15
Environment and Natural Resources Budget;Change Items - All Funds; Senate-House Comparison; Art 1 status:Conference Committee line All Funds Summary Fund Type 4 Environment & Natural Resources 5 POLLUTION CONTROL AGENCY 6 7 General Fund GEN all 8 Environmental Fund ENV all 9 Remediation Fund REM all 10 Special Revenue Fund SR all 11 Other Funds all 12 Federal Funds FED 13 TOTAL FORECAST 14 15 General Fund change items: 16 Legal Costs (transferred from DNR)(Gov/House) GEN dir 17 Operations Adjustment (Gov/Sen/House) GEN dir 18 Municipal Liaison and Economic Analysis (Senate) GEN dir 19 Rulemaking Requirements for Air Permits (House) GEN dir 20 Cumulative Impact Implementation (House) GEN dir 21 Recycling Composting Grants (Senate) GEN dir 22 EQB General Fund Reduction (Senate) GEN dir 23 Closed Landfill Bond Obligation for Solar (Senate) GEN dir 24 Biofuels Policy Implementation (Gov) GEN dir 25 Climate Adaptation & Resiliency Program(Gov/House) GEN dir 28 General Fund Changes Total: 29 30 Environmental Fund change items: 31 PFA Substances Water Monitoring (Gov/House) ENV dir 32 PFA Substances Inventory Pilot (Gov/House) ENV dir 33 PFA Substances Source Evaluation (Gov/House) ENV dir 34 Municipal Liaison and Economic Analysis (Senate) ENV dir 35 PFAS Substances Source Evaluation (Senate) ENV dir 36 PFAS in Food Packaging (House) ENV dir 37 - transfer to Dept of Health ENV dir 38 PFAS Water Standards Rulemaking (House) ENV dir 39 Community Liaison for Air Permitting (House) ENV dir 40 Green Tier Report (Senate) ENV dir 41 Implementation Plans (Senate) ENV dir 42 Mattress Recycling Program (Senate/House) ENV dir 43 Whole Effluent Toxicity Rulemaking (Senate) ENV dir 44 St Louis River Mercury TMDL (Gov/Sen/House) ENV dir 45 Air Appropriation Increase (Gov/Sen/House) ENV dir 46 Non-expiring Air Permit Requirements (House) ENV dir 47 Public Hearings for Alleged Violations (House) ENV dir 48 Seed Disposal Rulemaking (House) ENV dir 49 Carpet Stewardship Report Requirements (House) ENV dir 50 SCORE Grants Increase (Senate) ENV dir 51 Metropolitan Landfill Abatement & Grants (Senate) ENV dir 52 Metropolitan Landfill Abatement & Grants (Senate) ENV stat 53 New Equipment for Env Justice Areas (Gov/House) ENV dir 54 Compliance & Enforce in Env Justice Areas (Gov/House) ENV dir 55 Water Program Operating Increase (Gov/House) ENV dir 56 Accelerated Online Services (Gov) ENV dir 60 Environmental Fund Changes Total: 61 63 Other Fund Change Items 64 Petrofund Sunset Repeal (Gov/Sen/House) REM dir 65 Petrofund Sunset Repeal (Gov/Sen/House) REM stat 66 Records Mgmnt. Support; Superfund (Gov/Sen/House) REM dir 67 Records Mgmnt. Support; Petroleum (Gov/Sen/House) REM dir 68 Superfund Capacity and Staffing (Gov/House) REM dir 69 Superfund Projects Reduction (Gov/Sen/House) REM stat 70 Closed Landfill Program from CLIF (Senate) CLIF dir 71 Closed Landfill Emergency Acct (Senate) CLIF dir 72 Statutory Appropriation from CLIF (Gov/House) CLIF stat 73 Landfill Responsibility Act (Gov/House) SR stat 76 Other Fund Changes Total: 78 POLLUTION CONTROL AGENCY; AGENCY TOTAL 79 PCA GENERAL FUND TOTAL 81 PCA REVENUE/OTHER CHANGES 82 PCA; Air Appropriation Increase (Gov/Sen/House) ENV 83 PCA; Air Permit Fees for Community Liaison (House) ENV 84 PCA; Air Permit Fees for No expiring Permits (House) ENV 85 PCA; Landfill Responsibility Act (Gov/House) SR 87 TOTAL PCA REVENUE CHANGES: 88 89 90 NATURAL RESOURCES DEPT 91 - Est/Act Gov Gov Gov Senate (SF959 3E) Senate (SF959 3E) House (SF595 UE) House (SF595 UE) 20-21 FY2021 2022-23 Gov - Forecast 2024-25 Gov - Forecast FY 2021 FY 2022 FY 2023 2022-23 Sen - Forecast FY 2024 FY 2025 2024-25 Sen - Forecast FY 2021 FY 2022 FY 2023 2022-23 House - Forecast House - Senate FY 2024 FY 2025 2024-25 House - Forecast House - Senate 14,098 12,396 - 12,396 - 6,198 6,198 12,396 - 6,198 6,198 12,396 - 6,198 6,198 12,396 - - 6,198 6,198 12,396 - - 174,317 173,728 - 173,728 - 86,864 86,864 173,728 - 86,864 86,864 173,728 - 86,864 86,864 173,728 - - 86,864 86,864 173,728 - - 149,550 242,978 - 222,500 - 114,983 127,995 242,978 - 123,750 98,750 222,500 - 114,983 127,995 242,978 - - 123,750 98,750 222,500 - - 16,094 14,090 - 13,866 - 7,157 6,933 14,090 - 6,933 6,933 13,866 - 7,157 6,933 14,090 - - 6,933 6,933 13,866 - - 23,587 18,735 - 14,902 - 10,460 8,275 18,735 - 6,789 8,113 14,902 - 10,460 8,275 18,735 - - 6,789 8,113 14,902 - - 47,161 43,815 - 43,065 - 21,950 21,865 43,815 - 21,570 21,495 43,065 - 21,950 21,865 43,815 - - 21,570 21,495 43,065 - - 424,807 505,742 - 480,457 - 247,612 258,130 505,742 - 252,104 228,353 480,457 - 247,612 258,130 505,742 - - 252,104 228,353 480,457 - - - - - 0 [2,000] - - - - - - - [1,000] - - - - - - 152 176 (434) (434) (868) (434) (434) (868) 64 88 152 1,020 88 88 176 1,044 (253) (253) (506) (253) (253) (506) - - - 506 - - - 506 182 182 364 364 - - - - 500 500 1,000 1,000 - - - - (300) (300) (600) (300) (300) (600) - - - 600 - - - 600 (97) (97) (194) (97) (97) (194) - - - 194 - - - 194 100 - 100 - - - - - - (100) - - - - - 1,600 - - - - - - - - - - - - - - 2,964 2,964 - - - - - - 250 500 750 750 1,000 1,000 2,000 2,000 3,116 4,740 (984) (1,084) (2,068) (1,084) (1,084) (2,168) 996 1,270 2,266 4,334 1,088 1,088 2,176 4,344 400 400 - - - - - - 200 200 400 400 200 200 400 400 700 500 - - - - - - 450 250 700 700 250 250 500 500 500 - - - - - - - 300 200 500 500 - - - - 253 253 506 253 253 506 - - - (506) - - - (506) 500 - 500 - - - - - - (500) - - - - 104 204 308 308 204 204 408 408 - [66] - [66] [66] - 226 266 492 492 - - - - 250 250 500 500 250 250 500 500 128 - 128 - - - - - - (128) - - - - 248 248 496 - - - - - - (496) - - - - 96 96 192 96 96 192 - - - (192) - - - (192) 671 41 712 41 41 82 - - - (712) - - - (82) 350 - 350 - 350 - - - 350 - 350 - - - - - 954 1,272 318 636 954 636 636 1,272 318 636 954 - 636 636 1,272 - 250 250 500 500 250 250 500 500 48 48 96 96 48 48 96 96 133 - 133 133 - - - - 100 - 100 100 - - - - 2,800 2,800 5,600 2,800 2,800 5,600 - - - (5,600) - - - (5,600) 2,719 2,719 5,438 2,719 2,719 5,438 - - - (5,438) - - - (5,438) (2,719) (2,719) (5,438) (2,719) (2,719) (5,438) - - - 5,438 - - - 5,438 180 8 - - - - - - - 180 180 180 4 4 8 8 768 768 - - - - - - 384 384 768 768 384 384 768 768 3,076 3,282 - - - - - - 1,435 1,641 3,076 3,076 1,641 1,641 3,282 3,282 600 600 - - - - - - - - - - - - - - 7,528 6,830 5,364 4,074 9,438 3,826 3,826 7,652 4,548 4,509 9,057 (381) 3,867 3,867 7,734 82 5,264 10,528 - 5,264 5,264 5,264 5,264 10,528 - 5,264 5,264 - 5,264 5,264 10,528 - 6,400 12,800 - 6,400 6,400 6,400 6,400 12,800 - 6,400 6,400 - 6,400 6,400 12,800 - 240 120 120 120 240 120 - 120 120 120 240 - 120 - 120 - 120 60 60 60 120 60 - 60 60 60 120 - 60 - 60 - 512 512 - - - - - - 256 256 512 512 256 256 512 512 (872) (692) (180) (180) (360) (180) - (180) (436) (436) (872) (512) (436) (256) (692) (512) 2,000 2,000 4,000 - - - - - - (4,000) - - - - 1,600 - 1,600 - - - - - - (1,600) - - - - 5,600 7,200 - - - - - - 2,000 3,600 5,600 5,600 3,600 3,600 7,200 7,200 1,840 2,340 - - - - - - 670 1,170 1,840 1,840 1,170 1,170 2,340 2,340 19,104 32,868 3,600 13,664 17,264 11,664 11,664 23,328 2,670 16,434 19,104 1,840 16,434 16,434 32,868 9,540 424,807 535,490 29,748 524,895 44,438 255,592 274,784 530,376 24,634 266,510 242,759 509,269 28,812 255,826 280,343 536,169 30,427 5,793 273,493 249,742 523,235 42,778 13,966 14,098 15,512 3,116 17,136 4,740 5,214 5,114 10,328 (2,068) 5,114 5,114 10,228 (2,168) 7,194 7,468 14,662 2,266 4,334 7,286 7,286 14,572 2,176 4,344 954 1,272 318 636 954 636 636 1,272 318 636 954 - 636 636 1,272 - - - - - 250 250 500 500 - - - - 250 250 500 500 1840 2,340 - - - - - - 670 1,170 1,840 1,840 1,170 1,170 2,340 2,340 2,794 3,612 318 636 954 636 636 1,272 988 1,806 2,794 1,840 2,306 2,306 4,612 3,340 Dan Mueller, Senate Fiscal Analyst 1 4/28/2021

All Funds Summary · 2021. 4. 30. · 135 Non-game Wildlife Mgmt. Acct (Gov/Sen/House) NRF dir 136 - to Statutory Approp (Gov) NRF stat 137 Advancing Forest Inventory-FMIA (Gov/Sen/House)

  • Upload
    others

  • View
    1

  • Download
    0

Embed Size (px)

Citation preview

Page 1: All Funds Summary · 2021. 4. 30. · 135 Non-game Wildlife Mgmt. Acct (Gov/Sen/House) NRF dir 136 - to Statutory Approp (Gov) NRF stat 137 Advancing Forest Inventory-FMIA (Gov/Sen/House)

Environment and Natural Resources Budget;Change Items - All Funds; Senate-House Comparison; Art 1 status:Conference Committee

line

All Funds Summary Fund Type

4 Environment & Natural Resources5 POLLUTION CONTROL AGENCY67 General Fund GEN all8 Environmental Fund ENV all9 Remediation Fund REM all

10 Special Revenue Fund SR all11 Other Funds all12 Federal Funds FED13 TOTAL FORECAST1415 General Fund change items:16 Legal Costs (transferred from DNR)(Gov/House) GEN dir17 Operations Adjustment (Gov/Sen/House) GEN dir18 Municipal Liaison and Economic Analysis (Senate) GEN dir19 Rulemaking Requirements for Air Permits (House) GEN dir20 Cumulative Impact Implementation (House) GEN dir21 Recycling Composting Grants (Senate) GEN dir22 EQB General Fund Reduction (Senate) GEN dir23 Closed Landfill Bond Obligation for Solar (Senate) GEN dir24 Biofuels Policy Implementation (Gov) GEN dir25 Climate Adaptation & Resiliency Program(Gov/House) GEN dir

