Exhibit 1.6
Human Resource Management Department Budget for Years One Through Four
Department Budget per Year
Budget Cost One Two Three Four
Salaries and benefit $110,000 63% $233,000 70% $288,000 70% $324,000 70%
Equipment and Supplies $24,000 14% $39,000 12% $48,000 12% $57,000 12%
Communications $41,000 23% $62,000 19% $73,000 18% $81,000 18%
Totals $175,000 $334,000 $409,000 $462,000
Extra Cost Above Base
Year One
$159,000 $234,000 $287,000
“Extra” HR Costs Yr 2 $159,000
“Extra” HR Costs Yr 3 $234,000
“Extra” HR Costs Yr 4 $287,000
Total “Extra” HR Costs $680,000
Exhibit 1.7
Annual Turnover Rate by Category for Years One Through Four
Percent Turnover per Year
Personnel Categories One Two Three Four
Executive 12.8 11.5 9.2 8.3
Physician 18.1 17.6 17.9 15.6
Other Professional 22.6 22.1 18.3 15.6
Non-Professional 29 26.3 27.1 24.3
Weighted Average Totals 23.8 22.3 21.3 18.8
Exhibit 1.8
Average Costs of Turnover per Individual over the Four-Year Period
Personnel Category
All Other Non-
Turnover Costs Categories Executive Physician Professional Professional
Separation Costs:
Exit Interviews 50.73 62.50 73.00 51.00 38.50
Administrative Costs 119.27 127.00 132.50 116.00 114.50
Separation Pay 348.01 2,254.00 1,034.00 0.00 0.00
518.01 2,443.50 1,239.50 167.00 153.00
Replacement Costs: