Democracy Spraffa

Budget Outlook and Medium-Term Financial Planning: 2027/28 To 2029/30

Argyll and Bute Council · 18 August 2026
Back to Argyll and Bute HSCP Finance and Policy Committee — 18 August 2026 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

1 
Finance & Policy Committee   
Date of Meeting: 18 August 2026 
Title of Report: Budget Outlook and Medium-Term Financial Planning: 
2027/28 to 2029/30 
Presented by: James Gow, Head of Finance    
The Finance & Policy Committee is asked to:
• Consider the budget outlook for 2027/28 to 2029/30 and note the risk and
uncertainty regarding cost and funding assumptions.
• Note the forecast budget gap of £34m for 2027/28 including £18m relating to the
SLA with NHS GG&C.
• Note that work on the savings plan and approach to managing the NHS deficit is
continuing in partnership with the Council and NHS Highland.
• Consider the strategic implications of the budget gap outlined in this report
• Endorse the timeline and process outlined in this report. 
• Note expenditure control measures continue to be implemented.   
1. EXECUTIVE SUMMARY 
1.1 
1.2 
1.3
This report provides an updated budget outlook for 2027/28 and the following two
years. It takes into account recent Government policy documents and nationally
utilised assumptions in respect of funding and inflation uplifts. It is anticipated that
the Scottish Government will publish its budget in December 2026 and will have
also set out its public sector reform agenda by then.  The HSCP will be in a better
position to refine its financial modelling, at that time, however this will be too late
to put in place service change plans in time for budget approval by the IJB in
March 2027. 
As has been highlighted in financial reporting documents and by the External
Auditor, the HSCP is not operating on a financially sustainable basis and, as a
result, it is now required to make significant cost reductions. It does not expect to
be able to finance current levels of spend in future years, particularly within health
services. The situation has worsened as SLA costs have escalated and the
Scottish Government have reduced their baseline funding uplift from 3% to 2%.
The financial plan and savings programme will continue to evolve, as funding
allocations are confirmed by Government and partners. 
The outlook aims to provide a framework for the development of the 2027/28
budget whilst placing it in a medium-term context. While the Scottish Government
has recently published strategic direction / policy documents relating to Health
and Social Care, funding levels have not been increased and there is no clear

Page 2

2
commitment to fund increasing demand and costs within the system. At a high
level there is still a commitment to protect and invest in Health and Social Care,
however, the previous commitment to real terms funding increases is not feeding
into formula funding allocations when the impact of inflation and increasing
demand is taken into account. 
1.3 
1.4
The situation across the Health and Social Care remains unsustainable with many
IJBs and Health Boards reporting deficits. The financial context continues to
worsen, and further efficiency and cost savings are required. Few opportunities
remain for housekeeping or operational savings, and most further savings require
service change along with proportionate impact assessments and consultation.
Urgent work is required to develop and consult / engage on firm savings proposals
to seek to balance the budget with the expectation that enhanced financial control
measures and additional funding (NHS) will also be required. The scale of the
NHS budget gap is such that it is now the case services to Argyll & Bute residents
are costing well in excess of formula funding and the increase in costs for acute
care presents a strategic risk to local service delivery. Appendix 1 provides recent
summary financial data for HSCPs. 
There is a high degree of risk that short-term financial measures may impact on
the strategic imperative to support preventative measures in health and social
care, or reduce the effectiveness of the care system, resulting in further demand
and cost pressure in the medium term. The development of the financial strategy
needs to align with the JSP and service change aimed at reducing cost and
shifting to preventative models of service provision. 
2.  INTRODUCTION 
2.1 The purpose of this report is to update the medium-term financial outlook / plan
and to provide a timeline for the budgeting process leading up to approval of a
budget in March 2027. It summarises the context and aims to ensure that the
HSCP has a realistic financial outlook upon which to base its planning decisions.
The financial plan aligns with the new Joint Strategic Plan which has been
developed in the context of anticipated resource constraint. The report includes
the following sections: 
• Financial & Strategic Context
• Current Financial Position
• Revenue budget modelling & assumptions
• Budget Gap and Savings Target
• Transformation & Investment
• Reserves
• Scenarios and Risks 
3. 
3.1 
DETAIL OF REPORT 
Strategic Context 
The Scottish Government published its spending review along with a number of
strategic and policy documents: 
-  Health and Social Care Service Renewal Framework
-  Scotland’s Population Health Framework

