Democracy Spraffa

Supplementary Agenda Document Pack - Integration Joint Board - 20/03/2025

North Ayrshire Council · 20 March 2025
Back to Integration Joint Board — 20 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

Integration Joint Board 
Supplementary Agenda 
for the consideration of the Integration
Joint Boardon Thursday, 20 March 2025
at 10:00 to consider the undernoted
business. 
Business 
7 Revenue Budget 2025-26 and beyond
Submit report by Eleanor Currie, Interim Chief Finance Officer (HSCP) on
the financial position for the Partnership for 2025-26, including the proposed
delegated funding, service budget pressures, plans developed to set a
budget and the associated risks (copy enclosed). 
8 Strategic Risk Register
Submit report by Eleanor Currie, Interim Chief Finance Officer (HSCP) on
the IJB Strategic Risk Register (copy enclosed). 
1

Page 2

2

Page 3

Integration Joint Board
20th March 2025
Subject:  Revenue Budget 2025-26 and beyond 
Purpose:  To update the IJB on the financial position for the Partnership for
2025-26, including the proposed delegated funding, service budget
pressures, plans developed to set a budget and the associated
risks.   
Recommendation:  That the Board:
(a) approves the budget for 2025-26 for the Partnership inclusive of
all pressures, savings and reserves, noting that the funding position
is subject to confirmation by NHS Ayrshire and Arran; 
(b) notes the NHS Renewal submission by North Ayrshire via NHS
AA and that if additional funding is received plans may be subject to
change;
(c) agrees to receive a further update on the budget for 2025-26
when further information is received in respect of NHS pressures
and funding;
(d) approves the new hourly rates for commissioned providers and
Personal Assistants; and
(e) notes the risks associated with this budget. 
Direction Required to
Council, Health Board or
Both 
Direction to :- 
1. No Direction Required 
2. North Ayrshire Council 
3. NHS Ayrshire & Arran 
4. North Ayrshire Council and NHS Ayrshire & Arran √ 
Glossary of Terms 
NHS AA NHS Ayrshire and Arran
IJB Integration Joint Board
NAHSCP North Ayrshire Health and Social Care Partnership  
NAC North Ayrshire Council
CAMHS Child and Adolescent Mental Health Services
FPC Free Personal Care
PCIF Primary Care Improvement Fund
ADP Alcohol and Drugs Partnership
UnPACs UNPACS, (UNPlanned Activities) – Extra Contractual Referrals
SLA Service Level Agreement
AfC Agenda for Change 
Agenda Item 7
3

Page 4

1. EXECUTIVE SUMMARY 
1.1 The report outlines the funding allocations from North Ayrshire Council and NHS
Ayrshire and Arran, the service pressures, resulting budget gap and the savings plan
for 2025-26. The Council budget was set on 26th February and NHS AA will set their
budget in May 2025; if the funding assumption from NHS AA changes from the
planning assumption set out, the plans for the IJB will require to be re-visited.   The
report also highlights that a recent submission has been made to Scottish Government
for additional funding for Community Health and Social Care services to support NHS
Reform and areas where further information is awaited from NHS AA to finalise
funding and pressures. 
1.2 The Scottish Government finance settlement set out a number of conditions and
requirements for Health Boards and Councils in relation to funding delegated to
Integration Authorities. The delegated funding outlined in the report (indicative for NHS
AA) meets those Scottish Government requirements. 
1.3 The table below summarises the overall financial position for 2025-26: 
Social
Care
(NAC)                      
£m
Health                                                   
(NHS AA)                    
£m
Total                   
£m
Funding Increase 7.834 4.040 11.874
Resource Transfer 0.670 (0.670) -
Service Pressures – Appendix B (10.680) (4.263) (14.943)
Budget Gap  (2.176) (0.893) (3.069)
Funded by:   
- Savings – Appendix C  2.903 1.116 4.019
- Adjust re 24/25 surplus / deficit 0.436 (0.436) -
(Surplus)/Deficit 1.163 (0.213) 0.950    
25/26 Opening Position (1.055) (0.484) (1.539)
Surplus / (Savings) still to be identified 0.108 (0.697) (0.589) 
1.4  A number of financial risk areas are highlighted in the report and the IJB are asked to
note these at this stage; the IJB may be asked during 2025-26 to approve any
appropriate action to mitigate or manage these areas. 
1.5 The IJB Finance Working Group (FWG) has supported the development of the
proposals presented and the financial position and options have been discussed in
more detail in that forum, this has supported the opportunity to bring forward some
proposals earlier for approval such as the Charging Policy Review and Financial
Inclusion Services.  The FWG will play a critical role as we move into 2025-26 to
provide additional oversight, scrutiny, challenge and support to further monitor the
position and develop the budget further. 
1.5  The proposed integrated budget for the IJB is £335.731m (inclusive of the estimated
Set Aside budget of £36.058m). A summary of the 2025-26 budget and net budget
increase is detailed within Appendix A. 
2. BACKGROUND
4

Page 5

2.1 Key Budget Principles 
A number of key guiding principles have been set out for the approach to developing
the IJB budget for 2025-26, these are set out below:
• Maximise income from charging for services to protect the delivery of frontline
services, ensuring that only individuals who have the means should pay more for
the services they receive directly
• Manage within available budget limits – including re-design to deliver service within
available resource 
• Maximise efficiencies in the way services are delivered through a structured
service review process
• Maximise opportunities for shared service and lead partnership delivery across the
Ayrshires
• Values-based health and care– eradicating effort that provides no benefit for the
person and a focus on self-management and prevention 
• Tighten the eligibility criteria for targeted services to prioritise delivery of services
to those with the highest levels of need and risk
• Improve services through digital innovation and maximise the use of digitally
enabled care technology, where appropriate
• Be transparent and open in our challenges, having honest conversations with our
staff and communities
• Advocate for a better funding deal for North Ayrshire for community-based health
and care services & actively pursue opportunities for additional funding.
2.2 The Integration Scheme outlines a process of planning for budgets in future years
where the Chief Officer and the Chief Finance Officer develop the funding
requirements for the Integrated Budget based on the Strategic Plan and present it to
the Parties for consideration as part of the annual budget setting process. This
includes consideration of pay awards, contractual uplifts, prescribing, resource
transfer and ring-fenced funds. 
The Integration Scheme approved by Scottish Ministers states that following
determination of the Council and NHS payments to the IJB, the IJB will refine its
Strategic Plan to take account of the totality of resources available and there is an
implicit requirement to set a balanced budget prior to the new financial year.   The
Strategic Plan is currently being reviewed and will be brought to the IJB later in 2025,
this review will take into consideration the ambitions for the partnership in line with
available resources and the overall financial position. 
In recent years, the budget process has moved away from that outlined in the
Integration Scheme, with Scottish Government directives and expectations in relation
to funding levels to be passed on to IJBs.  Whilst the IJB are required to engage with
the partner bodies in relation to budget pressures and savings, the overall funding
allocation reflects an element of ring fencing and settlement conditions in relation to
funding for IJBs.
5

Page 6

2.3 The benefits of a delegated funding approach from both partners are:
• The IJB can manage the budget process in terms of developing pressures and
savings (including providing for those pressures not planned to be funded by
partners), providing greater transparency and governance re decision making.
• Allows resource to be allocated by the IJB in line with the priorities in the
Strategic Plan. 
• Allows the SG directive to be followed, not only in terms of application of the
uplift but also in terms of policy areas to be prioritised (e.g. Mental Health and
Drug and Alcohol services).
• Facilitates the ongoing in-year management of the IJB financial position in
relation to the funding and budget being managed on an integrated way to
deliver financial balance.
• Supports future years planning and the development of a Medium-Term
Financial Outlook, supporting an earlier approach to financial planning and an
integrated approach to distribution of resource.  
Aligns with the proposals in the review of integration for budget planning and resource
delegation for IJBs. 
2.3 PARTNER FUNDING 
2.3.1 North Ayrshire Council 
Based on the 2025-26 Finance Settlement the Health and Social Care Portfolio will
transfer additional funding of £140 million to Local Government to support social care
and integration for 2025-26.
The funding allocated to Integration Authorities should be additional and not
substitutional to each Council’s 2024-25 recurring budgets for services delegated to
IAs and therefore, Local Authority social care budgets for allocation to IAs must be at
least £140 million greater than 2024-25 recurring budgets.
The increase in Employers National Insurance from April 2025 has not been fully
funded for the public sector in Scotland and has created a significant financial
pressure.  For Local Government funding of around 60% of the cost will be provided
by Scottish Government for directly employed staff.  There is zero funding being
provided for any commissioned services.
Specific funding for the IJB was received for the following areas:
• Real Living Wage      
• Free Personal and Nursing Care
Additionally, North Ayrshire Council have passed through a share of the Local
Government Grant uplift of £2.114m and have fully funded the increase in Employers’
NI costs of £1.898m for NAC contracted staff. 
This has resulted in a net increased contribution to the Partnership of £13.280m
through the NAC budget setting process.  Some elements of this relate to previous
years and were already assumed in the Partnership base budget and this is shown in
the table below. 
(£m)
Adult Social Care RLW 3.388
Children’s SW Services RLW 0.490
FPNC 0.213
MH Recovery & Renewal (MHO funding element) (0.091)
23-24 Pay Award Adjustment (0.178)
Employers NI Increase 1.898
6

Page 7

Additional Funds – share of grant uplift 2.114
Per the HSCP budget plans 7.834    
Reconciling Items to the Council Budget Paper  
Amounts already included in HSCP base budget:    
: Adult Social Care RLW  24-25 6.477  
: Scottish Disability Assistance 24-25 0.134  
: Children’s SW Services RLW  24-25 0.569  
: Additional 24-25 Pay Award 1.057
Justice Services Grant - not yet in settlement (2.657)
Scottish Disability Assistance – not yet in settlement (0.134)
Per Council Budget paper 13.280 
For years 2026-27 and 2027-28 the financial planning assumption of North Ayrshire
Council is that, out with specific funding to be passed though by Scottish Government,
that financial pressures facing the IJB will be fully met by savings, i.e. a flat cash
financial settlement. 
2.3.2 NHS Ayrshire and Arran 
NHS Boards received a 3% uplift on baseline funding to meet any anticipated pay
deal, with pay fully funded and provides 3% inflation on non-pay lines. 
NHS Ayrshire and Arran are required to passport the 3% through to IJBs (£4.040m to
North Ayrshire) – “In 2025-26, NHS payments to Integration Authorities (IA) for
delegated health functions must pass on an uplift of 3% over 2024-25 agreed recurring
budgets.” 
Additionally, there is funding of £150m nationally for Agenda for Change Pay Reform. 
A share of this funding will be allocated to the IJB to meet the associated costs for
NHS staff, this is being followed up for 2024-25 to ensure the correct roll-forward into
2025-26 and it is anticipated at this stage that the costs of the pay reform will be fully
funded. 
Moving into 2025-26, brokerage will no longer be available to NHS Boards and all
Boards must work towards break-even.  Should financial balance not be achieved this
would be shown as an overspend in financial statements, leading to potential
qualification of accounts and Section 22 report, as well as consideration of escalation
status. 
The NHS AA financial position for 2025-26 is very challenging and the Board remains
on level 3 of the NHS Scotland Support and Intervention Framework and in formal
escalation for finance, with enhanced monitoring and support. 
The NHS budget includes a commitment of additional funding to reduce waiting lists
and to help support reduction of delayed discharge; as well as a commitment to renew
primary care enhancements, including new core funding to GMS to deliver enhanced
frailty, cardiovascular disease and other essential services in General Practice, a
critical dental workforce and training package and a community eye care programme
to transfer patients from waiting lists. Further details of the allocation of funding is to
follow – a submission from NHS AA which incorporates the request for funding from
7

Page 8

North Ayrshire IJB was provided to Scottish Government early March 2025.  Further
detail on this NHS Renewal plan is included at section 3.3. 
Similarly to Local Government NHS Boards have also been advised to plan on the
assumption of 60% funding for the Employers National Insurance Increase, further
information is awaited from NHS AA on both the cost and funding pass through to be
anticipated in 2025-26 for this before this can be factored into the 2025-26 budget
setting, however it is anticipated there may be a shortfall circa £600k. 
2.4 2024-25 FINANCIAL POSITION 
The overall projected outturn position for 2024-25, as at month 10, is a projected year-
end overspend of £4.980m (1.5% of the annual budget). This is inclusive of anticipated
recovery plan savings until the year end. 
Since the initial recovery plan was agreed in June 2024 there has been a £4.002m
reduction in costs, whilst the full benefit of this has not been realised in-year in the
bottom-line outturn, it has supported the delivery of mitigating a further deterioration to
the position introduced through other in-year unexpected financial pressures. 
The main areas of pressure are: care at home, residential placements for children,
physical and learning disability care packages, supplementary staff in wards, staff
costs in Montrose House and Unplanned Activities (UnPACs) within the lead
partnership for mental health. 
The savings plan for 2024-25 anticipates that a total of £10.290m of savings will be
delivered in-year; it is expected that all of these savings will be achieved with the
exception of £0.586m relating to care homes and recovery and renewal. 
Many of the underlying overspend areas will continue into 2025-26 and services
require to address these or there will continue to be a reliance on other budgets
underspending or non-recurring draws on unearmarked reserve balances. All recovery
plan actions and controls will continue throughout 2025-26. 
2.4.1 2025-26 Opening Position 
The 2024-25 projected outturn of £4.980m has been reviewed to establish the
anticipated impact on the 2025-26 position. The adjusted opening projection for
2025/26 is a £1.539m overspend.   
This reflects the full year impact of part year cost reductions achieved in 2024-25,
including - care at home, Brighter Pathways, care packages, vacancy management
and supplementary staffing – targeted improvement in other areas.  Further
information is contained in the Financial Monitoring Report for Period 10 which is also
on the IJB agenda. 
It assumes all mitigations and controls established in 2024-25 continue throughout
2025-26 as it is recognised that the same uncertainty and risks remain into 2025-26
and there needs to be tight grip and control over expenditure overall. 
The improvement from the 2024-25 position to the opening projected overspend for
2025-26 is predicated on maintaining Financial Recovery Plan Controls, and: 
• Removing the care home overspend and manging the number of placements in
line with the budgeted level
• Reduce agency costs at Montrose House on Arran 
8

