RES 2016-23 TOWN OF TROPHY CLUB, TEXAS
RESOLUTION NO. 2016-23
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 year 2016, 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 2016 tax year.
Section 2. That Exhibit "B" specifying the net taxable appraised value, the
current 2016 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 27th day of September 2016.
C. Nick Sanders, Mayor
Town of Trophy CI b, Texas
ATTEST: AP ROVED ` T O' :
Holy Fimbi-et, T,aw�}secretary D odd, .' n Attorney
Town of Trg dull Qi s Town of Trophy Club, Texas
! y�
[SEAL] (C?: C)
'4 .?y 1 \:�0,
EXHIBIT "A"
CERTIFIED TAX ROLLS FOR DENTON COUNTY AND TARRANT COUNTY
DENTON County 2016 CERTIFIED TOTALS As of Certification
C28-TROPHY CLUB TOWN OF
Property Count:4,674 ARB Approved Totals 7/22/2016 5:05:33PM
Land Value
Homesite: 313,318,758
Non Homesite: 76,453,828
Ag Market: 472,835
Timber Market: 0 Total Land (+) 390,245,421
I Improvement Value
Homesite: 1,257,882,526
Non Homesite: 42,332,764 Total Improvements (+) 1,300,215,290
Non Real Count Value
Personal Property: 210 22,895,675
Mineral Property: 0 0
Autos: 0 0 Total Non Real (+) 22,895,675
Market Value = 1,713,356,386
Ag Non Exempt Exempt
Total Productivity Market: 472,835 0
Ag Use: 777 0 Productivity Loss (-) 472,058
Timber Use: 0 0 Appraised Value = 1,712,884,328
Productivity Loss: 472,058 0
Homestead Cap (-) 17,584,578
Assessed Value = 1,695,299,750
Total Exemptions Amount (-) 68,012,546
(Breakdown on Next Page)
Net Taxable = 1,627,287,204
Freeze Assessed Taxable Actual Tax Ceiling Count
DP 5,734,221 5,734,221 22,757.79 22,757.79 15
OV65 249,140,981 220,539,161 811,343.97 816,742.17 731
Total 254,875,202 226,273,382 834,101.76 839,499.96 746 Freeze Taxable (-) 226,273,382
Tax Rate 0.484000
Transfer Assessed Taxable Post%Taxable Adjustment Count,
OV65 675,000 640,000 640,000 0 1
Total 675,000 640,000 640,000 0 1 Transfer Adjustment (-) 0
Freeze Adjusted Taxable = 1,401,013,822
APPROXIMATE LEVY=(FREEZE ADJUSTED TAXABLE*(TAX RATE/100))+ACTUAL TAX
7,615,008.66=1,401,013,822*(0.484000/100)+834,101.76
Tax Increment Finance Value: 0
Tax Increment Finance Levy: 0.00
C28/652983 Page 347 of 1877 True Automation,Inc.
DENTON County 2016 CERTIFIED TOTALS As of Certification
C28-TROPHY CLUB TOWN OF
Property Count:4,674 ARB Approved Totals 7/22/2016 5:07:32PM
Exemption Breakdown
Exemption Count Local State Total
DP 16 0 0 0
DV1 28 0 210,000 210,000
DV2 14 0 136,500 136,500
DV3 23 0 236,000 236,000
DV4 36 0 288,000 288,000
DV4S 4 0 12,000 12,000
• DVHS 15 0 5,221,849 5,221,849
DVHSS 3 0 858,064 858,064
EX-XU 1 0 419,257 419,257
EX-XV 46 0 33,253,260 33,253,260
EX366 27 0 7,527 7,527
OV65 759 25,996,089 0 25,996,089
OV65S 41 1,365,000 0 1,365,000
PC 1 9,000 0 9,000
Totals 27,370,089 40,642,457 68,012,546
C28/652983 Page 348 of 1877 True Automation,Inc.
