THE PORTFOLIO BUDGET STATEMENTS

2007-2008

MINISTRY OF EDUCATION PORTFOLIO

BUDGET INITIATIVES AND EXPLANATIONS OF APPROPRIATIONS SPECIFIED BY OUTCOMES AND OUTPUTS BY AGENCY

President Kessai H Note President of the Republic RMI

The Hon Litokwa Tomeing Speaker of the Nitijela RMI

Dear Mr. President Dear Mr. Speaker

I hereby submit Portfolio Budget Statements in support of the FY08 Budget for the Ministry of Education Portfolio.

These statements have been developed, and are submitted to the Nitijela, as a statement on the outcomes for the portfolio. They also cover the purpose of portfolio budget measures.

I present these statements by virtue of my Ministerial responsibility for accountability to the Nitijela and, through it, the public.

Yours sincerely

Wilfred I. Kendall Minister of Education

MOE FY08 Portfolio Budget Document Page i

Table of Contents – Ministry of Education Portfolio

A. INTRODUCTION ...... 1

B. PORTFOLIO OVERVIEW...... 2

I. The Role of the Ministry of Education...... 2

II. Current Situation...... 2

III. Strategic Plan ...... 2

IV. Policy Focus...... 3

V. Reporting...... 3

VI. Structure of the Education Portfolio and Breakdown of Appropriations...... 3

C. AGENCY BUDGET STATEMENTS ...... 9

I. Performance Information by Objective Area, Outcomes and Output Groups...... 9

II. Annual Performance Measures for MOE Outcomes ...... 9 A. Indicator Tables ...... 10

III. MOE Outcome Matrix...... 18

III. Objective Area: Curriculum Development ...... 19 A. Outcome 1: To Continue to Improve the Curriculum at all Levels of Education in the RMI...... 19

IV. Objective Area: Staff Development ...... 29 A. Outcome 2: Improve Effectiveness of RMI Education Staff and Teachers for all Areas of Education...... 29

V. Objective Area: Program Delivery and Student Services...... 34 A. Outcome 3: To Improve Student performance and Learning Outcomes through Effective Program Delivery and Community Involvement ...... 34

VI. Objective Area: Maintenance & Infrastructure ...... 43 A. Outcome 4: Continue to Implement the Infrastructure Development and Maintenance Plan and Targeted Supplies are Available as Needed...... 43

VIII. Line Item Budget by Funding Type MOE FY07...... 44

D. SUPPLEMENTAL EDUCATION GRANT FY07 ...... 46

I. Overview...... 46

II. Objective Area: Supplemental Programs...... 46 A. SEG (MOE Outcome 5): To Supplement Education Funding: ...... 46

III. Adjustments to FY07 Performance Information...... 53

IV. Line Item Budget by Funding Type SEG FY07 (FY08 Budget Cycle) ...... 53

E. EBEYE SPECIAL NEEDS...... 54

I. Overview...... 54

07/12/07 MOE FY08 Portfolio Budget Document Page ii

II. Objective Area: Ebeye Special Needs Programs ...... 54 A. ESN (MOE Outcome 6): To Supplement Ebeye Special Education Needs ...... 54

III. Adjustments to FY08 Performance Information...... 57

IV. Line Item Budget by Funding Type ESN FY08 ...... 57

F. NATIONAL SCHOLARSHIP BOARD (MISGLB) ...... 58

I. Overview...... 58

II. Performance Information for NSB ...... 58

III. Primary Measures for NSB...... 59 A. Indicator Tables ...... 59

IV. Objective Area: Scholarships ...... 60 A. NSB (MOE Outcome 7): To Provide Financial Assistance to Qualified Students to Pursue Educational Opportunities ...... 60

V. Adjustments to FY08 Performance Information...... 62

VI. Line Item Budget by Funding Type NSB FY08 ...... 62

G. NATIONAL TRAINING COUNCIL...... 64 l. Overview...... 64

II. Performance Information for NTC ...... 64

III. Primary Measures for NTC...... 65 A. Indicator Tables ...... 65

IV. Objective Area: Training Programs...... 66 A. NTC (MOE Outcome 8): Coordination and Improved Performance of Schools & Training Providers...... 66

V. Adjustments to FY08 Performance Information...... 68

VI. Line Item Budget by Source NTC FY08...... 68

H. 4 ATOLL FEEDING PROGRAM ...... 69 l. Overview...... 69

II. Performance Information for Feeding Program ...... 69

III. Primary Measures for Feeding Program...... 70 A. Indicator Tables ...... 70

IV. Objective Area: Outer Island Supplies...... 70 A. Feeding Program (MOE Outcome 9): Provision of Foodstuffs and Supplies to Designated Areas of the Special Feeding...... 70

V. Adjustments to FY07 Performance Information...... 71

VI. Line Item Budget by Source Feeding Program FY08...... 71

I. COLLEGE OF THE ...... 72

07/12/07 MOE FY08 Portfolio Budget Document Page iii l. Overview...... 72

II. Performance Information for CMI ...... 72

III. Primary Measures for CMI...... 73 A. Indicator Tables ...... 74

IV. Objective Area: Curriculum...... 75 A. Improve Academic Performance based on the college’s Learning Outcomes...... 75

V. Objective Area: Campus Environment...... 78 A. Improve fiscal, personnel, physical plant, student services, governance and planning operations...... 78

VI. Objective Area: Sustainable Development ...... 81 A. Increase the quality of life for the people of the Republic of the Marshall Islands by providing research, extension and education programs ...... 81

VII. Adjustments to FY07 Performance Information...... 82

VI. Line Item Budget by Source CMI FY07 ...... 82

07/12/07 MOE FY08 Portfolio Budget Document Page 1

A. Introduction

The purpose of the Portfolio Budget Statements (PBS) is to inform the Nitijela of the reasons for inclusion of proposed provisions in the Appropriation Bill(s). The role of the PBS is to explain requests for funds through the Budget Appropriation Bill(s). The PBS provides sufficient information, explanation and justification to enable the Nitijela to understand the purpose of each item in the Bill(s) and the accrual budgets of the Portfolio.

Document Structure

The PBS is presented in three sections:

Section A- User Guide The User guide provides information regarding using the PBS

Section B - Portfolio Overview The Portfolio Overview explains the role, mission and the goals of the organisations within the portfolio. It provides an overview of: ƒ The role/mission of the portfolio, including the structure of the portfolio, ƒ Structure of Ministry of Education Objective Areas and Outcomes ƒ Breakdown of Funding by Source, Objective Area and Outcomes

Section C - Agency Budget Statements This section provides the following information: ƒ MOE Budget Statements ƒ Agency Overview, Appropriations and Budget Measures Summary – Details regarding the link between the resources appropriated and application to Objective Areas and achievement of outcomes/outputs. ƒ Objective Areas, Planned Outcomes and Outputs Information – Performance information on the planned outcomes and the contributing administered items and agency outputs.

Enquiries

The contact officer regarding enquiries to this Portfolio is: Biram Stege Secretary, Ministry of Education P.O. Box 3 , MH 96960 625-5261

07/12/07 MOE FY08 Portfolio Budget Document Page 2

B. Portfolio Overview

This section provides information on the Role of the Ministry of Education, the current situation and policy focus.

I. The Role of the Ministry of Education

The principal matters dealt with by the Ministry of Education Portfolio in the Education Act of 1991 are: ƒ To develop policies on education in the Republic ƒ To ensure that appropriate courses and tuition are available to students ƒ To ensure appropriate standards of teaching in all educational institutions ƒ To encourage the teaching of the and culture ƒ To seek and coordinate scholarships abroad for Marshallese citizens

II. Current Situation

The Ministry of Education plays a key role in assisting the Government in achieving its policy objectives concerning education of its peoples. Since its formation MOE has committed to becoming a High Performance Organization, characterized by:

ƒ A focus on the students ƒ Continuous improvement: a performance driven organization, seeking to produce better outcomes ƒ People and systems that are flexible and creative ƒ Top quality products or outcomes

To carry out these responsibilities the Ministry is organized into the following Functional Divisions: ƒ Early childhood and Elementary Education ƒ Administration, Policy and Property ƒ Vocational and Secondary education

III. Strategic Plan

A MOE Strategic Plan 2007-2001 was drafted in November 2006. This plan is currently being finalized by MOE staff and consultants. The plan will be submitted to the Cabinet for final approval. The plan proposes to reorganize the structure of MOE so that a greater emphasis on performance and program delivery is embraced. The following is the summary introduction included in the Strategic Plan 2007-2011:

Summary Introduction to this Strategic Plan

This Strategic Plan (2007- 2011) is a continuance of the last Five Year Strategic which ended in 2005. In the process of completing this plan, certain critical stages of important activities were undertaken. The first stage was to review the last five-year plan in order to ascertain the level of achievement to date. This review was carried out in two parts which involved a review of all necessary documentation as well as interviewing key personnel within and outside the Ministry. These interviews and the review of documentation formed the basis for the final analytical review of the last five-year plan document. The next stage was conducting extensive stakeholder consultations in Majuro, Ebeye and Jaluit, which included members of the private sector, local teachers and students, parent groups, Principals and NGO’s. The main objective for these varied consultations was to ensure all Ministry and non Ministry stakeholders would be able to express their views, which were subsequently incorporated into the next five year Strategic Plan. A draft document of this plan was reviewed by the Strategic Plan Steering Committee with the eventual final approval coming after presentation and discussion at the Re-Thinking Education Forum scheduled for January, 2007.

The Strategic Plan development took into account a few important factors. Those unaccomplished activities of the previous five-year plan deemed appropriate for continuation were carried over into the

07/12/07 MOE FY08 Portfolio Budget Document Page 3

new Plan. Also the recent adoption of the Performance Budgeting by the MOE made it critical that the new plan complement and remain consistent with the Annual Performance Budget Portfolio. While the FY07 Portfolio was substantially completed prior to the Strategic Plan, it was incorporated into the new plan and future Portfolios will be guided by the content of the new Plan. The PRIDE Strategic Planning benchmarks form an important background to the design of this plan. While the Policy statements outlined in this plan are directly derived from the consultations with the various stakeholders they are complimentary with the policy frameworks of the Education Rules and Regulations and the Education Act of 1991. Further, once the draft of this plan was completed, it was compared with the recommendations of recent significant reports regarding education. Because of significant community/stakeholder involvement the recommendations of the ADB Juumemmej complete report (see p. 121), and the objectives of the MOE Strategic plan are very much in alignment. Additionally, the majority of the Education sector recommendations of the young professionals meeting in July 2006, Antoone 2020, were also incidentally incorporated.

The plan is set out covering the following areas; ƒ Policy statements are general statements based on stakeholders’ common observations. ƒ The Objectives are derived from the recurring, specific themes of stakeholders’ consultations. ƒ The Outcomes are measurable results of implementing actions ƒ Implementing Actions are strategies for addressing objectives and reaching the stated outcome.

IV. Policy Focus

The Ministry of Education is responsible for giving policy advice on educational standards and providing public education programs at the primary, secondary and vocational levels. MOE is responsible for liaising with other concerned agencies, supporting the expansion of higher education programs within and outside the Republic, promoting programs in youth and sports, and culture, in a cost effective manner.

V. Reporting

An annual report by the Ministry to the Nitijela by August 15th of each year, which shall include the following:

ƒ Description of the condition of education in the Republic ƒ Description of the steps that are necessary and those that are being taken to correct deficiencies in school performance ƒ An assessment of the effectiveness of this Act and regulations promulgated pursuant to this Act in producing a thorough and efficient system of education ƒ Recommendations to the Nitijela for any legislative action, if appropriate

VI. Structure of the Education Portfolio and Breakdown of Appropriations

The Education Ministry oversees related education agencies in addition to the administrative units of MOE. Chart 1 below illustrates the organizational relationship of MOE with agencies that the Ministry is responsible for administering. Chart 1 also shows the relevant outcomes of each of the administered agencies.

07/12/07

(MISGLB)

To provide financial assistance to qualified Continued co-ordination and

roviders p

g National Training Council (NTC) National Training improved performance of schools and schools of performance improved trainin (Funding Transfer Out) Director: Marie Maddison Outcome 1: Scholarship Board Grant and Loan Out) Transfer (Funding Director: Juliet Anitok Outcome 1: students to pursue educational opportunities

tructure development and maintenance development and maintenance tructure

ess of all education staff and teachers in the RMI Wilfred I. Kendall Wilfred I. Kendall supplies are available as needed Ministry of Education Secretary: Biram Stege Secretary: Minister for Education To improve the effectiven To improve student performance and learning outcomes through the infras to implement To continue : To continue to improve the curriculum at all levels of education in the RMI Chart 1: Organizational Structure of the MOE Portfolio Structure of the MOE Chart 1: Organizational plan (IDMP) and ensure targeted for all areas of education Outcome 3: improved/increased program delivery, and community involvement Outcome 4: Outcome 2: Outcome 1

Campus Environment Development Sustainable : Improve academic performance on Provision of foodstuffs & learning outcomes Outcome 2: Outcome 3: College of the Marshall Islands (CMI) Out) Transfer (Funding President: Wilson Hess Outcome 1 4 Atoll Feeding Program Outcome 1: supplies to the designated areas

MOE FY08 Portfolio Budget Document 4 Page Document Budget Portfolio FY08 MOE

07/12/07

0

$54,173 Total $716,990 4,079,438 $8,191,838 $8,191,838 $1,635,116 $1,635,116 $1,658,647 $1,658,647 $10,391,027 $10,391,027 $26,727,229 $26,727,229

ncies; the 0 0 0 0 0 0 0 0 $ 0 Non- Appro Auxiliary Enterprise Enterprise

0 0 0 0 0 0 0 0 hall Islands (CMI). (CMI). hall Islands $ 0 Non-Appro Non-Appro Pell Grants Tuition/Fees

0 0 0 0 0 0 0 0 $0 Capital

0 0 $100,000 $720,710 $486,004 $876,286 $669,000 SEG $3,148,000 $6,000,000 $6,000,000

0 0 0 $0 $54,173 $979,438 $279,000 $1,951,139 $3,263,750 $3,263,750 Federal and other Grants

0 0 0 0 it will be applied to the 4 MOE applied to the Outcomes, it will be and the MOE related Age $136,333 $158,256 $100,000 Ebeye Needs Special $1,380,835 $1,775,424 $1,775,424

0 0 0 0 0 0 0 $174,631 $174,631 e and direct costs as funded by each funding source. as funded direct costs e and Special Revenue

0 0 $56,355 $521,989 $234,615 $173,221 Fund $1,237,765 $2,000,000 General 4,223,945

0 0 0 $86,959 $716,426 $2,434,377 $7,051,717 $1,000,000 Compact Base Grant $11,289,479 $11,289,479

Total

To improve To improve To continue To improve To continue To providefinancial Campus Sustainable Improved co- Provision of Curriculum below provides a breakdown of MOE FY08 below funding by source, as

MOE FY08 Portfolio Budget Document 5 Page Document Budget Portfolio FY08 MOE Table 1: MOE Appropriations by Outcome and Source to improve the curriculum at all levels of education in the RMI the effectiveness of all education staff and teachers in the RMI for all areas of education student performance & learning outcomes through improved/ and delivery, program increased involvement community to implement the infrastructure and plan development maintenance plan and targeted supplies are available as needed Outcome 1: Outcome 1: of and performance ordination schools and training providers Table 1: MOE Funding (total $) by Outcome, Agency and Source and Agency Outcome, $) by (total Funding MOE 1: Table MOE Outcomes & Related Agencies MOE Outcome 1: MOE Outcome 2: MOE Outcome 3: MOE Outcome 4: National Scholarship Board assistance to qualified students to pursue educational opportunities NationalCouncil Training 4-Atoll Feeding Program College of Marshall Islands Outcome 1: Environment Outcome 3: Development Outcome 1: foodstuffs & supplies to the areas designated Outcome 2: Table 1 National Scholarship Board (NSB), the National Training Council (NTC), the 4 Atoll Feeding Program, and the College of the Mars Feeding Program, and the College Training Council (NTC), the 4 Atoll (NSB), the National Scholarship Board total of administrativ Amounts provided in Table 1 are the

07/12/07 MOE FY08 Portfolio Budget Document Page 6

Chart 2 below illustrates the breakdown of MOE funding, showing that percentage of total MOE funding for each of the 4 MOE outcomes and the MOE related agencies. Chart 2 includes all funding (direct and administrative) from all funding sources as detailed in Table 1 above (general fund, compact, special revenues, US Grants, SEG etc). The information provided in this section allows MOE to monitor performance with regard to funding for each Outcome and Agency in the in the MOE portfolio.

Chart 2: Administered Appropriations (%) by MOE Outcome & Agency FY08

Outcome 4 Outcome 3 0% NSB 39% 6% Outcome 1 NTC Outcome 2 3% Outcome 3 Outcome 4 4 Atolls 0% NSB NTC 4 Atolls Outcome 2 CMI 6% CMI 15%

Outcome 1 31%

Chart 3 below provides the actual dollar breakdown of administered appropriations for the FY08 MOE portfolio.

Chart 3: Administered appropriation ($) by MOE and Agency FY08

CMI, $4,079,438

4 Atoll, $54,173 MOE NSB NTC, $716,990 NTC 4 Atoll CMI

NSB, $1,658,647 MOE, $20,217,981

07/12/07 MOE FY08 Portfolio Budget Document Page 7

Chart 4 below provides a breakdown of MOE funding by source, providing the percentage total supplied to MOE from each source. The funding sources and the percentages correspond to sources and the total dollar amounts listed in Table 1 above.

Chart 4: MOE and Agency Funding (%) by Source FY08

Tuition/Fees Captial SEG Auxillary 0% 0% Compact 22% 0% General Fund Special Revenue ESN Grants Compact Grants 12% 42% SEG ESN 7% Captial Tuition/Fees Auxillary Special Revenue General Fund 1% 16%

Chart 5 on the following page provides an organizational view of the MOE Objective Areas and the 4 MOE Outcomes. The Objective Areas identify with the MOE Priority Areas as identified in the MOE long-range plan. The priority areas have been clarified annually with MOE administration, principals and teachers during the preparation of the portfolio budget. In FY04 all outputs were cross-referenced to the Long Range Plan, and the process was repeated in FY05. The Outcomes identified in Chart 5 correspond to current MOE priority areas and to continuing programs and policies. MOE has used the FY04 annual report, FY05 quarterly reports and FY06 progress for the development of the FY07 sector portfolio budget. This promotes continuity and emphasizes follow through regarding achievement of outputs.

MOE has restructured the FY07 sector portfolio budget so that it better associates outputs, with related tasks and activities so as to improve day to day management through the use of the portfolio budget. In FY04 and FY05 MOE structured the sector portfolio budget along administrative lines, however this structure resulted in duplication of outputs, and budgeting. Beginning in FY06 the MOE sector portfolio budget has been developed using the objective areas of curriculum development, staff development, program delivery/student services and infrastructure and maintenance in order to more directly budget outputs in priority areas,.

07/12/07

: To

Outcome 4 Outcome the infrastructure Infrastructure Infrastructure available as needed available as needed Objective Area Objective Area targeted supplies are Maintenance and Maintenance maintenance plan and and maintenance plan development plan and development plan and continue to implement to continue To improve

through through Services and Student learning outcomes learning outcomes improved/increased Objective Area Objective Area Program Delivery Program Delivery program delivery, and community involvement Outcome 3: 3: Outcome student performance and student performance

Secretary: Biram Stege Ministry of Education

To improve

Staff and HR Staff and Development Objective Area Objective Area education staff and education staff all areas of education all areas of education the effectiveness of all the effectiveness teachers in the RMI for teachers in the Outcome 2: Outcome Chart 5: Objective Areas and Outcomes Ministry of Education – FY08 Ministry of Education Outcomes Chart 5: Objective Areas and : To

Curriculum Assessment Objective Area Objective Area Outcome 1 Outcome Development and education in the RMI continue to improve the improve to continue curriculum at all levels of

MOE FY08 Portfolio Budget Document 8 Page Document Budget Portfolio FY08 MOE 07/12/07 MOE FY08 Portfolio Budget Document Page 9

C. Agency Budget Statements

The agency budget statements provide information necessary to map MOE FY08 expenditure to performance. The information provided in this section allows MOE to monitor performance with regard to funding for each Outcome and each Objective Area.

I. Performance Information by Objective Area, Outcomes and Output Groups In this section information regarding MOE performance is presented. Matrixes 1-4 provide performance details for the 4 MOE Outcomes. Matrix 5 provides performance details for Supplemental Education Grant, Matrix 6 provides details for Ebeye Special Needs (ESN), Matrix 7 provides details for National Scholarship Board (NSB), Matrix 8 provides details for the National Training Council (NTC) and Matrix 9 for the 4 Atoll Feeding Program. CMI is the last section of the MOE portfolio. The CMI performance details are identified in that section of the Portfolio. The Outcomes in each matrix are broken down into Output Groups. The Output Groups directly relate to the MOE priority areas as identified by MOE staff, principals and teachers, or the relevant agency heads. Each Output Group consists of a series of Outputs. The outputs are the core elements of the Output Group, and as an “Output Group”, support the Outcome and link to the Objective Area. Priority activities, staff responsible for implementation and impacts and measurements/targets are identified for each Output. Chart 6 illustrates the hierarchical relationship among Outputs, Output Groups, Outcomes and Objective Areas.

Chart 6 : Hierarchy of Outputs, Output Groups, Outcomes and Objective Area

Objective Area Outcome Output Group Output

II. Annual Performance Measures for MOE Outcomes

Measuring performance is a critical function of performance budgeting. During FY04 MOE performance focused on output measurements. In FY05 measurement in MOE continued to focus on outputs, but also the impacts. The reorganization of the MOE sector portfolio budget in FY05 helped to shift the performance focus away from outputs and towards impacts. This reorganization was also intended to integrate the infrastructure portfolio more closely with the MOE Outcome portfolio. Beginning in FY06 and continuing in FY07 the MOE sector portfolio budget also included the Supplemental Education Grant (SEG) and the Ebeye Special Needs Grant (ESN). The outputs and funding for both of the grants continues to be cross-walked with the MOE outputs funded through Compact, General Funds and other funding sources.

During FY07 MOE performance measurements continued to focus on impacts, with a lesser focus on output measurements. This will continue through FY08. Efficiency and effectiveness measures are applied where applicable. In some cases baseline data was verified so that impacts, efficiency and effectiveness measures were accurate. MOE has established FY04 as a baseline year.

In addition to the annual performance measures found in this section, each performance matrix includes impacts directly associated with each output. Efficiency and effectiveness measures are included where relevant. The measures are designed to assist MOE managers develop work plans for day-to-day management. The measurements provide a focal point for managers as they activities and tasks that support

07/12/07 MOE FY08 Portfolio Budget Document Page 10 the Output. The principal intent is for managers and staff to increase their knowledge as to the impacts (benefits or lack of benefit) associated with their work (performance). The subsequent intent is for these measures to be associated, or ‘rolled up” into the annual performance measures, linking the Outputs to the MOE Outcomes.

The “roll up” of measures leads to the use of “two tiers” of indicators. The first tier is used for day-to-day workplace management. This first tier is then “rolled up” for reporting purposes to measure performance and overall impacts of implementing activities and completing Outputs.

A. Indicator Tables

Data for annual performance measurement for MOE Outcomes 1-3 is presented in Tables 2-24 (below). These indicator areas were selected for monitoring by JEMFAC in August 2004. The data is focused in several important areas including student populations, enrollment, student/teacher ratio, school/teacher ratio student performance, dropout rates and attendance. Data is collected from schools on a quarterly basis (9 week reports and school PBB reports). Reporting against the measures in Tables 2-24 allows MOE to demonstrate performance with regard to the implementation of outputs and obtaining results (Outcomes).

Table 2: Number of schools by Grade Level & Total Students (disaggregated by sex) (DOI 1, 9) 2004-2005 School Year 2005-2006 School Year Level Type Number # Students Boys Girls Number # Students Boys* Girls* Elementary Public 75 8140 4326 4313 3827 76 9233 4903 Private 24 2561 1187 1248 1313 25 2650 1298 Secondary Public 5 1786 841 904 882 6 2083 1048 Private 13 1232 703 619 613 13 1153 580 Table 2

Table 3: Number of Primary and Secondary Schools by Area in RMI (DOI 1,10) 2004-2005 School Year 2005-2006School Year Area Primary % Secondary % Primary % Secondary % Schools Schools Schools Schools Majuro 20 20% 9 50% 21 22% 9 40% Ebeye 6 6% 6 30% 9 9% 10 43% All others 74 74% 3 20% 68 69% 4 17% Total 100 100% 18 100% 98 100% 23 100% Table 3

Table 4: Gross Enrollment Ratios for Primary and Secondary Schools (DOI 9) (% School Age population attending School) School Type 2000-01 2001-02 2002-03 2003-04 2004-05 2005-06 Primary 98.2 98.8 101.6 91.8 92.6 103.5% Secondary 50.3 48.3 51.9 43.8 45.5 48.7%

Total Primary and Secondary 84.7 81.2 84.0 73.2 74.3 83.4% Table 4: Based on EPPSO 2001 RMI Statistical Abstract (2004 projection)

Table 5: Dropout Rate by Grade Level and Gender (DOI 10, 12,14) (Dropout Rate by Grade Level & Gender/Completion/Graduation Rate for 8th&12th Graders) Grades 2003-04 Males 2003-04 2004-05 Males 2004-05 2005-06 Males 2005-06 Females Females Females 1-8* 23% 16% 23% 23% 6.6% 3.1% 9-12** 39.7% 40.6% 37.5% 37.1% 11.1% 12.5% Table 5 * Over 20 % children leave the elementary schools before reaching the 8th grade. **If we take into consideration the problem of dropouts and refusal for admission due to inadequate classroom space, less than 25% of the students enrolled in grade 1 were in a position to complete high school level education.

07/12/07 MOE FY08 Portfolio Budget Document Page 11

Table 6: Primary Grades Dropout Rate 1990, 1995-2006 (DOI 12) Year Started Year To Number Students Number (%) Dropout Rate (%) Grade 1 Reach Grade 8 Reached Grade 8 Both Sexes 1989-1990 1996-1997 1,863 1,326 (71.2%) 28.8 1994-1995 2001-2002 1,993 1,556 (78%) 21.9 1995-1996 2002-2003 1,657 1,317 (79%) 20.5 1996-1997 2003-2004 1,657 1,339 (80.8%) 19.2 1997-1998 2004-2005 1,599 1,210 (75.6%) 24.3 1998-1999 2005-2006 1321 1046 (79%) 20.9 Males 1989-1990 1996-1997 972 633 (65%) 34.9 1994-1995 2001-2002 1,034 774 (74%) 25.1 1995-1996 2002-2003 851 656 (77%) 22.9 1996-1997 2003-2004 851 653 (68.7%) 23.3 1997-1998 2004-2005 851 639 (75.1%) 24.9 1998-1999 2005-2006 697 541 (77.4%) 22.6 Females 1989-1990 1996-1997 891 693 (77.8%) 22.2 1994-1995 2001-2002 959 782 (81.5%) 18.5 1995-1996 2002-2003 806 661 (82%) 18.0 1996-1997 2003-2004 806 678 (84%) 15.9 1997-1998 2004-2005 748 573 (76.6%) 23.3 1998-1999 2005-2006 624 505 (80.1%) 19.9 Table 6

Table 7: Secondary Grades Dropout Rate 1990, 1998-2005 1997 (DOI 12) Year Started Year To Number Students Number (%) Dropout Rate (%) Grade 9 Reach Grade 12 Reached Grade 12 Both Sexes 1989-1990 1992-1993 711 390 (54.8%) 45.1 1997-1998 2000-2001 901 473 (52.4%) 47.5 1998-1999 2001-2002 963 511 (53%) 46.9 1999-2000 2002-2003 930 536 (57.6%) 38.8 2000-2001 2003-2004 968 579 (59.8%) 40.0 2001-2002 2004-2005 1015 636 (62.6%) 37.3 2002-2003 2005-2006 1032 571(55.3%) 44.7 Males 1989-1990 1992-1993 346 199 (57.5%) 42.5 1997-1998 2000-2001 462 238 (51.5%) 48.5 1998-1999 2001-2002 483 265 (54.8%) 45.1 1999-2000 2002-2003 434 266 (61.2%) 38.7 2000-2001 2003-2004 453 273 (60.3%) 39.7 2001-2002 2004-2005 506 316 (62.4%) 37.5 2002-2003 2005-2006 517 279(53.9%) 46.1 Females 1989-1990 1992-1993 365 191 (52.3%) 47.7 1997-1998 2000-2001 439 235 (53.5%) 46.5 1998-1999 2001-2002 480 246 (51.2%) 48.8 1999-2000 2002-2003 474 270 (57%) 43.0 2000-2001 2003-2004 515 306 (59.4%) 40.6 2001-2002 2004-2005 509 320 (62.8%) 37.1 2002-2003 2005-2006 515 292(56.6%) 43.4 Table 7

Table 8: Student/Teacher and Teacher/School Ratio by School Management Type (DOI 7, 6) (Teachers by Grade Level DOI 5) Type Grade Level 2004-2005 2005-2006 School Number Teacher/ Student/ Number Teacher/ Student/ Schools School Teacher Schools School Teacher Public Primary 75 7.76 14.1 76 9.3 13 Secondary 5 18.2 19.61 6 17.2 20.2

07/12/07 MOE FY08 Portfolio Budget Document Page 12

Private Primary 25 7.56 14.72 24 5.8 18.9 Secondary 13 9.53 13.94 14 8.9 9.3 Table 8

Table 9: Student/Teacher Ratio by Geographic Area/All Schools (DOI 7) Area Grade Level Student/Teacher Ratio 2003- Student/Teacher Student/Teacher 04 (All Schools) Ratio 2004-05* Ratio 2005-06 Majuro Primary 17.8 18.3 16.3 Secondary 13.8 18.7 12.9 Ebeye Primary 18.4 21.1 18.1 Secondary 16.9 26.6 13.5 All others Primary 12.3 11.14 11.1 Secondary 19.4 10.5 20.9 Table 9 *Because of isolated and thinly populated islands/islets all schools have multi-grade classes (8 grades in Elementary Schools), the number of students in a majority of schools varies from 5-50. and the number of teachers varies from 1-5. To teach one grade only at one time is not possible. In such schools, students of 3-4 grades are combined in one class and a teacher resorts to multi-grade teaching. SY 04-05 ratios are not inclusive of private schools. SY 2005-2006 information now includes private schools.

Table 10: Teacher/School Ratio by Geographic Area/All Schools (DOI 6) Area Grade Level Teacher/School Teacher/School Teacher/School Ratio 2003-04 Ratio 2004-05 Ratio 2005-06 Majuro Primary 13.2 19.8 14.3 Secondary 16.3 26.0 14.4 Ebeye Primary 15.2 20.0 13.8 Secondary 8.4 5 8.2 All others Primary 6.1 5.5 6.9 Secondary 13 16.5 8.5 Table 10: SY 04-05 ratios are not inclusive of private schools. SY 2005-2006 information now includes private schools.

