OpenCharities

This text was generated using OCR and may contain errors. Check the original PDF to see the document submitted to the regulator. This document is also available as Markdown.

2024-10-30-accounts

Project Report on the Project with Ayries Society For the Period August 2023 – July 2024 Submitted by: Jimmy Cherian

Key Activities conducted for TB Care and Rehabilitation & Patients living with HIV

  1. Awareness at the village level (IEC). This includes going to the villages and creating awareness and identifying if this is a potential village for ACF

  2. Active Case Finding (ACF) for a village

  3. Screening for Tuberculosis

  4. Sputum collection & Test

  5. Conduct community meetings

  6. Preparation of Nutrition Powder (MAJOR ACTIVITY)

  7. Provide Nutrition Support (for both PWTB and PLHIV)

  8. Individual House Visits & Counselling

  9. Providing DOTS

  10. Reporting to PHC and GH

  11. Follow ups

  12. Collaboration with Govt, Hospitals, experts

  13. Involving with the community

cia] ak+ Key Highlights of Nutrition Program — oo i, •[Number of Nutrition provided for ] [PWTB][ (for the year) – ] [2485 ] packets

•[For PWTB, the following are provided ]

•[For PLHIV, the following are provided ]

Start date / End Date of the project considered: Aug 2023 – July 2024

Areas of Intervention – (Virudhachalam / Cuddalore)

Following are the areas supported by Ayries Society through the year

  1. Puliyur

  2. Iruppu

  3. Pennadam

  4. Palaikollai

  5. Managalore Taluk

  6. Nallore Taluk

  7. Kammapuram

  8. Arassakuzhi

  9. Gangaikondan

  10. Karmangkudi

  11. Karuvepellankurchi

  12. Mangalampettai

  13. Virudhachalam GH (IP)

  14. Cuddalore TB Santorium

Key Observations.

Item UoM Rate Total Cost
Dates(1 Packet. 0.5 Kg) 1 95 80
Kondakadalai(1 Kg) 1 104 90
Health Mixpowder 1 395 395
TOTAL COST PER PERSON/MONTH 565

Impact of the Program

Other Key Indicators

Outreach and Awareness

Changes to Nutrition Preparation

Key Highlights

Survey & Key Findings from the Survey

HIV Support for the year

Village
No. of
Beneficiaries
at the
beginning
Village
No. of
Beneficiaries
at the
beginning
Aladi 3
PeriyaVadavadi 3
Muthanamkoppam 1
Karnatham 3
Paravaloor 6
Chinna Kandiankuppam 3
Gopurapuram 4
Mangalampettai 4
Kavanai 3
Poovanur 2
Kovilanur 4
TOTAL
36

Key Challenges

Financial Details

Below is the budget for a period of 1 year

Below is the Actual Spend for the year

==> picture [893 x 13] intentionally omitted <==

----- Start of picture text -----
Buget for the year-2023 to 2024 - TB /HIV Care Project, Cuddalore Actual Spend
----- End of picture text -----

Below is the budget for a period of 1 year Below is the budget for a period of 1 year Below is the budget for a period of 1 year Below is the budget for a period of 1 year Below is the budget for a period of 1 year Below is the budget for a period of 1 year Below is the budget for a period of 1 year Below is the Actual Spend for the year Below is the Actual Spend for the year Below is the Actual Spend for the year Below is the Actual Spend for the year Below is the Actual Spend for the year Below is the Actual Spend for the year Below is the Actual Spend for the year
Buget for the year-2023 to 2024 - TB /HIV Care Project, Cuddalore Actual Spend
S.No Amount
in INR
No of
Unit
Per
Month
One Year Q1 Q2 Q3 Q4 **TOTAL SPEND ** Difference Utilization
%
1 Staff Salary for 3 Members 8000 3 24000 2,88,000.00 61,000.00 74,000.00 78,000.00 76,000.00 2,89,000.00 -1,000.00 100%
2 Nutrition support for PLHIV 668 35 23380 2,80,560.00 59,000.00 61,470.00 82,000.00 81,000.00 2,83,470.00 -2,910.00 101%
3 Nutrition support for PWTB. 458 170 77860 9,34,320.00 2,90,460.00 2,92,692.00 1,77,800.00 1,79,500.00 9,40,452.00 -6,132.00 101%
4
Travel cost for Outreach
700 10 7000 84,000.00 25,450.00 21,400.00 18,000.00 19,800.00 84,650.00 -650.00 101%
5 Advocacy meeting (IEC) 2000 10 20,000.00 25,000.00 23,500.00 25,500.00 74,000.00 -54,000.00 370%
6 Community Meeting (Active Case Finding) 800 3 2400 28,800.00 4,500.00 4,300.00 9,500.00 10,650.00 28,950.00 -150.00 101%
7 Communal Meals for PLHA 6000 1 6000 48,000.00 9,146.00 13,156.00 13,822.00 14,500.00 50,624.00 -2,624.00 105%
8 Monthly Review Meeitng 1500 4 1500 6,000.00 3,000.00 3,000.00 3,000.00 9,000.00 -3,000.00 150%
9 Stationary & Printing 500 12 500 6,000.00 1,500.00 1,500.00 1,700.00 1,650.00 6,350.00 -350.00 106%
Total Budget 16,95,680.00 4,51,056.00 4,96,518.00 4,07,322.00 4,89,280.00 18,44,176.00 -1,48,496.00 109%