DENTON County 2016 CERTIFIED TOTALS As of Certification
C28-TROPHY CLUB TOWN OF
Property Count: 103 Under ARB Review Totals 7/22/2016 5:05:33PM
Land Value
Homesite: 4,810,314
Non Homesite: 1,084,414
Ag Market: 0
Timber Market: 0 Total Land (-9( ) 5,894,728
Improvement Value
Homesite: 18,464,247
Non Homesite: 2,535,960 Total Improvements (+) 21,000,207
I Non Real Count Value I
Personal Property: 2 63,080
Mineral Property: 0 0
Autos: 0 0 Total Non Real (+) 63,080
Market Value = 26,958,015
I Ag Non Exempt Exempt I
Total Productivity Market: 0 0
Ag Use: 0 0 Productivity Loss (-) 0
Timber Use: 0 0 Appraised Value = 26,958,015
Productivity Loss: 0 0
Homestead Cap (-) 0
Assessed Value = 26,958,015
Total Exemptions Amount (-) 280,005
(Breakdown on Next Page)
Net Taxable = 26,678,010
Freeze Assessed Taxable Actual Tax Ceiling Count
OV65 1,250,861 1,075,861 5,045.84 8,444.84 5
Total 1,250,861 1,075,861 5,045.84 8,444.84 5 Freeze Taxable (-) 1,075,861
Tax Rate 0.484000
Freeze Adjusted Taxable = 25,602,149
APPROXIMATE LEVY=(FREEZE ADJUSTED TAXABLE*(TAX RATE/100))+ACTUAL TAX
128,960.24=25,602,149*(0.484000/100)+5,045.84
Tax Increment Finance Value: 0
Tax Increment Finance Levy: 0.00
C28/652983 Page 349 of 1877 True Automation,Inc.
DENTON County 2016 CERTIFIED TOTALS As of Certification
C28-TROPHY CLUB TOWN OF
Property Count: 103 Under ARB Review Totals 7/22/2016 5:07:32PM
Exemption Breakdown
Exemption Count Local State Total
EX366 1 0 5 5
OV65 6 210,000 0 210,000
OV65S 2 70,000 0 70,000
Totals 280,000 5 280,005
C28/652983 Page 350 of 1877 True Automation,Inc.
DENTON County 2016 CERTIFIED TOTALS As of Certification
C28-TROPHY CLUB TOWN OF
Property Count:4,777 Grand Totals 7/22/2016 5:05:33PM
Land Value
Homesite: 318,129,072
Non Homesite: 77,538,242
Ag Market: 472,835
Timber Market: 0 Total Land (+) 396,140,149
Improvement Value
Homesite: 1,276,346,773
Non Homesite: 44,868,724 Total Improvements (+) 1,321,215,497
Non Real Count Value
Personal Property: 212 22,958,755
Mineral Property: 0 0
Autos: 0 0 Total Non Real (+) 22,958,755
Market Value = 1,740,314,401
Ag Non Exempt Exempt
Total Productivity Market: 472,835 0
Ag Use: 777 0 Productivity Loss (-) 472,058
Timber Use: 0 0 Appraised Value = 1,739,842,343
Productivity Loss: 472,058 0
Homestead Cap (-) 17,584,578
Assessed Value = 1,722,257,765
Total Exemptions Amount (-) 68,292,551
(Breakdown on Next Page)
Net Taxable = 1,653,965,214
Freeze Assessed Taxable Actual Tax Ceiling Count
DP 5,734,221 5,734,221 22,757.79 22,757.79 15
OV65 250,391,842 221,615,022 816,389.81 825,187.01 736
Total 256,126,063 227,349,243 839,147.60 847,944.80 751 Freeze Taxable (-) 227,349,243
Tax Rate 0.484000
Transfer Assessed Taxable Post%Taxable Adjustment Count
OV65 675,000 640,000 640,000 0 1
Total 675,000 640,000 640,000 0 1 Transfer Adjustment (-) 0
Freeze Adjusted Taxable = 1,426,615,971
APPROXIMATE LEVY=(FREEZE ADJUSTED TAXABLE*(TAX RATE/100))+ACTUAL TAX
7,743,968.90=1,426,615,971 *(0.484000/100)+839,147.60
Tax Increment Finance Value: 0
Tax Increment Finance Levy: 0.00
C28/652983 Page 351 of 1877 True Automation,Inc.
