ORD 2010-24TOWN OF TROPHY CLUB, TEXAS
ORDINANCE NO. 2010-24
AN ORDINANCE UPDATING AND AMENDING THE
SERVICE AND ASSESSMENT PLAN AND ASSESSMENT
ROLL FOR THE TOWN OF TROPHY CLUB PUBLIC
IMPROVEMENT DISTRICT NO.1
WHEREAS, on May 7, 2007, after due notice and a public hearing in the manner
required by law, the Town Council of the Town of Trophy Club, Texas (the "Town
Council") by Resolution No. 2007-08 authorized the creation of Public Improvement
District No.1 (the "PID"); and
WHEREAS, on November 5, 2007, after notice and a public hearing conducted
in the manner required by law, the Town Council adopted Ordinance No. 2007-29,
which was amended by Ordinance No. 2007-34 adopted on December 13, 2007 (as
amended, the "Assessment Ordinance") approving a Service and Assessment Plan and
Assessment Roll and the levy of assessments on property in the PID; and
WHEREAS, Section 372.013 of the Public Improvement District Assessment Act,
Chapter 372, Texas Local Government Code, as amended (the "PID Act") and the
Service and Assessment Plan require that the Service and Assessment Plan and
Assessment Roll be annually reviewed and updated; and
WHEREAS, according to the owner of the property within the portion of the PID
known as The Highlands at Trophy Club Neighborhood 8 ("Neighborhood 8"), there has
been a change in the types of homes to be developed in Neighborhood 8 from
townhomes to detached single family homes of a minimum lot size of 5,250 square feet;
and
WHEREAS, in light of such change in the development plans for Neighborhood
8, the Town Council has determined to amend the Service and Assessment Plan as it
relates to the assessments to be allocated and apportioned to lots within the PID that
range from 5,250 to 7,200 square feet (the "New Lot Size"); and
WHEREAS, the Town Council has determined, in connection with the review and
approval of the Annual Service Plan Update and as permitted by Section 372.015 of the
PID Act, to amend and update the Service and Assessment Plan and Assessment Roll
for the PID to allocate and apportion assessments to lots of the New Lot Size that reflect
the special benefits accruing to lots of the New Lot Size from the public improvements;
and
WHEREAS, the Annual Service Plan Update and Amendments to the Service
and Assessment Plan and the updated Assessment Roll (the "Annual Service Plan
Update"), attached as Exhibit A hereto, conform the original Assessment Roll to the
principal and interest payment schedule required for the bonds issued to finance the
PID public improvements and secured by assessments on property within the PID,
A-I
thereby reducing the amounts listed on the original Assessment Roll, and update the
Assessment Roll to reflect (i) the allocation and apportionment of the assessments to
lots of the New Lot Size and (ii) prepayments, property divisions and changes to the
budget allocation for PIO public improvements that occur during the year, if any; and
WHEREAS, the Town Council called a public hearing regarding the amendment
of the Service and Assessment Plan to apportion and allocate the assessments to lots
of the New Lot Size as reflected in the Annual Service Plan Update and pursuant to
Section 372.016 of the PIO Act; and
WHEREAS, notice of such public hearing was mailed and published pursuant to
Section 372.016 of the PIO Act in order to provide notice to all interested parties of the
Town Council's proposed amendment of the Service and Assessment Plan to apportion
and allocate assessments to lots of the New Lot Size; and
WHEREAS, the Town Council convened the hearing at 7:00 p.m. on the 27th
day of September, 2010, at which all persons who appeared, or requested to appear, in
person or by their attorney, were given the opportunity to contend for or contest the
Annual Service Plan Update, and the proposed apportionment and allocation of the
assessments to lots of the New Lot Size and offer testimony pertinent to any issue
presented on the amount of the assessments, purpose of the assessments, special
benefit of the assessments, and the costs of collection and the penalties and interest on
delinquent assessments; and
WHEREAS, the Town Council closed the hearing, and, after considering all
written and documentary evidence presented at the hearing, including all written
comments and statements filed with the Town, the Town Council now desires to
proceed with the adoption of this Ordinance which supplements the Assessment
Ordinance and approves and adopts the Annual Service Plan Update, in conformity with
the requirements of the PIO Act.
NOW, THEREFORE, BE IT ORDAINED BY THE TOWN COUNCIL OF THE
TOWN OF TROPHY CLUB, TEXAS:
Section 1.
Terms
Capitalized terms not otherwise defined herein are defined in the Service and
Assessment Plan, as supplemented and amended pursuant to the Annual Service Plan
Update.
Section 2.
Incorporation of Findings
The findings and determinations set forth in the preambles above are
incorporated herein for all purposes and are hereby adopted. The Town Council hereby
finds, determines, and ordains as follows:
(a) The apportionment of the PIO Costs and Collection Costs
(collectively, the "Costs") pursuant to the Service and Assessment Plan, as amended
and updated by the Annual Service Plan Update, is fair and reasonable, reflects an
accurate presentation of the special benefit each property will receive from the
construction of the Authorized Improvements, and is hereby approved; and
(b) All of the real property in the PIO which is being assessed in the
amounts shown in the Assessment Roll attached to the Annual Service Plan Update will
be benefited by the services and improvements proposed to be provided through the
PIO in the Service and Assessment Plan, as amended and updated by the Annual
Service Plan Update, and each parcel of real property will receive special benefits
during the term of the Assessments equal to or greater than the total amount assessed;
and
(c) The method of apportionment of the Costs set forth in the Service
and Assessment Plan, as amended and updated by the Annual Service Plan Update,
results in imposing equal shares of the Costs on property similarly benefited, and results
in a reasonable classification and formula for the apportionment of the Costs; and
(d) The Annual Service Plan Update should be approved and the
Assessment Roll in the form attached as Exhibit A to the Annual Service Plan Update
(the "Assessment Roll") should be approved as the assessment roll for the PIO; and
(e) A written notice of the date, hour, place and subject to this meeting
of the Town Council was posted at a place convenient to the public for the time required
by law preceding this meeting, as required by the Open Meetings Act, Chapter 551,
Texas Government Code, as amended, and this meeting has been open to the public
as required by law at all times during which this Ordinance and the subject matter
hereof has been discussed, considered, and formally acted upon.
Section 3.
Annual Service Plan Update and Updated Assessment Roll
The Annual Service Plan Update (including the updated Assessment Roll)
attached hereto as Exhibit A are hereby accepted and approved and compliance with
the PIO Act in all matters is required.
Section 4.
Allocation and Apportionment of Assessments for Costs of the Authorized
Improvements
The Town Council hereby amends the Service and Assessment Plan to allocate
and apportion the assessments to lots of the New Lot Size as shown and described in
the Annual Service Plan Update. .
Section 5.
Execution of First Supplement to Landowner Agreement
The First Supplement to the Landowner Agreement (the "Amendment"), dated as of
September 27, 2010, between the owner of the land within Neighborhood 8 and the
Town is hereby approved and consented to by the Town Council. The Mayor is
authorized to execute the Amendment and the Town Secretary is herein authorized to
attest the Mayor's signature.
Section 6.
Applicability of Tax Code
To the extent not inconsistent with this Ordinance, and not inconsistent with the
PID Act or the other laws governing public improvement districts, the provisions of the
Texas Tax Code shall be applicable to the imposition and collection of Assessments by
the Town.
Section 7.
Lien Priority
As provided in the Landowner Agreement, the Town Council and the
Landowners intend for the obligations, covenants and burdens on the Landowners of
Assessed Properties, including without limitation such Landowners' obligations related
to payment of the Assessments and the Annual Installments, to constitute a covenant
running with the land. The Assessments and the Annual Installments shall be binding
upon the Assessed Parties, as the Landowners of Assessed Properties, and their
respective transferees, legal representatives, heirs, devisees, successors and assigns
in the same manner and for the same period as such parties would be personally liable
for the payment of ad valorem taxes under applicable law. Assessments shall have lien
priority as specified in the Service and Assessment Plan and the PID Act.
Section 8.
Cumulative Repealer
This Ordinance shall be cumulative of all other Ordinances and shall not repeal
any of the provisions of such Ordinances except for those instances where there are
direct conflicts with the provisions of this Ordinance. Ordinances or parts thereof in
force at the time this Ordinance shall take effect and that are inconsistent with this
Ordinance are hereby repealed to the extent that they are inconsistent with this
Ordinance. Provided, however, that any complaint, action, claim or lawsuit which has
been initiated or has arisen under or pursuant to such Ordinance on the date of
adoption of this Ordinance shall continue to be governed by the provisions of that
Ordinance and for that purpose the Ordinance shall remain in full force and effect.
Section 9.
Severability
If any provIsion, section, subsection, sentence, clause, or phrase of this
Ordinance, or the application of same to any person or set of circumstances is for any
reason held to be unconstitutional, void, or invalid, the validity of the remaining portions
of this Ordinance or the application to other persons or sets of circumstances shall not
be affected thereby, it being the intent of the Town Council that no portion hereof, or
provision or regulation contained herein shall become inoperative or fail by reason of
any unconstitutionality, voidness, or invalidity of any other portion hereof, and all
provisions of this Ordinance are declared to be severable for that purpose.
Section 10.
Engrossment and Enrollment
The Town Secretary of the Town of Trophy Club is hereby directed to engross
and enroll this Ordinance by filing this Ordinance in the ordinance records of the Town
as required in the Town Charter.
Section 11.
Effective Date
This Ordinance shall take effect upon passage and execution hereof in
accordance with the law.