Table 11: Number of Teachers by Grade Level & School Management Type (DOI 6) Area Grade Level Number Teachers 2003-04 Number Teacher 2004-05 Number Teacher 2005-06 All Areas Primary 695 705 850 Outer Islands Primary 333 448 435 All Areas Secondary 87 102 103 All Areas Secondary 124 124 124 Table 11:

Table 12: Number of staff by education level (DOI 4) Degree 2004-2005 2005-2006 Female Male Total Female Male Total Associates 83 187 270 100 160 260 Bachelors 32 22 54 34 21 55 HS Diploma 176 198 374 141 146 287 Masters 2 4 6 2 5 7 None 6 5 11 84 57 141 Total 299 416 715 361 381 750 Table 12: * MOE Personnel is still working on the update for the school year 2005-2006

Table 13: Per Pupil Expenditure (DOI 17) Type Grade Level 2004-2005 2005-2006 School Total Total Per Pupil Total Total Per Pupil Students Expenditure Expenditure Students Expenditure Expenditure Public Primary 8677 $5,211,911 $600.66 9083 $15,294,401 $1,684.00 Secondary 1452 $1,683,777 $1,159.63 1938 $4,981,709 $2,341.00

07/12/07 MOE FY08 Portfolio Budget Document Page 13

Private Primary 2783 2597 0 0 Secondary 1729 1079 0 0 Total 10129 $6,895,768 $680.78 11021 $20,276,110 $1839.77 Public Total 24770 25718 Table 13

Table 14: Public and Private Primary Schools, Teachers and Students by location: 2005-06 (DOI 2) Public Private* Atoll Students Students Schools Teachers Schools Teachers Boys Girls Total Boys Girls Total Ailinglaplap 8 51 296 262 558 1 1 4 2 6 Ailuk 2 12 40 40 80 1 3 26 16 42 Arno 10 49 310 281 591 2 7 51 44 95 Aur 2 13 68 58 126 0 0 N/A N/A N/A Ebon 3 20 104 82 186 0 0 N/A N/A N/A Enewetak 1 11 95 122 217 0 0 N/A N/A N/A Jabat 1 6 10 14 24 0 0 N/A N/A N/A Jaluit 7 39 233 159 392 2 7 47 53 100 Kili 2 10 118 107 225 0 0 N/A N/A N/A Kwajalein 4 83 677 589 1266 5 41 469 514 983 Lae 1 9 67 50 117 0 0 N/A N/A N/A Lib 1 6 23 32 55 0 0 N/A N/A N/A Likiep 3 23 91 68 159 0 0 N/A N/A N/A Majuro 9 224 1903 1663 3566 12 77 665 685 1350 Maloelap 5 29 129 118 247 0 0 N/A N/A N/A Mejit 1 11 48 52 100 0 0 N/A N/A N/A Mili 5 31 139 137 276 0 0 N/A N/A N/A Namdrik 1 10 109 77 186 0 0 N/A N/A N/A Namu 4 24 121 119 240 0 0 N/A N/A N/A Ronglap 1 8 67 59 126 0 0 N/A N/A N/A Ujae 1 11 74 60 134 0 0 N/A N/A N/A Utrik 1 7 62 75 137 0 0 N/A N/A N/A Wotje 2 17 102 91 193 1 4 36 38 74 Wotho 1 6 17 15 32 0 0 N/A N/A N/A Total 76 710 4,903 4,330 9,233 24 140 1,298 1,352 2,650 Table 14

Table 15: Public and Private Secondary Schools, Teachers and Students by location: 2005-06 (DOI 2) Area School Schools Public Teacher Boys Girls Total Private Teacher Boys Girls Total Ailinglaplap 0 0 0 1 4 17 7 24 Jaluit 1 17 177 143 320 0 0 0 0 0 Kwajalein 1 7 72 107 179 5 42 231 252 483 Majuro 0 0 0 0 0 1 17 7 24 Wotje 3 66 620 621 1,242 7 78 315 307 622 Maloelap 1 13 179 164 342 0 0 0 0 0 Total 6 103 1048 1035 2,083 14 124 580 573 1,153 Table 15

Table 16: Proficiency Level Pacific Islands Literacy Test (4th Grade): % Students “At Risk” (DOI 11) (Number of students achieving proficiency for selected tests DOI 11) 2002 (All 2002 Public 2002 Private 2004 (All 2006 Public 2006 Private Subject Schools) Schools Schools Schools) Schools Schools English 57% 64% 34% 67% 68% 33% Boys 61.2% Boys 53% Girls 53% Girls 60% Marshallese 49% 50% 44% 62% 57% 37%

07/12/07 MOE FY08 Portfolio Budget Document Page 14

Boys 51.8% Boys 44% Girls 45.1% Girls 53% Numeracy 73% 80% 50% 70% 75% 43% Boys 73.8% Boys 67% Girls 72.6% Girls 68%) Table 16

Table 17: Number students Qualifying for High School (Passed High School Entrance Exam) (DOI 11) Year Number Test Takers Number Total passed Number Girls Passed Number Boys Passed 2003-04 1328 733 392 341 2004-05 1,138 629 315 314 2005-06 1,237 875 406 469

Table 17 *All students from Likiep, Woja(A), Coop, St. Thomas, Mejatto, Enejellar, St. Paul, Woja SDA and Jabnoden Elementary schools qualified whereas not a single student from 23 elementary schools qualified. Performance of private schools was relatively better. **In 2004-2005, a cut-off score of 70 was instituted for entry into regular 9th grade classes. The numbers reported reflect only those who met the cut off score. Other students who did not make the cut off score were also admitted but into a Pre9 Program also established in the same school year. ***The numbers above indicate the number of students who will be admitted to the public high schools in 2006-2007

Table 18: Number enrolled/graduated in Various AA Degree Courses at CMI (Student Enrollment in local IHE/DOI 17 & IHE Graduates/DOI 18)) Course Year Number Enrolled Number Graduated Percentage Pass Male Female Total Male Female Total Male Female Total Accounting 95/96-2001/02 111 81 192 7 8 15 6.3 9.9 7.8 Business Admin. 2001/02-02/03 238 254 492 18 15 33 7.6 5.9 6.7 Computer Sc. 95/96-2001/02 263 222 485 30 10 40 11.4 4.5 8.2 Engineering/Arch 96/97-2002/03 128 0 128 19 0 19 14.8 0 14.8 Education 95/96-2002/03 445 371 816 89 42 131 20 11.3 16.1 Liberal Arts 95/96-2002/03 572 471 1043 49 46 95 8.6 14.6 9.1 Management 95/96-2001/02 70 40 110 11 3 14 15.7 7.5 12.7 Nursing 95/96-2002/03 321 454 775 25 46 71 7.8 10.1 9.2 Office Admin. 96/97-2001-02 0 33 33 0 8 8 0 24.2 24.2 All Nine Courses Up to 2002-03 2148 1926 4074 248 178 426 11.5 9.2 10.5 Table 18: * To be updated by CMI during this coming school year

Table 19: Number enrolled/graduated at RMI-USP Joint Program (Preliminary & Foundation Courses) Year Students Enrolled Student Passed Pass Percentage Male Female Total Male Female Total Male Female Total 1996 39 32 71 23 13 36 59 41 51 1997 47 31 78 29 19 48 62 61 62 1998 48 44 92 28 13 41 58 30 45 1999 28 26 54 15 14 29 54 54 54 2000 28 37 65 16 20 36 57 54 55 2001 19 30 49 15 22 37 79 73 76 2002 37 33 70 30 28 58 81 85 83 2003 34 38 72 30 28 58 88 74 81 Table 19: * To be updated by USP this coming school year

07/12/07 MOE FY08 Portfolio Budget Document Page 15

Table 20: Total Enrollment in Primary and Secondary Schools by Grade and Sex in RMI: 1989-90 to 2005-06 Year Primary Schools Secondary Schools Grand 1st 2nd 3rd 4th 5th 6th 7th 8th Total 9th 10th 11th 12th Total Total Both Sexes 1990\91 1,782 1,493 1,525 1,430 1,358 1,183 1,132 1,078 10,981 673 652 459 359 2,143 13,124 1991\92 2,515 1,436 1,623 1,469 1,461 1,356 1,175 1,213 12,248 813 584 443 375 2,215 14,463 1992\93 1,996 1,766 1,452 1,624 1,513 1,400 1,306 1,180 12,237 854 622 511 390 2,377 14,614 1993\94 2,129 1,725 1,665 1,463 1,585 1,376 1,351 1,272 12,566 865 646 548 423 2,482 15,048 1994\95 1,993 1,894 1,683 1,679 1,446 1,521 1,339 1,332 12,887 893 614 464 429 2,400 15,287 1995\96 1,657 1,580 1,661 1,716 1,522 1,520 1,233 1,328 12,217 879 709 507 415 2,510 14,727 1996\97 1,657 1,578 1,658 1,715 1,519 1,516 1,292 1,326 12,261 879 713 507 415 2,514 14,775 1997\98 1,599 1,349 1,474 1,625 1,657 1,534 1,444 1,380 12,062 901 645 580 436 2,562 14,624 1998\99 1,435 1,389 1,536 1,499 1,614 1,576 1,436 1,582 12,067 963 702 504 498 2,667 14,734 1999\00 1,394 1,339 1,396 1,420 1,477 1,530 1,474 1,353 11,383 908 699 572 407 2,586 13,969 2000-01 1,433 1,241 1,273 1,389 1,420 1,478 1,439 1,430 11,103 968 787 625 473 2,853 13,956 2001-02 1,591 1,390 1,361 1,371 1,517 1,527 1,488 1,556 11,801 1,015 832 626 511 2,984 14,785 2002-03 1,504 1,287 1,286 1,242 1,039 1,244 1,322 1,317 10,241 1,032 850 704 556 3,242 13,388 2003-04 1,696 1,439 1,279 1,345 1,226 1,292 1,326 1,339 10,942 1,003 869 732 579 3,181 14,123 2004-05 1,734 1,361 1,342 1,215 1,277 1,126 1,072 1,157 10,284 1,025 831 626 549 3,031 13,315 2005-06 1,596 1,619 1,381 1,277 1,234 1,163 1,088 1,112 10,470 981 846 806 603 3,236 13,706

Males 1990\91 893 765 800 709 690 605 610 513 5,585 326 315 228 175 1,044 6,629 1991\92 1,324 744 874 789 748 693 590 632 6,394 399 268 222 191 1,080 7,474 1992\93 1,026 937 730 842 741 698 654 592 6,220 445 305 248 199 1,197 7,417 1993\94 1,106 875 860 751 794 700 708 620 6,414 443 314 259 208 1,224 7,638 1994\95 1,034 970 850 864 761 757 696 686 6,618 437 304 221 217 1,179 7,797 1995\96 851 846 836 869 769 778 610 633 6,192 452 338 242 227 1,259 7,451 1996\97 851 845 836 868 766 776 610 633 6,185 452 338 242 227 1,259 7,444 1997\98 851 606 782 822 861 799 759 689 6,169 462 309 280 200 1,251 7,420 1998\99 697 741 773 808 831 796 710 794 6,150 483 350 269 240 1,342 7,492 1999\00 732 697 757 730 778 779 742 663 5,878 434 339 294 214 1,281 7,159 2000-01 712 629 655 782 693 787 736 700 5,694 453 399 301 238 1,391 7,085 2001-02 835 727 720 721 873 762 792 774 6,204 506 413 303 265 1,487 7,691 2002-03 801 648 626 667 675 670 662 656 5,405 517 431 328 266 1,542 6,947 2003-04 900 767 634 701 665 668 713 653 5,701 502 440 354 273 1,569 7,270 2004-05 906 722 730 617 634 603 562 598 5,372 492 429 320 289 1,530 6,902 2005-06 794 839 748 684 620 586 564 604 5,439 491 423 414 300 1,628 7,067

Females 1990\91 889 728 725 721 668 578 522 565 5,396 347 337 231 184 1,099 6,495 1991\92 1,191 692 749 680 713 663 585 581 5,854 414 316 221 184 1,135 6,989 1992\93 970 829 722 782 772 702 652 588 6,017 409 317 263 191 1,180 7,197 1993\94 1,023 850 805 712 791 676 643 652 6,152 422 332 289 215 1,258 7,410 1994\95 959 924 833 815 685 764 643 646 6,269 456 310 243 212 1,221 7,490 1995\96 806 734 825 847 753 742 623 695 6,025 427 371 265 188 1,251 7,276 1996\97 806 733 822 847 753 740 682 693 6,076 427 375 265 188 1,255 7,331 1997\98 748 743 692 803 796 735 685 691 5,893 439 336 300 236 1,311 7,204 1998\99 738 648 763 691 783 780 726 788 5,917 480 352 235 258 1,325 7,242 1999\00 662 642 639 690 699 751 732 690 5,505 474 360 278 193 1,305 6,810 2000-01 721 612 655 782 698 787 736 700 5,691 515 388 324 235 1,462 7,153 2001-02 756 663 641 650 644 765 696 782 5,597 509 419 322 246 1,496 7,093 2002-03 703 639 660 575 591 574 660 661 5,063 515 419 376 290 1,600 6,663 2003-04 796 672 645 644 561 624 613 686 5,241 499 429 378 306 1,612 6,853 2004-05 828 639 612 598 643 523 510 559 4,912 533 402 306 260 1,501 6,413 2005-06 802 780 633 593 614 577 524 508 5,031 490 423 392 303 1,608 6,639 Table 20:

07/12/07 MOE FY08 Portfolio Budget Document Page 16

Table 21: School operating half-day sessions Year Number of schools 2002 – 2003 1 2003 – 2004 1 2004 - 2005 1 2005-2006 1 Table 21

Table 22: Base Population of School Age Groups* Year Age 4 Age 5 Age 6-13 Age 14-18 2004 1,039 1,039 11,886 7,501 2005 1,039 1,039 11,886 7,501 2006 1,275 1,275 10,203 6,640 Table 22: *Numbers are approximately the same based on the EPPSO projection from the 1999 Census.

Table 23: Number/percent of 8th grade completers going to high school (DOI 13) Year 8th Grade Completers/Gender To high school Not to high school Male Female Total # to HS % to HS # not to HS % not to HS 2004-2005 600 557 1157 905 78.20% 252 21.80% 2005-2006 540 505 1045 992 95% 53 5% Table 23

Table 24: Number parent involvement activities per year by school (DOI 16) (Confirm with PREL)

School Cluster Cluster Cluster Total largest largest largest largest Total % of 1 2 3 Parents #meeting #meeting #meeting #meeting individual parents parents Parents Parents attend C1 attend C2 attend C3 School Parents attending Wide attended meetings Aerok ES 42 44 30 116 Ajeltake ES 276 158 100 534 146 29 42 217 41% Aur ES 62 34 24 120 0% Bikarej ES 48 48 Ebeye ES 978 634 540 2152 48 NA 41 89 4% Ejit ES 74 52 6 132 21 21 16% Enekoien 22 12 12 46 0 0% ES Enewa ES 54 16 2 72 23 23 32% Imroj ES 56 54 28 138 32 32 23% Jabwan ES 34 26 32 92 Jah ES 6 6 Kapen ES 58 4 62 62 62 100% Kilinge ES 90 56 28 174 Kili ES 312 17 21 76 114 37% Lae ES 120 72 48 240 19 17 30 23 89 37% Laura ES 424 274 162 860 57 66 132 255 30% Laura HS 92 92 Majkin ES 72 46 42 160 48 48 30% Majuro 546 568 1114 59 63 166 288 26% MMS Matolen ES 76 20 20 26% Mejel ES 60 15 15 25% Mejrirok ES 60 24 24 40% Nallo ES 112 22 22 20% Namdrik ES 190 118 70 378 31 38 69 18%

07/12/07 MOE FY08 Portfolio Budget Document Page 17

Table 24: Number parent involvement activities per year by school (DOI 16) (Confirm with PREL)

School Cluster Cluster Cluster Total largest largest largest largest Total % of 1 2 3 Parents #meeting #meeting #meeting #meeting individual parents parents Parents Parents attend C1 attend C2 attend C3 School Parents attending Wide attended meetings Rairok ES 474 440 914 75 75 8% Rita ES 1398 65 85 59 209 15% Tobal ES 60 36 34 130 0 0% Toka ES 76 36 30 142 0 0% Ujae ES 36 34 27 35 132 Ulien ES 66 36 24 126 0 0% Uliga ES 374 332 706 0 0% Wodmej ES 42 24 8 74 0 0% Woja ES A 160 106 64 330 50 50 15% Woja ES M 156 104 240 500 55 55 11% Table 24: * Numbers are based on the cluster PTA project conducted by PREL Office.

Textbook Inventory for schools in Majuro is available through the MIS section of MOE.

07/12/07 MOE FY08 Portfolio Budget Document Page 18

III. MOE Outcome Matrix

Description of the Outcome Matrixes

The Outcome matrixes have been redesigned for FY08. The matrixes include the three MOE Outcomes, the Supplemental Education Grant, ESN Grant, National Scholarship Board, National Training Council and the 4 Atoll Feeding Program.

The Output is stated at the top of the left column. Priority Activities for the Output are listed directly below the Output. Effort focused on stating concise and measurable Priority Activities as opposed to broad longer term statements. This will improve reporting. Reporting should be more consistent using progress of the priority activities and comparing and contrasting progress across quarters and across annual reports with regard to the MOE annual indicators. The goal is to “filter” the reporting – reporting only on progress and how this progress relates to implementation of the Outputs and Outcomes as measured by the MOE annual indicators.

In the right column the listing of measures is replaced with a listing of staff responsibility for activities coordination and a “mini” line item budget.

A staff member is assigned for each activity. The assignment is listed by Priority Activity. If there is need for coordination with other departments within MOE (or outside of MOE including schools) this is also identified. This promotes accountability and provides a source for ownership of MOE Outputs and Priority Activities.

The mini-line item budget is included for each Output. It is initially based on best estimates of what it will cost to conduct the priority activities AND all other supporting activities for the output. This is finalized after the Budget Circular is received from Ministry of Finance (MOF) and final budget allocations are made by MOE.

The development of mini line item budget for each output leads to the development of the MOE line item budget (adding all mini line item budgets together). By estimating costs for each output PRIOR to receiving the budget envelope MOE is better able to allocate actual funding for Outputs, as opposed to plugging figures.

Finally the “impacts” of implementing the Priority Activities and the Output are stated. The goal is to link the Output through the measures (inside the matrix) to the MOE annual indicators.

07/12/07 MOE FY08 Portfolio Budget Document Page 19

III. Objective Area: Curriculum Development

A. Outcome 1: To Continue to Improve the Curriculum at all Levels of Education in the RMI

1. MOE Outcome 1 Performance Matrix

Matrix 1 provides details for MOE Outcome 1 in FY08.

Curriculum development cuts across all levels of education. Due to the crosscutting nature of curriculum development funding for some outputs in Matrix 1 are linked to outputs funded by the Supplemental Education Grant (SEG) and the Ebeye Special Needs Grant (ESN). This information is cross-referenced as necessary.

Matrix 1: Performance Information for MOE Outcome 1 Outcome 1: To Continue to Improve the Curriculum at all Levels of Education in the RMI Output Group 1.1 – Textbook and Supplies ($1,331,432) Output 1.1.1 (Elementary Textbook Committee) Responsibility for Activities/Coordination within MOE and schools Identification and purchase of textbooks and curriculum materials for Activity 1 – Textbook Committee and School Principals elementary education ($722,751) Activity 2 -- Textbook Committee and School Principals Activity 3 -- Textbook Committee and School Principals Priority Activities 1. Individual elementary schools will be given a budget for replacement Mini Line Item Budget books and additional enrollment, this includes purchase of 1.1.1 G Fund SEG 07 ESN Totals consumables (English & Math workbooks) for lower elementary, Salary M 10,501 10,501 schools would provide need assessment Fringe M 1,102 1,102 2. Development and production of MLA materials, develop books, edit Textbooks 0 500,000 27,033 527,033 and print books (what is cost effective) using SEG print shop Curriculum 3. Professional development materials/resources that come with the Materials 0 108,485 27,233 135,718 textbooks to be budgeted for (with textbooks), separate from Instructional professional development budget Service Center 60,000 60,000 Status Secondary Textbooks/Materials as at July 1, 2007 Totals 11,603 668,485 54,266 734,354 SEG funds have been used to purchase ELA textbook (Harcourt Moving Into English) for Grade K-5 for all primary schools and Harcourt Elements of Impact Literature for Majuro Middle School and Mifflin Math textbooks for grade K 9 Improve availability of teaching materials (textbooks), student enrollment to 3 and 6 to 8. Compact Funds under this Outcome are used to purchase ratio and students results. Math textbooks for grade 4 and 5 to complete math series for all primary schools. Both the ELA and Math textbooks have arrived and will be distributed for school use beginning in June 2007. Cross Reference ƒ SEG Outputs 5.1.1, 5.1.2 and 5.1.5 ƒ ESN Output 6.1.1 Output 1.1.2 (Secondary Textbook Committee) Responsibility for Activities/Coordination within MOE and schools Identification and purchase of textbooks and curriculum materials for Activity 1 – Textbook Committee and School Principals secondary education ($593,320) Activity 2 -- Textbook Committee and School Principals Activity 3 -- Textbook Committee and School Principals Priority Activities Activity 4 -- Textbook Committee and School Principals 1. Individual high schools will be given a budget for replacement books and additional enrollment Mini Line Item Budget 2. For core subject textbooks purchased in 3 previous years purchase 1.1.2 G Fund SEG 07 ESN PRIDE Totals supplemental materials related to core textbooks Salary M 3,401 3,401 3. Prioritize and purchase textbooks and materials for elective subjects in Fringe M 357 357 the 5 high schools (depending on $$) Textbooks 0 200,000 27,033 155,000 382,033 4. Professional development materials/resources that come with the Curriculum 0 textbooks should be budgeted for (with textbooks, keep separate from Materials 164,253 27,034 0 191,287 Professional Development) Instructional

Service Status Secondary Textbooks/Materials as at July 1, 2007 Center 0 20,000 0 0 20,000 The initial priority has been given to the core subjects of Math, English, Science and Social Studies. Additional funding supports the elective courses Totals 3,758 384,253 54,067 155,000 597,078 and other developmental resources that are incorporated in the secondary curriculum (i.e. music, career education, aquaculture and traditional skills). Impact Detailed plans are being developed with the principals based on each 9 Improve the textbooks/student enrollment ratio school’s unique offerings and priorities as per their curriculum. Cross Reference ƒ SEG Outputs 5.1.3, 5.1.4 and 5.1.5 ƒ ESN Output 6.1.1

07/12/07 MOE FY08 Portfolio Budget Document Page 20

Output Group 1.2 – Curriculum Alignment and Implementation ($4,863,503) Output 1.2.1(Secondary/Vocational Education) Responsible for Activities/Coordination with MOE Curriculum alignment for Northern Islands High School for the following Activity 1: Allison, Voc. Dept. Chairman, Proc/Supply and textbook curriculum: ($377,479) committee, Principal & V-Principal. Activity 2: Chairpersons for English, Math, Science and Social Studies, Allison, 9th grade: Marshallese Studies (1) Math (2) English (2) Science (1) S Textbook Committee, Proc. & Supplies, Principal Vice Principal Studies (1) Agriculture (1) Activity 3: Sue Mori, Allison, Secretary of MOE, PSC, Principal/ V-Principal 10th grade: Marshallese Studies (1) Math (2) English (2) Science (1) S. Activity 4: same as activity 3 Studies (1), Computer (1) Agriculture (1) Activity5: Allison, Voc. Ed. Chairman, Principal/V-Principal 11th grade: Marshallese Studies (1) Math (2) English (2) Science (1) S. Activity 6: MOE IT Dept., Allison,Larul Heine, Principal and V-Principal Studies (1), Computer (1) Traditional/Cultural Skills (1) Activity 7: Allison, Sci. Dept. Chairperson, Principal/ V-Principal, 12th grade: Marshallese Studies (1) Math (2) English (2) Science (1) S. Activity 8 : Allison and Principal Studies (1), Computer (1) Construction/(Voc ED) (1) Mini Line item budget Priority Activities 1.2.1 Compact Totals 1. Identify and purchase books for computers identify and select books Salary E 77,000 77,000 for construction and agriculture. Salary M 206,161 206,161 2. If possible purchase (budget constraints) additional books for English Fringe E 8,085 8,085 Math and Science and new books for S. Studies Fringe M 21,647 21,647 3. Identify and hire one male teacher for traditional cultural skills class Night Differential 1586 1586 4. Identify and hire one MLA teacher Travel D 2000 2000 5. Identify and purchase hands on training materials Equipment 10,000 10,000 6. Expand internet access for students (establish student use policy) Computer/Office 7. Implement teacher academy Supplies 2000 2000 8. Implement Health academy Supplies &

Materials (other) 18,000 18,000 Communication 4000 4000 POL 2000 2000 Freight 6000 6000 Repairs 6000 6000 Rental 3000 3000 Printing 3000 3000 Other Charges 7,000 7,000 Totals 377,479 377,479

Impact 9 Improve student performance 9 Improve student readiness for additional education or workforce Output 1.2.2 (Secondary/Vocational Education) Responsible for Activities Curriculum alignment for Jaluit High School for the following curriculum: Activity 1 -- Principals, Dept. Chairpersons, Sr. Dorothy, Asst. Sec. ($432,633) Activity 2 -- Principals, Dept. Chairpersons, Sr. Dorothy, Asst. Sec. Activity 3 -- Principals, Dept. Chairpersons, Sr. Dorothy, Asst. Sec. 9th grade: Marshallese Studies (1) Math (1) English (1) Science (1) Social Activity 4 -- Principals, Dept. Chairpersons, Sr. Dorothy, Asst. Sec. Studies (1) Life skills (1) Activity 5 -- Principals, Dept. Chairpersons, Sr. Dorothy, Asst. Sec. 10th grade: Math (1) English (1) Science/health (1) S. Studies (1), Activity 6 -- Principals, Dept. Chairpersons, Sr. Dorothy, Asst. Sec. Computer (1) Life Skills (1) PE (1) Activity 7 -- Principals, Dept. Chairpersons, Sr. Dorothy, Asst. Sec. 11th grade: Math (1) English (1) Science/health (1) S. Studies (1), Activity 8 -- Principals, Dept. Chairpersons, Sr. Dorothy, Asst. Sec. Woodworking (E), Construction (E), Cooking (E) Sewing (E) Agriculture (E) Aquaculture (E) --Select 2 electives Mini Line item budget 12th grade: English (1) Math (1) Science (1) S. Studies (1), Computer (1) 1.2.2 Compact Total Woodworking (E), Construction (E), Cooking (E) Sewing (E) Agriculture (E) Salary M 288,683 288,683 Aquaculture (E) --Select 1 elective Fringe M 30,312 30,312 Salary E 73,000 73,000 Priority Activities Fringe E 7,665 7665 1. Purchase books for Social Studies and vocational courses Night Differential 3,223 3,223 (construction, agriculture, cooking, sewing) Travel D 5,000 5,000 2. Develop/Purchase Marshallese studies materials Equipment 5,000 5,000 3. Identify and purchase health instructional materials Supplies & 4. Identify and hire teachers for Marshallese studies, aquaculture, Materials 12,000 12,000 agriculture, woodworking, sewing, Communications 750 750 5. Identify and purchase equipment including sewing machines and Freight 5,000 5,000 materials/tools for sewing (no new materials for over 10 years) 6. Identify and purchase hands on training materials and PE equipment POL 2,000 2,000 and facilities Totals 432,633 432,633 7. Expand internet access for students (establish student use policy) 8. Purchase computers for teachers (CD Roms and other instructional Impact materials can be viewed) 9 Improve student performance 9. Implement teacher academy 9 Improve student readiness for additional education or workforce 10. Implement Health academy

07/12/07 MOE FY08 Portfolio Budget Document Page 21

Output 1.2.3 (Secondary/Vocational Education) Responsible for Activities/Coordination with MOE Curriculum alignment for Marshall Islands High School for the following Activity 1- Principal, NVTI Director, Voc.Ed. Chair/Career counselor curriculum: ($1,011,302) Activity 2- Principal, Career counselor/Health Academy teacher Activity 3- Principal, Career counselor/Teacher Academy teacher 9th grade: Marshallese Studies (1) Pre-Algebra (1) English/Reading (1) Activity 4- MOE Personnel/Public Service Commission English/Composition (1) Health/PE (1) Automotive (E), Woodworking (E) Activity 5- Principal/NVTI Director, MOE/MOF Hospitaltiy (E) Sewing (E) Business (E) Electives are attended on a rotating Activity 6- Principal/NVTI Director, MOE/MOF quarterly basis by all students in grade 9 Activity 7- Principal/MOE/MOF Activity 8- Principal/Career counselor/Assistant Secretary Vocational Ed. 10th grade: Algebra-1 (1) English/Reading (1) English/Composition (1) Life Science/Biology (1) World Geography (1) Music (E) First Aid (E) PE (E) Mini Line item budget Computer (E) attend on quarterly basis 1.2.3 Compact SEG 07 Totals Vocational Electives Automotive (E), Woodworking (E) Hospitality (E) Salary M 322,976 322,976 Sewing (E) Business (E) Accounting (E), Woodworking (E), Automotive (E), Fringe M Computer repair (E), Refrigeration and air conditioning (E). Student pick 33,912 33,912 one vocational elective and attend 2 hours/day for lecture and practical Salary E 503,001 503,001 th 11 grade: Geometry (1) English/Reading (1) English/Composition Fringe E (1)Chemistry (1) World History (1) 52,815 52,815 Vocational Electives Automotive (E), Woodworking (E) Hospitality (E) Night Differential 4,650 4,650 Sewing (E) Business (E) Accounting (E), Woodworking (E), Automotive (E), Communication 10,000 10,000 Computer repair (E), Refrigeration and air conditioning (E). Student pick Materials & one vocational elective and attend 2 hours/day for lecture and practical Supplies (Other) 29,948 29,948

Supplies/Office & 12th grade: Algebra 2 (1) English/Reading (1) English/Composition Computer 3,000 3,000 (1)Physics (1) Comparative Government (1) POL 4,000 4,000 Vocational Electives Automotive (E), Woodworking (E) Hospitality (E) Allowances 0 0 Sewing (E) Business (E) Accounting (E), Woodworking (E), Automotive (E), Computer repair (E), Refrigeration and air conditioning (E). Student pick Repairs 0 0 one vocational elective and attend 2 hours/day for lecture and practical Printing 3,000 3,000 Sr. Practicum (all of 4th quarter 40 hours/week at worksite) Sr. Practicum 0 30,000 30,000 Office Equip & 14,000 14,000 Priority Activities Computer 1. Continue vocational tracks at MIHS for MIHS students and allow NVYI Totals 981,302 30,000 1,011,302 students to attend these courses/ 4 vocational tracks (career exploration, choose career path, continue career path and Sr. Impact Practicum as described above 9 Improve student performance 2. Continue Health Academy 9 Improve student readiness for additional education or workforce 3. Continue Teacher Academy 4. Hire music teacher Cross Reference 5. Purchase tools for vocational program ƒ SEG Output 5.3.5 6. Purchase textbooks for vocational course 7. Purchase PE equipment 8. Arrange for stipend for practicum 9. Arrange for stipend for summer internship Output 1.2.4 (Secondary/Vocational Education) Responsible for Activities Curriculum alignment for Laura High School regarding the following Activity 1: Principal; Department Chairperson; MOE Supply Officer curriculum: ($277,020) Activity 2: Principal, Department Chairperson, MOE Supply Officer Activity 3: Principal, Information Tech Instructor 9th grade: Marshallese Studies (1) English (2) Reading (1) Pre-Algebra (1) Activity 4: Principal, MOE Personnel Officer Geography (1) Integrated Science (1) P.E. and Health 1 (1) Vocational (E): Activity 5: Principal, MOE Personnel Officer Agriculture (E) and Homemaking Skills (E) (this is in rotation basis which Activity 6: Principal, Faculty, Staff and Students means 2 quarters each) Activity 7: Principal, Faculty and Staff 10th grade: English (2) Reading (1) Algebra 1 (1) Pacific Studies (1) Activity 8: Principal, Faculty and Staff Biology (1) Information Technology 1 (1) P. E. and Health 2 (1) Vocational Activity 9: Principal, Faculty and Staff (E) : Agriculture (E) and Homemaking Skills (E) (this is in rotation basis Activity 10: Principal/Vice-Principal, Department Chairperson which means 2 quarters each) th 11 grade: English –Reading (1) Geometry (1) World History (1) Mini Line item budget Chemistry (1) Study Skills (1) Health Care 1 (1) Information Technology 2 1.2.4 Compact Totals (1) Vocational (E): Aquaculture (E) and Practical Electricity (E) (this is in Salary M 56,190 56,190 rotation basis which means 2 quarters each) th Fringe M 5,900 5,900 12 grade: English-Speech (1) Algebra 2 (1) U. S. History (1) Information Salary E 166,000 166,000 Technology (1) Business Mathematics (1) Physics (61 Health Care 2 (1) Fringe E 17,430 17,430 Vocational (e): Aquaculture 2 (E) and Woodworking/Carpentry (E) Travel D 0 0

Equipment 6000 6000 Priority Activities 1. Procure Books/Reference Materials for Homemaking, Agriculture, Office/Computer 8000 8000 health Care, Aquaculture, Electricity and Carpentry/Woodworking, Equipment 2. Procure Basic Equipment/Tools for Homemaking, Agriculture, Materials & Aquaculture, Electricity and Woodworking, Supplies (Other) 8000 8000 3. Install internet connection for students’ and teachers’ use, Communication 2000 2000 4. Hire full time librarian, Freight 500 500 Printing 3000 3000 07/12/07 MOE FY08 Portfolio Budget Document Page 22

