RES 2019-22 Tax Roll TOWN OF TROPHY CLUB, TEXAS
RESOLUTION NO. 2019-22
A RESOLUTION OF THE TOWN COUNCIL OF THE TOWN OF
TROPHY CLUB, TEXAS APPROVING THE TAX ROLL OF THE
DENTON CENTRAL APPRAISAL DISTRICT AND TARRANT
APPRAISAL DISTRICT; AND PROVIDING AN EFFECTIVE DATE.
WHEREAS, the Denton Central Appraisal District and Tarrant Appraisal District
have each presented a certified tax roll to the Town of Trophy Club, Texas which
includes all taxable property within Trophy Club that is located in both Denton and
Tarrant Counties; and
WHEREAS, the Town Council desires to approve and accept both certified rolls,
and a copy of each are attached hereto and incorporated herein as Exhibit "A".
NOW, THEREFORE, BE IT RESOLVED BY THE TOWN COUNCIL OF THE
TOWN OF TROPHY CLUB, TEXAS:
Section 1. That the tax roll of the Denton Central Appraisal District and Tarrant
Appraisal District for the Town of Trophy Club, Texas for the tax year 2019, a true and
correct copy of each being attached as Exhibit "A" and incorporated herein, is approved
and accepted. Such tax roll shall constitute the Town's tax roll for the 2019 tax year.
Section 2. That Exhibit "B" specifying the net taxable appraised value, the
current FY 2020 tax rate approved by the Town Council, and the total tax actually levied
for real property, personal property and minerals, is hereby approved and accepted. A
copy of Exhibit "B" is attached hereto and incorporated herein.
Section 3. That this Resolution shall become effective from and after its date
of passage in accordance with law.
PASSED AND APPROVED by the Town Council of the Town of Trophy Club,
Texas on this 24th day of September 2019. `
C. Nick Sanders, Mayor
Town of Trophy Club, Texas
TROP
ATTEST: AL] 6')- APPROVED AS TO FORM:
! * :
` 4j9...._d.)03Holl FimTown , - a ' h . a ' 'Dodd Ill, Town Attorney
Y rY ��
Town of Trophy Club, =glRY 1 ," Town of Trophy Club, Texas
EXHIBIT "A"
CERTIFIED TAX ROLLS FOR DENTON COUNTY AND TARRANT COUNTY
DENTON County 2019 CERTIFIED TOTALS As of Certification
C28-TROPHY CLUB TOWN OF
Property Count:4,651 ARB Approved Totals 7/18/2019 4:50:56PM
Land Value
Homesite: 395,471,525
Non Homesite: 111,066,507
Ag Market: 472,835
Timber Market: 0 Total Land (+) 507,010,867
Improvement Value
Homesite: 1,515,762,052
Non Homesite: 85,536,160 Total Improvements (+) 1,601,298,212
Non Real Count Value
Personal Property: 194 25,119,903
Mineral Property: 0 0
Autos: 0 0 Total Non Real (+) 25,119,903
Market Value = 2,133,428,982
Ag Non Exempt Exempt
Total Productivity Market: 472,835 0
Ag Use: 481 0 Productivity Loss (-) 472,354
Timber Use: 0 0 Appraised Value = 2,132,956,628
Productivity Loss: 472,354 0
Homestead Cap (-) 5,845,381
Assessed Value = 2,127,111,247
Total Exemptions Amount (-) 173,637,626
(Breakdown on Next Page)
Net Taxable = 1,953,473,621
Freeze Assessed Taxable Actual Tax Ceiling Count
DP 5,969,891 5,893,337 21,222.92 21,222.92 15
OV65 350,263,007 310,232,368 1,059,129.45 1,071,517.99 842
Total 356,232,898 316,125,705 1,080,352.37 1,092,740.91 857 Freeze Taxable (-) 316,125,705
Tax Rate 0.446442
Freeze Adjusted Taxable = 1,637,347,916
APPROXIMATE LEVY=(FREEZE ADJUSTED TAXABLE*(TAX RATE/100))+ACTUAL TAX
8,390,161.15=1,637,347,916*(0.446442/100)+ 1,080,352.37
Tax Increment Finance Value: 0
Tax Increment Finance Levy: 0.00
C28/652983 Page 346 of 2191 True Automation.Inc.
DENTON County 2019 CERTIFIED TOTALS As of Certification
C28-TROPHY CLUB TOWN OF
Property Count:4,651 ARB Approved Totals 7/18/2019 4:52:44PM
Exemption Breakdown
Exemption Count Local State Total I
DP 17 0 0 0
DV1 25 0 190,200 190,200
DV2 13 0 120,000 120,000
DV2S 1 0 7,500 7,500
DV3 24 0 246,000 246,000
DV4 41 0 264,000 264,000
DV4S 4 0 0 0
DVHS 26 0 11,954,915 11,954,915
DVHSS 4 0 1,360,155 1,360,155
EX-XV 72 0 109,170,303 109,170,303
EX366 19 0 5,290 5,290
HS 3,481 19,011,919 0 19,011,919
OV65 880 29,974,194 0 29,974,194
OV65S 40 1,330,000 0 1,330,000
PC 1 3,150 0 3,150
Totals 50,319,263 123,318,363 173,637,626
C28/652983 Page 347 of 2191 True Automation,Inc.