DENTON County 2016 CERTIFIED TOTALS As of Certification
C28-TROPHY CLUB TOWN OF
Property Count:4,777 Grand Totals 7/22/2016 5:07:32PM
Exemption Breakdown
Exemption Count Local State Total
DP 16 0 0 0
DV1 28 0 210,000 210,000
DV2 14 0 136,500 136,500
DV3 23 0 236,000 236,000
DV4 36 0 288,000 288,000
DV4S 4 0 12,000 12,000
DVHS 15 0 5,221,849 5,221,849
DVHSS 3 0 858,064 858,064
EX-XU 1 0 419,257 419,257
EX-XV 46 0 33,253,260 33,253,260
EX366 28 0 7,532 7,532
OV65 765 26,206,089 0 26,206,089
OV65S 43 1,435,000 0 1,435,000
PC 1 9,000 0 9,000
Totals 27,650,089 40,642,462 68,292,551
C28/652983 Page 352 of 1877 True Automation,Inc.
DENTON County 2016 CERTIFIED TOTALS As of Certification
C28-TROPHY CLUB TOWN OF
Property Count:4,674 ARB Approved Totals 7/22/2016 5:07:32PM
State Category Breakdown
State Code Description Count Acres New Value Market Market Value
A SINGLE FAMILY RESIDENCE 4,038 $51,313,885 $1,567,980,810
B MULTIFAMILY RESIDENCE 3 $0 $4,001,053
C1 VACANT LOTS AND LAND TRACTS 275 $0 $18,958,301
D1 QUALIFIED AG LAND 2 7.3930 $0 $472,835
D2 NON-QUALIFIED LAND 1 $0 $5,160
E FARM OR RANCH IMPROVEMENT 16 50.4072 $0 $2,578,563
F1 COMMERCIAL REAL PROPERTY 31 $1,183,540 $49,097,122
J2 GAS DISTRIBUTION SYSTEM 1 $0 $1,166,980
J3 ELECTRIC COMPANY(INCLUDING CO-OP 2 $0 $6,729,710
J4 TELEPHONE COMPANY(INCLUDING CO- 9 $0 $1,100,870
J7 CABLE TELEVISION COMPANY 10 $0 $265,500
J8 OTHER TYPE OF UTILITY 1 $0 $4,120
L1 COMMERCIAL PERSONAL PROPERTY 160 $5,100 $13,620,968
O RESIDENTIAL INVENTORY 106 $2,073,521 $13,694,350
X TOTALLY EXEMPT PROPERTY 74 $0 $33,680,044
Totals 57.8002 $54,576,046 $1,713,356,386
C28/652983 Page 353 of 1877 True Automation,Inc.
DENTON County 2016 CERTIFIED TOTALS As of Certification
C28-TROPHY CLUB TOWN OF
Property Count: 103 Under ARB Review Totals 7/22/2016 5:07:32PM
State Category Breakdown
State Code Description Count Acres New Value Market Market Value I
A SINGLE FAMILY RESIDENCE 91 $1,120,118 $22,090,676
C1 VACANT LOTS AND LAND TRACTS 1 $0 $0
E FARM OR RANCH IMPROVEMENT 1 0.0110 $0 $719
F1 COMMERCIAL REAL PROPERTY 2 $0 $3,619,655
L1 COMMERCIAL PERSONAL PROPERTY 1 $0 $63,075
0 RESIDENTIAL INVENTORY 6 $724,993 $1,183,885
X TOTALLY EXEMPT PROPERTY 1 $0 $5
Totals 0.0110 $1,845,111 $26,958,015
C28/652983 Page 354 of 1877 True Automation,Inc.