Page 3

3 
-  Scotland’s Fiscal Outlook: Medium Term Financial Strategy 
It has indicated that public sector reform is to be prioritised, it is not yet clear
exactly what this means for the Health and Social Care Sector beyond the
development of sub-national (regional) planning across 2 areas; East and West.
Argyll & Bute and NHS Highland are within the West area. The National Care
Service proposals are not progressing. The regional approach provides a
framework for consideration of the SLA and re-charging mechanism. There may
be further structural implications associated with reform adding to uncertainty and
risk. 
The health and care sector continues to be under severe service demand
pressure and is broadly understood to be operating on an un-sustainable basis
financially. The pressure is deriving from: 
- Demographic change and service demand.
- Staffing recruitment and retention challenges.
- Financial pressures, systemic overspending, reducing reserves and
increasing budget gaps.  
- Failure to deliver sufficient cash releasing savings quickly. 
- Public services not sustainable and reduction in the public sector
workforce is required alongside public sector reform. 
Inflation has reduced but is above target and remains a risk, the long-term impact
of the conflict in the middle east is still to be fully understood. CPI is 2.6%, with
RPI at 3.0%. Inflation is expected to remain high enough to put pressure on
budgets during the planning period. Pay rates for NHS and Local Authority staff
and uplift for care staff are still to be set from April 2027. 
Planning assumptions will be clearer in December. The NHS NRAC formula is
still to be updated; this improved slightly in recent years for Argyll & Bute.  The
HSCP cannot wait until December to progress budget planning as there will be
insufficient time for governance and engagement processes to take place prior to
budget approval in March 2027. 
There are new legislative requirements and duties, the Care Reform Act, and The
Promise, being two examples. These may result in further cost pressures if there
is no additional funding to support new rights for people and obligations upon the
HSCP to provide service.   
The HSCP has a new Joint Strategic Plan (JSP), this reflects the financial context.
The implementation of the JSP will require to be aligned with the medium term
financial plan. It is clear that the shifts in spending priorities will take time and are
complex to manage. 
3.2 Financial Position 
Financial performance in 2025/26 was favourable and increased reserves slightly
to cover the deficit in 2026/27. As a consequence the 2026/27 budget appears
manageable (excluding the SLA with Greater Glasgow & Clyde). Due to the
different context for the two elements of the budget, NHS budgets and Council
budgets will likely follow different processes with different expectations. General
reserves as at the end of 2025/26 were:

Page 4

4 
Discretionary Reserves   £'000     
Social Work General Reserve  1,432
NHS General Reserve  3,315
Total   4,747 
These are below the 2% target and £2.4m of the NHS reserve is being used to
support the NHS revenue budget in 26/27. Financial restrictions remain in place.
Some of these are likely to be implemented more rigorously: 
- Care at home efficiencies – no net increases in care at home hours
delivery.
- Weekly vacancy monitoring reviews.
- Direct leasing of key worker accommodation.
- Reductions in agency staffing, where possible.
- Contract reviews.
- Limited new commitments from reserves other than to fund budget
gaps or new government priorities.
- Appointment of Reviewing Team to review care packages. 
These actions are, in some cases, related to the savings programme approved
by the IJB already, such as the threshold of care and the reductions to 3rd sector
contract costs. 
3.3 Revenue Budget 2027/28 to 2029/30 
3.3.1 
3.3.2 
Services are largely funded by allocations made by the Scottish Government to
Local Authorities and NHS Boards. They pass on funding for delegated services.
Allocations are predominantly based upon formulae which take into account
factors such as population demographics, levels of deprivation, and rurality. Local
planning assumptions are based upon those used nationally within the NHS and
by Argyll & Bute Council. The following sections outline the financial outlook within
each service; these are essentially providing a net expenditure budget if we
continue to operate, as we are. 
They take into account assumptions on pay and non-pay inflation, a small
allowance for increasing demand from demographic change and current trend
data along with other known service changes and cost pressures. All figures are
based upon a mid-range scenario, prior to publication of the Scottish Budget there
will remain uncertainty. 
Social Work Budget 
The Social Work / Social Care Budget is being prepared in the context below: 
• Council allocated substantial extra resource to the HSCP in 2026/27.
• £1m of this extra resource is non-recurring.
• The 2026/27 savings plan targeted older adult budgets (care at home /
threshold of care) and the 3rd sector (carers centres and older adult
community services) disproportionately.