DENTON County 2019 CERTIFIED TOTALS As of Certification
C28-TROPHY CLUB TOWN OF
Property Count: 166 Under ARB Review Totals 7/18/2019 4:50:56PM
Land Value
Homesite: 9,637,466
Non Homesite: 953,267
Ag Market: 0
Timber Market: 0 Total Land +
( ) 10,590,733
Improvement Value
Homesite: 37,210,594
Non Homesite: 4,986,091 Total Improvements (+) 42,196,685
Non Real Count Value
Personal Property: 7 610,657
Mineral Property: 0 0
Autos: 0 0 Total Non Real (+) 610,657
Market Value = 53,398,075
Ag Non Exempt Exempt
Total Productivity Market: 0 0
Ag Use: 0 0 Productivity Loss (-) 0
Timber Use: 0 0 Appraised Value = 53,398,075
Productivity Loss: 0 0
Homestead Cap (-) 0
Assessed Value = 53,398,075
Total Exemptions Amount (-) 1,265,628
(Breakdown on Next Page)
Net Taxable = 52,132,447
Freeze Assessed Taxable Actual Tax Ceiling Count
OV65 4,363,688 3,803,688 16,981.25 29,570.71 14
Total 4,363,688 3,803,688 16,981.25 29,570.71 14 Freeze Taxable (-) 3,803,688
Tax Rate 0.446442
Freeze Adjusted Taxable = 48,328,759
APPROXIMATE LEVY=(FREEZE ADJUSTED TAXABLE*(TAX RATE/100))+ACTUAL TAX
232,741.13=48,328,759*(0.446442/100)+ 16,981.25
Tax Increment Finance Value: 0
Tax Increment Finance Levy: 0.00
C28/652983 Page 348 of 2191 True Automation,Inc.
DENTON County 2019 CERTIFIED TOTALS As of Certification
C28-TROPHY CLUB TOWN OF
Property Count: 166 Under ARB Review Totals 7/18/2019 4:52:44PM
Exemption Breakdown
Exemption Count Local State Total
DV2 1 0 7,500 7,500
DV3 2 0 20,000 20,000
EX366 1 0 138 138
HS 135 677,990 0 677,990
OV65 14 490,000 0 490,000
OV65S 2 70,000 0 70,000
Totals 1,237,990 27,638 1,265,628
C28/652983 Page 349 of 2191 True Automation,Inc.
DENTON County 2019 CERTIFIED TOTALS As of Certification
C28-TROPHY CLUB TOWN OF
Property Count:4,817 Grand Totals 7/18/2019 4:50:56PM
ILand Value I
Homesite: 405,108,991
Non Homesite: 112,019,774
Ag Market: 472,835
Timber Market: 0 Total Land (-0( ) 517,601,600
Improvement Value
Homesite: 1,552,972,646
Non Homesite: 90,522,251 Total Improvements (+) 1,643,494,897
Non Real Count Value I
Personal Property: 201 25,730,560
Mineral Property: 0 0
Autos: 0 0 Total Non Real +
( ) 25,730,560
Market Value = 2,186,827,057
Ag Non Exempt Exempt
Total Productivity Market: 472,835 0
Ag Use: 481 0 Productivity Loss (-) 472,354
Timber Use: 0 0 Appraised Value = 2,186,354,703
Productivity Loss: 472,354 0
Homestead Cap (-) 5,845,381
Assessed Value = 2,180,509,322
Total Exemptions Amount (-) 174,903,254
(Breakdown on Next Page)
Net Taxable = 2,005,606,068
Freeze Assessed Taxable Actual Tax Ceiling Count
DP 5,969,891 5,893,337 21,222.92 21,222.92 15
OV65 354,626,695 314,036,056 1,076,110.70 1,101,088.70 856
Total 360,596,586 319,929,393 1,097,333.62 1,122,311.62 871 Freeze Taxable (-) 319,929,393
Tax Rate 0.446442
Freeze Adjusted Taxable = 1,685,676,675
APPROXIMATE LEVY=(FREEZE ADJUSTED TAXABLE*(TAX RATE/100))+ACTUAL TAX
8,622,902.28=1,685,676,675*(0.446442/100)+ 1,097,333.62
Tax Increment Finance Value: 0
Tax Increment Finance Levy: 0.00
C28/652983 Page 350 of 2191 True Automation,Inc.
DENTON County 2019 CERTIFIED TOTALS As of Certification
C28 -TROPHY CLUB TOWN OF
Property Count:4,817 Grand Totals 7/18/2019 4:52:44PM
Exemption Breakdown
Exemption Count Local State Total
DP 17 0 0 0
DV1 25 0 190,200 190,200
DV2 14 0 127,500 127,500
DV2S 1 0 7,500 7,500
DV3 26 0 266,000 266,000
DV4 41 0 264,000 264,000
DV4S 4 0 0 0
DVHS 26 0 11,954,915 11,954,915
DVHSS 4 0 1,360,155 1,360,155
EX-XV 72 0 109,170,303 109,170,303
EX366 20 0 5,428 5,428
HS 3,616 19,689,909 0 19,689,909
OV65 894 30,464,194 0 30,464,194
OV65S 42 1,400,000 0 1,400,000
PC 1 3,150 0 3,150
Totals 51,557,253 123,346,001 174,903,254
C28/652983 Page 351 of 2191 True Automation,Inc.
DENTON County 2019 CERTIFIED TOTALS As of Certification
C28-TROPHY CLUB TOWN OF
Property Count:4,651 ARB Approved Totals 7/18/2019 4:52:44PM
State Category Breakdown
State Code Description Count Acres New Value Market Value Taxable Value
A SINGLE FAMILY RESIDENCE 4,133 $21,506,251 $1,907,733,907 $1,837,469,643
B MULTIFAMILY RESIDENCE 3 $0 $6,440,653 $6,440,653
Cl VACANT LOTS AND LAND TRACTS 127 $0 $5,087,579 $5,087,579
D1 QUALIFIED AG LAND 2 7.3930 $0 $472,835 $401
D2 NON-QUALIFIED LAND 1 $0 $5,596 $4,180
E FARM OR RANCH IMPROVEMENT 15 33.9840 $0 $337,958 $299,454
F1 COMMERCIAL REAL PROPERTY 40 $5,348,750 $71,965,021 $71,965,021
J2 GAS DISTRIBUTION SYSTEM 1 $0 $1,668,630 $1,668,630
J3 ELECTRIC COMPANY(INCLUDING C 3 $0 $8,184,250 $8,184,250
J4 TELEPHONE COMPANY(INCLUDI 11 $0 $1,636,250 $1,636,250
J7 CABLE TELEVISION COMPANY 4 $0 $589,170 $589,170
J8 OTHER TYPE OF UTILITY 1 $0 $670 $670
L1 COMMERCIAL PERSONAL PROPE 154 $0 $13,032,193 $13,029,043
O RESIDENTIAL INVENTORY 79 $1,406,795 $7,098,677 $7,098,677
X TOTALLY EXEMPT PROPERTY 91 $13,445,966 $109,175,593 $0
Totals 41.3770 $41,707,762 $2,133,428,982 $1,953,473,621
C28/652983 Page 352 of 2191 True Automation,Inc.