28 General Fund Changes Total:2930 Environmental Fund change items:31 PFA Substances Water Monitoring (Gov/House) ENV dir32 PFA Substances Inventory Pilot (Gov/House) ENV dir33 PFA Substances Source Evaluation (Gov/House) ENV dir34 Municipal Liaison and Economic Analysis (Senate) ENV dir35 PFAS Substances Source Evaluation (Senate) ENV dir36 PFAS in Food Packaging (House) ENV dir37 - transfer to Dept of Health ENV dir38 PFAS Water Standards Rulemaking (House) ENV dir39 Community Liaison for Air Permitting (House) ENV dir40 Green Tier Report (Senate) ENV dir41 Implementation Plans (Senate) ENV dir42 Mattress Recycling Program (Senate/House) ENV dir43 Whole Effluent Toxicity Rulemaking (Senate) ENV dir44 St Louis River Mercury TMDL (Gov/Sen/House) ENV dir45 Air Appropriation Increase (Gov/Sen/House) ENV dir46 Non-expiring Air Permit Requirements (House) ENV dir47 Public Hearings for Alleged Violations (House) ENV dir48 Seed Disposal Rulemaking (House) ENV dir49 Carpet Stewardship Report Requirements (House) ENV dir50 SCORE Grants Increase (Senate) ENV dir51 Metropolitan Landfill Abatement & Grants (Senate) ENV dir52 Metropolitan Landfill Abatement & Grants (Senate) ENV stat53 New Equipment for Env Justice Areas (Gov/House) ENV dir54 Compliance & Enforce in Env Justice Areas (Gov/House) ENV dir55 Water Program Operating Increase (Gov/House) ENV dir56 Accelerated Online Services (Gov) ENV dir

60 Environmental Fund Changes Total:6163 Other Fund Change Items64 Petrofund Sunset Repeal (Gov/Sen/House) REM dir65 Petrofund Sunset Repeal (Gov/Sen/House) REM stat66 Records Mgmnt. Support; Superfund (Gov/Sen/House) REM dir67 Records Mgmnt. Support; Petroleum (Gov/Sen/House) REM dir68 Superfund Capacity and Staffing (Gov/House) REM dir69 Superfund Projects Reduction (Gov/Sen/House) REM stat70 Closed Landfill Program from CLIF (Senate) CLIF dir71 Closed Landfill Emergency Acct (Senate) CLIF dir72 Statutory Appropriation from CLIF (Gov/House) CLIF stat73 Landfill Responsibility Act (Gov/House) SR stat

76 Other Fund Changes Total:

78 POLLUTION CONTROL AGENCY; AGENCY TOTAL79 PCA GENERAL FUND TOTAL

81 PCA REVENUE/OTHER CHANGES82 PCA; Air Appropriation Increase (Gov/Sen/House) ENV83 PCA; Air Permit Fees for Community Liaison (House) ENV84 PCA; Air Permit Fees for No expiring Permits (House) ENV85 PCA; Landfill Responsibility Act (Gov/House) SR

87 TOTAL PCA REVENUE CHANGES:888990 NATURAL RESOURCES DEPT91 -

Est/Act Gov Gov Gov Senate (SF959 3E) Senate (SF959 3E) House (SF595 UE) House (SF595 UE)20-21 FY2021 2022-23 Gov -

Forecast 2024-25 Gov -

Forecast FY 2021 FY 2022 FY 2023 2022-23 Sen -

Forecast FY 2024 FY 2025 2024-25 Sen -

Forecast FY 2021 FY 2022 FY 2023 2022-23 House -

Forecast House - Senate

FY 2024 FY 2025 2024-25 House - Forecast

House - Senate

14,098 12,396 - 12,396 - 6,198 6,198 12,396 - 6,198 6,198 12,396 - 6,198 6,198 12,396 - - 6,198 6,198 12,396 - - 174,317 173,728 - 173,728 - 86,864 86,864 173,728 - 86,864 86,864 173,728 - 86,864 86,864 173,728 - - 86,864 86,864 173,728 - - 149,550 242,978 - 222,500 - 114,983 127,995 242,978 - 123,750 98,750 222,500 - 114,983 127,995 242,978 - - 123,750 98,750 222,500 - -

16,094 14,090 - 13,866 - 7,157 6,933 14,090 - 6,933 6,933 13,866 - 7,157 6,933 14,090 - - 6,933 6,933 13,866 - - 23,587 18,735 - 14,902 - 10,460 8,275 18,735 - 6,789 8,113 14,902 - 10,460 8,275 18,735 - - 6,789 8,113 14,902 - - 47,161 43,815 - 43,065 - 21,950 21,865 43,815 - 21,570 21,495 43,065 - 21,950 21,865 43,815 - - 21,570 21,495 43,065 - -

424,807 505,742 - 480,457 - 247,612 258,130 505,742 - 252,104 228,353 480,457 - 247,612 258,130 505,742 - - 252,104 228,353 480,457 - - - - - 0

[2,000] - - - - - - - [1,000] - - - - - - 152 176 (434) (434) (868) (434) (434) (868) 64 88 152 1,020 88 88 176 1,044

(253) (253) (506) (253) (253) (506) - - - 506 - - - 506 182 182 364 364 - - - - 500 500 1,000 1,000 - - - -

(300) (300) (600) (300) (300) (600) - - - 600 - - - 600 (97) (97) (194) (97) (97) (194) - - - 194 - - - 194 100 - 100 - - - - - - (100) - - - -

- 1,600 - - - - - - - - - - - - - - 2,964 2,964 - - - - - - 250 500 750 750 1,000 1,000 2,000 2,000

3,116 4,740 (984) (1,084) (2,068) (1,084) (1,084) (2,168) 996 1,270 2,266 4,334 1,088 1,088 2,176 4,344

400 400 - - - - - - 200 200 400 400 200 200 400 400 700 500 - - - - - - 450 250 700 700 250 250 500 500 500 - - - - - - - 300 200 500 500 - - - -

253 253 506 253 253 506 - - - (506) - - - (506) 500 - 500 - - - - - - (500) - - - -

104 204 308 308 204 204 408 408 - [66] - [66] [66] -

226 266 492 492 - - - - 250 250 500 500 250 250 500 500

128 - 128 - - - - - - (128) - - - - 248 248 496 - - - - - - (496) - - - -

96 96 192 96 96 192 - - - (192) - - - (192) 671 41 712 41 41 82 - - - (712) - - - (82)

350 - 350 - 350 - - - 350 - 350 - - - - - 954 1,272 318 636 954 636 636 1,272 318 636 954 - 636 636 1,272 -

250 250 500 500 250 250 500 500 48 48 96 96 48 48 96 96

133 - 133 133 - - - - 100 - 100 100 - - - -

2,800 2,800 5,600 2,800 2,800 5,600 - - - (5,600) - - - (5,600) 2,719 2,719 5,438 2,719 2,719 5,438 - - - (5,438) - - - (5,438)

(2,719) (2,719) (5,438) (2,719) (2,719) (5,438) - - - 5,438 - - - 5,438 180 8 - - - - - - - 180 180 180 4 4 8 8 768 768 - - - - - - 384 384 768 768 384 384 768 768

3,076 3,282 - - - - - - 1,435 1,641 3,076 3,076 1,641 1,641 3,282 3,282 600 600 - - - - - - - - - - - - - -

7,528 6,830 5,364 4,074 9,438 3,826 3,826 7,652 4,548 4,509 9,057 (381) 3,867 3,867 7,734 82

5,264 10,528 - 5,264 5,264 5,264 5,264 10,528 - 5,264 5,264 - 5,264 5,264 10,528 - 6,400 12,800 - 6,400 6,400 6,400 6,400 12,800 - 6,400 6,400 - 6,400 6,400 12,800 -

240 120 120 120 240 120 - 120 120 120 240 - 120 - 120 - 120 60 60 60 120 60 - 60 60 60 120 - 60 - 60 - 512 512 - - - - - - 256 256 512 512 256 256 512 512

(872) (692) (180) (180) (360) (180) - (180) (436) (436) (872) (512) (436) (256) (692) (512) 2,000 2,000 4,000 - - - - - - (4,000) - - - - 1,600 - 1,600 - - - - - - (1,600) - - - -

5,600 7,200 - - - - - - 2,000 3,600 5,600 5,600 3,600 3,600 7,200 7,200 1,840 2,340 - - - - - - 670 1,170 1,840 1,840 1,170 1,170 2,340 2,340

19,104 32,868 3,600 13,664 17,264 11,664 11,664 23,328 2,670 16,434 19,104 1,840 16,434 16,434 32,868 9,540

424,807 535,490 29,748 524,895 44,438 255,592 274,784 530,376 24,634 266,510 242,759 509,269 28,812 255,826 280,343 536,169 30,427 5,793 273,493 249,742 523,235 42,778 13,966 14,098 15,512 3,116 17,136 4,740 5,214 5,114 10,328 (2,068) 5,114 5,114 10,228 (2,168) 7,194 7,468 14,662 2,266 4,334 7,286 7,286 14,572 2,176 4,344

954 1,272 318 636 954 636 636 1,272 318 636 954 - 636 636 1,272 - - - - - 250 250 500 500 - - - - 250 250 500 500

1840 2,340 - - - - - - 670 1,170 1,840 1,840 1,170 1,170 2,340 2,340

2,794 3,612 318 636 954 636 636 1,272 988 1,806 2,794 1,840 2,306 2,306 4,612 3,340

Dan Mueller, Senate Fiscal Analyst 1 4/28/2021

Page 2: All Funds Summary · 2021. 4. 30. · 135 Non-game Wildlife Mgmt. Acct (Gov/Sen/House) NRF dir 136 - to Statutory Approp (Gov) NRF stat 137 Advancing Forest Inventory-FMIA (Gov/Sen/House)

Environment and Natural Resources Budget;Change Items - All Funds; Senate-House Comparison; Art 1 status:Conference Committee

line

All Funds Summary Fund Type92 General Fund GEN all93 Natural Resources Fund NR all94 Game & Fish Fund G&F all95 Special Revenue Fund SR all96 Other Funds all97 Federal Funds FED98 TOTAL FORECAST

100 General Fund change items:101102 Operating Adjustment (Gov/Sen/House) GEN dir103 Minerals Cooperative Environmental Research (Senate) GEN dir104 Ground Water Management (Senate) GEN dir105 Addressing AIS for Red Lake Nation (Gov/House) GEN dir106 Water-Use Permit Public Meetings (House) GEN dir107 Groundwater Use Sustainability Research (House) GEN dir108 Invasive Species Prevention (Senate) GEN dir109 Minneiska Boat Launch Dredging (Senate) GEN dir110 Tree Planting for Carbon Capture (Gov/House) GEN dir111 Timber Permit Extension and Refund (Senate/House) GEN dir112 Next Gen Forestry Data Systems (Senate) GEN dir113 Ash Tree Management (House) GEN dir114 Local Parks and Outdoor Rec Area Grants (Senate) GEN dir115 Local Trail Connections Grants (Senate) GEN dir116 Sustaining MN Deer for CWD-Onetime (Gov/House) GEN dir117 Adopt a Dumpster (House) GEN dir118 No Child Left Inside (House) GEN dir119 Aquatic Invasive Species Prevention (Senate) GEN dir120 Public Safety Response (Gov/House) GEN dir121 Farmed Cervidae Oversight Transition (House) GEN dir122 Law Enforcement Salary Increase (House) GEN dir123 Operations Holdback FY2021 (Gov) GEN dir124 Protect Digital Assets from Cyber Attack (Gov/House) GEN dir125 Legal Costs (includes PCA) (Gov/House) GEN dir126 GEN dir127 General Fund Changes Total:

129 Natural Resources Fund change Items:130 Increase Water Rec Acct Boat Fees (Gov/House) NRF dir131 Minerals Cooperative Environmental Research (Senate) NRF dir132 Increase AIS Surcharge (House) NRF dir133 Increase AIS Surcharge Aq. Plant Mgmnt. (House) NRF dir134 Increase AIS Surcharge Research Grants (House) NRF dir135 Non-game Wildlife Mgmt. Acct (Gov/Sen/House) NRF dir136 - to Statutory Approp (Gov) NRF stat137 Advancing Forest Inventory-FMIA (Gov/Sen/House) NRF dir138 Next Gen Forestry Data Systems-FMIA (Senate) NRF dir139 Increase LAWCON Act Appr (Gov/Sen/House) NRF dir140 State Parks Account Onetime Adjustment (Senate) NRF dir141 LIL State Parks & Trails Acct (Senate/House) NRF dir142 LIL Local Trails Grants Acct (Senate/House) NRF dir143 Cross-country Grooming (CC Ski Acct) (Senate/House) NRF dir144 Cross-country Grooming (CC Ski Acct) (Senate/House) NRF stat145 St. Louis Co. Voyageur ATV Trails (Senate/House) NRF dir146 Prospector's Loop Trail - ATV Acct (Senate/House) NRF dir147 ATV Grant in Aid - ATV Acct (Senate/House) NRF dir148 ATV Master Plan - ATV Acct (Senate/House) NRF dir149 State Parks Fee Increase (Gov/House) NRF dir150 State Parks Fee Increase Lic Plates (Gov/House) NRF stat151 LIL Grant Admin (Gov/House) NRF dir152 LIL Local Grants (Gov/House) NRF dir153 Electric Bike Modifications (Parks Acct) (House) NRF dir154 Law Enforcement Salary Increase (House) NRF dir155 Lottery-in-Lieu Zoo Acct (House) NRF dir156

