For the board of directors. For feedback by Monday 31 August, morning.
What happens on 2 September, what it saves, what it costs, and what still has to be true. Positions only, no names.
This plan exists to arrive at 1 December 2026 with all four options still open. Cost reduction is the method, not the purpose.
The board then decides what Arukah becomes: merge, wind down, close, or continue. Doing nothing removes three of them. The reductions are sized to stabilise within 60 days, showing the 90-day position with 30 days left to change course.
The most advanced partner's board voted against proceeding on 20 August. This plan works standalone. A merger may still happen; nobody should call it a fallback without naming a live counterparty.
| Grant | Value | Status |
|---|---|---|
| HFS Pathways | $271,041 | Expired 30 April. Non-renewable |
| Neonatal (HRSA) | $329,163 | Ends 31 August |
| SAMHSA CCBHC | $678,000 | Ends 30 September. Replacement applied for 17 August |
| Crisis (DHS 590) | $577,496 | Ended |
| Grant income, this year to next | $2,874,450 → $1,018,750 | 65 percent fall in one year |
$158,000
Monthly gap once the grants are gone. Budgeted expenses of $6,535,075 are $544,590 a month against roughly $387,000 of income.
70% → 33%
Grant dependence today, and where this plan takes it. Another year at 70 percent is not survivable.
One point that is routinely misread. Grant income is largely pass-through: grant income equals grant expense plus about $278,810 of indirect recovery. A lost grant dollar costs roughly ten cents of overhead, provided the cost sheds with it. The damage comes from grant-funded cost that stays behind.
Arukah runs out at a payroll, not on a date. Every pay period to 30 November, with the projected balance going into each.
assumptionA frame awaiting Thursday's financials. The calendar, the opening balance and the projected balances cannot close until the accountant delivers on 27 August. The structure is fixed; the figures drop in.
One estimate says first week of November, the 21 August model says around 12 September, and both came from us. A board handed two dates for the same event stops trusting the packet. Reconcile before Friday.
All four December options stay open. It still does not close the gap alone: at current spending it leaves about $16,632 a month short, so everything in sections 5, 7 and 8 is still required. The grant buys time to do them.
Reaching 1 December needs roughly $120,000 of bridge financing, a cut of similar size, or both. That decision belongs to the board and cannot wait until December.
Filed 17 August against a competing provider. If no award is announced by mid-October, treat that as the answer.
The lender is unidentified. Interest of about $94,800 a year implies $1.0 to $1.3 million of debt, and no lender is named in any document we hold. Section 12.
Three changes, same day. Staggering them means staff spend three weeks waiting for the next one, which costs more than the changes save.
Ten positions eliminated across seven departments. Two consultant engagements ended earlier and are not in this figure. Services consolidated.
A psychiatry integration model from the leadership team. Every psychiatry client gets a named clinical contact. Section 9.
The only item needing a board vote. Matt is seeking that vote before 2 September so it can take effect with everything else. If the bylaws do not allow a vote in three days, it is announced on the 2nd as coming and effective on approval.
The restructuring is an event. The service model is a process. People leave on 2 September and that is finished. Clients are reviewed and reassigned over months. The announcement has to say so, or the clinical team will attempt an impossible version of the model in week one.
The detail is built 31 August and 1 September. The shape is fixed now:
Three chief executives in twelve months, and staff who watched a hospital in the same town close with no notice. Anything they hear from a neighbour first costs more than the reductions save.
Frame it as a single event, not the first of several. Staff cannot be promised they are safe, and saying so would be dishonest, but the difference between "this is the correction" and "this is the beginning" decides whether people start looking for other jobs that afternoon.
Then explain the finances, and do it from the numbers rather than from blame. A new chief executive a month in, the projections run, three months of runway, and this is what had to happen. The cause is external: four grants ended, and the state moved rural behavioural health funding elsewhere. That is a fact about the funding environment, not an accusation about anyone in the building or on the board.
🔑 The department heads and the leadership team are where the culture lives. Nothing said in the all-staff meeting works unless they carry it afterwards. That is why they were asked to own the list, and it is why their public backing matters more than the wording of the announcement.
Every departing clinician's caseload needs a named receiving clinician before 2 September, and every affected client needs to hear it from a person.
assumptionThe reassignment map does not exist yet. It is the largest piece of the rollout built on 31 August and 1 September, and the part most likely to be underestimated. Owner: clinical director.