5. Hire Marshalese, Health Care, Industrial Education and Aquaculture Repairs 0 0 teachers POL 4,000 4,000 6. Create projects and information drives for proper disposal of Totals 277,020 277,020 garbage/trashes, 7. Implement Teacher Academy Impact 8. Implement Health Academy 9 Improve student performance 9. Implement technical programs 9 Improve student readiness for additional education or workforce 10. 10. Arrange practicum sites for agriculture, aquaculture, and technical programs Output 1.2.5 (Secondary/Vocational Education) Responsible for Activities Curriculum alignment for Kwajallen High School regarding the following Activity 1: Hiram, School Principal, Vice Principal curriculum: ($293,643) Mini Line item budget 9th grade: English Pre-9, English 9 Composition, English 9 Reading, Health, 1.2.5 Compact SEG 07 Totals Basic Math ESL, Basic Math, Micronesian History Salary M 72,600 72,600 th 10 grade: English, World Geography, Biology, Pre-Algebra, Algebra Fringe M 7,623 7,623 th 11 grade: English, World History, Physics, Algebra, Geometry Salary E 180,000 180,000 Electives: Introduction to Computers, Yearbook, Music, Art Fringe E 18,900 18,900 Night/Ebeye 14,520 14,520 Priority Activities Differential th 1. Introduce 12 grade to the school Travel D 0 0 Travel Il 0 0

Utilities 0 0

Equipment Office 0 0

Materials & 0 0

Supplies (Other)

Supplies/Office & 0 0 Computer POL 0 0 Communication 0 0 Freight 0 0 Insurance 0 0 Totals 293,643 293,643

Impact 9 Improve student performance 9 Improve student readiness for additional education or workforce Output 1.2.6 (Secondary/Vocational Education) Responsibility for Activities/Coordination within MOE and schools Implement revised NVTI curriculum and testing which includes integration Activity 1 – Clarence and Allison and Sue of vocational courses for NVTI students with MIHS during SY 2007-08 Activity 2 &3 – Clarence Allison Sue ($423,651) Activity 4 – Clarence, NVTI and MOE staff Activity 5 – Clarence, and NVTI staff Tier 1 Year 1 English (2) , Math (1), Computer (1) MLA (1) and vocational Activity 6 – Clarence and Gary courses (career exploration stage) Activity 7 – Clarence and Gary Tier 1 Year 2, English (2) Math (1), Computer (1) and Career Ed (1) and Activity 8 – Clarence and staff vocational courses (choose career path) Activity 9 – Clarence and Allison Tier 2 Year 1, English (2) Math (1), Computer (1) and Career Ed (1) Science (1) Social Studies ( and vocational courses (continue on career Mini Line Item Budget path) 1.2.6 Compact SEG 07 Totals Tier 2 Year 2, English (2) Math (1), Computer (1) and Career Ed (1) Salary M 150,000 150,000 Science (1) Social Studies (1) and vocational courses (continue on career Fringe M 15,750 15,750 path and take part in Sr. Practicum) Salary E 70,000 70,000 Fringe E 7,350 7,350 Priority Activities Contractual 5,000 5,000 1. Identify and purchase career guidance software (SCANS). Explore Travel I 10,000 10,000 using Career Skills/SCANS curriculum materials Freight 4,000 4,000 2. Hire counselors that can help students gauge their interests. Communications 10,000 10,000 3. Hiring additional staff & faculty to accommodate the Success Food Stuff 1,500 1,500 Academy, now moved to NVTI management for the coming school Printing 5,000 5,000 year (increasing student enrollment). 4. Implement the agreed to “Success Academy” curriculum. Supplies and 5. Identify & purchase additional and new textbooks & instructional Materials Other 20,000 20,000 materials to meet the increasing student enrollment & additional Training 10,000 10,000 subjects Maintenance 6. NVTI students will attend vocational courses at MIHS as described in Supplies 2,500 2,500 the curriculum above Supplies Office 7. Use SLEP and NVTI internal assessment at the beginning, middle and and Computer 8,000 8,000 end of school year Books and 8. Continue to use criterion reference report card Instructional 9. Explore using student portfolio for career planning (this would be Materials 84,051 84,051 purchased) POL 2,500 2,500

07/12/07 MOE FY08 Portfolio Budget Document Page 23

Office Furniture 5,000 5,000 Equipment Office 8,000 8,000 Other Charges 5,000 5,000 Totals 423,651 423,651

Impact 9 Increased student listening, speaking, reading and writing skills in English. (measure with test scores) 9 Increase computation and problem solving skills in mathematics (tests) 9 Increase number of career awareness programs 9 Increased student vocational & trade skills 9 Create opportunity for Tier I, yr 1 students to attend MIHS or other high schools. 9 Create opportunities for Tier II, yr. 2 students completing the program to enter postsecondary institutions 9 Provide skills for students wishing to seek employment after graduation

Cross reference ƒ SEG Output 5.4.2, Output 1.2.7 (Elementary Education) Responsibility for Activities/Coordination within MOE and schools Align/implement elementary curriculum and conduct training as necessary Activity 1 –Kanchi Hosia on the elementary curriculum (Cross reference 1.3.1 & 1.3.2) Activity 2 to 4 –Kanchi Hosia w/Subject Area Specialists ($119,300) Mini Line Item Budget Priority Activities 1.2.7 Gen Fund Compact Totals 1. Review the second revision of the Curriculum Standards documents Salary M 70,860 0 70,860 with school leaders during the Annual Principal Institute (August 1-8) Fringe M 7,440 0 7,440 2. Provide training on revised curriculum standards and benchmarks to Travel Domestic 0 20,000 20,000 teachers and school leaders Equipment Office 0 3,000 3,000 3. During the school year Area Specialists to provide one (1) on-site Supplies & training for teachers and principals on curriculum standards Materials (Other) 0 5,000 5,000 implementation to each school POL 0 2,000 2,000 4. During the school year monitor how teachers are using the standards Rental 0 3,000 3,000 for lesson planning and instruction delivery in the classroom Totals 78,300 33,000 111,300 Training should include

9 Train teachers to build curriculum based lesson plans using the SIOP Impact Model 9 Improve the textbooks/student enrollment ratio 9 Train teachers to use curriculum with different ability levels 9 Improve coordination of textbooks and curriculum

9 Improve student performance in all areas and improvement in Grade 3, 6, 8 standardized test scores/revised curriculum benchmarks Output 1.2.8 (Elementary Education & Special Education) Responsibility for Activities/Coordination within MOE and schools Increase the number of Special Education teachers in the Elementary Activity 1 --Ruthiran schools (focus on Deaf/Hard of Hearing, Blind, and Related Services Activity 2 –Ruthiran w/Frank Assistance [RSA] programs). ($114,000) Mini Line Item Budget Priority Activities 1.2.8 G Fund Federal Grant Totals 1. Place 3 teachers for Deaf/Hard of Hearing teachers, 3 teachers for the Salary M 63,500 56,000 119,500 Blind and 2 teachers for RSA in the Special ED Classrooms in Majuro Fringe M 6,668 6,668 and Ebeye where children have been identified Travel D 0 25,000 25,000 2. Schools in Majuro and Ebeye to submit to MOE the number of Equipment Office 0 3,000 3,000 Deaf/Hard of Hearing and Blind children needing special Ed services Supplies & 0 3. Purchase 3 Braile readers Materials including books 30,000 30,000 Totals 70,168 114,000 184,168

Impact 9 Improved student performance 9 Special Ed issues addressed

Cross reference ƒ 611 IDEA Part B Grant Output 1.2.9 (Special Education & Elementary Education) Responsibility for Activities/Coordination within MOE and schools To provide Special Education and related services to ensure free, Activity 1 to 7 – Ruthiran appropriate public education to all eligible children and youth ages 3-21 ($1,682,139) Mini Line Item Budget 1.2.9 G Fund Federal Grant Totals Priority Activities Salary M 63,500 1,237,824 1,301,324 1. Implement major SEPPIE tasks including Fringe M 6,668 6,668 2. In-service training and support for degree completion in Special Ed Staff 88,500 88,500 3. Support transition centers at all public high schools Development 0 4. Implement ECE Special Education Plan (17 ECE teachers) 07/12/07 MOE FY08 Portfolio Budget Document Page 24

5. Conduct parent training Travel D 0 139,269 139,269 6. Conduct Hearing/Screening trainings Equipment 0 46,000 46,000 7. Improve accountability and program compliance Supplies & 122,000 122,000 Materials 0 Others 0 48,546 48,546 Totals 70,168 1,682,139 1,752,307

Impact 9 Measures to be coordinated with SEPPIE grant performance measures and tied into overall annual MOE measures

Cross reference ƒ 611 IDEA Part B Grant Output Group 1.3 – Curriculum Standards and Training ($285,735) Output 1.3.1 (Elementary Education + Secondary Education) Responsibility for Activities/Coordination within MOE and schools Develop and disseminate elementary and secondary curriculum and NVTI Activity 1 –Kanchi and curriculum specialists curriculum (Cross reference 1.2.7) ($65,499) Activity 2 – Kanchi Activity 3 – Kanchi and Allison

Activity 4 – Kanchi and Allison Priority Activities

1. First draft of the Secondary Curriculum Standard document and the Mini Line Item Budget Second Draft of the Primary Curriculum Standard document to be 1.3.1 printed and distributed Gen Fund Compact Totals 2. Both documents to be printed at the SEG ISC print shop, if necessary Salary M 54,750 0 54,750 reprint and rebind every summer Fringe M 5,749 0 5,749 3. Develop a training schedule for entire year for outer island primary and Freight 0 3,000 3,000 secondary schools with what issues to address when training Printing 0 2,000 2,000 4. Currently there is no secondary school curriculum specialist, therefore Totals 60,499 5,000 65,499 identify trainers and funding for training the secondary school curriculum Impact 9 Increased student performance (Baseline MISAT 2004) 9 Increased teacher understanding/usage of curriculum (teacher testing on curriculum to be developed) Output 1.3.2 (Elementary Education) Responsibility for Activities/Coordination within MOE and schools Standards based elementary curricula integrated with teacher pre-service Activity 1 – Kanchi and in-service training arrangements including SIOP training for classroom Activity 2 -- Kanchi teachers (Cross reference 1.2.7) (48,440) Mini Line Item Budget Priority Activities 1.3.2 Gen Fund Compact Totals 1. Continue PREL’s SIOP and classroom assessment training (outer Salary M 37,050 0 37,050 islands) for grades 1-8. Training should focus on using assessment to Fringe M 3,890 0 3,890 check students’ progress/performance and evaluate lesson delivery Travel D 0 5,500 5,500 2. Develop testing procedure so that teachers can describe the standards Supplies & in general terms and explain how they are being used Materials (Other) 0 2,000 2,000 Totals 40,940 7,500 48,440

Impact 9 Improve teachers ability to determine how to teach to curriculum 9 Pre-service, in-service training for curriculum addresses teachers who are having most difficulties. Classroom teacher knowledge of curriculum increases (based on testing to be developed) 9 Student comprehension increase (test scores improve) Output 1.3.3 (Secondary Curriculum) Responsibility for Activities/Coordination within MOE and schools Coordinate effort to review recently re-formatted secondary core Activity 1: ISC, CIA & Allison curriculums as well as the Computer Technology curriculum, and training of Activity 2: CIA, Teachers & Allison teachers to align curriculums with new textbooks. Develop “course Activity 3: Teachers, CIA, Allison descriptions” for all courses offered in the secondary schools and Activity 4: CIA coordinate efforts to expand music and arts programs. ($50,440) Mini Line Item Budget Priority Activities 1.3.3 Gen Fund Compact SEG Totals 1. Print and disseminate copies of the curriculums to all secondary Salary M 16,914 0 16,914 schools Fringe M 1,776 0 1,776 2. Review the curriculums Travel D 0 1,200 1,200 3. Trial the curriculum and make new revisions as necessary Supplies & 4. Conduct training to align curriculums with new textbooks Materials (other) 0 300 300 5. Coordinate with principals development of music and art programs at Freight 0 100 100 the secondary schools Printing 0 150 150 Music/Arts Materials 30,000 30,000 Totals 18,690 1,750 30,000 50,440

07/12/07 MOE FY08 Portfolio Budget Document Page 25

Impact 9 Increased performance in all core subject areas (test scores) 9 Increased retention and graduation rates (see baseline table) 9 Standardized secondary education allows students to move from school to school

Cross Reference ƒ SEG Output 5.3.1 Output 1.3.4 (Secondary Education Responsibility for Activities/Coordination within MOE and schools Support and coordinate the ongoing efforts to develop, pilot and implement Activity 1: Instructional Service Center staff, Allison, grades 10th & 12th national examinations. (Cross reference 3.3.2) Activity 2: Trevor, Testing Unit & Allison ($19,065) Activity 3: Trevor, Testing Unit & Allison Activity 4: Trevor, Testing Unit & Allison Priority Activities Activity 5: Trevor, Testing Unit & Allison 1. Print (already developed) grades 10th & 12th English, Math and General Subjects test papers Mini Line Item Budget 2. Trial the test papers in the schools 1.3.4 Gen Fund Compact Totals 3. Make revisions to papers as necessary Salary M 16,914 0 16,914 th th 4. Administer first grades 10 & 12 RMI national examinations Fringe M 1,776 0 1,776 5. Correct, analyze and report scores Travel D* 0 0 0 Freight 0 75 75 Printing 0 300 300 Totals 18,690 375 19,065 * Funds for travel identified in contractual Output 1.3.4

Impact 9 Increased performance in all core subject areas (test scores) 9 Increased retention and graduation rates (see baseline table) 9 Standardized secondary education allows students to move from school to school Output 1.3.5 (Secondary Education) Responsibility for Activities/Coordination within MOE and schools Support and assist MIHS in its ongoing effort to gain WASC accreditation Activity 1: Sr. Dorothy, Allison & Gary (Cross reference ($35,777) Activity 2: Sr. Dorothy & Allison Activity 3: Sr. Dorothy, Gary & Allison Priority Activities Activity 4: Sr. Dorothy, Gary & Allison 1. Organize and conduct meetings with MIHS teaches and staff on the Activity 5: Sr. Dorothy, Allison & Gary accreditation process 2. Process and issue payment for accreditation annual fees Mini Line Item Budget 3. Organize and assign school committees to work on the school Self- 1.3.5 Gen Fund Compac SEG Totals Study Report t 4. Schedule and conduct monthly committee meetings to discuss Self- Salary M 16,914 0 0 16,914 Study Report progress Fringe M 1,776 0 0 1,776 5. Prepare and submit MIHS Self-Study Report to WASC Supplies & Materials (other) 0 600 0 600 POL 0 250 0 250 WASC Fee 0 0 16,236 16,236 Totals 18,690 850 16,236 35,776

Impact 9 Increased performance in all core subject areas (test scores) 9 Increased retention and graduation rates (see baseline table) 9 Standardized secondary education allows students to move from school to school

Cross Reference ƒ SEG Output 5.6.5 Output 1.3.6 (Secondary Education) Responsibility for Activities/Coordination within MOE and schools Conduct school site visits (at least 2 to JHS & NIHS, 1 to KAHS, and 4 to Activity 1 - Allison, CIA & principals Majuro schools and provide support and assistance to secondary schools Activity 2- Principals & Allison and promote planning, discussion and development of TVET (framework) in Activity 3 - Allison, principals & Secretary of Education the schools ($66,515) Activity 4 -Sue, Richard & Allison Activity 5 - Alison Priority Activities Activity 6- Allison 1. Schedule and coordinate school visits with CIA unit and principals Activity 7 –Allison and principals 2. Receive and prepare school quarterly reports and submit reports to MOE Mini Line Item Budget 3. Coordinate TVET planning with RMI TVET Steering Committee and 1.3.6 Gen Fund Compact SEG Totals NTC Salary M 16,914 0 16,914 4. Recruit and select/recommend administrative assistant candidates Fringe M 1,776 0 1,776 07/12/07 MOE FY08 Portfolio Budget Document Page 26

5. Prepare and submit school quarterly PBB reports Travel D 0 2,800 2,800 6. Hire an administrative assistant Equipment Office 0 3,500 3,500 7. Coordinate with Schools the Close-up Program Supplies & Materials (other) 0 3,870 3,870 POL 0 1,500 1,500 Freight 0 155 155 Repairs 0 0 0 Communication 0 0 0 Close-Up 36,000 36,000 Totals 18,690 11,825 36,000 66,515

Impact 9 Increased performance in all core subject areas (test scores) 9 Increased retention and graduation rates (see baseline table) 9 Standardized secondary education allows students to move from school to school

Cross Reference ƒ SEG Output 5.3.2 Output Group 1.4 – ECE Program/Curriculum Development ($1,675,649) Output 1.4.1 (Early Childhood Education) Responsibility for Activities/Coordination within MOE and schools Expand Kindergarten Program to include those schools that do not have Activity 1 -- Kanchi kindergarten program (1,587,375) Activity 2 -- Kanchi Activity 3 – Kanchi Priority Activities 1. Determine if five kindergarten classes can be added based on current Mini Line Item Budget budget and teacher realities 1.4.1 G Fund SEG 07 ESN Totals 2. Adopt Moving Into English and adjust other teaching materials as Personnel necessary (including 88,274 1,298,613 0 1,386,887 3. Develop schedule for building the additional classrooms benefits) 4. Determine how many teachers are needed and hire teachers Program Delivery 5. Provide curriculum training for new/current kindergarten teachers Expense 224,762 0 224,762 Travel D 10,000 3,000 13,000 Status of Kindergarten expansion and staffing as of July 1 2007 Office furniture Seven Kinder classes opened (Mejel, Wodmej, Lukonwod, Jah, Jabnoden & and fixtures 6,000 0 6,000 Tokewa, Enejelar) in 2007 leaving five more (Enekoien, Carlos, Ebadon, Supplies & Mejrirok, Tutu) to be open in 2008. (SEG funding) Materials (Other) 10,000 25,000 35,000 POL 2,000 0 2,000 Freight 8,000 0 8,000 Totals 88,274 1,559,375 28,000 1,675,649

Impact 9 Curriculum revisions increase focus on necessary skills (standards) 9 Student better prepared for 1st grade (English comprehension skills to be used over time) 9 Increased teacher effectiveness (English comprehension)

Cross Reference ƒ SEG Output 5.2.1 ƒ ESN Output 6.5.1 Output Group 1.5 - Statistics and Baseline Data ($35,521) Output 1.5.1 (Policy/Planning/Brenda) Responsibility for Activities/Coordination within MOE and schools Expand and improve information management, data collection and Activities 1-4 – Director of MIS and MIS Staff management information systems for curriculum development and needs at Activity 6-9 – Director IT and IT staff all levels of education $35,521 Mini Line Item Budget Priority Activities 1.5.1 Gen Fund Compact Totals 1. Develop a menu of what data and statistics is available (and in what Salary M 21,286 0 21,286 form) and distribute this to interested stakeholders like EPPSO and Fringe M 2,235 0 2,235 MOF bi-annually Supplies & 2. Collect information about textbooks, use current forms of what books Materials (other) 0 12,000 12,000 schools have recently ordered to develop base inventory. MIS has the Totals 23,521 12,000 35,521 data on High School textbook and still waiting on the textbook committee to submit the elementary textbook inventory lists. All the Impact information on textbook will be in the system by end of first quarter of 9 Use data in quarterly reports to measure impact/efficiency next school year. 9 Improve data (realistic/timely) on status of curriculum & 3. Develop individual school and overall information database on types of implementation of curriculum and inventory of textbooks, supplies supplies ordered, received and used by Majuro schools and outer 9 Improved planning/ordering due to more accurate information on needs island schools (coordinate with procurement) and usage of textbooks and supplies 4. Continue to work with Procurement and Supply on the information 9 Schools will have improved records of textbook and materials needs and database on types of equipment and supplies received and used by 07/12/07 MOE FY08 Portfolio Budget Document Page 27

Majuro Schools and outer island schools. Procurement and supply staff therefore improve ordering responsible to input all data types of equipment and supplies received 9 Increased reporting capacity regarding curriculum, textbooks/supplies and used by all public school system. 9 Increase information management systems regarding curriculum, 5. Database team to meet and work on developing procedures to improve textbooks and materials (number of textbooks, number of students, and maintain system integrity, needs for upcoming year) 6. Database team and MIS to develop procedures and forms to redesign data collection and data input as per Blackbaud system. 7. Coordinate IT needs of MOE and entire RMI public school system. (Travel to Majuro and OI to provide training and equipment repair and update) 8. Information Technology Policies and Procedures Handbook approved and workshop on procedures are held (currently under review) 9. Action memo for the purchase of Financial Edge (to work with Education Edge). Purchase when memo is completed

Table 1: Performance Information for Outcome 1

Evaluations Matrix 1 includes priority activities and impacts that MOE uses to assess and report quarterly progress. As MOE information collection improves the performance information will become more reliable. This information will assist MOE better understand how achieving the Outputs regarding curriculum development affect the quality of education in the RMI. This information will also provide more reliable and accessible data for planning and reporting.

Measures Affecting Outcome 1 in FY08 Crosswalks with the SEG and the Ebeye Special Needs Grants have been identified. Coordination regarding the use of Compact funds, SEG funds and ESN funds is a high priority. Achieving Output 1.5.1 is dependant on developing procedures for information collection and maintaining the integrity of the Blackbaud System. This Output is coordinated with Outputs 2.5.1 and 3.9.1. All three outputs focus on the collection and analysis of data in the MIS. The success of achieving these three outputs will improve MOE reporting and planning capacity and result in the development of baseline data in areas where none currently exists.

The purchase of the needed remaining core subject textbooks, and the identification and purchase of non-core subject textbooks and materials is also important to the successful achievement of this Outcome.

07/12/07 MOE FY08 Portfolio Budget Document Page 28

Outcome 1 Resources Statement 1 (below) details how the FY08 appropriation translates to allocated resources for Outcome 1. The totals include all revenue sources for the Outcome. The statement shows the breakdown of allocations by Output Group. Included in Matrix 1 (above) is the allocation for each output (listed after the output) and where relevant the cross-referenced funding Output is cited. FY07 information is included for spending comparison.

Statement 1: Total Resources for MOE Outcome 1 Budgeted FY07 Budgeted Estimated FY08 Administered Appropriations General Funds $39,347 $521,989 Compact Funds $452,853 $2,434,377 SEG $1,275,000 $3,148,000 Ebeye Special Needs (ESN) $527,435 $136,333 Federal and other Grants 1,310,681 $1,951,139 Total administered expenses $3,605,316 $8,191,840 Ministry Appropriations Output Group 1.1 – Textbook and Supplies $909,626 $1,331,432 Output Group 1.2 – Curriculum Alignment and Implementation $2,091,131 $4,863,503 Output Group 1.3- Curriculum Standards and Training $128,350 $285,735 Output Group 1.4 - ECE Program/Curriculum Development $441,862 $1,675,649 Output Group 1.5 - Statistics and Baseline Data $34,347 $35,521 Total price from Ministry outputs $3,605,316 $8,191,840 Total revenues from appropriations $3,605,316 $8,191,840

Statement 1: MOE Outcome 1 Resources

07/12/07 MOE FY08 Portfolio Budget Document Page 29

IV. Objective Area: Staff Development

A. Outcome 2: Improve Effectiveness of RMI Education Staff and Teachers for all Areas of Education

1. MOE Outcome 2 Performance Matrix

Matrix 2 provides details for FY08 MOE Outcome 2,

Teacher and staff development cuts across education at all levels in the RMI. Due to the crosscutting nature of teacher and staff development, funding for some outputs in Matrix 2 are linked to outputs funded by the Supplemental Education Grant (SEG) and the Ebeye Special Needs Grant (ESN). This information is cross- referenced as necessary.

Matrix 2: Performance Information for MOE Outcome 2 Outcome 2: To Improve the effectiveness of RMI education staff and teachers for all areas of education Output Group 2.1 - Staff Development and Qualifications ($1,473,321) Output 2.1.1 (Administration) Responsibility for Activities/Coordination within MOE and schools Implement strategic plan 2007-2011to increase the effectiveness of MOE Activity 1 – Richard and MOE staff ($11,699) Activity 2 -- Sue Activity 3 – Admin Office Priority Activities FY08/(How are we going to implement the SP) Activity 4 – Admin Office 1. Complete the review of the Strategic Plan, finalize the Strategic Plan Activity 5 – Admin and send to Cabinet and Nitijela for approval Activity 6 – Sue/Personnel 2. Complete the review, revision and development of position descriptions for all MOE staff (including school personnel) Mini Line Item Budget 3. Continue to conduct personnel audits/performance reviews at the 2.1.1 Gen Fund Compact Totals Ministry and selected schools through the ADB TA Salary M 8,000 0 8,000 4. Strategic plan is integrated into the annual MOE Portfolio and a rolling Fringe M 840 0 840 three year budget plan is developed Travel D 0 1659 1659 5. Expand HR Development to include training on customer service, Supplies & media, maintenance (how do we do the jobs here at MOE) (Blackbaud Materials (other) 0 1000 1000 implementation and training), personnel, budget, and at schools POL 0 200 200 librarians, counselors Totals 8,840 2,859 11,699 6. As part of the implementation of the Strategic Plan transfer responsibility of tracking status of certification of teachers from staff development to personnel (database of teacher certification) to ensure Impact teacher certification and teacher management systems are 9 Improved MOE management implemented and in place 9 Increase employee productivity’ 9 Work aligned with strategic planning process Output 2.1.2 (Administration/HR Development) Responsibility for Activities/Coordination within MOE and schools To provide training and developmental opportunities for all non teaching Activity 1 – Richard and Sue MOE staff/headquarters ($29,191) Activity 2 – Richard and Sue and Gee Activity 3 – Richard and Sue Priority Activities Activity 4 – Richard, Sue, Gee, Catalino 1. Develop a training need and schedule MOE staff training. Determine Activity 5 – Richard Sue, Gee Catalino what types of training (computer skills/access database, leadership, Activity 6 - Sue management) are needed Activity 7 – Jenny 2. Develop a schedule and costing program for off island trainings which are related to management Mini Line Item Budget 3. Provide grant writing training 4. Identify office management training for MOE office staff 2.1.2 Gen Fund Compact Totals 5. Develop training plan for headquarters staff – budgetary and Salary M 11,350 0 11,350 personnel training, media and IT (including how to collect data in the Fringe M 1,192 0 1,192 format necessary to input into Blackbaud), clerical training Travel I 0 9,649 9,649 6. Identify and implement training for job safety Equipment Office 0 0 0 7. Training for test proctors establish guidelines for selection and training Supplies & 0 2,000 2,000 for proctors, Materials (other) Training 0 5,000 5,000 Totals 12,542 16,649 29,191

Impact 9 Increased effectiveness and efficiency (develop standards, benchmarks for specific training courses/what should staff know 9 Improved office skills Output 2.1.3 (Administration/Staff Development) Responsibility for Activities/Coordination within MOE and schools To provide training and developmental opportunities for school principals Activity 1 – Sue, Kanchi and principals and office staff ($36,795) Activity 2 – Kanchi and Ruthiran Activity 3 – Kanchi and Allison

07/12/07 MOE FY08 Portfolio Budget Document Page 30

Priority Activities Activity 4 – Kanchi and Allison 1. Develop a training needs and schedule for principals. Determine what Activity 5 – Sue types of training (computer skills/access database, leadership, Activity 6 -- Sue management) are needed by both groups and what type of training is needed primarily for principals Mini Line Item Budget 2. Identify specific federal regulations that principals must aware of such 2.1.3 Gen Fund Compact SEG Totals as Special Education Program Salary M 16,600 0 16,600 3. Identify higher ed courses for principals in educational administration Fringe M 1,744 0 1,744 4. Provide grant writing/administration training Travel I 0 5,351 5,351 5. Identify office management training for school office staff Supplies & 6. Identify training for job safety (MOE & Principals) Materials (other) 0 0 0 Training 0 8,100 8,100 Safety Training 0 0 5,000 5,000 Totals 18,344 13,451 5,000 36,795

Impact 9 Improve school management 9 Training needs identified and addressed through training program 9 Increased job safety (school safety) 9 Grants funding identified

Cross Reference • SEG Output 2.1.3 Output 2.1.4 (Testing) Responsibility for Activities/Coordination within MOE and schools Continue testing teachers in English and Math during summer teacher Activity 1 – Jenny, Stanley and Proctors sessions in Majuro ($25,664) Activity 2 – Jenny and Stanley Activity 3 – Bedinin and Chizuko Priority Activities 1. Conduct annual teacher test in English and Math Mini Line Item Budget 2. Analyze and report results 2.1.4 Gen Fund Compact Totals 3. Identify teachers to attend summer English/Math institutes Salary M 18,700 0 18,700 Fringe M 1,964 0 1,964 Supplies & Materials (other) 0 5,000 5,000 Totals 20,664 5,000 25,664

Impact 9 Improved accuracy of testing and scoring 9 Improved system for reviewing teacher scores Output 2.1.5 Administration/Personnel/Staff Development Responsibility for Activities/Coordination within MOE and schools Continue to develop and implement training programs for Marshallese Activity 1 – Sue/staff and PSC elementary teachers and Secondary teachers specifically for teachers Activity 2 – Tiko, IT, MIS to obtain AS/BS/MA degree and improve teaching skills. ($1,047,770) Activity 3 – Richard and ADB Consultant Activity 4 – IT, MIS Priority Activities Activity 5 – Tiko, IT, MIS 1. Develop agreements so that in the future new hires without AS include Activity 6 -- Sue contractual obligation for completion of AS (work with PSC). Activity 7 -- Aliksa 2. Finalize list/database of teachers (Majuro and outer islands) who do not have an AS degree or are completing their AS degree, Mini Line Item Budget 3. Conduct training needs assessment survey for both skill upgrading (on 2.1.5 Gen Fund SEG ESN Total the job) and credentials (AS/BS) Salary M 38,092 0 18,896 56,988 4. Create accurate database of regarding skills, qualifications – conduct Fringe M 4,000 0 0 4,000 training needs survey to learn who needs what skills. Develop plan of Travel D 0 0 10,000 10,000 action and needs for each type of training needed at each school by Equipment 0 0 0 0 skill needs (Majuro & Outer Islands) Office 5. Continue to prioritize credential training for teachers closest to Supplies & completion, plan developed for assigning replacements. Establish Materials 0 0 5,000 5,000 groups/schedules of teachers who will complete AS (other) 6. MOE will bring a minimum of 60 teachers to attend in-service program Training 0 253,286 120,000 373,286 full time each year POL 0 0 400 400 7. Continue to work with Park University and others to explore feasibility Foodstuff 0 0 200 200 of distance learning in outer islands Rental 0 0 3,760 3,760 Contract WT/D 0 410,000 0 410,000 Substitute Teachers 0 120,000 0 120,000 Professional and Other Developm’t 88,000 0 88,000 Totals 42,092 871,286 158,256 1,071,634

07/12/07 MOE FY08 Portfolio Budget Document Page 31

Impact 9 Increase number of teachers completing AS credential 9 Increase skill profiles of all teachers

Cross Reference ƒ SEG Output 5.6.1, 5.6.3 ,5.6.4 ƒ ESN Output 6.2.1 Output 2.1.6 (Curriculum Instruction and Assessment) Responsibility for Activities/Coordination within MOE and schools Continue to build skill profiles of all teachers through on-going summer Activity 1 – Richard school and establish “effective teaching skills programs” with a focus on Activity 2 – Richard improving teaching skills and instruction content (Cross reference 2.1.5) Activity 3 – Sr. Dorothy, Kanchi, Allison, Richard ($297,449) Mini Line Item Budget Priority Activities 2.1.6 Gen Fund Grant Funds Total 1. Develop and tailor a teacher evaluation form that meets the Salary M 17,500 0 17,500 requirements of the ministry (ADB TA) Fringe M 1,838 0 1,838 2. Develop criteria for effective teaching (ADB TA) Training 0 279,000 279,000 3. Continue summer programs (update as needed) Totals 19,338 279,000 298,338 ƒ Principal’s institute ƒ English Language Institute Impact ƒ Teacher orientation 9 Student performance increases (measured by test scores) ƒ “Train the trainer” workshops 9 Increased teacher effectiveness (increase in student performance, ƒ Kindergarten training survey, observations by lead teachers, pre-determined proxy such as ƒ Subject specific workshops (core subjects & teaching skills student attendance) including assessment, classroom management, lesson planning 9 80% of all teachers enrolled in Summer School ƒ Safety training ƒ Sign language (RES) Cross reference ƒ Discipline skills/training (classroom management) ƒ PRIDE Grant ƒ PEC Conference Output Group 2.2 - Remuneration and licensing of teachers and staff ($12,708) Output 2.2.1 (Staff Development/All Divisions) Responsibility for Activities/Coordination within MOE and schools Implement Plan for Integrated Teacher Certification, Teacher Salary and Activity 1 – Aliksa Teacher Management System ($12,708) Mini Line Item Budget Priority Activities 2.2.1 Gen Fund Compact Totals 1. Implement plan after Cabinet approval Salary M 11,500 0 11,500 Fringe M 1,208 0 1,208 For FY09 (after first year implementation consider how best to address the Totals 12,708 0 12,708 following issues regarding salary scale) 9 Review salary adjustment by courses, credits toward degree, and student achievement, experience 9 Review of basis for teacher pay, to reward progress towards Associate Impact and Bachelor degrees in proportion to credits obtained 9 Increased teacher performance 9 Review staff pay/reward progress for credits obtained to Master’s level 9 Qualified Teacher supply is brought into line with demand 9 Teachers and principals are aware of the teacher/principal standards 9 Improved performance pay system connected to teacher and staff 9 Ensure that certificates under the certification are established. productivity with recognition of professional development credits 9 Create a data base to monitor teacher progress 9 MOE to put $$ aside for performance based incentive scheme 9 Review teacher licensing arrangements to ensure record of training credits 9 Ensure all schools/principals are aware of teaching licensing requirements and remuneration alignment Output Group 2.3 – Mentoring ($77,252) Output 2.3.1 (Elementary Education) Responsibility for Activities/Coordination within MOE and schools Subject area specialists/teacher trainers to train teachers in outer islands Activity 1 -- Kanchi with regard to specific subject matter improvements ($77,252) Activity 2 -- Kanchi