Page 5

5
• It is expected that, due to the net value of assets held in the Strathclyde
Pension Fund, there will be a further reduction in employer contributions.
• The Council are forecasting a large budget gap and a repeat of new money
for social care is not expected.
• Recent provider failure will require new operating models, and additional
cost, to deliver care at home services.
• Changes arising from the care homes strategic work will not impact until
future years (2030 onwards). 
• It is assumed that SG will fully fund the increase in the minimum pay rate
for care staff. 
The table below summarises estimated incremental pressures on Social Work /
Social Care budgets based on a mid-range scenario. Modelling will continue as
spend patterns are shifting. There is a small allowance for unknown cost and
demand pressures, this will be allocated to the most appropriate services as the
budget cycle proceeds. 
There are mitigations which narrow the gap but there is risk with the assumptions.
It is important that the HSCP has a realistic view of its likely gap to ensure that
expectations regarding the budget proposals are as accurate as possible. The
starting point is the current year budget which is in balance but is supported by
£1m in non-recurring funding. There are also service risks, mainly associated with
the care at home service which could potentially put further upward pressure on
costs.  As general reserves are below the 2% target these are being held in
contingency and are not considered to be available for reducing the budget gap.   
Social Work Cost and Demand Pressures
2027-28
£000
2028-29
£000
2029-30
£000
Pay inflation @ 3% for 2022/28 and then 2% per annum 1,282 2,162 3,060
Incremental pay increases 158 316 474
Non-Pay Inflation 984 2,023 3,119
Children and Families demand – looked after children 100 175 250
Mental Health Demand 100 175 250
Older People Demand Growth (1%pa) 486 980 1,481
Allowance for unknown cost and demand pressures 200 400 600
Minimum Pay Rate / Free Personal Care Uplift (TBC) 3.000 6,000 9,000
Removal of non-recurring council funding (TBC) 1,000 1,000 1,000
Total Social Work Cost and Demand Pressures 7,310 13,231 19,234
Offset by additional funding:   
Inflation on NHS Resource Transfer 307 620 939
Minimum pay rate uplift / RLW (TBC) 3,000 6,000 9,000
Total Additional Funding (3,307) (6,620) (9,939)
New Budget Gap 4,003 6,611 9,295    
Mitigations   
Removal of transition funding budget for 3rd Sector (180) (180) (180)
Full year impact responder charging (no increase 27/28) (140) (140) (140)
Inflation on Fees and Charges – Council approval required (180) (380) (600)
Potential pension cost reduction – not confirmed (900) (900) (900)    
Anticipated Savings Requirement 2,603 5,011 7,475