ADOPTED, PASSED, and APPROVED by the Town Council by a vote of t./
members voting "for" and ~ members voting "against" and with 2-absentees on
this 2yth day of September 201 O. -
Mayor, Town of Trophy Club, Texas
ATTEST:
Giown Secretary, Town of Trophy Club, Texas
APPROVED AS TO FORM:
Town Attorney, own of Trophy Club, Texas
EXHIBIT A
ANNUAL SERVICE PLAN UPDATE AND AMENDMENTS TO THE SERVICE AND
ASSESSMENT PLAN
EXHIBIT A
ANNUAL SERVICE PLAN UPDATE AND AMENDMENTS TO THE SERVICE AND
ASSESSMENT PLAN
525058\'.3 TR0200/58000
A-J
EXHIBIT A
TOWN OF TROPHY CLUB
PUBLIC IMPROVEMENT DISTRICT NO.1
BOND ASSESSMENT
ENTITY NAME: PID4
2010 ASSESSMENT ROLL
2010
ANNUAL
TAX PARCEL INSTALLMENT
525799 $62,412.68
525684 $39,240.96
312675 $17,400.98
313720 $3,373.66
313711 $6,747.32
312619 $55,665.39
313701 $1,686.83
312617 $3,373.66
312606 $44,123.89
171503 $72,000.95
526080 $54,067.37
526085 $53,001.93
526081 $298,613.70
67687 $2,219.51
525800 $12,340.49
525801 $46,077.09
526083 $27,033.67
526084 $209,699.54
523348 $232,559.58
534852 $2,219.51
534853 $2,219.51
534854 $2,219.51
534855 $2,219.51
534856 $2,219.51
534857 $2,219.51
534859 $2,219.51
534860 $2,219.51
534861 $2,219.51
534862 $2,219.51
534863 $2,219.51
534864 $2,219.51
534865 $2,219.51
534866 $2,219.51
9/23/2010
1:10 PM PAGE 1 OF 20
EXHIBIT A
TOWN OF TROPHY CLUB
PUBLIC IMPROVEMENT DISTRICT NO.1
BOND ASSESSMENT
ENTITY NAME: PID4
2010 ASSESSMENT ROLL
2010
ANNUAL
TAX PARCEL INSTALLMENT
534867 $2.219.51
534868 $2.219.51
534869 $2.219.51
534870 $2,219.51
534871 $2,219.51
534872 $2,219.51
534873 $2,219.51
534874 $2,219.51
534875 $2,219.51
534876 $2,219.51
534877 $2,219.51
534878 $2,219.51
534879 $2,219.51
534880 $2,219.51
534881 $2,219.51
534882 $2,219.51
534883 $2,219.51
534884 $2,219.51
534885 $2,219.51
534886 $2,219.51
534887 $2,219.51
534888 $2,219.51
534889 $2,219.51
534890 $2,219.51
534891 $2,219.51
534892 $2,219.51
534893 $2,219.51
534894 $2,219.51
534895 $2,219.51
534896 $2,219.51
534897 $2,219.51
534898 $2,219.51
533255 $1,686.83
9/23/2010
1:10 PM PAGE 2 OF 20
EXHIBIT A
TOWN OF TROPHY CLUB
PUBLIC IMPROVEMENT DISTRICT NO.1
BOND ASSESSMENT
ENTITY NAME: PID4
2010 ASSESSMENT ROLL
2010
ANNUAL
TAX PARCEL INSTALLMENT
533256 $1.686.83
533257 $1.686.83
533258 $1.686.83
533262 $1.686.83
533264 $1.686.83
533286 $1.686.83
533287 $1.686.83
533289 $1.686.83
533290 $1.686.83
533291 $1.686.83
533292 $1.686.83
533294 $1,686.83
533295 $1,686.83
533296 $1,686.83
533297 $1,686.83
533298 $1,686.83
533309 $1,686.83
533310 $1,686.83
533311 $1,686.83
533312 $1,686.83
533313 $1,686.83
533314 $1,686.83
533315 $2,219.51
533316 $2,219.51
533317 $2,219.51
533318 $2,219.51
533319 $2,219.51
533320 $2,219.51
533321 $2,219.51
533322 $2,219.51
533323 $2,219.51
533324 $2,219.51
533325 $2,219.51
9/23/2010
1:10 PM PAGE 3 OF 20
EXHIBIT A
TOWN OF TROPHY CLUB
PUBLIC IMPROVEMENT DISTRICT NO.1
BOND ASSESSMENT
ENTITY NAME: PID4
2010 ASSESSMENT ROLL
2010
ANNUAL
TAX PARCEL INSTALLMENT
533326 $2,219.51
533327 $2,219.51
533328 $2,219.51
533329 $2,219.51
533330 $2,219.51
533331 $2,219.51
533332 $2,219.51
533333 $2,219.51
533334 $2,219.51
533335 $2,219.51
533336 $2,219.51
533338 $2,219.51
533339 $2,219.51
533340 $2,219.51
533341 $2,219.51
533342 $2,219.51
533343 $2,219.51
533344 $2,219.51
533345 $2,219.51
533346 $2,219.51
533347 $2,219.51
533348 $2,219.51
533349 $2,219.51
533350 $2,219.51
533351 $2,219.51
533352 $2,219.51
533353 $1,686.83
533354 $1,686.83
533355 $1,686.83
533356 $1,686.83
533357 $1,686.83
533358 $1,686.83
533359 $1,686.83
9/23/2010
1:10 PM PAGE 4 OF 20
EXHIBIT A
TOWN OF TROPHY CLUB
PUBLIC IMPROVEMENT DISTRICT NO.1
BOND ASSESSMENT
ENTITY NAME: PID4
2010 ASSESSMENT ROLL
2010
ANNUAL
TAX PARCEL INSTALLMENT
533360 $1,686.83
533361 $1,686.83
533362 $1,686.83
533363 $1,686.83
533364 $1,686.83
533365 $1,686.83
533366 $1,686.83
533367 $1,686.83
533368 $1,686.83
533369 $1,686.83
533370 $1,686.83
533371 $1,686.83
533372 $1,686.83
533373 $1,686.83
533374 $1,686.83
533375 $1,686.83
533376 $1,686.83
533377 $1,686.83
533378 $1,686.83
533379 $1,686.83
533380 $1,686.83
533381 $1,686.83
533382 $1,686.83
533383 $1,686.83
533384 $1,686.83
533385 $1,686.83
533386 $1,686.83
533387 $1,686.83
533388 $1,686.83
533389 $1,686.83
533390 $1,686.83
533391 $1,686.83
533392 $1,686.83
9/23/2010
1:10 PM PAGE 5 OF 20
EXHIBIT A
TOWN OF TROPHY CLUB
PUBLIC IMPROVEMENT DISTRICT NO.1
BOND ASSESSMENT
ENTITY NAME: PID4
2010 ASSESSMENT ROLL
2010
ANNUAL
TAX PARCEL INSTALLMENT
533393 $1,686.83
533394 $1,686.83
533395 $1,686.83
533396 $1,686.83
533397 $1,686.83
533398 $1,686.83
533399 $1,686.83
533400 $1,686.83
533401 $1,686.83
533402 $1,686.83
533403 $1,686.83
533404 $1,686.83
533405 $1,686.83
533406 $1,686.83
533407 $1,686.83
533408 $1,686.83
533409 $1,686.83
533410 $1,686.83
533411 $1,686.83
533412 $1,686.83
533413 $1,686.83
533414 $1,686.83
533415 $1,686.83
533416 $1,686.83
533417 $1,686.83
533418 $1,686.83
533419 $1,686.83
533420 $1,686.83
533421 $1,686.83
533422 $1,686.83
583215 $1,176.34
583216 $1,176.34
583217 $1,176.34
9/23/2010
1:10 PM PAGE 6 OF 20
EXHIBIT A
TOWN OF TROPHY CLUB
PUBLIC IMPROVEMENT DISTRICT NO.1
BOND ASSESSMENT
ENTITY NAME: PID4
2010 ASSESSMENT ROLL
2010
ANNUAL
TAX PARCEL INSTALLMENT
583218 $1,176.34
583219 $1,176.34
583220 $1.176.34
583221 $1.176.34
583222 $1.176.34
583223 $1,176.34
583224 $1,176.34
583225 $1,176.34
583226 $1,176.34
583227 $1,176.34
583228 $1.176.34
583229 $1,176.34
583230 $1,176.34
583231 $1,176.34
583232 $1,176.34
583233 $1,176.34
583234 $1,176.34
583235 $1,176.34
583236 $1,176.34
583237 $1,176.34
583238 $1,176.34
583239 $1,176.34
583240 $1,176.34
583241 $1,176.34
583242 $1,176.34
563243 $1,176.34
553244 $1,176.34
583245 $1,176.34
583247 $2,219.51
583248 $1,686.83
583249 $1,686.83
583250 $1,686.83
583251 $1,686.83
9/23/2010
1:10 PM PAGE 7 OF 20
EXHIBIT A
TOWN OF TROPHY CLUB
PUBLIC IMPROVEMENT DISTRICT NO.1
BOND ASSESSMENT
ENTITY NAME: PID4
2010 ASSESSMENT ROLL
2010
ANNUAL
TAX PARCEL INSTALLMENT
583252 $1,686.83
583253 $1,686.83
583254 $1,686.83
583255 $1,686.83
583256 $2,219.51
583258 $1,176.34
583259 $1,176.34
583260 $1,176.34
583261 $1,176.34
583262 $1,176.34
583263 $1,176.34
583264 $1,176.34
583265 $1,176.34
583266 $1,176.34
583267 $1,176.34
583268 $1,176.34
583269 $1,176.34
583270 $1,176.34
583271 $1,176.34
583272 $1,176.34
583274 $2,219.51
583275 $1,686.83
583276 $1,686.83
583277 $1,686.83
583278 $1,686.83
583279 $1,686.83
583280 $1,686.83
583281 $1,686.83
583282 $1,686.83
583283 $2,219.51
583285 $1,176.34
583286 $1,176.34
583287 $1,176.34
9/23/2010
1:10 PM PAGE 8 OF 20
EXHIBIT A
TOWN OF TROPHY CLUB
PUBLIC IMPROVEMENT DISTRICT NO.1
BOND ASSESSMENT
ENTITY NAME: PID4
2010 ASSESSMENT ROLL
2010
ANNUAL
TAX PARCEL INSTALLMENT
583288 $1,176.34
583289 $1,176.34
583290 $1,176.34
583291 $1,176.34
583292 $1,176.34
583293 $1,176.34
583294 $1,176.34
583295 $1,376.10
583296 $1,376.10
583297 $1,376.10
583298 $1,376.10
583299 $1,376.10
583300 $1,376.10
583301 $1,176.34
583302 $1,176.34
583303 $1,176.34
563304 $1,176.34
583305 $1,176.34
583306 $1,176.34
583307 $1,176.34
583308 $1,176.34
583309 $1,176.34
563310 $1,176.34
563311 $1,176.34
583312 $1,176.34
583313 $1,176.34
583314 $1,176.34
583315 $1,176.34
583316 $1.176.34
583317 $1.176.34
583318 $1.176.34
583319 $1,376.10
583320 $1,376.10
9/23/2010
1:10 PM PAGE 9 OF 20
EXHIBIT A
TOWN OF TROPHY CLUB
PUBLIC IMPROVEMENT DISTRICT NO.1
BOND ASSESSMENT
ENTITY NAME: PID4
2010 ASSESSMENT ROLL
2010
ANNUAL
TAX PARCEL INSTALLMENT
583321 $1,376.10
583322 $1,376.10
583323 $1,376.10
583324 $1,376.10
583325 $1,376.10
583329 $2,219.51
583330 $1,686.83
583331 $1,686.83
583332 $1,686.83
553333 $1,686.83
583334 $1,686.83
583335 $1,686.83
583336 $1,686.83
583337 $1,686.83
563338 $2,219.51
583375 $1,376.10
583376 $1,376.10
583377 $1,376.10
583378 $1,376.10
583379 $1,376.10
583380 $1,376.10
583381 $1,376.10
583382 $1,176.34
583383 $1,176.34
583384 $1,176.34
563385 $1,176.34
583386 $1,176.34
583387 $1,176.34
583388 $1,176.34
583389 $1,176.34
553390 $1,176.34
583391 $1,176.34
583392 $1,176.34
9/23/2010
1:10 PM PAGE 10 OF 20
EXHIBIT A
TOWN OF TROPHY CLUB
PUBLIC IMPROVEMENT DISTRICT NO.1
BOND ASSESSMENT
ENTITY NAME: PID4
2010 ASSESSMENT ROLL
2010
ANNUAL
TAX PARCEL INSTALLMENT
583393 $1,176.34
583394 $1,176.34
583395 $1,176.34
583396 $1,176.34
583398 $1,176.34
583399 $1,176.34
583400 $1,176.34
583401 $1,176.34
583402 $1,176.34
583403 $1,176.34
583404 $1,176.34
583405 $1,176.34
583406 $1,176.34
583407 $1,176.34
583408 $1,176.34
583409 $1,176.34
583410 $1,176.34
583411 $1,176.34
583412 $1,176.34
583413 $1,176.34
583414 $1,176.34