Priority Activities Mini Line Item Budget 1. Schedule for trips to outer island schools and visits to Majuro schools 2.3.1 Gen Fund Compact Totals (elementary). Specialists/trainers schedule trainings with schools in Salary M 38,690 0 38,690 Majuro, Fringe M 4,062 0 4,062 2. Classroom training by specialists/trainers conducted as per schedule Travel D 0 34,500 34,500 Totals 42,752 34,500 77,252

Impact 9 More effective training schedule for OI teachers 9 Improved coordination between school principals and teacher training specialist 9 Increase in teacher effectiveness in outer islands and Majuro

07/12/07 MOE FY08 Portfolio Budget Document Page 32

Output Group 2.4 – Teacher Absenteeism ($36,318) Output 2.4.1 (Teacher Absenteeism Team) Responsibility for Activities/Coordination within MOE and schools Managing/enforcing teacher absenteeism and teacher performance Activity 1 – Principals/MIS/IT ($38,855) Activity 2 – MIS/IT Activity 3 – Brenda Priority Activities Activity 4 – Brenda 1. Continue to submit 9 week report to MOE Secretary for review and Activity 5 – Sue ensure that data is entered into Blackbaud 2. Time card information needs to be put into the Blackbaud format so Mini Line Item Budget that attendance can be tracked 2.4.1 Gen Fund Compact Totals 3. Continue to distribute PSC & MOE regulations/rules on teacher Salary M 30,600 0 30,600 absences Fringe M 3,218 0 3,218 4. Complete revisions on incentives/discipline policies tied to teacher Equipment Office 0 0 0 attendance Printing 0 2,500 2,500 5. Continue installation of time clocks in schools (Majuro/Ebeye) Totals 33,818 2,500 36,318

Impact 9 Improved Policy coordination ongoing with PSC 9 Improved information on overall teacher performance (MIHS template) 9 Reduced teacher absence 9 Increased student performance 9 Increased teacher performance 9 Attain minimum instructional hours as dictated by MOE Rules and Regulations (what is the minimum) 9 Reduce the days lost per annum per teacher due to non-medical reasons to below an average of 3 per teacher Output Group 2.5 - Statistics and Baseline Data ($35,521) Output 2.5.1 (Policy/Planning) Responsibility for Activities/Coordination within MOE and schools Improve information management, data collection and management Activity 1 – Director MIS and staff information systems for teacher and education staff performance at all Activity 2 – Director MIS and staff levels of education ($35,521) Activity 3 – MIS staff and Catalino Activity 4 – Director MIS and staff Priority Activities Activity 5 - Director IT and staff 1. A menu of data and statistics has been developed and will be Activity 6 IT staff and Catalino distributed to stakeholders, bi-annually. Activity 7 - Director IT and staff 2. Due to confidentiality of information on staff and teachers, training has Activity 8 - Director IT and Director Administration been conducted for personnel staff to input all information regarding teachers and staff. Staff Development Office will be providing data for Mini Line Item Budget Personnel Office to input into the system teacher certification, 2.5.1 Gen Fund Compact Totals attendance, teacher training and qualifications for teachers and staff at Salary M 21,286 0 21,286 all levels of education into Blackbaud. Fringe M 2,235 0 2,235 3. Input data on teacher certification, attendance, teacher training and Supplies & qualifications for teachers and staff at all levels of education Materials (other) 0 12,000 12,000 4. Continue to input student data for the school year 06-07 into the Totals 23,521 12,000 35,521 Student information System 5. Database team to develop procedures to redesign data collection to Impact reflect input procedures of Blackbaud system 9 Increase use of data in portfolio budget reports to measure impact and 6. Certification information to be put on the Blackbaud system – teacher efficiency certification can be prioritized after entered into the system 9 Improved data (realistic and timely) on staff and teacher development 7. Coordinate all staff development, staff certification databases into one needs place (Blackbaud) instead of having several small systems 9 Improved planning due to more centralized data records 8. Analysis of all data and testing results to assist ministry in future 9 Increased reporting and data accessibility regarding teacher and staff planning including implementation of strategic plan and annual PBB development and performance Matrix 2: Performance Information for Outcome 2

Evaluations Matrix 2 includes priority activities and impacts that MOE uses to assess and report quarterly progress. As MOE information collection improves the performance information will become more reliable. This information will assist MOE better understand how achieving the Outputs regarding staff development affect the quality of education in the RMI. This information will also provide more reliable and accessible data for planning and reporting.

Measures Affecting Outcome 2 in FY08 Crosswalks with the SEG and the Ebeye Special Needs Grants have been identified. Coordination regarding the use of Compact funds, SEG funds and ESN funds is a high priority. Achieving Output 1.5.1 is dependant on developing procedures for information collection and maintaining the integrity of the Blackbaud System. This Output is coordinated with Outputs 2.5.1 and 3.9.1. All three outputs focus on the collection and analysis

07/12/07 MOE FY08 Portfolio Budget Document Page 33 of data in the MIS. The success of achieving these three outputs will improve MOE reporting and planning capacity and result in the development of baseline data in areas where none currently exists.

Additionally, the identification of teachers for “year long in service” is important to the success of Outcome 2. An increase in the number of teachers with advanced degrees will have a significant impact on RMI education.

Outcome 2 Resources Statement 2 (below) details how the FY08 appropriation translates to allocated resources for Outcome 2. The totals include all revenue sources for the Outcome. The statement shows the breakdown of allocations by Output Group. Included in Matrix 2 (above) is the allocation for each output (listed after the output) and where relevant the cross-referenced funding breakdown is included. FY07 information is included for spending comparison.

Statement 2: Total Resources for MOE Outcome 2 Budgeted FY07 Budgeted Estimated FY08 Administered Appropriations General Funds $206,643 $234,615 Compact Funds $138,567 $86,959 SEG $300,000 $876,286 Ebeye Special Needs $125,000 $158,256 Federal Grants 1,605,730 $279,000 Total administered expenses $2,375,940 $1,635,120 Ministry Appropriations Output Group 2.1 – Staff Development and Qualifications $2,179,026 1,473,321 Output Group 2.2 – Remuneration and licensing of teachers and staff $13,000 $12,708 Output Group 2.3- Mentoring $143,567 $77,252 Output Group 2.4 – Teacher Absenteeism $6,000 $36,318 Output Group 2.5 - Statistics and Baseline Data $34,347 $35,521 Total price from Ministry outputs $2,375,940 $1,635,120 Total revenues from appropriations $2,375,940 $1,635,120

Statement 2: Outcome 2 Resources

07/12/07 MOE FY08 Portfolio Budget Document Page 34

V. Objective Area: Program Delivery and Student Services

A. Outcome 3: To Improve Student performance and Learning Outcomes through Effective Program Delivery and Community Involvement

1. MOE Outcome 3 Performance Matrix

Matrix 3 provides details for MOE Outcome 3 in FY08.

Improving student performance is an issue that cuts across education at all levels in the RMI. Due to the crosscutting nature of improving student performance, funding for some outputs in Matrix 3 are linked to outputs funded by the Supplemental Education Grant (SEG) and the Ebeye Special Needs Grant (ESN). This information is cross-referenced as necessary.

Matrix 3: Performance Information for MOE Outcome 3 Outcome 3: To improve student performance and learning outcomes through effective program delivery and community involvement Output Group: 3.1 – Community Involvement and Media/Public Relations ($88,450) Output 3.1.1 (Community Involvement Team + PREL) Responsibility for Activities/Coordination within MOE and schools Expansion of “Cluster PTA” which encourages parent/family involvement Activity 1 -10 Evelyn Joseph, Admin office, Schools, Parents in Majuro and strengthening PTAs in other school locations. Assistance from RMI PREL Service Center Offices in overseeing program. Mini Line Item Budget (Subsidized by PREL) (Cross reference with 3.1.4, 3.1.6) The funding for this output is subsidized by PREL. MOE contribution is identified in Priority Activities output 3.1.3 1. Determine if all schools should implement cluster program. Some schools have only PTA not cluster PTA Need funding to expand Impact 2. Train during the summers and do follow-up during the year. Step 9 Quarterly Cluster PTA reports should indicate increase in parent attendance to by Step training meetings and activities. 3. Process, each school submits implementation plan, timelines are 9 Increase levels of parental involvement & participation in school improvement prepared and progress reports are submitted, each quarter parent understanding of their role in education through the radio PREL keeps in touch and gets reports from 9 Improve teacher and student attendance mentors (outer islands) 9 Enhance student academic achievement by moving toward standard based 4. Continue to use the cluster model to make way for standard based teaching and instruction teaching and instruction. Teachers learn this process and learn to 9 Raise community awareness and knowledge of RMI Education Goals and convey to parents what kind of assistance is needed, what learning student learning standards. expectations are, so both home and school can address student learning needs. Currently RMI testing things that children are not Cross reference learning in the classroom ƒ PREL 5. Work toward the long range goal of systemizing the PTA. Parents learn their roles what is needed and expected from them. Standards should be the same throughout the school system. 6. Increase the number of elementary schools using Cluster PTA from xx to xx 7. Increase technical assistance to Majuro Cluster-PTA schools through professional development on RMI national assessment measures 8. Assist local school Cluster-PTA implementation plans with RFP’s for local initiatives in parental involvement activities including co- sponsor parenting sessions at Cluster-PTA meeting as needed 9. Annual Cluster PTA reports (May 30th due date) 10. Establishment of instructional improvement teams at 10 or more new Cluster PTA schools. Trip reports on 10 or more outer island TA trips to support new schools implementing Cluster PTA Output 3.1.2 (Community Involvement Team + PREL) Responsibility for Activities/Coordination within MOE and schools Provide school-based training to school-community improvement Activity 1 -7 Evelyn Joseph, Admin office, Schools, Parents partnership teams including the development of an elementary school handbook in Majuro (Subsidized by PREL) Mini Line Item Budget The funding for this output is subsidized by PREL. MOE contribution is identified in Priority Activities output 3.1.3 1. Continue working with principals on Majuro (elementary) to develop a school handbook, currently in the draft stage (this came Impact out from the cluster PTA). 9 Standardized policies in all the schools in Majuro and standardize policies with 2. Continue to conduct training on standard based instruction and outer islands lesson planning, school teams (2-4 trainers) or (7 -8 trainers spend 9 Increase Number of parents served (participants list) 2 weeks in the outer islands. First 3 days bring in the teachers for 9 Increase Number of communities (schools) served focused training, then the team breaks down and 1 trainer goes to 9 Increased parental involvement regarding school functions and upkeep each school – during the training they develop lessons and lesson (details provided by schools)

07/12/07 MOE FY08 Portfolio Budget Document Page 35

planning and then the remaining time the team observes them 9 Improved classroom management in the outer islands implementing what they have learned 3. Training for Parenting (Role of Parents/Community / School) Cross reference 4. Use school profiles to establish further training needs ƒ PREL 5. Continue to ask schools (principals during summer training) to request help so that training needs can be documented. A memo should be produced stating that requesting training is positive (not a negative reflection on the school) 6. Continue the Parents Teachers Program directly at homes 7. Continue to record of all the trainings conducted Output 3.1.3 (Administration) Responsibility for Activities/Coordination within MOE and schools Support community relations activities to strengthen MOE Activity 1 – Administration communication and relationships with schools and communities (Cross reference with 3.1.1, 3.1.2 ) ($20,160) Mini Line Item Budget 3.1.3 Gen Fund Compact Totals Priority Activities Contractual 0 5,000 5,000 1. Support the work of PREL and cluster PTA programs to establish Equipment Office 2,150 2,150 stronger links/communication between MOE and the community Supplies & through the activities described in outputs 3.1.1 and 3.1.2 Materials (Other) 0 1,810 1,810 Training 0 7,700 7,700 Foodstuff 0 3,500 3,500 Totals 0 20,160 20,160

Impact 9 Improved information sharing among MOE, schools and communities Output 3.1.4 (Administration and Logistics) Responsibility for Activities/Coordination within MOE and schools Continue the work of Media office ($68,290) Activity 1 – Chris Person and Valentino Activity 2 – Valentino Priority Activities Activity 3 – Laingpo 1. Manage and improve MOE web site Activity 4 -- Valentino 2. Coordinate with other RMI Government web sites to improve Activity 5 – Valentino and Sue information sharing and recruitment Activity 6 – Hanty and Laingpo 3. Set information gathering schedule for information for the radio Activity 7 – Hanty and Laingpo spots and continue to disseminate weekly radio spots on specific Activity 8 -- Valentino Education issues 4. Continue to produce Bok Melele for the Newspaper Mini Line Item Budget 5. Use the RMI Journal as a vehicle for staff recruitment 3.1.4 Gen Fund Compact Totals 6. Continue to procure needed media equipment Salary M 38,290 0 38,290 7. Document MOE events through video and create an video archive Fringe M 4,020 0 4,020 8. Create user-friendly information (for example videos from USP/Fiji Overtime 571 0 571 cannot be played on equipment in RMI) (eg. PAL conversion) Travel D 0 1,659 1,659 Equipment Office 0 7,850 7,850 Supplies & Materials (other) 0 0 0 POL 0 1,500 1,500 Advertising 0 14,400 14,400 Totals 42,881 25,409 68,290

Impact 9 Increase outreach of MOE and MOE programs 9 Increase community awareness of MOE programs and activities 9 Increase community participation in MOE programs and events Output Group 3.2 – Research and Program Funding Prioritization ($237,730) Output 3.2.1 (MOE Finance) Responsibility for Activities/Coordination within MOE and schools Ensure SEG funding supports priority education needs including the Activity 1 – Gee and Willa ECE/ Kindergarten program in Majuro and Ebeye ($34,119) Activity 2 – Gee and Willa Activity 3 -- Willa Priority Activities 1. Develop detailed rolling three year budget for use of SEG funding Mini Line Item Budget 2. Work to DOI to improve coordination of SEG spending with fiscal 3.2.1 Gen Fund Compact Totals year spending Salary M 30,334 0 30,334 3. Continue monthly meeting schedule to review SEG budget among Fringe M 3,185 0 3,185 MOE, MOF and DOI for draw down Travel I 0 0 0 Foodstuff 0 600 600 Totals 33,519 600 34,119

Impact 9 Improved budget accountability for SEG spending 9 Improve planning and budgeting for SEG outputs

07/12/07 MOE FY08 Portfolio Budget Document Page 36

Output 3.2.2 (MOE Finance + MOE Grants) Responsibility for Activities/Coordination within MOE and schools Coordinate and Communicate budget (and grant opportunities) with Activity 1 –8 -- Administration individual schools ($57,128) Mini Line Item Budget Priority Activities 3.2.2 Gen Fund Compact Totals 1. Integrating Grants office under Administration through SP 2007-11 Salary M 51,700 0 51,700 2. Work with MOF to better coordinate budget with individual schools Fringe M 5,428 0 5,428 (cost centers for individual schools). Coordinate spending with Training 0 0 0 schools so that principals are more aware of how budget is spent Supplies & 3. Distribute school-level budget to all schools and follow-up with Materials (Other) 0 0 0 schools concerning any under spent monies. Totals 57,128 0 57,128 4. Schedule training on budget management (update budget and spending) for principals Impact 5. Identify and hire a grant writer/grant seeker 9 100% of schools receive budgets, and are responsible for performance 6. Continue to develop priorities/targets for funding requests to budgeting donors 9 Schools complete school improvement plan 7. Identify funding for prospective MOE initiatives: additional 9 Increased responsibilities for supplies purchasing remedial English and math programs, traditional skills, music/arts 9 Improve individual school access to grant funding programs, summer learning programs, educational 9 Amount of funding and educational opportunities increased for the Ministry of materials/technology Education 8. Improve coordination and communication of external funding 9 Improved grant management, funds are disbursed to schools and more sources effectively applied to specific issues ƒ UNESCO cycles every 2 years, just submitted 06-07 – usually between 5-7 projects approved ƒ Grassroots (Japan) – local governments submitted directly ƒ PRIDE –USP Fiji ƒ EU – funding to work in outer island schools – solar panels ƒ School health grant (Federal Grant) ƒ Special Ed (US Federal Grant)/SEPPIE Output 3.2.3 (MOE Finance + MOE Procurement + IT) Responsibility for Activities/Coordination within MOE and schools Implement a comprehensive tracking process to monitor/follow-up on Activity 1 – Gee and Shem the procurement process ($121,178) Activity 2 -- Gee Activity 3 – Gee and Chris Person Priority Activities 1. Continue to implement the system to provide the capacity to locate Mini Line Item Budget any processed requisition. The focus is for MOE/schools to know 3.2.3 Gen Fund Compact Totals how much supplies are being used by what schools and what Salary M 100,559 0 100,559 supplies are not being used. This includes tracking/inventory for Fringe M 10,559 0 10,559 who has what equipment and how much/many and for tracking TA Contractual 0 5,000 5,000 2. Purchase Blackbaud modules for asset management & conduct Supplies & training Materials (Other) 0 0 0 3. Purchase module (Financial Edge) and conduct training POL 0 2,560 2,560 Training 0 2,500 2,500 Totals 111,118 10,060 121,178

Impact 9 Database of supplies order/used and equipment in place 9 More reliable schedule of availability of supplies and materials 9 Increased reliability of procurement process 9 Communicate with stakeholders concerning incomplete/delayed requisitions Output 3.2.4 Policy/Planning Responsibility for Activities/Coordination within MOE and schools Conduct research in policy and planning issues affecting education in Activity 1 – Brenda/PSC the RMI ($23,205) Activity 2 –New hire

Priority Activities Mini Line Item Budget 1. Identify and hire researcher 3.2.4 Gen Fund Compact Totals 2. Develop research agenda for priority issues Salary M 22,900 0 22,900 Fringe M 2,405 0 2,405 Totals 25,305 0 25,305

Impact 9 Improve MOE capacity regarding issues in education

07/12/07 MOE FY08 Portfolio Budget Document Page 37

Output Group 3.3 – Testing Performance ($241,363) Output 3.3.1 (Policy/Planning) Responsibility for Activities/Coordination within MOE and schools Implementation of testing schemes at grades 3, 6 and 8 to measure Activity 1 – Jenny, Stanley, proctors student achievement (MISAT) and PILL (Cross reference 3.3.2) Activity 2 – Jenny, Stanley, proctors ($103,380) Activity 3 – Jenny, Stanley, proctors Activity 4 – MIS & PP staff Priority Activities Activity 5 – Jenny and Stanley 1. MISAT I and II test administered to all targeted students (FY08 Activity 6 – Jenny and Stanley current 3rd and 6th grade students will be tested in October 2007 Activity 7 -- Stanley (they will be in 4th and 7th grade) 2. PILL test for 4th grade students (administered every 2 years, last Mini Line Item Budget time was 2005 – next time 3.3.1 Gen Fund Compact Totals 3. March 2008 administer MISAT to 8th grade students Salary M 34,700 0 34,700 4. Database of MISAT and PILL test scores continues to be updated Fringe M 3,644 0 3,644 (MIS) Travel D 0 42,138 42,138 5. Produce report on individual student achievement focusing on Freight 0 2,900 2,900 areas for improvement. Scores are reported against benchmarks Rentals 0 19,998 19,998 6. Continue to produce report on how each individual school results Totals 38,344 65,036 103,380 compare over the years and track students progress from elementary to middle school, individual students, individual Impact schools, atolls and nationally 9 Improved database of student achievement Analysis of test results 7. 9 Improved tracking of students progress from elementary to secondary school 9 Increased awareness of areas of insufficient student achievement 9 Improve teacher skills for writing/designing classroom tests Output 3.3.2 (Policy/Planning) – Responsibility for Activities/Coordination within MOE and schools Determine what will be the national assessment at the secondary level, Activity 1 – Curriculum consultant/ Trevor Reese with schools responsible for implementing assessment and tracking Activity 2 – Curriculum consultant and MIS staff (based on finalized secondary curriculum) (Cross-reference 1.3.4 Activity 3 – Principals and Policy Director and 3.3.1) ($137,983) Mini Line Item Budget Priority Activities 3.3.2 Gen Fund SEG Totals 1. Test Development and pilot (10th and 12th grades) and analysis Salary M 2,700 0 2,700 2. Update database Fringe M 283 0 283 3. Principals meet to determine usefulness of all tests Contractual ƒ MIHS is using CAT and SLEP Services 0 135,000 135,000 ƒ LHS and JHS are using SLEP Totals 2,983 135,000 137,983 ƒ NIHS is thinking of using SLEP Impact Issues to consider for this Output 9 Improved national secondary assessment criteria 9 If this leads to a secondary school national test then MOE and CMI 9 Improved ability of students to move within the system should coordinate in the future Cross reference ƒ SEG Output 5.6.2 Output 3.4 – Counseling and Enrichment ($131,385) Output 3.4.1 (Curriculum Instruction and Assessment) Responsibility for Activities/Coordination within MOE and schools Continue to build teacher capacity (K-12) in the area of counseling to Activity 1 – Patricia Smith (Contractor) promote student development in all areas ($14,000) Mini Line Item Budget Priority Activities 3.4.1 Gen Fund Compact Totals 1. Contractor working with teachers to build teacher sensitivity to Contractor 14,000 0 14,000 student problems and issues Totals 14,000 0 14,000

Impact 9 Improved student awareness of education and career options 9 Increased student retention/graduation rate 9 Improved student performance 9 Improve student health and quality of life (suicide rate) Output 3.4.2 (Curriculum Instruction and Assessment) Responsibility for Activities/Coordination within MOE and schools Expand school enrichment program for after school activities Activity 1 – Rais Aho ($117,385) Mini Line Item Budget Priority Activities 3.4.2 Gen Fund SEG Totals 1. Contractor working with teachers to build teacher sensitivity to Personnel 0 94,605 94,605 student problems and issues Supplies/Materials 0 22,780 22,780 Totals 0 117,385 117,385

Impact 9 Improved student retention and awareness of education opportunities

Cross reference SEG 5.3.3 07/12/07 MOE FY08 Portfolio Budget Document Page 38

Output Group 3.5 – Student Retention and Truancy ($28,964) Output 3.5.1 (Policy/Statistics) Responsibility for Activities/Coordination within MOE and schools Continue to collect data at elementary/ secondary level to determine Activity 1 -- Brenda the exact number of students who drop out of school (by semester) Activity 2 – MIS and Brenda and the reasoning ($25,981) Activity 3 & 4– Kanchi, Allison, Brenda

Priority Activities Mini Line Item Budget 1. MOE (Policy/Planning) to complete the form to distribute to 3.5.1 Gen Fund Compact Totals schools on dropouts and truancy, input into Blackbaud Salary M 23,512 0 23,512 2. Continue to develop Baseline & trend data on dropout/retention Fringe M 2,469 0 2,469 3. Creation and utilization of an official withdrawal form (as part of Totals 25,981 0 25,981 the handbook) 4. Each school reviewing MOE rules and regulations as part of Impact updating the school handbooks so that all schools have common 9 Improved database system in place with data inputted regularly core regulations regarding attendance, behavior and other issues 9 Increased understanding of factors, both academic and non-academic that lead to chronic absenteeism and withdrawal from school (early warning system: interviews, surveys) 9 Increased retention of students in elementary school and secondary school Output 3.5.2 (Truancy Team/Elementary/ Secondary & Policy ) Responsibility for Activities/Coordination within MOE and schools Revise and enforce truancy policy at both elementary and secondary Activity 1 --Kanchi, Allison, Brenda and principals levels ($2,983) Activity 2 -- Kanchi, Allison, Brenda and principals Activity 3 -- Kanchi, Allison, Brenda and principals Priority Activities Activity 4 – Brenda and Media office 1. Principals and MOE to develop a more uniform policy on enforcing Activity 5 – Kanchi, Allison and Brenda truancy. Standard policy to be disseminated to private as well public schools. Mini Line Item Budget 2. Each school reviewing MOE rules and regulations as part of 3.5.2 Gen Fund Compact Totals updating the school handbooks so that all schools have common Salary M 2,700 0 2,700 core regulations regarding attendance, truancy, behavior and other Fringe M 283 0 283 issues Totals 2,983 0 2,983 3. Get PTA input on this truancy policy. Coordinate with cluster PTA program participants to enforce truancy Impact 4. Publicize consequences of truancy through radio announcements 9 Truancy enforcement increase (by schools and age groups) programs, newspaper, and technology 9 Reduction in truancy (baseline SY04) 5. Hold MOE led seminars on increasing reducing truancy 9 Increase in community/parental awareness Output Group 3.6 - School Feeding Program ($1,185,939) Output 3.6.1 (Administration) Responsibility for Activities/Coordination within MOE and schools To continue ongoing school feeding programs, at all Majuro and Ebeye Activity 1 – Administration and School Principals elementary schools and all secondary schools in the RMI including NVTI and Middle school ($1,172,955) Mini Line Item Budget 3.6.1 ESN Compact SEG Total Priority Activities Contractual 523,184 230,430 332,325 1,085,939 1. Contract out of school feeding program Administration 0 100,000 0 100,000 Totals 523,184 330,430 332,325 1,185,939

Impact 9 Improve health status students (coordinate with MOH) 9 Improved student attendance (baseline SY04) 9 Improved student attendance 9 Improve student performance 9 Improved parental/community involvement

Cross reference ƒ SEG 5.3.4 ƒ ESN 6.3.1 Output Group 3.7 - Administration and Personnel ($69,657) Output 3.7.1 (Administration) Responsibility for Activities/Coordination within MOE and schools Coordinate and Manage Personnel and Organizational polices and Activity 1 – Richard and Sue programs ($43,869) Activity 2 – Richard, Gee, Catalino

Priority Activities Mini Line Item Budget 1. Recruit and retain both MOE staff and teachers as per the new 3.7.1 Gen Fund Compact Totals strategic plan Salary M 39,700 0 39,700 2. Create MOE high performance organizational culture by: Fringe M 4,169 0 4,169 ƒ Implement revised organizational plan as per the Strategic Travel Int 0 0 0 Plan 2007-2011 Equipment Office 0 0 0 ƒ Develop performance benchmarks for MOE positions and Totals 43,869 0 43,869 performance awards for good performance through the ADB TA Impact 9 Increased staff awareness of roles and responsibilities 9 Increased staff performance with regard to established benchmarks 07/12/07 MOE FY08 Portfolio Budget Document Page 39

Output 3.7.2 (Administration) Responsibility for Activities/Coordination within MOE and schools Coordinate and Manage MOE polices and programs ($25,788) Activity 1 & 2-- Richard

Priority Activities Mini Line Item Budget 1. Cntinue to review and revise the MOE rules and regulations (last 3.7.2 Gen Fund Compact Totals updated in 1991) Salary M 23,338 0 23,338 2. Continue to develop Administration Division Procedure Manual and Fringe M 2,450 0 2,450 this should incorporate the accounting, procurement, and Supplies & 0 0 0 personnel procedures – the manual ties in with revised MOE rules Materials (Other) and regulations Totals 25,788 0 25,788

Impact 9 Improve operations of MOE 9 Improved tracking of accounts and procurement Output Group 3.8 - School facilities and Transportation ($905,264) Output 3.8.1 (Property/ Maintenance) Responsibility for Activities/Coordination within MOE and schools Purchase and maintain school buses to assure that each student is Activity 1 – Cassiano and Schools/Divisions provided transportation to school ($381,377) Activity 2 – Cassiano and Supply Office Activity 3 – Cassiano All bus drivers Priority Activities 1. Develop a plan to investigate how increase in taxi fares affect Mini Line Item Budget attendance 3.8.1 Gen Compact SEG ESN Totals 2. Buses purchased and maintained (Tune-ups, others sent to Fund garage) Salary M 42,875 0 42,875 3. Record/establish number of students using transportation system. Fringe M 4,502 0 4,502 Record mileage of buses, repair and maintenance costs/(change Equipment 5,000 5,000 oil, clean filters et al (NC) Supplies & Materials 4,000 4,000 Vehicles 0 136,000 136,000 POL 85,000 0 75,000 160,000 Insurance 0 9,000 9,000 Repair 20,000 0 0 20,000 Totals 47,377 114,000 136,000 84,000 381,377

Impact 9 Decrease school delays due to insufficient transportation 9 Increase in number of students attending school at all levels 9 Students access for attending ECE, elementary and secondary classes improved (how many students being transported)

Cross reference ƒ ESN 6.4.1 ƒ SEG 5.6.6 Output 3.8.2 (Property /Maintenance + Elementary Education) Responsibility for Activities/Coordination within MOE and schools Assure all elementary, high schools and vocational schools are Activity 1 – Cassiano and Brenda maintained on a regular basis and have basic facility requirements Activity 2 – Ronny and Supply Office (Sham) ($299,266) Activity 3 – Ronny Activity 4 – Ronny & Carpenters Priority Activities 1. Develop internal policy and procedure for the division Mini Line Item Budget 2. Inventory of every school for table/chairs/ 3.8.2 Gen Compact ESN Totals bookshelves/chalkboards –this will provide a database which Fund shows an annual total of what is sent to each school Salary M 79,035 79,035 (COORDINATE WITH SUPPLY OFFICE) Fringe M 8,299 8,299 3. Develop a record of all Schools/head teachers requests and record Travel D 11,400 500 11,900 what is sent or work completed Equipment (NC) 11,500 50,000 61,500 4. Build and construct furniture and supply schools Supplies & Materials 92,132 35,000 127,132 Freight 10,500 0 10,500 Rentals 900 0 900 Totals 87,334 126,432 85,500 299,266

Impact 9 Increase positive learning environment for students (equipment available) 9 Improve record keeping and accountability 9 Improve timeliness of responding to maintenance requests 9 Increase teacher effectiveness through improved testing

Cross reference ƒ ESN Output 6.6.2 07/12/07 MOE FY08 Portfolio Budget Document Page 40

Output 3.8.3 (Property/ Maintenance) Responsibility for Activities/Coordination within MOE and schools Ongoing maintenance, MOE administration office, and MOE vehicles Activity 1 – Ronny Jacob and Supply Office ($181,363) Activity 2 --Cassiano Activity 3 –Ronny Jacob Priority Activities Activity 4 – Ronny & Carpenters 1. Inventory of MOE vehicles on Majuro and outer islands (Jaluit, Wotje, Ebeye) AND COORDINATE WITH SUPPLY OFFICE Mini Line Item 2. Create a logbook to keep of record MOE repairs, windows, doors, 3.8.3 Gen Fund Compact ESN Totals walls, ceiling, flooring, plumbing, air conditioning, how much time Salary M 48,292 48,292 is spent. A log book, should record what is being repaired and Fringe M 5,071 5,071 when (CONTINUE) Travel D 5,000 5,000 3. Establish a schedule for maintenance of all MOE vehicles, school Equipment (NC) 8,000 0 8,000 buildings, offices and respond to maintenance requests on Supplies & emergency basis only. Materials 35,000 80,000 115,000 4. Build and construct furniture and supply schools Totals 53,363 43,000 85,000 181,363

Impact 9 Increased effectiveness and efficiency of maintenance group 9 Increased awareness of what repairs are made and costs of repairs

Cross reference ƒ ESN Output 6.6.1 Output 3.8.4 (Property/ Maintenance) Responsibility for Activities/Coordination within MOE and schools Upgrading of schools through construction of new facilities in the Activity 1 – Secretary and BECA and Cassiano schools or expanding equipment availability $43,258 Activity 1 -- Cassiano Activity 2 – Cassiano and Ronny, BECA Priority Activities Activity 3 – Cassiano and Supply 1. List priority construction for Majuro, Ebeye and OI 2. Establish a clear coordination with BECA in identifying schools Mini Line Item Budget needing construction and/or maintenance. 3.8.4 Gen Fund Compact Totals 3. Conduct survey and other follow up work on the AIMS project Salary M 15,256 15,256 expectations/objectives. Fringe M 1,602 1,602 4. Coordinate with supply office to do an inventory of equipment in Travel D 0 11,400 11,400 the schools and develop plan for acquiring needed equipment Rental 15,000 15,000 5. Identify and secure additional classrooms and office space Totals 31,858 11,400 43,258

Impact 9 Increased effectiveness and efficiency of maintenance group 9 Increased awareness of what repairs are made and costs of repairs Output Group 3.9 - Statistics and Baseline Data ($35,521) Output 3.9.1 (Policy/Planning) Responsibility for Activities/Coordination within MOE and schools Improve information management, data collection and management Activity 1 – Director MIS and staff information systems for student and teacher performance and Activity 2 – Director MIS and staff maintenance records at all levels of education ($61,502) Activity 3 – MIS staff and Catalino Activity 4 – Director MIS and staff Priority Activities Activity 5 - Director IT and staff 1. Develop a menu of what data and statistics is available and Activity 6 IT staff and Catalino distribute this to interested stakeholders like EPPSO and MOF Activity 7 - Director IT and staff 2. Continue to input MISAT test results into the system) Activity 8 - Director IT and Director Administration 3. Collect quarterly form regarding student performance (not yet but Activity 9 – Frederick and Testing Contractor we should be able to do this in the future) MIS has already purchased a Citrix Server so schools on with Internet access, Mini Line Item Budget including Ejit Elementary School, can access and input their 3.9.1 Gen Fund Compact Totals students grades and other information into the database. Ejit Salary M 21,286 0 21,286 Elementry School has been chosen to be MIS’ Pilot School. Fringe M 2,235 0 2,235 4. MIS work with Budget Office for funding of a higher speed Internet Supplies & line, current speed is too slow during regular working hours. Once Materials (other) 0 12,000 12,000 higher speed line is available, getting electronic data from the Totals 23,521 12,000 35,521 schools will make data collection more timely 5. Data on student attendance/retention for all students 6. Data on student retention for elementary and secondary students Impact is in the system. Currently MIS is using the nine-week report to 9 Increase use of data in portfolio budget reports to measure impact and collect student attendance at the end of each quarter. efficiency 7. Develop protocols so that current data collection effort is 9 Improved data (realistic and timely) on attendance, retention and redesigned to reflect data input needs of Blackbaud system performance 8. information to be put on the Blackbaud system – Student 9 Improved reliability and accessibility of data records information can be prioritized after entered into the system (CAT) 9 Improved MOE planning regarding Increased reporting capacity on attendance, Coordinate all databases into one place (Blackbaud) instead of retention and performance having several small systems 9. Analysis of all data and testing results to assist ministry in future planning including implementation of strategic plan and PBB Matrix 3: Performance Information for Outcome 3 07/12/07 MOE FY08 Portfolio Budget Document Page 41

Evaluations Matrix 3 includes priority activities and impacts that MOE uses to assess and report quarterly progress. As MOE information collection improves the performance information will become more reliable. This information will assist MOE better understand how achieving the Outputs regarding service delivery affect the quality of education in the RMI. This will provide more reliable and accessible data for planning and reporting.