Page 6

6 
3.3.3 
The next stage in the process is to identify options for addressing the gap. The
severity of savings delivered in 2026/27 make it difficult to propose more. The
table below lists some high-level initial options, they are not budget proposals at
present and further analysis is required. The approach is to minimise further
impacts on Older Adult services and upon the 3rd sector. This makes it more likely
that savings will require to relate more to services that support people with lifelong
conditions (LD/PD/MH) and Children and Families. This approach is informed by
potential technology solutions which are currently under development. 
Social Work – Potential Savings Options
27-28
£000
2028-29
£000
2029-30
£000
Better use of technology and in area placements to reduce
LD/PD/MH Client Packages. Budget is £19m 3% saving 27/28 570 570 570
3% further saving on above in 28/29  570 570
Limit inflation uplift on 3rd Sector contracts to 1.5% 50 100 150
Efficiency from care at home scheduling and redesign (1% / 2% /
3%) 210 420 630
Key Worker Accommodation 150 150 150    
Total  980 1,810 2,070 
Further options are required along with a more detailed analysis of the ones
outlined above. The context of increasing delayed discharges, increasing waits
for service, continuing examples of provider failure and the level of complaints all
require to be taken into account. It is also important that the HSCP reviews its
management and support service costs to minimise further adverse impacts on
service delivery. The IJB is only likely to be able to propose a balanced Social
Work / Social Care budget if it further reduces services and spend. Actions are
likely to have adverse whole system implications and are likely to be contrary to
the policy framework. Community engagement in respect of any further service
reduction is likely to be challenging. 
Specific work is on-going to try and address the longer term challenges, some of
this will improve efficiency towards the end of the current 3 year horizon: 
• Care at home redesign and technology solutions.
• The strategic care home review.
• Development / enhancement of technology enabled care.
• Improved workforce planning, development and recruitment processes. 
£400k is still available to fund transformation projects. 
Health Budget 
The NHS outlook remains extremely difficult, in addition to the underlying deficit,
there are new cost pressures and the NHS uplift assumption was reduced to 2%
per annum. Incremental budget planning is provided based upon current national
assumptions: 
• 2% uplift in baseline funding.
• pay increases and costs associated with agenda for change (reduced
working week and re-gradings) are fully funded.
• no change to NRAC formula assumed.

Page 7

7 
• Expectation of 3% annual efficiency savings target. 
This situation has been emerging for some time as the underlying deficit has been
funded by reserves and dis-investment in services has not progressed alongside
investment in hospital at home and unscheduled care. The approach to
addressing this requires further consideration by NHS Highland and Scottish
Government. The HSPC is in a situation now where substantial retraction from
local service delivery would be required to balance the budget. Key elements
contributing to the worsening position include: 
• 2% funding uplift is only £5.5m in extra funding in 27/28.
• National services and National Business systems cost increase is £1.3m
• Pay inflation is estimated at £2.2m
• Inflation on drugs is £2m
• Other local inflationary uplifts are £2.7m
• There are cost pressures which could total £18.6m relating to charges from
Glasgow for acute services.
• The underlying deficit is £8.5m which has not been addressed. 
Priorities for managing this include: 
• Design of dis-investment approaches and re-evaluation of services.
• Analysis of activity in the Glasgow acute sector to reduce where possible
and address costs where these appear high. Establish if there is activity
that can be delivered locally (within NHSH) at little marginal cost and
removed from the SLA.
• Systems re-design to reduce delayed discharges in Glasgow.
• Seek to ensure 3% efficiencies are delivered re the SLA.
• Engage with NHSH and Scottish Government as significant dis-investment
in community services to fund acute services does not appear to be the
policy intention.
• Minimise cost pressures, review approach to financial controls and
vacancy management.
• Review available reserves to contribute to gap. 
The JSP indicates that there should be a shift of resource towards preventative
approaches. This is not modelled due to the scale of the budget deficit. 
NHS Cost and Demand Pressures
2027-28
£000
2028-29
£000
2029-30
£000
Pay Inflation Uplift – assume fully funded 2% 2,220 4,484 6,794
Pay Increments 100 200 300
New prescribing & Hospital Drugs Inflation – 6% 1,972 3,914 5,984
Inflation- Commissioned Services, SLAs, Business Contracts   665 1,212 1,775
Resource Transfer Inflation  307 620 939
Inflation on PFI Contract (RPI assumption) 124 249 379
Energy, Estates & Utilities Inflation 133 318 513
Fleet cost pressures  100 100 100
High Cost Care Packages 330 692 1,057
Others 267 346 428
NSD Topslice – cost pressures 500 900 1,300
MS 365 Licenses 100 200 300

