A review of budget lines including (but not limited to) travel, training and printing
costs.     
Prescribing £4.096m  
A review of prescribing will be undertaken with a 5% savings target being applied.     
Social Care  £10.386m
Home Support  £2.838m 
Home Support re-design which will include the introduction of the dynamic
scheduling tool to support the process of streamlining shift patterns alongside
service provision.  The re-design will further develop the enabling approach as the
operating model. 
Independent Care Homes  £4.710m 
Focus the strategic direction to reduce both the length of stay in care homes and
the number of people being placed. 
Care at Home £2.838m 
A review of the guided self-assessment process to align with a more strategic
assessment and planning practice.

Page 12

11 | P a g e
9. LONG TERM FINANCIAL OUTLOOK 2025/26 – 2034/35
The table below gives an es�mated impact of cost and demand pressures arising from employee costs,
infla�onary cost pressures, demographic growth and demand, local cost pressures and legisla�ve and policy
developments for the next ten years.  
Unlike the MTFP, it does not include a financial strategy to address these cost and demand pressures or any
mi�ga�on to reduce the gross cost through budget upli�s; recurring savings plans or funding from other
sources.   Table 4 details the es�mated long term pressures.
Table 4:  Es�mated Long Term Cost Pressures 
As previously stated, due to the con�nuing changing financial environment the Partnership is facing, the
reliance which can be placed on the financial es�mates decreases the further into the future the projec�ons
relate to.  The CFO will con�nue to update and refresh the assump�ons as new financial informa�on, including
future funding and savings plans becomes available. 
Pressure on Base Budget
(Envisaged Outlook) 2025/26    
(£000)
2026/27    
(£000)
2027/28   
(£000)
2028/29   
(£000)
2029/30 
(£000)
2030/31   
(£000)
2031/32   
(£000)
2032/33   
(£000)
2033/34   
(£000)
2034/35   
(£000)
Contractual Pressures 10.922 11.328 12.081 12.900 13.786 14.746 15.785 16.911 18.133 19.458
Demand Pressures 11.922 7.182 7.434 7.694 7.963 8.242 8.530 8.829 9.138 9.458
Pay Pressures 14.611 8.577 8.834 9.099 9.372 9.654 9.943 10.242 10.549 10.865
Local Cost Pressures 10.998 1.283 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000
Prescribing 12.350 8.535 9.388 10.327 11.360 12.495 13.745 15.120 16.631 18.295
Total Pressures 60.803 36.905 37.737 40.020 42.481 45.137 48.004 51.101 54.451 58.075
Pressures:

Page 13

12 | P a g e
10. RESERVES STRATEGY
The Partnership has the same legal status as a local authority and is therefore able to hold reserves under
sec�on 106 of the Local Government (Scotland) Act 1973.  A reserves strategy was developed to provide
security against unexpected cost pressures and to aid financial stability.  The use of reserves must be prudent
and controlled and are generally held for the following purposes:
• To create a working balance to help cushion the impact of uneven income flows
• To create a con�ngency to cushion the impact of unexpected events or emergencies
• To create a means of building up funds, to meet known or predicted liabili�es
• To fund non-recurring costs and to help with payment profiles straddling more than one year
• To enable the implementa�on of longer-term savings proposals.
The reserves strategy for 2025/26 is being presented to the IJB in March 2025 and summarises the reserves
posi�on as at 31 January 2025 as detailed in Table 5. 
Table 5:  Reserves as at 31 January 2025 
SUMMARY
Balance at               31
January 2025
£m
Ring-Fenced Reserves 24.529
Earmarked Reserves 19.006
Risk-Based Reserves 17.045
Con�ngency Reserves 13.140
TOTAL  73.720
It is recognised that service redesign and savings plans take �me to implement therefore, to mi�gate this risk
to the Partnership, con�ngency reserves may be needed to fund the gap un�l the full savings can be realised. 
Updates, tracking savings achieved against target, will be presented to the board throughout the year as
iden�fied savings op�ons are implemented.

Page 14

13 | P a g e
11. RISKS & UNCERTAINTIES
Given the current poli�cal climate and the associated economic uncertainty, it is important to note that
projec�ons made within this MTFP and LTFO may poten�ally be subject to significant varia�on.  The
assump�ons applied to income and expenditure models are based on the best informa�on available at the
�me of wri�ng.  
There are also a number of risks inherent in this MTFP which will require to be monitored over the coming
months.  
Financial Risks & Uncertain�es
• Future funding levels from partner organisa�ons and Sco�sh Government.
• Con�nued increasing costs and raising infla�on including future pay awards.
• Increasing costs of equipment and adapta�ons
• The outcome of the nego�a�ons for the na�onal care home rate
• The impact of the increase to na�onal insurance contribu�ons for both direct staff and commissioned
services and the poten�al lack of addi�onal funding to support these
• Impact of rising costs of commissioned services with providers outwith the na�onal frameworks asking
for significantly above infla�on increases.
• The level of non-recurring solu�ons included to meet the 2025/26 cost pressures.
Opera�onal Risks & Uncertain�es
• Impact of proposed savings op�ons which could include an increase to delayed discharge figures and
bed delays. 
• The ability to recruit and retain quality staff to con�nue to deliver services and manage increasing
demand.
• Unexpected shortage of supplies and materials.
• Increasing level of complex care packages materialising that are currently unknown. 
• Vola�lity of the external care market and the support required in order to provide stability.
• Increased numbers of providers seeking to set up separate companies and exit the Na�onal Care Home
Contract which would lead to individual placement and price nego�a�ons.
• Opera�onal impact of the increased contract prices from providers leading to issues with placement
of clients.
• Changing poli�cal factors which influence the UK and Sco�sh Government priori�es and policy
ini�a�ves.
The Partnership maintains a strategic risk register and both partners maintain opera�onal risk registers. 
Strategic and opera�onal risks are regularly monitored and updated by the board and senior management to
mi�gate against key risks and uncertain�es.

