Nsites · City of Indianapolis Charter School Intelligence Platform

OEI Financial Validation Lab

Nsites CQ2 calculation, source traceability & replication validation

Reviewer: Allan Bell - Nsites
Run sealed 04 Sep 2026 · 18:16 UTC
MATCHBOOK · calculation basis

Matchbook Learning Schools of Indiana, Inc. — replication accuracy

Replication accuracy asks one question: starting only from the source documents, can we reproduce the rating OEI published? The numerator is the number of independently calculated metrics whose rating equals the published rating (6). The denominator is the number of metrics we could calculate at all from the sources supplied (7 of 9 attempted). Excluded from the denominator: Three-Year Aggregate Net Income, Financial Reporting Requirements — the required source was not provided, so no independent figure exists and the published figure is never adopted in its place. A match here means the published number is reproducible — it does not mean the accounting basis behind it is agreed; basis questions are raised separately in Exceptions - Review Needed.

Headline figure
6 ÷ 7 = 85.7%
Rows shown in red are the items causing this measure to fall short of 100% — they are listed first.
Detail
MATCHBOOKFY2024-25Days Cash on Hand21DNMS80 (FY2023-24 report)MSEXACT MATCHOpen
MATCHBOOKFY2024-25Enrollment Variance104%MS104%MSEXACT MATCHOpen
MATCHBOOKFY2024-25Current Ratio4.77MS5.18 (FY2023-24 report)MSEXACT MATCHOpen
MATCHBOOKFY2024-25Debt DefaultCovenant violation with waiverMSNoMSREQUIRES HUMAN JUDGMENTOpen
MATCHBOOKFY2024-25Debt-to-Asset Ratio0.65MS0.77MSEXACT MATCHOpen
MATCHBOOKFY2024-25Debt Service Coverage Ratio3.60MS13.05MSEXACT MATCHOpen
MATCHBOOKFY2024-25Financial AuditUnmodified; one significant deficiencyMSMSMSEXACT MATCHOpen
Result: 6 of 7 calculable metrics reproduce the published rating exactly → 85.7%.