Page 8

8 
Patient Transport 200 200 200
National Business Systems 771 1,399 1,649
Labs and Radiology – new contracts (reporting) 200 200 200
Allowance for unknown cost and demand pressures 0 1,000 2,000
Depreciation  170 377 587
Total Health Cost and Demand Pressures 8,159 16,411 24,505
GG&C SLA Rebasing 12,000 12,000 12,000
Potential non-delivery of SLA 3% saving 2026/27 2,159 2,159 2,159
Inflation on GG&C SLA 2027/28 -29/30 4,459 8,276 12,268
Total Impact of SLA 18,618 22,435 26,427
Less baseline uplift @ 2% (5,499) (11,206) (17,027)
Assumed New Medicines Cost 4,770 9,540 14,310
Less New Medicines Funding (4,770) (9,540) (14,310)
Add underlying / recurring deficit 8,533 8,533 8,533
Assumed Savings Shortfall  500 500 500
Estimated Total Budget Gap 30,311 36,673 42,938
Estimated budget Gap excluding SLA 11,693 14,238 16,511    
Indicative 3% saving on baseline  8,700 8,800 8,900 
There is a presumption that there will be no new increases to the net staffing
establishment (including for the staffing act). Addressing this scale of gap requires
significant dis-investment. The £12m gap is equivalent to around 4% of NHS
spend. However, approximately 50% of the budget is considered to be largely
uncontrollable by the HSCP including the baseline SLA budget and much of the
primary care and drugs budgets. There are many other constraints on managing
this including: 
• The Health and Care Staffing Act.
• Commitment to no compulsory redundancies.
• Planning with people and consultation requirements.
• Requirement to provide universal access to NHS services.
• Organisational change processes. 
Options for reducing the scale of the deficit are being developed and will include: 
• Review of reserves
• Re-evaluation of approach to vacancy management
• Consideration of ability to fund discretionary projects
• Estimation of realistic level of drugs savings and rebates
• Review of services across the area to consider dis-investment
opportunities.
• Requirement for additional resource – SG will likely be required to provide
some additional baseline resource for the NHS due to scale of deficits
nationally. 
Sub-national planning processes could impact upon the approach. For example
if finance and recharges are consolidated then the nature of the negotiation may
change from the contract and payments to the most rational way of organising
services across the region to deliver savings.

Page 9

9
3.3.4  Summary Budget Gap and Savings Target 
This report provides an indicative budget gap for planning purposes. It is clear the
scale of the gap is such that the HSCP faces an unrealistic challenge to
implement sufficient change by 2027/28, to address it. There is also a systemic
contradiction between the vision set out in the Health and Social Care Service
Reform and Population Health Frameworks, and our current understanding of
resourcing.  The impacts of achieving financial balance upon the communities we
serve would be substantial. 
The progress made in the last year to address the Social Care budget means this
gap is more manageable but is 4% of spend and will still require difficult decisions
to be proposed, engaged upon and implemented. 
Total Budget Gap - Mid Range
Scenario 2027/28 2028/29 2029/30  
£m £m £m
Social Work budget gap before
savings 4.0 6.6 9.2
NHS Budget Gap before savings
excluding SLA pressures 11.7 14.3 16.5
Total NHS Budget Gap before savings 30.3 36.7 42.9        
Total Budget Gap 34.3 43.3 52.1 
Based on a mid-range scenario, the budget gap is estimated at £34m. In
consultation with both partners and Scottish Government it is likely that the
following will be required: 
• on-going financial recovery measures.
• new savings and service reduction.
• additional funding / financial support.
• moratorium on new investments and minimising cost pressures. 
3.3.5 Timeline & Process 
Initial consideration of 2027/28
budget by Finance & Policy and SLT
August 26 CFO / Finance Leads
Engagement with both partners August 26 CFO / CO / Finance
Leads
Initial report on SLA to IJB September 26 Head of Planning /
Head of NHS Finance
Development of options and
potential impacts – Social Work
Savings
October 26 /
November
SLT
Development of NHS Savings
proposals
October /
November 26
SLT
Consideration of initial options by
Finance & Policy & IJB
November SLT / F&P
Public engagement period November 26 –
December 26
CFO / Bus
Improvement / Public