Page 9

• Significant reduction or removal of overspends on supplementary staffing
across wards through focussed improvement work supported by the General
Manager, Lead Nurse and responsible Senior Managers 
• Adult Community Care Packages (Learning Disabilities and Mental Health)
breakeven across client groups – net reduction
• Eating Disorders and Psychiatry managing within budget
• Maintaining payroll turnover over-recovery and therefore same vacancy
management controls 
There are inherent risks in moving into 2025-26 with the level of overspends across a
range of service areas and focus will remain across services to manage these, the IJB
will receive regular updates through the financial monitoring report for 2025-26 on
progress and on the final outturn position for 2024-25. 
3. PROPOSALS 
3.1 2025-26 REVENUE BUDGET PLANS 
The NA HSCP 2025-26 integrated budget is expected to be £299.673m (excluding Set
aside) and £335.731m (including Set Aside budget of £36.058m). 
A summary of the 2025-26 total budget and net funding increase is detailed within
Appendix A.  The pressures and savings are detailed separately in Appendices B and
C respectively.  Sections 3.1.1 to 3.1.5 provide an overview of the pressures and
savings. 
3.1.1 BUDGET PRESSURES 
Service cost and demand pressures are detailed within Appendix B. 
Total net budget pressures for health and social care services total £14.943m. These
have been developed in partnership, with Finance supporting front line services to
identify current and emerging financial pressures, considering historic demand and
costs and potential future variations. 
The provision of funding for pressures has the impact of increasing the budget gap to
be addressed through savings, therefore the pressures are only included in budget
plans where these are assessed as being absolutely unavoidable.  
The pressures are noted below with full detail in Appendix B: 
Category
Social Care
(NAC)
Health
(NHS A&A) TOTAL
£m £m £m
Pay pressures         2.727       3.272         5.999 
Employers NI Increase        1.897             -           1.897 
Demographic Pressures        0.869             -           0.869 
Transition Pressures        0.123             -           0.123 
Contract Inflation        5.064             -           5.064 
Lead Partnership Pressures              -         0.328         0.328 
Pan Ayrshire Pressures              -         0.350         0.350 
Other Pressures - 0.313 0.313
Total New 2025-26 Pressures      10.680       4.263       14.943 
9

Page 10

Note that this excludes any expectation or plan for any debt repayment to North
Ayrshire Council for the 2024-25 overspend. The proposals for this will be presented
to the North Ayrshire cabinet meeting on 3rd June 2025 and thereafter will presented
to the IJB for approval on 19th June 2025.  No provision has been made for this in
budget plans for 2025-26 yet with an assumption that the current budgeted surplus
would contribute to any debt repayment. 
Within contract inflation, including the National Care Home Contract, provision has
been made for the Employers National Insurance Increase for social care providers,
recognising this is a tax employers will require to pay, the costed models for contracts
which exist and to ensure we are able to support financial sustainability for the market. 
This requirement to fund this without any corresponding funding increase however
limits any ability to support the market further with wider sustainability pressures. 
Provision has been made for Health pan-Ayrshire pressures recognising the North
Ayrshire contribution towards pressures faced for services led by East or South. 
These pressures were agreed with the Ayrshire Finance Leads with an agreement that
the IJBs have a shared responsibility to fund.  These will be monitored during the
financial year. 
3.1.2 LIVING WAGE 
The Living Wage will increase from £12 per hour to £12.60 per hour from April 2025. 
This uplift will be applied in the same way as the £10.50, £10.90 and £12 uplifts in the
last three financial years. This will mean an uplift will be applied to a set percentage
(national weighting) of contract values, in line with the average full workforce costs for
residential and non-residential services. A separate agreed weighted percentage has
been set for Personal Assistants who are paid directly through SDS Option 1 budgets. 
After the weightings are applied and the national insurance increase is taken into
account the hourly rates being paid to providers and personal assistants as follows: 
*The 2025-26 rates continue to align with those which are proposed by East Ayrshire
and South Ayrshire, ensuring a consistent pan-Ayrshire funding approach for our
commissioned providers. 
2024-25                               
Rate                     
Per Hour
2025-26                               
Rate                     
Per Hour
Care at Home and Housing Support £22.00 £23.08*
Sleepovers £14.69 £15.45
Personal Assistant Day Time Hourly Rate £16.11 £16.94
Personal Assistant Sleepover Hourly Rate £15.04 £15.83  
10

Page 11

3.1.3 BUDGET GAP 
The table below summarises the overall new funding gap for 2025-26: 
Social Care
(NAC)                      
£m
Health                                                   
(NHS AA)                    
£m
Total                   
£m
Funding Increase 7.834 4.040 11.874
Resource Transfer 0.670 (0.670) -
Service Pressures – Appendix B (10.680) (4.263) (14.943)
Budget Gap  (2.176) (0.893) (3.069) 
£3.069m is the new budget gap for 2025-26 only and does not include the £1.539m
underlying deficit from 2024-25 which also requires to be addressed through savings
plans. 
As previously noted this position does not include any provision for the Employers
National Insurance increase for NHS AA and assumes full funding for the AfC pay
reform moving into 2025-26.  There are also a number of Pan Ayrshire pressures
which require further exploration including addictions prescribing, for which a further
update will be provided in-year. 
3.1.4 BUDGET SAVINGS 
Savings in relation to NAC and NHS commissioned services are detailed within
Appendix C.   The savings are RAG rated informed by an overall assessment of the
ease of delivery and the impact on services, indicating an overall risk of deliverability. 
The savings are split into: 
• Previously agreed savings 
• Adjustments (payroll turnover and recharges)
• High Level Plans 
The IJB are recommended to approve the savings proposals.  These savings
proposals would be at an appropriate level to address the 2025-26 gap only and do
not fully address the underlying deficit from 2024-25, as summarised below: 
RAG Deliverability
Status
Social Care
(NAC)                     
£m
Health                                                  
(NHS A&A)                    
£m
Total                   
£m
Red - - -
Amber 1.957 1.027 2.984
Green 0.946 0.089 1.035
TOTAL 2.903 1.116 4.019
11

Page 12

Social
Care
(NAC)                      
£m
Health                                                   
(NHS AA)                    
£m
Total                   
£m
Funding Increase 7.834 4.040 11.874
Resource Transfer 0.670 (0.670) -
Service Pressures – Appendix B (10.680) (4.263) (14.943)
Budget Gap  (2.176) (0.893) (3.069)
Funded by:   
- Savings – Appendix C  2.903 1.116 4.019
- Adjust re 24/25 surplus / deficit 0.436 (0.436) -
(Surplus)/Deficit 1.163 (0.213) 0.950    
25/26 Opening Position (1.055) (0.484) (1.539)
Surplus / (Savings) still to be identified 0.108 (0.697) (0.589) 
Further work is required to finalise the plan to balance the NHS AA part of the budget,
and this will be brought forward to a future meeting together with the final financial
position from NHS AA for the areas outstanding. 
3.1.5 LEAD PARTNERSHIP MENTAL HEALTH SERVICES 
The North partnership lead on acute and specialist Mental Health services across
Ayrshire and therefore require to ensure that the services have plans to balance the
budget moving into 2025-26. We have developed plans to ensure that lead partnership
Mental Health services are sustainable and are not impacted by pressures elsewhere
in services.   
The overall position for the lead partnership element of the North managed budget is
summarised below: 
£m 
2025-26 Baseline Increase (2.020)
Pay Pressures 1.867
Demand Pressures  0.328
Budget Gap/Savings Requirement 0.175
Savings – Payroll Turnover (0.033)
New savings - Transformation Plan (0.341)
New savings - Other savings (0.186)
Net position  (0.385) 
The appropriate share of pressures and savings has been included here. These are
detailed elsewhere in the report.  Pay for NHS staff remains subject to agreement for
2025-26 and it has been assumed that additional funding will be allocated to support
the pay deal when settled. 
Whilst currently the lead partnership is forecast to be a surplus position, however this
does not include:
• The eNICs element for NHS employed staff
• The impact of a number of challenging overspend areas which require to be
addressed in-year including ward supplementary staffing, UNPACs, Addictions
Prescribing and specialist staffing for Psychiatry and Psychology
12

Page 13

3.2 ACUTE SET ASIDE BUDGET 
Each Health Board, in partnership with the Local Authority and IJB, must fully
implement the delegated hospital budget and set aside budget requirements of the
legislation, in line with the statutory guidance published. 
The full implementation of the set aside arrangements is key to delivering a
commitment to planning across the whole unplanned care pathway and partnerships
must ensure that set aside arrangements are fit for purpose and enable this approach.   
Work has been ongoing with partnerships to progress and develop set aside
arrangements to fully implement the legislative requirement.  This includes
arrangements in relation to the use of Directions, Joint Commissioning Plans and
overall progression towards fair share allocations of resources.   
Further work has been undertaken through the Ayrshire Finance Leads group to
establish baseline resources for each partnership and how these compare to the
NRAC “fair share” of resources. Ayrshire Finance Leads have now agreed a baseline
methodology for set aside budgets which involves using the four full years prior to the
pandemic, 2016/17 – 2019/20 inclusive.  
The HSCPs require to agree their final share of the baseline with each other, however
the aggregate will remain unchanged. The table below shows the cost of the historic
baseline at 2023/24 prices.  Note that this is estimate pending final information being
available.  
IJB
Baseline at
2023/24 prices      
(£)
East 27,002,365
North 36,058,201
South 29,222,943
Total 92,283,509 
The NHS AA Chief Executive has requested the development of a joint strategic
commissioning plan to enable the setting of directions to provide to NHS Ayrshire and
Arran for Unscheduled Care, aligned with the Set Aside resources.  Furthermore,
seeking the support from the 3 IJBs in the review, and onward approving and
monitoring of the delivery of a Strategic Commissioning Plan in line with the provisions
laid out in the Integration Schemes, as outlined below: 
• The NHS Board will consult with the Ayrshire Integration Joint Boards to ensure
that any overarching Strategic Plan for Acute Services and any plan setting out
the capacity and resource levels required for the Set Aside budget for such
Acute Services is appropriately coordinated with the delivery of Services across
the Ayrshire and Arran area. The parties shall ensure that a group including the
Director for Acute Services and Chief Officers of the three Ayrshire Integration
Joint Boards will meet regularly to discuss such issues.
• The initial Set Aside base budget for each Integration Joint Board will be based
on their historic use of Acute Services. The actual unit cost which would apply
as part of any change to activity or service redesign is dependent on the scale
of change planned and requires agreement in advance by all Parties. Any
redesign of service requires to be agreed across the three Integration Joint
Boards and be reflected in the Strategic Plans.
13

Page 14

• In year pressures in respect of Set Aside budgets will be managed in year by
the Health Board, with any recurring over or underspend being considered as
part of the annual budget setting process. 
In this joint strategic commissioning plan each IJB will consider and outline a clear
framework for commissioning, at a strategic level, the urgent and unscheduled care
service funded from the ‘set aside’ budget. 
There is an ambition that the commissioning plan will indicate an expectation of service
delivery that will see sustained and affordable improvement in relation to performance
outcomes for the citizens of Ayrshire and assure best value to support the financial
balance of urgent and unscheduled care provision through a review and system wide
redesign of the preferred models of care. 
Following approval by the 3 IJBs, the Plan will be enacted operationally through the
mechanism of Directions by the Local Authorities and NHS Ayrshire and Arran.  Given
the critical performance and financial challenges, NHS Ayrshire and Arran would
request the plan to be considered and approved as soon as possible. As set out in
Integration Schemes the in-year pressures in respect of Set Aside budgets will be
managed in-year by the Health Board. 
This work remains ongoing and there is an opportunity to refresh this alongside the
national focus on NHS Renewal for Unscheduled Care. 
3.3 NHS RENEWAL - Urgent, Unscheduled Care and Improving Flow Commission 
Following the development of the CRAG and the announcement of the First Minister’s
National Mission to improve Delayed Discharge performance across Scotland in June
2024, the North Partnership submitted a proposal to COSLA and SOLACE describing
the funding resource that would be required in North Ayrshire to deliver on the
requested targeted improvement.  This plan described the resource required (£4.7m)
to sustain performance at that time, and further investment that would be required
(£4m) to achieve the targeted improvement required.  To date no funding has been
received to support this. 
In January 2025, the First Minister set out his priorities for improving public services
and NHS renewal – these are Improving access to treatment, Shifting the balance of
care, Improving access to health and care services through digital and technological
innovation and Prevention.   
The Scottish Government wrote to Health Boards and Health and social Care
Partnerships in February 2025 requesting detailed Whole System Improvement Plans
which would describe the local action that would be taken to deliver the First Minister’s
priorities relating to flow.  The detail from local plans will be used to inform the
operational improvement plan which Scottish Government will publish in March. 
Ministers have invited returns which detail the requirements for funding from whole
systems, to describe how Boards and Health and Social Care Partnership’s intend to
optimise existing capacity and further actions which could be taken forward to support
improvement.  It is understood that  nationally there is funding of circa £200m to reduce
waiting lists, support delayed discharge, primary care enhancements. Dental and
optometry plans, it is anticipated that circa £100m of this will be focussed on
community capacity and flow including social care capacity and hospital at home. 
14

Page 15

The North Partnership have been collaborating with colleagues from Acute services
and both East and South HSCPs on the development of the requested whole system
plan.  This has been submitted to Scottish Government, however whilst initial
discussions and feedback has been received there is currently no confirmation of the
outcome of this submission or funding allocations at this time. 
Following review of data, performance and service capacity across all areas of adults
health and social care, the following is a summary of the specific investment that would
be required in North Ayrshire to support whole system performance improvement: 
• £1m to support complex discharge planning and admission avoidance 
• £576k to support long term care placements for adults with complex needs who
are assessed as requiring admission to a care setting
• £746k to support an enhanced hospital-based Health and Social Care
Partnership Multi-Disciplinary Team 
• £335k for community based Mental Health Officer capacity
• £780k for interim care home bed capacity
• £3.8m Care at Home and Reablement 
• £500k to support integrated island services
• £350k to fund tech solutions including an enhanced responder service
• £952k to enhance and develop the model of care within the community inpatient
wards in Woodland View (Ward 1&2) and Ayrshire Central (RRW)
• £410k to increase community rehabilitation capacity 
It is anticipated that this resource would enhance the existing models of care in place
where gaps have been identified and specifically deliver improved outcomes around
inpatient length of stay, Discharge without Delay, support for Frailty pathways and
increase overall community capacity. In addition to this, there are submissions, led by
unscheduled care colleagues, for funding to support developments in medical
capacity, virtual care, frailty service and flow redirection. 
It is anticipated that Scottish Government will make a relatively quick determination of
any funding allocations as the intention is to publish an NHS Renewal Plan by the end
of March 2025.  If North Ayrshire successfully secures all or some of the funding
requested this may impact on the requirement to deliver savings and reduce capacity
in services, for example the funding requested would mitigate the requirement to
further reduce care at home services.  A further update will be provided to the IJB of
15

Page 16

the outcome of funding decisions and in the short-term plans will be adjusted to take
this into consideration. 
There are risks that any funding may not be confirmed as recurring which poses risks
for successful recruitment and financial risk moving into 2026-27. 
3.3 FINANCIAL RISKS 
There are a number of ongoing financial risk areas that may impact on the 2025-26
budget during the year, these include: 
• Current overspend areas, especially in low volume / high-cost services e.g.
Children’s residential placements, UNPACs, and supplementary staffing
across community, mental health and learning disability wards.
• Growing demand for services.
• Staff recruitment and retention challenges across a number of service areas.
• The impact of the increase in Employers National Insurance Contributions, the
impact of funding of this increase and also the compounding impact on social
care commissioned care providers.
• The expectation that performance will continue to be maintained or improved
despite the significant resource challenges.
• Ongoing delivery costs of Scottish Government policy directives, particularly
where these are not fully funded or inflation proofed.
• The Local Government and NHS pay awards are not settled for 2025-26; as
outlined in the report, a 3% increase has been assumed for the social care
workforce and for NHS it is anticipated that additional funding will be allocated
once the pay award has been settled. If the pay awards are not fully funded
then this will present an in-year cost pressure.
• Unearmarked reserves are depleted, there is no scope to absorb in-year
variances, with any overspends requiring additional funding from partners.
• The ongoing review of the Integration Schemes, where there is a focus on
financial arrangements and risk share. 
• The wider system financial challenges and impact across the whole system,
for example the financial position of NHS AA and the decisions taken to reduce
the Board’s deficit may have impacts on other parts of the health and care
system. 
• The ability to re-pay funding partners in-year for previous year overspends
given continued financial challenges. 
• Removal of brokerage for NHS Boards. 
• The overall sustainability of commissioned care providers, with eNICs
compounding historic challenges re financial sustainability, there is a
heightened risk of provider failure leading to handing back of care and
contracts. 
These risks will be monitored during 2025-26 and any financial impact reported
through the financial monitoring report. 
3.4 IJB RESERVES   
The IJB is established as a Local Government body therefore has the ability to hold
reserve balances.  Reserve balances are held as part of an approach to good financial
management, the purpose of reserves is as follows: 
a) As a working balance to help cushion the impact of uneven cash flows;
16