583415 $1,176.34
583416 $1,176.34
583417 $1,176.34
583418 $1,176.34
583419 $1,176.34
583420 $1,176.34
583421 $1,176.34
583422 $1,176.34
583423 $1,176.34
583424 $1,176.34
583425 $1,176.34
583426 $1,176.34
9/23/2010
1:10 PM PAGE 11 OF 20
EXHIBIT A
TOWN OF TROPHY CLUB
PUBLIC IMPROVEMENT DISTRICT NO.1
BOND ASSESSMENT
ENTITY NAME: PID4
2010 ASSESSMENT ROLL
2010
ANNUAL
TAX PARCEL INSTALLMENT
583427 $1.176.34
583428 $1.176.34
583429 $1.176.34
583470 $1.376.10
583471 $1.376.10
583472 $1.376.10
583473 $1.376.10
583474 $1.376.10
583475 $1,376.10
553476 $1,376.10
583477 $1.376.10
583478 $1.376.10
583479 $1,376.10
583480 $1,376.10
583481 $1,376.10
583482 $1,376.10
583483 $1,376.10
583484 $1,376.10
583485 $1,376.10
583486 $1,376.10
583487 $1,376.10
583486 $1,376.10
583489 $1,376.10
583490 $1,376.10
583491 $1,376.10
583492 $1,376.10
583493 $1,376.10
583494 $1,376.10
583495 $1,376.10
583496 $1,376.10
583499 $1,376.10
583500 $1,376.10
583501 $1,376.10
9/23/2010
1:10 PM PAGE 12 OF 20
EXHIBIT A
TOWN OF TROPHY CLUB
PUBLIC IMPROVEMENT DISTRICT NO.1
BOND ASSESSMENT
ENTITY NAME: PID4
2010 ASSESSMENT ROLL
2010
ANNUAL
TAX PARCEL INSTALLMENT
583502 $1.376.10
583503 $1.376.10
583504 $1.376.10
583505 $1.376.10
583506 $1.376.10
583507 $1.376.10
553508 $1.376.10
583509 $1.376.10
583510 $1.376.10
583511 $1.376.10
583512 $1.376.10
583513 $1.376.10
583514 $1.376.10
583519 $1.686.83
583520 $1.686.83
583521 $1.686.83
583522 $1,686.83
583523 $1,686.83
583524 $1,686.83
583525 $1,686.83
583526 $1.686.83
583527 $1,686.83
583528 $1.686.83
583529 $1,686.83
583530 $1.686.83
583531 $1.686.83
583532 $1.686.83
583533 $1.686.83
583534 $1.686.83
583535 $1.686.83
583536 $1,686.83
583537 $1.686.83
583538 $1,686.83
9/23/2010
1:10PM PAGE 13 OF 20
EXHIBIT A
TOWN OF TROPHY CLUB
PUBLIC IMPROVEMENT DISTRICT NO.1
BOND ASSESSMENT
ENTITY NAME: PID4
2010 ASSESSMENT ROLL
2010
ANNUAL
TAX PARCEL INSTALLMENT
583539 $1,686.83
583540 $1,686.83
583541 $1,686.83
583542 $1,686.83
583543 $1,686.83
583544 $1,686.83
583545 $1,686.83
583546 $1,686.83
583547 $1,686.83
583548 $1,686.83
583550 $2,219.51
583551 $1,686.83
583552 $1,686.83
583553 $1,686.83
583554 $1,686.83
583555 $1,686.83
583556 $1,686.83
583557 $1,686.83
583558 $2,219.51
583559 $2,219.51
583560 $1,686.83
583561 $1,686.83
583562 $1,686.83
583563 $1,686.83
583564 $1,686.83
583565 $1,686.83
583566 $1,686.83
583567 $2,219.51
583573 $1,686.83
583574 $1,686.83
583575 $1,686.83
583576 $1,686.83
583577 $1,686.83
9/23/2010
1:10 PM PAGE 14 OF 20
EXHIBIT A
TOWN OF TROPHY CLUB
PUBLIC IMPROVEMENT DISTRICT NO.1
BOND ASSESSMENT
ENTITY NAME: PID4
2010 ASSESSMENT ROLL
2010
ANNUAL
TAX PARCEL INSTALLMENT
583578 $1.686.83
583579 $1.686.83
583580 $1.686.83
583581 $1.686.83
583582 $1.686.83
583583 $1.686.83
583584 $1,686.83
583585 $1,686.83
583586 $1,686.83
583587 $1,686.83
583588 $1,686.83
583589 $1,686.83
583590 $1,686.83
583591 $1,686.83
583592 $1,686.83
583593 $1,686.83
583594 $1,686.83
583595 $1,686.83
583596 $1,686.83
583597 $1,686.83
583598 $1,686.83
583599 $1,686.83
583600 $1,686.83
583601 $1,686.83
583602 $1,686.83
583603 $1,686.83
583604 $1,686.83
583605 $1,686.83
583606 $1,686.83
583607 $1,686.83
583608 $1,686.83
583609 $1,686.83
583612 $1,686.83
9/23/2010
1:10PM PAGE 15 OF 20
EXHIBIT A
TOWN OF TROPHY CLUB
PUBLIC IMPROVEMENT DISTRICT NO.1
BOND ASSESSMENT
ENTITY NAME: PID4
2010 ASSESSMENT ROLL
2010
ANNUAL
TAX PARCEL INSTALLMENT
583613 $1.686.83
583614 $1,686.83
583615 $1,686.83
583616 $1,686.83
583617 $1,686.83
583618 $1,686.83
583619 $1,686.83
583620 $1,686.83
583621 $1,686.83
553622 $1,686.83
583623 $1,686.83
583624 $1,686.83
583625 $1,686.83
583626 $1,686.83
583627 $1,686.83
583628 $1,686.83
583629 $1,686.83
583630 $1,686.83
583631 $1,686.83
583632 $1,686.83
583633 $1,686.83
583634 $1,686.83
583643 $1,376.10
583644 $1,376.10
583645 $1,376.10
583646 $1,376.10
583647 $1,376.10
583648 $1,376.10
583649 $1,376.10
583650 $1,376.10
583651 $1,376.10
583652 $1,376.10
583653 $1,376.10
9/23/2010
1:10 PM PAGE 16 OF 20
EXHIBIT A
TOWN OF TROPHY CLUB
PUBLIC IMPROVEMENT DISTRICT NO.1
BOND ASSESSMENT
ENTITY NAME: PID4
2010 ASSESSMENT ROLL
2010
ANNUAL
TAX PARCEL INSTALLMENT
583654 $1,376.10
583655 $1,376.10
583656 $1,376.10
583657 $1,376.10
583658 $1,376.10
583659 $1,376.10
583660 $1,376.10
583661 $1,376.10
583662 $1,376.10
583663 $1,376.10
583664 $1,376.10
583666 $1,376.10
583666 $1,376.10
583667 $1,376.10
583668 $1,376.10
583669 $1,376.10
583670 $1,376.10
583671 $1,376.10
583672 $1,376.10
583673 $1,376.10
583674 $1,376.10
583675 $1,376.10
583676 $1,376.10
583678 $1,376.10
583679 $1,376.10
583680 $1,376.10
583681 $1,376.10
583682 $1,376.10
583683 $1,376.10
583684 $1,376.10
583685 $1,376.10
583686 $1,376.10
583687 $1,376.10
9/23/2010
1:10 PM PAGE 17 OF 20
EXHIBIT A
TOWN OF TROPHY CLUB
PUBLIC IMPROVEMENT DISTRICT NO.1
BOND ASSESSMENT
ENTITY NAME: PID4
2010 ASSESSMENT ROLL
2010
ANNUAL
TAX PARCEL INSTALLMENT
583688 $1.376.10
583689 $1,376.10
583690 $1,376.10
583691 $1,376.10
583692 $1,376.10
583693 $1,376.10
622299 $1,686.83
622300 $1,686.83
622301 $1,686.83
622302 $1,686.83
622303 $1,686.83
622304 $1,686.83
622305 $1,686.83
622306 $1,686.83
622307 $1,686.83
622308 $1,686.83
622309 $1,686.83
622310 $1,686.83
622311 $1,686.83
622312 $1,686.83
622313 $1,686.83
622314 $1,686.83
622315 $1,686.83
622316 $1,686.83
622317 $1,686.83
622318 $1,686.83
622319 $1,686.83
622320 $1,686.83
622321 $1,686.83
622322 $1,686.83
622323 $1,686.83
622324 $1,686.83
622325 $1,686.83
9/23/2010
1:10 PM PAGE 18 OF 20
EXHIBIT A
TOWN OF TROPHY CLUB
PUBLIC IMPROVEMENT DISTRICT NO.1
BOND ASSESSMENT
ENTITY NAME: PID4
2010 ASSESSMENT ROLL
2010
ANNUAL
TAX PARCEL INSTALLMENT
622326 $1,686.83
622327 $1,686.83
622328 $1,686.83
622329 $1,686.83
622330 $1,686.83
TOTAL $2,172,658.06
9/23/2010
1:10 PM PAGE 19 OF 20
LOT TYPE ASSESSMENT
1 $27,885.08
1P $0.00 Prepaid
2 $21,192.68
2P $0.00 Prepaid
3 $17,288.75
4 $14,779.09
5 $12,269.45
2010
ANNUAL
LOT TYPE ASSESSMENT
1 $2.219.51
1P $0.00 Prepaid
2 $1.686.83
2P $0.00 Prepaid
3 $1.376. J 0
4 $1. J 76.34
5 $976.58
TOWN OF TROPHY CLUB
PUBLIC IMPROVEMENT
DISTRICT NO.1
TROPHY CLUB, TEXAS
ANNUAL SERVICE PLAN UPDATE
AND AMENDMENTS TO THE SERVICE
AND ASSESSMENT PLAN
SEPTEMBER 15, 2010
TABLE OF CONTENTS
SECTION PAGE
A. INTRODUCTION .......................................................................................................................................... 1
B. UPDATE OF THE SERVICE PLAN ........................................................................................................... 1
C. UPDATE OF THE ASSESSMENT PLAN ................................................................................................... 6
D. UPDATE OF THE ASSESSMENT ROLL .................................................................................................. 7
EXHIBIT A -2010 ASSESSMENT ROLL
TOWN OF TROPHY CLUB PUBLIC IMPROVEMENT DISTRICT NO.1
TROPHY CLUB, TEXAS
ANNUAL SERVICE PLAN UPDATE
AND AMENDMENTS TO THE SERVICE AND ASSESSMENT PLAN
A. Introduction
The Town of Trophy Club Public Improvement District No. I (the "PID") was created pursuant to
the PID Act and a resolution of the City Council on April 16, 2007 to finance certain public
improvemcnt projects for the bencfit of thc property in the PID. The Town of Trophy Club
Public Improvement District No. I Special Assessment Revenue Bonds, Series 2007 ( the "2007
Bonds") in the aggregate principal amount of $27,500,000 were issued to finance. refinance.
provide or otherwise assist in the acquisition, construction and maintenance of the public
improvements provided for the benefit of the property in the PID.
A service and assessment plan (the "Service and Assessment Plan") was prepared at the direction
of the Town identifying the public improvements (the "Authorized Improvements") to be
provided by the PID. the costs of the Authorized Improvements, the indebtedness to be incurred
for the Authorized Improvements. and the manner of assessing the property in the PID for the
costs of the Authorized Improvements. Pursuant to Sections 372.013. 372.014, and 372.015 orthe
Public Improvement District Act (the "PID Act"), the Service and Assessment Plan is to be reviewed
and updated annually. The update of the Service and Assessment Plan (the "Annual Service and
Assessment Plan Update") lor 20 I 0 includes the 20 I 0 assessment roll (the "20 I 0 Assessment
Roll") identifying the assessments on each parcel. based on the method of assessment set forth in
the Service and Assessment Plan as amended pursuant to this Annual Service Plan Update.