Page 10

10
Health / SLT /
Engagement Officer
Finalisation of budget proposals and
IIA’s
Jan 27 – Feb
27
SLT
Approval of budget by IJB March 27 CO / CFO / Chair 
Update reports will be provided to each meeting of the Finance & Policy
Committee. 
The following graph illustrates the spend trajectory over recent years and the
projections, going forward. This clearly shows that spend has increased year on
year as costs and demands have increased. Health spend has increased at a
faster rate than for social care. Developments such as primary care improvement,
increased vaccinations, new drugs and treatments, additional staffing, inflation on
drug costs and more generous pay settlements have all contributed to this
increasing imbalance in resourcing and spend. 
The gap between available resourcing and projected spend (if we continue to
operate as we are) is increasing. 
Health and social care demand is correlated to the number of older adults,
addressing the financial situation at the same time as providing for demographic
change (and shifting resource to invest in prevention) is exceptionally difficult, the
table below summarises the older adult population projections: 
Age
Group 2023 2028 2033 2038 2043 2048
65 to 74 12,779 13,565 14,469 13,773 11,382 10,028
75 to 84 8,332 9,098 9,222 9,833 10,444 9,855
85+ 2,814 3,089 3,711 3,899 4,024 4,323 
We can expect demand for adult services to increase incrementally each year
well into the 2040’s. The 75+ age group is expected to increase by 16% over the
next 10 years (1.6% per year) with the 85+ group increasing by more. While
0
50
100
150
200
250
300
350
400
450
500
17/18 18/19 19/20 20/21 21/22 22/23 23/24 24/25 25/26 26/27 27/28 28/29
Health & Social Care Spend - Actual and Forecast £m
Social Care  £m NHS £m

Page 11

11
funding models allocate resources to areas based on demographics, the total
budget is not being uplifted for this. The HSCP is being pushed to reduce services
and capacity at a time when demand is known to be increasing. 
3.4 Transformation and Investment 
Argyll & Bute Council allocated £500k to support transformation projects; plans
for investing this are in development. Care @ Home services have been
prioritised, particularly in areas where there appears to be poorer levels of
efficiency or high use of agency staffing.  The HSCP no longer has much scope
to progress infrastructure projects other than those funded by partners.   
3.5  Reserves 
General reserves are below the aspirational level set in the Reserves policy. The
best-case scenario is that there will be a small balance to be held to manage risk
and as a contingency, subject to financial performance being in line with budget
in the current year. It is expected that it will take some time before the HSCP is
operating on a sustainable basis and is able to plan to return general reserves to
target. 
3.6  Scenarios and Risk 
3.6.1  Identified risks are summarised below, using the standard assessment of
probability and impact: 
Risk Like. Impact  Mitigations
HSCP unable to identify
and deliver sufficient
savings in 2027/28 to
balance the budget.
5 5 25 Development of savings
plans and engagement with
both partners.
Implementation of existing
savings plan. 
Demographic or
population changes
reduce the formula
funding to the HSCP.
3 4 12 The formula improved in
2026/27, no particular
reason why there should be
an adverse impact in
2027/28. 
Reductions in non-
statutory provision leads
to increased cost of future
statutory provision
5 4 20 Impact assessments and
consultation on proposals. 
Savings options not
supported by IJB 
4 4 16 Transparent approach to
financial planning and
regular updates on scale of
financial challenge.
One or both of the
partners do not pass on
anticipated funding
allocated to Health and
Social Care.
3 4 12 On-going partnership
working and consultation.
Reduced risk as both
partners engaged in
financial challenge.
Cost and Demand
pressures increase further
or are not funded to the
4 5 20 Engagement in sector
networks, modelling based