The leadership team took the preliminary list and produced a revised one. Ten positions, not nine, and $78,794 more than the preliminary figure. They cut deeper than they were asked to.
| Line | Amount | Why |
|---|---|---|
| Annual salary, 10 positions | $623,348 | Revised list |
| Fringe at 25 percent | 155,837 | Stated on every line of the list |
| Gross value of the revised list | $779,185 | |
| Less: three positions whose elimination is conditional | (261,723) | See below. None is settled |
| Less: positions funded by grants that are themselves ending | not answered | Six of the ten sit in grant-touched departments |
| Firm today | $517,462 | Seven positions, before the grant question |
assumptionThe honest range is roughly $430,000 to $779,000, and it closes when three questions are answered, not before. Presenting either end as the number would be wrong in a direction somebody can check.
| Position | What it depends on | Loaded |
|---|---|---|
| IT Systems Administrator | Whether another employee is able and willing to absorb the work | $101,043 |
| Engagement Specialist | The employee is on FMLA leave. This one goes to counsel before it goes anywhere else | $54,600 |
| WORTH Group Facilitator | Requires moving a therapist or another employee into the role, so it is a reshuffle rather than a reduction | $74,984 |
| Supervisor, Pathways CCSO | Whether anyone is qualified to take it, and how long the state permits the post to sit vacant | $85,696 |
| Conditional | $261,723 |
One position is listed at $50.00 an hour against an annual figure of $70,000, which implies about 1,400 hours rather than a full year. It is the only line where the hourly and annual figures disagree, it carries no start date, and an earlier internal note records that this person is already off the books. If that is right, $87,500 of the $779,185 is not a new saving. Settle it before the figure is quoted anywhere.
What the revised list corrected, unprompted. It removes the highest-billing therapist in Arukah's own revenue model, and it removes a post that was entirely grant funded and would have saved nothing. Both were on the preliminary list. The leadership team fixed the two worst items without being asked to.
Vacation owed at separation is $20,142.77, itemised by person and by hours on the revised list. That part is settled.
⚠️ It is not the whole cost. No severance, notice pay or unemployment insurance is in that figure, and one employee is on FMLA leave. The remainder is still the second largest lever in the model, worth roughly a $200,000 swing at 1 December.
It must be computed on the current leave policy, not the proposed one. Leave is frontloaded rather than accrued, so a departing employee can hold a full unused annual entitlement on day one. That is real cash in the first week of September.
Owner: Ruth, required before Thursday night, or the cash calendar in section 3 is wrong in the direction that matters.
assumptionAlso unresolved: notice periods or contractual severance for any of the ten, and the unemployment insurance consequence of nine simultaneous separations. The state layoff notification statute triggers at 75 full-time employees and Arukah is around 55, so the 60-day notice almost certainly does not apply, though that statute carries a part-time and hours test headcount alone does not settle. One of the questions for counsel.
A board reading only a cut list concludes management has no plan beyond shrinking, and would be right to. Several of these are larger than the reductions.
The stabilization document says Arukah collects "under 60 percent" of commercial billings. The revenue cycle lead reports 99 percent of claims paid, 1 percent denials. Both can be true: the 60 percent is most likely the charge-master to allowed-rate gap, an ordinary write-off rather than lost money.
If so, Arukah is billing less than it could, which is a different problem from failing to collect and carries a much larger number. Management estimates it captures a third to a half of what it could bill.
assumptionSettle this before anyone works the wrong problem. It is worth more than the entire elimination list, and it also decides whether section 9 earns money or costs it. Owner: revenue cycle lead.
Rental income of $81,984 sits in the budget, under-collected.
Twenty-four items against real FY26 budget lines, in three tiers. $1,223,960 identified, $933,500 of it Arukah's own money.
$933,500 is budget, not cash. The cash effect this year is closer to $444,250, because many are annual contracts that unwind at renewal. Presenting the budget number as cash relief is the easiest way to lose the board on this section.
| Item | Annual | Tier |
|---|---|---|
| Insurance re-bid | $179,215 | 30 days |
| Space consolidation, underused site | $120,000 | 60 to 90 days |
| Janitorial | $65,000 | 30 days |
| Recruitment | $56,000 | this week |
| Subscriptions and software | $54,000 | this week |
| Computer and technology | $54,000 | 30 days |
| Audit | $45,633 | 60 to 90 days |
| Telecommunications | $27,000 | 30 days |
| Promotional, appreciation and meals | $22,500 | this week |
| Nine leased vehicles stranded by an ended grant | see note | board help |
A retirement match pause is not purely a management decision. It usually needs a plan amendment and participant notice, stricter for a safe-harbour plan. Ask the administrator and counsel before naming a date.
Written by the leadership team, answering one question: what does integration between clinical services and psychiatry mean in practice.
One hard rule. School-based psychiatry requires the student to be actively in therapy, so the therapist, family, school and psychiatrist are coordinated rather than running a standalone medication service.
Psychiatry loses about $194,052 a year and 34 percent of its appointments do not happen: 14 percent no-show plus 20 percent cancellation. A named person monitoring engagement between medication appointments is the standard remedy for exactly that. This model is the no-show fix and should be presented that way rather than as a philosophy of care.
Correction to a figure already with the board. The stabilization plan states psychiatry no-shows at 60 percent. It is 14 plus 20. The correction is made here in writing so nobody has to discover it.
