Total Available
$7.17B
Fixed funding + revenue
Expenditures
$6.51B
Year-end actual
Utilization
90.8%
Spent ÷ available
Unexpended
$660.1M
Remaining balance
Lapsing
$292.1K
Returns to default fund
Nonlapsing
$659.8M
Authorized carryforward
Key financial overview
The USBE Budget had $7.2 billion available and has spent 90.8%. The majority of the remaining $660.1 million is nonlapsing; only $292,055 is scheduled to lapse. The three largest unexpended program balances represent 67.5% of the total remaining balance, of which the majority of balances are encumbered by grants and contracts.
Visual summary
The largest unexpended program balances, and how the year's total available funding split between spent and unexpended.
Largest Unexpended Program Balances
Spent vs. Unexpended
90.8%Spent
Spent · 90.8%
Unexpended · 9.2%
Items for Board review
1
Spending utilization is 90.8%, leaving $660.1 million unexpended.
2
The top three carryforward balances total $445.4 million (67.5% of all unexpended funds).
3
Lapsing exposure is limited to $292,055, or 0.04% of the unexpended balance.
Program ranking — unexpended balances and utilization
All 20 USBE program codes, ranked by unexpended balance. Select a row for the fund sources behind each total.
| Code | Program | Total Available | Expenditures | Unexpended | Utilization |
|---|
Fund balance overview
PYAA
$242,054.60
82.9%
Represents 82.9% of scheduled lapsing funds.
PZAA
$50,000.00
17.1%
PSAA
$0.02
0.0%
Spent$6,511,408,048.29
Unexpended$660,136,721.68
Unexpended funds equal 9.2% of total available funding.