158 Natural Resources Fund Changes Total:159160 Game & Fish Fund change Items:161 Heritage Enhancement Acct (Senate) G&F dir162 - Wild Rice Stewardship Council (Senate) G&F dir163 - Invasive Species Prevention (Senate) G&F dir164 - Enforcement - (Senate) G&F dir165 - Shooting Sports Facility Grants (Senate) G&F dir166 - Analyses of Calcareous Fens (Senate) G&F dir167 - Hoffman Apiaries-Waseca County (Senate) G&F dir168 Sustaining MN Deer for CWD (Senate) G&F dir169 Adopt a Dumpster - (Deer Acct) (House) G&F dir170 Law Enforcement Salary Increase (House) G&F dir172 Game & Fish Fund Changes Total:174 Other Fund change items:

Est/Act Gov Gov Gov Senate (SF959 3E) Senate (SF959 3E) House (SF595 UE) House (SF595 UE)20-21 FY2021 2022-23 Gov -

Forecast 2024-25 Gov -

Forecast FY 2021 FY 2022 FY 2023 2022-23 Sen -

Forecast FY 2024 FY 2025 2024-25 Sen -

Forecast FY 2021 FY 2022 FY 2023 2022-23 House -

Forecast House - Senate

FY 2024 FY 2025 2024-25 House - Forecast

House - Senate

241,802 231,648 - 230,715 - 116,011 115,637 231,648 - 115,450 115,265 230,715 - 116,011 115,637 231,648 - - 115,450 115,265 230,715 - - 233,502 225,827 - 225,826 - 112,914 112,913 225,827 - 112,913 112,913 225,826 - 112,914 112,913 225,827 - - 112,913 112,913 225,826 - - 244,967 247,064 - 246,330 - 123,543 123,521 247,064 - 123,380 122,950 246,330 - 123,543 123,521 247,064 - - 123,380 122,950 246,330 - -

80,832 92,455 - 89,201 - 47,336 45,119 92,455 - 44,390 44,811 89,201 - 47,336 45,119 92,455 - - 44,390 44,811 89,201 - - 21,825 34,129 - 24,132 - 18,377 15,752 34,129 - 15,345 8,787 24,132 - 18,377 15,752 34,129 - - 15,345 8,787 24,132 - - 48,656 71,120 - 49,621 - 38,619 32,501 71,120 - 26,129 23,492 49,621 - 38,619 32,501 71,120 - - 26,129 23,492 49,621 - -

871,584 902,243 - 865,825 - 456,800 445,443 902,243 - 437,607 428,218 865,825 - 456,800 445,443 902,243 - - 437,607 428,218 865,825 - -

3,984 5,254 (2,000) (2,000) (4,000) (2,000) (2,000) (4,000) 1,357 2,627 3,984 7,984 2,627 2,627 5,254 9,254

(119) (119) (238) (119) (119) (238) - - - 238 - - - 238 (750) (750) (1,500) (750) (750) (1,500) - - - 1,500 - - - 1,500

3,000 - - - - - - - 3,000 - 3,000 3,000 - - - - 449 449 898 898 449 449 898 898

1,308 1,308 2,616 2,616 1,308 1,308 2,616 2,616 (500) (500) (1,000) (500) (500) (1,000) - - - 1,000 - - - 1,000 100 - 100 - - - - - - (100) - - - -

2,600 2,600 - - - - - - 1,300 1,300 2,600 2,600 1,300 1,300 2,600 2,600 920 - 920 - - - 1,075 - 1,075 155 - - - -

(868) (868) (1,736) (868) (868) (1,736) - - - 1,736 - - - 1,736 750 1,000 1,750 1,750 1,000 1,000 2,000 2,000

(250) (250) (500) (250) (250) (500) - - - 500 - - - 500 (250) (250) (500) (250) (250) (500) - - - 500 - - - 500

1,000 - - - - - - - 750 - 750 750 - - - - [250] - - -

150 150 300 300 250 250 500 500 (168) (168) (336) (168) (168) (336) - - - 336 - - - 336

3,327 2,227 - - - - - - - 2,008 - - - - - - - - 250 - 250 250 - - - -

170 258 258 516 516 258 258 516 516 - - - - - - - - - - - - - - - - -

2,200 2,200 - - - - - - 750 1,000 1,750 1,750 1,000 1,000 2,000 2,000 4,000 - - - - - - - 2,000 - 2,000 2,000 - - - -

3,327 19,011 10,054 (3,885) (4,905) (8,790) (4,905) (4,905) (9,810) 2,178 13,397 8,092 21,489 30,279 8,192 8,192 16,384 26,194

3,650 3,610 - - - - - - 1,845 1,805 3,650 3,650 1,805 1,805 3,610 3,610 119 119 238 119 119 238 - - - (238) - - - (238)

2,000 2,000 4,000 4,000 2,000 2,000 4,000 4,000 500 500 1,000 1,000 500 500 1,000 1,000

1,000 1,000 2,000 2,000 1,000 1,000 2,000 2,000 (1,970) (1,970) 15 15 30 15 15 30 500 - 500 470 - - - (30) 1,970 1,970 - - - - - - - - - - - - - - 1,000 - 500 - 500 - - - 500 500 1,000 500 - - - -

868 868 1,736 868 868 1,736 - - - (1,736) - - - (1,736) 2,962 4,462 981 1,981 2,962 1,981 1,981 3,962 981 1,981 2,962 - 2,231 2,231 4,462 500

(1,000) - (1,000) - - - - - - 1,000 - - - - 1,250 250 1,500 250 250 500 1,500 - 1,500 - - - - (500)

250 250 500 250 250 500 300 300 600 100 - - - (500) (117) (117) (117) (234) (117) (117) (234) (117) (117) (117) (234) - (117) (117) (234) - 117 117 117 234 117 117 234 117 117 117 234 - 117 117 234 -

950 - 950 - - - 450 500 950 - - - - - 955 - 955 - - - 455 500 955 - - - - - 300 300 600 300 300 600 300 300 600 - 300 300 600 - 250 - 250 - - - 250 - 250 - - - - -

1,400 1,400 - - - - - - 350 700 1,050 1,050 700 700 1,400 1,400 274 274 - - - - - - 137 137 274 274 137 137 274 274

44 44 - - - - - - 22 22 44 44 22 22 44 44 (44) (44) - - - - - - (22) (22) (44) (44) (22) (22) (44) (44)

20 5 25 25 5 5 10 10 199 303 303 606 606 303 303 606 606

280 - 280 280 - - - -

- 9,286 9,746 - 5,438 3,783 9,221 3,783 3,783 7,566 199 11,671 10,531 22,202 12,981 8,981 8,981 17,962 10,396

- - 250 250 500 250 250 500 - - - (500) - - - (500) [100] [100] [100] [100] - - - - - -

500 500 1,000 500 500 1,000 - - - (1,000) - - - (1,000) 168 168 336 168 168 336 - - - (336) - - - (336) 275 125 400 - - - - - - (400) - - - - 387 387 774 387 387 774 - - - (774) - - - (774) 225 - 225 - - - - - - (225) - - - -

1,275 275 1,550 275 275 550 - - - (1,550) - - - (550) 250 - 250 250 - - - -

587 889 889 1,778 1,778 889 889 1,778 1,778 - - 3,080 1,705 4,785 1,580 1,580 3,160 587 1,139 889 2,028 (2,757) 889 889 1,778 (1,382)

Dan Mueller, Senate Fiscal Analyst 2 4/28/2021

Page 3: All Funds Summary · 2021. 4. 30. · 135 Non-game Wildlife Mgmt. Acct (Gov/Sen/House) NRF dir 136 - to Statutory Approp (Gov) NRF stat 137 Advancing Forest Inventory-FMIA (Gov/Sen/House)

Environment and Natural Resources Budget;Change Items - All Funds; Senate-House Comparison; Art 1 status:Conference Committee

line

All Funds Summary Fund Type175 Eliminate Match for RIM Plates (Gov/Sen/House) RIM stat176 Nongame Wildlife Activities (House) RIM stat177 Aquatic Management Areas (House) RIM stat178 Critical Habitat Plates Promotion (House) RIM stat179 Law Enforcement Salary Increase (House) REM dir180 BWCA Land Exchanges (Gov) PS dir181 Forest Campgrounds on Perm School Land (Gov) SR stat182

185 Other Funds Changes Total:186187 DNR; AGENCY TOTAL188 AGENCY GENERAL FUND TOTAL

189190 DNR REVENUE/OTHER CHANGES191 DNR; State Park Permit Fees Sales Tax (Gov/House) GEN192 DNR; Free State Park for Tribal Members (Gov/Sen/House) GEN193 DNR; Increase Boat Fees (Water Rec Acct) (Gov/House) NRF-WR194 DNR; Free State Park for Tribal Members (Gov/Sen/House) NRF-Prk195 DNR; Park Permit Violation Fee (Gov/Sen/House) NRF-Prk196 DNR; Increase State Park Fees (Gov/House) NRF-Prk197 DNR; Increase State Park Fees Lic Plates (Gov/House) NRF-Prk198 DNR; AIS Surcharge Round Up (Gov/House) NRF-AIS199 - for aquatic management grants (House) NRF-AIS200 DNR; AIS Surcharge (House) NRF-ISR201 DNR; Lands Bill (Gov/Sen/House) NRF-LA202 DNR; Permit for Youth Tournaments (Gov/Sen/House) G&F-Op203 DNR; Permit for Bowfishing Tournmnt (Gov/Sen/House) G&F-Op204 DNR; Turtle-Taking Provisions (House) G&F-Op205 DNR; DUI Uniformity (House) NRF-WR206 DNR; DUI Uniformity (House) NRF-SNOW207 DNR; DUI Uniformity (House) G&F-Op208 DNR; Timber Permit Refunds (Senate/House) SR209 DNR; Timber Permit Refunds (Senate/House) NRF-FMIA210 DNR; Timber Permit Refunds (Senate/House) G&F-Op211 DNR; Timber Permit Refunds (Senate/House) PS212 DNR: Forest Campgrounds on Perm School Lands (Gov) PS213 - transfer to Special Revenue Fund SR214

216 TOTAL DNR REVENUE CHANGES:223 METROPOLITAN COUNCIL - REGIONAL PARKS224 - 225 General Fund GEN all226 Natural Resources Fund NRF all227 TOTAL FORECAST228229 change items:230 Reduce Gen Fund Approp (Senate) GEN dir

231 Increase LIL Approp (Senate/House) NRF dir232233234 MET COUNCIL-REGIONAL PARKS; AGENCY TOTAL235 AGENCY GENERAL FUND TOTAL236237 MN CONSERVATION CORPS238 - 239 General Fund GEN all240 Natural Resources Fund NRF all241 TOTAL FORECAST242243 change items:244245246248 MN CONSERVATION CORPS; AGENCY TOTAL249 AGENCY GENERAL FUND TOTAL250

Est/Act Gov Gov Gov Senate (SF959 3E) Senate (SF959 3E) House (SF595 UE) House (SF595 UE)20-21 FY2021 2022-23 Gov -

Forecast 2024-25 Gov -

Forecast FY 2021 FY 2022 FY 2023 2022-23 Sen -

Forecast FY 2024 FY 2025 2024-25 Sen -

Forecast FY 2021 FY 2022 FY 2023 2022-23 House -

Forecast House - Senate

FY 2024 FY 2025 2024-25 House - Forecast

House - Senate

14,000 14,000 7,000 7,000 14,000 7,000 7,000 14,000 1,670 1,670 3,340 (10,660) 1,670 1,670 3,340 (10,660) 2,478 1,478 3,956 3,956 1,478 1,478 2,956 2,956 1,330 1,330 2,660 2,660 1,330 1,330 2,660 2,660

12 12 24 24 12 12 24 24 2 3 3 6 6 3 3 6 6

1,000 400 500 500 1,000 - - - 500 500 1,000 - 250 150 400 400 380 380 - - - - - - - - - - - - - -

15,380 14,780 7,500 7,500 15,000 7,000 7,000 14,000 2 5,993 4,993 10,986 (4,014) 4,743 4,643 9,386 (4,614)

871,584 945,920 43,677 900,405 34,580 468,933 453,526 922,459 20,216 445,065 435,676 880,741 14,916 2,966 489,000 469,948 958,948 56,705 36,489 460,412 450,923 911,335 45,510 30,594 241,802 3,327 250,659 19,011 240,769 10,054 112,126 110,732 222,858 (8,790) 110,545 110,360 220,905 (9,810) 2,178 129,408 123,729 253,137 21,489 30,279 123,642 123,457 247,099 16,384 26,194

- - - - - -

416 416 - - - - - - 104 208 312 312 208 208 416 416 (4) (4) (2) (2) (4) (2) (2) (4) (2) (2) (4) - (2) (2) (4) -

5,031 5,732 - - - - - - 2,147 2,848 4,995 4,995 2,848 2,848 5,696 5,696 (50) (50) (25) (25) (50) (25) (25) (50) (25) (25) (50) - (25) (25) (50) - 40 40 20 20 40 20 20 40 20 20 40 - 20 20 40 -

5,276 5,276 - - - - - - 1,319 2,638 3,957 3,957 2,638 2,638 5,276 5,276 274 274 - - - - - - 137 137 274 274 137 137 274 274 191 218 - - - - - - 2,630 2,630 5,260 5,260 2,630 2,630 5,260 5,260