Page 15

14 | P a g e
APPENDIX 1 – Financial Planning Assump�ons
An�cipated Sco�sh
Government Funding
Levels 
The Sco�sh Government finance setlement for both partners will significantly
influence the funding contribu�on each partner can make to the IJB.  The
Sco�sh Government has historically provided one year funding setlements
which has impacted on the ability to plan over the longer term with certainty. 
Single year setlements have required assump�ons in the MTFP & LTFO from
year 2 to 10.
For financial year 2025/26 another one-year setlement was provided in
December 2024, however there is s�ll a commitment from Sco�sh
Government to move to mul�-year setlements in the future. 
Assump�ons on Infla�on  Consumer price index (CPI) and retail price index (RPI) infla�onary increases are
assumed for a range of contractual commitments and purchasing of supplies
and materials.    The Office for Budget Responsibility (OBR) published its latest
Economic and Fiscal Outlook alongside the UK Government’s budget, which
indicated that CPI/ RPI infla�on is an�cipated to remain higher for longer than
previously expected.  The OBR published figures have been used throughout
the plan. 
Na�onal Care Home
Contract
A significant cost pressure relates to the Na�onal Care Home Rate Contract
(NCHR) which is nego�ated annually.  The level for this year is currently
unknown, work remains ongoing within the sector to agree this rate.  The
primary factor influencing this has been the decision in October of the
Chancellor to change the Employers Na�onal Insurance Contribu�on (eNICs)
which will have an impact on the agreed NCHR.
It is prudent to assume, based on past year trends and the on-going cost of
living crisis that this is likely to increase significantly over the life of this plan
therefore a 10% increase has been included.   
Pay Increases  Employee costs represent a large por�on of IJB net budgets with any increase
in pay awards impac�ng directly on current and future cost pressures.  
The Sco�sh Government has set the Public Sector Pay Policy (PSPP) at a
maximum of 9% over the next 3 years therefore an es�mated 3% has been
assumed for staff employed in NLC in both the MTFP and LTFO.  
This increase has also been assumed for NHSL staff over the life�me of the plan,
in line with previous years, full funding is expected for pay upli�s to NHSL staff. 
In the event of an upli� greater than that es�mate and no addi�onal
government support, the forecasted gap could poten�ally change materially. 
Considera�on is also given to the challenges of recrui�ng and whether pay
setlements are keeping pace with industry standards.  As future pay
agreements are confirmed, these assump�ons will be updated in the model.

Page 16

15 | P a g e
Increase to Na�onal
Insurance Contribu�ons
As part of the UK Government’s Budget on 30 October 2024 it was announced
that there would be changes to employer Na�onal Insurance Contribu�ons
(eNICs).  
The increase to the pay bill is es�mated at 2.2% for direct staff and early
indica�ons on the increases likely to be seen on commissioned services could
range from 2.2-2.5%.
While it is understood that Public Bodies will receive funding to support this
addi�onal cost pressure, such funding will be insufficient to meet the overall
cost.   For Social Care Services it is currently es�mated that funding to Local
Authori�es will be c.60% for direct staff therefore the unfunded element of 40%
is included in the 2025/26 plan.  However, uncertainty over funding for
commissioned services means that this cost has not been included and will be
funded from reserves un�l more is known.
NHSL have been advised by Sco�sh Government that funding may be available
to them therefore the assump�on in the plan is that this will be fully funded. 
The full recurring impact will be included in future MTFP updates. 
Assump�ons on
Increased Demand for
Services Including
Prescribing 
Health and social care services are experiencing increasing demand due to
demographic growth, an ageing popula�on, complexity of care needs,
depriva�on, and health issues.  This increase has been factored into the
financial plan over the full 10 year period to ensure that costs are adjusted in
line with forecast demand, however, close monitoring is required to ensure that
demographic growth is in line with assump�ons made.  If investment in this
area is insufficient over a number of years, this could destabilise services whilst
an over-provision of growth would mean the resources available would not be
effec�vely allocated in line with need and priority.
The amount and cost of drugs prescribed usually increases year on year.  The
price of drugs is set na�onally and influenced by factors such as supply and
demand, currency movements and patents.  Prescribing ac�vity is a clinical
decision made by a qualified health professional.  At the �me of wri�ng, the
current prescribing budget is projected to overspend by year end 2024/25. 
Based on this trend, a volume and price upli� has been included in future
projec�ons to mi�gate against deteriora�ng health within the popula�on and
the con�nuing uncertain�es experienced in supply and demand due to
fluctua�ng market condi�ons.
Investment in Local
Priori�es Including IT
Improves and Upgrades 
A range of local priori�es are included in the LTFO including digital and IT
technology improvements, inves�ng in home support and tests of change
pilots.  Depending on when the cost commitment is expected to be incurred
and expected dura�on, the cost pressures will be recognised in the year it is
forecast to materialise.  
Legisla�ve and Na�onal
Policy Decisions 
There are a range of legisla�ve and policy developments which have and are
con�nuing to be implemented across the partnership.  To date, addi�onal
funding has been made available by the Sco�sh Government to take these
policies forward and it is assumed that the expenditure will be contained within
the funding available.  Recognising this, no varia�on in the cost projec�on is
therefore considered, however, if future funding from Sco�sh Government is
withheld or withdrawn, the financial forecast could change.