Section 372.015 of the PID Act states that the governing body of the municipality shall apportion the cost
of an improvement to be assessed against property in an improvement district. and the apportionment
shall be made on the basis of special benellts accruing to the property because of the improvement.
Section 372.015(d) provides that the amount of assessment for each property owner may be adjusted
following the annual review of the service plan. In light of changes in the development plans for
Neighborhood 8 (as dellned herein). amendments to the lot classillcation system providing for
apportionment of bene lit are necessary.
B. Update of the Service Plan
AI/mllli Budget for the Public Improvemeuts
As reported in the Developer's Continuing Disclosure Statement for the second quarter
of 20 I 0 (the "Q2 Disclosure Statement"). the current total estimated costs of the
Authorized Improvements is equal to $22.428.031. which is approximately SIO.OOO less than the
budget estimates included in the Service and Assessment Plan. The budget line item revisions
for the Authorized Improvements indicated in the Q2 Disclosure Statement will be subject to an
independent review anticipated to be conducted later this year.
As shown by Table A on the following page. the PID has incurred indebtedness in the amount
of $27.500.000 in the lorm of the 2007 Bonds. which are to be repaid from Assessments. and the
Developer is to pay the costs of the Authorized Improvements which are not paid from proceeds of
the 2007 Bonds.
TOWI1 f!(Trophy Club PllhliL' Improt'l!lIIel1l Dis/riel .Yo. I
.'/11I11fa/.)'erl'ice Plan I :pdl1lt! ami Amendmews 10 'he ,<;"en'ice lind Assessl11l!lI/1'Ia/l
Page J
.I,,'l!fJli!lI1bt!r 15. 10 I ()
Table A
Sources aud Uses of Funds
Public Improvements
Authorized Improvements
Sonrces of Funds 2007 Bonds
Bonds Proceeds $27,500,000
Developer's contribution to Prepayment Reserve Account $550,000
Other private lunds $1,978,066
Total Sources of Funds $30,028,066
Use of Funds
Authorized Improvements $22A28,031
Capitalized Interest Account $1,633,235
Collection Costs Account $39,054
Reserve Account $2,750,000
Prepayment Reserve Account $550,000
Cost of Issuance $2,627,746
Total Uses of Funds $30,028,066
A service plan Illust cover a period of rive years, All of the Authorized Improvements are expected
to be provided within a period of rive years, The anticipated budget for the Authorized Improvements
over a period of five years and the indebtedness expected to be incurred for these costs is shown by
Table B on the following page,
TOll'll a/Trophy Cluh PlIh/ic Improl"l!l11el1l DistricT '\'0. I
.-/nl1l1al .)'elTict! Plan Cpda/e (}m/.-lI11L'mimeI/lS to IIII! Serl'icl! awl -/ssessmL'1l1 PiOIl
Pag!! 2
September 15, ]01 ()
Table B
Authorized Improvements
PID Sources and Uses of Funds
2007-2012
Authorized Improvements
Sources of Funds December 2007 Julv 2010-Total
-June 2010 Decemher 2012
Bond Proceeds $25.718.118 $1.78L882 $27,500.000
Developer's Contribution to $550,000 $0 $550.000 Prepayment Reserve Account
Other Private Funds $1,456,929 $521,137 $1,978,066
PID-Sources of Funds $27,725,047 $2,303,019 $30,028,066
Uses of Funds
Authorized Improvements $20,125,012 $2,303,019 $22,428,03 I
Capitalized Interest Account $1,633.235 $0 $1,633.235
Collection Costs Account $39,054 $0 $39,054
Costs of Issuance $2,627,746 $0 $2,627,746
Reserve Account $2,750.000 $0 $2,750.000
Prepayment Reserve Account $550.000 $0 $550,000
PID-Uses of Funds $27,725,047 $2,303,019 $30,028,066
Debt Service and Collection Costs
The Annual Installments
The Assessment imposed on any parcel may be paid in full at any time. If not paid in full, the
Assessment shall be payable in thirty annual installments of principal and interest (the "Annual
Installments") beginning with the 2008 tax year. Pursuant to the Service and Assessment Plan,
each Assessment bears interest at the rate on the 2007 Bonds (i.e .. 7.75 percenl per annum)
commencing with their issuance. Accordingly, the interest rate on the 2007 Bonds is used to
calculate the interest on the Assessments. The 20 I 0 Annual Installments shall be billed by the
Town in 2010 and will be delinquent on February 1, 201 I.
Pursuant to the Service and Assessment Plan. the Annual Service Plan Update shall show the
remaining balance of the Assessments. the Annual Installment and the Annual Collection
Costs' to be collected from each Parcel'. Annual Collection Costs shall be allocated to each
Parcel pro rata based upon the amounl the Annual Installment on a Parcel bears to the amount of
Annual Installments in the 1'10 as a whole that are payable al the time of such allocation. Each
Annual Installment shall be reduced by any credits applied under an applicable indenture of trust.
I Annual Collection Costs shall be as del1ned in the Service and Assessment Plan.
:: Parcel shall be as defined in the Service and Assessment Plan.
TOll'l1l!fTrophy Club Public /mprol'eml!l1l Dislric{ ;Vn I
A Ilfl1lal SelTiCf.! Plan l/pdale tlnd Amendmellls 10 Ihe ,)'eniee lind A.I'SeS.HlIL'111 Plan
Page 3
September 15, 20] ()
Annual Budget for the Repayment of Indebtedness
Debt service is to be paid on the 2007 Bonds from the collection of the Annual Installments. As of
August 10, 20 I 0, a total of two residential lots were delinquent in the payment of their 2009 annual
installments for a total of $2.746.71. In addition, Annual Collection Costs are to be collected with the
Annual Installments to pay expenses related to the collection of the Annual installments. The budget
for the PID to be paid from the 20 I a Annual Installments is shown by Table C.
TableC
2010 Budget for Annual InstaUments
Annual Installments to be Collected $2,172,658.71
Revenues
Excess Reserve Funds SO.OO
Excess Collection Costs Funds SO.OO
Subtotal Available Revenues $0.00
Expenditures
Debt Service
Interest Payment on April 1,1011 (S I ,057,758.75)
Interest Payment on October 1,2011 (S 1,057,758.75)
Principal Payment on October 1,2011 (SI5,000.00)
Subtotal Debt Service on 2007 Bonds ($2,130,517.50)
Annual Collection Costs ($42,141,21)
Subtotal Expenses ($2,172,658.71)
2010 Year End Cash Flow Analysis
Surplus I (Shortfall) $46,376.16
Revenues
Pledged Revenue Fund Balance (As of July 31. 2010) SI,130,058.65
Expenditures
Interest Payment on October I. :WI0 (S 1.063.997.50)
Principal Payment on October 1, 2010 (SO.OO)
Remaining Budgeted Collection Costs Account Deposit ($19,684.99)
2010 Reserve Fund Analysis
Transfer to Assessments Sub-Account $0.00
Transfer to Principal and Interest Account $0.00
Excess Reserve Funds
Reserve Fund Balance (As or July 3 L 2010) $2,745,800.01
Reserve Fund Requirement (As or July 31,2010) $2,745,800.00
Debt service on thc 2007 Bonds reOects an early redemption or bonds scheduled fix October I. 2010 lrom
an Assessment prcpaymcnt made the previous April and the anticipated Assessment prcpa.ymcnt
associated with Phase I or the Preliminary Plat or The Highlands at Trophy Club Neighborhood
8 which is discussed in greater detail below. The Annual Collection Cost budget is set at the
Town (~lrroph.l' Cluh PuMic l111pr()l'1.!11I1.!1II Dislricl No. I
.-Jnl1l1al.'·lt!/Ticl.! NUll l 'pdllie and _-III1t!l1dl11l.!l1fs 10 Ihl! Sl.!rl'ict! and Ass/.!,rSl11efll Plan
Pagt! -I
.'·iepfel1/hl.!rI5, }()If)
maximum amount included in the Service and Assessment Plan, adjusted for prepayments, to all ow for
contingency amounts for subsequent years, Estimated Annual Collection Costs for the prior year
were $4 I ,827, Excluding deposits of penalties on late Assessment instaIlments, an additional $ I 9,684.99
remains to be deposited. Total Annual Collection Costs paid from the CoIlection Costs Fund from
February I, 2010 through July 31, 2010 was $20,688.19. The Annual CoIlection Costs for the
remainder of 20 I 0 (i.e. through January 3 I, 20 I I) are estimated to be $3 1,813.39 based on the actual
Annual CoIlection Costs paid for the 12 months through July 3 I, 20 I O. The available CoIlection Costs
Funds as of July 31. 20 I 0 were $ I 05,758.87 ($129,987.4 I less a $24,228.54 transfer to the Redemption
Fund). These funds wiIl be retained in the CoIlection Costs Fund as a contingency to pay future Annual
CoIlection Costs.
Surplus Pledged Revenue Funds wiIl be applied toward the redemption of bonds and/or Annual
Collection Costs. Pursuant to Section 6.7(d) of the Indenture of Trust, any amounts in the Reserve Fund
in excess of the Reserve Fund Requirement will be transferred to the Assessments Sub-Account of the
Prepayment Reserve Account until the balance therein equals the Prepayment Reserve Requirement or
$550,000. As of July 3 I, 20 I 0, the balance in the Assessments Sub-Account of the Prepayment
Reserve Account was $ I 17. I 9.
According to the Service and Assessment Plan, 1,474 units were estimated to be built within the
PI D, representing a total of 986. I 9 Equivalent Units. However, assessments have been prepaid
for three parcels representing 2.52 Equivalent Units. In addition, Phase I of the Preliminary
Plat of The Highlands at Trophy Club Neighborhood 8 will result in a reduction of an
additional 4.78 Equivalents Units and a corresponding Assessment prepayment. Accordingly,
the principal and interest portion of the Annual Installment to be collected from each Equivalent
Unit is equal to $2, I 76.46 (i.e., $2, I 30,5 I 7.50 -i-978.89) and the Annual Collection Costs to be
coIlected from each Equivalent Unit is equal to $43.05 (i.e. the original maximum Annual
Collection Costs of $42,454.58 -i-986. 19 original Equivalent Units) for total Annual CoIlection
Costs of $42, I 4 1.2 I ($43.05 multiplied by the current Equivalent Units of 978.89). The total Annual
Installment to be collected from each Equivalent Unit is equal to $2,2 I 9.5 I (i.e. $2, 176.46 + $43.05).
The Annual Installment for each Lot Type is calculated by mUltiplying the Annual Installment for
each Equivalent Unit (i.e. $2,2 I 9.5 I) by the equivalent unit factor for each Lot Type. The
Equivalent Units for Lot Type I is 1.00 per dwelling unit. The Annual Installment to be coIlected
from each Lot Type I is, therefore, equal to $2,219.51 (i.e. $2,219.51 x 1.00). The Annual Installment
to be coIlected from each of the remaining Lot Types is calculated in the same manner and is
shown in Table D on the foIlowing page.