Sole prescriber risk. Arukah has one prescriber. If that person leaves, psychiatry ends, the revenue ends, and medication access ends for the whole panel at once. An advanced practice nurse addresses sole-prescriber risk, the underused site and medication-assisted treatment in one hire. It is the highest-value hire available and belongs in any continue scenario.
for board approval, sought before 2 September Leave is frontloaded, granted at hire rather than accrued. The proposal merges vacation and personal into one accrued bank with service bands and a cap.
| Years of service | Today | Proposed | Change |
|---|---|---|---|
| 1 to 2 | 15 days | 10 days | −5 |
| 3 | 20 days | 15 days | −5 |
| 4 to 5 | 25 days | 15 days | −10 |
| 6 and above | 25 days | 20 days | −5 |
Sick leave unchanged at 10 days. Every full-time employee loses at least a week. Years four and five lose two. Say that to the board, because staff will.
The payroll saving is zero. Salaried staff are paid the same whether they take leave or not, so a leave reduction is not a cost reduction and must never be presented as one. The honest value is $64,000 to $85,000 in lower accrued liability, smaller separation payouts, and recovered billable clinician capacity. None of it is payroll expense.
assumptionStated as a range because the payroll workbook has no hire dates and no length-of-service column. One column identifies who sits in the two-week band and turns this range into a number. Requested from Ruth.
Two questions for counsel before the vote. Illinois generally prohibits forfeiting earned vacation, so use-it-or-lose-it may not be lawful. The policy's own author already flagged this. And the state paid leave law may make part-time sick leave mandatory.
| Risk | Consequence | Position |
|---|---|---|
| Single prescriber | Psychiatry, its revenue, and medication access end together | Unmitigated. The nurse practitioner hire is unfunded |
| Separation cost partly unknown | Vacation is settled at $20,142.77. Severance, notice and unemployment are not | Owner assigned, due before the packet |
| ⚖️ One employee is on FMLA leave | The most legally exposed item in the plan. Terminating during protected leave carries real risk | Counsel first. Not in a packet until answered |
| A supervisor post may be state-mandated | If the Pathways CCSO supervisor role must be filled, eliminating it may not be permitted and the saving is illusory | Open. Counsel |
| Reimbursement basis unconfirmed | Service integration may cost rather than earn | Owner assigned, open |
| Compliance lead on maternity leave | Cover arranged, capacity should not assume this role | Known, planned |
| Lender unidentified | $1.0 to $1.3 million implied, no counterparty, no covenant review | Board help requested |
| Assessment capacity | Reassessments the reduced clinical team may not deliver | Open, section 9 |
| Merge option narrowed | The most advanced partner ended talks on 20 August | Plan stands alone |
reported Staffing reductions, service consolidation and expense actions. Management decisions under the interim chief executive, reported for oversight.
for approval, by Friday if possible The paid time off policy. Matt is asking the board to approve it before 2 September so it lands with the rest of the plan rather than trailing it. Whether that is possible depends on what the bylaws allow between meetings, which is being checked. If it is not, the announcement says the change is coming and takes effect on approval.
feedback by Monday 31 August, morning Anything received by then is answered directly and, where accepted, built into the rollout.
Confidentiality. This document contains no employee names and should not be forwarded outside the board. Ten people do not yet know, and they are entitled to hear it from Arukah rather than from a neighbour.
Every number here that is not yet real, who owns it, and what changes if it lands differently. If a figure looks wrong to you, this is the section for it.
| Item | Currently | Owner | What changes |
|---|---|---|---|
| Separation cost beyond vacation | Vacation known at $20,142.77; severance, notice and unemployment unknown | HR lead | Up to $200,000 at 1 December. Blocks section 3 |
| Reimbursement basis | Assumed fee-for-service | Revenue cycle lead | Whether integration earns or costs. Blocks section 9 |
| Cash exhaustion date | Two conflicting dates | Accountant, Thursday | The entire urgency case. Blocks section 3 |
| Payroll loading rate | ✅ Settled at 25 percent by the revised list | closed | Nothing further. Every figure here uses it |
| Grant funding on the ten | Not answered | HR lead, accountant | Six of the ten sit in grant-touched departments. Sets the real saving |
| Four conditional eliminations | $261,723 depends on three unanswered questions | Interim CEO | Moves the saving between $517,462 and $779,185 |
| One line that does not reconcile | $50.00/hr against a $70,000 annual, no start date | HR lead | $87,500 may already be off the books |
| Positions by function | ✅ Settled. Operations 3, Mobile Crisis 2, Pathways 2, Clinical 1, Admin 1, Case Management 1, WORTH 1 | closed | Nothing further |
| Psychiatry client count | Not held anywhere | Psychiatrist, clinical director | Sizes the whole integration model |
| Length of service by employee | No column in the payroll file | HR lead | Turns a $45,000 range into a number |
| Expense sweep cash timing | $933,500 budget, ~$444,250 cash | Accountant | When relief arrives, not whether |
| Psychiatry annual loss | $194,052 bottom-up, $250,000 elsewhere | Compliance lead | The bottom-up figure is used throughout |
| Implied debt | $1.0 to $1.3 million, inferred | Board, accountant | Unknown until the lender is identified |
| Board meeting date | 4 September, approximate | Interim CEO | Sets when the leave policy can take effect. Everything else is unaffected |