DENTON County 2019 CERTIFIED TOTALS As of Certification
C28-TROPHY CLUB TOWN OF
Property Count: 166 Under ARB Review Totals 7/18/2019 4:52.44PM
State Category Breakdown
State Code Description Count Acres New Value Market Value Taxable Value
A SINGLE FAMILY RESIDENCE 157 $1,384,910 $46,917,276 $45,651,786
F1 COMMERCIAL REAL PROPERTY 2 $2,710,071 $5,870,142 $5,870,142
L1 COMMERCIAL PERSONAL PROPE 6 $0 $610,519 $610,519
X TOTALLY EXEMPT PROPERTY 1 $0 $138 $0
Totals 0.0000 $4,094,981 $53,398,075 $52,132,447
C28/652983 Page 353 of 2191 True Automation,Inc.
DENTON County 2019 CERTIFIED TOTALS As of Certification
C28-TROPHY CLUB TOWN OF
Property Count:4,817 Grand Totals 7/18/2019 4:52:44PM
State Category Breakdown
State Code Description Count Acres New Value Market Value Taxable Value
A SINGLE FAMILY RESIDENCE 4,290 $22,891,161 $1,954,651,183 $1,883,121,429
B MULTIFAMILY RESIDENCE 3 $0 $6,440,653 $6,440,653
Cl VACANT LOTS AND LAND TRACTS 127 $0 $5,087,579 $5,087,579
D1 QUALIFIED AG LAND 2 7.3930 $0 $472,835 $401
D2 NON-QUALIFIED LAND 1 $0 $5,596 $4,180
E FARM OR RANCH IMPROVEMENT 15 33.9840 $0 $337,958 $299,454
F1 COMMERCIAL REAL PROPERTY 42 $8,058,821 $77,835,163 $77,835,163
J2 GAS DISTRIBUTION SYSTEM 1 $0 $1,668,630 $1,668,630
J3 ELECTRIC COMPANY(INCLUDING C 3 $0 $8,184,250 $8,184,250
J4 TELEPHONE COMPANY(INCLUDI 11 $0 $1,636,250 $1,636,250
J7 CABLE TELEVISION COMPANY 4 $0 $589,170 $589,170
J8 OTHER TYPE OF UTILITY 1 $0 $670 $670
L1 COMMERCIAL PERSONAL PROPE 160 $0 $13,642,712 $13,639,562
O RESIDENTIAL INVENTORY 79 $1,406,795 $7,098,677 $7,098,677
X TOTALLY EXEMPT PROPERTY 92 $13,445,966 $109,175,731 $0
Totals 41.3770 $45,802,743 $2,186,827,057 $2,005,606,068
C28/652983 Page 354 of 2191 True Automation,Inc.
DENTON County 2019 CERTIFIED TOTALS As of Certification
C28-TROPHY CLUB TOWN OF
Property Count:4,651 ARB Approved Totals 7/18/2019 4:52:44PM
CAD State Category Breakdown
State Code Description Count Acres New Value Market Value Taxable Value
A020 BUILDER HOME PLANS-REFERENC 12 $0 $0 $0
Al REAL,RESIDENTIAL,SINGLE-FAMIL 3,623 $13,778,842 $1,602,945,197 $1,543,453,664
A6 REAL,RESIDENTIAL GOLF COURSE 499 $7,727,409 $304,788,710 $294,015,979
B1 REAL,RESIDENTIAL,APARTMENTS 3 $0 $6,440,653 $6,440,653
Cl REAL,VACANT PLATTED RESIDENT! 117 $0 $762,836 $762,836
C2 COMMERCIAL VACANT LOT 10 $0 $4,324,743 $4,324,743
D1 QUALIFIED AG LAND 2 7.3930 $0 $472,835 $401
D2 FARM AND RANCH IMPSS ON QUALI 1 $0 $5,596 $4,180
El LAND AND IMPROVMENTS (NON AG Q 2 $0 $221,220 $182,716
E4 VACANT NON QUALIFIED NON HOME 13 $0 $116,738 $116,738
Fl REAL COMMERCIAL 35 $5,348,750 $59,841,241 $59,841,241
F4 REAL-COMMERCIAL OFFICE CONDO' 5 $0 $12,123,780 $12,123,780
J2 REAL&TANGIBLE PERSONAL,UTIL 1 $0 $1,668,630 $1,668,630
J3 REAL&TANGIBLE PERSONAL,UTIL 3 $0 $8,184,250 $8,184,250
J4 REAL&TANGIBLE PERSONAL,UTIL 11 $0 $1,636,250 $1,636,250
J7 REAL&TANGIBLE PERSONAL,UTIL 4 $0 $589,170 $589,170
J8 REAL&TANGIBLE PERSONAL,UTIL 1 $0 $670 $670
L1 BPP TANGIBLE COMERCIAL PROPER 90 $0 $9,991,735 $9,988,585
L3 BPP TANGIBLE COMMERCIAL LEASE 63 $0 $3,018,858 $3,018,858
L5 AIRCRAFT 1 $0 $21,600 $21,600
OA1 INVENTORY,RESIDENTIAL SINGLE F 8 $1,406,795 $3,076,011 $3,076,011
OC1 INVENTORY,VACANT PLATTED LOTS 74 $0 $4,022,666 $4,022,666
X 91 $13,445,966 $109,175,593 $0
Totals 7.3930 $41,707,762 $2,133,428,982 $1,953,473,621
C28/652983 Page 355 of 2191 True Automation,Inc.