Page 17

b) As a contingency to manage the impact of unexpected events or emergencies; and
c) As a means of building up funds, often referred to as earmarked reserves, to meet
known or predicted liabilities. 
The balance of reserves should be considered as part of the budget setting process.
The IJB has a reserves policy in place which outlines an optimum value of reserves to
be held uncommitted in contingency, this is currently set as 2% to 4% of net
expenditure, based on the lower value this would be around £6.7m. 
The projected outturn position at period 10 for the IJB is a year-end overspend of
£4.980m, with further detail on this included in the financial management report
elsewhere on the agenda. 
The IJB reserves position projected to 31st March 2025 is summarised in the table
below. This reflects a significant in-year draw on both earmarked and unearmarked
reserves. 
General Fund
Reserve Earmarked Reserves
Total 
Unearmarked  External
Funding                      HSCP 
£m  £m £m £m
Balance – 1 April 2024 0.357  3.379 1.774 5.510
Anticipated Drawdown (0.357)  (3.379) (0.995) (4.731)
Balance – 31 March 2025 -  - 0.779 0.779 
The £1.774m HSCP earmarked reserve relates to the Service Redesign and Change
Fund which is fully committed across 2024/25 and 2025/26. 
The final position for reserves will be outlined in the year-end outturn report in June
2025 and in the Annual Accounts.   
Whilst the ambition would be to plan to replenish the contingency reserves for the IJB
in future years, the reality is in the current financial operating environment there is not
the ability or scope to plan for this in the short term. 
3.5 2026/27 and 2027/28 
3.5.1 As in previous years, a Medium-Term Financial Outlook has been prepared to identify
what the financial position may look like moving into 2026-27 and 2027-28. 
3.5.2 This has not been published in full at the present time as the Scottish Government
intend to publish their Fiscal Sustainability Delivery later in 2025, alongside a revised
Medium Term Financial Strategy. They are also considering options for a Scottish
Government Spending Review in 2025, following the conclusion of the UK
Government’s multi-year Spending Review in late Spring. Following this, a full update
report will be brought to IJB covering the period 2026-27 to 2028-29. 
3.5.3  However, the modelling which has been carried out across best, medium and worst-
case scenarios has identified the following potential positions for 2026-27 and 2027-
28:
17

Page 18

3.5.4 Our budget position for 2025/26 has proven to be between the medium and the worst-
case scenario which was previously projected for that year and it would be prudent to
assume a similar position for the following years. 
For 2025/26 this would mean identifying savings between £13.6 and £21.4m. 
For 2026/27 this would mean identifying savings between £5.7m and £14.7m. 
Cost pressures have continued to be assumed on a consistent basis with 2025/26 and
previous years but do reflect the impact of the increased to employers’ superannuation
contributions in 2026/27. 
3.5.5 On that basis, it is highly likely that the IJB will continue to face significant budget gaps
which will require to be addressed in order to set a balanced budget, especially in
2026/27. The significant shortfall in that year can be linked in the expected increase in
local government employer pension contributions from 6.5% in 2024/25 and 2025/26
to 17.5% in 2026/27. 
3.5.6 Approval of the balanced budget position for 2025/26 which is outlined in this report
will allow the Partnership time to deliver on the new Transformation Plan; this will form
the basis of many of the cost efficiencies which will be required to deliver financial
balance beyond 2025/26.  The IJB Finance Working Group will continue to meet
regularly and will be presented with opportunities and options to work towards a
sustainable financial position for future years. 
3.6 The National Position 
3.6.1 Presentation of position  
There is regular reporting by IJBs of the individual and collective financial position
thorough internal governance mechanisms but also through audit and directly through
returns to Scottish Government Health Finance directorate.  Chief Officers met with
the Cabinet Secretary on 5th March 2025 to present an overview of the national picture
for IJBs, some of the context around the rising pressures and cost of services, and to
bring to life the impact of a critically challenging financial position for service delivery,
risks and performance expectations in the coming year. 
18

Page 19

North Ayrshire IJB is not alone in facing these challenges and whilst there is variation
around the scale of the gap for IJBs, there are many similarities in the pressures facing
us across Scotland.   
The Cabinet Secretary received a presentation which highlighted: 
• 2025-26 projected budget gap, including the worsening position for reserves
• Historical funding settlements for IJBs
• Trends in health and adult social care spend
• Risks to the financial position, service provision and performance 
• Scale of the impact in terms of service provision levels
• Social Care provider sustainability risks
• A case study from an area illustrating the link between financial resources and
delayed discharge performance
• Priority of need and risk management
• Links to national priorities and policy directives 
Chief Officers set out a number of asks in relation to: 
• appreciated the opportunity to share the scale of the collective challenge and
have this understood and heard – and want the opportunity to build in more
regular visibility of this
• recognise there is limited resource available which has not already been
committed on other priorities – however would seek to influence decision
making around priorities for future resources.  Currently working within local
systems on the whole system plans to inform the NHS Renewal submissions. 
Chief Officers would ask that consideration is given to the priority for investment
in community services and that any resource asks from IJBs are prioritised  
• Would ask that there is a greater appreciation that there is local variation and
complex reasons for this, the solutions and decisions required across areas
may therefore be different
• Lastly, seek that our positions are understood and appreciated at a national and
local level, and that there is a level of understanding and honest reflection of
the reality of the financial pressures and difficult decisions required.  Would ask
for support to manage public and political expectations around the scale of
change, service impacts and implications for performance. 
A full copy of the presentation is included as Appendix E. 
3.6.2 Summary of overall financial position for IJBs 
• Estimated financial gap of £562.4m – to stand still
• Average of 5.35% with gaps ranging from 1.97% to 11.39%
• Pressures across the system including 
• Prescribing 
• Demand 
• Pay Pressures 
• Contract Inflation
• National Insurance (potential underestimated)
• Depleted reserves - majority (55%) with no contingency reserve 
• Best practice contingency reserves - held at 2 to 4% of revenue budget – only
one area will meet this moving into 2025-26
19

Page 20

• Total contingency reserve balance held is £59.4m or 0.46% of total funding
(£183m in 22/23)
• Financial recovery measures have been required exposing Partners to financial
risk – inc impact on LG reserves 
• Significant financial gaps to be met to hold our current position
• IJB Financial position routinely shared – locally, CFO network, monthly returns
SG 
3.7 Anticipated Outcomes 
There are a number of outcomes anticipated in relation to the 2025-26 Budget:
• The proposed plans will work towards a balanced budget for 2025-26. 
• Financial resources will be effectively targeted to improve the health and care
outcomes for the people of North Ayrshire.
• Transformational Change for financial and service sustainability will feature at
the forefront of the IJB and NAHSCP agenda throughout 2025-26 and beyond.. 
3.8  Measuring Impact 
• Full year financial outturn forecasts will be compiled monthly with variance
analysis and relevant explanations.
• Regular financial review sessions will be undertaken with the Director, all Heads
of Service and relevant senior managers in NAHSCP to ensure timely action is
being taken where needed to stay within budgets. 
• Regular financial performance reports will be presented to the IJB to ensure it
is kept fully informed of performance and importantly any major areas of
concern requiring corrective action.
• The Transformation Board will meet regularly to review progress with savings
and any corrective action required to bring any plans back online.
• Further reports will come forward to the IJB with more detail of service impact
and implementation, including for Day Services, Montrose House, Brighter
Pathways and Care at Home Services 
4. IMPLICATIONS 
4.1 Financial
It is essential that the IJB and NAHSCP operate within the 2025-26 delegated budget,
this is supported by approving a balanced budget before the new financial year, there
remains a gap moving into 2025-26 in health delivered services and work is ongoing
to determine the final gap and plans to fully address. 
The report outlines estimated delegated funding and the pressures required to be met
from within the overall integrated budget.  It is estimated there is a requirement to
deliver £4.019m of planned savings during 2025-26 alongside dealing with a number
of other known pressures and the risk of managing fluctuating demand for services.   
The estimates are based on a robust understanding of the additional resources
available, the risks and challenges faced by the Partnership and the anticipated
budget pressures. 
Appendix A shows the total 2025-26 IJB Budget 
Appendix B shows the proposed service pressures.
Appendix C shows the proposed savings.
Appendix D shows the Scottish Government Finance Settlement letters.
Appendix E Presentation - IJB Budget Position: Critical Pressures and Risks for
2025/26
4.2 Human Resources
20

Page 21

There will be full consultation with the Trade Unions as appropriate. 
4.3 Legal
The IJB has an implicit obligation to funding partners to set a balanced budget prior to
the start of the new financial year.  The financial position and funding as detailed out
would result in both partners complying with the Scottish Government directives re
delegated funding for Integration Authorities. 
4.4 Equality/Socio-Economic
All budget proposals are assessed for any potential impacts using Equalities and
Children’s Rights Impact Assessment (ECRIA) Screenings. If any potential impacts
are identified, a full assessment is carried out. 
There were 15 screenings completed, which combined 2 proposals on payroll turnover
savings into one and 2 proposals on admin posts into one. None of the proposals
progressed to a full assessment.   
Some of the proposals are still high level and for the purposes of setting the budget
screenings are acceptable but once the proposals develop then a full screening should
be carried out. This would apply to the Brighter Pathways programme which should
have a full screening that is updated as the programme further develops.  For these
proposals further updates will be brought to the IJB as part of separate proposal
reports. 
The previously agreed savings were assessed as part of the 2024-25 budget. 
A copy of all the relevant assessments across the budget savings categories is
available on request. 
4.5 Risk
Failure to operate within the delegated budget would impact on the overall financial
sustainability and reputation of the partnership and would expose both funding
partners, North Ayrshire Council and NHS Ayrshire and Arran to additional financial
risk. 
4.6 Community Wealth Building
Effective delivery of services as per the 2025-26 budget and associated plans should
allow key strategic priorities to be met which should maximise benefits for the North
Ayrshire community as a whole but also benefit those areas of the community most in
need. 
4.7 Key Priorities 
The 2025-26 budget proposals support delivery of the HSCP Strategic Plan Priorities.  
21

Page 22

5. CONSULTATION
5.1 The budget plans detailed in this report have been produced in consultation with
relevant budget holders, the Partnership Senior Management Team, the Finance
Working Group and IJB members.  The funding assumptions align with information
shared and agreed with the Head of Finance at North Ayrshire Council and the NHS
AA Director of Finance. 
For more information please contact: 
Eleanor Currie, Interim Chief Finance Officer at eleanorcurrie@north-ayrshire.gov.uk   
22

Page 23

Appendix A 
North Ayrshire Health and Social Care Partnership 
2025-26 Total Budget 
NAC                                 
£m
NHS AA                      Total                   
£m
Baseline Budget 129.905      157.894      287.799     
Baseline Funding Increase 7.834         4.040         11.874      
2025-26 Budget excluding set aside 137.739      161.934      299.673     
Draft set aside budget -             36.058       36.058      
2025-26 Budget including set aside 137.739      197.992      335.731     
2025/26 Budget
23

Page 24

Appendix B
North Ayrshire Health and Social Care Partnership 
2025-26 Budget Pressures 
Social
Care  Health  TOTAL   Basis of budget pressure
£m £m £m 
Pay Award 2.727       3.272     5.999        Provision of 3% for NAC/Social Care staff. 
Employers NI Increase 1.897       -         1.897      
: Older People 0.400       -         0.400        Historic increase in PD care packages.
: Physical Disabilities 0.189       -         0.189        Historic increase in MH care packages
: Learning Disabilities (Older Clients &
Carers)
0.280       -         0.280        Historic increase in LD care packages, increase in
client base due to support being provided due to
inability for familial care supports not able to continue
or at the same level. 
: Learning Disability 0.123       -         0.123        Known individuals planned to transition from
children's to adult services.
Contract Inflation 5.064       -         5.064        Inflation increase for payments to care homes, real
living wage provision and other contract inflation.
: UnPACs -           0.181 0.181        Inflation increase for Unplanned Activities budget
: Intensive Support Service -           0.147 0.147        Inflation increase for Unplanned Activities budget
: Substitute Prescribing -           0.170 0.170      
: Community Store -           0.155 0.155      
: SDS Advice Service -           0.013 0.013      
: British Red Cross - Home from Hospital -           0.006 0.006      
: Vision Support Service -           0.005 0.005      
: Chest, Heart and Stroke -           0.001 0.001      
: Universal Early Years 0.246     0.246      
: Foxgrove 0.042     0.042      
: Bed / Mattress replacement (WV) 0.025     0.025       
TOTAL PRESSURES 2025-26 10.680     4.263     14.943    
Lead Partnership Pressures
Demographic Pressures
Other Pressures
Pan Ayrshire Pressures
Transitions of Care
24