Notes:

  1. The actual expenses are more than the budgeted expenses. This is because of various factors, such as: 1. The cost of Raw materials, food and fuel

  2. A high amount of funds have been spend to create IEC material (Information, Education and Communication Material). Given that this is the 1[st] year, it is expected that the IEC cost for next year will be comparatively lesser than this year.

  3. Nutrition supplement distribution for some PLHIV patients have been discontinued

  4. Due to in-house preparation of Nutrition powder, the high costs of raw materials were able to be re-set.

4,11111 2024-2025. Plan & Approach

Plan for next year

  1. The approach was to limit the scope of activities within INR 17 Lakhs per annum.

  2. Though there is increased need for both PWTB and PLHIV, and new activities to be undertaken, given the budget constraints, the following decisions were taken.

  3. The number of locations (Intervention areas) to be reduced. (for PWTB) 2. Similarly for PLHIV program as well

  4. Below are the finalized areas of intervention for TB program, along with beneficiary numbers

Beneficiaries for PWTB Beneficiaries for PWTB
Village No. of
Patients
Puliyur 13
Iruppu 13
Palaikollai 14
Nallore 28
Kammapuram 20
Arassakuzhi 17
Mangalampettai 20
Krishnapuram 20
Varathur 20
Cuddalore TB Santorium 35
TOTAL 200

Plan for next year (Contd)

Beneficiaries for PLHIV Beneficiaries for PLHIV
The number of Intervention area is reduced to 8 areas (as against 11
areas that were catered to this years

The following villages (areas) will not be covered

Paravaloor

Kavanai

Poovanur

An average of 28 PLHIV patients will be covered per month
Village No. of
Patients
Alladi 3
PeriyaVadavadi 2
Muthanamkoppam 2
Karnatham 4
Chinna Kandiankuppam 4
Gopurapuram 5
Mangalampettai 4
Kovilanur 4
TOTAL 28

Amendments made to the Budget

Nutrition Support for PWTB Nutrition Support for PWTB Nutrition Support for PWTB Nutrition Support for PWTB Nutrition Support for PWTB Nutrition Support for PLHIV Nutrition Support for PLHIV Nutrition Support for PLHIV Nutrition Support for PLHIV
Item **UoM ** **Rate ** Total Cost Uo Rat
Dates(1 Packet. 0.5 Kg) 1 95 - Item M e Total Cost
Kondakadalai(0.5 Kg) 1 55 55.00
Health Mixpowder
TOTAL COST PER PERSON
1
/MONTH
395 395.00
450.00

Rice
Dates(1
Packet. 0.5 Kg) 5
1
40
95
200.00
-
Total Beneficiaries
Total COST / Month
200
90,000.00
Kondakadalai(0.5 Kg) 1 55 55.00
Total COST/ Year 10,80,000.00 Health Mixpowder 1 395 395.00
TOTAL COST PER PERSON /
MONTH 650 00