DENTON County 2019 CERTIFIED TOTALS As of Certification
C28 -TROPHY CLUB TOWN OF
Property Count: 166 Under ARB Review Totals 7/18/2019 4:52:44PM
CAD State Category Breakdown
State Code Description Count Acres New Value Market Value Taxable Value
Al REAL,RESIDENTIAL,SINGLE-FAMIL 119 $1,384,910 $32,897,331 $32,059,831
A6 REAL,RESIDENTIAL GOLF COURSE 38 $0 $14,019,945 $13,591,955
Fl REAL COMMERCIAL 2 $2,710,071 $5,870,142 $5,870,142
Ll BPP TANGIBLE COMERCIAL PROPER 4 $0 $590,523 $590,523
L3 BPP TANGIBLE COMMERCIAL LEASE 2 $0 $19,996 $19,996
X 1 $0 $138 $0
Totals 0.0000 $4,094,981 $53,398,075 $52,132,447
C28/652983 Page 356 of 2191 True Automation,Inc.
DENTON County 2019 CERTIFIED TOTALS As of Certification
C28-TROPHY CLUB TOWN OF
Property Count:4,817 Grand Totals 7/18/2019 4:52:44PM
CAD State Category Breakdown
State Code Description Count Acres New Value Market Value Taxable Value
A020 BUILDER HOME PLANS-REFERENC 12 $0 $0 $0
Al REAL, RESIDENTIAL,SINGLE-FAMIL 3,742 $15,163,752 $1,635,842,528 $1,575,513,495
A6 REAL, RESIDENTIAL GOLF COURSE 537 $7,727,409 $318,808,655 $307,607,934
B1 REAL, RESIDENTIAL,APARTMENTS 3 $0 $6,440,653 $6,440,653
Cl REAL,VACANT PLATTED RESIDENTI 117 $0 $762,836 $762,836
C2 COMMERCIAL VACANT LOT 10 $0 $4,324,743 $4,324,743
D1 QUALIFIED AG LAND 2 7.3930 $0 $472,835 $401
D2 FARM AND RANCH IMPSS ON QUALI 1 $0 $5,596 $4,180
El LAND AND IMPROVMENTS (NON AG Q 2 $0 $221,220 $182,716
E4 VACANT NON QUALIFIED NON HOME 13 $0 $116,738 $116,738
Fl REAL COMMERCIAL 37 $8,058,821 $65,711,383 $65,711,383
F4 REAL-COMMERCIAL OFFICE CONDO' 5 $0 $12,123,780 $12,123,780
J2 REAL&TANGIBLE PERSONAL,UTIL 1 $0 $1,668,630 $1,668,630
J3 REAL&TANGIBLE PERSONAL,UTIL 3 $0 $8,184,250 $8,184,250
J4 REAL&TANGIBLE PERSONAL,UTIL 11 $0 $1,636,250 $1,636,250
J7 REAL&TANGIBLE PERSONAL,UTIL 4 $0 $589,170 $589,170
J8 REAL&TANGIBLE PERSONAL,UTIL 1 $0 $670 $670
Ll BPP TANGIBLE COMERCIAL PROPER 94 $0 $10,582,258 $10,579,108
L3 BPP TANGIBLE COMMERCIAL LEASE 65 $0 $3,038,854 $3,038,854
L5 AIRCRAFT 1 $0 $21,600 $21,600
OA1 INVENTORY,RESIDENTIAL SINGLE F 8 $1,406,795 $3,076,011 $3,076,011
OC1 INVENTORY,VACANT PLATTED LOTS 74 $0 $4,022,666 $4,022,666
X 92 $13,445,966 $109,175,731 $0
Totals 7.3930 $45,802,743 $2,186,827,057 $2,005,606,068
C28/652983 Page 357 of 2191 True Automation,Inc.
DENTON County 2019 CERTIFIED TOTALS As of Certification
C28-TROPHY CLUB TOWN OF
Property Count:4,817 Effective Rate Assumption 7/18/2019 4:52:44PM
New Value
TOTAL NEW VALUE MARKET: $45,802,743
TOTAL NEW VALUE TAXABLE: $32,184,161
New Exemptions
Exemption Description Count
EX-XV Other Exemptions(including public property,r 7 2018 Market Value $580,000
EX366 HB366 Exempt 6 2018 Market Value $18,945
ABSOLUTE EXEMPTIONS VALUE LOSS $598,945
Exemption Description Count Exemption Amount
DP Disability 2 $0
DV2 Disabled Veterans 30%-49% 1 $7,500
DV3 Disabled Veterans 50%-69% 3 $30,000
DV4 Disabled Veterans 70%-100% 4 $24,000
DVHS Disabled Veteran Homestead 3 $1,116,784
HS Homestead 3,616 $19,689,909
OV65 Over 65 73 $2,537,500
PARTIAL EXEMPTIONS VALUE LOSS 3,702 $23,405,693
NEW EXEMPTIONS VALUE LOSS $24,004,638
Increased Exemptions
Exemption Description Count Increased Exemption_Amount
INCREASED EXEMPTIONS VALUE LOSS
TOTAL EXEMPTIONS VALUE LOSS $24,004,638
New Ag/Timber Exemptions
New Annexations
New Deannexations
Average Homestead Value
Category A and E
Count of HS Residences Average Market Average HS Exemption Average Taxable
3,616 $463,599 $7,062 $456,537
Category A Only
Count of HS Residences Average Market Average HS Exemption Average Taxable I
3,615 $463,685 $7,062 $456,623
C28/652983 Page 358 of 2191 True Automation,Inc.
DENTON County 2019 CERTIFIED TOTALS As of Certification
C28-TROPHY CLUB TOWN OF
Lower Value Used
Count of Protested Properties Total Market Value Total Value Used
166 $53,398,075.00 $51,683,372
C28/652983 Page 359 of 2191 True Automation,Inc.
Tarrant Appraisal Distract
Jeff Law, Chief Appraiser
TOWN OF TROPHY CLUB 044
Appraisal Roll Information Valuation Summary as of July 22, 2019
2019 Certified Property Information
I, Jeff Law, Chief Appraiser for the Tarrant Appraisal District, to the best of my ability do solemnly
swear that the attached is that portion of the appraisal roll for the Tarrant Appraisal District which lists
property taxable by the above named entity and constitutes their Certified Appraisal Roll.