Measures Affecting Outcome 3 in FY08 Crosswalks with the SEG and the Ebeye Special Needs Grants have been identified. Coordination inside MOE regarding the use of compact funds, SEG funds and ESN funds is a high priority. Achieving Output 2.5.1 is dependant on developing protocols for information collection and maintaining the integrity of the Blackbaud System. This Output is coordinated with Outputs 1.5.1 and 2.6.1. All three outputs focus on the collection and analysis of data in the IMS. The success of achieving these three outputs will improve MOE reporting and planning capacity and result in the development of baseline data in areas where none currently exists.

Additionally, the identification of budget for individual schools is beginning to improve the overall understanding of program delivery. How services are delivered to students and the related costs will only help to improve planning and service delivery throughout the RMI.

Outcome 3 Resources Statement 3 (below) details how the FY08 appropriation translates to allocated resources for Outcome 3. The totals include all revenue sources for the Outcome. The statement shows the breakdown of allocations by Output Group. Included in Matrix 3 (above) is the allocation for each output (listed after the output) and the relevant cross-referenced funding Output. FY07 information is included for spending comparison.

Statement 3 includes a line for “Program Delivery”. Program Delivery is the cost of salaries (teachers and administration), benefits, supplies and other costs associated with the “delivery of education”. Statement 3A provides the breakdown of the program delivery costs.

Statement 3: Total Resources for MOE Outcome 3 Budgeted Budgeted Estimated FY07 Estimated FY08 Administered Appropriations General Funds $1,976,929 $1,237,765 Compact Funds $9,603,430 $7,051,717 SEG $3,296,000 $720,710 Ebeye Special Needs $979,550 $1,380,835 Federal Grants $1,677,186 0 Total administered expenses $17,533,095 10,391,033 Ministry Appropriations Output Group 3.1 – Community Involvement & Media/Public Relations $151,776 $88,450 Output Group 3.2 – Program Funding Prioritization $138,052 $237,730 Output Group 3.3- Testing Performance $145,240 $241,363 Output Group 3.4 – Counseling $209,000 $131,385 Output Group 3.5- Student Retention and Truancy $7,500 $28,964 Output Group 3.6 – School Feeding Program $688,270 $1,185,939 Output Group 3.7 – Administration and Personnel $653,532 $69,657 Output Group 3.8 – School Facilities & Transportation $1,231,709 $905,264 Output Group 3.9 - Statistics and Baseline Data $34,346 $35,521 Program Delivery All Grades (ESN) $603,151 Program Delivery All Grades (Statement 3A Compact) $14,273,670 $6,293,190 Program Delivery All Grades (Statement 3B General Fund) $570,419 Total price from Ministry outputs $17,533,095 10,391,033 Total revenues from appropriations $17,553.095 $10,649,208 Statement 3: Outcome 3 Resources *Rounding error of $6.00

07/12/07 MOE FY08 Portfolio Budget Document Page 42

Statement 3A: Program Delivery Breakdown (Compact) Expense FY07 FY07 FY08 FY08 Amount ($) Percentage of Amount ($) Percentage total (%) of total (%) Salary/Benefits - Teachers $8,849,675 62% $4,587,241 Salary/Benefits - Principals $258,473 2 $192,075 Salary/Benefits - Admin $713,684 5 0 Total Payroll $9,848,832 69 $4,779,316 Housing/Repatriation/Other $286,473 2 $465,000 Operating Expenses (communication, utilities, fuel, etc.) $860,420 6 $369,850 Office Supplies/Materials $852,420 6 0 Contractual Services $284,473 2 0 Travel/Training $428,210 3 0 Other Charges $713,684 5 0 Furniture/Equipment/Vehicles $570,947 4 0 Aid-to-private schools $428,211 3 $347,109 Training $331,915 Total All Other $4,424,838 31 $1,513,874 Total Program Delivery * $14,273,670 100% $6,293,190 Statement 3A: Breakdown of Program Delivery Outcome 3 Resources

Statement 3B: Program Delivery Breakdown (General Fund) Expense FY07 FY07 FY08 FY08 Amount ($) Percentage of Amount ($) Percentage total (%) of total (%) Salary/Benefits - Teachers 0 Salary/Benefits - Principals 0 Salary/Benefits - Admin $291,317 Total Payroll 291,317 Housing/Repatriation/Other 0 Operating Expenses (communication, utilities, fuel, etc.) $123,486 Office Supplies/Materials 0 Contractual Services $74,797 Travel/Training $6,000 Other Charges/Audit $56,819 Furniture/Equipment/Vehicles 0 Aid-to-private schools 0 Other Expenses (Minister) $18,000 Total All Other $279,102 Total Program Delivery * $570,419

* Program Delivery is exclusive of transfer out items (NTC, NSB, CMI)

07/12/07 MOE FY08 Portfolio Budget Document Page 43

VI. Objective Area: Maintenance & Infrastructure

A. Outcome 4: Continue to Implement the Infrastructure Development and Maintenance Plan and Targeted Supplies are Available as Needed

1. Performance Matrix MOE Outcome 4

Education is a priority sector targeted for use of Compact funds. In addition to funding for development and operations, MOE also receives the largest portion of infrastructure development and maintenance funding. Detailed information is provided in the IMDP portfolio prepared by a Capital Expenditure committee including individuals from the Office of the Chief Secretary, EPPSO, Ministry of Finance and MOE. The preparation of the funding details and matrix is currently being completed by EPPSO.

The RMI Budget circular stated the total Infrastructure Development allocation at $12,027,677 and the Infrastructure Maintenance allocation at $633,036 for a total allocation of $12,660,713. The allocation split of this amount for MOE and MOH is still being considered at this time. More information is expected to be available in mid-July.

Matrix 4 is included as a template for the MOE infrastructure portfolio.

Matrix 4: Performance Information for MOE Outcome 4 Outcome 4: Continue to Implement the Infrastructure Development and Maintenance Plan and Targeted Supplies are Available as Needed Output Group 4.1 – Construction and Maintenance of schools Output 4.1.1 Responsibility for Activities/Coordination within MOE and schools

Priority Activities Mini Line Item

Output 4.1.2 Responsibility for Activities/Coordination within MOE and schools

Priority Activities Mini Line Item

Output 4.1.3 Responsibility for Activities/Coordination within MOE and schools

Priority Activities Mini Line Item

Output 4.1.4 Responsibility for Activities/Coordination within MOE and schools

Priority Activities Mini Line Item

Output 4.1.5 Responsibility for Activities/Coordination within MOE and schools

Priority Activities Mini Line Item

07/12/07 8,666 2,902 77,196 65,000 62,850 18,950 14,400 64,825 73,500 310,816 140,926 975,778 139,084 451,387 275,800 187,800 803,684 148,269 1,341,103 1,376,216 1,576,605 9,301,488 6,521,389 11,974,947 11,974,947 can determine Total

0 0 Special Revenue 0 9,500 1,500 18,500 51,073 Four Atoll

44 6,400 2,000 6,400 2,000 9,600 42,803 12,000 42,803 12,000 14,000 14,810 76,018 School Health 3000 56,000 14,810 56,000 14,810 56,000 58,000 Part B 379,019 1,212,420 SEPPIE 9,000 8,000 7,350 2,000 7,500 8,000 70,000 18,000 18,000 7,519 12,000 96,600 25,000 54,000 85,200 55,000 88,500 each line item broken down by funding source. In this way MOE this by funding source. In item broken down each line

162,125 119,242 411,324 17,500 30,000 446,087 570,000 83,700 344,286 1,544,037 1,073,178 1,783,512 1,981,933

SEG 2,520 2,835 5,400 1,200 24,000 19,511 25,000 27,688 27,560 20,000 95,000 27,000 61,755 520,000 520,200 1,381,159

ESN 7,016,607 2,325,432 Compact 268,755 1,829,843 65,000 General by Funding Type MOE FY07 by Funding Type hallese 1,567,529 5,018,934 1,567,529 hallese Expenses Expenses el 2,000 139,256 2,000 el Table 25: MOE Line Item Budget by Funding Table 25: Type FY08 Personnel-related expensed & Wages-Expatriates Salaries & Wages-Mars Salaries Differential Standby 79,925 526,986 Differential Night 1,149,178 Benefits_Expat Personnel Personnel 164,590 Benefits_Marshallese Insurance Employee Expense Ebeye Differential 53,850 8,392 Leased Housing 434,898 & Repatriation Recreation, 793 120,664 home leave 2,902 Overtime Operating Expenses 7,873 30,185 9,000 Allowances 5,712 Frieght 15,000 Rentals 127,972 communications Office & Reproduction Printing 14,400 Advertising & Computer Supplies Office Supplies/Material Other &Computer Equipment Office Ministerial Official Expense Supplies Medical Stuffs Food 96,250 11,450 Water 29,137 Services Contractual Trav Domestic 62,500 397,392 Travel International 23,300 Training 74,797 273,105 4,000 15,000 4,100

MOE FY08 Portfolio Budget Document Document Budget Budget Portfolio FY08 MOE Item VIII. Line MOE line item budget, with provides a view of the Table 25 below achievement of Outcomes office and contribute to the to the working of contribute how various funding sources Page 07/12/07 9,000 5,000 9,000 3,215 80,781 61,000 90,700 25,344 347,109 638,986 879,161 133,500 136,000 222,510 5,346,063 1,446,171 5,462,107 25,404,614 25,404,614

0 174,631 174,631 0 7,573 3,100 3,100 54,173 174,631

45 0 0 3,215 90,828 0 0 114,000

0 90,700 1,682,139

5,000 22,000 17,500 10,000 28,736 15,000 784,051 136,000 979,551 1,255,004 1,255,004 6,000,000 90,700 9,000 95,110 50,000 78,400 125,000 100,000 232,510 100,000 1,775,424

231,010 1,716,428 11,289,477 0 2,100,000 1,716,428 2,125,344 4,223,942

Utilities 123,486 380,500 expenses Representation and Dues Subscription 123,486 Utilities Not & Tools Equipment Capitalized 9,000 Charges and Expenses Other Federal Taxes Development and capital expenditures 31,472 & other Instructional Books materials 347,109 13,000 Equipments 61,500 Office Furniturefixtures & Insurance 46,000 and Lubricants Oil Petroleum, Repairs Building Renovation & equip Vehicle Financing Outlay Out Transfer 123,510 Grants and contributions Subsidies Expenses Audit Total Fund 25,344

MOE FY08 Portfolio Budget Document Document Budget Portfolio FY08 MOE Table 25: MOE Line Item Budget by Source Page 07/12/07 MOE FY08 Portfolio Budget Document Page 46

D. Supplemental Education Grant FY07

I. Overview

In order for the Ministry of Education to meet the education challenges in the RMI, considerable resources and efforts must be put forth. The Supplemental Education Grant (SEG) allocations are a means to further support supplemental initiatives that are designed to result in significant progress towards MOE objectives.

Since the inception of the Compact of Free Association (as amended) funding of the SEG has lagged time- wise with regard to the Compact Grant sector funding. During this current Fiscal Year (FY07) MOE is using SEG FY06 funding as the SEG portion of the budget. The SEG FY06 funding is available through July 2008. However it is estimated the majority of the SEG FY06 will be depleted by March 2008.

Included in this budget portfolio is the SEG plan for FY07. This funding will be applied to SEG outputs during FY08. It is expected that this funding will be received by MOE in July or August 2007. The SEG FY08 plan is currently being developed.

II. Objective Area: Supplemental Programs

A. SEG (MOE Outcome 5): To Supplement Education Funding:

1. Performance Matrix MOE Outcome 5 (SEG)

Priorities and initiatives for have been established through the performance based budgeting initiative. The SEG plan is an extension of each of these priorities. The Output Groups are cross-referenced with the MOE Outcomes and include: Instructional Materials (Curriculum Development) Early Childhood Education (Curriculum Development, Staff Development) Supplemental Programs (Program Delivery & Student Services) Vocational and Adult Education (Curriculum Development) Post Secondary Programs (Program Delivery) and Staff and Program Development (Staff Development).

There are several crosscutting education issues in the RMI. As such, SEG funding is linked to MOE Outputs in curriculum development, staff/teacher development, student performance and community involvement. Matrix 5 below presents the FY07 SEG outputs. Each Output identifies why the Output is “supplemental”. Some SEG Outputs are “stand alone”. Where this is not the case, the corresponding MOE Output (from Outcomes 1- 4) is cross-referenced. A breakdown of the funding for each SEG Output is also included in Matrix 5.

Matrix 5: Supplemental Education Grant (SEG) Implementation Plan Outcome 5: To Supplement Compact Education Funding Output Group 5.1 – Instructional Materials ($1,052,738) Output 5.1.1 Funding (SEG FY07) $500,000 Elementary textbooks and other curriculum materials SEG FY06 Funding $891,846 (Cross Reference MOE Output 1.1.1) What is being funded Narrative Math – Houghton Mifflin 4th grade $118,000 In conjunction with the FPA Article II, section 2. line 14, textbooks are Math – Houghton Mifflin 5th grade $118,000 considered a supplemental cost for the schools of the RMI. English – Harcourt 6th grade $ 71,334 English – Harcourt 7th grade $ 71,334 Instructional materials purchased under SEG support and add to previously English – Harcourt 8th grade $ 71,334 purchased textbooks and materials. These instructional materials include Science - $ 49,998 workbooks relating to existing texts, intervention materials that are specifically Total $500,000 designed to support ESL learners, audio learning kits, and readers. The increase of textbook alternatives such as consumable supplements or workbooks, will effectively teach students through an application medium as opposed to the Output standard copy and lecture format. These are supplemental to basic curriculum. 9 Textbooks and supplies purchased 9 Number of textbooks supplies matches student needs Furthermore, the new elementary curriculum (implemented incrementally since Impact FY 2004) may not be brand new but still has a need for basic textbooks and 9 Coordination of textbook supply purchase with curriculum additional curriculum materials needs/objectives 9 Improved student interests/participation and performance As the Ministry is focused on building a strong foundation, English and Math, with 9 Increased participation of key stakeholders in textbook ordering the addition of Science instructional materials are the priorities. process

07/12/07 MOE FY08 Portfolio Budget Document Page 47

Output 5.1.2 Funding (SEG FY07) $108,485 Elementary Supplies, Materials, Instructional Aids and Instructional Interventions SEG FY06 Funding $0 (Cross Reference MOE Output 1.1.1) What is being funded Narrative Math Materials K-8 $46,500 In conjunction with the FPA Article II, section 2. line 14, textbooks are English – MIE Materials K-3 $61,985 considered a supplemental cost for the schools of the RMI. Total $108,485

These funds are allocated for the purchase of supplies, materials, instructional Output aids and instructional interventions to support ongoing curriculum revisions and 9 Materials, supplies, instructional aids and interventions program/curriculum upgrades. The funding will be used to purchase supplies and available materials in order to create an environment filled with audio (i.e. listening 9 Materials, supplies, aids and interventions matches student centers), visual (i.e. maps, word walls) and interactive (i.e. learning centers and needs interventions) including manipulative elements. The supplies and materials are Impact the basic tools that enable the K-8 students and teachers to be more diversified 9 Coordination of supply, materials, aids and interventions and effective in the classroom. purchases with curriculum needs/objectives 9 Improved student interests/participation and performance 9 Increased participation of key stakeholders in supplies, materials, aids and interventions selection process Output 5.1.3 Funding (SEG FY07) $200,000 Textbooks and other curriculum at the secondary level SEG FY06 Funding $590,183 (Cross Reference MOE Output 1.1.2) What is being funded Narrative Textbooks $200,000 In conjunction with the FPA Article II, section 2. line 14, textbooks are Total $200,000 considered a supplemental need for the schools of the RMI. Output Currently, secondary textbook being used are non-systematic across the 9 Textbooks and supplies purchased secondary schools. New textbooks purchased over the last 4 years have led to 9 Number of textbooks supplies matches student needs improved coordination of the curriculum. SEG funding is used to purchase Impact textbooks to support the continuing revisions to the secondary curriculum 9 Coordination of textbook supply purchase with curriculum needs/objectives The initial priority has been given to the core subjects of Math, English, Science 9 Improved student interests/participation and performance and Social Studies. Additional funding is being used to support the elective 9 Increased participation of key stakeholders in textbook ordering courses and other developmental resources that are incorporated in the process secondary curriculum (i.e. music, career education, aquaculture and traditional skills). Detailed plans are being developed with the principals based on each school’s unique offerings and priorities as per their curriculum. Output 5.1.4 Funding (SEG FY07) $164,253 Secondary Supplies, Materials, Instructional Aids and Instructional Interventions SEG FY06 Funding $0 (Cross Reference MOE Output 1.1.2) What is being funded Narrative Core Curriculum Subjects $ 64,253 This funding is designated for the purchase of supplies and materials in the Elective Subjects $100,000 public high schools. The increase of supplies is necessary due to the estimated Total $164,253 increase in the secondary school enrollment. Output Components of this funding include revisions to the current secondary 9 Materials, supplies, instructional aids and interventions curriculum and supplemental vocational projects. The materials and supplies available pertaining to vocational classes will be funded through this part of the SEG. This 9 Materials, supplies, aids and interventions matches student includes materials for classes such as aquaculture, agriculture, cooking, sewing, needs auto mechanics, woodwork, secretarial/computers and traditional skills. These Impact classes are important in the RMI due to the lack of qualified workers to fill these 9 Coordination of supply, materials, aids and interventions positions in the current job market. purchases with curriculum needs/objectives 9 Improved student interests/participation and performance Purchase of targeted supplies allows more secondary students to acquire the 9 Increased participation of key stakeholders in supplies, necessary tools to maximize their current learning opportunities and future materials, aids and interventions selection process earning possibilities. These programs are geared towards differentiated forms of instruction, focusing on students that struggle with traditional classroom methods. These initiatives contribute to the Ministry’s advancement toward one of the outcomes identified in the current Performance Portfolio, to provide a more wholistic and quality education. Output 5.1.5 Funding (SEG FY07) $80,000 Instructional Service Center SEG FY06 Funding $80,000 (Cross Reference MOE Output 1.1.1 and 1.1.2) What is being funded Narrative Personnel (including benefits) $26,520. The RMI relies on external sources for its instructional materials. In many cases Training $10,000 the materials are contextually inappropriate. Context unique to the Marshall Equipment $12,000 Islands such as language, culture, and environment, are disregarded. This adds Supplies & Materials $26,480 an additional challenge in the education of Marshallese students and teachers. Repairs $ 5,000 Total $80,000 In order to resolve this challenge, the addition of an Instructional Service Center

07/12/07 MOE FY08 Portfolio Budget Document Page 48

is planned for the Ministry of Education. This center will incorporate the creation of materials as well as the production of materials. Products of the center will Output include bilingual reading materials (Marshallese and English), consumable 9 Textbooks and supplies purchased and/or produced workbooks (all subject areas), and curriculum specific texts (all subject areas). 9 Number of textbooks supplies matches student needs Impact In order to run the Instructional Service Center, designated staff and 9 Coordination of textbook supply purchase with curriculum equipment/supplies are necessary. The staff will include an ELA needs/objectives writer/editor/equipment operator (SEG funding), an MLA writer (Compact 9 Improved student interests/participation and performance funding), and an illustrator (funding TBD). Equipment/materials needed are as 9 Increased participation of key stakeholders in textbook follows: computer, computer graphic software, copier/scanner, binding machine, ordering process laminating machine, ink, and paper.

In conjunction with the FPA Article II, section 2. line 14, instructional materials are considered a supplemental need for the RMI education system. Output Group 5.2 – Early Childhood Education ($1,559,375) Output 5.2.1 Funding (SEG FY07) $1,559,375 Early Childhood Education Program SEG FY06 Funding $1,765,000 (Cross Reference MOE Outcome 1.4.1) What is being funded Narrative Personnel (including benefits) $1,298,613 The objective of the ECE universal kindergarten program (formally Head Start) is Operations $ 260,762 to increase the enrollment numbers of early childhood students, reduce class Total $1,559,375 size and create a smooth transition into elementary grades. Output Per the FPA, Compact II, section 2. Line 3-6, early childhood education is 9 New curriculum and pilot project completed deemed an appropriate usage of SEG funding. 9 Teaching materials reviewed and introduced Impact 9 Curriculum revisions increase focus on necessary skills 9 Increased student learning (to be measured using new adopted Reading Program, MIE, assessment tool). 9 Increased teacher effectiveness (demonstrated knowledge and application of SIOP practices). 9 More children in ECE Output Group 5.3: Supplemental Programs ($545,710) Output 5.3.1 Funding (SEG FY07) $30,000 Music/Art Program (Cross Reference MOE Output 1.3.3) SEG FY06 Funding $32,170

Narrative – Why this is supplemental What is being funded A pilot Music program was implemented at Marshall Islands High School for SY Equipment $10,000 2005-2006 (SEG 2005 Plan). The continuation of that program and planned Supplies & Materials $20,000 extension to the rural and outer island high schools was planned for the SY Total $30,000 2006-2007. This funding will continue the programs at the targeted schools during SY2007-2008 Output 9 Implementation of secondary curriculum including music/arts 9 Development of course syllabi for new classes Impact 9 More wide appeal of curriculum 9 Increase number students enrolled in academic curriculum 9 Decreased drop out rate Output 5.3.2 Funding (SEG FY07) $36,000 Close-Up Program (Cross Reference MOE Output 1.3.6) SEG FY06 Funding $36,000

Narrative What is being funded The Pacific RIM/Cross Road Program is a component of the local and US based Washington D.C. & New York Close-Up Close-Up Program. It is an opportunity for Marshallese students to travel to 3 students @ $4,325 $12,975 Honolulu to study social, environmental, and economic issues relevant to the 1 teacher @ $5,735 $ 5,735 Pacific. The objective is to increase the number of students involved in the Honolulu Close-Up Close-Up experiential learning process 5 students @ $1,783 $ 6,115 1 teacher @ $2,500 $ 2,500 Majuro Local Close-Up 2 students and 1 teacher JHS $ 1,525 2 students and 1 teacher NIHS $ 1,633 2 students and 1 teacher KAHS $ 1,767 Pacific Educational Conference 1 student @ $1,650 $ 1,650 1 teacher @ $2,100 $ 2,100

Impact 9 Outer islands testing/achievement scores in Social Studies, Government, English 9 Outer island students complete high school/attend college 9 Post school employment of outer island students

07/12/07 MOE FY08 Portfolio Budget Document Page 49

Output 5.3.3 Funding (SEG FY07) $117,385 School Enrichment Program (No Cross Reference, 100% Supplemental) SEG FY06 Funding $122,103

Narrative What is being funded Computer Program Computer Program Under the 21st Century Grant, computer labs were established at each of Personnel and Benefits – 7 Computer Instructors $71,400 Majuro’s seven elementary schools. As the 21st Century Grant is discontinued, the computer program continues through SEG funding. Computer based Activity Program learning supports the core academic curriculum in subject areas such as English, Personnel and Benefits – Coordinator $ 23,205 Math, Science, and Astronomy. In addition, computer instruction teaches basic Supplies & Material – After School $ 6,390 computer and typing skills. Supplies & Materials – Summer Program $ 16,390

Extracurricular Activity Program Measurement With the absence of CARE, there are no formal after school activities for 9 Student retention rate Majuro’s youth. In order to continue after school sports, music, and art 9 Student Truancy activities, an Activity Director has been hired. The director organizes 9 MISAT I, II, III results extracurricular activities throughout the school year, as well as summer activity 9 Number of after school activities/Number of attendees programs for the students. To support the costs of the various activities, supplies/materials funding is allotted. Output 5.3.4 Funding (SEG FY07) $332,325 Food Program (Cross Reference MOE Output 3.6.1) SEG FY06 Funding $160,000

Narrative What is being funded Feeding program will allow students to receive nutritious meals while in school. More recent MOH/ADB survey results have reconfirmed that there continues to Program management and purchasing of food stuff for schools be a serious problem of malnutrition among children in the RMI. Students who are undernourished have a hard time studying and performing well in school. Marshall Islands High School $ 91,797 Laura High School $ 29,786 This feeding program works in conjunctions with parental involvement and Majuro Middle School $ 79,457 parental contribution. National Vocational Training Institute $ 30,210 Majuro Elementary Schools $ 67,325 Success Academy (Majuro) $ 33,750 Total $332,325

Impact 9 Improved health indicators of students 9 Improved student attendance 9 Improved student performance 9 Improved parental/community involvement Output 5.3.5 Funding (SEG FY07) $30,000 Further review, plan and implement the Senior Practicum Program at SEG FY06 Funding $30,000 appropriate high schools (Cross reference MOE Output 1.2.3) What is being funded Narrative Orientation $ 5,000 The High school Sr. Practicum is a learning tool that allows students to Transportation Costs $ 5,000 experience work with an employer. This program supports student learning Supplies and Materials $20,000 outcomes in targeted career areas. Total $30,000

This program supplements traditional academic and technical training courses by Output providing students the opportunity to gain “real world” work experience. 9 Procedures and requirements for selection of participants Impact 9 At least 10% of participants will receive offers for employment 9 At least 90% of participants complete/submit college applications Output Group 5.4 Vocational, Skills and Adult Education Programs ($1,009,655) Output 5.4.1 Funding (SEG FY07) $486,004 National Training Council (Cross Reference NTC Outcome 1) SEG FY06 Funding $325.359

Narrative What is being funded (NTC Matrix contains detailed information) The National Training Council (NTC) program is funded in accordance with the Personnel $ 76,000 FPA Article II Economic Assistance Implementation paragraph (a) 2 “workforce Fringe Benefits $ 6,460 and manpower development training programs and assistance.” Training $379,455

Other supplies & materials $ 4,089 Office equipment & computers $ 20,000 Total $486,004

Impact 9 Increased ability of training providers to identify and respond to workforce requirements 9 Increase in local business hires of local graduates 9 Increase in # students/workers trained to new standards 9 Increased productivity of workers (Years 2-5) 07/12/07 MOE FY08 Portfolio Budget Document Page 50

Output 5.4.2 Funding (SEG FY07) $423,651 National Vocational Training Institute (NVTI) SEG FY06 Funding $301,666 (Cross Reference MOE Output 1.2.6) What is being funded Personnel (including benefits) $243,100 Narrative The National Vocational Training Institute (NVTI) is an alternative high school Equipment, textbooks, supplies and materials $111,051 program for students who do not qualify to enter the regular high school in Operating Expenses $ 69,500 accordance with the FPA Article II Economic Assistance Implementation, Total $423,651 paragraph 2a. Output 9 Coordination with NTC Beginning in SY2007-08, tentative plans are for the PreNine Program at MIHS Impact (now renamed Success Academy) to come under the management and 9 Increased listening, speaking, reading and writing skills in coordination of NVTI on Majuro. At Jaluit, Laura, Wotje, and Kwajlein, the English of technical school students Success Academy will continue to be based at each of the schools. 9 Increased computation and problem solving skills in math 9 Increased number of students obtaining certification in career NVTI now has students entering their 4th year (Tier 2 year 2). A curriculum cluster coursework designed to encourage students to enter career pathways is being developed 9 Increased RMI employment in trades (career clusters) and implemented. Output 5.4.3 Funding (SEG FY07) $100,000 Adult Education and Literacy/(GED) SEG FY06 Funding $100,000 (Cross Reference CMI Output 10.5.1 & 10.5.2) What is being funded Narrative Personnel (including benefits) & All others $100,000 As stated in the Article II paragraph 2a of the Fiscal Procedures Agreement, Total $100,000 “educational services focused on adult and family literacy” and “alternate

secondary programs for out of school and pushed out youth”, Adult Education Impact and literacy focuses on the RMI’s non-traditional students (adult learners). 9 Increased CMI degree program enrollment 9 Increased percentage of students who enroll completing degree program 9 Increased number of adults involved in continuing education Output Group 5.5: Post Secondary Programs ($669,000) Output 5.5.1 Funding (SEG FY07) $669,000 National Scholarship Board SEG FY06 Funding $386,347 (Cross Reference NSB Portfolio Output 7.2.1) What is being funded (More details in NSB Matrix) Narrative Scholarship awards for 33 students $594,000 Compact and General Funds provide the funding base for the NSB. This Work-study for 50 students $ 75,000 $669,000 of SEG funding will further supplement the RMI scholarship program. Total $669,000

The increase in funding is to make up for the increase in tuition at the University Impact of Hawaii, the increase in the number of students going to school in the 9 Increased number of awards to students attending programs southern hemisphere and the discontinuance of the SEOG grant for RMI designated as priority areas by NSB students. This funding will give approximately 58 new and returning students 9 Increased number of complete applications the opportunity to receive scholarships in FY08. 9 Applications containing inaccurate/false information decrease (Disaggregate by when application is submitted) Output Group 5.6: Staff and Program Development ($1,163,522) Output 5.6.1 Funding (SEG FY07) $120,000 Substitute Teachers SEG FY06 Funding $75,000 (Cross Reference MOE Outcome 2.1.5) What is being funded Narrative Substitutes teacher contracts/salaries $ 110,000 Teachers are required to take part in in-service training programs. These in- Emergency(On Call) Substitute $ 10,000 service programs are scheduled in one-year segments. Therefore, it is crucial Total $120,000 that substitute teachers are available to fill the positions of teachers taking part in professional development programs. Output 9 Qualified teachers (20% staff earn 2-year degrees/ annum) 9 5 BA enrollments per annum 9 Teachers enrolled in degree or associated degree courses (50 trainees recruited per annum) Impact 9 Teacher and student performance increases 9 Increase number of teachers (and recruits) enrolled in degree programs 9 Increased number of teachers with AA/BA degrees Output 5.6.2 Funding (SEG FY07) $140,000 Contractual Services for Program Development SEG FY06 Funding $120,000 (Cross Reference MOE Outcome 2.1.3 and 3.3.2) What is being funded Narrative Test Assessment and Development $110,000 The first Marshall Islands Standardized Achievement Test (MISAT) I, II, and III Data & Statistical Analysis $ 25,000 were created and first administered in April 2004. The MISAT test focused on CPR Training (Output 2.1.3) $ 5,000

07/12/07 MOE FY08 Portfolio Budget Document Page 51

English Reading, Marshallese Reading and Math. The English and Marshallese were developed with the assistance of PREL. The Math, however, was done in Output house but validated by PREL. Upon review this year, contractual services will be 9 Database and student achievement report completed needed to revise and improve the Math Test. 9 Test administered to all targeted students

9 MISAT (in English and Marshallese Writing) developed and Contractual Services are also necessary to carry out follow-up analysis on the piloted tests given during the last school year and to create MISAT tests for the 9 More teachers will be exposed to CPR Training upcoming school year. Under this funding period, MISAT development will 9 Guide for standardizing gathering, collection and evaluation of expand to include English and Marshallese Writing. statistics and data produced

Along with further MISAT development, expertise in standardizing the Ministry’s Impact database system along with analysis and evaluating of new programs to help set 9 Increase in awareness of areas where student achievement is policy direction is needed. insufficient

9 Teachers will better understand analysis and interpretation of

test results for improved delivery of classroom instruction 9 Teachers in the classroom will be better equipped with CPR techniques and skills 9 New programs and policies for teacher and student improvement are results of known and well analyzed and documented data Output 5.6.3 Funding (SEG FY07) $410,000 World Teach and Dartmouth volunteer programs SEG FY06 Funding $528,667 (Cross reference MOE Output 2.1.5) What is being funded Narrative Administration costs, room/board and stipend $410,000 The World Teach and Dartmouth Programs provide students and fellow teachers Total $410,000 with direct exposure to native English speakers, extra-curricular activities, co- teaching opportunities and other teacher training type initiatives. In addition to Output these benefits, the volunteers serve as replacements for local teachers who are 9 Qualified teachers (20% achieve 2-year degree/ annum) fulfilling in-service training programs (i.e. obtainment of AA or BA. 9 5 BA enrollments per annum 9 Teachers enrolled in degree or associated degree courses (50 To support the professional development needs and goals of an increasing trainees recruited per annum) number of in-service teachers, there is an expansion proposed for the Dartmouth and the World Teach program, which will result in 51 more Impact volunteers for the 2007-2008 School Year. Due to the difficulty in finding 9 Teacher and student performance increases qualified replacements for the in-service teachers, the utilization of World 9 Increased number of teachers (and recruits) enrolled in degree Teach/Dartmouth volunteers is essential. Total for 2007-08 is 51 volunteers. programs 9 Increase number current teachers certified with AA/BA degree Costs include transportation, administration costs, room/board and stipends. Total cost for the SY 2007-2008 is estimated at $410,000. The SEG funding supplements the funding provided under the general fund.