[526] [526] - [526] [526] - 1,095 1,095 2,190 2,190 1,095 1,095 2,190 2,190

34 - 34 - 34 - - - 34 - 34 - - - - - 4 4 2 2 4 2 2 4 2 2 4 - 2 2 4 - 4 4 2 2 4 2 2 4 2 2 4 - 2 2 4 -

(4) (4) (8) (8) (4) (4) (8) (8) (6) (12) (18) (18) (12) (12) (24) (24) (9) (18) (27) (27) (18) (18) (36) (36) (1) (2) (3) (3) (2) (2) (4) (4)

(341) (341) (682) (341) - (341) (341) (341) (682) - (341) - (341) - (93) (93) (186) (93) - (93) (93) (93) (186) - (93) - (93) -

(9) (9) (18) (9) - (9) (9) (9) (18) - (9) - (9) - (1,260) (1,260) (2,520) (1,260) - (1,260) (1,260) (1,260) (2,520) - (1,260) - (1,260) -

(380) (380) - - - - - - - - - - - - - - 380 380 - - - - - - - - - - - -

11,216 11,910 (1,672) (1,706) (3,378) (1,706) (3) (1,709) 5,740 7,814 13,554 16,932 7,814 9,517 17,331 19,040

5,222 5,080 - 5,080 - 2,540 2,540 5,080 - 2,540 2,540 5,080 - 2,540 2,540 5,080 - - 2,540 2,540 5,080 - - 13,200 13,200 - 13,200 - 6,600 6,600 13,200 - 6,600 6,600 13,200 - 6,600 6,600 13,200 - - 6,600 6,600 13,200 - - 18,422 18,280 - 18,280 - 9,140 9,140 18,280 - 9,140 9,140 18,280 - 9,140 9,140 18,280 - - 9,140 9,140 18,280 - -

- - -

none (750) (750) (1,500) (750) (750) (1,500) - - - 1,500 - - - 1,500

750 750 1,500 750 750 1,500 1,500 1,500 3,000 1,500 - - - (1,500)

18,422 - 18,280 - 18,280 - 9,140 9,140 18,280 - 9,140 9,140 18,280 - 10,640 10,640 21,280 3,000 3,000 9,140 9,140 18,280 - - 5,222 - 5,080 - 5,080 - 1,790 1,790 3,580 (1,500) 1,790 1,790 3,580 (1,500) 2,540 2,540 5,080 - 1,500 2,540 2,540 5,080 - 1,500

- - - - - -

910 910 - 910 - 455 455 910 - 455 455 910 - 455 455 910 - - 455 455 910 - - 980 980 - 980 - 490 490 980 - 490 490 980 - 490 490 980 - - 490 490 980 - -

1,890 1,890 - 1,890 - 945 945 1,890 - 945 945 1,890 - 945 945 1,890 - - 945 945 1,890 - - - - -

none none none none none

1,890 - 1,890 - 1,890 - 945 945 1,890 - 945 945 1,890 - 945 945 1,890 - - 945 945 1,890 - - 910 - 910 - 910 - 455 455 910 - 455 455 910 - 455 455 910 - - 455 455 910 - -

- - - - - -

Dan Mueller, Senate Fiscal Analyst 3 4/28/2021

Page 4: All Funds Summary · 2021. 4. 30. · 135 Non-game Wildlife Mgmt. Acct (Gov/Sen/House) NRF dir 136 - to Statutory Approp (Gov) NRF stat 137 Advancing Forest Inventory-FMIA (Gov/Sen/House)

Environment and Natural Resources Budget;Change Items - All Funds; Senate-House Comparison; Art 1 status:Conference Committee

line

All Funds Summary Fund Type251 BOARD OF WATER AND SOIL RESOURCES252 - 253 General Fund GEN all254 Special Revenue Fund SR all255 Federal Funds FED256 TOTAL FORECAST257258 change items:259 Climate Mitigation & Soil Health Cover Crops (Gov/House) GEN dir260 Water Storage & Treatment (Gov/House) GEN dir261 NRBG - Septic System Replacement Grants (Senate) GEN dir262 Wetland Conservation Act Enforcement (Senate) GEN dir263 County Weed Mgmt. Cost-Share Grants (Senate) GEN dir264 Lawns to Legumes (House) GEN dir265 Operating Adjustment (Gov/Sen/House) GEN dir266267 Lawns to Legumes from RIM Plates (House) SR dir268269270 BWSR; AGENCY TOTAL271 AGENCY GENERAL FUND TOTAL272273 MINNESOTA ZOO274 - 275 General Fund GEN dir276 COVID-19 COV19 dir277 Natural Resources Fund NRF all278 Special Revenue Fund SR all279 Other Funds all280 TOTAL FORECAST281282 change items:283 Re-starting Zoo Operations (Gov/House) GEN dir284 Lottery-in-Lieu Increase (House) NRF dir286290 MN Zoo; AGENCY TOTAL291 AGENCY GENERAL FUND TOTAL292293

294 SCIENCE MUSEUM295 - 296 General Fund GEN dir297298 change items:299 Operating Adjustment (House)300301302 Science Museum; AGENCY TOTAL303 AGENCY GENERAL FUND TOTAL304305 MN Board of Tourism306307 General Fund GEN dir308 Other Funds all309 TOTAL FORECAST310311 change items:312 Operating Adjustment (Gov/House) GEN dir313 Recovery Grants (Senate) GEN dir314 Major Events (House) GEN dir315 - Grant to Grand Portage Band (House) GEN dir316317318319 MN Board of Tourism; AGENCY TOTAL320 AGENCY GENERAL FUND TOTAL321322 OTHER GENERAL FUND323324 Mining Regulatory Account (DNR)325

326 Transfer to Metro Landfill Cont Acct (House)327328 OTHER NON-GENERAL FUND329330332333

335 ENVIRONMENT & NAT RESOURCES TOTAL: ALL FUNDS:336 CHECK:337

Est/Act Gov Gov Gov Senate (SF959 3E) Senate (SF959 3E) House (SF595 UE) House (SF595 UE)20-21 FY2021 2022-23 Gov -

Forecast 2024-25 Gov -

Forecast FY 2021 FY 2022 FY 2023 2022-23 Sen -

Forecast FY 2024 FY 2025 2024-25 Sen -

Forecast FY 2021 FY 2022 FY 2023 2022-23 House -

Forecast House - Senate

FY 2024 FY 2025 2024-25 House - Forecast

House - Senate

30,259 29,744 - 29,744 - 14,872 14,872 29,744 - 14,872 14,872 29,744 - 14,872 14,872 29,744 - - 14,872 14,872 29,744 - - 16,918 16,304 - 17,714 - 8,218 8,086 16,304 - 8,034 9,680 17,714 - 8,218 8,086 16,304 - - 8,034 9,680 17,714 - -

7,744 7,965 - 7,665 - 4,048 3,917 7,965 - 3,924 3,741 7,665 - 4,048 3,917 7,965 - - 3,924 3,741 7,665 - - 54,921 54,013 - 55,123 - 27,138 26,875 54,013 - 26,830 28,293 55,123 - 27,138 26,875 54,013 - - 26,830 28,293 55,123 - - - - -

5,500 5,500 - - - - - - 500 500 1,000 1,000 500 500 1,000 1,000 3,000 3,000 - - - - - - 500 500 1,000 1,000 500 500 1,000 1,000

[1,000] - - - - - - - - - - - - (51) (51) (102) (51) (51) (102) - - - 102 - - - 102

(100) (100) (200) (100) (100) (200) - - - 200 - - - 200 500 500 1,000 1,000 500 500 1,000 1,000

291 386 (604) (612) (1,216) (612) (612) (1,224) 98 193 291 1,507 193 193 386 1,610

- - - - 162 162 324 324 162 162 324 324

54,921 62,804 8,791 64,009 8,886 26,383 26,112 52,495 (1,518) 26,067 27,530 53,597 (1,526) 28,898 28,730 57,628 3,615 5,133 28,685 30,148 58,833 3,710 5,236 30,259 38,535 8,791 38,630 8,886 14,117 14,109 28,226 (1,518) 14,109 14,109 28,218 (1,526) 16,470 16,565 33,035 3,291 4,809 16,565 16,565 33,130 3,386 4,912

- - - - - -

19,474 19,618 - 19,618 - 9,809 9,809 19,618 - 9,809 9,809 19,618 - 9,809 9,809 19,618 - - 9,809 9,809 19,618 - - 6,000 - - - -

380 380 - 380 - 190 190 380 - 190 190 380 - 190 190 380 - - 190 190 380 - - 20,829 23,122 - 27,080 - 9,582 13,540 23,122 - 13,540 13,540 27,080 - 9,582 13,540 23,122 - - 13,540 13,540 27,080 - -

5,224 4,145 - 3,127 - 2,556 1,589 4,145 - 1,577 1,550 3,127 - 2,556 1,589 4,145 - - 1,577 1,550 3,127 - - 51,907 47,265 - 50,205 - 22,137 25,128 47,265 - 25,116 25,089 50,205 - 22,137 25,128 47,265 - - 25,116 25,089 50,205 - -

- - -

1,595 9,900 916 - - - - - - 1,595 5,940 3,960 9,900 9,900 458 458 916 916 140 - 140 140 - - - -

51,907 57,165 9,900 51,121 916 22,137 25,128 47,265 - 25,116 25,089 50,205 - 1,595 28,217 29,088 57,305 10,040 10,040 25,574 25,547 51,121 916 916 19,474 1,595 29,518 9,900 20,534 916 9,809 9,809 19,618 - 9,809 9,809 19,618 - 1,595 15,749 13,769 29,518 9,900 9,900 10,267 10,267 20,534 916 916

- - - - - -

2,158 2,158 - 2,158 - 1,079 1,079 2,158 - 1,079 1,079 2,158 - 1,079 1,079 2,158 - - 1,079 1,079 2,158 - - - -

none none none 1,939 - 1,939 1,939 - - - -

2,158 2,158 - 2,158 - 1,079 1,079 2,158 - 1,079 1,079 2,158 - 3,018 1,079 4,097 1,939 1,939 1,079 1,079 2,158 - - 2,158 2,158 - 2,158 - 1,079 1,079 2,158 - 1,079 1,079 2,158 - 3,018 1,079 4,097 1,939 1,939 1,079 1,079 2,158 - -

- - - - - -

29,074 28,688 - 28,688 - 14,344 14,344 28,688 - 14,344 14,344 28,688 - 14,344 14,344 28,688 - - 14,344 14,344 28,688 - - 1,164 1,117 - 1,100 - 567 550 1,117 - 550 550 1,100 - 567 550 1,117 - - 550 550 1,100 - -

30,238 29,805 - 29,788 - 14,911 14,894 29,805 - 14,894 14,894 29,788 - 14,911 14,894 29,805 - - 14,894 14,894 29,788 - - - - -

269 358 - - - - - - 90 179 269 269 179 179 358 358 880 - 880 - - - - - - (880) - - - -

750 - 750 750 - - - - [250] - - - - - -

-

30,238 30,074 269 30,146 358 15,791 14,894 30,685 880 14,894 14,894 29,788 - 15,751 15,073 30,824 1,019 139 15,073 15,073 30,146 358 358 29,074 28,957 269 29,046 358 15,224 14,344 29,568 880 14,344 14,344 28,688 - 15,184 14,523 29,707 1,019 139 14,523 14,523 29,046 358 358 - - - - - -

1,822 1,746 - 1,792 - 886 860 1,746 - 863 929 1,792 - 886 860 1,746 - - 863 929 1,792 - -

- - - 1,125 1,125 2,250

1,457,749 4,922 1,655,527 92,385 1,594,696 89,178 800,886 806,468 1,607,354 44,212 789,679 758,041 1,547,720 42,202 833,181 836,706 1,669,887 106,745 62,533 816,389 784,651 1,601,040 95,522 53,320 - - - - - - -

Dan Mueller, Senate Fiscal Analyst 4 4/28/2021

Page 5: All Funds Summary · 2021. 4. 30. · 135 Non-game Wildlife Mgmt. Acct (Gov/Sen/House) NRF dir 136 - to Statutory Approp (Gov) NRF stat 137 Advancing Forest Inventory-FMIA (Gov/Sen/House)

Environment and Natural Resources Budget;Change Items - All Funds; Senate-House Comparison; Art 1 status:Conference Committee

line

All Funds Summary Fund Type

339 Environment & Natural Resources340 General Fund Summary341 Pollution Control Agency342 Dept. of Natural Resources343 Mining Regulatory Account344 Met Council - Regional Parks345 MN Conservation Corps.346 Board of Water & Soil Resources347 Minnesota Zoo348 Science Museum349 MN Board of Tourism350 Transfer to Metro Landfill Cont Acct352353 TOTAL GENERAL FUND SPENDING:

355 Total General Fund Revenue Changes356 FY2021 DNR Cancelations & New FY21 Appropriations357

358 NET GENERAL FUND:

359360

366 TOTAL REVENUE CHANGES367 General Fund GEN368 Environmental Fund ENV369 Special Revenue Fund SR370 Natural Resources Fund NRF371 Game & Fish Fund G&F372 Permanent School Fund PS373374 TOTAL REVENUE CHANGES375376377