APPRAISED VALUE (Considers Value Caps) > $ 161,683,215
Number of Accounts: 236
Absolute Exemptions $ 12,522,669
Cases before ARB—Appraised Value $ 338,681
Incompletes $ 8,000,277
Partial Exemptions $ 3,097,171
In Process $
NET TAXABLE VALUE > $ 137,724,417
Appraised Value minus Absolute Exemption amount, minus Cases before ARB amount, minus
Incompletes, minus Partial Exemptions, minus the In Process accounts equals the Net Taxable Value.
ESTIMATED NET TAXABLE VALUE > $ 143,495,567
Including suggested values to be used for pending ARB accounts (see page two), Incompletes (see page
three) and In Process accounts (see page four).
Jefftaw,iief Appraiser
Tarrant Appraisal District
2500 Handley Ederville Road - Fort Worth, Texas 76118 - 817.284.0024
1
TAD
Tarrant Appraisal District
Jeff Law, Chief Appraiser
TOWN OF TROPHY CLUB 044
Appraisal Roll Information Valuation Summary as of July 22, 2019
2019 Appraisal Review Board Information
Section 25.01 (c) of the State Property Tax code directs the Chief Appraiser to prepare a list of all
properties under protest with the Appraisal Review Board and pending disposition at the time of value
roll certification.
The values below are from the ARB roll and are not included in the totals by the Chief Appraiser and
represented on page 1 of this report.
$ 338,681
Total appraised value of properties under protest.
$ 338,681
Net taxable value of properties under protest.
$ 237,077
Estimated minimum taxable value for the same properties.
This value should be added to the net taxable value on page one.
Tarrant Appraisal District
2500 Handley Ederville Road - Fort Worth,Texas 76118 - 817.284.0024
2
TA
Tarrant Appraisal District
Jeff Law, Chief Appraiser
TOWN OF TROPHY CLUB 044
Appraisal Roll Information Valuation Summary as of July 22, 2019
2019 Incomplete Property Information
Section 26.01(d) of the State Property Tax Code directs the Chief Appraiser to prepare a list of all
properties that are not on the appraisal roll and not included on the ARB roll.
The values below are from the incomplete property listing and are not included in the totals by the
Chief Appraiser and represented on page 1 of this report.
The value of incomplete properties are subject to change and are also subject to appeal before the
Appraisal Review Board.
$ 8,000,277
Total appraised value of incomplete properties
$ 7,905,819
Net taxable value of properties under of incomplete properties.
$ 5,534,073
Estimated minimum taxable value for the same properties.
This value should be added to the net taxable value on page one
Tarrant Appraisal District
2500 Handley Ederville Road - Fort Worth,Texas 76118 - 817.284.0024
3
Tarrant Appraisal District
Jeff Law, Chief Appraiser
TOWN OF TROPHY CLUB 044
Appraisal Roll Information Valuation Summary as of July 22, 2019
2019 In Process Property Information
The values below are from In Process properties and are not included in the totals by the Chief
Appraiser and represented on page 1 of this report.
Total appraised value of In Process properties
Estimated net taxable value of In Process properties.
This value should be added to the net taxable value on page one.
Tarrant Appraisal District
2500 Handley Ederville Road - Fort Worth, Texas 76118 - 817.284.0024
4
VU5Tarrant Appraisal District
TOWN OF TROPHY CLUB 044
Totals for Roll Instance 000 -JULY ROLL
2019
Value Detail Market Appraised Counts Taxable
Real Estate Residential 59,611,443 57,593,933 168 54,613,632
Real Estate Commercial 94,242,621 94,242,621 27 82,137,383
Real Estate Industrial 0 0 0 0
Personal Property Commercial 9,846,661 9,846,661 41 9,217,902
Personal Property Industrial 0 0 0 0
Mineral Lease Properties 0 0 0 0
Agricultural Properties 0 0 0 0
Total Value 163,700,725 161,683,215 236 145,968,917
Pending Detail Market Appraised Counts Taxable
Cases Before ARB 338,681 338,681 2 338,681
Incomplete Accounts 8,000,277 8,000,277 15 7,905,819
In Process Accounts 0 0 0 0
Certified Value 155,361,767 153,344,257 219 137,724,417
7/21/2019 1:24:50 AM Page 166 of 401
Exemption Detail Market Exempt Counts Appraised
Absolute Public 9,508,705 9,508,705 8 9,508,705
Absolute Charitable 417,431 417,431 2 417,431
Absolute Miscellaneous 0 0 0 0
Absolute Religious&Private Schools 2,596,533 2,596,533 1 2,596,533
Indigent Housing 0 0 0 0
Nominal Value 20 20 1 20
Disabled Vet 10-29% 323,754 5,000 1 306,290
Disabled Vet 30-49% 0 0 0 0
Disabled Vet 50-69% 522,909 10,000 1 472,805
Disabled Vet 70-99% 1,305,591 48,000 4 1,251,076
Disabled Vet 100% 951,270 791,596 3 911,844
Surviving Spouse Disabled Vet 100% 0 0 0 0
Donated Disabled Vet 0 0 0 0
Surviving Spouse Donated Disabled Vet 0 0 0 0
Surviving Spouse KIA Armed Service Member 0 0 0 0
Transfer Base Value for SS Disable Vet 0 0 0 0
Inventory 0 0 0 0
Homestead State Mandated-General 0 0 0 0
Homestead State Mandated-Over 65 0 0 0 0
Homestead State Mandated-Disabled Person 0 0 0 0