The program’s total budget allocation for FY 2007 is less because it had savings from FY 2006. The savings, along with the FY 2007 allocation will be sufficient to cover for the entire duration of the programs one year contract with MoE.

Output 5.6.4 Funding (SEG FY07) $341,286 Professional Development for MOE staff SEG FY06 Funding $101,487 (Cross reference MOE Outputs 2.15 and Program Delivery 3A) What is being funded Narrative RMI Students Internship Program $20,000 To support the professional development needs and goals of an increasing Pacific Education Conference $50,000 number of in-service teachers. This funding also supports workshops, institutes MoE Annual Retreat $10,000 and seminars (off and on-island) to increase the capacity and credentials of AA/BA Degree & Certificate Programs (CMI, $253,286 teachers, school administrators and other MOE staff. USP, Park University, Univ. of Maryland, BYUH & SDSU This professional development funding will supplement current professional APIPA $8,000 development efforts. Output The Ministry is embarking on an internship program in order to help attract 9 Qualified teachers (10% achieve 2-year degree/annum) recent RMI college graduates to education professions. 9 Up to, at least, 30 BA enrollments per annum 9 Teachers enrolled in degree or associated degree courses (60 trainees recruited per annum)

Impact 9 Teacher and student performance increases 9 Increased number of teachers (and recruits) enrolled in degree programs 9 Increase number of current teachers with AA/BA degree

07/12/07 MOE FY08 Portfolio Budget Document Page 52

Output 5.6.5 Funding (SEG FY07) $16,236 School Accreditation Program SEG FY06 Funding $ 0 (Cross Reference MOE Output 1.3.5) What is being funded Narrative Accreditation (MIHS) $6,726 Marshall Islands High School (MIHS) has begun the process of WASC Other $9,510 accreditation for school improvement and as a model for other public elementary Total $16,236 and high schools in the RMI to follow. Output 9 MIHS is an official candidate for accreditation 9 Submission of first progress report to WASC

Impact 9 School wide improvement

Output 5.6.6 Funding (SEG FY07) $136,000 Transportation SEG FY06 Funding $ 0 (Cross Reference MOE Output 3.8.1) What is being funded Narrative 2 School Buses $ 136,000 The buses are intended for Laura High School and for the Rairok Elementary Total $136,000 School. Students attending LHS have to travel approximately 20 miles to school. Likewise, students living between the bridge and the airport which comprised Output the Rairok area on the capitol island of Majuro have quite a distance to go to 9 Students arrive school on time school. Taxis are not readily available between these points and are quite 9 Schools and/or Ministerial extra-curricular activities are expensive. With the limited number of public school buses available to transport addressed students to and from schools, along with limited access to other public transport, it has become imperative that the Ministry purchase and acquires Impact additional school buses to assist with the predicament. 9 Improve student attendance 9 Schools and Ministry’s transportation needs are met Grant Total: $6,000,000

Matrix 5: FY07 SEG

Evaluations Matrix 5 includes priority activities and impacts that MOE uses to assess and report quarterly progress of the SEG funded priorities. All SEG outputs are cross-referenced to MOE Outcomes, NSB, NTC or CMI Outcomes. Reporting will be coordinated through those relevant cross-referenced Outcomes..

Measures Affecting Outcome 5 in FY08 (SEG FY07) The SEG funding continues to be delayed. The FY07 SEG funding will not be received by MOE until July or August 2007. This continued delay causes delays in implementation of SEG related priorities and programs and much confusion regarding budgeting. The delayed funding has been very detrimental to the successful implementation of all SEG priority areas. MOE and EPPSO will continue to work with this situation and work to correct any delays or other implementation problems as soon as possible. Revisions or program changes, due to these delays will be reported in the FY08 quarterly reports. Using 2 different fiscal years (one for all of MOE and a different year for SEG) complicates budgeting at MOE.

07/12/07 MOE FY08 Portfolio Budget Document Page 53

MOE Outcome 5 (SEG) Resources Statement 5 (below) provides details illustrating how SEG FY07 (FY08 budget cycle) appropriations are allocated for SEG (MOE Outcome 5). The statement shows the breakdown of allocations by Output Group. Included in Matrix 5 (above) are the allocations for each output (a mini line item) and the number of the cross- referenced MOE Outputs.

Statement 5: Total Resources for MOE Outcome 5 (SEG FY07) (FY08 Budget Cycle) Budgeted SEG FY07 Administered Appropriations SEG $6,000,000

Total administered expenses Ministry Appropriations Output Group 5.1 – Instructional Materials $1,052,738 Output Group 5.2 – Early Childhood Education $1,559,375 Output Group 5.3 – Supplemental Program $545,710 Output Group 5.4 – Vocational and Adult Education Programs $1,009,655 Output Group 5.5 – Post Secondary Programs $669,000 Output Group 5.6 – Staff and Program Development $1,163,522 Total price from Ministry outputs $6,000,000 Total revenues from appropriations $6,000,000

Statement 5: (SEG) Outcome 5 Resources

III. Adjustments to FY07 Performance Information

As the FY07 SEG is implemented, performance is being monitored and cross referenced to MOE Outputs and other Portfolio Outcomes. If any implementation issues, delays or other constraints impede the achievement of the FY07 performance targets, the FY07 performance information will be revised to account for the problem. This promotes consistency of performance and monitoring from year to year.

IV. Line Item Budget by Funding Type SEG FY07 (FY08 Budget Cycle) This information is included in Table 26 above.

07/12/07 MOE FY08 Portfolio Budget Document Page 54

E. Ebeye Special Needs

I. Overview

The description of the Ebeye Special Needs Grant (ESN) is located in Article I, Section 211, b (1) of the Compact of Free Association as Amended. The descriptions states that the grant is designed to: …Address the special needs of the community at Ebeye, and other Marshallese communities within the Kwajalein Atoll…to support and improve the infrastructure and delivery of services and develop the human and material resources necessary for the Republic of the Marshall Islands to carry out its responsibility to maintain such infrastructure and deliver such services… II. Objective Area: Ebeye Special Needs Programs

A. ESN (MOE Outcome 6): To Supplement Ebeye Special Education Needs

1. Performance Matrix MOE Outcome 6 (ESN)

Matrix 6 provides details for Ebeye Special Needs (MOE Outcome 6) in FY07. Some ESN Outputs are “stand alone”. Where this is not the case, the corresponding MOE Compact Output is cross-referenced. A mini line item budget and identification of staff responsible for coordinating and implementing priority activities in each ESN Output is also included in Matrix 6.

Matrix 6: Ebeye Special Needs (ESN) Outcome 6: To Supplement Special Educational Needs of Ebeye & Other Islands of Kwajalein Atoll Output Group 6.1 – Textbook, Supplies & Materials ($711,484) Output 6.1.1 Funding (ESN FY08) $108,333 Provide textbook, supplies & materials for the schools of Ebeye (Cross reference MOE Output 1.1.1 & 1.1.2) Responsibility and Coordination Activity 1 - Hiram, School Principals and Textbook Committee Priority Activities Activity 2 – Hiram, Julian, Carl and Textbook Committee 1. Continue to coordinate with the textbook committee to purchase Activity 3 – Andrea and Vendors textbooks and curriculum materials for both elementary and high Activity 4 – School Principals and Textbook Committee school with a priority of acquiring Math, English, Science and MLA textbooks. Mini-Line Item Budget 2. Coordinate with the textbook committee and the curriculum Personnel $ 2,652 division for the development, production and printing of MLA Travel (domestic) $ 1,060 textbooks and materials. Textbooks $95,110 3. Coordinate professional development to both elementary and high Shipping & Handling $ 9,511 school teachers on materials and resources that comes with the Total $108,333 textbooks. 4. Establish an efficient system of procurement and distribution of Output textbooks and ensure accountability by doing annual textbook 9 Textbooks and supplies purchased inventory. 9 Number of textbooks supplies matches student needs Impact 9 Coordination of textbook supply purchase with curriculum needs/objectives 9 Improved student interests/participation and performance 9 Increase participation of stakeholders in textbook ordering process Output 6.1.2 Funding (ESN FY08) $603,151 Program Delivery for the Kwajlein Atoll Public School System (Cross Reference MOE Outcome 3A Program Delivery) Responsibility and Coordination Activity 1 – Hiram, Andrea, Carl, Julian, Deo and all Private School Principals Priority Activities Activity 2 – Hiram, Carl, Julian and RMI supply personnel 1. Develop a needs assessment for all private schools on needed Activity 3 – Hiram, Carl and Julian school supplies and materials. Activity 4 – Hiram 2. Coordinate the purchasing and distribution of school materials. Activity 5 – Hiram, School Principals and other Administrative Staff 3. Continue monitoring of all public schools within Kwajlein Atoll. 4. Liaise with the Kwajlein Leadership (community at large) and Mini Line Item Budget USAKA to improve the quality of education services. Personnel $ 14,918 5. Coordinate with the MOE main office in Majuro to ensure that Travel $ 20,000 goals and expectations of the Ministry are met. Equipment $ 20,000 Supplies & Materials $375,000 POL $ 3,000 Rental $ 6,800 Food Stuff $ 1,000 Utility $125,000

07/12/07 MOE FY08 Portfolio Budget Document Page 55

All Other Operating Expenses (freight, postage, etc.) $ 37,433 Total $603,151

Impact 9 Increase student performance (MISAT) 9 Improved student interests/participation and performance Output Group 6.2 – Staff Development ($158,256) Output 6.2.1 Funding (ESN FY08) $158,256 To provide training developmental opportunities for teachers and administrators (Cross Reference MOE Output 2.1.5) Responsibility and Coordination Activity 1 – Andrea and Textbook Committee with Vendors Priority Activities Activity 2 – Hiram and Personnel 1. Coordinate and provide training on using textbooks and associated Activity 3 – Andrea, Personnel and Staff Development Office materials Activity 4 – Hiram and School Principals 2. Coordinate with the MOE Staff Development Office for the development of training needs, identify and schedule training on Mini Line Item budget (budgeting, customer service, job safety) for administrator and Personnel $ 18,896 other support staff. Travel (domestic) $ 10,000 3. Continue training arrangement with the University of Maryland at POL $ 400 USAKA, Park University, BYUH and CMI. Food Stuff $ 200 4. Coordinate and participate in annual education conferences (PEC) Supplies & Materials $ 5,000 Rental $ 3,760 Training and Staff Development $ 120,000 Total $158,256

Impact 9 Student performance increases (measure MISAT) 9 Increased teacher effectiveness (measure MISAT) 9 Proficiency of teachers documented (All teachers will reach level to be specified on the tests) 9 80% of all teachers enrolled in Summer School Output Group 6.3 – Food Program ($523,184) Output 6.3.1 Funding (ESN FY08) $523,184 Continue food program at Kwajalein Atoll High School and expand to elementary schools (Cross reference MOE Output 3.6.1) Responsibility and Coordination Activity 1 – Hiram and school Principals Priority Activities Activity 2 – School Principals 1. Contract out the feeding program Activity 3 – Hiram and Contractors 2. Keep track of meal count and menu to ensure balanced meals for students are served Mini Line Item Budget 3. Monthly report from contractors Personnel $ 2,984 Contractual $520,200 Total $523,184

Output 9 Well fed/nourished students Impact 9 Improved student attendance 9 Improved student performance (select measures) Output Group 6.4 Transportation (84,000) Output 6.4.1 Funding (ESN FY08) $ 84,000 Provide adequate transportation for Ebeye students. (Cross reference MOE Output 3.8.1) Responsibility and Coordination Activity 1 – Hiram and School Principals Priority Activities Activity 2 – Bus Drivers and Maintenance Staff 1. Create a system to track the number of students using the transportation service and to ensure all Ebeye students are Mini Line Item Budget provided with this free service. POL $ 75,000 2. Record mileage of buses, repair and maintenance costs and ensure Auto Insurance and Other Fee $ 9,000 proper maintenance is regularly done. Total $84,000

Output 9 Number of students using transportation system 9 Mileage of buses, repair and maintenance costs Impact 9 Decrease school delays due to insufficient transportation 9 Increase number of students attending school at all levels Output Group 6.5 Early Childhood Education (28,000) Output 6.5.1 Funding (ESN FY08) $ 28,000 Adapt and expand previous Head Start program to the MOE universal Kindergarten on Ebeye. (Cross reference MOE Output 1.4.1) Responsibility and Coordination Activity 1 – Hiram, Carl and Altheria 07/12/07 MOE FY08 Portfolio Budget Document Page 56

Priority Activities Activity 2 – Carl and Altheria 1. Conduct a survey to assess and determine the expansion of the kindergarten program to other communities within Kwajlein Atoll. Mini Line Item Budget 2. Procure curriculum materials and other supplies for the program. Travel (inter-island) $ 3,000 Supplies and Materials $25,000 Total $28,000

Output 9 Teaching materials reviewed and introduced into the classroom Impact 9 Curriculum revisions result in increased focus on necessary skills 9 Increased student learning (Reading levels select cohort) 9 Improve teacher effectiveness (teacher understanding curriculum) 9 Project implementation resulting in more children in ECE Output Group 6.6 Equipment and Repairs ($170,500) Output 6.6.1 Funding (ESN FY08) $85,000 Ongoing maintenance at all Ebeye schools and on all MOE vehicles. (Cross reference MOE Output 3.8.3) Responsibility and Coordination Activity 1 – Hiram and Maintenance Staff Priority Activities Activity 2 – Maintenance Staff 1. Create a maintenance schedule for school, office buildings and Activity 3 – Hiram, Ministry of Finance and Supply Office vehicles to ensure proper and regular repair works are done and tune ups regular. Mini Line Item Budget 2. Ensure needed maintenance tools are procure and available. Travel (inter-island) $ 5,000 3. Develop a vehicle inventory system in order to identify what Supplies and Materials $80,000 vehicle is in need of repair Total $85,000

Impact 9 Longer lasting timeframe for school buildings and vehicles 9 Reduce spending on replacements for broken equipment and vehicles Output 6.6.2 Funding (ESN FY08) $85,500 To ensure all Ebeye schools have equipment for classroom and building needs. (Cross reference MOE Output 3.8.2) Responsibility and Coordination: Activity 1 – Hiram, School Principals, Head Teachers, Supply Office Priority Activities Activity 2 – Hiram and Cassiano 1. Purchase additional chairs, tables, bookshelves, cabinets and audio-visual and communication equipments. Mini Line Item Budget 2. Coordinate with the Division of Property and Maintenance for the Travel $ 500 fabrication and construction of classroom furniture and other Supplies and Materials $ 35,000 maintenance needs. Equipment $ 50,000 Total $85,500

Impact 9 Increased teacher effectiveness (test scores/attendance) 9 Increased communication with MOE due to improved access 9 Increased effectiveness and efficiency in schools and MOE sites Output Group 6.7 Post Secondary ($100,000) Output 6.7.1 Funding (ESN FY08) $100,000 To provide additional post secondary scholarships to Ebeye students. (Cross Reference NSB 7.2.1) Responsibility and Coordination Activity 1 – Hiram Priority Activities Activity 2 – Hiram and RMI Scholarship Office 1. Coordinate with the Scholarship office to obtain information on recipients, expenditures and other relevant data on students Mini Line Item Budget receiving financial assistance. Transfer Out (Scholarship Awards for 20 recipients $100,000 2. Inform the Ebeye community on the availability of financial assistance through the mass media Impact 9 Increased number of awards to students attending programs designated as priority areas by NSB Matrix 6: Ebeye Special Needs

Evaluations Matrix 6 includes priority activities and performance measures used to assess the implementation of the ESN grant and report quarterly progress. This information should assist MOE to better understand how to best use the ESN to further advance education priorities on the Kwajalein Atoll and to improve the reliability and accessibility of data for planning and reporting

07/12/07 MOE FY08 Portfolio Budget Document Page 57

Measures Affecting Outcome 6 in FY08 Crosswalks with the MOE Outcomes funded with Compact and General Fund have been identified. Coordination inside MOE regarding the use of the ESN is a high priority. Implementation of the ESN grant could be affected by the time delays in purchasing equipment. MOE will monitor the situation and work to correct any delays or other implementation problems as soon as possible. Revisions or program changes, due to these delays will be reported in the FY08 quarterly reports.

MOE Outcome 6 (ESN) Resources Statement 6 (below) details how the FY08 appropriation translates to allocated resources for ESN (MOE Outcome 6). The statement shows the breakdown of allocations by Output Group. Included in Matrix 6 (above) is the allocation for each output (listed after the output) and where relevant the cross-referenced MOE Outcome is identified. FY07 information is included for comparison

Statement 6: Total Resources for ESN (MOE Outcome 6) Budgeted Estimated Budgeted Estimated FY06 FY07 Administered Appropriations Ebeye Special Needs $1,100,000 $1,775,424 Total administered expenses $1,100,000 $1,775,424 Ministry Appropriations Output Group 6.1 –Textbooks, Supplies, Materials $356,812 $711,484 Output Group 6.2 – Staff Development $203,600 $158,256 Output Group 6.3 – Food Program $218,465 $523,184 Output Group 6.4 – Transportation $90,000 84,000 Output Group 6.5 – Early Childhood Education $0 28,000 Output Group 6.6 – Equipment and Repairs $131,123 170,500 Output Group 6.7 –Post Secondary $100,000 $100,000 Total price from Ministry outputs $1,100,000 $1,775,424 Total revenues from appropriations Statement 6: ESN (Outcome 6) Resources

III. Adjustments to FY08 Performance Information As the FY08 ESN is implemented, performance is monitored on an ongoing basis. If implementation issues, delays or other constraints impede implementing outputs in FY08 adjustments will be reflected in the quarterly reports. This promotes consistency of performance and monitoring from year to year.

IV. Line Item Budget by Funding Type ESN FY08

This information is included in Table 26 above.

07/12/07 MOE FY08 Portfolio Budget Document Page 58

F. National Scholarship Board (MISGLB) I. Overview The Board was created on November 26, 1979 through the Scholarship Assistance Act. The function of the Board is to develop and administer a financial assistance program for those qualified applicants who cannot pursue educational training opportunities due to financial inability. The main responsibilities of the board are:

ƒ To adopt and promulgate regulations for the award of scholarship grants and loans ƒ To evaluate and investigate the application in information provided by scholarship assistance grant and loan applicants for the purpose of assuring the integrity and equity of the program ƒ To award scholarship assistance grants and loans from funds allocated for those purposes, in accordance with the regulations promulgated by the Board ƒ To monitor the educational progress of scholarship assistance recipients ƒ To Assure timely repayment of scholarship assistance loans ƒ To recommend to the Cabinet, for its approval, those scholarship programs and technical training school programs which should enjoy priority in the award of scholarship assistance grants and loans.

There have been no major changes to the role/mission of NSB within the portfolio since FY04 budget.

II. Performance Information for NSB . Chart 7 below illustrates the organizational relationship of the NSB Objective Areas and Outcomes.

Chart 7: Objective Area and Outcome NSB – FY08

Scholarship Grant and Loan Board

Director: Juliet Antolok

Objective Area

Scholarships

NSB Outcome (MOE Outcome 7)

To provide financial assistance to qualified students to pursue educational opportunities

07/12/07 MOE FY08 Portfolio Budget Document Page 59

Table 26 below provides a breakdown of NSB FY08 funding by source, as it will be applied to the 1 NSB Outcome. Amounts provided in Table 22 are the total of administrative and direct costs as funded by each funding source. These funds are all transferred out from MOE to NSB.

Table 26: Appropriations and other revenue by Source and Outcomes – NSB FY08 National Scholarship Board Compact ESN General SEG Total Funds Fund NSB (MOE Outcome 7): To provide financial assistance $716,428 $100,000 $173,221 $669,000 $1,658,649 to qualified students to pursue educational opportunities

Table 26: NSB Appropriations

III. Primary Measures for NSB

Measuring performance is a critical function of performance budgeting. NSB measurements focus on data collection, and impacts. Table 27 (below) presents primary indicators for NSB.

A. Indicator Tables Table 27 (below) presents primary (annual) performance measures for NSB. Data will be collected on a quarterly basis, and reported on cumulatively. The measures are designed to allow NSB to demonstrate performance with regard to the implementation of outputs and obtaining expected results

Outputs/Impacts NSB Baseline FY06 FY07 Data Areas 2004 Increase acceptance rate RMI applicants abroad 154 ƒ Number of applicants Increase number of accurate applications 80% ƒ Number accurate applications Increase amount loan repayment (annually) and overall ƒ Number completing studies Increase collection of overdue repayments ƒ Amount repayment (annual) Increase number students completing studies (review and 3 ƒ Amount repayment (overdue) revise this measures) ƒ Number returning to RMI for 2 year work Increase number of students returning to RMI for 2 year program scholarship forgiveness program Table 27: NSB Measurements

In addition to the primary measures found in Table 27 the NSB Outcome Matrix includes management measurements (indicators) for each output. These are predominantly impact measurements. The measurements correspond directly to the associated Output and are designed to guide NSB staff in day-to-day management. .

The management measures contained in Matrix 7 below are used as “in-house roadmaps” and are designed to provide both quantitative and qualitative information. The measurements provide a focal point for the staff as they implement priority activities that support the Outputs. The principal intent is for managers and staff to increase their knowledge as to the impacts (benefits or lack of benefit) that is associated with their work and guide work on a daily basis. The subsequent intent is for these measures to be associated, or ‘rolled up” into the annual measures, thus linking the impacts from the individual outputs to the overall NSB Outcomes.

The measures included in the matrix are also designed to augment the annual measures and assist NSB in determining data collection areas and what types of information can best measure performance. In some cases measures of effectiveness and efficiency are found in Matrix 7. These are designed so that as reliable output and impact data is collected NSB is best prepared to analyze and report on how specific funds are used to obtain results.

07/12/07 MOE FY08 Portfolio Budget Document Page 60

IV. Objective Area: Scholarships

A. NSB (MOE Outcome 7): To Provide Financial Assistance to Qualified Students to Pursue Educational Opportunities

1. Performance Matrix MOE Outcome 7 (NSB)

Matrix 7 provides performance details for NSB (MOE Outcome 7) in FY08. In FY06 NSB restructured the performance matrix to better associate outputs, results and impacts with the priority of providing scholarships and working with grantees to return to the RMI upon completion of their studies. The FY08 performance matrix was restructured once again. Output Groups have been reorganized and Outputs within the groups have been streamlined. The intent of restructuring the performance matrix is to allow NSB to better focus and report on how scholarship recipients impact economic development and growth in the RMI as a result of obtaining increased access to post-secondary education.

A mini line item budget for each Output and the identification of staff responsible for implementing and/or coordinating each priority activity are also included in Matrix 7.

Matrix 7: Performance Information for Scholarship Board NSB (MOE Outcome 7): To Provide Financial Assistance to Qualified Students to Pursue Educational Opportunities Output Group 7.1- Scholarship Recipient Enrollment ($55,280) Output 7.1.1 Responsibility for Activities/Coordination Increased number of qualified students going abroad; and ensure that Activity 1 – Director, Counselor, Secretary public is aware of the availability of the scholarship fund, the application Activity 2- Director, Counselor, Board, Administrative, Secretary, Roseyln submission deadlines, and the eligibility requirements ($55,280) Activity 3- Office staff

Priority Activities Mini Line Item Budget 1. Public Awareness 7.1.1 Gen Fund Compact Totals • Continued to do year visitation to all RMI high schools to Salary 22,088 0 22,088 disseminate information on scholarship availability. Fringe 2319 0 2319 • Continued to do provide information to the public on Travel D 0 2,500 2,500 application submission deadlines and scholarship Travel I 0 15,000 15,000 requirements Printing 0 833 833 2. Evaluation of applications Postage 0 833 833 • Applications assessed for accuracy and investigated to ensure Office Rent 0 4000 4000 that information provided is reliable Repairs 0 467 467 • Ensure Board meetings are held on timely manner. Com 0 1500 1500 (assessment of application disaggregated by an academic Representation 0 2500 2500 year, spring and summer semester) 3. Improve coordination and communication Office Equipment 0 1740 1740 Supplies & Materials Office 0 1000 1000 POL 0 500 500 Totals 24,407 30,873 55,280

Impact 9 Increased knowledge of RMI students with regard to procedures and guideline for applying for scholarship 9 Increased number of completed & accurate application 9 Provide better service to the RMI students in RMI and abroad Efficiency 9 Ratio costs of workshops to # of applicants 9 Ratio of cost of workshops regarding filling out applications to decrease in number of applications containing inaccurate information Effectiveness 9 Ratio # of accurate applications to overall number of applications 9 Increase in number of applications assessed to increase/decrease in number rejected due to inaccurate or unreliable information Output Group 7.2 –Awarding Scholarships ($1, 554, 586) Output 7.2.1 Responsibility for Activities/Coordination Scholarships awarded as per allocated funds and in accordance with all Activity 1 – NSB staff and Board applicable regulations ($1, 554, 586) Activity 2- NSB staff and Board Activity 3- Director Priority Activities 1. Continued to provide scholarship assistance to qualified Mini Line Item Budget 07/12/07 MOE FY08 Portfolio Budget Document Page 61

Marshallese students 7.2.1 Gen Fund Compact SEG ESN Totals 2. Continued to develop list of priority area of studies for NSB Salary 22088 0 0 0 22088 awards. Track number of awards (new/ongoing) for studies in Fringe 2319 0 0 0 2319 priority areas. Scholarships 93,223 645,483 669,000 100,000 1,507,706 3. Continued to use database as a tracking tool for: Travel D 0 3000 0 0 3000 • Number & amount of scholarship awarded (average/award) Sitting Fees 0 4000 0 0 4000 • Amount/number award to students attending CMI Printing 0 833 0 0 833 • Amount/number award to students attending US Colleges Postage 0 833 0 0 833 • Amount/number award to students attending 3rd Country Office Rent 0 4000 0 0 4000 colleges Repairs 0 467 0 0 467 Banking Fee 0 2000 0 0 2000 Com 0 1500 0 0 1500 Meetings 0 2000 0 0 2000 Supplies & 0 1000 0 0 1000 Materials Office Office 0 1740 0 0 1740 Equipment POL 0 500 0 0 500 Other/Misc 0 600 0 0 600 Totals 117,630 667,956 669,000 100,000 1,554,586

Impact 9 Increased RMI human resources 9 Increased number of awards to students attending program designated as priority areas by NSB. 9 Improved accessibility of records of awards made and to what students

Cross Reference ƒ SEG Output 5.5.1 ƒ ESN Output 6.7.1 Output Group 7.3 - Monitoring ($48,781) Output 7.3.1 Responsibility for Activities/Coordination Monitor the progress of all awardees while in school and repayment Activity 1 – Director information upon completion of their training ($47,781) Activity 2 – Fiscal Officer Activity 3 – Juliet, Roselyn, Board, AG, Legal Aid, Secretary Priority Activities Activity 4 – Board, PSC, AG Office 1. Continued to use Excel database as a tracking tool. 2. Improve coordination with graduates in regards to employment Mini Line Item Budget 3. Coordinate with PSC and other authorities for employment 7.3.1 Gen Fund Compact Totals 4. Improve collection of past due student loans; and continued to Salary 22088 0 22088 coordinate with AG regarding possible sanctions against students Fringe 2319 0 2319 who are delinquent Contractual/Legal 6,777 3,223 10,000 5. Continue to convert loans for former recipients who completed Prof Services their training and returned to work in the RMI. Contractual/ 0 1000 1000 6. Continue to update and make recommendation to Cabinet on Accounting P Serv matters pertaining to scholarship. Printing 0 833 833 Postage 0 834 834 Office Rent 0 4000 4000 Repairs 0 467 467 Insurance 0 500 500 Com 0 1500 1500 Representation Fee 0 2500 2500 Office Equipment 0 1740 1740 Supplies & 0 1000 1000 Materials Office Totals 31,184 17,597 48,781

Impact 9 Increase the accuracy of information on success (completion) of awardees 9 Lower the balance in the Program’s “receivable” account; 9 More graduates returning to RMI/increase human resources Efficiency 9 Ratio cost of tracking to increase in rate of repayment and/or graduation rate Effectiveness 9 Ratio number of awardees returning to RMI to complete service to overall award number Matrix 7: National Scholarship Board

07/12/07 MOE FY08 Portfolio Budget Document Page 62

Evaluations Matrix 7 includes priority activities and performance measures that NSB uses to assess and report quarterly progress. As NSB continues to build an information database the performance information will become more reliable. The database will assist NSB in determining how the scholarship program is benefiting individual students and how returning students impact the economic development in the RMI.

Measures Affecting NSB (MOE Outcome 7) in FY08 The addition of SEG funding has had a positive impact on NSB. Funding for scholarships has increased consistently since FY04. The NSB outcomes are reviewed on an annual basis and this information has been used to review and streamline the NSB operations. Staff training on the collection of data, and organizing the repayment of loans is remains a high priority issue for NSB in FY08.

NSB (MOE Outcome 7) Resources Statement 7 (below) details how the FY08 appropriation translates to allocated resources for Outcome 7. The totals include all revenue sources. The statement shows the breakdown of allocations by Output Group. Included in Matrix 7 (above) is the allocation for each output (listed after the output) and where relevant the cross-referenced Output (SEG and ESN) is included. FY07 information is included for comparison.