Town t.!fli<ophy C/uh PI/hlie ImprOl'el1l1!1l1 Districi :Vo. I
.-Il1l1l1al5ierl'ice Plan l,rpclale and Amelldmel1lS to the S'erl'ice (lnd Assl!ssm!!11f Phm
Page 5
."iepfcmher 15. 20 I ()
Lot
Type
Type 1
Type 2
Type 3
Type 4
Type 5
Total
Table D
Annual Installment per Lot Types
to be Collected for 2010
Annual
debt Annual
Total EU Service Collection Annual Annnal
Estimated per Total (P&I) Costs per Installment Installment Total Annual
Units Unit EU perEU EU perEU per Unit Installment
162 1.00 162.00 $2,176.46 $43.05 $2,219.51 $2,219.51 $359,560.62
506 0.76 384.56 $2,176.46 $43.05 $2,219.51 $1,686.83 $853,535.98
377 0.62 233.74 $2.176.46 $43.05 $2,219.51 $1,376.10 $518.789.70
251 0.53 133.03 $2,176.46 $43.05 $2,219.51 $1,176.34 $295,261.34
149 0.44 65.56 $2,176.46 $43.05 $2,219.51 $976.58 $145,510.42
1,445 NA 978.89 NA NA NA NA $2,172,658.06
C. Update of the Assessment Plan
The Service and Assessment Plan. as amended by the Annual Service Plan Update, provides for the
"Assessed Property" to be classilled into one of five categories for purpose of allocating the
Assessments. as follows:
i. Lot Type 1 (12.000 square foot minimum lots),
II. Lot Type 2 (10.000 square foot minimum lots).
Ill. Lot Type 3 (8.400 square foot minimum lots).
iv. Lot Type 4 (5.250 square foot minimum lots). and
v. Lot Type 5 (3.000 square foot minimum lots).
The Service and Assessment Plan identilled Equivalent Units for each Lot Type as follows:
Lot Type I Lots
Lot Type 2 Lots
Lot Type 3 Lots
Lot Type" Lots
Lot Type 5 Lots
1.00 per dwelling unit
0.76 per dwelling unit
0.62 per dwelling unit
0.53 per dwelling unit
0.44 per dwelling unit
The equivalent unit values are the ratio of the Assessments as allocated to each lot m each
property class and are based on the average estimated unit value for each class.
Development plans for the land constituting The Highlands at Trophy Club Neighborhood 8
("Neighborhood 8"). located wholly within the PID and identified on the Denton County tax rolls
as Parcel 523348. have changed. Originally it was anticipated that Neighborhood 8 would
consist entirely of townhomes which are classified as Lot Type 5 (minimum lot size of 3.000
square feet) in the Service and Assessment Plan. The current owner of Neighborhood 8 has
proposed to the Town to instead develop Neighborhood 8 with single Ilunily homes with a
minimum lot size of 5.250 square feet. which according to the Preliminary Plat of Neighborhood
8 (the "Neighborhood 8 Preliminary Plal'"). will ultimately result in the elimination of all Lot
Type 5 Lots from Neighborhood 8 (the only location the PID ever anticipated to be developed
1'011'11 (!fTrophy ('/ub Public Improl'elJll!l1f District Ao_ I
A mll/al 5,l!rt'icl! Plall l 'lJdall! (JIlt! A ml!I1dll11!nts 10 Ihe ,)'en'ict' amI AsseS.Hlll!l1! Plm1
Page 6
5'eplember 15, J() I ()
with Lot Type 5 lots) and instead will create 184 single family lots with a minimum size of5,250
square feel. As provided in the Service and Assessment Plan, the Town Council determined that
PID Costs should be allocated on the basis of relative value of property to be benefitted, with
relative values for calendar year 2007 employed at the time the Service and Assessment Plan was
prepared, If Neighborhood 8 had originally been planned for single family lots, then the
anticipated average unit values in 2007 dollars would have been comparable to the 2007 average
unit values for Lot Type 4 Lots, Accordingly, the Town Council has determined to amend the
Lot Type 4 classification to include lots with a minimum of 5,250 square feet or greater (but not
Lot Type I, 2, or 3), Therefore, Neighborhood 8 lots will be classified as Lot Type 4 Lots at the
time the property is platted (i.e., on a phase by phase basis). The definition of Lot Type 4
contained in the Service and Assessment Plan is updated and amended hereby to include lots
with a minimum of 5,250 square feet or greater (but not Lot Types 1,2, or 3). The corresponding
revision to the Assessment Roll is detailed below.
The amendments described herein have been requested by and agreed to by the sale owner of the
land in Neighborhood 8.
D. Update of the Assessment Roll
The Assessment Roll is to be updated each year to relleet:
The identillcation of each Assessed Parcel in the PID (including, if available, the tax parcel
identification number for such Parcel), (ii) the Assessments, including any adjustments as provided
for in the Service and Assessment Plan or in the Act; (iii) the Annual Installment for the relevant year
(if such Assessment is payable) for each Parcel; (iv) prepayments of the Assessments as provided
for in this Service and Assessment Plan and (B) any other changes helpful to the administration
of the PlDand permitted by law.
The 20 I 0 Assessment Roll is shown in Exhibit A. Each Parcel is identified, along with the Assessment
on each Parcel and the Annual Installment to be collected. Assessments are to be reallocated for the
subdivision of any Parcels. According to the Service and Assessment Plan, upon the subdivision of any
Parcel, the Administrator shall reallocate the Assessment for the Parcel prior to the subdivision
among the new subdivided Parcels according to the following formula:
A = B x (C "" D)
Where the terms have the following meanings:
A = the Assessment for each new subdivided Parcel.
B = the Assessment for the Parcel prior to subdivision.
C = the Equivalent Units allocated to each newly subdivided Parcel
D = the sum or the Equivalent Units for all of the new subdivided Parcels
The calculation of the Equivalent Units as to a Parcel shall be performed by the Administrator
and conllrmed by the Town Council based on the informOlion available regarding the use of the
Parcel. The estimate as confirmed shall be conclusive. The number of units to be buill on a Parcel
may be estimated by net land area and reasonable density ratios. Lot type shall be determined by the
description that is most similar to the lots being classilled.
TOll'l1 (?/7rophy ('/l1h Pllhlic IIIIIJr(ll'l'II1t!11f District ,\'0. I
..Jnllual.)'errice Plall {jJdwe flnd Aml!I1d1111!I1fS to the Sen'ice (lnd AssesslIll.'l1l Plan
Page 7
SeplellllJf.!r 15. 2() I ()
No parcels have been subdivided since the last update of the Assessment Plan. However, the
Neighborhood 8 Preliminary Plat will result in a reduction of dwelling units and change in
Lot Type for Parcel 523348. The Assessment for Parcel 523348 was based on 249 attached
dwelling units (Lot Type 5). Instead, the Neighborhood 8 Preliminary Plat will ultimately
create 184 Lot Type 4 Lots. The reclassification of the Neighborhood 8 lots will be phased
consistent with the phased platting of Neighborhood 8. Phase I of Neighborhood 8, which
includes 74 Lot Type 4 lots, will be platted in calendar year 20 I O. Therefore the 20 I 0
Assessment Roll is revised to reflect an addition of 74 Lot Type 4 lots and a corresponding
reduction of 100 Lot Type 5 lots. When Phase II of Neighborhood 8 is platted, there will be
an additional 110 Lot Type 4 lots and a corresponding reduction of the remaining 149 Lot
Type 5 lots. A mandatory Assessment prepayment is triggered each time a phase of
Neighborhood 8 is platted. As Neighborhood 8 is being platted in phases, only the
prepayment for Phase I of Neighborhood 8 is currently due. The reclassification of the Phase
I lots and the associated mandatory Assessment prepayment is shown in the table below.
Table E
Assessment Reallocation and Mandatory Prepayment
(Parcel 523348)
Planned Total EU Reallocated
Number Lot Equivalent after Assessment Total
Parcel of Units Type Unit (EU) Subdivision per Unit Assessment
As Originally Assessed
523348 249 5 0.44 109.56 $12.269.45 $3,055,093.05
As Reallocated
523348 149 5 0.44 44.00 $12,269.45 $1,828,148.05
523348 74 4 0.53 39.22 $14.779.09 $1,093,652.66
Assessment to be Prepaid $133,292.34
As mentioned previously. Assessments have been prepaid for three parcels. These parcels are
533293,533259, and 533337. The list of current parcels within the PID, the anticipated land use,
the estimated number of units by lot type to be developed on the current residential parcels, the
corresponding total assessments and current annual installment are shown in the 2010
Assessment Roll allaclled hereto as bhibit A. The complete 2010 Assessment Roll is also available
at the Town of Trophy Club, 100 Municipal Dr., Trophy Club, Texas, 76262.