Homestead Local Option-General 51,295,316 669,411 137 49,277,806
Homestead Local Option-Over 65 14,503,979 1,456,294 44 13,559,888
Homestead Local Option-Disabled Person 0 0 0 0
Solar&Wind Powered Devices 0 0 0 0
Pollution control 0 0 0 0
Community Housing Development 0 0 0 0
Abatements 0 0 0 0
Historic Sites 0 0 0 0
Foreign Trade Zone 0 0 0 0
Misc Personal Property(Vehicles, etc.) 116,850 116,850 2 116,850
Surviving Spouse of First Responder KLD 0 0 0 0
Transfer Base Value SS KIA Armed Service 0 0 0 0
Member
Transfer Base Value SS of First Responder 0 0 0 0
KLD
Total Exemptions 15,619,840 204
Deferrals Market Deferred Counts Appraised
Ag Deferrals 0 0 0 0
Scenic Deferrals 0 0 0 0
Public Access Airports 0 0 0 0
Other Deferrals 0 0 0 0
Total Deferrals 0 0 0 0
7/21/2019 1:24:50 AM Page 167 of 401
New Exemptions Market Exempt Counts Appraised
Absolute Public 0 0 0 0
Absolute Charitable 0 0 0 0
Absolute Miscellaneous 0 0 0 0
Absolute Religious& Private Schools 0 0 0 0
Indigent Housing 0 0 0 0
Nominal Value 0 0 0 0
Disabled Vet 10-29% 0 0 0 0
Disabled Vet 30-49% 0 0 0 0
Disabled Vet 50-69% 0 0 0 0
Disabled Vet 70-99% 354,321 12,000 1 339,232
Disabled Vet 100% 0 0 0 0
Surviving Spouse Disabled Vet 100% 0 0 0 0
Donated Disabled Vet 0 0 0 0
Surviving Spouse Donated Disabled Vet 0 0 0 0
Surviving Spouse KIA Armed Service Member 0 0 0 0
Transfer Base Value for SS Disable Vet 0 0 0 0
Inventory 0 0 0 0
Homestead State Mandated-General 0 0 0 0
Homestead State Mandated-Over 65 0 0 0 0
Homestead State Mandated-Disabled Person 0 0 0 0
Homestead Local Option-General 995,634 15,000 3 995,634
Homestead Local Option-Over 65 0 0 0 0
Homestead Local Option-Disabled Person 0 0 0 0
Solar&Wind Powered Devices 0 0 0 0
Pollution control 0 0 0 0
Community Housing Development 0 0 0 0
Abatements 0 0 0 0
Historic Sites 0 0 0 0
Foreign Trade Zone 0 0 0 0
Misc Personal Property(Vehicles, etc.) 0 0 0 0
Surviving Spouse of First Responder KLD 0 0 0 0
Transfer Base Value SS KIA Armed Service 0 0 0 0
Member
Transfer Base Value SS of First Responder 0 0 0 0
KLD
Total New Exemptions 27,000 4
New Construction Market New Value Counts Taxable
All Real Estate 2,946,305 2,240,633 1 2,946,305
New business in new improvement 0 0 0 0
Total New Construction 2,946,305 2,240,633 1 2,946,305
New Construction in Residential 0 0 0 0
New Construction in Commercial 2,946,305 2,240,633 1 2,946,305
Market Appraised Counts Taxable
Annexation 0 0 0 0
Deannexation 0 0 0 0
7/21/2019 1:24:50 AM Page 168 of 401
Tax Ceiling Market Taxable Counts Ceiling Amount
Over 65 14,503,979 11,554,325 44 37,835.00
Disable Person 323,754 296,290 1 696.00
Total Ceilings 14,827,733 11,850,615 45 38,531.00
New Over 65 Ceilings 0 0 0 0.00
New Disabled Person Ceilings 0 0 0 0.00
Capped Accounts Market Cap Loss Counts Appraised
Cap Total 30,985,775 2,017,510 78 28,968,265
New Cap this Year 16,506,395 562,947 34 15,943,448
All Exemptions by Group Market Exempt Counts Appraised
Residential 51,295,316 2,980,301 137 49,277,806
Commercial 12,639,539 12,639,539 14 12,639,539
Industrial 0 0 0 0
Mineral Lease 0 0 0 0
Agricultural 0 0 0 0
Exemption Total 15,619,840 151
Market Exempt Counts Appraised
Prorated Absolute 0 0 0 0
Multi-Prorated Absolute 0 0 0 0
Current Taxable Counts Appraised
Value Loss-25.25(d) 0 0 0
Average Market Average Appraised Counts Average Taxable
Averages for Value Single Family 374,467 361,698 158 342,845
7/21/2019 1:24:50 AM Page 169 of 401
M Z
0 a
0
i1, O N co co .-1 co M .--1 O .-1 1- O O O O n [I- O O O O O M )-1 O O O O O O O
CO 71-
CL N _
7
'1 i 0
O V
N
•
..--1
N
O .-i O Lll M -O VD o O o O O 0 0 0 .--1 d- O O O 0 O tb O O O O O O O O
N Vr rn V} o 1 V+ 01 o -ER o o V+ -EA- -. V+ 01 V+ V+ Err V+ V+ o Nen V+ ER- V+ ER V+ VI- V+ V+
N C C .-: C o C C C 121.
-+ 0 01 tT V+ .-. V C Ln .--1
Ln Ln N V} Vi VD - N
V} 01 N ER V+ V+
V+ 1R
O O O O O O O O O O O O O O O O O O O O O O .-1 O O O O O O O O
O O O O O O O O O O O O O O O O O O O O O 0 CO o 0 O O O O O O
V} V+ lir V+ Vr V} V+ VR V+ Vr V} V+ V} V+ V} V+ !R V+ VR V+ -ER V+ Ln V} V+ V+ Vr 1R ER- V+ (A-
,a-
•a---
Cr,
+V'•7D,
49-
0 O O O O O O O O O O O O O O O O O O O O O O O O O O O O O O
O O O O O O O O O O O O O O O O O O O O O O O O O O O O O O O
V+ V+ V} V+ V+ V+ -ER V+ V+ V+ ER V+ V+ Vr -VI- Vr V+ V} V+ V+ -ER Vr V+ .. ER- ., V+ V} ER V+ ER-
''''
O N O W .-i co M —I co .-1 1- O co co co N V co co O O O N .-i O O O 0 O O O
M V
t M
/fl. J J
W O O - O Ln M O l0 O O' O 0 0 0 O O .-+ V O O O O O O O 0 O O O O O O
WCe V+ CO V} O M V+ Q1 O V+ O O V+ V+ V+ V+ .ti 01 V+ V+ V} V+ V+ Ln N V+ V+ V} V+ V+ V+ Vr
LL V' N Ln Ln O O O N CO V}
I N:-. .5 C .--i Ln O 0 Oi L.6 C
Ln Ln al ER
ER ER
E 00 o
X04-0
ZIll•
— O
W N C o
E o
Oo d O J
Z v
F: - Ln U o > 11) >
d a) CO C .1.-,
0 -O u N a)
o c 1D C -0 a) 0 a)
L a ai oo 10 c a`) vi 0 c o
o D _^ v > v v oC. u a) o m
n ra c a`) 0 C? O u a a, _^ N n "
�; 0 t^ a) > a a -6 L > 0 a v O
:` ro a) C7 O v a) 0 0.)