DENTON County 2016 CERTIFIED TOTALS As of Certification
C28-TROPHY CLUB TOWN OF
Property Count:4,777 Grand Totals 7/22/2016 5:07:32PM
State Category Breakdown
State Code Description Count Acres New Value Market Market Value
A SINGLE FAMILY RESIDENCE 4,129 $52,434,003 $1,590,071,486
B MULTIFAMILY RESIDENCE 3 $0 $4,001,053
Cl VACANT LOTS AND LAND TRACTS 276 $0 $18,958,301
D1 QUALIFIED AG LAND 2 7.3930 $0 $472,835
D2 NON-QUALIFIED LAND 1 $0 $5,160
E FARM OR RANCH IMPROVEMENT 17 50.4182 $0 $2,579,282
F1 COMMERCIAL REAL PROPERTY 33 $1,183,540 $52,716,777
J2 GAS DISTRIBUTION SYSTEM 1 $0 $1,166,980
J3 ELECTRIC COMPANY(INCLUDING CO-OP 2 $0 $6,729,710
J4 TELEPHONE COMPANY(INCLUDING CO- 9 $0 $1,100,870
J7 CABLE TELEVISION COMPANY 10 $0 $265,500
J8 OTHER TYPE OF UTILITY 1 $0 $4,120
L1 COMMERCIAL PERSONAL PROPERTY 161 $5,100 $13,684,043
O RESIDENTIAL INVENTORY 112 $2,798,514 $14,878,235
X TOTALLY EXEMPT PROPERTY 75 $0 $33,680,049
Totals 57.8112 $56,421,157 $1,740,314,401
C28/652983 Page 355 of 1877 True Automation,Inc.
DENTON County 2016 CERTIFIED TOTALS As of Certification
C28-TROPHY CLUB TOWN OF
Property Count:4,674 ARB Approved Totals 7/22/2016 5:07:32PM
CAD State Category Breakdown
State Code Description Count Acres New Value Market Market Value
A017 BUILDER HOME PLANS-REFERENCE ON 54 $0 $0
Al REAL,RESIDENTIAL,SINGLE-FAMILY 3,988 $51,313,885 $1,567,980,810
B1 REAL,RESIDENTIAL,APARTMENTS 3 $0 $4,001,053
Cl REAL,VACANT PLATTED RESIDENTIAL L 263 $0 $15,122,499
C2 COMMERCIAL VACANT LOT 12 $0 $3,835,802
D1 QUALIFIED AG LAND 2 7.3930 $0 $472,835
D2 FARM AND RANCH IMPSS ON QUALIFIED 0 1 $0 $5,160
El LAND AND IMPROVMENTS (NON AG QUA 2 $0 $208,777
E4 VACANT NON QUALIFIED NON HOMESITE 14 $0 $2,369,786
F010 COMMERCIAL BUILDER PLANS-REFER 1 $0 $0
Fl REAL COMMERCIAL 25 $568,124 $38,998,698
F4 REAL-COMMERCIAL OFFICE CONDO'S 6 $615,416 $10,098,424
J2 REAL&TANGIBLE PERSONAL,UTILITIES, 1 $0 $1,166,980
J3 REAL&TANGIBLE PERSONAL,UTILITIES, 2 $0 $6,729,710
J4 REAL&TANGIBLE PERSONAL,UTILITIES, 9 $0 $1,100,870
J7 REAL&TANGIBLE PERSONAL,UTILITIES, 10 $0 $265,500
J8 REAL&TANGIBLE PERSONAL,UTILITIES, 1 $0 $4,120
Ll BPP TANGIBLE COMERCIAL PROPERTY 78 $5,100 $9,174,369
L3 BPP TANGIBLE COMMERCIAL LEASED E 81 $0 $4,424,999
L5 AIRCRAFT 1 $0 $21,600
OA1 INVENTORY,RESIDENTIAL SINGLE FAMI 12 $2,073,521 $5,627,099
OC1 INVENTORY,VACANT PLATTED LOTS/TR 94 $0 $8,067,251
X 74 $0 $33,680,044
Totals 7.3930 $54,576,046 $1,713,356,386
C28/652983 Page 356 of 1877 True Automation,Inc.
DENTON County 2016 CERTIFIED TOTALS As of Certification
C28-TROPHY CLUB TOWN OF
Property Count: 103 Under ARB Review Totals 7/22/2016 5:07:32PM
CAD State Category Breakdown
State Code Description Count Acres New Value Market Market Value
Al REAL,RESIDENTIAL,SINGLE-FAMILY 91 $1,120,118 $22,090,676
Cl REAL,VACANT PLATTED RESIDENTIAL L 1 $0 $0
E4 VACANT NON QUALIFIED NON HOMESITE 1 $0 $719
Fl REAL COMMERCIAL 2 $0 $3,619,655
Ll BPP TANGIBLE COMERCIAL PROPERTY 1 $0 $63,075
OA1 INVENTORY,RESIDENTIAL SINGLE FAMI 6 $724,993 $1,183,885
X 1 $0 $5
Totals 0.0000 $1,845,111 $26,958,015
C28/652983 Page 357 of 1877 True Automation,Inc.