Finalized Budget with Details

Budget for the Year 2024 - 2025. TB/HIV Care Project, Ayries Society Budget for the Year 2024 - 2025. TB/HIV Care Project, Ayries Society Budget for the Year 2024 - 2025. TB/HIV Care Project, Ayries Society Budget for the Year 2024 - 2025. TB/HIV Care Project, Ayries Society Budget for the Year 2024 - 2025. TB/HIV Care Project, Ayries Society Budget for the Year 2024 - 2025. TB/HIV Care Project, Ayries Society Budget for the Year 2024 - 2025. TB/HIV Care Project, Ayries Society
S.No Amount
in INR
No of
Unit
Per
Month
One Year Comments
1 Staff Salaryfor 3 Members 8500 3 25500 ₹ 3,06,000.00 Increased salary by 500 per month per person. The salaries have not been raised
sincepost-covid and therefore,askingfor an increase
2 Nutrition support for PLHIV 650 28 18200 ₹ 2,18,400.00 Reduced to 28 patients. 8 members have migrated and Ayries team is not able to
trace them. The remaining 7 patients are not very responsive and not seeking
support/compilingto the norms
3 Nutrition support for PWTB. 450 200 90000 ₹ 10,80,000.00 The number of beneficiaries are reduced from lastyear
4 Travel cost for Outreach 800 10 8000 ₹ 80,000.00 Increased travel cost by 100 due to increase in travel prices. This cost is specifically
for Nutrition distribution, DOTS distribution for existing patients. Average of 10 visits
per month. At times, the visit will be clubbed with other activities as below. The
overall aim is that each center should be visited twice every month. But, on an
average,I have considered only1 visit a month
5 Advocacymeeting (IEC) 2000 10 ₹ 20,000.00 Average of 10 Advocacy meetings in a year. Cost include Banners, Pamphlets, Tea &
Snacks & Travel Allowance. Thepurpose is awareness of TB & HIV.
6 Community Meeting (Active Case
Finding)
800 2 1600 ₹ 19,200.00 Average of 2 ACF per month.This costs are for proactively going to villages and
Screening people for TB, Collection of Samples, getting it tested and having follow-
upmeetings
7 Communal Meals for PLHA 6000 1 6000 ₹ 36,000.00 Eeduced the number of communal meals. The objective is to bring all the
beneficiaries together for a meal and focus on their well-being, nutrition
distribution,etc
8 MonthlyReview Meeting 1500 4 1500 ₹ 6,000.00 Meeting with Senior Treatment Supervisor / Health Educator from each of the
blocks
Total Budget(INR) ₹ 17,65,600.00
Total Budget($AUD) ₹ 32,101.82 55

Conversion rate of 1 AUD to 56 INR considered The total budget is coming to INR 17,65,600 (even with all the reductions & adjustments)

Key recommendations

It is important for Ayries to find other source of funding to address these to meet the overall objective of TB Care, Rehabilitation and Elimination. Every year, there is a need to generate an extra fund of 3 – 5 Lakh INR

Other considerations (not part of the current budget)

==> picture [80 x 10] intentionally omitted <==

----- Start of picture text -----
CC —_—. .....
----- End of picture text -----

It is important for Ayries to find other source of funding to address these to meet the overall objective of TB Care, Rehabilitation and Elimination.

Gallery

Awareness & Education Session

Outreach Activity

Health Camp

Active Case Finding

Hospital Visit

Distribution of Nutrition at PHCs

Gallery

Cuddalore district collector Mr Arun Thambu Raj visiting Ayries

Communal Meal

Sputum Collection

DOTS Distribution

Ic YUTRIIION D15TRiiulloN DAY VICE SOCIETY,llEERAREDDIKIF, 1S11.PICIFIC NmffjQ1P￿1lING -Ir4iiiiiiiiiiiiiiijh , rr l( Thank you

SummarySheet 2023/24
INCOME
No.1 No.2 Total
Trading and
Fundraising
(Unrestricted)
Voluntary Donations
(Unrestricted)
17728
Grants(Restricted) 16323
Interest/Gift Aid
(Unrestricted)
Interest/Gift Aid
(Restricted)
Transfers
Total Income 34051 0 34051
EXPENDITURE
Transfers to India 23170
Transfer from b/ac
Motivation Equipment
Trading and
Fundraising
Newsletter
Bank Fees 315
Total Expenditure 23485 0 23485
net income 10566 0
Cash Funds 30 oct 202 2
6314
5298 11612
Cash Funds 30 0ct 2023
16880
5298 22178