378 Other Transactions:677678 Transfers:679 PCA; Environmental Fund to ENV680 - Remediation Fund REM681 PCA; MLCAT Repayment Gen Fund to (House) GEN682 MLCAT MLCAT683 DNR; Legal Fees to GEN684 - PCA GEN685 DNR; RIM Critical Habitat to (House) RIM686 - DNR; Non-game purposes (House RIM687 - DNR; Aquatic Management Areas (House) RIM688 - BWSR; Lawns to Legumes (House) SR689 PCA; Petrofund Extension (Energy Bill) REM690

Est/Act Gov Gov Gov Senate (SF959 3E) Senate (SF959 3E) House (SF595 UE) House (SF595 UE)20-21 FY2021 2022-23 Gov -

Forecast 2024-25 Gov -

Forecast FY 2021 FY 2022 FY 2023 2022-23 Sen -

Forecast FY 2024 FY 2025 2024-25 Sen -

Forecast FY 2021 FY 2022 FY 2023 2022-23 House -

Forecast House - Senate

FY 2024 FY 2025 2024-25 House - Forecast

House - Senate

14,098 15,512 3,116 17,136 4,740 5,214 5,114 10,328 (2,068) 5,114 5,114 10,228 (2,168) - 7,194 7,468 14,662 2,266 4,334 7,286 7,286 14,572 2,176 4,344 241,802 3,327 250,659 19,011 240,769 10,054 112,126 110,732 222,858 (8,790) 110,545 110,360 220,905 (9,810) 2,178 129,408 123,729 253,137 21,489 30,279 123,642 123,457 247,099 16,384 26,194

1,822 1,746 - 1,792 - 886 860 1,746 - 863 929 1,792 - - 886 860 1,746 - - 863 929 1,792 - - 5,222 5,080 - 5,080 - 1,790 1,790 3,580 (1,500) 1,790 1,790 3,580 (1,500) - 2,540 2,540 5,080 - 1,500 2,540 2,540 5,080 - 1,500

910 910 - 910 - 455 455 910 - 455 455 910 - - 455 455 910 - - 455 455 910 - - 30,259 38,535 8,791 38,630 8,886 14,117 14,109 28,226 (1,518) 14,109 14,109 28,218 (1,526) - 16,470 16,565 33,035 3,291 4,809 16,565 16,565 33,130 3,386 4,912 19,474 1,595 29,518 9,900 20,534 916 9,809 9,809 19,618 - 9,809 9,809 19,618 - 1,595 15,749 13,769 29,518 9,900 9,900 10,267 10,267 20,534 916 916

2,158 2,158 - 2,158 - 1,079 1,079 2,158 - 1,079 1,079 2,158 - - 3,018 1,079 4,097 1,939 1,939 1,079 1,079 2,158 - - 29,074 28,957 269 29,046 358 15,224 14,344 29,568 880 14,344 14,344 28,688 - - 15,184 14,523 29,707 1,019 139 14,523 14,523 29,046 358 358

- - - - - - 1,125 1,125 2,250 2,250 2,250

344,819 4,922 373,075 41,087 356,055 24,954 160,700 158,292 318,992 (12,996) 158,108 157,989 316,097 (15,004) 3,773 190,904 180,988 371,892 39,904 52,900 178,345 178,226 356,571 25,470 40,474

- 412 412 412 (2) (2) (4) (2) (2) (4) 102 206 308 308 312 206 206 412 412 416 (2,008) 2,914 2,914 - (2,008) - (2,008) (2,008) 1,765 - 1,765 1,765 3,773 - - - - -

344,819 375,577 43,589 355,643 24,542 158,694 158,294 316,988 (15,000) 158,110 157,991 316,101 (15,000) 192,567 180,782 373,349 41,361 56,361 178,139 178,020 356,159 25,058 40,058

- - - - - - -

412 412 (2) (2) (4) (2) (2) (4) 102 206 308 312 206 206 412 416 954 1,272 318 636 954 636 636 1,272 318 636 954 - 1,136 1,136 2,272 1,000

2,220 2,720 (341) (341) (682) (341) - (341) 329 829 1,158 1,840 829 1,170 1,999 2,340 10,796 11,490 (64) (98) (162) (98) (5) (103) 7,249 9,220 16,469 16,631 9,220 9,313 18,533 18,636

8 8 (5) (5) (10) (5) 4 (1) (10) (11) (21) (11) (11) (2) (13) (12) (380) (380) (1,260) (1,260) (2,520) (1,260) - (1,260) (1,260) (1,260) (2,520) - (1,260) - (1,260) -

14,010 15,522 (1,354) (1,070) (2,424) (1,070) 633 (437) 6,728 9,620 16,348 18,772 10,120 11,823 21,943 22,380

- - - -

(48,000) (44,000) (22,000) (22,000) (44,000) (22,000) (22,000) (44,000) (25,000) (22,000) (47,000) (3,000) (22,000) (22,000) (44,000) - 48,000 44,000 22,000 22,000 44,000 22,000 22,000 44,000 25,000 22,000 47,000 3,000 22,000 22,000 44,000 -

- - - - (1,125) (1,125) (2,250) (2,250) - - - - 1,125 1,125 2,250 2,250

(2,000) - - - - - - - (1,000) - (1,000) (1,000) - - - - 2,000 - - - - - - - 1,000 - 1,000 1,000 - - - -

(3,792) (3,792) (7,584) (7,584) (3,792) (3,792) (7,584) (7,584) 2,965 2,965 5,930 5,930 2,965 2,965 5,930 5,930

665 665 1,330 1,330 665 665 1,330 1,330 162 162 324 324 162 162 324 324

11,664 23,328 - 11,664 11,664 11,664 11,664 23,328 - 11,664 11,664 - 11,664 11,664 23,328 - - - - -

Dan Mueller, Senate Fiscal Analyst 5 4/28/2021

Page 6: All Funds Summary · 2021. 4. 30. · 135 Non-game Wildlife Mgmt. Acct (Gov/Sen/House) NRF dir 136 - to Statutory Approp (Gov) NRF stat 137 Advancing Forest Inventory-FMIA (Gov/Sen/House)

FY2021 Environment and Natural Resources Trust Fund (ENRTF)Projects

status: Conference Committee 

 LCCMR Tentative Recs 

Subd. ENRTF ID Title Organization Total ENRTF $ 

FY2021  ENRTF $FY2020   ENRTF $ FY2021 

 TOTALENRTF $  Senate ‐ House

 ENRTF $FY2020   ENRTF $ FY2021 

 TOTALENRTF $ 

Subd. 03 Foundational Natural Resource Data and Information

03a 001‐A Geologic Atlases for Water Resource ManagementU of MN ‐ Geo 

Survey $                2,000,000   $                         ‐   $        2,000,000   $         2,000,000 

‐$                              $                        ‐   $          2,000,000   $        2,000,000 

03b 002‐A Expanding Minnesota Ecological Monitoring Network MN DNR  $                    800,000   $                         ‐   $            800,000   $            800,000 ‐$                             

 $                        ‐   $             800,000   $            800,000 

03c 007‐A County Groundwater Atlas MN DNR  $                1,125,000   $                         ‐   $        1,125,000   $         1,125,000 ‐$                             

 $                        ‐   $          1,125,000   $        1,125,000 

03d 008‐AFoundational Hydrology Data for Wetland Protection and Restoration

MN DNR  $                    400,000   $                         ‐   $            400,000   $            400,000 ‐$                             

 $                        ‐   $             400,000   $            400,000 

03e 014‐A Voyageurs Wolf Project – Phase II U of MN  $                    575,000   $                         ‐   $            575,000   $            575,000 ‐$                             

 $                        ‐   $             575,000   $            575,000 

03f 016‐AExpanding Restoration and Promoting Awareness of Native Mussels

MN Zoo  $                    489,000   $                         ‐   $            489,000   $            489,000 ‐$                             

 $                        ‐   $             489,000   $            489,000 

03g 017‐A Improving Pollinator Conservation by Revealing Habitat Needs U of MN  $                    500,000   $                         ‐   $                         ‐   $                          ‐ (500,000)$              

 $                        ‐   $             500,000   $            500,000 

03h 018‐A Bee Minnesota ‐ Protect our Native Bumblebees U of MN  $                    650,000   $                         ‐   $                         ‐   $                          ‐ (650,000)$              

 $                        ‐   $             650,000   $            650,000 

03i 019‐A Bobcat and Fisher Habitat Use and Interactions U of MN  $                    400,000   $                         ‐   $            400,000   $            400,000 ‐$                             

 $                        ‐   $             400,000   $            400,000 

03j 025‐A Healthy Prairies III: Restoring Minnesota Prairie Plant Diversity U of MN  $                    500,000   $                         ‐   $            500,000   $            500,000 ‐$                             

 $                        ‐   $             500,000   $            500,000 

03k 040‐A Freshwater Sponges and AIS: Engaging Citizen Scientists U of MN  $                    400,000   $                         ‐   $            400,000   $            400,000 ‐$                             

 $                        ‐   $             400,000   $            400,000 

03l 047‐AH Do Beavers Buffer Against Droughts and Floods?Voyageurs Nat 

Park $                    168,000   $                         ‐   $            168,000   $            168,000 

‐$                              $                        ‐   $             168,000   $            168,000 

03m 048‐AH Enhancing Bat Recovery by Optimizing Artificial Roost Structures MN DNR  $                    190,000   $                         ‐   $            190,000   $            190,000 ‐$                             

 $                        ‐   $             190,000   $            190,000 

03n 049‐AH Tools for Supporting Healthy Ecosystems and Pollinators MN DNR  $                    198,000   $                         ‐   $                         ‐   $                          ‐ (198,000)$              

 $                        ‐   $             198,000   $            198,000 

03o 056‐AH Conserving Black Terns and Forster's Terns in MinnesotaU of MN ‐ Duluth 

NRRI $                    198,000   $                         ‐   $            198,000   $            198,000  ‐$                               $                        ‐   $             198,000   $            198,000 

 $                8,593,000   $                         ‐   $        7,245,000   $         7,245,000 (1,348,000)$           

 $                        ‐   $          8,593,000   $        8,593,000 

Subd. 04 Water Resources

04a 070‐B Unprecedented Change Threatens Minnesota's Pristine Lakes Science Museum   $                    600,000   $                         ‐   $                         ‐   $                          ‐ ‐$                             

 $                        ‐   $                          ‐   $                         ‐ 

04b 080‐B Managing Highly Saline Waste from Municipal Water Treatment U of MN  $                    250,000   $                         ‐   $            250,000   $            250,000 ‐$                             

 $                        ‐   $             250,000   $            250,000 

04c 083‐BTechnology for Energy‐Generating On‐site Industrial Wastewater Treatment

U of MN  $                    450,000   $                         ‐   $            450,000   $            450,000 ‐$                             

 $                        ‐   $             450,000   $            450,000 

04d 087‐B Microplastics: Transporters of Contaminants in Minnesota Waters U of MN  $                    425,000   $                         ‐   $                         ‐   $                          ‐ (425,000)$              

 $                        ‐   $             425,000   $            425,000 

04e 098‐B Developing Strategies to Manage PFAS in Land‐Applied Biosolids PCA  $                1,000,000   $                         ‐   $        1,034,000   $         1,034,000 (370,000)$              

 $                        ‐   $          1,404,000   $        1,404,000 

04f 104‐B Quantifying New Urban Precipitation and Water Reality U of MN  $                    500,000   $                         ‐   $            500,000   $            500,000 ‐$                             

 $                        ‐   $             500,000   $            500,000 

04g 114‐BInnovative Solution for Protecting Minnesota from PFAS Contamination

Dem‐Con  $                    250,000   $                         ‐   $            250,000   $            250,000 ‐$                             

 $                        ‐   $             250,000   $            250,000 

House ‐ SF959 UE, Art 2Senate ‐ SF959 3E, Art 3

Foundational Natural Resource Data and Information Subtotal =

Dan Mueller, Senate Fiscal Analyst 6                    4/28/2021

Page 7: All Funds Summary · 2021. 4. 30. · 135 Non-game Wildlife Mgmt. Acct (Gov/Sen/House) NRF dir 136 - to Statutory Approp (Gov) NRF stat 137 Advancing Forest Inventory-FMIA (Gov/Sen/House)

FY2021 Environment and Natural Resources Trust Fund (ENRTF)Projects

status: Conference Committee 

 LCCMR Tentative Recs 

Subd. ENRTF ID Title Organization Total ENRTF $ 

FY2021  ENRTF $FY2020   ENRTF $ FY2021 

 TOTALENRTF $  Senate ‐ House

 ENRTF $FY2020   ENRTF $ FY2021 

 TOTALENRTF $ 

House ‐ SF959 UE, Art 2Senate ‐ SF959 3E, Art 3

04h 116‐BHExpanding Protection of Minnesota Water through Industrial Conservation