v v Ln
Y+,'. > > C C C f0 fa fQ 0 a) y E (n
CO o_ O O O -0 -0 "O rp a i
O o2S LT o 0 0 - a, Q d o. a, rao a6 a) v - 0 .a-. it
O
a) a) v c o rn rn rn rn > c O O O z : F a) a) 0 0 Y o 7
_@ u 0 = O O O O O O 0 0 Q/ a) a) 01 d O o vi N tm >
O 7
_ u _01 0 - - M C N - O 0 0 0 I- 'VI _ a) d 7 7 7 7
rV Ill a S r0 -0 yr J -J J N In Ln 7 rp 7 a -0 O O O O
0 Z d Ce > > > > > O r6 a -o -o a a 0 c rB o c to (n In In 'a
a) aQ) aa, ) a, C 'O "O "O -0 'O 17 ~ C ate+ a � ac+ +O+ +C)) O > C 01 01 01 Ql m
1 E 7 7 7 7 7 a) a) a) a) a) a) a u vs VI VI N vs v) C O a) f0 0 a2S C C w
io 19 0 - - Lo _CI La Lo c E E E E E E a au 0E -2m c
0 '" t" t^ '^ " 0 O u 0 0 0 0 0 0 2 '" 0 o 0 0 0 0 0 2
a a a a a 0 0 0 0 0 0 0 u S I I I I I I S S z z a C N C Ln to 1-
M
d
N
O
o to
,j-
d
O)
N
CV
O O 00
N 4,6- v 01
N
U,
O O rl
O
U
0 o co
rv *Fr +A-
CU
0i
a �
E
U
M-
O O Q
C
O
U
0 o p
s v 4/}
O ,
,
m )
O O tt
0
Ca
yT� N
Oa
CD 0
V O OQ
4 v
co
of
O J
047. tn
CC3 u;
E O
i O Z ^
W
OtTo
4.0 rl H o
C N v o Ja
z Y y
W
>'W cn C
v
c E
E ti
LU N N
> ro
>
N
CD m
w )
N
C C
m
C41
\ \
\2c o
(0 °
0_ iNi
e
\
7-1
N4A- e J i
0o
F. ' \
c, o c o
\ -C
E
0
a J 0
\
° o
\:1,,
CL
0. k
o CD c o /
\\ \ II\ 0 . . . w J CI\ ks /� r a« 7 «
c o o 2 $ 2 % N � ~ / ®11
4. (N m m ( w g ( f f
CO �\ o + e
o 2 . . $ / / / 0 p CL 3
.
\ : 2 2 2 � I a)
* ^ JJ ^: $ cc
i ` co -cc
� _
\/ 2 _ _% %
\
� 2 . § ft
.
0.
. b ..»
/�
O Z LIU _
—
. \ \
! a#
al 0 2 ow
$ CL Ta
•Imt 411. Z. \ ƒ
C CNI Tr cn Q 2
W o ) / 2 / /
ƒ) \ § <E
E
k \ } > \ /
/\ \ / * cna
CLI&/ ) )< 2n
- * 0- 2 \ / = / /
| <
in @ E e k i u \ /
I _ \ /
2 \ E a) e 2 / $ \ % /
( ± < _ co E a ) / # �t
I \ 7 e / @ g f CL ° — / \
2 ) / $ 2 3 2 3 / 0
* 5
N co co co O co CD O O O M M O co co co O O O co O co
to 429 Vf !A 49- fA iA iA -EA- M M kA fPr +A -EA- to V} !A to iA t,
4-- d O
ON of
N N
, Ai um
N -
Q1•
Cl- Ln
Cn
o tea..
N _
..
co
N 41- o4A- ON 4A- *A 409- .)
N 0
,6
d
G
01
Q
1
O O C O O O O O O O O O O O O O 0 OO O O
IV O O O O O O O O O O O O O O O O O O O O O
AO O O O O O O 00 O O O O O O O O O O O O
d O O O O O O O O O O O O O O6 O O O O O O
u.
U
Q
co
Q
01 �--� O V' 7 N N LT, 1p M 2 ,`' R :11 ,91-2 ,-
O O N O Lfl r� l0 n M u1
t0 �--� O N N LT, INA to Lh O O N n .--i M O V' W W
N E.0 CO UI Ll N N co 01 01 01 LD 0 7 ' L0 l0 N N Lfl co
_.
M O N 00 O O O O N 7 O O 4u-i9 N M 01 UI R 0
M up co co 00 -.--i .--4 M M N N n n VT -IA- N M 111 M 01 N
M .-, LIl M M .--I V' M M !A V} iA W .--i W 01 49-
4A- 1- CO CO 49- .FA- -EA- 4A- M M .-i n 00
U1 111 .. .--- l0 l0 VT b4 -A
1A iA 19- KT AA !A
01 E.0 N W N N I/1 U1 In UI O O NN N N-- MO O [r O SO N M
N M U1 Ln U1 M M 01 01 01 01 t0 lD 10 LO 10 M N U1 01
.