Statement 7: Total Resources for NSB (MOE Outcome 7) Budgeted FY07 Budgeted Estimated FY08 Administered Appropriations General Fund $70,780 $173,221 Compact Fund $824,728 $716,426 SEG $415,000 $669,000 Ebeye Special Needs $0 $100,000 Total administered expenses $1,310,508 $1,658,647 Ministry Appropriations Output Group 7.1 – Scholarship Recipient Enrollment 0 $55,280

Output group 7.1 – Training (Streamlined into Scholarship Recipient $41,536 $0 Enrollment)

Output group 7.2 – Evaluation and investigation of applications $72,493 $0 (Streamlined into Scholarship Recipient Enrollment

Output group 7.2 – Awarding of scholarship (Renumbered in FY08) $1,149,876 $1,554,586

Output group 7.3 – Monitoring (Renumbered in FY08) $41,425 $48,781

Output group 7.5 – Cabinet recommendations (Streamlined into $5,178 $0 Monitoring)

Total price from Ministry outputs $1,310,508 $1,658,647 Total revenues from appropriations 1,310,508 Statement 7: NSB Resources

V. Adjustments to FY08 Performance Information

NSB still does not have a reliable database to track repayments of loans and scholarships. This was included in the FY07 portfolio, and is still being pursued in FY08. Design and maintaining a database and training on the database are issues that NSB should address. Progress will be recorded in the FY08 quarterly reports.

VI. Line Item Budget by Funding Type NSB FY08

Table 28 below provides a view of the NSB line item budget, with each line item broken down by funding source. In this way NSB (and MOE) can determine how various funding sources contribute to the working of the office and contribute to the achievement of Outcomes

07/12/07 MOE FY08 Portfolio Budget Document Page 63

Table 28: NSB Line Item Budget by Funding Type FY08 Description Compact General Ebeye SEG Total Fund Special Needs Personnel-related Expenses 4,723 79,998 0 0 84,721 Salaries & Wages 0 66,264 0 0 66,264 Personnel Benefits 0 6,957 0 0 6,957 Employee Insurance Expenses 500 0 0 0 500 Professional Services 4,223 6,777 0 0 11,000 Operating Expenses 66,220 0 0 0 66,220 Auto Fuel 1,000 0 0 0 1,000 Bank Charges 2000 0 0 0 2000 Meetings 2000 0 0 0 2,000 Misc 600 0 0 0 600 Office Rent 12,000 0 0 0 12,000 Office Supplies 3,000 0 0 0 3,000 Postage & Delivery 2,500 0 0 0 2,500 Printing & Reproduction 2,499 0 0 0 2,499 Repairs/Office Equip 701 0 0 0 701 Repairs/Vehicle 700 0 0 0 700 Representation/Entertainment 5000 0 0 0 5,000 Sitting Fees 4000 0 0 0 4,000 Telephone Communication 4,500 0 0 0 4,500 Trainings and Seminars 0 0 0 0 0 Office Equipment 5,220 0 0 0 5,220 Travel 20,500 0 0 0 20,500 Scholarship Awards 645,483 93,223 100,000 669,000 1,507,706 Awarding Scholarships 645,483 93,223 100,000 669,000 1,507,706 GRAND TOTAL 716,426 173,221 100,000 669,000 1,658,647 Table 28: NSB Line-Item Budget *Included in MOE Personnel

07/12/07 MOE FY08 Portfolio Budget Document Page 64

G. National Training Council l. Overview The National Training Council (NTC) was established by the Amended Industries Development Act, September 1991 as the premier institution for training and human resource development, planning and capacity building. NTC is an umbrella organization and coordinates national training and human resource development provision. The role of the NTC is:

ƒ To develop and implement a national training policy ƒ To advise stakeholders on the training needs of industry, commerce and services ƒ To coordinate the national training provision ƒ To distribute information on training and human resource development ƒ To establish and regulate training and certification standards

The NTC has undergone some significant changes since FY05. Most important to the NTC was a change in the Director and the availability of SEG funding for NTC outputs starting in FY06. In 2006 and early 2007 NTC completed a new Strategic Plan. This plan is the guide for future tasks and training programs. The plan will be implemented through the Outputs identified in this Portfolio Budget.

II. Performance Information for NTC NTC has restructured the FY08 performance matrix to reflect the new Strategic Plan and to best associate outputs, results and impacts. NTC also has the mandate of coordinating Vocational Training programs with CMI, MOE and NVTI. This is also reflected in the performance matrix. From FY04- FY05 NTC focused primarily on outcome measures. In FY06 began to identify impacts and benefits to individuals and for the RMI with regard to the continued coordination of training providers and the expansion and implementation of vocational training programs. In FY07 and now in FY08 significant changes to the performance matrix and NTC outputs is the result of changes cited above. Chart 8 below illustrates the organizational relationship of the Objective and Outcome of NTC.

Chart 8: Objective Area and Outcome NTC – FY08

National Training Council

Director: Marie Maddison

Objective Area

Training Programs

NTC Outcome (MOE Outcome 8)

Continued co-o rdination & improved performance of schools & training providers

07/12/07 MOE FY08 Portfolio Budget Document Page 65

Table 29 below provides a breakdown of NTC FY08 funding by source, as it will be applied to the 1 NTC Outcome. Amounts provided in Table 30 are the total of administrative and direct costs as funded by each funding source. These funds are all transferred out from MOE to NTC. Special Revenues are derived from the Foreign Workers Fee. This source of this fee is the deduction of $0.25 per hour from the wages of all foreign workers in the RMI.

Table 29: Appropriations and other revenue by Source and Outcomes – NTC FY08 National Training Council Special General Fund SEG Total Revenues NTC (MOE Outcome 8): Continued co- ordination & improved performanance of schools $174,631 $60,180 $486,004 $720,815 & training providers Table 29: NTC Appropriations

III. Primary Measures for NTC

Measuring performance is a critical function of performance budgeting. During FY08 NTC measurements continue to focus on impacts. Table 30 (below) presents indicators for NTC. In addition to the annual measures found in this section of the sector portfolio, the NTC Outcome Matrix includes measurements (indicators) for each output. These measurements are predominantly impact measurements. The measurements correspond directly to the associated Output and are designed to guide NTC staff in day-to-day management. The measurements provide a focal point for the staff as they implement activities that support the Outputs. The principal intent is for managers and staff to increase their knowledge as to the impacts (benefits or lack of benefit) that is associated with their work (their performance). The subsequent intent is for these measures to be associated, or ‘rolled up” into the primary measures, thus linking the impacts from the individual outputs to the overall NTC Outcomes.

A. Indicator Tables Table 30 (below) presents primary measurements for NTC. Impacts are identified for each Outcome. Data will be collected on a quarterly basis, and reported on cumulatively. The measures in each table are designed to allow NTC to demonstrate performance with regard to the implementation of outputs and obtaining expected results, and manage on a daily basis with the measures included in the Outcome matrixes.

Outputs/Impacts NTC (to be reviewed with NTC) Baseline 04 FY06 FY07 Data Areas ƒ Increase # targeted vocational programs ƒ Number training providers offering ƒ Increase number of graduates employed locally programs and type after completion of training ƒ Number of graduates local training ƒ Increase enrollment in vocational programs providers ƒ Increase number of vocational graduates hired in ƒ Number of local training graduates RMI offered employment Table 30: NTB Measurements

07/12/07 MOE FY08 Portfolio Budget Document Page 66

IV. Objective Area: Training Programs

A. NTC (MOE Outcome 8): Coordination and Improved Performance of Schools & Training Providers

1. Performance Matrix MOE Outcome 8 (NTC)

Matrix 8 provides performance details for NTC (MOE Outcome 8) in FY08. In FY06 NTC restructured the performance matrix to better associate outputs, results and impacts. A mini line item budget for each Output and the identification of staff responsible for implementing and/or coordinating each priority activity are also included in Matrix 8.

Matrix 8: Performance Information for NTC NTC (MOE Outcome 8): Improved Co-ordination & Performance of Schools & Training Providers Output Group 8.1 – Vocational, Skills and Adult Education Programs ($183,640) Output 8.1.1 Basic Education, Life Skills, & Sustainable Livelihoods Responsibility for Activities/Coordination Increased literacy, improved life skills of school drop-outs, and increasd Activity 1 – CMI/Adult & Continuing Ed Program skills needed for entrepreneurialism and micro-enterprise development in Activity 2 – Pneuma Ministries, Jebro Coop School, USP the Outer Islands and implementation of national inter-agency non-formal Activity 3 –YTYIH, Juren Ae, WUTMI, CMI/Land Grant training plan ($183,640) Mini Line Item Budget Priority Activities 8.1.1 Gen Fund SEG Special F Totals 1. Coordinate and support expansion of the GED program in Majuro and Salary 48,000 15,000 63,000 Ebeye Fringe 0 0 0 2. Coordinate and expand non-formal remedial and life skills programs Travel D 6,000 0 6,000 for pre-GED students Travel I 0 0 0 3. Improve coordination and quality of non-formal training in sustainable Printing 0 10,000 10,000 development and entrepreneurialism Training 0 Equipment 36,000 36,000

Supplies & Materials Other 38,640 30,000 68,640 Totals 128,640 55,000 183,640 Please note that all costs are related to direct training activities.

Impact 9 Stakeholder roles clarified & documented 9 Number of people enrolled in Majuro & Ebeye 9 Programs developed & operating 9 Number of students trained 9 Mobile teams approach reviewed, revised and functioning successfully Output Group 8.2 – Coordination & Improvement of Training Programs ($319,673) Output 5.4.1.2 Technical & Vocational Skills, Employment & Ethics Responsibility for Activities/Coordination Increased level, range of technical skills, ability to forecast labor market Activity 1 – NTC with EPPSO demand, knowledge of career options, & ability to match employer and Activity 2 – MIDB Self-Help Housing, WAM, KRS employee needs. ($319,673) Activity 3 – USP

Priority Activities Mini Line Item Budget 1. Improve collection, analysis and dissemination of employment & labor 8.2.1 Gen SEG Special F market data Fund Totals 2. Provide entry level and specialist TVET services in high demand occupations Salary 103,782 28,000 131,782 3. Increase capacity of local TVET providers & regulate the sector Fringe 0 0 0 Travel D 12,973 $6,767 19,740 Printing 0 5,631 5,631 Training Equipment 77,836 10,000 87,836 Supplies & Materials Other 64,684 $10,000 74,684 Totals 259,275 60,398 319,673 Please note that all categories are direct training costs

Impact 9 Type of information generated 9 Internships & work experiences program established 9 Institutional strengthening integrated in all service contracts 9 Linkages established with business groups & active involvement in training design

07/12/07 MOE FY08 Portfolio Budget Document Page 67

Output Group 8.3 – Capacity Building ($217,502) Output 5.4.1.3 Policy, Partnership & Organizational Development Responsibility for Activities/Coordination Creation of an enabling environment, constructive strategic partnerships & Activity 7 – NTC with TVET Steering Committee NTC is appropriately structured, governed, managed & resourced to carry Activity 8 – Ministry of Internal Affairs out its strategic plan ($217,502) Activity 9 – NTC with Ministry of Finance

Priority Activities Mini Line Item Budget 4. Develop national TVET Strategy and formalize mechanism for sector 8.3.1 Gen Fund SEG Special F Totals wide collaboration Salary 54,000 82,000 14,500 150,500 5. Support development & implementation of the National Youth Policy Fringe 4,590 0 2,233 6,823 6. Establish an effective & efficient administration & financial management system Travel D 0 7,000 7,500 14,500 Travel I 0 0 5,000 5,000 Printing 0 0 6,500 6,500 Office Rent 0 0 12,000 12,000 Repairs 0 0 2,000 2,000 Com 1,000 0 1,500 2,500 Representation 0 0 4,000 4,000 Office 0 2,000 1,000 Equipment 3,000 Supplies & 0 7,089 0 Materials Other 7,089 POL 590 0 3,000 3,590 Totals 60,180 98,089 59,233 217,502

Impact 9 National TVET Strategy used to inform national and local planning 9 Livelihood component of the policy revised & actioned 9 NTC monthly management accounts & financial reports Matrix 8: Performance Information NTC

Evaluations Matrix 8 includes priority activities and performance measures that NTC uses to assess and report quarterly progress. As NTC continues to implement the new strategic plan and coordinate with other training entities impacts will become clearer.

Measures Affecting NTC (MOE Outcome 8) in FY08 NTC funding has increased with the addition of SEG funding. The continued expansion of courses at NVTI will be coordinated with NTC. The everyday responsibilities of NTC increase each year with the advent of expanded training programs, monitoring of standards for the trades and monitoring of students in the various programs leading to certification in the various trades.

NTC (MOE Outcome 8) Resources Statement 8 (below) details how the FY08 appropriation translates to allocated resources for NTC (MOE Outcome 8). The totals include all revenue sources. The statement shows the breakdown of allocations by Output Group. Included in Matrix 8 (above) is the allocation for each output (listed after the output) and where relevant the cross-referenced Output (SEG and ESN) is included.

07/12/07 MOE FY08 Portfolio Budget Document Page 68

Statement 8: Total Resources for NTC (MOE Outcome 8) Budgeted FY07 Budgeted Estimated FY08 Administered Appropriations General Fund $60,186 $60,180 Special Revenue $112,000 $174,631 SEG $687,300 $486,004

Total administered expenses $859,486 $720,815 Ministry Appropriations Output group 8.1 – Vocational, Skills& Adult Education Programs $183,640

Output group 8.2 – Coordination & Improvement of Training Programs $319,673

Output group 8.3 – Capacity Building $217,502

Total price from Ministry outputs $859,486 $720,815 Total revenues from appropriations $859,486 $720,815 Statement 8: NTC Resources

V. Adjustments to FY08 Performance Information

None at this time

VI. Line Item Budget by Source NTC FY08

Table 31 below provides a view of the NTC line item budget, with each line item broken down by funding source. In this way NTC (and MOE) can determine how various funding sources contribute to the working of the office and contribute to the achievement of Outcomes

Table 31: NTC Line Item Budget by Funding Type FY08 Description General Fund Special SEG Total Appropriations

Personnel-related Expenses 58,590 59,733 233,782 352,105 Salaries & Wages 54,000 57,500 233,782 345,282 Personnel Benefits 4,590 2,233 0 6,823 Professional Services 0 0 0 0 Operating Expenses 1590 114,898 252,222 368,710 Communication 1000 1,500 0 2,500 Fuel 590 3,000 0 3,590 Publicity/Advertisements 0 0 0 0 Other Supplies & Materials 0 40,000 110,413 150,413 Office & Computer Supplies 0 1,000 2,000 3,000 Training Equipment 0 10,000 113,836 123,836 Equipments 0 0 0 0 Repair & Maintenance 0 2,000 0 2,000 Sundries 0 0 0 0 Representation 0 4,000 0 4,000 International Travel 0 5,000 0 5,000 Domestic Travel 0 14,267 25,973 40,240 Training & Staff Development 0 0 0 0 Printing 0 22,131 0 22,131 Office Rent 0 12,000 0 12,000 GRAND TOTAL 60,180 174,631 486,004 716,280 Table 31: NTC Line-Item Budget

07/12/07 MOE FY08 Portfolio Budget Document Page 69

H. 4 Atoll Feeding Program l. Overview The program was established by an agreement with the USA as a result of the nuclear testing resulting in foodstuffs in the four atolls being affected by the fallout. The program coordinates the distribution of the food delivered for the program. The Feeding Program’s role is to distribute the food in a timely, efficient and equitable manner.

There have been no major changes to the role/mission of the feeding program portfolio since FY04 budget.

II. Performance Information for Feeding Program

Chart 9 below illustrates the organizational relationship of the Objective and Outcome of the Feeding Program.

Chart 9: Objective Area and Outcome Feeding Program – FY08

4 Atoll Feeding Program

Director: Rolly Ben

Objective Area

Outer Island Supplies

Feeding Program Outcome (MOE Outcome 9)

Provision of foodstuffs & supplies to the designated areas

Table 32 below provides a breakdown of Feeding Program FY08 funding by source, as it will be applied to the 1 Outcome. Amounts provided in Table 32 are the total of administrative and direct costs as funded by each funding source. These funds are all transferred out from MOE to Feeding Program.

Table 32: Appropriations and other revenue by Source and Outcomes – FY07 4 Atoll Feeding Program Federal Grants Total

Feeding Program (MOE Outcome 9) Provision $54,173 $54,173 of foodstuffs & supplies to the designated areas

Table 32: Feeding Program Appropriations

07/12/07 MOE FY08 Portfolio Budget Document Page 70

III. Primary Measures for Feeding Program

Measuring performance is a critical function of performance budgeting. During FY08 Feeding Program measurements will focus on collecting data and measuring for Outcome impacts. Table 33 (below) presents indicators for the Feeding Program. In addition to the primary measures found in this section of the sector portfolio, the Feeding Program Outcome Matrix includes measurements (indicators) for each output. These measurements are a mixture of output and impact measurements. The measurements correspond directly to the associated Output and are designed to guide Feeding Program staff in day-to-day management. The measurements provide a focal point for the staff as they implement activities that support the Outputs.

A. Indicator Tables Table 33 (below) presents primary measurements for the Feeding Program. Impacts are identified for each Outcome. Data is collected on a quarterly basis, and reported on cumulatively. The measures in each table are designed allow the Feeding Program to demonstrate performance with regard to the implementation of outputs, obtaining expected results, and manage on a daily basis.

Outputs/Impacts Feeding Program Baseline 04 FY06 FY07 Data Areas ƒ Increase total amount of foodstuffs Food stuff Food stuff ƒ Amount of foodstuffs delivered varied varied supplied ƒ Increase number of workers in program 3 3 ƒ Number of workers employed ƒ Increase number of program recipients 2918 2918 in the program ƒ Program Cost Efficiency ƒ Number of recipients Table 33: Feeding Program Measurements: *Funding has not increased since 1950’s. Recipients have not changed

IV. Objective Area: Outer Island Supplies

A. Feeding Program (MOE Outcome 9): Provision of Foodstuffs and Supplies to Designated Areas of the Special Feeding

Performance Matrix MOE Outcome 9 (Feeding Program)

Matrix 9 provides details for the Feeding Program (MOE Outcome 9) in FY08.

Matrix 9: Performance Information for 4 Atoll Feeding Program Feeding Program (MOE Outcome 9): Provision of foodstuffs & supplies to designated areas of Special Feeding Program Output Group 9.1 – Foodstuffs provided in a timely and efficient manner ($54,173) Output 9.1.1 Responsibility for Activities/Coordination Foodstuffs and supplies provided to designated areas Activity 1 – 4 Rollie Ben ($54,173) Mini Line Item Budget Priority Activities 9.1.1 F Grant Totals 1. Ensure shipments arrive in a timely manner Feeding Program $54,173 $54,173 2. Ensure supplies disbursed to designated recipients Travel I $54,173 $54,173 3. Improved health of recipients 4. Increased earning power for local workers Impact 9 Increased earning power of local workers 9 Improved health of recipients 9 Increased dietary balance for recipients Efficiency 9 Ratio of shipping costs to number of recipients 9 Ratio of shipping costs to amount of foodstuffs and supplies shipped 9 Ratio of administration costs to program costs Effectiveness 9 Ratio of amount of foodstuffs supplied to decreased recipient health problems 9 Ratio cost of program to number of local jobs provided (percent to local labor) Matrix 9: Feeding Program Performance Information

07/12/07 MOE FY08 Portfolio Budget Document Page 71

Evaluations Matrix 9 includes expected results and performance measures that the Feeding Program uses to assess and report quarterly progress. The Feeding program remains relatively constant. No major impacts or changes are anticipated. Performance reports are completed on a quarterly and annual basis.

Measures Affecting Feeding Program (MOE Outcome 9) in FY08 There has been no change since last budget year, however, costs are going up due to inflation and what was adequate thirty years ago are no longer adequate today. This grant needs to be revised in order to take in current costs of distribution of the foodstuffs.

Feeding Program (MOE Outcome 9) Resources Statement 9 (below) details how the FY08 appropriation translates to allocated resources for the Feeding Program (MOE Outcome9).

Statement 9: Total Resources for Feeding Program (MOE Outcome 9) Budgeted FY07 Budgeted Estimated FY08 Administered Appropriations Federal Grants $54,173 $54,173

Total administered expenses $54,173 $54,173 Ministry Appropriations Output group 9.1 – Distribution $54,173 $54,173

Total price from Ministry outputs $54,173 $54,173 Total revenues from appropriations Average staffing levels (number) 3 3 Statement 9: Feeding Program Resources

V. Adjustments to FY07 Performance Information

The Feeding Program outcomes have remained the same since FY04. No adjustments are expected in FY08

VI. Line Item Budget by Source Feeding Program FY08

Table 34 provides a view of the Feeding Program line item budget, with each line item broken down by funding source. In this way MOE can determine how various funding sources contribute to the working of the office and contribute to the achievement of Outcomes

Table 34: Feeding Program Line Item Budget by Funding Type FY08 Description US Federal Grant Operating Expenses $54,173 Contractual Services $17,539 Travel $3,000 Rentals $5,979 Communication $3,000 Freight $20,000 POL (fuel) $2,000 Other Supplies/Materials $1,122 Other Charges & Expenses $1,533 GRAND TOTAL $54,173 Table 34: 4-Atoll Feeding Program Line-Item Budget

07/12/07 MOE FY08 Portfolio Budget Document Page 72

I. College of the Marshall Islands Education is a priority sector targeted for use of Compact funds. In addition to funding for development and operations, MOE also transfers funding to the College of the Marshall Islands (CMI). CMI staffing has undergone many changes and this staff was not prepared or aware of the need to prepare a portfolio budget. EPPSO has taken up the situation and work is underway on a portfolio budget. The preparation of the funding details and matrix is currently being completed with CMI staff and is expected in early July. For reference purposes the FY07 performance information and outcome matrixes are included in this portfolio. l. Overview The College of the Marshall Islands (CMI) was established as a two-year institution in 1993. The mission of CMI is as follows:

As the national college of the Republic of the Marshall Islands, the CMI faculty, administration, and staff recognizes the need to raise the standards of higher education…Our mission is to provide high-quality educational services to the Marshallese people and to students from other nations who desire a post- secondary education.

CMI serves approximately 800 - 1000 students in 7 areas of study: Business Education, Liberal Arts, Nursing, Teacher Education, Adult and Continuing Education, College Preparatory Programs and Extension Courses.

The College fulfills its mission through: • General Education. Teaching the principles and practices of information acquisition, critical thinking, and clear statements in English (the chosen medium of instruction); familiarity with other cultures and with the arts; an understanding of basic higher mathematics and computers; and a knowledge of basic scientific principles, including ecological and environmental principles of special importance to the RMI. • Promoting Further College Study. Preparing students for bachelor’s and advanced degrees • Preserving the Past. Helping Marshallese and other students acquire the knowledge and skills they need to understand their own cultural, ethical and traditional values, and to preserve them in the contemporary, social and technical society. • Meeting Remediation/Developmental Needs. Preparing students for credit-level college work and meaningful employment, through rigorous and responsive remediation and developmental programs. • Training for Work. Qualifying students to fill positions in areas of critical need in the Republic of the Marshall Islands. • Campus Environment. Creating and fostering a campus atmosphere that encourages people to learn. • Community Enrichment. Providing opportunities for lifelong learning and cultural experiences that are responsive to the emerging needs of the people of the RMI. • Sustainable Development. Taking the lead to promote sustainable economic development in the RMI through research and community outreach.

II. Performance Information for CMI CMI has worked to continue to build on the FY05 portfolio and design the FY06 performance matrix so that it better associates outputs, results and impacts.

The College administration revised the Portfolio in FY05, reorganizing the seven (7) Outcomes in the FY04 Portfolio into three Outcomes for FY05. The FY06 sector portfolio continues to utilize the three Objective Areas (and related outcomes) of Curriculum, Campus Environment and Sustainable Development. Table 36 illustrates the changes.

Table 36: CMI Objective Areas Objective Areas FY04 Revised Objective Areas ƒ Improve Academic Performance ƒ Curriculum 07/12/07 MOE FY08 Portfolio Budget Document Page 73

ƒ Increased Success Rate ƒ Campus Environment ƒ Marshallese Studies ƒ Sustainable Development ƒ Vocational Programs ƒ Adult and Continuing Education ƒ Fiscal, Personal and Physical Plant ƒ Student Services Governance and Planning ƒ Agriculture and Aquaculture Table 36: CMI Objectives

Chart 10 below illustrates the organizational relationship of the Objectives and Outcomes of CMI.

CMI

President (Acting)

Objective Area Objective Area Objective Area

Curriculum Campus Environment Sustainable Development

CMI Outcome 1 CMI Outcome 2 CMI Outcome 3

Improve Academic Improve fiscal, personnel, Increase Agricultural, Performance based on physical plant, student Aquaculture, and College’s Learning services, governance and Extension Projects Outcomes planning operations

Table 37 below provides a breakdown of CMI FY06 funding by source, as it will be applied to the 3 CMI Outcomes. Amounts provided in Table 27 are the total of administrative and direct costs as funded by each funding source.

Table 37: Appropriations and other revenue by outcomes – FY07

Table 32: Appropriations and other revenue by Source and Outcomes – CMI FY07 CMI SEG CIP General Compact US Tuition & Fees Auxiliary Total Fund Federal (PELL Grant) Enterprise (non Grants Non-Appro’td Appropriated) Outcome1: $225,000 0 $2,000,000 $882,409 $529,594 0 0 $3,637,003 Outcome 2: 0 $5,000,000 0 117,591 0 $2,268,260 $260,000 $7,645,851 Outcome 3: 0 0 0 $0 $421,317 0 0 $421,317 Total $225,000 $5,000,000 $2,000,000 $1,000,000 $950,911 $2,268,260 $260,000 $11,704,171 Table 37: CMI Appropriations

III. Primary Measures for CMI

Measuring performance is a critical function of performance budgeting. During FY04 CMI performance focused on output measurements. In FY05 measurement continued to focus on outputs. The accreditation issue hindered the development and use of impact indicators for CMI. CMI staff members were preoccupied with keeping the CMI accreditation. During the development of the FY07 sector portfolio accreditation remains an issue. However, EPPSO has worked with CMI staff to begin the focus on impacts. It will be necessary for

07/12/07 MOE FY08 Portfolio Budget Document Page 74

CMI to have the capacity to measure impact with regard to outcomes for the programs to improve and provide needed support to education in the RMI. In an effort to support CMI, the MOE FY07 sector portfolio budget also includes SEG for CMI, as detailed in Table 37 above. The outputs are identified and cross-referenced in the SEG Outcome Matrix (Matrix 5).

During FY07 CMI will continue to focus on impacts, with a lesser focus on output measurements. Cost efficiency and effectiveness measures are being developed, where applicable. In some cases baseline data is still needed so that impacts, efficiency and effectiveness can be measured.

In addition to the primary measures found in this section of the sector portfolio, each CMI performance matrix includes measurements (indicators) for each output. These measurements are mixture of output and impact measurements. The measurements correspond directly to the associated Output and are designed to guide CMI staff in day-to-day management. The measurements provide a focal point for CMI staff managers as they implement activities that support the Outputs and hopefully support continued CMI accreditation The principal intent is for CMI staff to increase their knowledge as to the impacts (benefits or lack of benefit) associated with their work (performance). The subsequent intent is for these measures to be associated, or ‘rolled up” into the primary measures, thus linking the impacts from the individual outputs to the overall CMI Outcomes.

A. Indicator Tables Table 38 (below) presents primary measurements for CMI. Impacts are identified for each Outcome. Data will be collected on a quarterly basis, and reported on cumulatively. The measures in each table are designed allow CMI to demonstrate performance with regard to the implementation of outputs and obtaining expected results, and manage on a daily basis with the measures included in the Outcome matrixes.

Table 38: CMI Impact Indicators By Outcome Output and Impacts: CMI Outcome 1: Improve 2003 2004 2005 Data Areas Academic Performance on Learning Outcomes ƒ Number and/or percent of courses 103/1079 ƒ Course outline reviews reviewed/updated ƒ Number of students seeking (6%) entry into CMI/other colleges ƒ Number students seeking advanced degrees 61% /40% to ƒ Number/type of Marshallese (increase) finish in 6 years course/ratio to enrollment ƒ Number Marshallese Studies/related classes 11 ƒ Voc-ed enrollment/graduates offered (constant or increase) ƒ Voc-ed offerings ƒ Enrollment in Vocational Programs (increase) ƒ Adult-ed enrollment/graduates ƒ Completion rate of vocational students ƒ Adult-ed offerings ƒ Enrollment in Adult/Continuing Ed ƒ CMI enrollments/graduation ƒ Completion rate of Adult/Continuing Ed ƒ Test Scores ƒ CMI graduation rate (college age) increase ƒ Student performance on selected tests (increase) Output and Impacts: CMI Outcome 2: Improve fiscal, personnel, physical plant, student services, governance and planning operations ƒ Update fixed assets inventory ƒ Current Asset Inventory ƒ School Minder database records ƒ Improve accuracy of student records ƒ Completion of personnel Manual to include revision of hiring and ƒ Personnel (hiring/evaluation) system improved faculty evaluation process Output and Impacts: CMI Outcome 3: Increase Agricultural, Aquaculture, & Extension Projects Increase number of agriculture projects ƒ Ongoing projects Increase number of aquaculture projects ƒ Projects inn the Pipeline ƒ Projects from other organizations (R&D, MIMRA) Table 38: CMI Annual Measures by Outcome

07/12/07 MOE FY08 Portfolio Budget Document Page 75

IV. Objective Area: Curriculum

A. Improve Academic Performance based on the college’s Learning Outcomes

1. Performance Matrix CMI Outcome 1 (MOE Outcome 10)

Matrix 10 provides details for CMI Outcome 1 (MOE Outcome 10) in FY07. The Outcome is broken down into Output Groups, and each Output Group is further broken down into specific Outputs. Each Output contains “Major Activities for FY07” and a corresponding set of performance targets and measures. CMI use the performance targets and measures to analyze quarterly performance of each Output (and Output Group). In this way CMI can detect problems and identify areas of under-performance on a quarterly basis. Performance reports are completed on a quarterly and annual basis.

Quarterly progress is monitored with regard to the primary measures (Table 38 above). The interim measures contained in Matrix 10 below are used as “in-house roadmaps” and are designed to provide both quantitative and qualitative information. The measures included in the matrix are also designed to augment the primary measures (Table 38) and assist CMI in determining data collection areas and what types of information can best measure performance. EPPSO will continue to work with CMI staff to develop additional measures that can assist in evaluating CMI performance in targeted areas.

CMI is important to education in the RMI. Due to the crosscutting nature of improving student performance, and improving performance at CMI funding for some outputs in Matrix 10 are linked to outputs funded by the Supplemental Education Grant (SEG). This information is cross-referenced as necessary.