Page 25

Appendix C
North Ayrshire Health and Social Care Partnership 
2025-26 Savings 
Social Care:
Ref Description
Deliverability
Status at
budget
setting
2025/26
Saving
Description of the Saving
Previously Agreed Savings (Full year impact)
0 Community MH/Wellbeing Review      
(24/25 Saving)
Green 0.000 24/25 Saving of £0.100m - delivered following assessment and impact
evaluation against programmes to cease the KA Leisure Mind and Be
Active Programme from 1st July 2025 following a 90 day notice period.
1 Review of Day Care provision Green 0.100 Carry out a review and streamline day care provision.
2 Service redesign  (CAAST Team and
Corporate Parenting team)
Green 0.034 Restructure areas of specialist service provision including substance use
and corporate parenting, embedding the roles and functions of those
teams within our locality-based early intervention approaches and strategic
planning including engagement.
Adjustments
3 Payroll Turnover Green 0.099 Increase targets for payroll turnover through the recruitment process.
Mental Health
4 LD Responder Service Amber 0.150 Develop a responder service using Trindlemoss as a base to support
people who live in the community around Trindlemoss and currently have a
sleepover service.
Children, Families & Criminal Justice
5 Brighter Pathways Amber 1.000 The main aim of the proposal is to improve outcomes for our care
experienced young people by offering localised and bespoke care
particular to their own identified needs. 
Community Care & Health
6 Review of Day Care provision Amber 0.107 Carry out a review and streamline day care provision.
7 Care at Home Amber 0.500 Continued review of care at home services including further removal of
frontline Care at Home posts, planned review of call monitoring and
scheduling system and reviewing sickness absence.
8 Care Package Review (all services) Amber 0.200 Review of existing care packages to identify efficiencies.
9 Deletion of vacant posts Green 0.056 Deletion of vacant posts
10 Increase to charging Green 0.186 The 25/26 charges have been reviewed including the introduction of new
charges. The new charges were informed by benchmarking and comparing
the cost of providing the service.
11 Admin Post Savings Green 0.114 Carry out a review of the admin function and reduce posts.
12 Financial Inclusion Green 0.357 Review of the Financial Inclusion service (already approved by the IJB)
TOTAL SOCIAL CARE SAVINGS 2.903
Health:
Ref Description
Deliverability
Status at
budget
setting
2025/26
Saving
Description of the Saving
Adjustments
13 Increase recharge to East Ayrshire for
beds at Woodland View
Green 0.010 Apply an inflationary increase to the recharge to East Ayrshire HSCP.
14 Payroll Turnover Green 0.079 Increase targets for payroll turnover through the recruitment process.
Other Savings
15 Admin Savings Amber 0.186 Carry out a review of the admin function and reduce posts.
16 Trindlemoss House - move to social care
model
Amber 0.250 Changing the model of care in Trindlemoss House from a nursing to social
care model.
17 EICT/Rehab Amber 0.150 Review of the Enhanced Intermediate Care Team who provide early
intervention to prevent physical and/or functional decline via active
community rehabilitation within the home.
18 Community MH/Wellbeing Review Amber 0.100 Review the services which support health and wellbeing activity in the
community.
19 Ward 7A - Woodland View Amber 0.341 LD Adult Acute Assessment review inc establishing a pan Ayrshire
Intensive Support Service.
TOTAL HEALTH SAVINGS 1.116
TOTAL NORTH HSCP SAVINGS 4.019
Cross Service
25

Page 26

Appendix D 
SCOTTISH GOVERNMENT FUNDING LETTERS 2025-26 
26

Page 27

1 
Directorate for Health and Social Care Finance
Alan Gray, Director 
E: alan.gray2@gov.scot
04/12/2024 

Chief Executives, NHS Scotland 
Copy to: NHS Chairs  
NHS Directors of Finance  
Integration Authority Chief Officers  
Integration Authority Chief Finance Officers 
Issued via email 
4 December 2024 
Dear Chief Executives 
Scottish Government Budget 2025-26 
Following the announcement of the Scottish Government’s Budget for 2025-26 by the Cabinet Secretary for
Finance and Local Government in Parliament today, I am writing to provide details of the indicative funding
settlement for NHS Boards. A breakdown of the total is provided in Annex A to this letter. 
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. 
As in previous years, the budget announced will be subject to any amendments agreed through the Scottish
Parliament’s Budget Bill process. 
Budget Uplift 
NHS Boards will receive a 3% uplift on baseline funding in 2025-26. This is to meet the expected costs of the
2025-26 pay deal in line with public sector pay policy with pay remaining fully funded and provides a 3% uplift for
non-pay to support inflationary pressures. In addition to this, recurring funding has been included for 2024-25 pay
deals as well as moving appropriate recurring funding into the baseline. 
Funding of £55.6 million ensures no Board is further than 0.6% from NRAC parity. 
£150 million of funding has been included to support continued implementation of the reforms committed to as
part of the 2023-24 Agenda for Change pay deal. This will be issued on an NRAC basis and be recurring. This is
less than the £200 million in 2024-25 however, costs remain uncertain moving into 2025-26. This will be kept under
review as the year progresses and we have final confirmation of the timeline of moving to the 36-hour working
week. 
Further discussion will take place in due course on the impact of the changes to National Insurance. 
The budget includes a commitment of additional funding to reduce waiting lists and to help support reduction of
delayed discharge; as well as a commitment to renew our primary care enhancements, including new core funding
to GMS to deliver enhanced frailty, cardiovascular disease and other essential services in General Practice, a
critical dental workforce and training package and a community eye care programme to transfer patients from
waiting lists. Further details of the allocation of funding will follow and will be linked to delivery plans and
commitments to deliver key outcomes. 
In 2025-26, NHS payments to Integration Authorities (IA) for delegated health functions must pass on an uplift of
3% over 2024-25 agreed recurring budgets. 
27

Page 28

2 
2025-26 approach to brokerage 
The brokerage requirement of NHS Boards has been increasing sharply in recent years. This is unsustainable and
is creating inequity in the system between those Boards who are operating within their statutory responsibility to
break-even and those in receipt of brokerage. 
Moving into 2025-26, brokerage will no longer be available, and all NHS Boards must work towards break-even.
Historic outstanding brokerage balances will be re-paid when the NHS Board returns to financial balance. Further
discussions will be held with each Board to review their three-year financial plans and to agree how we can work
with you to achieve a position of financial balance. Should financial balance not be achieved this would be shown
as an overspend in financial statements, leading to potential qualification of accounts and Section 22 report, as
well as consideration of escalation status. 
Three Year Financial Planning 
A joint letter from myself and the Chief Operating Officer was issued on 29 November setting out our expectation
for Board Delivery Plans for 2025-26 and development of robust three-year financial plans. Updated planning
assumptions will be shared with colleagues following this budget announcement. In developing savings plans,
Boards should continue to undertake the appropriate impact assessments prior to implementation. 
In the three-year plans we expect to see clear evidence of proposed service redesign and a stepped change in
more joined up, whole system working. 
Financial Savings 
There are a number of areas of work underway to support NHS Boards and collectively improve the financial
position as set out below. 
15 box grid 
The 15 box grid approved by Board Chief Executive on 14 November 2023 sets out 15 areas of focus for Boards
to progress. The areas included in this will be revised ahead of 2025-26. National and local data and
benchmarking must be used to drive evidence-based decision making to facilitate the ongoing improvement in
service design and delivery. There are various national programmes of work supporting implementation of
improvement opportunities at a local level. 
Productivity 
There will be a renewed focus on productivity and delivering more within the resources we already have.
Improving productivity is vital to meet growing demand driven by an aging population, advancements in medical
technology, and increasing public expectations, all within limited budgets. The steps Boards are taking to
improve productivity should be set out clearly within their Annual Delivery Plans. 
Key opportunities to enhance NHS productivity include adopting digital technologies, streamlining care
pathways, reducing waste, and fostering collaborative practices across the whole system. 
Value Based Health and Care 
Linked to the 15 box grid work we must focus on ensuring that expenditure which is incurred delivers the best
value for the investment made and drives improvement in outcomes. Value Based Health and Care (VBHC)
emphasises the quality and effectiveness of care. By aligning incentives with measurable outcomes, this
approach encourages delivery of more efficient and personalised treatments, reduce unnecessary interventions,
and enhancing patient satisfaction. Key components include the use of data analytics to track outcomes,
collaboration across the whole system, and a focus on preventive care. VBHC aims to create a sustainable
health and care system that delivers high-value care while reducing financial burdens on patients and systems
alike. We expect that VBHC will become more prominent in Board plans as a key contribution towards optimising
best use of our resources. The Value Based Health and Care Action Plan published in October 2023 sets out
specific actions. 
28

Page 29

3 
Reform and Medium Term Financial Framework 
This budget provides the opportunity to signal a clear intent to progress reform within health and social care.
Now is the time to drive forward our vision of a Scotland where people live longer, healthier and more fulfilling
lives. This will be reflected in a programme of reform focused on prevention and early intervention, maximising
access and improving population health. 
The newly formed Scottish Government Reform Executive and NHS Scotland Executive Forum will provide the
leadership to deliver long-term planning for fundamental reform and our focus on the use of digital technology
and innovation to drive improvements in efficiency and prevent ill-health. During 2025-26, we intend to publish a
revised Medium-Term Financial Framework. 
Policy Funding 
In addition to the baseline uplift, funding aligned to policy commitments will be allocated to Boards in 2025-26. It
is our intention to provide early indication of allocations and to align this to the planning guidance that will be issued
in relation to Annual Delivery Plans, setting out the priorities for health and social care in the coming year.  We
remain committed to reducing the number of in year allocations and ensuring early notice is given on the value of
in-year allocations. We are committing to putting out 80% of allocations in the first quarter. 
Health and Social Care Integration 
The Health and Social Care Portfolio will transfer additional funding of £140 million to Local Government to support
social care and integration for 2025-26, which recognises the recurring commitment to provide the Real Living
Wage to adult social care workers in the third and private sectors of £12.60 per hour (£125 million) and inflationary
uplift on Free Personal Nursing Care rates (£10 million). Funding from prior year for Real Living Wage (£230
million) and inflationary uplift on FPNC rates (£11.5 million) will also be transferred. We have also prioritised £5.0
million to support the commitment to provide additional voluntary sector short breaks funding for unpaid carers. 
The funding allocated to IAs should be additional and not substitutional to each Council’s 2024-25 recurring
budgets for services delegated to IAs and therefore, Local Authority social care budgets for allocation to IAs must
be at least £140 million greater than 2024-25 recurring budgets. 
As part of the funding for reform and improvement measures, while routed through NHS Boards, elements will
support activity in the community and delivered via IAs. Part of this package will be used to directly support our
shared ambition to alleviate pressure across the health and social care system. 
Capital 
Boards’ formula capital will increase by 5% and all contractual commitments relating to our construction
programme, IFRS 16 leases and end of contract PFI termination payments will be funded. Following receipt of
Board Business Continuity Plans (BCPs) as required by DL (2024) 02, we will undertake a further review of capital
requirements and whether further allocation of funding can be made available. The health capital programme will
be restarted in line with Whole System Infrastructure Planning, with Board’s required to progress to the level
Programme Initial Agreements setting out a deliverable, whole-system service and infrastructure change plan for
the next 20-30 years. Further guidance in relation to the development of Programme Initial Agreements will be
issued in the new year and will be the next stage of implementing in full the requirements of DL (2024) 02. 
Funding will be allocated to support the further development of the business cases for Monklands Replacement
Hospital, Edinburgh Eye Pavilion and Belford Hospital. 
Summary 
We have a collective duty and responsibility to ensure that the funding we have been allocated is used
effectively and delivers on our key priorities. This must include a stepped change in service redesign and a while
system view of how we can maximise outcomes. 
I thank you again for your support to date and your continued engagement moving into the next financial year.
Yours sincerely, 
Alan Gray 
Director of Health and Social Finance 
29

Page 30

St Andrew’s House, Regent Road, Edinburgh  EH1 3DG
www.gov.scot  
Annex A – Board Funding Uplifts 
2024/25
Allocation
Recurring
Allocations*
Updated
Allocation Uplift** 2025/26 Total
Allocation 
NRAC
Funding
Distance from
NRAC Parity
NHS Territorial Boards £m  £m £m £m  £m %
Ayrshire and Arran 883.5  91.4  974.9  31.7  1,006.6   2.4  -0.6%
Borders 260.4  27.5  287.9  15.7  303.7   7.1  -0.6%
Dumfries and Galloway 364.7  48.3  413.0  12.4  425.4   0.0  0.9%
Fife 829.2  81.4  910.6  27.3  937.9   0.0  -0.4%
Forth Valley 658.9  65.9  724.8  27.0  751.7   5.2  -0.6%
Grampian 1,176.4  130.4  1,306.8  40.0  1,346.8   0.8  -0.6%
Greater Glasgow and Clyde 2,733.1  299.4  3,032.5  91.0  3,123.5   0.0  1.1%
Highland 807.1  93.2  900.3  39.8  940.2   12.8  -0.6%
Lanarkshire 1,489.0  147.7  1,636.7  76.3  1,713.0   27.2  -0.6%
Lothian 1,825.5  226.0  2,051.4  61.5  2,113.0   0.0  -0.5%
Orkney 63.6  9.1  72.7  2.2  74.9   0.0  3.1%
Shetland 62.4  10.2  72.6  2.2  74.8   0.0  2.1%
Tayside 951.2  111.2  1,062.4  31.9  1,094.3   0.0  -0.1%
Western Isles 92.9  10.8  103.7  3.1  106.8   0.0  12.8%
Territorials Total  12,197.9  1,352.6  13,550.4  462.1  14,012.6   55.6  
NHS National Boards        
National Waiting Times Centre 81.8  13.3  95.2  2.9  98.0    
Scottish Ambulance Service 349.2  75.2  424.4  12.7  437.2    
The State Hospital 44.5  3.1  47.6  1.4  49.0    
NHS 24 91.4  23.4  114.9  3.4  118.3    
NHS Education for Scotland 550.2  79.7  630.0  18.9  648.9    
NHS National Services Scotland 380.3  35.7  416.0  12.5  428.5    
Healthcare Improvement Scotland 33.8  2.7  36.5  1.1  37.6    
Public Health Scotland 57.5  8.3  65.8  2.0  67.8    
Nationals Total 1,588.9  241.5  1,830.4  54.9  1,885.3             
Total NHS Boards 13,786.7  1,594.1  15,380.8  517.0  15,897.9             
* Includes recurring allocations from 2023-24        
** Includes NRAC parity adjustments.         
30

Page 31

Scottish Ministers, special advisers and the Permanent Secretary are
covered by the terms of the Lobbying (Scotland) Act 2016.  See
www.lobbying.scot 
St Andrew’s House, Regent Road, Edinburgh  EH1 3DG
www.gov.scot

 
Cabinet Secretary for Finance and Local Government
Shona Robison MSP 
F/T: 0300 244 4000
E: scottish.ministers@gov.scot 

Councillor Morrison
COSLA President
Verity House
19 Haymarket Yards
Edinburgh
EH12 5BH 
Copy to: 
Councillor Steven Heddle 
The Leaders and Chief Executives of all Scottish
local authorities 
___ 
4 December 2024 
LOCAL GOVERNMENT SETTLEMENT 2025-26 
Today I formally set out the Scottish Government’s proposed Budget for 2025-26 to the
Scottish Parliament. Further to my budget statement, here are the details of the Local
Government Finance Settlement for 2025-26. As previously agreed by the Settlement and
Distribution Group, council by council allocations will follow on 12 December 2024 following
the publication of the Summary Statistics for Schools in Scotland 2024. 
The Budget builds upon the investments we have already made as a Government and
ensures we focus resources on the four priorities set out in the Programme for Government: 
• eradicating child poverty 
• growing our economy 
• tackling the climate emergency 
• improving public services 
The First Minister committed, in line with the Verity House Agreement, at the COSLA
Conference that there would be substantive engagement between the Scottish Government
and Local Government prior to the setting of the Budget.  I have welcomed the open and
transparent dialogue which has taken place. 
Over recent weeks the First Minister has led negotiations with COSLA and Group Leaders to
resolve key issues on education and social care policies. The Budget I have set out today is
designed to support the way forward which has emerged from that dialogue, much of which
you will recognise and agree with. 
On the basis of the funding envelope and broader package set out below, I invite you to
agree at your meeting on 6 December to the approach set out on education and social care
in Annex A. 
31

Page 32

Scottish Ministers, special advisers and the Permanent Secretary are
covered by the terms of the Lobbying (Scotland) Act 2016.  See
www.lobbying.scot 
St Andrew’s House, Regent Road, Edinburgh  EH1 3DG
www.gov.scot

