{
  "schemaVersion": 2,
  "checkedOn": {
    "finance": "2026-10-08",
    "forecasts": "2026-09-23",
    "boroughForecasts": "2026-10-08"
  },
  "sources": [
    {
      "id": "school-balances-mar-2026",
      "url": "https://cabnet.richmond.gov.uk/documents/s500020983/Item%206%20Appendix%20A.pdf",
      "locator": "Appendix A, PDF page 1, Kew Riverside Primary School row"
    },
    {
      "id": "kew-finance-income-history",
      "url": "https://financial-benchmarking-and-insights-tool.education.gov.uk/api/income/history?type=school&id=133343&dimension=Actuals",
      "locator": "Kew Riverside Primary School income history, financial years ending 2022–2026"
    },
    {
      "id": "kew-finance-expenditure-history",
      "url": "https://financial-benchmarking-and-insights-tool.education.gov.uk/api/expenditure/history?type=school&id=133343&dimension=Actuals",
      "locator": "Kew Riverside Primary School expenditure history, financial years ending 2022–2026"
    },
    {
      "id": "kew-finance-balance-history",
      "url": "https://financial-benchmarking-and-insights-tool.education.gov.uk/api/balance/history?type=school&id=133343&dimension=Actuals",
      "locator": "Kew Riverside Primary School in-year balance and revenue reserve history, financial years ending 2022–2026"
    },
    {
      "id": "consultation-leaflet",
      "url": "https://www.richmond.gov.uk/media/fxhbilws/kew_riverside_consultation_leaflet.pdf",
      "locator": "PDF pages 3 and 5: three-year deficit statement and Kew planning-area table"
    },
    {
      "id": "kew-area-forecast-2025",
      "url": "https://explore-education-statistics.service.gov.uk/data-catalogue/data-set/64501ba1-ae89-40e0-9cf5-552a5f1ea6d1",
      "locator": "2024/25 SCAP forecasts, planning_area_code 3180007, Primary, time_period 202526"
    },
    {
      "id": "school-census-jan-2026",
      "url": "https://explore-education-statistics.service.gov.uk/find-statistics/school-pupils-and-their-characteristics/2025-26/explore",
      "locator": "January 2026 school census, URNs 133343, 102884 and 102921, Reception–Year 6"
    },
    {
      "id": "school-organisation-june-2026",
      "url": "https://cabnet.richmond.gov.uk/documents/s500020721/11.%20School%20Organisation%20Report%20-%2011%20June%202026-%20Part%20A.pdf",
      "locator": "PDF page 4, Area 7: Kew, 2031/32 projection"
    },
    {
      "id": "consultation-kew-faq",
      "url": "https://www.richmond.gov.uk/media/3pderpuw/school_organisation_kew_riverside_faq.pdf",
      "locator": "Kew-specific FAQ Q5, PDF page 4; indicative annual gaps and year-end positions"
    },
    {
      "id": "kew-budget-summary-2026",
      "url": "https://savekewriversideprimaryschool.org/kew-budget-summary-2026.pdf",
      "locator": "Page 1: revenue table and FINAL approval block, dated 20 May 2026; supplied in the 7 October response. Signature removed from this public copy."
    },
    {
      "id": "richmond-forecast-accuracy-2025",
      "url": "https://explore-education-statistics.service.gov.uk/data-catalogue/data-set/7b949e21-60c6-4376-ba7f-d451ebff90d4",
      "locator": "Richmond upon Thames, Primary, old_la_code 318; actual 2025/26 and SCAP25/SCAP23 forecast columns."
