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

Three-School Matrix / BELIEVE / FY2024-25 / Enrollment Variance

BELIEVE Circle City High School · FY2024-25 · Annual Audited · Calculation level: School

Enrollment Variance

Actual ADMADM — Average Daily MembershipThe official count of students enrolled and attending on the state count days. Indiana takes a Fall (October) count and a Spring (February) count. ADM drives state tuition-support funding and is the numerator in the OEI enrollment variance metric. as a percentage of board-approved budgeted enrollment.

Formula: AVG(Fall ADMADM — Average Daily MembershipThe official count of students enrolled and attending on the state count days. Indiana takes a Fall (October) count and a Spring (February) count. ADM drives state tuition-support funding and is the numerator in the OEI enrollment variance metric. / Budget, Spring ADM / Budget)

Meets Standard: ≥95% MS · 90–94.9% AS · <90% DNMS

result

100%

MS

Published OEIresult

100%

MS

Status

EXACT MATCH

From Data To Decisions

Formula — MSCS Performance Framework 2025-26

Average of (Fall ADMADM — Average Daily MembershipThe official count of students enrolled and attending on the state count days. Indiana takes a Fall (October) count and a Spring (February) count. ADM drives state tuition-support funding and is the numerator in the OEI enrollment variance metric. / Budgeted Enrollment) and (Spring ADM / Budgeted Enrollment)

Rating threshold: ≥ 95% = Meets Standard

Source inputs

Board-approved budgeted enrollment

Normalized field: enrollment_budget

400

06-30-2026 Mayor Reports - BCC HS.xlsx · sheet “Budget Summary” · cell D14 · Budgeted ADM

Confidence: High · Workbook cell read · Approved

View source Open file

Fall (October) ADM

Normalized field: adm_fall

402

26520S.pdf · Schedule of Average Daily Membership · PDF page 19 (printed page 16) · October ADM

Confidence: High · Table extraction · Approved

View source Open file

Spring (February) ADM

Normalized field: adm_spring

398

26520S.pdf · Schedule of Average Daily Membership · PDF page 19 (printed page 16) · February ADM

Confidence: High · Table extraction · Approved

View source Open file

Calculation

Fall variance = 402 / 400 = 100.50%
Spring variance = 398 / 400 = 99.50%
Average = 100.00%

OEI rating test

≥ 95% = Meets Standard

Insights rating:MS

Comparison

100% / MS

Salesforce / CAP100%

Published OEI100% / MS

Variance0.00

StatusEXACT MATCH

Sequencing proof

1. Source documents ingested and classified.
2. Raw values extracted with page/cell coordinates.
3. OEI mapping and accounting treatment applied.
4. Formula executed — targets not in engine memory.
5. Nsites result locked 18:15:02 UTC.
6. Salesforce/CAP and published CQ2 revealed 18:15:40 UTC.

View full audit log →