 
As a result of the political engagement, and especially the intense engagement among
officials and officers, we all now have a better shared understanding of the fiscal
environment facing both spheres of government in Scotland and I very much welcome that. 
That better understanding includes the open book analysis of the UK Budget which
confirmed that the increased funding announced at the Autumn Budget, whilst welcome, was
largely in line with internal planning assumptions. Consequently, the 2025-26 block grant
only represents an increase in resource of around 1% in real terms against our 2024-25
allocation. 
The Settlement I outline today does not make provision for the UK Government’s increases
to employer National Insurance Contributions.  I remain committed to working constructively
with COSLA to ensure that the UK Government provide the funding necessary to support
public services in Scotland. There have been communications that indicate we will receive a
further £300 million from the UK Government to support the impact of its decision to raise
employer National Insurance Contributions on the public sector.  However, it is clear that the
impact on Scotland’s public sector, including local government, as well as commissioned
services and third sector organisations which provide statutory services, could be well in
excess of £700 million. When the final additional amount is confirmed, I will respond in a way
which is fair to all of our valued and proportionally larger public sector in Scotland. 
However, I do think we should all continue to press the UK Treasury for additional funding so
that the increase in these contributions is fully reimbursed for us all.  I would very much
welcome a joint initiative, working constructively with COSLA to ensure that the UK
Government provide the funding necessary to support public services in Scotland. 
Despite the ongoing challenges of fiscal constraint, I am pleased to set out a strong and fair
settlement for Local Government. 
The total funding which the Scottish Government will make available to Local Government in
2025-26 through the Settlement will be over £15 billion, including additional funding which
has been baselined for the recurring costs of 2024-25 pay deals and teacher employer
pensions contributions. 
That amounts to an increase on last year’s Settlement of £1,008 million, including significant
real terms increases in both revenue and capital funding. 
The Settlement includes:
• providing real terms protection of the General Revenue Grant through an additional
£289 million to support local priorities; 
• honouring the commitments made as part of the 2024-25 Scottish Joint Council (SJC)
and teachers (SNCT) pay deals by baselining an additional £77.5 million and £43
million of resource respectively, alongside reinstating the £26 million of capital funding
for flood risk management schemes and the £5 million capital for nature restoration
funding which were redeployed in year to support those deals;
• baselining £86.2 million in lieu of higher employers pension contributions for teachers; 
• an additional £125 million and £25.7 million to fund the Real Living Wage uplift for
commissioned services across adult social care and early learning and childcare
respectively;
• £10 million to support an inflationary uplift in free personal nursing care; 
32

Page 33

Scottish Ministers, special advisers and the Permanent Secretary are
covered by the terms of the Lobbying (Scotland) Act 2016.  See
www.lobbying.scot 
St Andrew’s House, Regent Road, Edinburgh  EH1 3DG
www.gov.scot

 
• directly responding to recent engagement on our shared priorities around education
by making available a further £41 million of resource to reflect the costs of maintaining
teacher numbers at 2023 levels with an additional £28 million to be made available to
enhance additional support for learning services, providing a total of £43 million of
dedicated funding for ASL alongside councils’ own investment;
• maintaining £4 million of support for our island communities to reflect the higher costs
of delivering services in island communities in lieu of the conclusion of the ongoing
review of the Special Islands Needs Allowance;
• enhanced revenue support for ferry services operated by councils, now totalling £50.3
million, including funding to support the under-22s inter-island fares programme. We
will also provide £20 million one-off capital funding for Orkney Islands Council and
Shetland Islands Council to enable them to sustain and improve inter-island
connectivity; 
• an additional £108.1 million of General Capital Grant beyond 2023-24 levels, equating
to a 14.2% real terms increase, as well as reinstating £31 million that was used to
support the 2024-25 pay deal;
• an additional £10 million, for a total of £25 million, of funding for play parks to ensure
all children have access to quality play in their own community; and
• responding to the clear ambition from COSLA and supporting councils to play their
part in tackling the climate emergency, by making available £40 million of one-off
capital to support local priorities, and an additional £11 million of capital funding
including support for flood risk management and coastal change adaptation. Officials
will explore how best to ensure the legacy impacts of this investment are clearly
evidenced and understood in communities across the country. 
Due to presentational changes in the budget document, the local government budget
appears to fall due to the increases applied in the 2024-25 Autumn Budget Revision (ABR) –
the equivalent changes for 2025-26 will not come into effect until the 2025-26 ABR.   
Table 4.12 in the Budget document sets out clearly that once the 2025-26 budget revisions
are processed, the overall Local Government Settlement will have increased by over £1
billion since the 2024-25 Budget was published – in addition to the baselined funding to
support the council tax freeze. 
While we should, and do, account for the £62.7 million reinstatement to support the Council
Tax Freeze, 2024-25 pay deals and teacher pension employer contributions, the Settlement
still increases by over £707.7 million – equivalent to a 5.0% increase in cash terms and 2.6%
in real terms – and significantly exceeds the notional £392.7 million budget gap estimated by
the Accounts Commission. 
The resource settlement (excluding pay, teacher pension employer contributions and the
£62.7 General Revenue Grant reinstatement) increases by £599.6 million or 4.5% in cash
terms and 2.0% in real terms. 
The capital settlement increases by £108.1 million or 16.9% in cash terms and 14.2% in real
terms relative to the 2024-25 settlement, plus the £31 million reinstated to reflect the
reprofiling necessary to secure the 2024-25 SJC pay deal resulting in a total increase of
£139.1 million. 
33

Page 34

Scottish Ministers, special advisers and the Permanent Secretary are
covered by the terms of the Lobbying (Scotland) Act 2016.  See
www.lobbying.scot 
St Andrew’s House, Regent Road, Edinburgh  EH1 3DG
www.gov.scot

 
This enhanced envelope, with a £707.7 million net increase in the Settlement, is intended to
enable councils to deliver the key services and outcomes upon which our communities rely;
support the implementation of the Scottish Local Authorities Remuneration Committee
recommendations; and to minimise any proposed increases in Council Tax, given the
ongoing cost of living pressures affecting people in our communities. 
The Budget baselines a further £244.5 million of resource and, as outlined above, includes a
further £125 million of funding for the real living wage and £10 million to support an
inflationary uplift in free personal nursing care as General Revenue Grant in 2025-26, rather
than being added as an in-year transfer as has been the case in previous years. 
I consider that we have achieved real progress in implementing the principles of the Verity
House Agreement. However, I hope we will continue to work to further simplify and
consolidate the Settlement, while continuing to recognise the need for a robust accountability
and assurance framework. 
In the interim, the additional funding allocated as General Revenue Grant for Integration
Authorities, in support of the real living wage uplift in commissioned services and for Free
Personal and Nursing Care should continue to be additional and not substitutional to each
Council's 2024-25 recurring budgets for delegated adult social care services. 
We have also made good progress in exploring additional ways to raise revenue locally and
to provide new sources of funding. Local authorities now have the power to introduce a
visitor levy and we will soon be formally consulting on a potential cruise ship levy. We
commit to continue exploring opportunities for local empowerment, including through our
Joint Working Group on Sources of Local Government Funding.   
I have welcomed the UK Government’s intent to publish a Spending Review in the Spring –
although I am sure you share my concerns at media reports that this might be put back to
June 2025. Our 2025 Medium Term Financial Strategy will be accompanied by a five-year
fiscal sustainability delivery plan which will outline the specific actions being undertaken to
deliver sustainable finances. That delivery plan will support a future Scottish Government
spending review which will ideally allow for better multi-year planning and funding. 
In my view the Fiscal Framework represents a journey not a destination and it is important
that we recognise the progress we have made in developing and implementing that
Framework to date.  On that basis I propose that we mark that progress by publishing an
update alongside the Local Government Settlement, formally setting out the draft provisions
which have been developed, and which have been put into practice over the last year. 
I consider it important for us to commit to, and to act on the commitment, to explore new
ways of working for local government in Scotland. To that end, I can advise that I wish to
continue to explore the concept of a Local Authority General Power of Competence and
intend to launch a consultation on that in January 2025, but I would note that we will need to
be cognisant of the risks resulting from equivalent powers in England. 
I also want to welcome the ongoing work through the Housing Investment Taskforce to
identify actions to unlock existing and new commitments to investment in housing.  This is a
shared priority for both spheres of government and in parallel I have requested Scottish
Government officials explore other potential avenues to provide funding flexibility, including
34

Page 35

Scottish Ministers, special advisers and the Permanent Secretary are
covered by the terms of the Lobbying (Scotland) Act 2016.  See
www.lobbying.scot 
St Andrew’s House, Regent Road, Edinburgh  EH1 3DG
www.gov.scot

 
the joint work to consider the statutory accounting arrangements for the Housing Revenue
Account in relation to the General Fund. 
Ministers are under no illusions about the challenging fiscal environment we face across all
of our public services, but we have sought to design a budget which delivers progress for
Scotland, by Scotland. We have listened carefully to the people of Scotland, including
council leaders, and our budget seeks to deliver on those priorities and on the issues people
care about most.  It also seeks to lay the foundations for Scotland’s future success, putting in
place the investment that will help deliver the public services people need and deserve.
Local Government is key to these aims and the Settlement reflects that. 
In terms of Local Government, the Budget delivers real terms protection in General Revenue
Grant with councils having full discretion on how that funding is allocated alongside a further
£310.6 million of resource for shared priorities.  It reinstates £37.1 million of capital, following
a hugely challenging allocation from the UK Government last year, and offers an additional
£11 million General Capital Grant and £40 million of capital to respond directly to the climate
emergency.   
This Settlement also provides full discretion over decisions on council tax, with no freeze and
no cap. However, it is intended to enable local authorities to deliver the key services and
outcomes upon which our communities rely. I therefore hope this will enable councils to
minimise any proposed increases in the council tax, given the ongoing cost of living
pressures affecting people in our communities right across Scotland. 
All of these decisions respond directly to the key asks emerging from our meaningful
engagement with COSLA over the course of the year. Should COSLA agree to the proposals
set out in Annex A, the Budget will signify a marked change in our joint aspirations to ensure
the sustainability of local services. 
I hope this aspiration is shared and I look forward to continuing to work with COSLA in the
year ahead to deliver our shared priorities.  
Yours sincerely, 
SHONA ROBISON 
35

Page 36

Scottish Ministers, special advisers and the Permanent Secretary are
covered by the terms of the Lobbying (Scotland) Act 2016.  See
www.lobbying.scot 
St Andrew’s House, Regent Road, Edinburgh  EH1 3DG
www.gov.scot

 
Annex A  
Education 
Local Government and the Scottish Government jointly commit to delivering improved
outcomes for children and young people, acknowledging the critical importance of delivering
excellence and equity in education. Local Government and the Scottish Government
recognise the impact of the pandemic on learning, particularly in terms of school attendance,
relationships and behaviour in schools, rising additional support needs and the poverty-
related attainment gap. Local Government and the Scottish Government acknowledge that
the responsibility for driving implementation of GIRFEC, and improvement of ELC and school
education as set out in the National Improvement Framework, is a shared statutory
responsibility, and requires a range of professional groups to achieve. 
Recognising financial constraints and the increasing costs of service delivery have resulted
in pressures in 2024-25 and which will continue for future years, as set out in previous
correspondence from COSLA, this agreement is intended to agree a focus for delivery in the
area of education, and the investment required to deliver that. 
To realise this we will establish a joint Education Assurance Board. The Board will drive
activity to achieve our shared objectives to improve attainment, attendance and improve
relationships and behaviour. The Board will aim to provide assurance that jointly, Local
Government and Scottish Government are supporting improvement, and will draw on a
range of data and evidence including independent scrutiny bodies such as HM Inspector of
Education.  
In the next year we need to create stability to create the space for meaningful dialogue and
exploration of the evidence about improving outcomes in the long term, particularly mindful
of the challenges faced by our schools post pandemic and as a result of the cost of living
crisis. This will mean reaching agreement for 2025-26 to maintain teacher numbers, with
appropriate funding in place, to freeze learning hours, and invest in improving the additional
support for learning provided across the country.  
Recognising the importance of the teaching workforce to achieving improved outcomes in
education, local authorities will commit to maintaining or restoring teacher numbers to the
2023 baseline in 2025-26. Acknowledging that the funding provided since 2021 for this
purpose no longer has the same purchasing power, the budget uprates the value of this
funding to £186.5 million from 2025-26. This funding aims to ensure that teacher numbers,
set out in the publication Summary statistics for schools in Scotland 2023, published on 12
December 2023, being met or exceeded for each council, in the teacher numbers census of
September 2025, due for publication in December 2025, noting that there may be
exceptional circumstances outwith a council’s control which need to be able to taken into
account. 
Local Government agree that learning hours will not be reduced in the 2025-26 academic
year. Longer term, we will work together on proposals to establish a statutory minimum
number of learning hours, to understand the definition of a “learning hour” and the impact of
this ambition on local authorities currently providing a lower number of learning hours and
timelines for implementation.  
36

Page 37

Scottish Ministers, special advisers and the Permanent Secretary are
covered by the terms of the Lobbying (Scotland) Act 2016.  See
www.lobbying.scot 
St Andrew’s House, Regent Road, Edinburgh  EH1 3DG
www.gov.scot

 
Scottish Government and Local Government recognise the importance of teachers having
more time to prepare for lessons, raise standards and undertake professional development
as part of wider education reform ambitions and acknowledge calls to reduce teacher
workload. We agree to develop a meaningful offer for the Scottish Negotiating Committee for
Teachers to consider, of a phased reduction in class contact time, within the scope of 2023
levels of teacher numbers, beginning in the 2025-2026 school year. 
The Scottish Government will provide additional funding of £28 million from 2025-2026 to
develop the Additional Support for Learning (ASL) education workforce along with an
enhanced offer in support, spanning all stages of the curriculum from the early years to the
end of secondary. The Scottish Government and Local Government will work together to
develop a suite of interventions, including additional ASN teachers, other specialist provision
and professionals. This will involve engagement with ADES, building on good practice
broadly and upon lessons learned regarding enhancing ASL from use of PEF. 
There will also be the opportunity to align this with the provision of holistic whole family
support. The Scottish Government will progress our commitment to collaboration across the
whole family system, working with and through Local Government and other partners to
deliver joined up services, with improved outcomes and a simplified funding approach.
Existing examples which enhance whole family support though schools, for instance via
family link workers and income maximisation officers, and Whole Family Wellbeing Funding,
can be built upon as part of this approach. 
The Scottish Government and Local Government agree to undertake medium and long-term
joint workforce planning to respond to issues including different local needs, recruitment
challenges and teacher/subject shortages across Scotland and the trajectory on teacher
education intakes, the impact of demographic change on the pupil-teacher ratio, as well as
making the Teacher Induction Scheme work better for all parties.  
Social Care 
Local Government and the Scottish Government agree on the necessity to deliver high
quality care across the country to recognised high standards. Both parties are clear that this
is a priority, and further action must be taken to drive further and deeper social care reform
from the first quarter of 2025. This is underpinned by a firm recognition that both national and
local leadership are fundamental to improving and transforming people’s experience of care. 
Both parties are committed to securing a route to enhanced national oversight of
improvement and performance delivery, in order to facilitate the sharing of best local
practice, providing support to local areas where required. Scrutiny of local performance
should serve genuine purpose in seeking to improve outcomes for people, be proportionate,
and should go hand-in-hand with scrutiny of Scotland’s national health and care needs and
resource requirement. 
This must include whole system collaboration, reporting on national integrated health and
social care programmes and building on shared experiences such as the creation of the
Collaborative Response and Assurance Group and other shared national improvement
activities. 
37