DENTON County 2016 CERTIFIED TOTALS As of Certification
C28-TROPHY CLUB TOWN OF
Property Count:4,777 Grand Totals 7/22/2016 5:07:32PM
CAD State Category Breakdown
State Code Description Count Acres New Value Market Market Value
A017 BUILDER HOME PLANS-REFERENCE ON 54 $0 $0
Al REAL,RESIDENTIAL,SINGLE-FAMILY 4,079 $52,434,003 $1,590,071,486
B1 REAL,RESIDENTIAL,APARTMENTS 3 $0 $4,001,053
Cl REAL,VACANT PLATTED RESIDENTIAL L 264 $0 $15,122,499
C2 COMMERCIAL VACANT LOT 12 $0 $3,835,802
D1 QUALIFIED AG LAND 2 7.3930 $0 $472,835
D2 FARM AND RANCH IMPSS ON QUALIFIED 0 1 $0 $5,160
El LAND AND IMPROVMENTS (NON AG QUA 2 $0 $208,777
E4 VACANT NON QUALIFIED NON HOMESITE 15 $0 $2,370,505
F010 COMMERCIAL BUILDER PLANS-REFER 1 $0 $0
Fl REAL COMMERCIAL 27 $568,124 $42,618,353
F4 REAL-COMMERCIAL OFFICE CONDO'S 6 $615,416 $10,098,424
J2 REAL&TANGIBLE PERSONAL,UTILITIES, 1 $0 $1,166,980
J3 REAL&TANGIBLE PERSONAL,UTILITIES, 2 $0 $6,729,710
J4 REAL&TANGIBLE PERSONAL,UTILITIES, 9 $0 $1,100,870
J7 REAL&TANGIBLE PERSONAL,UTILITIES, 10 $0 $265,500
J8 REAL&TANGIBLE PERSONAL,UTILITIES, 1 $0 $4,120
L1 BPP TANGIBLE COMERCIAL PROPERTY 79 $5,100 $9,237,444
L3 BPP TANGIBLE COMMERCIAL LEASED E 81 $0 $4,424,999
L5 AIRCRAFT 1 $0 $21,600
OA1 INVENTORY,RESIDENTIAL SINGLE FAMI 18 $2,798,514 $6,810,984
OC1 INVENTORY,VACANT PLATTED LOTS/TR 94 $0 $8,067,251
X 75 $0 $33,680,049
Totals 7.3930 $56,421,157 $1,740,314,401
C28/652983 Page 358 of 1877 True Automation,Inc.
DENTON County 2016 CERTIFIED TOTALS As of Certification
C28-TROPHY CLUB TOWN OF
Property Count:4,777 Effective Rate Assumption 7/22/2016 5:07:32PM
New Value
TOTAL NEW VALUE MARKET: $56,421,157
TOTAL NEW VALUE TAXABLE: $56,048,388
New Exemptions
IExemption Description Count
EX366 HB366 Exempt 7 2015 Market Value $16,000
ABSOLUTE EXEMPTIONS VALUE LOSS $16,000
Exemption Description Count Exemption Amount I
DP Disability 1 $0
DV1 Disabled Veterans 10%-29% 3 $22,000
DV2 Disabled Veterans 30%-49% 1 $7,500
DV3 Disabled Veterans 50%-69% 6 $60,000
DV4 Disabled Veterans 70%-100% 4 $24,000
DV4S Disabled Veterans Surviving Spouse 70%-100 1 $12,000
OV65 Over 65 67 $2,310,000
PARTIAL EXEMPTIONS VALUE LOSS 83 $2,435,500
NEW EXEMPTIONS VALUE LOSS $2,451,500
Increased Exemptions
Exemption Description Count Increased Exemption_Amount
INCREASED EXEMPTIONS VALUE LOSS
TOTAL EXEMPTIONS VALUE LOSS $2,451,500
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
3,351 $395,778 $5,248 $390,530
Category A Only
ICount of HS Residences Average Market Average HS Exemption Average Taxable
3,350 $395,854 $5,249 $390,605
C28/652983 Page 359 of 1877 True Automation,Inc.