1

Ayries Trust Receipts and Payments 01-11-2023 to 31-10-2024
Section A Receipts and Payments accounts
A1 Receipts Unrestricted Funds Restricted Funds Total Funds
Tradingand Fundraising
Donations 17728
Grants 16323
Interest / Gift aid
Total Receipt 34051 0 34051
A3 Payments
Tradingand fundraisingcosts
Grantspaid to Ayries SocietyIndia
23170
Bank fees and charges 315
Total Payments 23485 0 0 23485
Net receipts 10566 0 10566
A6 Cash Funds lastyear end 6314 5298 11612
Cash Funds thisyear end 16880 5298 22178
Section B Statement of Assets and Liabilities
B1 Cash funds 16880 5298 22178

1

No. 1 Account INCOME SHEET 2023/24 No. 1 Account INCOME SHEET 2023/24
Date
Trading and
Fundraising
(Unrestricted)
Voluntary
Donations
(Unrestricted)
Grants
(Restricted)
Interest/Gift
Aid
(Unrestricte
d)
Transfer from
no.2
11/1/23 FK Finance Ltd 400.00
P Browne 8.00
D Fearnside 10.00
N&C Killip 10.00
A Killip 15.00
R Norman 20.00
11/6/24 AJ Norman 40.00
20/112024 N Ruddick 25.00
11/23/23 C Hallas
10.00
11/27/23 M littlefeld
~~tt~~
288.23
12/1/23 ~~esae~~
FK Finance Ltd
400.00
P Browne 8.00
N&C Killip 10.00
D Fearnside 10.00
A Killip 15.00
R Norman 20.00
12/4/23 AJ Norman 40.00
12/20/23 N Ruddick 25.00
12/21/23 Meal-a-day
~~t~~
16323.07
12/27/23 C Hallas 10.00 ~~gran~~
1/2/24 FK Finance Ltd 500.00
P Browne 8.00
D Fearnside 10.00

1

N&C Killip 10.00
A Killip 15.00
R Norman 20.00
1/4/24 AJ Norman 40.00
1/22/24 N Ruddick 25.00
1/23/24 C Hallas 10.00
2/1/24 FK Finance Ltd 500.00
P Browne 8.00
N&C Killip 10.00
D Fearnside 10.00
A Killip 15.00
R Norman 20.00
2/5/24 AJ Norman 40.00
2/20/24 N Ruddick 25.00
2/23/24 C Hallas 10.00
3/1/24 FK Finance Ltd 500.00
P Browne 8.00
N&C Killip 10.00
D Fearnside 10.00
A Killip 15.00
R Norman 20.00
3/4/24 AJ Norman 40.00
3/20/24 N Ruddick 25.00
3/25/24 C Hallas 10.00
4/2/24 FK Finance Ltd 500.00
P Browne 8.00
D Fearnside 10.00
N&C Killip 10.00
A Killip 15.00
N&C Killip 10.00
A Killip 15.00
R Norman 20.00
1/4/24 AJ Norman 40.00
1/22/24 N Ruddick 25.00
1/23/24 C Hallas 10.00
2/1/24 FK Finance Ltd 500.00
P Browne 8.00
N&C Killip 10.00
D Fearnside 10.00
A Killip 15.00
R Norman 20.00
2/5/24 AJ Norman 40.00
2/20/24 N Ruddick 25.00
2/23/24 C Hallas 10.00
3/1/24 FK Finance Ltd 500.00
P Browne 8.00
N&C Killip 10.00
D Fearnside 10.00
A Killip 15.00
R Norman 20.00
3/4/24 AJ Norman 40.00
3/20/24 N Ruddick 25.00
3/25/24 C Hallas 10.00
4/2/24 FK Finance Ltd 500.00
P Browne 8.00
D Fearnside 10.00
N&C Killip 10.00
A Killip 15.00

2

R Norman 20.00
4/4/24 AJ Norman 40.00
4/22/24 N Ruddick 25.00
4/23/24 C Hallas 10.00
5/1/24 FK Finance Ltd 500.00
P Browne 8.00
D Fearnside 10.00
N&C Killip 10.00
A Killip 15.00
R Norman 20.00
5/7/24 AJ Norman 40.00
5/20/24 N Ruddick 25.00
5/23/24 C Hallas 10.00
6/3/24 FK Finance Ltd 500.00
P Browne 8.00
D Fearnside 10.00
N&C Killip 10.00
A Killip 15.00
R Norman 20.00
6/4/24 AJ Norman 40.00
6/20/24 N Ruddick 25.00
6/24/24 C Hallas 10.00
7/1/24 FK Finance Ltd 500.00
P Browne 8.00
D Fearnside 10.00
N&C Killip 10.00
R Norman 20.00
4/4/24 AJ Norman 40.00
4/22/24 N Ruddick 25.00
4/23/24 C Hallas 10.00
5/1/24 FK Finance Ltd 500.00
P Browne 8.00
D Fearnside 10.00
N&C Killip 10.00
A Killip 15.00
R Norman 20.00
5/7/24 AJ Norman 40.00
5/20/24 N Ruddick 25.00
5/23/24 C Hallas 10.00
6/3/24 FK Finance Ltd 500.00
P Browne 8.00
D Fearnside 10.00
N&C Killip 10.00
A Killip 15.00
R Norman 20.00
6/4/24 AJ Norman 40.00
6/20/24 N Ruddick 25.00
6/24/24 C Hallas 10.00
7/1/24 FK Finance Ltd 500.00
P Browne 8.00
D Fearnside 10.00
N&C Killip 10.00