TOl1'l1 1!/1rophy ("/Ilb Public Imprm'I!IIIf!/lf Dis/ricl ,Yo. I
..11111110/ SCITicl.' Plan ( .. 'pda!/! lind AI11L'lIdm!!111S 10 fhe Saricc! (/11I/.-ISSl"SSlIIuI1lIJ /all
Pagf! 8
,')'epll!lI1her 15, ]O/fJ
EXHIBIT A
TOWN OF TROPHY CLUB PUBLIC IMPROVEMENT DISTRICT NO.1
2010 ASSESSMENT ROLL
EXHIBIT A
TOWN OF TROPHY CLUB PUBLIC IMPROVEMENT DISTRICT NO.1
2010 ASSESSMENT ROLL
2010
OUTSTANDING ANNUAL
TAX PARCEL LAND USE ASSESSMENT ASSESSMENT INSTALLMENT LOT TYPE UNITS
525799 RES $784.128.38 $784.128.38 $62.412.68 3 18
4 32
305643 NONRES $0.00 $0.00 $0.00
73937 NONRES $0.00 $0.00 $0.00
525684 RES $493,008.16 $493,008.16 $39,240.96 3 8
4 24
312675 RES $218,619.20 $218,619.20 $17,400.98
2 9
313720 RES $42,385.36 $42,385.36 $3,373.66 2 2
313711 RES $84,770.72 $84,770.72 $6,747.32 2 4
312619 RES $699,358.44 $699,358.44 $55,665.39 2 33
313701 RES $21,192.68 $21,192.68 $1,686.83 2
312617 RES $42,385.36 $42,385.36 $3,373.66 2 2
312607 NONRES $0.00 $0.00 $0.00
171484 NONRES $0.00 $0.00 $0.00
621956 NONRESTOWN $0.00 $0.00 $0.00
312606 RES $554,355.64 $554,355.64 $44,123.89 10
2 13
171503 RES $904,592.36 $904,592.36 $72,000.95 18
2 19
98641 NON RES $0.00 $0.00 $0.00
526080 RES $679,280.92 $679,280.92 $54,067.37 2 19
3 16
526085 RES $665,895.96 $665,895.96 $53,001.93 1 14
2 13
171483 NONRES $0.00 $0.00 $0.00
98639 NONRES $0.00 $0.00 $0.00
526081 RES $3,751,658.75 $3,751,658.75 $298,613.70 3 217
67687 RES $27,885.08 $27,885.08 $2,219.51 1
523471 NON RES $0.00 $0.00 $0.00
523472 NON RES $0.00 $0.00 $0.00
525800 RES $155,041.16 $155,041.16 $12,340.49
2 6
525801 RES $578,894.76 $578,894.76 $46,077.09 1
2 26
526083 RES $339,640.43 $339,640.43 $27,033.67 1 3
2 8
3 5
9/9/2010
5:03 PM PAGE 1 OF 18
EXHIBIT A
TOWN OF TROPHY CLUB PUBLIC IMPROVEMENT DISTRICT NO.1
2010 ASSESSMENT ROLL
2010
OUTSTANDING ANNUAL
TAX PARCEL LAND USE ASSESSMENT ASSESSMENT INSTALLMENT LOT TYPE UNITS
526084 RES $2,634,584.24 $2,634,584.24 $209,699.54 20
2 98
523348 RES $3,055,093.05 $2,921,800.71 $232,559.58 4 74
RES 5 149
313722 NON RES $0.00 $0.00 $0.00
313723 NON RES $0.00 $0.00 $0.00
533490 NONRES $0.00 $0.00 $0.00
533480 NONRES $0.00 $0.00 $0.00
533500 NON RES $0.00 $0.00 $0.00
533501 NON RES $0.00 $0.00 $0.00
533498 NONRES $0.00 $0.00 $0.00
525439 NONRES $0.00 $0.00 $0.00
534852 RES $27,885.08 $27,885.08 $2,219.51 1 1
534853 RES $27,885.08 $27,885.08 $2,219.51 1 1
534854 RES $27,885.08 $27,885.08 $2,219.51 1
534855 RES $27,885.08 $27,885.08 $2,219.51
534856 RES $27,885.08 $27,885.08 $2,219.51 1
534857 RES $27,885.08 $27,885.08 $2,219.51
534858 NON RES $0.00 $0.00 $0.00
534859 RES $27,885.08 $27,885.08 $2,219.51
534860 RES $27,885.08 $27,885.08 $2,219.51
534861 RES $27,885.08 $27,885.08 $2,219.51
534862 RES $27,885.08 $27,885.08 $2,219.51
534863 RES $27,885.08 $27,885.08 $2,219.51
534864 RES $27,885.08 $27,885.08 $2,219.51
534865 RES $27,885.08 $27,885.08 $2,219.51
534866 RES $27,885.08 $27,885.08 $2.219.51 1
534867 RES $27,885.08 $27,885.08 $2.219.51
534868 RES $27,885.08 $27,885.08 $2.219.51 1
534869 RES $27,885.08 $27,885.08 $2.219.51 1
534870 RES $27,885.08 $27,885.08 $2.219.51
534871 RES $27,885.08 $27.885.08 $2.219.51
534872 RES $27,885.08 $27.885.08 $2,219.51
534873 RES $27,885.08 $27.885.08 $2,219.51
534874 RES $27,885.08 $27,885.08 $2.219.51
534875 RES $27,885.08 $27,885.08 $2.219.51
534876 RES $27,885.08 $27,885.08 $2.219.51
534877 RES $27,885.08 $27.885.08 $2,219.51
9/9/2010
5:03 PM PAGE 2 OF 18
EXHIBIT A
TOWN OF TROPHY CLUB PUBLIC IMPROVEMENT DISTRICT NO.1
2010 ASSESSMENT ROLL
2010
OUTSTANDING ANNUAL
TAX PARCEL LAND USE ASSESSMENT ASSESSMENT INSTALLMENT LOT TYPE UNITS
534878 RES $27.885.08 $27.885.08 $2.219.51 1
534879 RES $27.885.08 $27.885.08 $2.219.51
534880 RES $27,885.08 $27.885.08 $2,219.51 1 1
534881 RES $27,885.08 $27,885.08 $2,219.51 1 1
534882 RES $27,885.08 $27,885.08 $2,219.51 1
534883 RES $27,885.08 $27,885.08 $2,219.51 1 1
534884 RES $27,885.08 $27,885.08 $2,219.51
534885 RES $27,885.08 $27,885.08 $2,219.51 1 1
534886 RES $27,885.08 $27,885.08 $2,219.51 1 1
534887 RES $27,885.08 $27,885.08 $2,219.51 1 1
534888 RES $27,885.08 $27,885.08 $2,219.51 1
534889 RES $27,885.08 $27,885.08 $2,219.51
534890 RES $27,885.08 $27,885.08 $2,219.51
534891 RES $27,885.08 $27,885.08 $2,219.51 1 1
534892 RES $27,885.08 $27,885.08 $2,219.51
534893 RES $27,885.08 $27,885.08 $2,219.51
534894 RES $27,885.08 $27,885.08 $2,219.51
534895 RES $27,885.08 $27,885.08 $2,219.51 1 1
534896 RES $27,885.08 $27,885.08 $2,219.51 1 1
534897 RES $27,885.08 $27,885.08 $2,219.51 1 1
534898 RES $27,885.08 $27,885.08 $2,219.51 1
533255 RES $21,192.68 $21,192.68 $1,686.83 2
533256 RES $21,192.68 $21,192.68 $1,686.83 2 1
533257 RES $21,192.68 $21,192.68 $1,686.83 2 1
533258 RES $21,192.68 $21,192.68 $1,686.83 2 1
533259 RES $21,192.68 $0.00 $0.00 2P 1
533262 RES $21,192.68 $21,192.68 $1,686.83 2
533264 RES $21,192.68 $21,192.68 $1,686.83 2 1
533265 NON RES $0.00 $0.00 $0.00
533286 RES $21,192.68 $21,192.68 $1,686.83 2
533287 RES $21,192.68 $21,192.68 $1,686.83 2
533289 RES $21,192.68 $21,192.68 $1,686.83 2
533290 RES $21,192.68 $21,192.68 $1,686.83 2
533291 RES $21,192.68 $21,192.68 $1,686.83 2 1
533292 RES $21,192.68 $21,192.68 $1,686.83 2 1
533293 RES $21,192.68 $0.00 $0.00 2P 1
533294 RES $21,192.68 $21,192.68 $1,686.83 2
533295 RES $21,192.68 $21,192.68 $1,686.83 2
9/9/2010
5:03 PM PAGE 3 OF 18
EXHIBIT A
TOWN OF TROPHY CLUB PUBLIC IMPROVEMENT DISTRICT NO.1
2010 ASSESSMENT ROLL
2010
OUTSTANDING ANNUAL
TAX PARCEL LAND USE ASSESSMENT ASSESSMENT INSTALLMENT LOT TYPE UNITS
533296 RES $21.192.68 $21.192.68 $1.686.83 2
533297 RES $21,192.68 $21,192.68 $1,686.83 2
533298 RES $21,192.68 $21,192.68 $1,686.83 2
533305 NONRES $0.00 $0.00 $0.00
533307 NONRES $0.00 $0.00 $0.00
533309 RES $21,192.68 $21,192.68 $1,686.83 2 1
533310 RES $21,192.68 $21,192.68 $1,686.83 2 1
533311 RES $21,192.68 $21,192.68 $1,686.83 2
533312 RES $21,192.68 $21,192.68 $1,686.83 2
533313 RES $21,192,68 $21,192.68 $1,686.83 2
533314 RES $21,192.68 $21,192.68 $1,686.83 2
533315 RES $27,885.08 $27,885.08 $2,219.51 1
533316 RES $27,885.08 $27,885.08 $2,219.51 1
533317 RES $27,885.08 $27,885.08 $2,219.51 1
533318 RES $27,885.08 $27,885.08 $2,219.51 1
533319 RES $27,885.08 $27,885.08 $2,219.51
533320 RES $27,885.08 $27,885.08 $2,219.51
533321 RES $27,885.08 $27,885.08 $2,219.51 1
533322 RES $27,885.08 $27,885.08 $2,219.51
533323 RES $27,885.08 $27,885.08 $2,219.51
533324 RES $27,885.08 $27,885.08 $2,219.51
533325 RES $27,885.08 $27,885.08 $2,219.51 1
533326 RES $27,885.08 $27,885.08 $2,219.51 1
533327 RES $27,885.08 $27,885.08 $2,219.51 1
533328 RES $27,885.08 $27,885.08 $2,219.51 1
533329 RES $27,885.08 $27,885.08 $2,219.51 1
533330 RES $27,885.08 $27,885.08 $2,219.51
533331 RES $27,885.08 $27,885.08 $2,219.51
533332 RES $27,885.08 $27,885.08 $2,219.51
533333 RES $27,885.08 $27,885.08 $2,219.51
533334 RES $27,885.08 $27,885.08 $2,219.51
533335 RES $27,885.08 $27,885.08 $2,219.51
533336 RES $27,885.08 $27,885.08 $2,219.51 1
533337 RES $27,885.08 $0.00 so. 00 1P
533338 RES $27,885.08 $27,885.06 $2,219.51 1
533339 RES $27,885.08 $27,885.06 $2,219.51 1
533340 RES $27,885.08 $27,685.08 $2,219.51
533341 RES S27,885.08 S27,885.08 $2,219.51
9/9/2010
5:03 PM PAGE 4 OF 18
EXHIBIT A
TOWN OF TROPHY CLUB PUBLIC IMPROVEMENT DISTRICT NO.1
2010 ASSESSMENT ROLL
2010
OUTSTANDING ANNUAL
TAX PARCEL LAND USE ASSESSMENT ASSESSMENT INSTALLMENT LOT TYPE UNITS
533342 RES $27.885.08 $27.885.08 $2.219.51
533343 RES $27,885.08 $27,885.08 $2,219.51
533344 RES $27,885.08 $27,885.08 $2,219.51
533345 RES $27,885.08 $27,885.08 $2,219.51 1
533346 RES $27,885.08 $27,885.08 $2,219.51
533347 RES $27,885.08 $27,885.08 $2,219.51
533348 RES $27,885.08 $27,885.08 $2,219.51
533349 RES $27,885.08 $27,885.08 $2,219.51 1
533350 RES $27,885.08 $27,885.08 $2,219.51 1 1
533351 RES $27,885.08 $27,885.08 $2,219.51 1
533352 RES $27,885.08 $27,885.08 $2,219.51 1
533353 RES $21,192.68 $21,192.68 $1,686.83 2