DENTON County 2016 CERTIFIED TOTALS As of Certification
C28 -TROPHY CLUB TOWN OF
Lower Value Used
Count of Protested Properties Total Market Value Total Value Used
103 $26,958,015.00 $25,720,789
C28/652983 Page 360 of 1877 True Automation,Inc.
Mirdr-
Tarrant Appraisal District
Jeff Law, Chief Appraiser
TOWN OF TROPHY CLUB 044
Appraisal Roll Information Valuation Summary as of July 25, 2016
2016 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) > $ 124,212,120
Number of Accounts: 224
Absolute Exemptions $ 3,200,563
Cases before ARB—Appraised Value $ 34,792,656
Incompletes $ 256,300
Partial Exemptions $ 1,808,360
In Process $
NET TAXABLE VALUE > $ 84,154,241
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 > $ 108,740,900
Including suggested values to be used for pending ARB accounts (see page two), Incompletes (see page
three) and In Process accounts (see page four).
Jeff aw,,yief Appraiser
Tarrant Appraisal District
2500 Handley Ederville Road - Fort Worth, Texas 76118 - 817.284.0024
1
Tarrant Appraisal District
Jeff Law, Chief Appraiser
TOWN OF TROPHY CLUB 044
Appraisal Roll Information Valuation Summary as of July 25, 2016
2016 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 certified by the Chief
Appraiser and represented on page 1 of this report.
$ 34,792,656
Total appraised value of properties under protest.
$ 34,757,656
Net taxable value of properties under protest.
$ 24,330,359
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
Tarrant Appraisal District
Jeff Law, Chief Appraiser
TOWN OF TROPHY CLUB 044
Appraisal Roll Information Valuation Summary as of July 25, 2016
2016 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 certified
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.
$ 256,300
Total appraised value of incomplete properties
$ 256,300
Estimated net taxable value of incomplete 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 25, 2016
2016 In Process Property Information
The values below are from In Process properties and are not included in the totals certified 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
Tarrant Appraisal District
���M;� TOWN OF TROPHY CLUB 044
Totals for Roll Instance July Certification -7-22
2016
Value Detail Market Appraised Counts Taxable
Real Estate Residential 49,846,798 45,771,358 168 43,928,018
Real Estate Commercial 71,176,096 71,176,096 29 68,392,964
Real Estate Industrial 0 0 0 0
Personal Property Commercial 7,264,666 7,264,666 27 6,847,215
Personal Property Industrial 0 0 0 0
Mineral Lease Properties 0 0 0 0
Agricultural Properties 0 0 0 0
Total Value 128,287,560 124,212,120 224 119,168,197
Pending Detail Market Appraised Counts Taxable
Cases Before ARB 34,999,316 34,792,656 12 34,757,656
Incomplete Accounts 256,300 256,300 17 256,300
In Process Accounts 0 0 0 0
Certified Value 93,031,944 89,163,164 195 84,154,241
7/22/2016 3:09:15 PM Page 166 of 353
Exemption Detail Market Exempt Counts Appraised
Absolute Public 1,355,372 1,355,372 4 1,355,372