Page 38

Scottish Ministers, special advisers and the Permanent Secretary are
covered by the terms of the Lobbying (Scotland) Act 2016.  See
www.lobbying.scot 
St Andrew’s House, Regent Road, Edinburgh  EH1 3DG
www.gov.scot

 
The inclusion of the voice of lived experience is crucial and must be central to our collective
plans. 
We must also draw more deeply on independent scrutiny and expertise, including from the
Care Inspectorate. 
Both parties are agreed that leadership and assurance over improvement arrangements and
overseeing any support and intervention to systems is necessary to ensure improved
outcomes for people. 
We must also understand at a national, and local, level, the future of Scotland’s health and
care needs, including population trajectories and shift, demand for social care support,
changing health inequalities, and the level of investment required to fund current and future
need. This necessitates mutual, whole system transparency on the allocation and use of
funding to deliver these priorities. 
We must make rapid progress with whole system financial transparency and accountability
to swiftly improve the availability of data to investigate impact, benchmark investment and to
demonstrate the effectiveness of funding allocated across the Health and Social Care
system. Part of this will be to understand the current level of investment made across health
and social care alongside the projected need. 
One area where this leadership, assurance and transparency could be demonstrated quickly
would be further work to ensure that effective whole system health and social care
arrangements are in place in every local partnership area and that these are adequately
resourced to minimise the risk of Delayed Discharge in hospitals. 
Further work is required to assess progress on the following areas:   
• Performance and Delivery: Development and oversight of the implementation of a
Support and Improvement Framework to ensure a focus on improvement, exposition of
the challenges faced across integrated health and social care delivery, earlier support,
with national tools required to provide greater system support to realise improved
outcomes, and, where necessary, escalation.   
• Rights, Equalities and Participation: embracing and enabling the participation, and
choice and control, of people with lived experience and unpaid carers and the
assessment of enablement of Rights. 
• Strategy, Standards and Quality: commitment to ongoing development of strategy,
implementation of standards and improving the quality of provision and broader
outcomes. Exploring opportunities for consolidation of strategies and reporting asks for
local systems. 
• Fair Work and Ethical commissioning: progressing the delivery of Fair Work Ethical
Commissioning and social services workforce development. 
• Culture, Governance and Finance: leading the improvement of financial
transparency, scrutiny of national and local resource provision for integrated health and
38

Page 39

Scottish Ministers, special advisers and the Permanent Secretary are
covered by the terms of the Lobbying (Scotland) Act 2016.  See
www.lobbying.scot 
St Andrew’s House, Regent Road, Edinburgh  EH1 3DG
www.gov.scot

 
social care, clarity of governance and accountability and improving integrated
approaches. 
• National programmes: creating deeper national oversight and support for specific
priority areas which may include areas like delayed discharge, the Drugs Mission and
Coming Home. 
Discussions have been positive and both Scottish Government and Local Government are
committed to securing an agreement on social care reform. 
39

Page 40

OFFICIAL 17/03/2025
OFFICIAL 1
IJB Budget Position:
Critical Pressures and Risks for
2025/26
Chief Officers Update – 5th March
2025
OFFICIAL
IJB CFO SECTION
2025/26 Anticipated Position
OFFICIAL
• Estimated financial gap of
£562.4m – to stand still
• Average of 5.35% with gaps
ranging from 1.97% to 11.39%
• Pressures across the system
including
• Prescribing
• Demand
• Pay Pressures
• Contract Inflation
• National Insurance
(potential underestimate)
0.00%
2.00%
4.00%
6.00%
8.00%
10.00%
12.00%
Aberdeen City
Aberdeenshire
Angus
Argyll & Bute
Clacks & Stirling
Dumfries & Galloway
Dundee City
East Ayrshire
East Dunbartonshire
East Lothian
East Renfrewshire
Edinburgh
Eilean Siar
Falkirk
Fife
Glasgow City
Highland
Inverclyde
Midlothian
Moray
North Ayrshire
North Lanarkshire
Orkney
Perth & Kinross
Renfrewshire
Scottish Borders
Shetland
South Ayrshire
South Lanarkshire
West Dunbartonshire
West Lothian
Average
Finanical Gap as Percentage of Budget
1
2
40

Page 41

OFFICIAL 17/03/2025
OFFICIAL 2
Financial Sustainability – Worsening Position
OFFICIAL
0.00%
0.50%
1.00%
1.50%
2.00%
2.50%
3.00%
3.50%
4.00%
4.50%
Aberdeen City
Aberdeenshire
Angus
Argyll & Bute
Clacks & Stirling
Dumfries & Galloway
Dundee City
East Ayrshire
East Dunbartonshire
East Lothian
East Renfrewshire
Edinburgh
Eilean Siar
Falkirk
Fife
Glasgow City
Highland
Inverclyde
Midlothian
Moray
North Ayrshire
North Lanarkshire
Orkney
Perth & Kinross
Renfrewshire
Scottish Borders
Shetland
South Ayrshire
South Lanarkshire
West Dunbartonshire
West Lothian
Average
Contingency Reserve as Percentage of Budget Against Best Practice
Range• Depleted reserves - majority (55%) with no
contingency reserve
• Best practice contingency reserves - held at
2 to 4% of revenue budget
• Total contingency reserve balance held is
£59.4m or 0.46% of total funding (£183m in
22/23)
• Financial recovery measures have been
required exposing Partners to financial risk –
inc impact on LG reserves
• Significant financial gaps to be met to hold
our current position
• IJB Financial position routinely shared –
locally, CFO network, monthly returns SG
IJB Funding
• Different funding mechanism to other LA and NHS
• In-year funding allocations – not kept pace with inflation or policy
intent
• Reductions to recent allocations – eg Mental Health Outcomes
Framework, Multi Disciplinary Teams, Mental Health Officers
• Core Funding from 2023/24: 
• SG Directive to pass through
baseline plus additional funding 
- set the bar for funding
allocations
OFFICIAL
IJB Funding £m
Real Living Wage 100
Free Personal Care 15
Interim Care Ending -20
Real Living Wage 230
Free Personal Care 11.5
Real Living Wage 125
Free Personal Care 10
Short Breaks Unpaid Carers 5
2025/26 - £140m + 3% NHS NRAC
2024/25 - £241.5m - + 0% NHS NRAC
2023/24 - £95m + 2% NHS NRAC
3
4
41

Page 42

OFFICIAL 17/03/2025
OFFICIAL 3
Trend in health spend
Trend in NHSScotland expenditure, 2012/13 to 2022/23
• Disproportionate
balance of
funding between
hospital sector
• Principles of
Integration to Shift
the Balance of
Care
OFFICIAL
Increasing Costs – Adult Social Care
OFFICIAL
0
500,000
1,000,000
1,500,000
2,000,000
2,500,000
3,000,000
3,500,000
4,000,000
4,500,000
5,000,000
Older persons
(aged 65+)
Adults with
physical or
sensory
disabilities (aged
18-64)
Adults with
learning
disabilities (aged
18-64)
Adults with
mental health
needs (aged 18-
64)
Adults with other
needs (aged 18-
64)
Total Adult Social
Care
LFR Data - Gross Expenditure net of customer and client receipts
income
2021/22 2022/23 2023/24
• Increasing cost across adult social care
client groups
• 17% Increase in two years, with
variation across client groups from
14% to 46%
Client group
% Increase from
2021/22 to
2023/24
Older persons (aged 65+) 14%
Adults with physical or sensory disabilities (aged
18-64) 19%
Adults with learning disabilities (aged 18-64) 20%
Adults with mental health needs (aged 18-64) 16%
Adults with other needs (aged 18-64) 46%
Total Adult Social Care 17%
5
6
42

Page 43

OFFICIAL 17/03/2025
OFFICIAL 4
Risks to the Financial Position
OFFICIAL
Legacy Overspends –
Including debt
repayment
requirements
External cost
pressures E.g.
Prescribing
National Insurance
Provider market and
cost pressures –
provider of last resort
Wider system
financial challenges –
inc LG, NHS and care
market
Performance
expectations –
Maintain and improve
Meeting the needs of
population with rising
costs of care
Budget settlement –
timing and quantum
SG Policy
commitments not
fully funded &
reducing or ceasing
Integration Scheme
Reviews – risk share
& dispute resolution
Scale of Impact - £562.4m is the equivalent of:
18,135 care home
beds
11,585 Band 5 nurses Current waits:
• Delayed
Discharges–
1,921
• Community
CAH people –
2,951
• CAH overall –
33,700hrs
• Assessment –
6,487
48.8 million less
items
Annual running
cost
4,990 community
hospital beds
OFFICIAL
420,300 weekly
homecare hours
7
8
43

Page 44

OFFICIAL 17/03/2025
OFFICIAL 5
Social Care Provider Sustainability
• Live examples of provider concerns:
OFFICIAL
Supported Accommodation
Provider – refused 7.24%
uplift 24/25 – served notice
on residents
Homecare Association
seeking £32.88 an hour –
well above average
Community Support Provider
hand back small PoC – eg 30
SUs by 31 March 25% of
presence in an area
Providers pulling out of
individual areas or across
Scotland (eg from
Community Support)
Higher than inflation and
SLW increases for contracts –
eg Scotland Excel Children’s
Residential Framework
Cost of Care for Complex
needs – Coming Home
Agenda not progressing
Impact of eNIC “the
consequences of not
exempting all public service
providers of social care from
the additional eNIC liabilities
will be catastrophic”
• Costed models – eg NCHC and hourly rates for
community support – we will NEED to fund full NI
cost for providers with zero IJB funding
• Unfunded cost increases = commission and deliver
less - for NCHC adds 2.2% to rate (circa 805 beds)
• Circa 89% of care home beds are not publicly
operated
• HSCPs are providers of last resort – generally in-house
is more expensive
• Do not have BCP/contingency plans/capacity to
mitigate impact of widespread provider failure
• Negative impact on social care workforce
Case Study – one IJB area - full delegation including
Children’s Services, doesn’t currently carry primary care
prescribing risk – circa 2% gap 2025/26
Impact areas:
• Care at home – align with budget - £2.5m overspend circa
100 average packages of care
• Care Homes - £1m saving = 36 care home placements 5%
reduction – 67% residents now access from hospital
• Capping access to non-residential care & review non-
personal care (misalignment SDS)
• Social Care Non Residential Charges – range 5% to 25%
increase 25/26
• Cease Early Intervention Services – community health and
wellbeing programmes
• Financial Inclusion Service –remove universal access
• Community waits & risk– over 80% waiting outwith
hospital
Spend £m​
2019/20 £20.7m​
2024/25 £33.3m
Increase £12.6m
SG Capacity Funding
2021/22 £3.4m
Care at Home - projecting £3.3m
overspend, reduced to £2.5m at Dec
Overall Budget Position
2024/25 - proj overspend after recovery plan £5.0m
2025/26:
Opening deficit £3.7m
Budget pressures - pay, inflation & demographics £16.0m
SG Funding (eg NRAC uplift, SLW, FPNC) (£7.9m)
Council additional funding (£4.0m)
Estimated Budget Gap (exc repayment) £7.8m
9
10
44

Page 45

OFFICIAL 17/03/2025
OFFICIAL 6
Priority of Need/Risk Management
OFFICIAL
Links with National Priorities & Policy Directives
BY FOCUSSING ON TOP OF PYRAMID - REDUCTION IN CARE
• Delayed Discharge mission and Unscheduled Care improvement plans
• Homefirst – community based care is expensive
• Self Directed Support – remove choice, control and flexibility
• Carers Act – impact on Carers and cared-for
• The Promise – early intervention impact
• Coming Home Implementation – resource to support discharge and choice based on
affordability
• Planning with People guidance and best practice
OFFICIAL
11
12
45

Page 46

OFFICIAL 17/03/2025
OFFICIAL 7
Health and Social Care Integration
• Risk - Will unpick positive
progress already made
through Integration
OFFICIAL
The Christie Commission highlighted
that responses to the very significant
challenge to the long-term financial
sustainability of Scotland’s public
services must include:
• taking demand out of the system through preventative
actions and early intervention to tackle the root causes of
inequality and negative outcomes.
• tackling fragmentation and complexity in the design and
delivery of public services by improving coherence and
collaboration between agencies and sectors.
“Integration is all about improving people’s
lives, and the wellbeing of our system of
health and social care as a whole benefits
from better joined-up care, better
anticipatory and preventative care and a
greater emphasis on community-based
care” – Health and Social Care Scotland
Health and Social Care
Integration – principles of
investing in community
services, early intervention
and removing variation
through sharing of best
practice and improvement
13
46

Page 47

Integration Joint Board
20th March 2025
Subject : Strategic Risk Register 
Purpose : To present the updated IJB Strategic Risk Register for
consideration and approval. 
Recommendation : To approve the updated IJB Strategic Risk Register including the
addition of two new risks and the removal of one risk.   
Direction Required to
Council, Health Board or
Both
(where Directions are required
please complete Directions
Template)
Direction to :- 
1. No Direction Required X
2. North Ayrshire Council 
3. NHS Ayrshire & Arran 
4. North Ayrshire Council and NHS Ayrshire & Arran 
Glossary of Terms 
IJB Integration Joint Board    
NHS National Health Service         
PAC  Performance and Audit Committee 
PSMT  Partnership Senior Management Team 
1. EXECUTIVE SUMMARY 
1.1 This report provides an update on the strategic risk register, to help ensure the IJB
are proactive in identifying and managing the risks to the successful delivery of our
Strategic Plan. 
2. BACKGROUND 
2.1 A Strategic Risk Register is a requirement of the Clinical and Care Governance
Framework and as part of our Risk Management Strategy, which was last approved
by the IJB in September 2024. 
The review focussed on updating previous risks and identifying new risks. 
Agenda Item 8
47

Page 48

2.2 New Risks: 
Ref Title Description Gross
Risk
Residual
Risk
SRR15 Risk of Harm A lack of resources combined with an
increase in both demand and
complexity is leading to increasing
numbers of residents waiting for
services.  This results in a greater
likelihood of residents experiencing
harm as a result. 
16
High
16 
High
SRR16 Growth and
expansion of
specialist
complex care
developments
There has been a rapid increase
across the independent sector in
North and South Ayrshire since 2020
which lack alignment with local
commissioning plans. This results in
an exponential growth in un-
forecasted referrals to community and
inpatient Mental health and Learning
disabilities services leading to an
impact on capacity and demand on
MDT's and inpatient occupancy levels
when placements breakdown.
25
Very
High
15 
High 
2.3 Risks with an increased score: 
Ref Title Description
SRR05 Transformational
Change Programme 
The gross risk increased from 9 to 12
which reflects the current challenges
around the increased pace of change
required to deliver against the financial
position, with a risk of short term savings
potentially being at the expense of long-
term sustainability and transformation.
SRR13  Provider Failure
(commissioned
services)
The gross risk increased from 12 to 16
which reflects the current challenges in
the provider market including the
increased employers’ NI rates. 
2.4 Risks with a reduced score: 
No risks reduced in gross score. 
2.5 Risks recommended for removal from the register: 
Since the last report to the IJB there is one risk recommended for removal from the
register which is outlined below: 
Ref Description  Reason for Removal
SRR11 National Care
Service
The introduction of the National Care
Service has been scaled back.  Instead
the government have proposed the
introduction amended legislation which
48