533354 RES $21,192.68 $21,192.68 $1,686.83 2
533355 RES $21,192.68 $21,192.68 $1,686.83 2 1
533356 RES $21,192.68 $21,192.68 $1,686.83 2 1
533357 RES $21,192.68 $21,192.68 $1,686.83 2
533358 RES $21,192.68 $21,192.68 $1,686.83 2
533359 RES $21,192.68 $21,192.68 $1,686.83 2
533360 RES $21,192.68 $21,192.68 $1,686.83 2
533361 RES $21,192.68 $21,192.68 $1,686.83 2 1
533362 RES $21,192.68 $21,192.68 $1,686.83 2 1
533363 RES $21,192,68 $21,192.68 $1,686.83 2
533364 RES $21,192.68 $21,192.68 $1,686.83 2
533365 RES $21,192.68 $21,192.68 $1,686.83 2 1
533366 RES $21,192.68 $21,192.68 $1,686.83 2 1
533367 RES $21,192.68 $21,192.68 $1,686.83 2 1
533368 RES $21,192.68 $21,192.68 $1,686.83 2 1
533369 RES $21,192.68 $21,192.68 $1,686.83 2
533370 RES $21,192.68 $21,192.68 $1,686.83 2
533371 RES $21,192.68 $21,192.68 $1,686.83 2
533372 RES $21,192.68 $21,192.68 $1,686.83 2
533373 RES $21,192.68 $21,192.68 $1,686.83 2 1
533374 RES $21,192.68 $21,192.68 $1,686.83 2
533375 RES $21,192.68 $21,192.68 $1,686.83 2 1
533376 RES $21,192.68 $21,192.68 $1,686.83 2
533377 RES $21,192.68 $21,192.68 $1,686.83 2
533378 RES $21,192.68 $21,192.68 $1,686.83 2
533379 RES $21,192.68 $21,192.68 $1,686.83 2
9/9/2010
5:03 PM PAGE 5 OF 18
EXHIBIT A
TOWN OF TROPHY CLUB PUBLIC IMPROVEMENT DISTRICT NO.1
2010 ASSESSMENT ROLL
2010
OUTSTANDING ANNUAL
TAX PARCEL LAND USE ASSESSMENT ASSESSMENT INSTALLMENT LOT TYPE UNITS
533380 RES $21.192.68 $21.192.68 $1.686.83 2 1
533381 RES $21,192.68 $21,192.68 $1,686.83 2 1
533382 RES $21,192.68 $21,192.68 $1,686.83 2
533383 RES $21,192.68 $21,192.68 $1,686.83 2 1
533384 RES $21,192.68 $21,192.68 $1,686.83 2 1
533385 RES $21,192.68 $21,192.68 $1,686.83 2
533386 RES $21,192.68 $21,192.68 $1,686.83 2
533387 RES $21,192.68 $21,192.68 $1,686.83 2
533388 RES $21,192.68 $21,192.68 $1,686.83 2
533389 RES $21,192.68 $21,192.68 $1,686.83 2
533390 RES $21,192.68 $21,192.68 $1,686.83 2
533391 RES $21,192.68 $21,192.68 $1,686.83 2
533392 RES $21,192.68 $21,192.68 $1,686.83 2
533393 RES $21,192.68 $21,192.68 $1,686.83 2
533394 RES $21,192.68 $21,192.68 $1,686.83 2
533395 RES $21,192.68 $21,192.68 $1,686.83 2
533396 RES $21,192.68 $21,192.68 $1,686.83 2
533397 RES $21,192.68 $21,192.68 $1,686.83 2
533398 RES $21,192.68 $21,192.68 $1,686.83 2
533399 RES $21,192.68 $21,192.68 $1,686.83 2
533400 RES $21,192.68 $21,192.68 $1,686.83 2
533401 RES $21,192.68 $21,192.68 $1,686.83 2
533402 RES $21,192.68 $21,192.68 $1,686.83 2
533403 RES $21,192.68 $21,192.68 $1,686.83 2
533404 RES $21,192.68 $21,192.68 $1,686.83 2 1
533405 RES $21,192.68 $21,192.68 $1,686.83 2 1
533406 RES $21,192.68 $21,192.68 $1,686.83 2 1
533407 RES $21,192.68 $21,192.68 $1,686.83 2 1
533408 RES $21,192.68 $21,192.68 $1,686.83 2 1
533409 RES $21,192.68 $21,192.68 $1,686.83 2 1
533410 RES $21,192.68 $21,192.68 $1,686.83 2
533411 RES $21,192.68 $21,192.68 $1,686.83 2
533412 RES $21,192.68 $21,192.68 $1,686.83 2
533413 RES $21,192.68 $21,192.68 $1,686.83 2
533414 RES $21,192.68 $21,192.68 $1,686.83 2
533415 RES $21,192.68 $21,192.68 $1,686.83 2
533416 RES $21,192.68 $21,192.68 $1,686.83 2
533417 RES $21,192.68 $21,192.68 $1,686.83 2
9/9/2010
5:03 PM PAGE 6 OF 18
EXHIBIT A
TOWN OF TROPHY CLUB PUBLIC IMPROVEMENT DISTRICT NO.1
2010 ASSESSMENT ROLL
2010
OUTSTANDING ANNUAL
TAX PARCEL LAND USE ASSESSMENT ASSESSMENT INSTALLMENT LOT TYPE UNITS
533418 RES $21.192.68 $21.192.68 $1.686.83 2 1
533419 RES $21.192.68 $21.192.68 $1,686.83 2
533420 RES $21,192.68 $21,192.68 $1,686.83 2
533421 RES $21,192.68 $21,192.68 $1,686.83 2 1
533422 RES $21,192.68 $21,192.68 $1,686.83 2
533425 NONRES $0.00 $0.00 $0.00
533428 NON RES $0.00 $0.00 $0.00
533429 NON RES $0.00 $0.00 $0.00
533430 NON RES $0.00 $0.00 $0.00
533431 NONRES $0.00 $0.00 $0.00
533432 NONRES $0.00 $0.00 $0.00
533433 NONRES $0.00 $0.00 $0.00
533434 NON RES $0.00 $0.00 $0.00
533450 NON RES $0.00 $0.00 $0.00
533451 NON RES $0.00 $0.00 $0.00
533452 NONRES $0.00 $0.00 $0.00
533453 NONRES $0.00 $0.00 $0.00
533454 NONRES $0.00 $0.00 $0.00
533464 NON RES $0.00 $0.00 $0.00
583215 RES $14,779.09 $14,779.09 $1,176.34 4 1
583216 RES $14,779.09 $14,779.09 $1,176.34 4 1
583217 RES $14,779.09 $14,779.09 $1,176.34 4
583218 RES $14,779.09 $14,779.09 $1,176.34 4
583219 RES $14,779.09 $14,779.09 $1,176.34 4 1
583220 RES $14,779.09 $14,779.09 $1,176.34 4 1
583221 RES $14,779.09 $14,779.09 $1,176.34 4 1
583222 RES $14,779.09 $14,779.09 $1,176.34 4
583223 RES $14,779.09 $14,779.09 $1,176.34 4
583224 RES $14,779.09 $14,779.09 $1,176.34 4
583225 RES $14,779.09 $14,779.09 $1,176.34 4 1
583226 RES $14,779.09 $14,779.09 $1,176.34 4 1
583227 RES $14,779.09 $14,779.09 $1,176.34 4
583228 RES $14,779.09 $14,779.09 $1,176.34 4
583229 RES $14,779.09 $14,779.09 $1,176.34 4
583230 RES $14,779.09 $14,779.09 $1,176.34 4
583231 RES $14,779.09 $14,779.09 $1,176.34 4
583232 RES $14,779.09 $14,779.09 $1,176.34 4
583233 RES $14,779.09 $14,779.09 $1,176.34 4
9/9/2010
5:03 PM PAGE 7 OF 18
EXHIBIT A
TOWN OF TROPHY CLUB PUBLIC IMPROVEMENT DISTRICT NO.1
2010 ASSESSMENT ROLL
2010
OUTSTANDING ANNUAL
TAX PARCEL LAND USE ASSESSMENT ASSESSMENT INSTALLMENT LOT TYPE UNITS
583234 RES $14,779.09 $14,779.09 $1,176.34 4
583235 RES $14,779.09 $14,779.09 $1,176.34 4
583236 RES $14,779.09 $14,779.09 $1,176.34 4 1
583237 RES $14,779.09 $14,779.09 $1,176.34 4
583238 RES $14,779.09 $14,779.09 $1,176.34 4 1
583239 RES $14,779.09 $14,779.09 $1,176.34 4 1
583240 RES $14,779.09 $14,779.09 $1,176.34 4
583241 RES $14,779.09 $14,779.09 $1,176.34 4
583242 RES $14,779.09 $14,779.09 $1,176.34 4
563243 RES $14,779.09 $14,779.09 $1,176.34 4
553244 RES $14,779.09 $14,779.09 $1,176.34 4
583245 RES $14,779.09 $14,779.09 $1,176.34 4
583246 NON RES $0.00 $0.00 $0.00
583247 RES $27,885.08 $27,885.08 $2,219.51 1
583248 RES $21,192.68 $21,192.68 $1,686.83 2
583249 RES $21,192.68 $21,192.68 $1,686.83 2
583250 RES $21,192.68 $21,192.68 $1,686.83 2
583251 RES $21,192.68 $21,192.68 $1,686.83 2
583252 RES $21,192.68 $21,192.68 $1,686.83 2
583253 RES $21,192.68 $21,192.68 $1,686.83 2
583254 RES $21,192.68 $21,192.68 $1,686.83 2 1
583255 RES $21,192.68 $21,192.68 $1,686.83 2 1
583256 RES $27,885.08 $27,885.08 $2,219.51 1
583257 NONRES $0.00 $0.00 $0.00
583258 RES $14,779.09 $14,779.09 $1,176.34 4
583259 RES $14,779.09 $14,779.09 $1,176.34 4
583260 RES $14,779.09 $14,779.09 $1,176.34 4
583261 RES $14,779.09 $14,779.09 $1,176.34 4
583262 RES $14,779.09 $14,779.09 $1,176.34 4
583263 RES $14,779.09 $14,779.09 $1,176.34 4
583264 RES $14,779.09 $14,779.09 $1,176.34 4
583265 RES $14,779.09 $14,779.09 $1,176.34 4
583266 RES $14,779.09 $14,779.09 $1,176.34 4
583267 RES $14,779.09 $14,779.09 $1,176.34 4
583268 RES $14,779.09 $14,779.09 $1,176.34 4
583269 RES $14,779.09 $14,779.09 $1,176.34 4
583270 RES $14,779.09 $14,779.09 $1,176.34 4
583271 RES $14,779.09 $14,779.09 $1,176.34 4
9/9/2010
5:03 PM PAGE 8 OF 18
EXHIBIT A
TOWN OF TROPHY CLUB PUBLIC IMPROVEMENT DISTRICT NO.1
2010 ASSESSMENT ROLL
2010
OUTSTANDING ANNUAL
TAX PARCEL LAND USE ASSESSMENT ASSESSMENT INSTALLMENT LOT TYPE UNITS
583272 RES $14,779.09 $14,779.09 $1,176.34 4
583273 NON RES $0.00 $0.00 $0.00
583274 RES $27,885.08 $27,885.08 $2,219.51 1
583275 RES $21,192.68 $21,192.68 $1,686.83 2
583276 RES $21,192.68 $21,192.68 $1,686.83 2
583277 RES $21,192.68 $21,192.68 $1,686.83 2 1
583278 RES $21,192.68 $21,192.68 $1,686.83 2 1
583279 RES $21,192.68 $21,192.68 $1,686.83 2
583280 RES $21,192.68 $21,192.68 $1,686.83 2
583281 RES $21,192.68 $21,192.68 $1,686.83 2
583282 RES $21,192.68 $21,192.68 $1,686.83 2 1
583283 RES $27,885.08 $27,885.08 $2,219.51 1
583284 NON RES $0.00 $0.00 $0.00
583285 RES $14,779.09 $14,779.09 $1,176.34 4 1
583286 RES $14,779.09 $14,779.09 $1,176.34 4 1
583287 RES $14,779.09 $14,779.09 $1,176.34 4
583288 RES $14,779.09 $14,779.09 $1,176.34 4
583289 RES $14,779.09 $14,779.09 $1,176.34 4
583290 RES $14,779.09 $14,779.09 $1,176.34 4 1
583291 RES $14,779.09 $14,779.09 $1,176.34 4 1