    }
  ],
  "financeHistory": [
    {
      "financialYear": "2021/22",
      "yearEnd": "2022-03-31",
      "incomePence": 107778600,
      "expenditurePence": 113142900,
      "inYearResultPence": -5364300,
      "revenueReservePence": 16701200,
      "sourcePrecision": "whole pound"
    },
    {
      "financialYear": "2022/23",
      "yearEnd": "2023-03-31",
      "incomePence": 115246612,
      "expenditurePence": 107913419,
      "inYearResultPence": 7333193,
      "revenueReservePence": 24034348,
      "sourcePrecision": "penny"
    },
    {
      "financialYear": "2023/24",
      "yearEnd": "2024-03-31",
      "incomePence": 108689400,
      "expenditurePence": 106658900,
      "inYearResultPence": 2030500,
      "revenueReservePence": 26064800,
      "sourcePrecision": "whole pound"
    },
    {
      "financialYear": "2024/25",
      "yearEnd": "2025-03-31",
      "incomePence": 107868300,
      "expenditurePence": 103254200,
      "inYearResultPence": 4614100,
      "revenueReservePence": 30678900,
      "sourcePrecision": "whole pound"
    },
    {
      "financialYear": "2025/26",
      "yearEnd": "2026-03-31",
      "incomePence": 101509800,
      "expenditurePence": 109020100,
      "inYearResultPence": -7510300,
      "revenueReservePence": 23168500,
      "sourcePrecision": "whole pound"
    }
  ],
  "councilRevenueBalance": {
    "schoolUrn": "133343",
    "openingDate": "2025-03-31",
    "openingPence": 30678879,
    "closingDate": "2026-03-31",
    "closingPence": 23168509,
    "movementPence": -7510370,
    "sourceId": "school-balances-mar-2026",
    "sourcePrecision": "penny"
  },
  "forecastStatements": [
    {
      "targetFinancialYear": "2026/27",
      "measure": "revenue reserve",
      "comparison": "exhausted by year end",
      "valuePence": null,
      "reportedWording": "financial reserves will be fully used by the end of the 2026/27 financial year; earlier leaflet wording conflicts with later Kew FAQ Q5, which projects £19,268 remaining at March 2027",
      "sourceId": "consultation-leaflet"
    },
    {
      "targetFinancialYear": "2028/29",
      "measure": "accumulated deficit",
      "comparison": "greater than",
      "valuePence": 40000000,
      "reportedWording": "a deficit of over £400,000 by 2028/29",
      "sourceId": "consultation-leaflet"
    }
  ],
  "pfiSchoolCharge": {
    "financialYear": "2025/26",
    "amountPence": 6964000,
    "status": "reported school expenditure, not an avoidable closure saving",
    "sourceId": "kew-finance-expenditure-history",
    "sourcePrecision": "whole pound"
  },
  "forecastCheck": {
    "forecastVintage": "2024/25 SCAP submission",
    "targetAcademicYear": "2025/26",
    "geography": "Kew planning area",
    "planningAreaCode": "3180007",
    "schoolUrns": [
      "133343",
      "102884",
      "102921"
    ],
    "nurseryExcluded": true,
    "actualMeasurementDate": "2026-01",
    "forecastSourceId": "kew-area-forecast-2025",
    "actualSourceId": "school-census-jan-2026",
    "observations": [
      {
        "measure": "Reception–Year 6",
        "forecastPupils": 651,
        "actualPupils": 654
      },
      {
        "measure": "Reception",
        "forecastPupils": 88,
        "actualPupils": 97
      }
    ]
  },
  "forecastRevision": {
    "targetAcademicYear": "2031/32",
    "geography": "Kew planning area",
    "planningAreaCode": "3180007",
    "earlierPublication": "June 2026 school organisation report",
    "earlierPupils": 514,
    "earlierSourceId": "school-organisation-june-2026",
    "laterPublication": "Kew consultation leaflet",
    "laterPupils": 597,
    "laterSourceId": "consultation-leaflet"
  },
  "indicativeBudgetForecast": [
    {
      "financialYear": "2026/27",
      "annualGapPence": 21241700,
      "reportedClosingPence": 1926800,
      "calculatedClosingPence": 1926800,
      "sourceId": "consultation-kew-faq"
    },
    {
      "financialYear": "2027/28",
      "annualGapPence": 21517700,
      "reportedClosingPence": -19590900,
      "calculatedClosingPence": -19590900,
      "sourceId": "consultation-kew-faq"
    },
    {
      "financialYear": "2028/29",
      "annualGapPence": 26179200,
      "reportedClosingPence": -45770200,
      "calculatedClosingPence": -45770100,
      "sourceId": "consultation-kew-faq"
    }
  ],
  "receivedBudgetPlan": {
    "approvalDate": "2026-05-20",
    "receivedOn": "2026-10-07",
    "sourceId": "kew-budget-summary-2026",
    "rows": [
      {
        "financialYear": "2026/27",
        "openingPence": 23168509,
        "incomePence": 93365538,
        "expenditurePence": 114607276,
        "annualGapPence": 21241738,
        "reportedClosingPence": 1926770
      },
      {
        "financialYear": "2027/28",
        "openingPence": 1926770,
        "incomePence": 97188536,
        "expenditurePence": 118706282,
        "annualGapPence": 21517746,
        "reportedClosingPence": -19590975
      },
      {
        "financialYear": "2028/29",
        "openingPence": -19590975,
        "incomePence": 96788726,
        "expenditurePence": 122967950,
        "annualGapPence": 26179224,
        "reportedClosingPence": -45770200
      }
    ]
  },
  "boroughForecastCheck": {
    "geography": "Richmond upon Thames",
    "localAuthorityCode": "318",
    "phase": "Primary",
    "targetAcademicYear": "2025/26",
    "actualPupils": 14964,
    "sourceId": "richmond-forecast-accuracy-2025",
    "forecasts": [
      {
        "vintage": "SCAP25",
        "horizonYears": 1,
        "forecastPupils": 15185
      },
      {
        "vintage": "SCAP23",
        "horizonYears": 3,
        "forecastPupils": 15468
      }
    ]
  }
}