Matrix 10: Performance Information for CMI Outcome 1 (MOE Outcome 10) CMI (MOE Outcome 10): Improve academic performance on learning outcomes Outcome Group 10.1: Academic Performance and Learning Outcomes ($2,658,557) Output 10.1.1 Measurement 10.1.1 Course outlines are reviewed and updated ($66,464) Impact ƒ Curriculum specifically delineated so student learning outcomes can Major Activities FY07 be properly structured ƒ Review the course outlines that are scheduled to be reviewed during FY07 Output 10.1.2 Measurement 10.1.2 Develop and Implement Academic Program ($66,464) Impact ƒ Regular review of all programs to meet student learning outcome Major Activities FY07 requirements ƒ Use Program review process developed on FY 04 ƒ ƒ Develop schedule of departmental reviews ƒ Executive Council Review of Process Output 10.1.3 Measurements 10.1.3 Enhance the core of qualified faculty to ensure that it is of sufficient size Impact and experience to support all of CMI’s educational programs ($2,459,165) ƒ Low student/faculty ratio will be conducive for learning

Major Activities FY07 ƒ Increase the size of the faculty ƒ Improve retention of qualified, credentialed faculty members ƒ Provide professional development opportunities for faculty members ƒ Assess the impact of the new faculty salary schedule Output 10.1.4 Measurement 10.1.4 Develop and implement student learning outcomes (SLOs) at the (a) Impact academic program and (b) academic and student life levels ($66,464) ƒ Improve success of students at CMI and other institutions following graduation Major Activities FY07 ƒ Analyze course SLOs in each program/department in order to create broader, academic program SLOs ƒ Examine existing program expectations and project timelines for each Student Services area in order to identify common outcomes ƒ Begin to outline assessment plans for all identified major activities and initiatives for the Student Services area for FY07

07/12/07 MOE FY08 Portfolio Budget Document Page 76

Output Group 10.2: Student Recruitment and Retention (Students seeking degrees and/or certificates) ($325,362) Output 10.2.1 Measurement 10.2.1 Increase the number and quality of students entering college-level study Impact at CMI ($162,681) ƒ Increase in degree program enrollment at CMI (target) ƒ Increase percentage of students who enroll completing degree Major Activities FY07 program (current baseline) ƒ Increase student intake ƒ Better prepare students to progress from developmental levels to college-level study Output 10.2.2 Measurement 10.2.2 Increase the number of students who leave CMI and are ready to continue Impact their education at other institutions ($162,681) ƒ Enhancement of potential career preparation success for our students ƒ Improve student performance for selected areas Major Activities FY07 ƒ Increase number of CMI graduates employed or accepted for further ƒ Continue to gather information from CMI alumni regarding their schooling upon graduation current professions, their feelings towards how well CMI prepared ƒ Analysis will expose barriers that can be dealt with them for their post-academic careers, and their thoughts about places of future education (and/or employment) for CMI graduates ƒ Study student retention and track students’ progress towards degrees and/or certificates ƒ Identify reasons that hinder student progress Output Group 10.3: Marshallese Studies Program ($170,164) Output 10.3.1 Measurement 10.3.1 Develop a core group of faculty teaching Marshallese Studies Impact ($164,148) ƒ Increase Marshallese cultural understanding and preservation ƒ Introduce Marsahallese language and culture to non-Marshallese Major Activities FY07 students ƒ Recruit and retain qualified teachers for the Marshallese Studies ƒ Publish Marshallese texts courses ƒ Increased coordination with Alele Museum on cultural issues

Output 10.3.2 Measurement 10.3.2 Create an administrative structure to house Marshallese Studies faculty Impact ($6,016) ƒ Marshallese studies program expanded to become part of the core requirements in the curriculum Major Activities FY07 ƒ Clearly articulate Marshallese Studies program goals ƒ Identify potential, logical locations within the College’s existing academic and administrative structures which are suitable for the Marshallese Studies program Output Group 10.4: CMI and RMI Vocational Program Needs ($257,920) Output 10.4.1 Measurement 10.4.1 Work alongside the CRE to ensure vocational needs are addressed Impact ($128,960) ƒ Assessment of vocational study needs for CMI

Major Activities FY07 ƒ Obtain CRE’s activity list of FY07 vocational programs ƒ Examine the College’s academic programs to determine which programs could complement CRE’s FY07 activities ƒ Explore non-credit options that CMI could offer to address vocational needs (see Outcome Group 1.5) Output 10.4.2 Measurement 10.4.2 Conduct studies with other RMI entities, such as the NTC, to identify the Impact vocational needs of the community ($128,960) ƒ Assessment of vocational study needs for CMI

Major Activities FY07 ƒ Obtain NTC’s goals and program activity list for FY07. ƒ Examine the College’s academic programs to determine which programs could complement NTC’s FY07 goals and activities ƒ Explore non-credit options that CMI could offer to address vocational needs (see Outcome Group 1.5) Output Group 10.5: Adult and Continuing Education ($225,000) Output 10.5.1 Measurement 10.5.1 Identify the needs of the community with a focus on GED ($112,500) Impact ƒ Impacts to be developed Major Activities FY07 ƒ Solicit community feedback for non-credit courses that CMI could/should offer to assist with the professional development and personnel growth of the greater RMI community ƒ Explore the viability of creating a new, continuing education office at CMI

07/12/07 MOE FY08 Portfolio Budget Document Page 77

Output 10.5.2 Measurement 10.5.2 Plan adult education courses, with a focus on GED, to meet the identified Impact needs of the community ($112,500) Impacts to be developed

Major Activities FY07 ƒ Identify and dedicate funding, during the budget process, to develop continuing education courses for FY07 ƒ Assess continuing education course offerings for student satisfaction and suggested improvements Matrix 10: CMI Performance Information Outcome 1

Evaluations Matrix 10 includes expected results and performance measures that CMI uses to assess and report quarterly progress. The matrix contains some measures that are still being refined. As CMI gathers more data for specific Outputs (using the queries in bold as a guide), the measures will become more reliable. This information should assist CMI to better understand how achieving the Outputs regarding curriculum development and improving learning outcomes can improve the quality of post secondary education in the RMI and provide more reliable and accessible data for planning CMI programs in the future.

Measures Affecting CMI Outcome 1 (MOE Outcome 10) in FY07 CMI accreditation is still pending. Until this issue is resolved the implementation of CMI Outcomes is questionable. Without accreditation CMI loses PELL Grant Funding. The potential loss of funding would have a significant impact on CMI operations.

CMI Outcome 1 (MOE Outcome 10) Resources Statement 10 (below) details how the FY07 appropriation translates to allocated resources for CMI Outcome 1. The totals include all revenue sources for the Outcome. The statement shows the breakdown of allocations by Output Group. . Included in Matrix 10 (above) is the allocation for each output (listed after the output). FY06 information is included for spending comparison.

Statement 10: Total Resources for CMI Outcome 1 (MOE Outcome 10) Budgeted Estimated Budgeted Estimated FY06 FY07 Administered Appropriations General Funds $1,319,434 $2,000,000 Compact Funds $700,000 $882,409 US Federal Grants $507,885 $529,594 SEG $101,847 $225,000 Total administered expenses $2,629,166 $3,637003 Ministry Appropriations Output Group 10.1 – Academic Performance on Learning Outcomes $2,043,673 $2,658,557 Output Group 10.2 – Student Recruitment and Retention $325,362 $325,362 Output Group 10.3. – Marshallese Studies Program $158,284 $170,164 Output Group 10.4 – Vocational Programs $91,662 $257,920 Output Group 10.5 – Adult and Continuing Education $10,185 $225,000

Total price from Ministry outputs $2,629,166 $3,637003 Total revenues from appropriations $2,629,166 $3,637003 Statement 10: CMI Outcome 1 Resources

07/12/07 MOE FY08 Portfolio Budget Document Page 78

V. Objective Area: Campus Environment

A. Improve fiscal, personnel, physical plant, student services, governance and planning operations

1. Performance Matrix CMI Outcome 2 (MOE Outcome 11)

Matrix 11 provides details for CMI Outcome 2 (MOE Outcome 11) in FY07. The Outcome is broken down into Output Groups, and each Output Group is further broken down into specific Outputs. Each Output contains “Major Activities for FY07” and a corresponding set of performance targets and measures. CMI use the performance targets and measures to analyze quarterly performance of each Output (and Output Group). In this way CMI can detect problems and identify areas of under-performance on a quarterly basis. Performance reports are completed on a quarterly and annual basis.

Quarterly progress is monitored with regard to the primary measures (Table 38 above). The interim measures contained in Matrix 11 below are used as “in-house roadmaps” and are designed to provide both quantitative and qualitative information. The measures included in the matrix are also designed to augment the primary measures (Table 38) and assist CMI in determining data collection areas and what types of information can best measure performance. EPPSO will continue to work with CMI staff to develop additional measures that can assist in evaluating CMI performance in targeted areas.

CMI is important to education in the RMI. Due to the crosscutting nature of improving student performance, and improving overall performance at CMI funding for some outputs in Matrix 11 are linked to outputs funded by the Supplemental Education Grant (SEG). This information is cross-referenced as necessary.

Matrix 11: Performance Information for CMI Outcome 2 (MOE Outcome 11) CMI (MOE Outcome 11): Campus Environment Output Group 11.1 – Fiscal Operations ($570,458) Output11.1.1 Measurement11.1.1 Improve fiscal operations that follow established budget policies and Impact guidelines, consider long range capital planning, and maintain current ƒ Improve budget and asset management, oversight and accountability standards of excellence ($570,458) (to be measured through correct budget forecasting, assets maintained, but will board be responsible for oversight and Major Activities FY07 accountability) ƒ Review the 5-year rolling budget to incorporate enrollment projections and integrate with planning recommendations ƒ Strive to produce an unqualified audit by January 2007 ƒ Review endowment fund managers as a step towards having a $1 million endowment by the year 2010 ƒ As a measure of fiscal management, operate at a breakeven or higher level for the 2007 fiscal year ƒ Auxiliary Enterprise would generate revenue to support other activities of the College Output Group 11.2 – Student Services, Development and Activities ($446,619) Output 11.2.1 Measurement11.2.1 Improve the Student Services area to ensure that it adequately Impact addresses all three of its key components: service to students, ƒ Manageable student records system; equitable admissions policies development of students, and activities for students ($446,619) that are known and adhered to; further services available to students (list admissions policy and develop list of services that are Major Activities FY07 not available that should be available to students) ƒ Produce summarized demographic data of current students in a timely ƒ manner ƒ Maintain academic records in an organized manner ƒ Comply with US/DOI regulations regarding financial aid ƒ Expand student service outreach to outer island educational institutions ƒ Assess the effectiveness of the “one stop shopping” student service area ƒ Expand the effectiveness of the new student orientation program ƒ Enhance the use of information technology for admission and registration procedures and practices ƒ Implement a student development program ƒ Hire additional counselors ƒ Pilot peer mentoring and peer tutoring programs 07/12/07 MOE FY08 Portfolio Budget Document Page 79

ƒ Enhance student activity offerings, particularly for specific student groups such as international students, dorm students, commuter students, outer island students, and female/male students

Output Group 11.3– Personnel operations ($451,344) Output 11.3.1 Measurement 11.3.1 Improve Personnel Operations to include assessments of Impact hiring processes and professional development activities ($451,344) ƒ Improved service to all personnel (measured how) ƒ Improved dissemination of personnel manual Major Activities FY07 ƒ Increase funding and programs for professional development ƒ Assess the effectiveness of the new faculty hiring process based on (cross referenced to SEG 5.5.2) the number of applications received, particularly from qualified individuals ƒ Maintain an adequate level of budget support for faculty professional development ƒ Complete a review of personnel policies ƒ Continue to credential under-qualified faculty ƒ Track the effectiveness of the revised educational leave policy ƒ Develop a proactive program to promote professional development for all College employees ƒ Provide employee professional development activities in the following areas: health and well being, safety, and information technology usage ƒ Integrate professional development into the annual employee evaluation process Output Group 11.4 – Physical Plant Operations ($5,864,307) Output 11.4.1 Measurement 11.4.1 Improve physical plant operations to include development Impact and maintenance priorities and compliance with the Facilities Master Plan ƒ A physical environment that meets the needs of students, faculty, ($5,864,307) staff and administration (develop standards and targets)

Major Activities FY07 ƒ Develop list of emergency maintenance priorities ƒ Begin development of list of emergency maintenance priorities ƒ Revision of Physical Plant Committee responsibilities and members ƒ Review of draft Physical Plant responsibilities by Executive Council ƒ Approval of revised Committee responsibilities by Board of Regents ƒ Committee to draft Long Term Master Plan Output Group 11.5 – CMI Governance ($313,123) Output 11.5.1 Measurement 11.5.1 Improve college governance to include Board of Regents Impact (BoR) self-assessment, presidential assessment, and policy review ƒ Improvement in governance of the College (measured by the ($313,123) Board and MOE, standards must be developed and targets for governance set) Major Activities FY07 ƒ Conduct a BoR-level retreat for envisioning the future of the College ƒ Conduct a stakeholder envisioning retreat, which will follow the BoR retreat ƒ Complete a review of the BoR policy manual and BoR bylaws ƒ Complete a review of CMI’s standing committees and the existing committee structure ƒ Complete a summative performance evaluation of the CMI president by the BoR ƒ Engage the BoR in a series of workshops regarding “best practices” for the College Matrix 11: CMI Outcome 2 Performance Information

Evaluations Matrix 11 includes expected results and performance measures that CMI uses to assess and report quarterly progress. The matrix contains some measures that are still being refined. As CMI gathers more data for specific Outputs (using the queries in bold as a guide), the measures will become more reliable. This information should assist CMI to better understand how achieving the Outputs regarding campus environment can improve the quality of life at CMI and the entire post secondary education experience. This could encourage students to perform better and entice students to enroll at CMI.

07/12/07 MOE FY08 Portfolio Budget Document Page 80

Measures Affecting CMI Outcome 2 (MOE Outcome 11) in FY06 CMI accreditation is still pending. Until this issue is resolved the implementation of CMI Outcomes is questionable. Without accreditation CMI loses PELL Grant Funding. The potential loss of funding would have a significant impact on CMI operations.

CMI Outcome 2 (MOE Outcome 11) Resources Statement 11 (below) details how the FY07 appropriation translates to allocated resources for CMI Outcome 2. The totals include all revenue sources for the Outcome. The statement shows the breakdown of allocations by Output Group. Included in Matrix 11 (above) is the allocation for each output (listed after the output). FY06 information is included for spending comparison.

Statement 11: Total Resources for CMI Outcome 2 (MOE Outcome 11) Budgeted Estimated Budgeted Estimated FY06 FY07 Administered Appropriations General Fund $680,566 0 Compact Grant $300,000 $117,591 Tuition & Fees (PELL Grant) (non Appropriated) $2,106,071 $2,268,260 Auxiliary Enterprise $200,000 $260,000 Capital Improvements $1,000,000 $5,000,000 Total administered expenses $4,286,637 $7,645,851 Ministry Appropriations Output Group 11.1 – Fiscal Operations $917,477 $570,458 Output Group 11.2 – Student Services $458,821 $446,619 Output Group 11.3. – Personnel Operations $391,462 $451,344 Output Group 11.4 – Physical Plant $2,074,842 5,864,307 Output Group 11.5 – Governance $444,035 $313,123

Total price from Ministry outputs $4,286,637 $7,645,851 Total revenues from appropriations $4,286,637 $7,645,851 Statement 11: CMI Outcome 2 Resources

07/12/07 MOE FY08 Portfolio Budget Document Page 81

VI. Objective Area: Sustainable Development

A. Increase the quality of life for the people of the Republic of the Marshall Islands by providing research, extension and education programs

1. Performance Matrix CMI Outcome 3 (MOE Outcome 12)

Matrix 12 provides details for CMI Outcome 3 (MOE Outcome 12) in FY06. The Outcome is broken down into Output Groups, and each Output Group is further broken down into specific Outputs. Each Output contains “Major Activities for FY07” and a corresponding set of performance targets and measures. CMI use the performance targets and measures to analyze quarterly performance of each Output (and Output Group). In this way CMI can detect problems and identify areas of under-performance on a quarterly basis. Performance reports are completed on a quarterly and annual basis.

Quarterly progress is monitored with regard to the primary measures (Table 38 above). The interim measures contained in Matrix 12 below are used as “in-house roadmaps” and are designed to provide both quantitative and qualitative information. The measures included in the matrix are also designed to augment the primary measures (Table 38) and assist CMI in determining data collection areas and what types of information can best measure performance. EPPSO will continue to work with CMI staff to develop additional measures that can assist in evaluating CMI performance in targeted areas.

Matrix 12: Performance Information for CMI Outcome 3 (MOE Outcome 12) CMI (MOE Outcome 12): Sustainable Development Output Group 12.1 – Agriculture and Aquaculture Research Projects ($421,317) Output 12.1.1 Measurement 12.1.2 Assess research projects ($193,663) Impact ƒ Sustainability of program through solicitation of funds from other Major Activities FY07 sources ƒ Carryout agricultural and aquacultural research projects that meet ƒ Identify needs of the stakeholders stakeholder needs ƒ Solicit non Land Grant funds to support existing & new research projects Output 12.1.2 Measurement 12.1.2 Increase Extension Projects – Agriculture, Nutrition, Water Quality and Impact Youth ($170,392) ƒ Sustainability of program through solicitation of funds from other sources Major Activities FY07 ƒ Identify needs of the stakeholders ƒ Develop new extension proposals that meet stakeholder needs ƒ Carryout existing extension projects to meet stakeholder needs ƒ Solicit non Land Grant funds to support existing & new extension projects Output 12.1.3 Measurement 12.1.3 Staff recruitment and hiring ($57,262) Impact ƒ Fully staffed program will result in achieving and realizing objectives Major Activities FY07 and goals ƒ Fill the three (3) vacant extension & research positions ƒ Increase capacity of staff ƒ Provide professional development activities to upgrade staff teaching and research skills

Matrix 12: CMI Outcome 3 Performance Information

Evaluations Matrix 12 includes expected results and performance measures that CMI uses to assess and report quarterly progress. The matrix contains some measures that are still being refined. As CMI gathers more data for specific Outputs (using the queries in bold as a guide), the measures will become more reliable. This information should assist CMI to better understand how achieving the Outputs regarding increasing agriculture and aquaculture projects can benefit the entire RMI. Measures Affecting CMI Outcome 3 (MOE Outcome 12) in FY07 CMI accreditation is still pending. Until this issue is resolved the implementation of CMI Outcomes is questionable. Without accreditation CMI loses PELL Grant Funding. The potential loss of funding would have a significant impact on CMI operations.

07/12/07 MOE FY08 Portfolio Budget Document Page 82

CMI Outcome 3 (MOE Outcome 12) Resources Statement 12 (below) details how the FY07 appropriation translates to allocated resources for CMI Outcome 3. The totals include all revenue sources for the Outcome. The statement shows the breakdown of allocations by Output Group. Included in Matrix 12 (above) is the allocation for each output (listed after the output). FY06 information is included for spending comparison.

Statement 12: Total Resources for CMI Outcome 3 (MOE Outcome 12) Budgeted Estimated Budgeted Estimated FY06 FY07 Administered Appropriations US Federal Grants $430,099 421,317

Total administered expenses $430,099 421,317 Ministry Appropriations Output Group 12.1 – Increase agriculture and aquaculture research $430,099 421,317 projects

Total price from Ministry outputs $430,099 421,317 Total revenues from appropriations $430,099 421,317 Statement 12: CMI Outcome 2 Resources

VII. Adjustments to FY07 Performance Information

CMI accreditation is still pending. Until this issue is resolved the implementation of CMI Outcomes is questionable. Without accreditation CMI loses all Federal and PELL Grant Funding. The potential loss of funding would have a significant impact on CMI operations. If CMI does not retain accreditation it would be most likely that several outputs would be dropped due to lack of funds and remaining funds would be prioritized into areas that address the areas that caused CMI to lose accreditation. CMI performance information will be revised as necessary after the accreditation decision is made.

VI. Line Item Budget by Source CMI FY07

Table 39 below provides a view of the CMI line item budget, with each line item broken down by funding source. In this way MOE can determine how various funding sources contribute to the working of the office and contribute to the achievement of Outcomes.

07/12/07

- 225,000.00 2,000,000.00 5,000,000.00 1,000,000.00 $

$ $

- - 950,911.00 132,514.00 $ 11,737,194.00 158,000.00 25,270.00 69,500.00 10,800.00 25,466.00 401,297.00 151,569.00 23,500.00 124,052.00 120,800.00 47,150.00 406,200.00 89,803.00 188,270.00 950,911.00 103,894.00 - 463,025.00 3,888,584.00 $ 11,704,171.01 - 5,000,000.00 26,500.00 132,514.00 21,000.00 25,270.00 69,500.00 10,800.00 21,000.00 25,466.00 13,000.00 44,150.00 69,498.00 26,500.00 158,000.00 316,970.00 144,516.00 101,300.00 115,500.00 352,200.00 144,210.00 103,594.00 359,269.00

2,134,542.00 $ 983,934.00 ------82,239.00 10,500.00 5,699.00 18,054.00 2,217.00 5,300.00 19,652.00 54,000.00 41,972.00 133,718.00 - 82,056.00 2,134,542.00 529,731.00 $ 950,911.00 - 260,000.00 AUXILIARY PELL GRANT DIRECT $ 2,268,260.00 260,000.00 - 260,000.00 $ 2,268,260.00 1,000,000.00 $ 260,000.00 167,517.00

$ 260,000.00 - - - - $ 1,000,000.00 133,718.00 -

260,000.00 1,000,000.00 $ $ 1,000,000.00 RMI SUBSIDY RMI CIP General Fund COMPACT OTHERS TUITION FEES FED. GRANT TOTAL $ 2,000,000.00 -

$ 2,000,000.00 225,000.00 225,000.00 225,000.00 $ 5,000,000.00

2,000,000.00 $ 5,000,000.00 COLLEGE OF THE MARSHALL ISLANDS COLLEGE OF THE MARSHALL REVENUE SOURCES: SEG REVENUETOTAL ALLOCATIONS: EXPENDITURE Operating: EXPENDITURESTOTAL Representation & Entertainment Representation Fees Professional Sitting Fees Fees Activity Student Subscriptions/Ads Hiring/Repatration REVENUE AND EXPENDITURES DISTRIBUTIONREVENUE AND BUDGET 2006-2007 YEAR FOR FISCAL Gasoline/Lubricant (POL)Gasoline/Lubricant Utilities) of $240K for (Inclusive Others 2,088.00 - Insurance 1,354.00 Books/Reference MaterialsBooks/Reference Equipment/Vehicles/Furnitures 4,698.00 783.00 CommunicationsMaintenance/Repairs/Improvements - 653.00 Housing - CMI DIRECTCMI FEDERAL GRANTS Materials and SuppliesMaterials 2,088.00 CMI CARRY-OVER FUNDS (FY2006) FUNDS CARRY-OVER CMI - Contractual ServicesContractual 300.00 AUXILIARY ENTERPRISE/BOOKSTORE AUXILIARY SS Debt Payment SS Debt Non-Operating: ProjectsCapital 5,000,000.00 Travel/Training/Conferences 21,700.00 RMI SUBSIDY-GENERAL FUND SUBSIDY-GENERAL RMI 2,000,000.00 RMI SUBSIDY-CIP (COMPACT) SUBSIDY-CIP RMI 5,000,000.00 US Dept of Education Debt Payment of Education Debt Dept US Contingency Fund Allocation Fund Contingency Bookstore Purchases Bookstore Staff Developments Student Stipends Student TUITION FEES/PELL GRANT TUITION Salary 191,336.00 RMI SUBSIDY-OPERATION (COMPACT) SUBSIDY-OPERATION RMI RMI SubsidyRMI (SEG )

MOE FY08 Portfolio Budget Document Document Budget Portfolio FY08 MOE 83 Page Budget CMI Line 39: Table 07/12/07

- - - - 2,902 8,666 77,196 77,196 14,400 18,950 64,825 73,500 73,500 62,850 65,000 65,000 140,926 148,269 139,084 975,778 975,778 1,341,103 803,684 Total 1,376,216 6,521,389 9,301,488 FY08 Bud 11,974,947

- - - 9,459 44,291 72,815 72,815 61,673 13,280 88,551 68,100 44,750 44,750 37,832 137,501 139,017 79,858 79,858 1,147,118 Bud Bud 954,489 364,636 FY07 500,000 500,000 1,325,872 5,393,919 14,608,319 10,997,609

- - 4,849 6,037 6,500 6,500 71,225 71,225 23,212 23,212 81,674 191,218 91,925 10,897 14,868 77,272 77,272 52,700 52,700 60,385 60,385 917,376 423,170 423,170 257,202 257,202 FY06 360,875 1,221,589 Actual 7,258,048 3,925,532 10,556,677 10,556,677 Rev Rev Bud Bud FY08 Special Special

Rev Rev Special Special FY07Bud

Bud Bud l Rev l Rev FY06 Specia

Bud Bud 25,920 25,920 25,920 118,920 FY08 Health Health School

90,828 Health Health School FY07Bud

6,914 104,109 Health Health School FY06 Bud

1,500 1,500 9,500 9,500 51,073 18,500 18,500 Bud Bud Feed FY08 4-Atoll

3,000 3,000 6,800 56,925 33,000 30,000 30,000 Feed 4-Atoll FY07Bud

9,531 1,000 19,728 49,345 Feed FY06 Actual 4-Atoll

7,519 7,519 2,000 3,000 3,000 18,000 119,242 47,500 47,500 437,019 437,019 1,129,178 SEPPIE 1,268,420 FY08 Bud

1,000 2,000 98,158 80,296 20,000 986,840 SEPPIE 1,106,998 FY07Bud

- 22 1,518 1,557 6,270 12,437 18,227 17,400 22,578 43,252 43,252 545,147 165,278 106,793 746,474 FY06 Actual 998,884 SEPPIE

4,800 2,000 5,000 5,000 15,800 15,800 20,000 172,000 789,198 789,198 140,200 178,000 Sp Ed FY07Bud

54 584 1,744 3,622 3,622 35,591 230,851 230,851 FY06 Sp Ed Actual

11,723 11,723 T& 25,827 25,827

70,008 242,718 FY06 FASEG T&FASEG

49,212 33,827 TQE 88,685 259,553 259,553 364,636 1,340,177 886,856 FY07Bud

563 TQE Acts 89,988 FY06

61,755 ESN 24,000 24,000 FY08 Bud

- - 4,500 4,500 27,688 2,500 2,500 3,500 25,000 25,000 3,500 41,925 2,835 13,230 2,520 2,520 13,230 12,000 12,000 59,627 59,627 520,000 79,858 5,400 5,400 79,858 ESN 126,000 573,897 1,381,159 399,290 27,000 660,303 FY07Bud

6 Act FY0 ESN 70,000 Bud Bud SEG FY07

8,332 8,332 7,500 12,954 12,954 8,000 55,208 55,208 8,000 257,406 257,406 411,324 222,053 222,053 162,125 SEG FY06 Bud 2,324,504 2,324,504 1,783,512 -

234 234 3,941 3,941 12,218 18,000 8,747 8,747 7,290 7,290 5,008 5,008 23,627 23,627 SEG 250,231 2,102,451 1,544,037 406,075 1,788,912 1,981,933 FY05 Actual 294,903 14,400 14,400 30,185 30,185 11,777 9,000 19,511 Com FY08 1,149,178 434,898 434,898 16,291 344,286 Budget Budget 7,016,607

- 9,459 7,873 7,873 9,459 4,000 65,000 65,000 4,000 31,180 29,137 16,896 59,100 53,850 53,850 59,100 19,000 117,022 120,664 7,350 40,750 96,250 26,000 11,450 39,690 62,500 570,401 526,986 Com 1,114,492 FY07 250,000 250,000 380,365 397,392 Budget Budget 1,282,710 2,325,432 7,497,381 7,497,381 5,432,007 5,432,007 5,018,934

- 100 100 9,127 6,037 71,225 71,225 12,567 21,694 12,390 221,162 27,530 27,530 43,504 43,504 42,950 42,950 34,086 161,350 127,972 Com FY06 244,302 244,302 Actual 662,640 1,124,533 1,527,524 7,765,230 7,765,230 5,555,324 5,555,324

793 793 5,712 2,902 8,392 8,392 9,000 15,000 15,000 79,925 79,925 164,590 268,755 268,755 1,567,529 1,829,843 Gen Fund Fund Gen FY08 Bud

8,171 4,765 4,765 9,000 9,000 12,786 13,280 27,283 27,283 40,750 40,750 29,079 45,380 28,000 471,600 107,096 250,000 250,000 1,019,965 1,019,965 1,467,956 Gen Fund Fund Gen FY07Bud

- - 1,164 3,192 2,478 2,946 9,750 3,549 9,350 6,500 6,500 9,066 10,444 12,768 65,831 48,796 706,019 FY06 729,775 Actual 360,875 1,202,757 1,202,757 Gen Fund Fund Gen

MOE FY08 Portfolio Budget Document Document Budget Portfolio FY08 MOE Funding Type MOE FY06-FY08 I. Rolling Three Year Budget by 84 Page 07/12/07

MOE Person’l Related Expenses Salaries & Wages Expat Salaries & Wages- Marshalle se Night Differ’tl Person’l Benefits- Expat Person’l Benefits- Marsh Employ Ins. Expense Ebeye Differet’l Leased Housing Expenses Recreatio & Repat n, Home Leave Overtime Stipends Professio nal Services Operating Expenses Allowance s Frieght Rentals Office Communi cations Printing & Repro. Advertisin g Office & Comp. Supplies Other Supplies/ materials Office Equipmen

- 3,215 5,000 5,000 9,000 9,000 80,781 61,000 25,344 25,344 879,161 90,700 310,816 451,387 222,510 347,109 187,800 133,500 136,000 275,800 275,800 638,986 5,462,107 1,576,605 5,346,063 25,404,614 25,404,614 1,446,171

- - 3,215 9,005 9,005 14,738 14,738 12,000 118,777 118,777 94,977 94,977 912,463 261,409 834,150 834,150 198,323 892,770 892,770 354,052 348,285 392,692 672,000 957,000 957,000 433,085 450,000 450,000 2,356,816 5,986,832 5,986,832 5,300,094 5,300,094 28,345,886

- - 11,887 4,084 41,434 12,360 87,426 37,875 564,511 59,976 518,091 782,021 782,021 465,159 169,498 194,309 194,309 245,455 360,747 360,747 236,972 424,055 299,354 902,964 4,873,325 4,873,325 6,536,044 24,580,417

174,631 174,631 174,631

112,000 112,000 112,000

93,215 93,215 93,215 93,215

9,600 10,280 47,200 118,920

3,215 14,810 6,400 6,400 9,600 14,000 14,000 42,803 42,803 90,828

399 20,154 20,154 55,762 55,762 104,109 20,880

3,100 3,100 3,100 7,573 7,573 2,000 54,173 12,000

912 912 6,399 54,173 54,173 16,976 26,750 26,750 145,010 145,010

212 11,277 7,597 7,597 3,078 3,078 52,423

83,700 83,700 121,600 85,200 85,200 90,700 90,700 88,500 1,796,139

472 4,610 2,777 2,777 14,777 5,069 10,000 70,978 70,978 29,387 29,387 94,000 94,000 1,310,681

11,247 5,425 2,338 40,471 34,162 34,162 83,132 83,132 84,247 67,738 65,237 83,994 83,994 126,890 1,662,440

- 8,139 3,000 3,000 8,000 12,000 83,200 83,200 98,385 122,524 122,524 123,960 123,960 380,160 150,000 150,000 378,350 236,000 236,000 1,583,358 1,583,358

8,131 3,713 3,713 8,744 8,287 61,710 5,633 2,009 99,315 45,324 45,324 37,067 36,456 296,274

19,435 56,432 35,607 23,686 23,686

93,380 93,380 336,098

10,212 6,000 6,000 91,933 74,369 74,369 1,605,730 1,605,730

50 50 384 4,819 45,772 45,772 38,450 90,038

50,000 50,000 1,775,424 1,775,424

- 4,500 4,500 27,560 7,000 10,500 10,500 20,000 24,000 520,200 75,000 23,500 78,400 78,400 23,500 55,000 55,000 95,000 110,000 95,110 95,110 110,000 60,000 129,285 129,285 100,000 100,000 100,000 100,000 100,000 100,000 397,785 397,785 232,510 390,770 1,200 1,200 390,770 1,731,985

22,000 6,000,000

8,244 15,000 47,420 12,000 24,048 28,736 43,258 43,258 54,000 62,563 675,000 675,000 784,051 200,000 446,087 300,000 300,000 55,000 800,000 570,000 6,000,000

1,042 82,711 82,711 2,700 6,822 757,584 979,551 6,822 17,500 23,027 10,000 125,000 125,000 10,000 23,027 34,985 340,146 1,106,753 1,106,753 1,129,000 1,255,004 1,814,553 1,814,553 1,024,042 1,129,000 1,255,004

61,500 61,500 273,105 273,105 11,289,477

- - 6,000 15,000 32,244 32,244 13,000 47,500 47,500 123,510 42,000 139,256 25,000 25,000 136,000 30,000 30,000 23,300 163,500 163,500 150,000 150,000 257,485 257,485 380,500 592,448 592,448 231,010 206,448 46,000 202,000 202,000 302,000 302,000 4,100 1,834,143 1,716,428 2,036,143 1,716,428 11,408,682

610 408 9,000 9,000 408 4,141 4,141 1,746 1,746 11,777 5,000 44,341 62,184 82,861 22,732 22,732 59,976 208,161 183,257 183,257 162,600 192,300 180,036 235,356 662,064 263,588 263,588 1,685,715 1,685,715 11,640,533 11,640,533

4,000 2,000 9,000 31,472 74,797 74,797 25,344 25,344 - 123,486 123,486 2,125,344 2,125,344 2,100,000 4,223,942

51,731 11,540 9,005 9,005 14,738 14,738 13,750 12,000 18,000 10,000 192,515 44,000 25,000 25,000 40,000 192,540 140,000 100,000 4,357,612 4,357,612 2,225,516 2,225,516 2,070,778

- 3 1,287 11,277 8,757 8,757 11,952 21,189 22,127 42,157 17,862 19,026 194,818 35,092 84,993 192,867 186,386 342,000 342,000 2,070,35 2,412,353 4,429,878

MOE FY08 Portfolio Budget Document Document Budget Portfolio FY08 MOE 85 Page 07/12/07 Dues 347,109 t & Computer Represen 347,109 tation stuff Food Contractu al Services Domestic Travel Internatio travel nal Training Subscript and iona Dues Electric utilities Equipmen t & tools not capitalize d Other Charges/ expenses Developm ent and Capital Expenditu res & Books other Instructio nal Materials Equipmen t Office Furn & fixtures Ins POL Repairs Motor Vehicles Financing Outlay Transfer Out Grants Subsidies and Contributi ons Audit Expenses Total MOE