U of MN  $                    178,000   $                         ‐   $            178,000   $            178,000  ‐$                               $                        ‐   $             178,000   $            178,000 

 $                3,653,000   $                         ‐   $        2,662,000   $         2,662,000 (795,000)$              

 $                        ‐   $          3,457,000   $        3,457,000 

Subd. 05 Technical Assistance, Outreach, and Environmental Education

05a 122‐CStatewide Environmental Education via Public Television Outdoor Series

Pioneer Public TV  $                    300,000   $                         ‐   $            300,000   $            300,000 ‐$                             

 $                        ‐   $             300,000   $            300,000 

05b 123‐CMinnesota Freshwater Quest: Environmental Education on State Waterways

Wilderness Inquiry  $                    500,000   $                         ‐   $                         ‐   $                          ‐ (500,000)$              

 $                        ‐   $             500,000   $            500,000 

05c 124‐C Teach Science: Schools as STEM Living Laboratories Will Steger Legacy  $                    250,000   $                         ‐   $                         ‐   $                          ‐ (368,000)$              

 $                        ‐   $             368,000   $            368,000 

05d 125‐C Mentoring Next Generation of Conservation ProfessionalsMN Valley 

National Wildlife Refuge

 $                    500,000   $                         ‐   $            500,000   $            500,000 ‐$                             

 $                        ‐   $             500,000   $            500,000 

05e 127‐C Jay C. Hormel Nature Center Supplemental Teaching Staff City of Austin  $                    225,000   $                         ‐   $            225,000   $            225,000 ‐$                             

 $                        ‐   $             225,000   $            225,000 

05f 129‐C 375 Underserved Youth Learn Minnesota Ecosystems by Canoe YMCA Twin Cities  $                    375,000   $                         ‐   $            375,000   $            375,000 ‐$                             

 $                        ‐   $             375,000   $            375,000 

05g 137‐CH YES! Students Take on Water Quality Challenge ‐ Phase IIPrairie Woods Env Learning Center

 $                    199,000   $                         ‐   $            199,000   $            199,000 ‐$                             

 $                        ‐   $             199,000   $            199,000 

05h 138‐CHEngaging Minnesotans with Phenology: Radio, Podcasts, Citizen Science

Northern Comm Radio

 $                    198,000   $                         ‐   $            198,000   $            198,000 ‐$                             

 $                        ‐   $             198,000   $            198,000 

05i 139‐CHDriving Conservation Behavior for Native Mussels and Water Quality

MN Zoo  $                    191,000   $                         ‐   $            191,000   $            191,000 ‐$                             

 $                        ‐   $             191,000   $            191,000 

‐‐‐ ‐‐‐ Workshops and Outreach to Protect Raptors from Lead Poisoning U of MN  $                                 ‐   $                         ‐   $            133,000   $            133,000  ‐$                               $                        ‐   $             133,000   $            133,000 

 $                2,738,000   $                         ‐   $        2,121,000   $         2,121,000 (868,000)$              

 $                        ‐   $          2,989,000   $        2,989,000 

Subd. 06 Aquatic and Terrestrial Invasive Species

06a 155‐DMinnesota Invasive Terrestrial Plants and Pests Center (MITPPC) ‐ Phase V

U of MN ‐ MITPPC  $                5,000,000   $                         ‐   $        5,000,000   $         5,000,000 ‐$                             

 $                        ‐   $          5,000,000   $        5,000,000 

06b 156‐DProtect Community Forests by Managing Ash for Emerald Ash Borer

MN DNR  $                3,500,000   $                         ‐   $        3,500,000   $         3,500,000 ‐$                             

 $                        ‐   $          3,500,000   $        3,500,000 

06c 157‐D Biological Control of White‐Nose Syndrome in Bats ‐ Phase III U of MN  $                    440,000   $                         ‐   $            440,000   $            440,000 ‐$                             

 $                        ‐   $             440,000   $            440,000 

06d 158‐D Applying New Tools and Techniques Against Invasive Carp MN DNR  $                    478,000   $                         ‐   $            478,000   $            478,000 ‐$                             

 $                        ‐   $             478,000   $            478,000 

06e 159‐DEmerald Ash Borer and Black Ash: Maintaining Forests and Benefits

U of MN  $                    700,000   $                         ‐   $            700,000   $            700,000 ‐$                             

 $                        ‐   $             700,000   $            700,000 

06f 167‐DHTesting Effectiveness of Aquatic Invasive Species Removal Methods

U of MN ‐ Duluth NRRI

 $                    110,000   $                         ‐   $            110,000   $            110,000 ‐$                             

 $                        ‐   $             110,000   $            110,000 

06g 168‐DH Invasive Didymosphenia  Threatens North Shore Streams Science Museum   $                    197,000   $                         ‐   $            197,000   $            197,000  ‐$                               $                        ‐   $             197,000   $            197,000 

 $              10,425,000   $                         ‐   $      10,425,000   $       10,425,000 ‐$                             

 $                        ‐   $        10,425,000   $      10,425,000 

Subd. 07 Air Quality and Renewable Energy

Technical Assistance, Outreach, and Environmental Education Subtotal =

Water Resources Subtotal =

Aquatic and Terrestrial Invasive Species Subtotal =

Dan Mueller, Senate Fiscal Analyst 7                    4/28/2021

Page 8: All Funds Summary · 2021. 4. 30. · 135 Non-game Wildlife Mgmt. Acct (Gov/Sen/House) NRF dir 136 - to Statutory Approp (Gov) NRF stat 137 Advancing Forest Inventory-FMIA (Gov/Sen/House)

FY2021 Environment and Natural Resources Trust Fund (ENRTF)Projects

status: Conference Committee 

 LCCMR Tentative Recs 

Subd. ENRTF ID Title Organization Total ENRTF $ 

FY2021  ENRTF $FY2020   ENRTF $ FY2021 

 TOTALENRTF $  Senate ‐ House

 ENRTF $FY2020   ENRTF $ FY2021 

 TOTALENRTF $ 

House ‐ SF959 UE, Art 2Senate ‐ SF959 3E, Art 3

07a 173‐E Storing Renewable Energy in Flow Battery for Grid Use U of MN ‐ Morris  $                    250,000   $                         ‐   $            250,000   $            250,000 ‐$                             

 $                        ‐   $             250,000   $            250,000 

07b 198‐EH Eco‐Friendly Plastics from Cloquet Pulp‐Mill Lignin U of MN  $                    193,000   $                         ‐   $            193,000   $            193,000 ‐$                             

 $                        ‐   $             193,000   $            193,000 

07c 199‐EHDiverting Unsold Food from Landfills and Reducing Greenhouse Gases

Second Harvest  $                    130,000   $                         ‐   $            130,000   $            130,000  ‐$                               $                        ‐   $             130,000   $            130,000 

573,000$                     ‐$                          573,000$             573,000$             ‐$                             

‐$                         573,000$              573,000$            

Subd. 08 Methods to Protect or Restore Land, Water, and Habitat

08a 207‐F Pollinator Central: Habitat Improvement with Citizen MonitoringGreat River Greening

 $                    750,000   $                         ‐   $                         ‐   $                          ‐ (750,000)$              

 $                        ‐   $             750,000   $            750,000 

08b 209‐F Pollinator and Beneficial Insect Strategic Habitat Program BWSR  $                    750,000   $                         ‐   $                         ‐   $                          ‐ (750,000)$              

 $                        ‐   $             750,000   $            750,000 

08c 215‐F Lignin‐Coated Fertilizers for Phosphate ControlU of MN ‐ Duluth 

NRRI $                    250,000   $                         ‐   $            250,000   $            250,000 

‐$                              $                        ‐   $             250,000   $            250,000 

08d 216‐F Implementing Hemp Crop Rotation to Improve Water QualityCentral Lakes 

College $                    700,000   $                         ‐   $            700,000   $            700,000 

‐$                              $                        ‐   $             700,000   $            700,000 

08e 218‐F Developing Cover‐Crop Systems for Sugar Beet Production U of MN  $                    300,000   $                         ‐   $            300,000   $            300,000 ‐$                             

 $                        ‐   $             300,000   $            300,000 

08f 219‐FNative Eastern Larch Beetle Decimating Minnesota's Tamarack Forests

U of MN  $                    398,000   $                         ‐   $            398,000   $            398,000 ‐$                             

 $                        ‐   $             398,000   $            398,000 

08g 224‐F Habitat Associations of Mississippi Bottomland Forest Marsh BirdsNational Audubon 

Soc $                    275,000   $                         ‐   $            275,000   $            275,000 

‐$                              $                        ‐   $             275,000   $            275,000 

08h 244‐FH Peatland Restoration in the Lost River State ForestRoseau River Watershed Dist

 $                    135,000   $                         ‐   $            135,000   $            135,000 ‐$                             

 $                        ‐   $             135,000   $            135,000 

08i 245‐FH Prescribed Burning for Brushland‐Dependent Species ‐ Phase II U of MN  $                    147,000   $                         ‐   $            147,000   $            147,000 ‐$                             

 $                        ‐   $             147,000   $            147,000 

08j 247‐FH Pollinator Habitat Creation Along Urban Mississippi RiverFriends of Miss, 

River $                    129,000   $                         ‐   $                         ‐   $                          ‐ 

(129,000)$               $                        ‐   $             129,000   $            129,000 

08k 255‐FHIncrease Golden Shiner Production to Protect Aquatic Communities

U of MN ‐ Duluth  $                    188,000   $                         ‐   $            188,000   $            188,000 ‐$                             

 $                        ‐   $             188,000   $            188,000 

08l 259‐FH Restoring Turf to Native Pollinator Gardens Across MetroWilderness in the 

City $                    197,000   $                         ‐   $                         ‐   $                          ‐  (197,000)$                $                        ‐   $             197,000   $            197,000 

Methods to Protect or Restore Land, Water, and Habitat Subtotal =  $                4,219,000   $                         ‐   $        2,393,000   $         2,393,000 (1,826,000)$           

 $                        ‐   $          4,219,000   $        4,219,000 

Subd. 09 Land Acquisition, Habitat, and Recreation

09a 261‐G DNR Scientific and Natural Areas MN DNR  $                3,000,000   $                         ‐   $        2,000,000   $         2,000,000 (1,000,000)$           

 $                        ‐   $          3,000,000   $        3,000,000 

09b 262‐G Private Native Prairie Conservation through Native Prairie Bank MN DNR  $                2,000,000   $                         ‐   $        2,000,000   $         2,000,000 ‐$                             

 $                        ‐   $          2,000,000   $        2,000,000 

09c 263‐G Minnesota State Parks and State Trails Inholdings MN DNR  $                3,500,000   $                         ‐   $        6,000,000   $         6,000,000 2,500,000$            

 $                        ‐   $          3,500,000   $        3,500,000 

09d 264‐G Grants for Local Parks, Trails, and Natural Areas MN DNR  $                2,400,000   $                         ‐   $        2,400,000   $         2,400,000 ‐$                             

 $                        ‐   $          2,400,000   $        2,400,000 

09e 265‐GMississippi River Aquatic Habitat Restoration and Mussel Reintroduction

Mpls Park & Rec Board

 $                1,800,000   $                         ‐   $        1,800,000   $         1,800,000 ‐$                             

 $                        ‐   $          1,800,000   $        1,800,000 

Air Quality and Renewable Energy Subtotal =

Dan Mueller, Senate Fiscal Analyst 8                    4/28/2021

Page 9: All Funds Summary · 2021. 4. 30. · 135 Non-game Wildlife Mgmt. Acct (Gov/Sen/House) NRF dir 136 - to Statutory Approp (Gov) NRF stat 137 Advancing Forest Inventory-FMIA (Gov/Sen/House)

FY2021 Environment and Natural Resources Trust Fund (ENRTF)Projects

status: Conference Committee 

 LCCMR Tentative Recs 

Subd. ENRTF ID Title Organization Total ENRTF $ 

FY2021  ENRTF $FY2020   ENRTF $ FY2021 

 TOTALENRTF $  Senate ‐ House

 ENRTF $FY2020   ENRTF $ FY2021 

 TOTALENRTF $ 

House ‐ SF959 UE, Art 2Senate ‐ SF959 3E, Art 3

09f 266‐G Minnesota Hunter Walking Trails: Public Land Recreational Access Ruffed Grouse Soc  $                    300,000   $                         ‐   $            300,000   $            300,000 ‐$                             

 $                        ‐   $             300,000   $            300,000 

09g 267‐GTurning Back to Rivers: Environmental and Recreational Protection

The Trust for Public Land

 $                1,000,000   $                         ‐   $        1,000,000   $         1,000,000 ‐$                             

 $                        ‐   $          1,000,000   $        1,000,000 

09h 268‐G Metropolitan Regional Parks System Land Acquisition ‐ Phase VIMetropolitan 

Council $                1,000,000   $                         ‐   $        1,000,000   $         1,000,000 

‐$                              $                        ‐   $          1,000,000   $        1,000,000 

09i 269‐G Minnesota State Trails Development MN DNR  $                    994,000   $                         ‐   $            994,000   $            994,000 ‐$                             