Page 12

12 
3.6.2
extent assumed in the
model.
on Spending Review figures
and draft Budget. 
Increases in pay rates or
employer on-costs are in
excess of those allowed
for in the budget. (the
assumed pension saving
doesn’t materialise
4 4 16 Possible challenge if
inflation remains high or
increases. This will not be
within the control of the
HSCP 
Service costs increase
due to providers
withdrawing from the
market and / or ongoing
workforce shortage.
5 4 20 Commissioning strategy
and engagement with
partners and care providers.
Workforce planning and
management of agency /
locum contracts. Additional
funding to improve terms
and conditions. 
Funding reduced due to
reserves held by HSCP
and/or across sector.
2 4  8 Opportunity reduced as
sector reserves are
reducing. Budget gap too
large to enable this.  
System wide challenges
result in decisions to
control recruitment and
spend being made outwith
the control of the HSCP. 
4 5 20 Ensure that implications of
such decisions are
communicated and
understood. Ensure budget
aligns with JSP. 
Savings options are
explored which turn out to
be unnecessary and
cause real and
reputational harm as
funding allocations are
greater than modelled. 
2 4 8 Engagement with sector
networks and partners. 
Public Sector Reform
substantially changes the
nature of financial
governance for these
services in 27/28
3 5 15 It is assumed that any
proposed changes will
require consultation making
implementation more likely
in 2028/29 or later. 
There are service and financial risks related to both partners. NHS Highland have
a significant structural deficit and Argyll & Bute Council are also having to identify
savings, again due to funding allocations growing at a slower pace than costs.
This presents risk to HSCP financial plans and to the level of service the HSCP
and communities receive from partners. There is also an expectation that real
terms cuts for other public services. 
Scenarios 
The figures presented are based upon modelling of the mid-range outlook. A
worst-case scenario for health assumes a 1% additional efficiency saving is
required. For Social Work, the table below summarises a potential worst case
which reflects increased inflation assumptions which are not funded:

Page 13

13    
2027-28
£m
2028-29
£m
2029-30
£m
Mid-Range Budget Gap   34.3 43.3 52.1         
Health Worst Case Additional   3.1 6.2 9.4
Social Work Worst Case Additional  1.5 3.1 4.9
Worst Case Budget Gap   38.9 52.6 66.4 
In the event that the outlook improves or if the Scottish Budget allocates additional
resource the HSCP would be less reliant on additional funding and would move
closer to a sustainable model. 
3.6.3 Workforce 
Workforce risks are considered in the Workforce Plan. Labour shortages are likely
to continue constrain the ability of the HSCP to deliver services and improvement.
The financial plan requires a reduction in workforce numbers; the Scottish
Government has indicated the size of the workforce should reduce and it is not
going to be possible to deliver balanced budgets and efficiency improvement
without an impact on staffing structures. It is hoped that the HSCP will be able to
reduce the vacancies it has within existing structures and reduce its reliance on
agency and locum staff to implement more cost effective, stable, safe, and
sustainable staffing. 
3.7 
4. 
Alignment with Strategic Planning 
The medium-term financial plan sits alongside a range of HSCP strategic and
operational planning documents. These include the Joint Strategic Plan and
Commissioning Strategy. The impact of the changing strategic direction recently
communicated by government will impact on the future direction of health and
social care provision. Funding assumptions do not currently align with strategic
service aspirations and the scope for the HSCP to re-allocate resources when it
is attempting to manage systems pressures and a large funding shortfall. The
new JSP also reflects this context. 
RELEVANT DATA AND INDICATORS 
4.1 The budget outlook is based on a number of assumptions. These are drawn from
the Scottish Government Health Department assumptions, local modelling and
guidance provided by policy teams. The assumptions are considered carefully
and will be reviewed and updated. There will be variations between the
assumptions made at this stage of the budget planning process and the eventual
funding allocations and cost and demand pressures. 
5. CONTRIBUTION TO STRATEGIC PRIORITIES 
5.1 The Integration Joint Board has a legal responsibility to set a balanced budget
which is aligned to the delivery of the JSP and to ensure the financial decisions
are in line with priorities and promote quality service delivery. This requires to be
considered when options are developed to balance the budget and address the
funding shortfall. This will require to be progressed with both funding partners,
Scottish Government and sub-national planning frameworks.