Page 49

removes any structural change to
accountabilities with the establishment of
a non-legislative national oversight
instead. The full details of this are not
clear at this stage but the risk of structural
change and disruption at a local level has
now been minimised, if a new strategic
risk is identified then it will be added to a
future update of the Strategic Risk
Register. 
2.6 The actions required to manage and control the risks have been identified and they
will be subject to ongoing monitoring and review by the PSMT with an update to be
reported to the Performance and Audit Committee. 
2.7 There are 12 risks noted on the Strategic Risk Register, with a number of these graded
as very high or high risk.  While there are a number of controls and mitigations in place
there may be further actions required to reduce the risks further in line with the level
of risk tolerance.  The current Strategic Risk Register is included as Appendix A.   
The risks are summarised below: 
Ref Title Gross
Risk
(score
pending
further
controls) 
2024
Residual
Risk           
(score
after
further
controls)     
2024
Gross
Risk
(score
pending
further
controls) 
2025
Residual
Risk           
(score
after
further
controls)     
2025
SRR01 Financial
Sustainability 
25             
Very 
High
12
High
25             
Very 
High
20            
Very 
High
SRR02 Infrastructure                         
(ICT Integration)
12
High 
9                   
Moderate
12
High 
9                   
Moderate
SRR05 Transformational
Change Programme
9
Moderate
6
Moderate
12
High 
6
Moderate
SRR06 Governance 9
Moderate
3                    
Low
9
Moderate
3                    
Low
SRR07 Demography and
Inequality Pressures
16
High 
12
High 
16
High 
12
High
SRR08 Workforce 12                       
High
9
Moderate
12                       
High
9
Moderate
SRR09 Local Impact of
Scottish
Government
Policies
16                       
High
12                 
High
16                       
High
12                 
High
SRR12  Clinical and Care
Governance
9
Moderate
9 
Moderate
9
Moderate
9 
Moderate
SRR13 Provider Failure
(commissioned
services)
12
High
12          
High
16
High
16
High
SRR14  Asylum Arrivals 12
High
12          
High
12
High
12          
High
49

Page 50

SRR15 Risk of Harm  n/a n/a 16                       
High
16                 
High
SRR16 Growth and
expansion of
specialist complex
care developments 
n/a n/a 25 Very
High 
15               
High 
2.8 The scoring of the risks is based the severity of the risk multiplied by the likelihood of
it happening.  The background to this is given in the extract of the approved risk
management strategy in Appendix B. 
2.9 The operational risks of the partnership are regularly reviewed and considered at
service management meetings.  The Clincial and Care Governance Group is
responsible for the oversight of operational risks within the partnership. The Group
consider any High or Very High risks (as defined by the approved risk management
strategy) and if required esalate these to the Partnership Senior Management Team
(PSMT) for consideration for inclusion on the Strategic Risk Register. 
3. PROPOSALS 
3.1 It is proposed to approve the risk register detailed in Appendix A including the action
required to manage, mitigate and control the risks. 
3.2 Anticipated Outcomes 
Risk management is an integral part of governance and it is essential that the IJB has
assurance that risks are identified and managed appropriately to ensure the safe and
sustainable delivery of services. 
3.3 Measuring Impact 
The risk register will be monitored with the individual risk owners being responsible
for keeping the register up to date under the overview of the Principal Manager –
Finance.  It is recommended that risk assessments be reviewed on an annual basis
as a minimum. PAC will monitor the register to ensure the actions required to manage
and control the risk are being progressed, with updates provided to the IJB and PAC
at least annually. 
4. IMPLICATIONS 
4.1 Financial
None 
4.2 Human Resources
None 
4.3 Legal
None 
4.4 Equality/Socio-Economic
None
4.5 Risk
50

Page 51

The report falls in line with the agreed risk appetite statement which is low-risk
appetite in respect to adherence to compliance duties. 
4.6 Community Wealth Building
None. 
4.7 Key Priorities
Appropriate and effective risk management practice will deliver better outcomes for
the people of North Ayrshire, protecting the health, safety and wellbeing of everyone
who engages with the IJB or for maximising opportunity, delivering innovation and
best value, and increasing performance. 
5. CONSULTATION 
5.1 The strategic risks have been reviewed and agreed by the PSMT.   
For more information please contact:
Eleanor Currie, Interim Chief Finance Officer – Finance at eleanorcurrie@north-
ayrshire.gov.uk  
51

Page 52

Appendix A 
Strategic Risk Register 
Glossary of Terms 
Term Definition Term Definition 
NAHSCP North Ayrshire Health and Social Care Partnership ARG Allocation of Resources Group
SAHSCP South Ayrshire Health and Social Care Partnership ICT Information and Computer Technology
EAHSCP East Ayrshire Health and Social Care Partnership MDTs Multi-Disciplinary Teams
NHS/ NHS AAA NHS Ayrshire & Arran  EKSF Electronic Knowledge and Skills Framework
MTFP Medium Term Financial Plan TURAS Training Management System
CRES Cash Releasing Efficiency Savings SPOG Strategic Planning Officers Group
LD Learning Disability ICF Integrated Care Fund
IJB Integrated Joint Board RMP Records Management Plan
PSMT Partnership Senior Management Team CPAG Child Poverty Action Group
NAC  North Ayrshire Council  
52

Page 53

Appendix B
Extract from the Risk Strategy on Risk Scoring 
53

Page 54

SEVERITY CONSEQUENCE MATRIX - Description and definition of the CONSEQUENCE / IMPACT of the risk should it occur (these are a
guide)
Severity
“Domains”
1
Insignificant
2
Minor
3
Moderate
4
Major
5
Extreme
Objectives
and projects
 Barely noticeable
reduction in scope /
quality / schedule
 Minor reduction in
scope / quality /
schedule
 Reduction in scope or
quality, project
objectives or schedule.
 Significant reduction in
ability to meet project
objectives or schedule.
 Inability to meet project
objectives, reputation of
the organisation
seriously damaged and
failure to appropriately
manage finances.
Injury
(physical and
psychological)
to
patients/staff.
 Adverse event leading
to minor injury not
requiring first aid.
 Minor injury or illness,
first-aid treatment
needed. No staff
absence required.
 Significant injury
requiring medical
treatment and/or
counselling.
 Major injuries or long-
term incapacity/ disability
(loss of limb), requiring
medical treatment and/or
counselling.
 Incident leading to death
or major permanent
incapacity.
Patient
experience /
outcome 
 Reduced quality of
patient experience /
clinical outcome not
directly related to
delivery of clinical
care. 
 Unsatisfactory patient
experience / clinical
outcome directly
related to care
provision – readily
resolvable
 Unsatisfactory patient
experience / clinical
outcome, short term
effects – expect recovery
< 1Wk
 Unsatisfactory patient
experience / clinical
outcome, long term
effects -  expect
recovery > 1Wk
 Unsatisfactory patient
experience / clinical
outcome continued
ongoing long-term
effects. 
54

Page 55

Complaints /
claims
 Locally resolved
complaint
 Justified complaint
peripheral to clinical
care
 Below excess claim.
 Justified complaint
involving lack of
appropriate care.
 Claim above excess
level.
 Multiple justified
complaints.
 Multiple claims or single
major claims.
Staffing and
competence
 Short term low staffing
level (< 1 day), where
there is no disruption
to patient care.
 Ongoing low staffing
level results in minor
reduction in quality of
patient care
 Minor error due to
ineffective training /
implementation of
training.
 Late delivery of key
objective / service due to
lack of staff.
 Moderate error due to
ineffective training /
implementation of
training.
 Ongoing problems with
staffing levels
 Uncertain delivery of key
objective / service due to
lack of staff.
 Major error due to
ineffective training /
implementation of
training.
 Non delivery of key
objective / service due to
lack of staff.
 Loss of key staff.
 Critical error due to
insufficient training /
implementation of
training.
Service /
business
interruption
 Interruption in a
service which does
not impact on the
delivery of patient
care or the ability to
continue to provide
service
 Short term disruption
to service with minor
impact on patient
care.
 Some disruption in
service with
unacceptable impact on
patient care.
 Temporary loss of ability
to provide service.
 Sustained loss of service
which has serious
impact on delivery of
patient care resulting in
major contingency plans
being invoked.
 Permanent loss of core
service or facility.
 Disruption to facility
leading to significant
“knock on” effect.
Financial  Negligible
organisational
financial loss (£< 1k).
 Minor organisational
financial loss (£1-
10k).
 Significant organisational
financial loss (£10-100k).
 Major organisational
financial loss (£100k-
1m).
 Severe organisational
financial loss (£>1m).
Inspection /
assessment /
audit
 Small number of
recommendations
which focus on minor
quality improvement
issues.
 Minor
recommendations
made which can be
addressed by low
level of management
action.
 Challenging
recommendations but
can be addressed with
appropriate action plan.
 Enforcement Action.
 Low rating.
 Critical report.
 Prosecution.
 Zero Rating.
 Severely critical report.
55

Page 56

Adverse
publicity /
reputation
 No media coverage,
little effect on staff
morale.
 Local Media – short
term.
 Minor effect on staff
morale / public
attitudes.
 Local Media – long term.
 Impact on staff morale
and public perception of
the organisation.
 National Media (< 3
days).
 Public confidence in the
organisation
undermined.
 Usage of services
affected.
 National Media (> 3
days).
 MP / MSP Concern
(Questions in
Parliament).
Organisational
/ Personal
Security, and
Equipment
 Damage, loss, theft
(£< 1k).
 Damage, loss, theft       
 (£1-10k).
 Damage, loss, theft     
 (£10-100k).
 Damage, loss, theft 
 (£100k-1m).
 Damage, loss, theft
(£>1m). 
1
Remote
2
Unlikely
3
Possible
4
Likely
5
Almost Certain
Probability  Will only occur in
exceptional
circumstances.
 Unlikely to occur
but definite
potential exists.
 Reasonable chance of
occurring – has
happened before on
occasions.
 Likely to occur –
strong possibility.
 The event will
occur in most
circumstances. 
56

Page 57

Risk Rating 
LIKELIHOOD
SEVERITY
1
Insignificant
2
Minor
3
Moderate
4
Major
5
Extreme
5
Almost Certain
5 10 15 20 25
4
Likely
4 8 12 16 20
3
Possible
3 6 9 12 15
2
Unlikely
2 4 6 8 10
1
Remote
1 2 3 4 5 
57