 $                        ‐   $             994,000   $            994,000 

09j 270‐G Elm Creek Restoration ‐ Phase IV City of Champlin  $                    500,000   $                         ‐   $            500,000   $            500,000 ‐$                             

 $                        ‐   $             500,000   $            500,000 

09k 271‐G Superior Hiking Trail As Environmental ShowcaseSuperior Hiking 

Trail $                    450,000   $                         ‐   $            450,000   $            450,000 

‐$                              $                        ‐   $             450,000   $            450,000 

09l 274‐G Upper St. Anthony Falls EnhancementsFriends of Lock & 

Dam $                2,800,000   $                         ‐   $        2,800,000   $         2,800,000 

‐$                              $                        ‐   $          2,800,000   $        2,800,000 

09m 275‐GWhiskey Creek and Mississippi River Water Quality, Habitat, and Recreation

Miss. Headwaters Brd

 $                    500,000   $                         ‐   $            500,000   $            500,000 ‐$                             

 $                        ‐   $             500,000   $            500,000 

09n 276‐G Perham to Pelican Rapids Regional Trail (West Segment) Otter Tail County  $                2,600,000   $                         ‐   $        2,600,000   $         2,600,000 ‐$                             

 $                        ‐   $          2,600,000   $        2,600,000 

09o 277‐G Crow Wing County Community Natural Area Acquisition Crow Wing County  $                    400,000   $                         ‐   $            400,000   $            400,000 ‐$                             

 $                        ‐   $             400,000   $            400,000 

09p 279‐G Rocori Trail ‐ Phase IIIRocori Trail Construct Brd

 $                1,200,000   $                         ‐   $        1,200,000   $         1,200,000 ‐$                             

 $                        ‐   $          1,200,000   $        1,200,000 

09q 281‐G Mesabi Trail: New Trail and Additional FundingSt. Louis & Lake Co 

Reg RR Auth $                1,000,000   $                         ‐   $        1,000,000   $         1,000,000 

‐$                              $                        ‐   $          1,000,000   $        1,000,000 

09r 283‐G Ranier Safe Harbor and Transient Dock on Rainy Lake City of Ranier  $                    762,000   $                         ‐   $            762,000   $            762,000 ‐$                             

 $                        ‐   $             762,000   $            762,000 

09s 284‐GCrane Lake Voyageurs National Park Campground and Visitors Center

Town of Crane Lake

 $                3,100,000   $                         ‐   $        3,100,000   $         3,100,000 ‐$                             

 $                        ‐   $          3,100,000   $        3,100,000 

09t 285‐GH Chippewa County Acquisition, Recreation and Education Chippewa County  $                    160,000   $                         ‐   $            160,000   $            160,000 ‐$                             

 $                        ‐   $             160,000   $            160,000 

09u 289‐GH Sportsmen's Training and Developmental Learning CenterMN Forest 

Trappers Ass. $                      85,000   $                         ‐   $              85,000   $               85,000 

‐$                              $                        ‐   $               85,000   $              85,000 

‐‐‐ ‐‐‐ Birch Lake Recreation Area City of Babbit  $                                 ‐   $                         ‐   $            350,000   $            350,000  ‐$                               $                        ‐   $             350,000   $            350,000 

 $              29,551,000   $                         ‐   $      31,401,000   $       31,401,000 1,500,000$            

 $                        ‐   $        29,901,000   $      29,901,000 

Subd. XX Wastewater Treatment Recommendations

11 291‐J Wastewater Treatment Grants PFA  $                1,500,000   $                         ‐   $                         ‐   $                          ‐  ‐$                               $                        ‐   $                          ‐   $                         ‐ 

Wastewater Treatment Recommendations Subtotal =  $                1,500,000   $                         ‐   $                         ‐   $                          ‐  ‐$                               $                        ‐   $                          ‐   $                         ‐ 

Subd. 10 Emerging Issues Account; Wastewater Renewable Energy Demonstration Grants

‐‐‐ ‐‐‐Emerging Issues Account; Wastewater Renewable Energy Demonstration Grants

PFA  $                                 ‐   $                         ‐   $                         ‐   $                          ‐  (1,095,000)$             $                        ‐   $          1,095,000   $        1,095,000 

 $                                 ‐   $                         ‐   $                         ‐   $                          ‐ (1,095,000)$           

 $                        ‐   $          1,095,000   $        1,095,000 

Subd. 10 Additional Projects (Senate)

Land Acquisition, Habitat, and Recreation Subtotal =

Contract Agreement Reimbursement Subtotal =

Dan Mueller, Senate Fiscal Analyst 9                    4/28/2021

Page 10: All Funds Summary · 2021. 4. 30. · 135 Non-game Wildlife Mgmt. Acct (Gov/Sen/House) NRF dir 136 - to Statutory Approp (Gov) NRF stat 137 Advancing Forest Inventory-FMIA (Gov/Sen/House)

FY2021 Environment and Natural Resources Trust Fund (ENRTF)Projects

status: Conference Committee 

 LCCMR Tentative Recs 

Subd. ENRTF ID Title Organization Total ENRTF $ 

FY2021  ENRTF $FY2020   ENRTF $ FY2021 

 TOTALENRTF $  Senate ‐ House

 ENRTF $FY2020   ENRTF $ FY2021 

 TOTALENRTF $ 

House ‐ SF959 UE, Art 2Senate ‐ SF959 3E, Art 3

Mora Lake High Water Mitigation MN DNR  $                                 ‐ a

 $                         ‐   $            200,000   $            200,000 200,000$               

 $                        ‐   $                          ‐   $                         ‐ 

Wastewater Pond Optimization MN PCA  $                                 ‐ b

 $                         ‐   $            750,000   $            750,000 750,000$               

 $                        ‐   $                          ‐   $                         ‐ 

NRRI‐Mineral & Water Research Univ of MN  $                                 ‐ c

 $                         ‐   $            750,000   $            750,000 750,000$               

 $                        ‐   $                          ‐   $                         ‐ 

Chloride Pollution Reduction MN PCA  $                                 ‐ d

 $                         ‐   $            500,000   $            500,000 500,000$               

 $                        ‐   $                          ‐   $                         ‐ 

Water Volume, Quality And Storage Grants BWSR  $                                 ‐ e

 $                         ‐   $            788,000   $            788,000 788,000$               

 $                        ‐   $                          ‐   $                         ‐ 

Blue Earth County Storm Water Mgmt. MN DNR  $                                 ‐ f

 $                         ‐   $              14,000   $               14,000 14,000$                  

 $                        ‐   $                          ‐   $                         ‐ 

Madelia Floodplain Modeling MN DNR  $                                 ‐ g

 $                         ‐   $            105,000   $            105,000 105,000$               

 $                        ‐   $                          ‐   $                         ‐ 

Waterville Flood Gauge MN DNR  $                                 ‐ h1

 $                         ‐   $              13,000   $               13,000 13,000$                  

 $                        ‐   $                          ‐   $                         ‐ 

Waterville Cannon River Dam System Study MN DNR  $                                 ‐ h2

 $                         ‐   $            500,000   $            500,000 500,000$               

 $                        ‐   $                          ‐   $                         ‐ 

Storm Water Retention in Urban Areas MN PCA  $                                 ‐ i

 $                         ‐   $            564,000   $            564,000 564,000$               

 $                        ‐   $                          ‐   $                         ‐ 

Water Storage and Quality Plan BWSR  $                                 ‐  j  $                         ‐   $            248,000   $            248,000  248,000$                 $                        ‐   $                          ‐   $                         ‐ 

Additional Projects Subtotal =  $                                 ‐   $                         ‐   $        4,432,000   $         4,432,000 4,432,000$            

 $                        ‐   $                          ‐   $                         ‐ 

Subd. 11 Contract Agreement Reimbursement

10 290‐I Contract Agreement Reimbursement MN DNR  $                    135,000   $                         ‐   $            135,000   $            135,000  ‐$                               $                        ‐   $             135,000   $            135,000 

 $                    135,000   $                         ‐   $            135,000   $            135,000 ‐$                             

 $                        ‐   $             135,000   $            135,000 

Subd. XX Transfers

Sauk River Dam Removal  $       (2,768,000)  $                         ‐   $       (2,768,000)‐$                             

 $     (2,768,000)  $                          ‐   $       (2,768,000)

Unprecedented Change Threatens MN Pristine Lakes Science Museum  $                         ‐   $                         ‐   $                          ‐ (849,000)$              

 $          849,000   $                          ‐   $            849,000 

COVID‐19 Effects on Wastewater Treatment U of MN  $                         ‐   $                         ‐   $                          ‐ (699,000)$              

 $          699,000   $                          ‐   $            699,000 

Protect Community Forests Manage Emerald Ash Borer DNR  $                         ‐   $                         ‐   $                          ‐ (320,000)$              

 $          320,000   $                          ‐   $            320,000 

Lawns to Legumes BWSR  $                         ‐   $                         ‐   $                          ‐ (900,000)$              

 $          900,000   $                          ‐   $            900,000 

Water Volume, Quality And Storage Grants BWSR  $        2,768,000   $                         ‐   $         2,768,000  2,768,000$              $                        ‐   $                          ‐   $                         ‐ 

 $                         ‐   $                         ‐   $                          ‐  ‐$                               $                        ‐   $                          ‐   $                         ‐ 

61,387,000$               ‐$                          61,387,000$       61,387,000$       ‐$                             

‐$                         61,387,000$         61,387,000$      

Transfers Subtotal:

Total Project $ =

Contract Agreement Reimbursement Subtotal =

Dan Mueller, Senate Fiscal Analyst 10                    4/28/2021

Page 11: All Funds Summary · 2021. 4. 30. · 135 Non-game Wildlife Mgmt. Acct (Gov/Sen/House) NRF dir 136 - to Statutory Approp (Gov) NRF stat 137 Advancing Forest Inventory-FMIA (Gov/Sen/House)

 FY 2022 Environment and Natural Resources Trust Fund (ENRTF) Projects status: Conference Committee 

Article Reference Title Organization

Senate  ‐ SF 959 3E, Art 4 Senate ‐ House

House  ‐ SF 959 UE, Art 3

2 Subd. 03 Foundational Natural Resource Data and Information3 03a What’s “Bugging” Minnesota's Insect‐Eating Birds? U of MN, Duluth ‐ NRRI $199,000 $0 $199,000

4 03bProtecting Minnesota's Beneficial Macroalgae: All Stoneworts Aren't Starry

MN DNR, Ecological and Water Resources Division $811,000 $0 $811,000

5 03c County Groundwater AtlasMN DNR, Ecological and Water Resources 

Division $1,875,000 $0 $1,875,000

6 03dImproving Resiliency And Conservation Outcomes For Minnesota Turtles Minnesota Zoological Society $391,000 $0 $391,000

7 03e Minnesota Biological Survey: Setting A Future CourseMN DNR, Ecological and Water Resources 

Division $1,500,000 $0 $1,500,0008 03f 2021 Groundwater Contamination Mapping Project Minnesota Pollution Control Agency $800,000 $0 $800,0009 03g Geologic Atlases For Water Resource Management U of MN, MN Geological Survey $3,092,000 $0 $3,092,000

10 03hRedwood County Rim Easement Evaluation And Public Outreach

Redwood Soil & Water Conservation District $197,000 $0 $197,000

11 03i Collaborative State And Tribal Wild Rice Monitoring ProgramMN DNR, Ecological and Water Resources 

Division $644,000 $0 $644,000

12 03jMorrison County Performance Drainage And Hydrology Management II

Morrison Soil and Water Conservation District $197,000 $0 $197,000

13 03kPreserving Minnesota’s Wetlands: Our Resource For Future Medicine U of MN, Crookston $210,000 $0 $210,000

14 03l A Biodiversity Checkup For Minnesota's Big WoodsU of MN, College of Food, Agricultural and 

Natural Resource Sciences $109,000 $0 $109,00015 03m Microbiome In Raptors: A New Tool For Conservation U of MN, Raptor Center $129,000 $0 $129,000

16 03nBioacoustics For Broad‐Scale Species Monitoring And Conservation

U of MN, College of Food, Agricultural and Natural Resource Sciences $305,000 $0 $305,000

17 Subtotal: $10,459,000 $0 $10,459,00018 Subd. 04 Water Resources19 04a Trout Stream Habitat Restoration Success U of MN, Duluth ‐ NRRI $319,000 $0 $319,000

20 04bNovel Nutrient Recovery Process From Wastewater Treatment Plants

U of MN, College of Food, Agricultural and Natural Resource Sciences $200,000 $0 $200,000

21 04cMonitoring Emerging Viruses In Minnesota's Urban Water Cycles U of MN, College of Biological Sciences $416,000 $0 $416,000

22 04dMicrogeographic Impact Of Antibiotics Released From Identified Hotspots U of MN, College of Veterinary Medicine $508,000 $0 $508,000

23 04eSustainable Irrigation Management: Expanding A Statewide Web Application

U of MN, College of Food, Agricultural and Natural Resource Sciences $1,139,000 $0 $1,139,000

24 04fAssessing Membrane Bioreactor Wastewater Treatment Efficacy

Minnesota State Colleges and Universities, St. Cloud State University $419,000 $0 $419,000