Absolute Charitable 417,431 417,431 2 417,431
Absolute Miscellaneous 0 0 0 0
Absolute Religious& Private Schools 1,427,760 1,427,760 1 1,427,760
Indigent Housing 0 0 0 0
Nominal Value 20 20 1 20
Disabled Vet 10-29% 254,557 5,000 1 230,120
Disabled Vet 30-49% 0 0 0 0
Disabled Vet 50-69% 432,706 10,000 1 375,870
Disabled Vet 70-99% 804,898 36,000 3 712,690
Disabled Vet 100% 804,898 615,190 3 712,690
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 0 0 0 0
Homestead Local Option-Over 65 9,929,194 1,142,150 36 8,737,502
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
Total Exemptions 5,008,923 52
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
7/22/2016 3:09:15 PM Page 167 of 353
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% 254,557 5,000 1 230,120
Disabled Vet 30-49% 0 0 0 0
Disabled Vet 50-69% 0 0 0 0
Disabled Vet 70-99% 459,586 12,000 1 403,590
Disabled Vet 100% 459,586 391,590 1 403,590
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 0 0 0 0
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
Total New Exemptions 408,590 3
New Construction Market New Value Counts Taxable
All Real Estate 8,332,352 7,053,408 3 8,332,352
New business in new improvement 0 0 0 0
Total New Construction 8,332,352 7,053,408 3 8,332,352
New Construction in Residential 266,931 52,524 1 266,931
New Construction in Commercial 8,065,421 7,000,884 2 8,065,421
Market Appraised Counts Taxable
Annexation 0 0 0 0
Deannexation 0 0 0 0
7/22/2016 3:09:15 PM Page 168 of 353
Tax Ceiling Market Taxable Counts Ceiling Amount
Over 65 9,929,194 7,347,752 36 27,536.00
Disable Person 254,557 225,120 1 696.00
Total Ceilings 10,183,751 7,572,872 37 28,232.00
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 36,255,357 3,868,780 119 32,386,577
New Cap this Year 35,269,235 3,681,307 115 31,587,928
All Exemptions by Group Market Exempt Counts Appraised
Residential 11,076,043 1,808,340 39 9,747,082
Commercial 3,200,583 3,200,583 8 3,200,583
Industrial 0 0 0 0
Mineral Lease 0 0 0 0
Agricultural 0 0 0 0
Exemption Total 5,008,923 47
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 310,808 285,370 152 273,506
7/22/2016 3:09:15 PM Page 169 of 353
N z
O• Q
l0
O
�
'� O N O [r .-IO M .-I O .--I M O CD O O O N O O O O O O .--I O O O O O O
Lo 01
• O M
ri 7
t00
.-1 U
0
N
1.11 O .-� O N O O O O O O O O O O O O O O O O O CD O O O O CD O O O
N M Cr') • IN FIDFA- C) O to O O 49- . -FA- to V)- Lr) - - Ail- 49- 4A- ( 49- N 49- -FA- to if) - tF}
,:' t M IN '-I O O O .-I tPr,
I� U) r-..- ul ull O i0 h
—1 U) N r-I 4A- .-ti M IN
V M `Cr (0 +R tPr r-a
iA .--I .--1 -FA-
... r-Z.
0L -FA- 49- HA
1.1
O C) O O O O O O O CD O O O O O O O O O O co co O co co O O co O O
a+
I C
C
O
U
O o 0 0 0 0 0 0 CD o o O O Cr 0 0 0 o O o O o 0 0 0 0 0 0 0 0
to v* - to v+ tR tA ts9- tsr tfti- ttr -EA- -FA- v+ yr ttr v) ttr en ttr ttr tsr +sr en ts- v} C) -FA- ttr t»-
0.0
a+
a)
a m
in
E O
0
o J
U
Crr
M;',
O O O O O O O O CD O O O O O O O O O O O O O O O O O O O O