M O N Ni' O O N V' N N ul N Mi. .-+ 7 r\ .-1 1
M -4 a) CO W 00 00 ..-I .-I M M N N N N -49- to M Ll
N l M 0 0
1 01
M '7 M M .-I Cr Cr M M !A +Pr AA- iR .--i 00 01 N 69
!A n n CO CO V+ tPr V} +A M M .-i 0VT
0
L(1 Ul .--- .-i lD l0 C !Pr 429-
+A-
iA +f} +A AA- 19- to
J
J
01 N .--- Cr N N O LO M M O O N O Ul N l0 N M u1 0
VD N 01 N N n UUl O O Ul Ul IN N .--i M M
O V' O VD N
0 N CO O u1 Lf1 M M 01 01 co Ol l0 VD It l0 l0 l0 M N L!1 01 ec
3 r1 ul Oi .-; .--i N N O O co' O ui N M ti 7 r\ —7 ul
M l0 01 Co op — .--- M M N N N N iA 1A N M u1 M 01 Ol
P1 .--- It M M .--- .--- 7 It M M 19- +A iA V} ^+ CO Cr, .--- J
Vi- 01 CO CO V+ -cm- to !Pr M M .-i N 00 -EA-
CT,
y V1 In .--i .--- l0 O iA 49- -49-
el
Ad 1A 4A- {A +A W 49- n
L
L
R O
0
C12
-, W 01 N N 01 Cl M M M M N N .--i •-1 N Cr N M O N v
.moi Ln .'"i .-1 .--, .--,
JpINS
t U 0 0.
Q z
V = or 0
Y no
yra
Yms
0 no
a)vvvvvvF I— v UOO E— 11 1_
CC, a) a
as
C.
W Q v v v v '� 'E Q v o v E v y W
�y O V Io V V O U V v U Iv V (O V , cu V
Ce Z a1 E a3i E E o o E E Q
'Q U K U U vU
U C O
O > -a c a)
0 ° ro c t - - - o +�•+ N
J co — a) !n V/ VI d Q1 N
O a) _ w a a) v o fa 0
Nr d' a o c U a a o a) H V
N IQ ro
U C _ n n n O
> _ E E E t'
4-1 O io _> n v v v 0
= _ _ 2 E x o C. yr
W Z. T >- Q 2 U .P '-1 N o C C C D QC1 C71 (A
ED c U
(3 > X L v
L id o f a, U E u .�' - L L 0 co H H is h u
O C L� L� E 70
v o t aC. C. C. o . 0
O W
CU
m E u w '4 1-u -0 1- 1- n a) v a.) H a.
UU a.
in in > �C ca io -' Z'' Z'' o o = E
E
To T co J 0 O _ _ n d d i O
J D ) D D N To ti U
cC1 N p a) U E X X X X o- o J
of = u ch .03
> E > > > > 0 CU`i 0 CUro
`s
\PI m I 1 U ro v v It - o .- o
U < < co U U LL rl rI ,'l r". J U J V J
N O O O Mo M
VF +A- +Pr MH} M
O a L0 l0
Tr1-
N1
3 N
NN 0 73. _U _
CL L( 3 >
rn
CU
.-IZ
0
N
,10 0 0 0 o O
N •, +sr v� +A- +A- *A- +tr
N d
a-
a)v
illG
CA
Q
O O O O O O O
O O O O O O O
01 0 O O O O O O
^3 O O O O O O O
cu
L
v
Q
us
Q
0-, N .--, N Qi N
3A° rn o v w rn
f0 N Otri
M N O oVD
c
> Vi .--i M t\ 01 cr,
IA-
01 N IN
M U} TY
+Pr +Pr
K
R
I-
CO N. Tr
3 V M 1/40 N L.n
3 cQ; Lfl CO -- O O
. '� .FA- H} +Pr O CO CA
-
0) 7 +R <Y
it ."+ ,_,
VT +A-
iua
a
Q
Ln O CO IN t0 J
W " 1- M CO O NN Ln O 0
3 01 Lfl OJ Q; O 06
> 4A- tn-
O ~ry o0 _
Y 41- +A-
1..
0
Z 0
0
M (A
iii .e O N N O -,-- O N
J Q
a) n ~; N N 3 R
� V c )▪ 0.Z
V = # Q o
cn
m m m m m a
▪ 0
At bb.
w a W 01
rt 0 0 �c a, a a o aai
G7 ZCe E u o 0. Q
.a r� U c C
I..I =
•
1.4O
Nu � > C
1N !t U V .01
11.
-+ O
4 � J 0 U
C 0. U)
W
_ L
L ' •y O
V W 4) H OL.
E
E
0
U
ali
ii
U
TA!"' Entities Residential Graph Report 7/21/2019
Tar2nr Appraisal District 2019 TOWN OF TROPHY CLUB 11:22:17 AM
Total Parcel Counts: 158 Average 374,467 Average 342,845
Markat• NTV'
Total Count
600,000 - Over 3
590,000 - 599,999- 1
570,000 - 579,999-M 2
550,000 - 559,999 1
540,000 - 549,999M 2
520,000 - 529,999-, 1
510,000 - 519,999-M 2
500,000 - 509,999-1M 3
490,000 -499,999 4
480,000 -489,999-MEM 7
470,000 -479,999 4
460,000 -469,9991M 3
450,000 -459,9991MM 5
440,000 -449,999-M 2
430,000 -439,999-1M 3
420,000 -429,999. 1
410,000 -419,999. 1
°' 400,000 -409,999 7
390,000 - 399,999-' 2
To 380,000 - 389,999 6
370,000 - 379,999 8
0 360,000 - 369,999 5
a
350,000 - 359,999 15
340,000 - 349,999 10
330,000 - 339,999 15
320,000 - 329,999
310,000 - 319,999 10
300,000 - 309,999 4
290,000 - 299,999-1MM 4
280,000 -289,999 3
270,000 -279,999 3
250,000 - 259,999. 1
220,000 - 229,999A 1
210,000 - 219,999M 2
190,000 - 199,999 An 2
110,000 - 119,999 11 1
80,000 - 89,999-1 1
70,000 - 79,999 1
30,000 - 39,999-1 1
I I I I
0 5 10 15 20
Parcel Counts - Single Family Residence Only
EXHIBIT "B"
2019 TAX ROLL FOR THE TOWN OF TROPHY CLUB, TEXAS
Based on the 2019 certified roll dated July 18, 2019 from the Denton Central Appraisal
District, and the certified roll dated July 22, 2019 from the Tarrant Appraisal District, the
following applies:
The current 2019 tax rate of $0.446442/$100 assessed value approved by the Town
Council, which has been imposed on each property included on the certified appraisal
roll for the Town for 2019, totals $9,254,328 levy.
The combined appraisal roll of $9,254,328 levy, upon approval by the Town Council,
shall constitute the 2019 tax roll for the Town of Trophy Club.
*************************************