| 5
<br />    		Funding Summary
<br /> 										Budget
<br />     					Watershed       Triangle   						TLC
<br />     					Protection  	Land  	Orange      		Fundraising/Catalyst
<br />       					Program     Conservancy    County    Landowner     	Fund 		Total
<br />	Land/Easement Value  	$105,000	$325,000      $109,260     $310,740     	$200,000   	$1,050,000
<br />       Appraisal and Due
<br />	Diligence       			$0 		$0       	$0   	$1,500   		$0  		$1,500
<br />	Survey  				$0      	$5,000    	$0     	$0     		$0  		$5,000
<br />	Legal and Closing    		$0      	$6,200    	$0     	$0     		$0  		$6,200
<br />	Stewardship   			$0      	$5,000    	$0     	$0     		$0  		$5,000
<br />       Total Cost			$105,000	$341,200      $109,260     $312,240     	$200,000   	$1,067,700
<br />	Raleigh Funds Requested      $105,000    											$105,000
<br />	Match Provided       				$341,200      $109,260     $312,240     	$200,000    	$962,700
<br />	% of Total Cost      		10%     	32.0%  	10.2%	29.2% 		18.7%       	100.0%
<br />       Acres    				60
<br />	Cost/acre    			$1,750   	$5,687 	$1,821	$5,204		$3,333       	$17,795
<br />	Stream Feet 			3,830
<br />	Cost/stream foot   		$27.42   	$89.09 	$28.53	$81.52		$52.22       	$278.77
<br />    								MATCH	MATCH       MATCH       	MATCH
<br />    		Project Significance
<br />    		This project proposes funding for purchase of a 60 acre Buzzlitz property in Orange County,
<br />    		including 5,896 linear feet of stream and 33 acres of riparian buffer zone in a Class IV water
<br />    		supply watershed. The tract's water quality protection value, natural communities, location,
<br />    		and connectivity distinguish it as a critical conservation site in the Triangle Area.
<br />    		The Buzzlitz property adjoins TLC's 613 acre Brumley Forest property (acquired with CWMTF
<br />    		and UNCWI participation in 2010) and contains over 5,896 linear feet of stream in the Upper
<br />    		Neuse River Basin. This would be another step to protect an unnamed tributary of Stony Creek
<br />    		that forms the border between the Buzzlitz and Brumley properties. Once the tributary leaves
<br />    		the Buzzlitz property, it travels to Stony Creek, which bisects TLC's Brumley property. Stony
<br />    		Creek, upon leaving the Brumley property, travels 1.8 miles before entering the lower Eno
<br />    		River, which flows directly into Falls Lake. This watershed has been designated as moderately
<br />    		vulnerable to drinking water degradation and this additional riparian buffer protection will help
<br />    		protect critical drinking water resources by filling in some of the remaining unprotected gaps in
<br />    		the stream system.
<br />    		The parcel has been identified as a high priority for protection by the water quality model
<br />    		developed through the Upper Neuse Clean Water Initiative. The 60 acre tract's model ranking is
<br />    		5.09.  However, the UNCWI water quality model does not factor in three streams that run
<br />    		through the Buzzlitz property that have been observed by TLC staff and recorded by a surveyor
<br />																			2
<br /> |