I
N'"_,,p
C
7
o I
V
0 0 0 0 0 0 0 0 0 o O o 0 0 0 0 CD 0 0 0 0 C) C. 0 0 0 0 0 0 0
44 trr VY C)- 44 tsr C)- ter V4 t) tsr ttr t» v4 vi yr o 44 44 C to 44 w tri tPr 44 44 vs C)- C
0
V/ L)
(A M
o -EA-
...I
co
,
O N O V —. O M .-I CD .--I M O O O O O l0 O O C) O O O .--I O O O O O O
N M
O N M U
O. ' U
CU o I .-, O N O O O O O O O C) O O O O O O O O' o O o O C) O O O O O
Ce g >. C M� +A- N ^ VI- C) 00 Hi 00 00 FA- tR bR +R t4 u_1 411- C tR Hl 4A- VI- IN *ft b4 VI- t+ if, +R
O = I'- Lr) N U) Ln O iD N
C. �.� Q. y' V m V O tPr FA- M V
eti
0al- . "C
O ucc e'
FA-
Form
w — &',
y 0
X (� Z
W A 0
Z. 3
r'1
• t0It
oo v
W O ) Ecu
NCA a >
d a) co Lh c) a u >
O 0 a) O O a)
UC
Q) a) f6 Ln C (1) N O a) U)
V) E ID C a) D U` O 3 U N N
a n LE >
ad LA
C a) E l7 O a) a) 0 O N E U)
J C C C �O t6 fa
v O O o O -O "O -O 0 Id Q O
O 0 C C C C
O OS O) 0 c 0 c, N Q y0_ a 2 m 2 a) E to O Q
a) c v c o rn rn rn rn > 0 0 0 5 S S n a) E O Y c
O N O 0 7 O o 0 0 o O 0 m ‘730 m co 03 112 T E d o d 7 3 to >
=' a) = c O ti .-i M LI) I� 1] a) 0 0 0 Y In O O O O a)
ay u) 2 co 'D u, J J J U) U) U) 0 ID 3 C "O n d n N
y L O N a) N a1 a) v co _ 'O -, -O "O O C a3 O C U) U) U) @
U Z d tY ,.' > > > > > H . m 6 6 Ki a, = oo > o) a) m m
Y a) a) v a) a) c -o MD a -o a -0 y a; v a) a c ,..
4 C C C C O a) a) a) a) a) aQ)) Ol U N N v) tn N N aa)i ) C O °� '> » ,
_ N
°= u, 0 0 0 E m m 00 ,0 m c .� E E E E Q a) .E
o cn o E
Q Q U C 0 .„-t^
0 0 0 CC _ _ _ _ _ _ _ 5 s a ut U) U) U) H
N y
O• Q
N lip
O
Q1 O 1 O C
n3 u)
a o . 44
7 7
VO 0 0
.-I 0 0
O
N
N O O O
AA- -EA- iR
N
LI To h
O J 1- J
O o 0
T
3 7 a)
O O Q
U i+ U O
d
10 4,4 .'',CD
CO
il cu C
ami v O
aeol c. N (12
O J o f CL
u u
LC RS
0 CD C7 0
C 44 E
C E
77 O
coy v U
sc
o co a)
Q
LA VI 0
VI VI
O 0
J J Ws (6
CG m C •-
Q Q cc o a)
L -o
a) -(7)
o_ a)
o ._ -.. .... O O O t01 0 k.0. O t0 "qtr C4 Uj W
N ++ ++ .--i Ln i..0 hl M N N a)
N CO 3 7 Ni. O N tp 07 �t -c a)
IN
O N = U U N ON Is, N CO .--4 o w
O. 1 J j- M .-i d c6
Id. v C -b9 +A- ,_ Mid -b9-
U)
O
(I _ 'O -a J (0O. 6
C (p O _cu w m nz =
O u Ce EJ t' 3 a) as
4- 1— v U N
fl. �. -0
E O (nC
xu Z �
W >` O o +° ow
no 0
4J to
Wc D
'^ c -5 .m
W v
N o a ai'.,, a)
a ' a U Q E
c ~ ra E o
o Ti ] o
a
.s L a) w a)
a d
E -0 d (a cn is
x 0 t._. ul X +
17J 0 * a-.+ CO C (a c O w
z:._..-. d O I— D (n
ra (�Na X z Q -s „(1)
10 c
Q �- ate.+ m Q 11.1 U 11) (��6 *k �.(`
cu
ami ra O CL) ?p d _ In
ru
o o a u -, ro O
lit Q N r Q U H H U r
EXHIBIT "B"
2016 TAX ROLL FOR THE TOWN OF TROPHY CLUB, TEXAS
Based on the 2016 certified roll dated July 22, 2016 from the Denton Central Appraisal
District, and the certified roll dated July 25, 2016 from the Tarrant Appraisal District, the
following applies:
The current 2016 tax rate ($0.473/$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 2016, totals $8,078,392 levy.
The combined appraisal roll of $8,078,392 levy, upon approval by the Town Council,
shall constitute the 2016 tax roll for the Town of Trophy Club.
*************************************