Page 14

14
6. GOVERNANCE IMPLICATIONS 
6.1 Financial Impact – There is a significant budget gap that requires to be addressed;
the HSCP is required to set a balanced budget. 
6.2 Staff Governance – None directly, but there is a strong link between HR
management and delivering financial balance. 
6.3 Clinical Governance – None. 
7. 
7.1 
7.2 
8.
PROFESSIONAL ADVISORY 
The development of the savings plan in response to the budget outlook is being
progressed in consultation with Professional Advisory Leads and the full
Leadership Team. 
Professional advice is that the HSCP should aim to increase the provision of
reablement and proactive Care at Home reviews. This is now being done. We are
also required to develop or refocus services towards prevention. This is more
challenging to achieve given current service pressures though is under active
discussion within the management team. Efficiency improvement measures
taken to manage the financial situation are leading to care at home not being
provided to community and hospital in-patients to the same extent, or as quickly
as in the past. This is leading to increased dependency and deconditioning from
longer stays in hospital and blocks to discharge causing associated system flow
pressures. Increased risk held in community and increased demand on unpaid
carers are other consequences. Any further action to reduce social care activity
levels / costs will exacerbate these issues. 
EQUALITY AND DIVERSITY IMPLICATIONS 
8.1 None directly from this report.  Some of the proposals to address the estimated
budget gap will require integrated impact assessments and can be expected to
have adverse impact upon those with protected characteristics within the terms
of the Equalities legislation. 
9. 
9.1 
10.
GENERAL DATA PROTECTION PRINCIPLES COMPLIANCE 
None. 
RISK ASSESSMENT 
10.1  There are risks associated with medium-term financial planning. These are
quantified within the worst-case scenario and further detail is provided within the
report. Financial sustainability risks are increasing to a strategic level as a
consequence of the increased SLA cost. The risk is that the HSCP will be required
by SG to manage down local services to compensate for increased charges for
acute care. 
11. PUBLIC AND USER INVOLVEMENT AND ENGAGEMENT 
11.1 Public engagement in relation to the 2026/27 budget was extensive with multiple
in person events and a much higher level of public input than in previous years.

Page 15

15
The HSCP can demonstrate that the engagement resulted in changes to the
budget proposals and contributed to an improved approach in very challenging
circumstances. As this took place relatively recently it is intended that the budget
engagement will be more limited for the 2027/28 budget process with the focus
of in-person events being in relation to actual proposals rather than the generality
of the budget. This is part of the extensive engagement plan.   
12. CONCLUSIONS 
This document provides an updated budget outlook for 2027/28 to 2029/30. It
outlines the key assumptions, cost pressures, and risks. It also provides an
indication of the scale of the budget gap facing the HSCP. It highlights a severe
financial challenge in relation to NHS services which has been building in recent
years. Reserves are being depleted, and inflation has eroded the real terms value
of budgets. The step increase in SLA costs has been driven by a re-basing of
activity and costing by NHS GG&C. This issue means that services within Argyll
& Bute are costing well in excess of baseline health funding. This is a strategic
risk to local services. 
Recent efforts to manage down social work / social care spend has been effective
in moving these services to a more sustainable position, particularly with the
assistance of additional resourcing provided by the Council. However, there is
on-gong requirements for further savings alongside longer term service change
and investment in technology.   
The identified budget gap requires to be addressed in a variety of ways which
take into account the health and care needs of the population as well the
imperative to balance the budget and fund expenditure plans. The assumptions
underpinning the modelling summarised in this report will be updated throughout
the coming months. 
At present, it is clear that the HSCP continues to face a stark financial challenge
in respect of NHS services in particular. The constraints on change will mean that
this will take some time to deliver and return towards a sustainable position.   
13. DIRECTIONS 
Directions
required to
Council, NHS
Board, or
both.
Directions to: tick
No Directions required √
Argyll & Bute Council 
NHS Highland Health Board 
Argyll & Bute Council and NHS Highland Health Board 
AUTHOR NAME: James Gow, Head of Finance
james.gow@argyll-bute.gov.uk

Page 16

16
14. PREVIOUS REVIEW OF THE REPORT 
Meeting  Title of report Date Output (if
relevant)
Strategic
Leadership
Team
Budget Outlook 10 August 2026 Noted –
requirement to
develop
proposals
acknowledged
Finance &
Policy
Committee
Budget Outlook 18 August 2026 TBC 
Appendix 1 – IJB Financial Position