Page 58

North Ayrshire Integration Joint Board
Strategic Risk Register
Risk Ref
Description of Risk Mitigations/Control Measures
Previous
Score Severity Probability Score Rating Proposed New Control Measures
Previous
Score Severity Probability Score Rating
Risk
Tolerance /
Appetite
SRR01 Financial Sustainability of the Health and Social Care
Partnership - Resources have not kept pace with the demand for
and cost of social care services. The budget settlement for 2024-
25 was extremely challenging with a gap of over £10m across the
IJB. Financial modelling suggests significant ongoing challenges
across the medium-term.  The 25/26 budget is even more
challenging including the impact of Employers NI contributions for
the partnership and providers.
There is no certainty around future funding against growing
demand, increasing costs and demographic pressures, with one-
year budget settlements remaining in place.
The ongoing work to review the Integration Scheme and to
develop new risk-sharing arrangements between the Council and
Health Board in relation to the acute set aside and primary care
prescribing present a financial risk to the Partnership and Council.
An overspend in the region of £4.980m;  the reserves held by the
Partnership are being fully utilised to support the 2024/25 outturn,
with the recommended minimum level being 2%. Low-volume high-
cost care packages and care placements and an increasing
reliance on agency staff continue to present a particular financial
challenge to the Partnership.                                                                                                                
The IJB actively monitors the financial position with regular detailed reporting. Directors of Finance of the
Council and Health Board have oversight and regular updates are provided to the Council's Cabinet.
There is an integrated approach to managing the totality of NHS and Council resources delegated to the IJB. A
three-year Medium-term Financial Outlook is updated on a rolling basis each year.
Previous financial settlements have seen both partners meet the Scottish Government settlement conditions
with any additional resources passed to the IJB.                                                                                                                                                         
A financial recovery plan has been in operation since June 2024 and has targeted reductions in care at home,
care homes, supplementary staffing costs including in ward areas and children's residential placements.                           
Review of expenditure authorisation levels across the Partnership and escalation of specific decisions to
senior officers. In particular, a new governance group has been introduced, involving the Director and Heads
of Service, to oversee the agreement of higher value packages of care (above £40,000 per annum).·                                                                                                                                                                 
Staff communication in relation to discretionary/non-essential spend.·                                                                                                                                                                   
Review of temporary posts and robust vacancy management/approval.  The vacancy scrutiny group now has
representation from all of the Heads of Service and a recruitment freeze will be implemented for all but
essential frontline posts.·                                                                                                                                                                        
Restrictions on all but essential overtime working.·                                                                                                                                                                  
Ongoing review of future year savings or transformation programmes to identify scope for acceleration.·                                                                                                                                                                                                                                                                                                                                                                                                                  
In order to facilitate greater scrutiny of the financial position and the delivery of the financial recovery plan
during 2024/25, the IJB agreed at the June meeting to establish a ‘Finance Working Group’, chaired by the IJB
Vice Chair. The Director and Heads of Service will be members of the group. This group meets monthly to
facilitate increased oversight and scrutiny of the financial position and transformation programme as well as
detailed budget planning for future financial years.
25 5 5 25 Very High Transformation Plan 2024-2027 - targets are being set against the transformation plan and these will be
included in the 2025-26 budget setting paper.
Savings for 2025/26 to be aligned to tranformation plan but also service and capacity reductions to
reduce spend, particularly for areas of recurring overspend.                                                                                                                                                                                                   
All recovery plan actions will be maintained into 2025/26 as will the operation of the high cost care
package group and vacancy controls.                                                                                                                                                                
The finance working group will continue to meet throughout 2025-26 and assist in the planning of the
2026-27 budget setting.                                                                                                                                                                  
The Chief Officer and Chief Finance officer will continue to lobby the Scottish Government and make the
case for investment in community based Health and Social Care and to recognise the demographic
impact of demand and resources in North Ayrshire.
12 4 5 20 Very High Treat
SRR02 Infrastructure - ICT System Integration and Property - lack of
an integrated IT system to meet the needs of NAHSCP leading to
non-robust and inefficient information recording and sharing
resulting in inefficient business models, duplication of effort,
inaccurate or lack of data on service demand and delivery and risk
to service users, patients and staff. 
* Some pockets of agile and remote working have been implemented and work continues to roll these
initiatives out to improve efficiency.                                                                                                                                                                                   
* Access to systems can be requested to allow NHS-Partnership staff access to NAC systems, and NAC-
Partnership staff access of NHS systems.
* Work has progressed to reduce the number of MH ancillary recording systems and consolidate data on
centralised systems.                                                                            
* Working from home has accelerated the use of technology with more business being conducted via MS
Teams.
* HSCP systems and performance team supporting work across the partnership and progressing
developments and issues with systems                                                                                                                    
* Agreeing final training requirements for the new Eclipse implementation - replacing CareFirst.                                                                                   
* NHSAAA are undertaking a review of all MS Access databases in use for removal to centralised systems. -
local review linked to MH reporting completed to plan removal                                                                                          
* Implementation of Trakcare functionality within Adult Community Mental Health Services to manage patient
clinics across all three Partnerships.                                                                                                                               
* Ensure that there are local arrangements in place to manage local risk.                                                                                                                                                               
*  MH Digital Transformation board established                                                                                                                                                        
* MH digital business case being developed to address future planning needs.                                                                                                                                                                 
* Digital pilot for CYP neurodevelopment transformation with Strata Health.                                                                                                                                
* Optimising existing estate to address complex care needs.
12 4 3 12 High * Develop NAHSCP Digital & Data Strategy
* Develop strategic direction with NHSAAA, EAHSCP and SAHSCP.                                                                                                                  
* Replacement of the current social care system will include consideration of functionality which will
support health service data requirements                                                                                                                   
* A pan-Ayrshire initial meeting took place with NHS in Jan 2023 to agree that the use of the NHS Orion
platform for data integration would be of benefit to partnerships teams - a scoping exercise is now
underway by NHS IT to review how this platform works in practice within Glasgow for implementing
locally 
- NHS have provided the 2024 development roadmap for an Integrated Care Record
- NHS networks investigating how to improve connectivity to social work employees from Ayrshire
Central Hospital                     
9 3 3 9 Moderate Tolerate
SRR05 Transformational Change Programme  - failure to deliver the
transformational change required to meet current and future
demands and ensure our long term financial sustainability.
* Senior Manager leading on the delivery of the Transformation Plan.
* NAHSCP Transformation Board for oversight of programme development and delivery.                                                                                                
* Reporting regularly to NAHSCP Integration Joint Board.  
* Development of Workforce Plan, and Digital and Data Plan, to ensure alignment with transformed products
and services.                                                                                                                                                                                                                                                                                                                                                                                                
* Risk register to manage risks escalated to the Board.
* Alignment of service change/transformation plans to Strategic Plan priorities                                                                                                                             
* Scheduled meetings with Planning Managers to ensure effective communication throughout the change
process on a 4 weekly basis.                                                                                                           
* Cross fertilisation and knowledge transfer of Planning Managers.    
* Raise awareness of Programme within the three parent organisations (including elected members and board
members) via established  reporting arrangements.                             
9 4 3 12 High * Development of Transformation Board tracker and dashboard for both high level oversight and instant
access to latest updates from planning managers at project level.
* Review plan and approach ahead of 25-26.
* Incorporate any recommendations from internal audit.
* Link Transformation Plan with review and update of Strategic Commissioning Plan to ensure the plan
balances the need for short terms savings with long term financial sustainability, balancing 'current and
future demands'. 
* Pan-Ayrshire Digital & Data Group to develop digital capability. 
* Closer monitoring of engagement with transformation projects to ensure work is prioritised appropriately
in the current operating context.                                                                                                                                                                                                                                                                                                                                                              
6 3 2 6 Moderate Treat
SRR06 Governance -    IJB governance arrangements are not conducive
to effective working and decision making, Leading to a lack of
confidence in the IJB and reputational damage.  Failure to comply
with governance requirements such as Freedom of Information,
Complaints and other regulations laid down within the Public
Bodies (Scotland) Act.   This could lead to a breach of specific
regulations resulting in enforcement action from governing bodies,
adverse public reaction and/or prosecution.  
* Appropriate arrangements in place for representation at the IJB and sub-committees
* Integration Scheme, Strategic Plan, Standing Orders and Code of Conduct in place. 
* Policies and procedures developed and in place for each function including Complaints, FOIs/Adverse
Events for both HSCP and IJB.                                                                                                                                                                                                       
* Operational Governance / Delivery groups in place to ensure appropriate action planning and monitoring
including Performance and Audit Committee, Clinical and Care Governance Group, Adverse Events Review
Group, Health and Safety Groups and the Staff Partnership Forum.        
* IJB receives 6 monthly updates on Clinical and Care Governance activity including details of adverse events;
significant case review; complaints.    This update includes details of outcomes and lessons learned. The
Adverse Event Review Group now includes a fortnightly update for all AERs across the North HSCP.                                                                                                                                                
*Approved a Risk Management Strategy, Strategic Risk Register and risk appetite statement.                                                                                                                           
*Health and Care Governance Framework in place                                                                                            
9 3 3 9 Moderate * Development of IJB member induction programme was paused during pandemic  but has now been
finalised and two sessions have taken place with a further two planned for May and September.
* IJB Carer Representative was appointed following a successful recruitment campaign.  Additional
stakeholder appointments still to be confirmed.
* HSCP reviewing resourcing and capacity for demand to undertake SAERs.  Proposal to enhance
process with training and reviewing capacity across the three HSCPs.
* Pan Ayrshire Review of Integration Schemes is underway.
*Pan Ayrshire Working Group on Directions has been established focusing on governance, joint
commissioning plans, set aside and lead partnership arrangements.
* Refresh of induction programme for new IJB members and refresher of code of conduct and standing
orders planned during 2025.
3 3 1 3 Low Treat
Gross Risk Residual Risk
58

Page 59

North Ayrshire Integration Joint Board
Strategic Risk Register
Risk Ref
Description of Risk Mitigations/Control Measures
Previous
Score Severity Probability Score Rating Proposed New Control Measures
Previous
Score Severity Probability Score Rating
Risk
Tolerance /
Appetite
Gross Risk Residual Risk
SRR07 Demography and Inequality Pressures - failure to adequately
plan for and respond to changes in our population profile and in
the levels of poverty in North Ayrshire will result in more people
experiencing higher levels of physical and mental ill health,
resulting in increasing demand on services, an inability of services
to provide adequate care and negative impact on health and
wellbeing. 
•	The HSCP Strategic Plan ‘Caring Together’ 2022-30 shows the HSCPs commitment to addressing local
inequalities by retaining the key priority of Tackling Inequalities. It also identifies early and effective support as
a priority which includes early and effective support to ensure we are monitoring how demographic changes
may influence future needs
•	Demography increases are factored into budget planning to ensure the resource requirements are understood
and funding is identified to meet needs
•	The transformation programme is focused on reviewing services and ensuring transformation of services is
focussed on meeting the needs of service users
•	Equality and Children’s Rights Impact Assessments are carried out for new policies, proposed projects and
service change proposals which are considered by IJB to inform decision making. These integrated
assessments consider impacts for protected characteristics, socio-economic disadvantage, island
consideration and impacts on consumers of services.
•	The HSCP has carried out engagement with groups with shared characteristics in order to revise the Equality
Outcomes and set new outcomes for 2025-2029 which focusses on inequalities for faced by people with
shared characteristics
•	The Community Link Worker service is now embedded in localities to assist individuals to understand the full
range of formal and informal community-based services available to them
•	The HSCP is an active participant of the North Ayrshire Community Planning Partnership contributing to the
delivery of the identified local outcomes of the Partnership Plan: Work, World and Wellbeing. This plan aims to
identify local inequalities and make improvements through partnership working         
•	Many HSCP services target inequalities as part of their business as usual, such as the Money Matters service
to support financial inequality, Justice services which offers greater support for those with experience of the
justice system, the Carers service, and the Alcohol and Drug Partnership     
16 4 4 16 High •	The Strategic Plan is due to be reviewed in 2025 to ensure it is still fit for purpose and responsive to
changing needs. This includes consideration of a Strategic Needs Assessment to monitor changing
demographics and plan for services that meet changing needs. The strategic needs assessment is in
development and due for completion in Autumn 2025
•	The HSCP will review the priorities of the Strategic Plan to factor in sustainability of the organisation,
including demographic and workforce challenges and transformation and respond to new demographic
data from the Census through the strategic needs assessment.
•	The Equality Outcomes for 2025-2029 will be published in spring 2025 which will aim to address health
and care inequalities form protected groups
•	We will develop a Participation and Engagement Strategy which will outline our approach to ensuring
active participation with disadvantaged groups, as well as how we will generally collect and respond to
the voices of our service-users. This will help us identify inequalities and respond.
•	We will publish a new Learning Disability strategy to ensure people with a learning disability will have
greater opportunities to develop skills and access meaningful paid employment
•	We work closely with Housing colleagues to ensure formerly looked after young people can access a
positive and stable housing destination. We are currently revising the Housing Contribution statement to
ensure housing and the HSCP work together and respond to changing demographic needs.
12 3 4 12 High Treat
SRR07
(cont)
•	Our commissioning and procurement process adopt ethical approaches, ensuring all commissioned services
do not discriminate against any particular groups and provide real actionable community benefits        
•	We have increased support for carers by investing in the carers gateway service which has allowed additional
recruitment and a locality-based model, which has led to increased new referrals and carer support plans
being carried out
•	We have reduced Occupational Therapy waiting times through additional investment, which can support
people to live independently for longer, which is responsive to our ageing population with increasingly more
complex needs            
•	We have embedded the Money Matters service into GP practices and secondary schools to improve access
to financial advice and income maximisation services for local families.                                                                                                                                                                 
•	In our Drug and Alcohol Services, we are implementing actions to reduce the number of local drug and
alcohol related harms and deaths. This includes implementing the national MAT (Medicated Assisted
Treatment) standards and increasing the number of ABIs (Alcohol Brief Interventions) delivered across
North Ayrshire.
* North Ayrshire is one of 3 areas in Scotland as part of the CHES programme (Collaboration for Health
Equity Scotland) which launched in February 2025 - this programme is a partnership between NAC and
the IJB and will involve all public sector partners to determine:
- What are the most impactful areas for intervention for Scotland to make meaningful progress in closing
the inequalities gap in healthy life expectancy?
- What action can be taken to enable national and local organisations to work more effectively together to
close the recognised implementation gap between policy intent and impact?
SRR08 Workforce - failure to recruit and retain and plan workforce
requirements effectively leading to an insufficient workforce
(number of staff, key roles and competency levels), resulting in a
reduction in capacity to safely and effectively care for local people
and a negative impact on service user and patient's needs being
met                                                                                                 
•	The Workforce Plan for 2022-2025 aims to address the changing needs due to demographic changes, and
challenges with recruitment and the workforce. It is in its final delivery year.        
•	HR and Service leads meet and will continue to meet on a quarterly basis to update, review and amend work
force plan in accordance with service demands and future planning requirements in mind.
•	A new Learning and Development Strategy was published for 2023-2028, outlining how we will ensure a
trained and supported workforce.
•	A number of ongoing measures are being taken to improve recruitment in care: Locality based recruitment
events are hosted by the Care at Home service, engagement with local secondary schools to expand the
range of work experience and modern apprentice options that are available to promote a career in care, 
engagement with Ayrshire College to refine and expand the range of options available for students to
experience service delivery in North Ayrshire.                                                                                                                                                                                                                                                                             
•	A new workforce data analyst post was created and was recruited in 2024. This will allow better coordination
of workforce data and will support services to use this data to respond to changing needs          
•	The iMatter staff experience survey and What Matters to You? Engagement continues, to ensure senior
managers are able to get feedback from employees about what is important to them in the workplace. 
•	Collaborative recruitment in A&A for areas including ICT, Primary Care Implementation plan, Mental Health
and Clinical Leadership              
•	Exit interviews with staff to understand reasons for leaving, using this intelligence to inform plans to improve
working conditions and role satisfaction    
•	We work with local providers to understand the pressures they face and support them, supporting the
implementation of the Scottish Living Wage and fair work agenda                      
•	The vacancy scrutiny group identifies key issues and ensures essential posts are recruited timeously.
12 4 3 12 High •	The current Workforce Plan is in place until October 2025. The Scottish Government has recognised the
pressures HSCPs and NHS Boards are under and have instead circulated a template to highlight
workforce challenges to the Government, such as hard to fill posts, managing vacancies, supply
challenges. It is anticipated that this will lead to further guidance from the Government and a replacement
workforce plan will be pursued following advice, when resources allow.
•	The strategic needs assessment being developed for the Strategic Plan will inform future demographic
challenges for the workforce.
•	Some actions identified in the Workforce Plan 2022-2025 have not been concluded, such as Succession
Planning guidance or career pathway planning, those will remain priority actions.
•	Workforce service plans being reviewed developed in alignment with national and local strategy with
service redesign to optimise existing workforce capacity and address demand. This is across all areas
starting with high priority risks. 
* Increased focus on vacancy management and recruitment alongside service impact and for service
areas with workforce shortage proactively looking to skill mix and different roles to address recruitment
challenges - examples being SLT and OT.                                                                                                   
9 3 3 9 Moderate Treat
SRR09 Local Impact of Scottish Government Policies:  risk of further
legislative, policy developments or change which impacts on the
IJBs ability to deliver on strategic objectives, examples include the
Promise, the Living Wage, Free Personal Care and other future
policy developments including the now amended National Care
Service. The impact being the inability to deliver on these
alongside strategic plan commitments and objectives and the
impact of funding for new policy and legislative commitments.
* Horizon scanning for policy developments through partners, professional networks including links with
Scottish Government policy teams
* Regular liaison with Scottish Government and COSLA senior officers                                                                     
* Attendance and participation at the national Chief Officer network.
* Responses to consultations on potential implementation of new policy areas
* Early impact assessments locally for national policies, including operational and financial service impact
* Financial modelling to respond to requests for information to support full funding
* Fully brief IJB members and wider partners on policy implications for the IJB to gather support and
awareness of any implementation issues or concerns
16 4 4 16 High * Promote and develop pan-Ayrshire approaches to impact assessment of policy implementation
* Reinforce the role of Elected Members and IJB members to influence Scottish Government decision
making through political routes.
* Ensure appropriate representation and views in the development of the National Care Service Advisory
Board when established.
12 4 3 12 High Treat
59

Page 60

North Ayrshire Integration Joint Board
Strategic Risk Register
Risk Ref
Description of Risk Mitigations/Control Measures
Previous
Score Severity Probability Score Rating Proposed New Control Measures
Previous
Score Severity Probability Score Rating
Risk
Tolerance /
Appetite
Gross Risk Residual Risk
SRR12 Clinical and Care Governance: Failure to have an appropriate
framework in place leading to an adverse impact on the culture
resulting in a reduction in the quality of the delivery of the highest
quality of care and support is understood.  
*continuous review of arrangements for Clinical and Care Governance are essential for the delivery of
statutory, policy and professional requirements and the achievement of our quality ambitions.
*ongoing review of established structures and processes to assure Integration Joint Boards, Health Boards
and Local Authorities
*empowering clinical and care staff to contribute to the improvement of quality 
*making sure that there is a strong voice of the people and communities who use our services.
* ensure that professional leadership develops good governance for each of the following components: culture,
systems, practices, performance, vision and leadership.                                                                                   *
delivery of the highest quality of care and support is understood to be the
responsibility of everyone working in the organisation - built upon partnership and
collaboration within teams, and between health and social care professionals and
managers.
* Health and community Care have developed a governance Board to ensure feedback to the overarching
Clinical and Care Governance arrangements.
9 3 3 9 Moderate * Continue to develop and monitor key performance indicators and report effectively through governance
framework.
* Ensuring we further develop clear and consistent reporting frameworks acknowledging the growing
risks posed to service delivery due to financial and resource contraints.
9 3 3 9 Moderate Tolerate
60