Source: LCCMR StaffDan Mueller, Senate Fiscal Analyst 12  4/28/2021

Page 12: All Funds Summary · 2021. 4. 30. · 135 Non-game Wildlife Mgmt. Acct (Gov/Sen/House) NRF dir 136 - to Statutory Approp (Gov) NRF stat 137 Advancing Forest Inventory-FMIA (Gov/Sen/House)

 FY 2022 Environment and Natural Resources Trust Fund (ENRTF) Projects status: Conference Committee 

Article Reference Title Organization

Senate  ‐ SF 959 3E, Art 4 Senate ‐ House

House  ‐ SF 959 UE, Art 3

25 04gEvaluating Coronavirus And Other Microbiological Contamination Of Drinking Water Sources From Wastewater

U of MN, College of Science and Engineering $594,000 $0 $594,000

26 04h St. James Pit Water Level Control City of Aurora $259,000 $0 $259,000

27 04iLong‐Term Nitrate Mitigation By Maintaining Profitable Kernza Production

Stearns County Soil and Water Conservation District $485,000 $0 $485,000

28 04jAntibiotic Resistance And Wastewater Treatment: Problems And Solutions University of St. Thomas $432,000 $0 $432,000

29 Subtotal: $4,771,000 $0 $4,771,00030 Subd. 05 Environmental Education

31 05a Increasing Outdoor Learning For Young Minnesotans Wolf Ridge Environmental Learning Center $383,000 $0 $383,000

32 05b Pollinator Education In The Science ClassroomU of MN, College of Food, Agricultural and 

Natural Resource Sciences $366,000 $0 $366,000

33 05cMinnesota Freshwater Quest: Environmental Education For 20000 Youth Wilderness Inquiry $699,000 $0 $699,000

34 05d Minnesota Master Naturalist: Nature For New MinnesotansU of MN, College of Food, Agricultural and 

Natural Resource Sciences $293,000 $0 $293,00035 05e The Voyageurs Classroom Initiative Voyageurs National Park Association $348,000 $0 $348,000

36 05fRestoring Land, Reviving Heritage: Conservation Through Indigenous Culture Belwin Conservancy $420,000 $0 $420,000

37 05gExpanding Access To Environmental Education For Underserved Communities U of MN, Raptor Center $178,000 $0 $178,000

38 Subtotal: $2,687,000 $0 $2,687,00039 Subd. 06 Aquatic and Terrestrial Invasive Species

40 06aStarch Allocation Patterns Of Starry Stonewort (Nitellopsis Obtusa) Harvested From Lake Koronis, MN

Minnesota State Colleges and Universities, Minnesota State University Mankato ‐ Department of Biological Sciences $101,000 $0 $101,000

41 06b Long‐Term Efficacy Of Invasive Removal In Floodplain Forests Macalester College $25,000 $0 $25,000

42 06c Oak Wilt Suppression At The Northern Edge IIMorrison Soil and Water Conservation 

District $423,000 $0 $423,000

43 06d Biocontrol Of Bee Lawns And ParklandsU of MN, College of Food, Agricultural and 

Natural Resource Sciences $425,000 $0 $425,00044 06e Building Knowledge And Capacity For AIS Solutions U of MN, MAISRC $3,750,000 $0 $3,750,000

45 06f Evaluating Minnesota's Last Best Chance To Stop CarpU of MN, College of Food, Agricultural and 

Natural Resource Sciences $424,000 $0 $424,000

Source: LCCMR StaffDan Mueller, Senate Fiscal Analyst 13  4/28/2021

Page 13: All Funds Summary · 2021. 4. 30. · 135 Non-game Wildlife Mgmt. Acct (Gov/Sen/House) NRF dir 136 - to Statutory Approp (Gov) NRF stat 137 Advancing Forest Inventory-FMIA (Gov/Sen/House)

 FY 2022 Environment and Natural Resources Trust Fund (ENRTF) Projects status: Conference Committee 

Article Reference Title Organization

Senate  ‐ SF 959 3E, Art 4 Senate ‐ House

House  ‐ SF 959 UE, Art 3

46 06gStop Starry Invasion ‐ Community Invasive Species Containment Minnesota Lakes and Rivers Advocates $1,000,000 $0 $1,000,000

47 Subtotal: $6,148,000 $0 $6,148,00048 Subd. 07 Air Quality, Climate Change, and Renewable Energy

49 07aEnhanced Thermo‐Active Foundations For Space Heating In Minnesota U of MN, Duluth $312,000 $0 $312,000

50 07b Storing Renewable Energy In Flow‐Battery For Grid Use U of MN, Morris $2,408,000 $0 $2,408,000

51 07c Agrivoltaics To Improve The Environment And Farm Resiliency U of MN, WCROC $646,000 $0 $646,000

52 07dBehavioral Response Of Bald And Golden Eagles To Acoustic Stimuli U of MN, St. Anthony Falls Laboratory $261,000 $0 $261,000

53 07e Create Jobs Statewide By Diverting Materials From Landfills Better Futures Minnesota $2,244,000 $0 $2,244,000

54 07fStrengthening Minnesota's Reuse Economy To Conserve Natural Resources ReUse Minnesota $334,000 $0 $334,000

55 Subtotal: $6,205,000 $0 $6,205,00056 Subd. 08 Methods to Protect, Restore, and Enhance Land, Water, and Habitat

57 08aCamp Ripley Sentinel Landscape Forest Restoration And Enhancements

Crow Wing Soil and Water Conservation District $731,000 $0 $731,000

58 08b Restoring Mussels In Streams And Lakes ‐ ContinuationMN DNR, Ecological and Water Resources 

Division $619,000 $0 $619,000

59 08cPollinator Central II: Habitat Improvement With Community Monitoring Great River Greening $631,000 $0 $631,000

60 08d Preserving Minnesota’s Only Ball Cactus Population U of MN, Landscape Arboretum $103,000 $0 $103,000

61 08e Phase 2 ‐ Prescribed‐Fire Management For Roadside Prairies Minnesota Department of Transportation $217,000 $0 $217,000

62 08f Restoring Upland Forests For BirdsAmerican Bird Conservancy, Great Lakes 

Program $193,000 $0 $193,00063 08g Minnesota Green Schoolyards The Trust for Public Land $250,000 $0 $250,00064 08h Plumbing The Muddy Depths Of Superior Hiking Trail Superior Hiking Trail Association $187,000 $0 $187,000

65 08iReducing Plastic Pollution With Biodegradable Erosion Control Products Agricultural Utilization Research Institute $200,000 $0 $200,000

66 08jRemote Sensing And Super‐Resolution Imaging Of Microplastics U of MN, St. Anthony Falls Laboratory $309,000 $0 $309,000

67 08k Woodcrest Trail Expansion And Prairie Restoration Country Manor Foundation $16,000 $0 $16,000

68 08lUrban Pollinator And Native American Cultural Site Restoration Friends of the Mississippi River $213,000 $0 $213,000

69 08m Economic And Ecological Benefits Of Soil HealthRedwood Soil & Water Conservation 

District $288,000 $0 $288,000

Source: LCCMR StaffDan Mueller, Senate Fiscal Analyst 14  4/28/2021

Page 14: All Funds Summary · 2021. 4. 30. · 135 Non-game Wildlife Mgmt. Acct (Gov/Sen/House) NRF dir 136 - to Statutory Approp (Gov) NRF stat 137 Advancing Forest Inventory-FMIA (Gov/Sen/House)

 FY 2022 Environment and Natural Resources Trust Fund (ENRTF) Projects status: Conference Committee 

Article Reference Title Organization

Senate  ‐ SF 959 3E, Art 4 Senate ‐ House

House  ‐ SF 959 UE, Art 3

70 08nCreating Cost‐Effective Forage And Management Actions For Pollinators

U of MN, College of Food, Agricultural and Natural Resource Sciences $198,000 $0 $198,000

71 08oShoreline Stabilization, Fishing, ADA Improvements At Silverwood Park Three Rivers Park District $200,000 $0 $200,000

72 08p Lawns To Legumes Program Phase 2 Board of Water and Soil Resources $993,000 $0 $993,00073 08q Reintroduction Of Bison To Spring Lake Park Reserve Dakota County $560,000 $0 $560,00074 08r Elm Creek Habitat Restoration Final Phase City of Champlin $521,000 $0 $521,00075 Subtotal: $6,429,000 $0 $6,429,00076 Subd. 09 Land Acquisition for Habitat and Recreation

77 09a Perham To Pelican Rapids Regional Trail (Mcdonald Segment) Otter Tail County $2,245,000 $0 $2,245,000

78 09b Mesabi Trail Csah 88 To ElySt. Louis & Lake Counties Regional Railroad 

Authority $1,650,000 $0 $1,650,00079 09c SW MN Single Track Trail Jackson County $190,000 $0 $190,00080 09d Local Parks, Trails And Natural Areas Grant Programs MN DNR, Grants Unit $2,250,000 $0 $2,250,000

81 09e Metropolitan Regional Parks System Land Acquisition‐ Phase 7 Metropolitan Council $2,250,000 $0 $2,250,00082 09f Sauk Rapids  Project Lions Park City of Sauk Rapids $463,000 $0 $463,00083 09g City Of Brainerd ‐ Mississippi Landing Trailhead City of Brainerd $2,850,000 $0 $2,850,000

84 09hNative Prairie Stewardship & Prairie Bank Easement Acquisition

MN DNR, Ecological and Water Resources Division $1,341,000 $0 $1,341,000

85 09i Moose Lake ‐ Trunk Highway 73 Trail City of Moose Lake $330,000 $0 $330,000

86 09j SNA Acquisition, Restoration, Citizen‐Science And OutreachMN DNR, Ecological and Water Resources 

Division $3,336,000 $0 $3,336,000

87 09kPrecision Acquisition For Restoration, Groundwater Recharge And Habitat. Shell Rock River Watershed District $467,000 $0 $467,000

88 09l Lake Brophy Trail Expansion Big Ole Bike Club $100,000 $0 $100,00089 09m Veterans On The Lake Veterans on the Lake $553,000 $0 $553,000

90 09n Voyageur National Park Crane Lake Visitors Center Project Town of Crane Lake $2,700,000 $0 $2,700,000

91 09oBrookston Campground, Boat Launch & Outdoor Recreational Facility Final City of Brookston $425,000 $0 $425,000

92 09p Moose/Seven Beaver Multi‐Use Trail Upgrade City of Hoyt Lakes $900,000 $0 $900,000

93 09q Above The Falls Regional Park Acquisition And Restoration Minneapolis Parks and Recreation Board $950,000 $0 $950,00094 09r Silver Lake Trail Improvement Project City of Virginia $1,071,000 $0 $1,071,000

95 09s Minnesota State Trails Development MN DNR, State Parks and Trails Division $4,266,000 $0 $4,266,00096 09t Highbanks Ravine Bat Habernaculum Project City of St. Cloud $825,000 $0 $825,000

Source: LCCMR StaffDan Mueller, Senate Fiscal Analyst 15  4/28/2021

Page 15: All Funds Summary · 2021. 4. 30. · 135 Non-game Wildlife Mgmt. Acct (Gov/Sen/House) NRF dir 136 - to Statutory Approp (Gov) NRF stat 137 Advancing Forest Inventory-FMIA (Gov/Sen/House)

 FY 2022 Environment and Natural Resources Trust Fund (ENRTF) Projects status: Conference Committee 

Article Reference Title Organization

Senate  ‐ SF 959 3E, Art 4 Senate ‐ House

House  ‐ SF 959 UE, Art 3

97 09u State Parks And State Trails In‐Holdings MN DNR, State Parks and Trails Division $2,560,000 $0 $2,560,000

98 09v Accessible Fishing Piers And Shore Fishing Areas MN DNR, State Parks and Trails Division $340,000 $0 $340,00099 Subtotal: $32,062,000 $0 $32,062,000100 Subd. 10 Administrative and Emerging Issues101 10a ML 2021 Contract Agreement Reimbursement MN DNR, Grants Unit $135,000 $0 $135,000102 10b LCCMR Budget FY22‐FY23 LCCMR $1,750,000 $0 $1,750,000103 10c Emerging Issues Account LCCMR $235,000 $0 $235,000104 Subtotal: $2,120,000 $0 $2,120,000105

106 Grand Total: $70,881,000 $0 $70,881,000107108 Subd. 19. Repurpose Prior Appropriation109 19a Forest Health Research U of MN ‐ NRRI                                ‐                   (840,000)                840,000 110 19a1 Geotargeted Distributed Clean Energy Initiative                                ‐                     250,000               (250,000)111 19a2 Minnesota Bee and Beneficial Species Habitat                                ‐                       20,000                 (20,000)112 19a3 Swedish Immigrant Regional Trail Segment                                ‐                     350,000               (350,000)113 19a4 Expand Camp Sunrise Environmental Program                                ‐                    220,000               (220,000)114 Subtotal:                                ‐                                ‐                              ‐  115

Source: LCCMR StaffDan Mueller, Senate Fiscal Analyst 16  4/28/2021