3

A Killip 15.00
R Norman 20.00
7/4/24 AJ Norman 40.00
7/11/24 Mr&Mrs Bland 10000.00
7/22/24 N Ruddick 25.00
7/23/24 C Hallas 10.00
8/1/24 FK Finance Ltd 500.00
P Browne 8.00
N&C Killip 10.00
D Fearnside 10.00
A Killip 15.00
R Norman 20.00
8/5/24 AJ Norman 40.00
8/20/24 N Ruddick 25.00
8/23/24 C Hallas 10.00
9/2/24 FK Finance Ltd 500.00
D Fearnside 10.00
N&C Killip 10.00
A Killip 15.00
R Norman 20.00
9/4/24 AJ Norman 40.00
9/20/24 N Ruddick 25.00
9/23/24 C Hallas 10.00
10/1/24 FK Finance Ltd 500.00
D Fearnside 10.00
N&C Killip 10.00
A Killip 15.00
R Norman 20.00
10/4/24 AJ Norman 40.00
10/21/24 N Ruddick 25.00
10/23/24 C Hallas 10.00

4

17728.23 0.00 16323.07

No. 1 Account
EXPENDITUR
E 2023/24
TRANSFER
TO AYRIES
SOCIETY,
~~INDIA~~
PRINTING,
PUBLICITY
TRAIDCRAFT
BILLS
Motivation Mobility
Equipment
TRANSFER
BANK FEES
12/6/23 1750.00 35.00
12/22/23 4080.00 35.00
2/6/24 4390.00 35.00
4/8/24 4390.00 35.00
5/10/24 1780.00 35.00
6/7/24 3030.00 35.00
8/5/24 1650.00 35.00
9/12/24 500.00 35.00
10/9/24 1600.00 35.00
23170.00 0.00 0.00 315.00
21570.00 0.00 0.00 0.00 0.00 280.00 21850.00

1

No.2 acc.
income
Interest
(Restricted)
No.2 acc.
expenditure
to no.1
0.00 0.00

1

CHARITY COMMISSION FOR ENGLAND AND WALES Independent examinerfs report on the accounts Section A Independent Exarniner's Report Report to the trusteesl members of AYRIES TRUST On accounts for the year ended 31 OCTOBER 2024 Charity no {rf any> 1122947 Set out on pages 1 (one) gddrtKt I report to the trustees on my examination of the ac￿Unts of the above charity (Ihe Trust.) foT the year ended S I I Io/ W2Ltr Responsibilities and As the charity trustees of the Trust, you are responsible for the preparation basls of report of the accounts in accordance with the requirements of the Chartties Act 2011 {Ihe Acr). I report in respect of my examination of the T￿￿t'S acc£Junts carrted out under section 145 of the 2011 Act and in carying out my examinatÉon. I have followed the applicable Directions gNen by the Charity Commission under section 145(5)(b) of the Act. I have completed my examination. I confirm that no mat8rial rnatter5 have (x)me to my attention ') in connection with the examination which gbves me cause to believe that in, any material respect: accounling records V￿re not kept in actordance with section 130 of th8 Act or the accounts do not ac￿rd with the accounting records Independent examiner's ststement I have no concems and have come acr￿￿ no other matters in connection with the examination to which attention should be drawn in order to enable proper understanding of the accounts to be reached. . Please delete the words in the bRckets rf they do not apply. Signed: Date: 1310812025 Name: Ro3er Pask Relevant professional qualifi&itlon(s) or body (rf any)= Company Director (retired) 36 Wesley Avenue Alsager Cheshir8 ST7 2NG Address: IER October 2018