583292 RES $14,779.09 $14,779.09 $1,176.34 4
583293 RES $14,779.09 $14,779.09 $1,176.34 4 1
583294 RES $14,779.09 $14,779.09 $1,176.34 4 1
583295 RES $17,288.75 $17,288.75 $1,376.10 3
583296 RES $17,288.75 $17,288.75 $1,376.10 3
583297 RES $17,288.75 $17,288.75 $1,376.10 3
583298 RES $17,288.75 $17,288.75 $1,376.10 3 1
583299 RES $17,288.75 $17,288.75 $1,376.10 3
583300 RES $17,288.75 $17,288.75 $1,376.10 3
583301 RES $14,779.09 $14,779.09 $1,176.34 4
583302 RES $14,779.09 $14,779.09 $1,176.34 4 1
583303 RES $14,779.09 $14,779.09 $1,176.34 4 1
563304 RES $14,779.09 $14,779.09 $1,176.34 4
583305 RES $14,779.09 $14,779.09 $1,176.34 4
583306 RES $14,779.09 $14,779.09 $1,176.34 4
583307 RES $14,779.09 $14,779.09 $1,176.34 4 1
583308 RES $14,779.09 $14,779.09 $1,176.34 4 1
583309 RES $14,779.09 $14,779.09 $1,176.34 4
9/9/2010
5:03 PM PAGE 9 Of 18
EXHIBIT A
TOWN OF TROPHY CLUB PUBLIC IMPROVEMENT DISTRICT NO.1
2010 ASSESSMENT ROLL
2010
OUTSTANDING ANNUAL
TAX PARCEL LAND USE ASSESSMENT ASSESSMENT INSTALLMENT LOT TYPE UNITS
563310 RES $14.779.09 $14,779.09 $1,176.34 4
563311 RES $14,779.09 $14,779.09 $1,176.34 4
583312 RES $14,779.09 $14,779.09 $1,176.34 4
583313 RES $14,779.09 $14,779.09 $1,176.34 4
583314 RES $14,779.09 $14,779.09 $1,176.34 4
583315 RES $14,779.09 $14,779.09 $1,176.34 4
583316 RES $14,779.09 $14,779.09 $1,176.34 4
583317 RES $14,779.09 $14,779.09 $1,176.34 4
583318 RES $14,779.09 $14,779.09 $1,176.34 4
583319 RES $17,288.75 $17,288.75 $1,376.10 3
583320 RES $17,288.75 $17,288.75 $1,376.10 3
583321 RES $17,288.75 $17,288.75 $1,376.10 3
583322 RES $17,288.75 $17,288.75 $1,376.10 3
583323 RES $17,288.75 $17,288.75 $1,376.10 3
583324 RES $17,288.75 $17,288.75 $1,376.10 3
583325 RES $17,288.75 $17,288.75 $1,376.10 3
583326 NON RES $0.00 $0.00 $0.00
583327 NON RES $0.00 $0.00 $0.00
563328 NON RES $0.00 $0.00 $0.00
583329 RES $27,885.08 $27,885.08 $2,219.51
583330 RES $21,192.68 $21,192.68 $1,686.83 2
583331 RES $21,192.68 $21,192.68 $1,686.83 2
583332 RES $21,192.68 $21,192.68 $1,686.83 2 1
553333 RES $21,192.68 $21,192.68 $1,686.83 2
583334 RES $21,192.68 $21,192.68 $1,686.83 2 1
583335 RES $21,192.68 $21,192.68 $1,686.83 2
583336 RES $21,192.68 $21,192.68 $1,686.83 2
583337 RES $21,192.68 $21,192.68 $1,686.83 2
563338 RES $27,885.08 $27,885.08 $2,219.51
583339 NON RES $0.00 $0.00 $0.00
583356 NONRES $0.00 $0.00 $0.00
583375 RES $17,288.75 $17,288.75 $1,376.10 3
583376 RES $17,288.75 $17,288.75 $1.376.10 3
583377 RES $17,288.75 $17,288.75 $1,376.10 3
583378 RES $17,288.75 $17.288.75 $1,376.10 3
583379 RES $17,288.75 $17.288.75 $1.376.10 3
583380 RES $17,288.75 $17.288.75 $1.376.10 3 1
583381 RES $17,288.75 $17,288.75 $1.376.10 3
9/9/2010
5:03 PM PAGE 10 OF 18
EXHIBIT A
TOWN OF TROPHY CLUB PUBLIC IMPROVEMENT DISTRICT NO.1
2010 ASSESSMENT ROLL
2010
OUTSTANDING ANNUAL
TAX PARCEL LAND USE ASSESSMENT ASSESSMENT INSTALLMENT LOT TYPE UNITS
583382 RES $14.779.09 $14,779.09 $1,176.34 4 1
583383 RES $14,779.09 $14,779.09 $1,176.34 4 1
583384 RES $14,779.09 $14,779.09 $1,176.34 4 1
563385 RES $14,779.09 $14,779.09 $1,176.34 4
583386 RES $14,779.09 $14,779.09 $1,176.34 4
583387 RES $14,779.09 $14,779.09 $1,176.34 4
583388 RES $14,779.09 $14,779.09 $1,176.34 4
583389 RES $14,779.09 $14,779.09 $1,176.34 4 1
553390 RES $14,779.09 $14,779.09 $1,176.34 4 1
583391 RES $14,779.09 $14,779.09 $1,176.34 4 1
583392 RES $14,779.09 $14,779.09 $1,176.34 4 1
583393 RES $14,779.09 $14,779.09 $1,176.34 4
583394 RES $14,779.09 $14,779.09 $1,176.34 4
583395 RES $14,779.09 $14,779.09 $1,176.34 4
583396 RES $14,779.09 $14,779.09 $1,176.34 4
583397 NON RES $0.00 $0.00 $0.00
583398 RES $14,779.09 $14,779.09 $1,176.34 4
583399 RES $14,779.09 $14,779.09 $1,176.34 4 1
583400 RES $14,779.09 $14,779.09 $1,176.34 4 1
583401 RES $14,779.09 $14,779.09 $1,176.34 4 1
583402 RES $14,779.09 $14,779.09 $1,176.34 4 1
583403 RES $14,779.09 $14,779.09 $1,176.34 4 1
583404 RES $14,779.09 $14,779.09 $1,176.34 4
583405 RES $14,779.09 $14,779.09 $1,176.34 4
583406 RES $14,779.09 $14,779.09 $1,176.34 4
583407 RES $14,779.09 $14,779.09 $1,176.34 4
583408 RES $14,779.09 $14,779.09 $1,176.34 4 1
583409 RES $14,779.09 $14,779.09 $1,176.34 4 1
583410 RES $14,779.09 $14,779.09 $1,176.34 4 1
583411 RES $14,779.09 $14,779.09 $1,176.34 4 1
583412 RES $14,779.09 $14,779.09 $1,176.34 4 1
583413 RES $14,779.09 $14,779.09 $1,176.34 4
583414 RES $14,779.09 $14,779.09 $1,176.34 4
583415 RES $14,779.09 $14,779.09 $1,176.34 4
583416 RES $14,779.09 $14,779.09 $1,176.34 4
583417 RES $14,779.09 $14,779.09 $1,176.34 4
583418 RES $14,779.09 $14,779.09 $1,176.34 4
583419 RES $14,779.09 $14,779.09 $1,176.34 4
9/9/2010
5:03 PM PAGE 11 OF 18
EXHIBIT A
TOWN OF TROPHY CLUB PUBLIC IMPROVEMENT DISTRICT NO.1
2010 ASSESSMENT ROLL
2010
OUTSTANDING ANNUAL
TAX PARCEL LAND USE ASSESSMENT ASSESSMENT INSTALLMENT LOT TYPE UNITS
583420 RES $14.779.09 $14,779.09 $1,176.34 4
583421 RES $14,779.09 $14,779.09 $1,176.34 4
583422 RES $14,779.09 $14,779.09 $1,176.34 4
583423 RES $14,779.09 $14,779.09 $1,176.34 4 1
583424 RES $14,779.09 $14,779.09 $1,176.34 4 1
583425 RES $14,779.09 $14,779.09 $1,176.34 4 1
583426 RES $14,779.09 $14,779.09 $1,176.34 4
583427 RES $14,779.09 $14,779.09 $1,176.34 4
583428 RES $14,779.09 $14,779.09 $1,176.34 4
583429 RES $14,779.09 $14,779.09 $1,176.34 4
583470 RES $17,288.75 $17,288.75 $1,376.10 3
583471 RES $17,288.75 $17,288.75 $1,376.10 3 1
583472 RES $17,288.75 $17,288.75 $1,376.10 3 1
583473 RES $17,288.75 $17,288.75 $1,376.10 3
583474 RES $17,288.75 $17,288.75 $1,376.10 3
583475 RES $17,288.75 $17,288.75 $1,376.10 3
553476 RES $17,288.75 $17,288.75 $1,376.10 3
583477 RES $17,286.75 $17,288.75 $1,376.10 3
583478 RES $17,288.75 $17,288.75 $1,376.10 3
583479 RES $17,288.75 $17,288.75 $1,376.10 3 1
583480 RES $17,288.75 $17,288.75 $1,376.10 3 1
583481 RES $17,288.75 $17,288.75 $1,376.10 3
583482 RES $17,288.75 $17,288.75 $1,376.10 3
583483 RES $17,288.75 $17,288.75 $1,376.10 3
583484 RES $17,288.75 $17,288.75 $1,376.10 3
583485 RES $17,288.75 $17,288.75 $1,376.10 3
583486 RES $17,288.75 $17,288.75 $1,376.10 3
583487 RES $17,288.75 $17,288.75 $1,376.10 3
583488 RES $17,288.75 $17,288.75 $1,376.10 3
583489 RES $17,288.75 $17,288.75 $1,376.10 3
583490 RES $17,288.75 $17,288.75 $1,376.10 3
583491 RES $17,288.75 $17,288.75 $1,376.10 3
583492 RES $17,288.75 $17,288.75 $1,376.10 3
583493 RES $17,288.75 $17,288.75 $1,376.10 3
583494 RES $17,288.75 $17,288.75 $1,376.10 3
583495 RES $17,286.75 $17,266.75 $1,376.10 3
583496 NON RES $0.00 $0.00 $0.00
583497 NON RES $0.00 $0.00 $0.00
9/9/2010
5:03 PM PAGE 12 OF 18
EXHIBIT A
TOWN OF TROPHY CLUB PUBLIC IMPROVEMENT DISTRICT NO.1
2010 ASSESSMENT ROLL
2010
OUTSTANDING ANNUAL
TAX PARCEL LAND USE ASSESSMENT ASSESSMENT INSTALLMENT LOT TYPE UNITS
583498 RES $17,288.75 $17,288.75 $1,376.10 3
583499 RES $17,288.75 $17,288.75 $1,376.10 3
583500 RES $17,288.75 $17,288.75 $1,376.10 3
583501 RES $17,288.75 $17,288.75 $1,376.10 3
583502 RES $17,288.75 $17,288.75 $1,376.10 3
583503 RES $17,288.75 $17,288.75 $1,376.10 3
583504 RES $17,288.75 $17,288.75 $1,376.10 3
583505 RES $17,288.75 $17,288.75 $1,376.10 3
583506 RES $17,288.75 $17,288.75 $1,376.10 3 1
583507 RES $17,288.75 $17.288.75 $1,376.10 3 1
553508 RES $17,288.75 $17,288.75 $1,376.10 3
583509 RES $17,288.75 $17,288.75 $1,376.10 3
583510 RES $17,288.75 $17,288.75 $1,376.10 3
583511 RES $17,288.75 $17,288.75 $1,376.10 3
583512 RES $17,288.75 $17,288.75 $1,376.10 3
583513 RES $17,288.75 $17,288.75 $1,376.10 3
583514 RES $17,288.75 $17,288.75 $1,376.10 3
583519 RES $21,192.68 $21,192.68 $1,686.83 2 1
583520 RES $21,192.68 $21,192.68 $1,686.83 2
583521 RES $21,192.68 $21,192.68 $1,686.83 2
583522 RES $21,192.68 $21,192.68 $1,686.83 2
583523 RES $21,192.68 $21,192.68 $1,686.83 2
583524 RES $21,192.68 $21,192.68 $1,686.83 2
583525 RES $21,192.68 $21,192.68 $1,686.83 2 1
583526 RES $21,192.68 $21,192.68 $1,686.83 2 1
583527 RES $21,192.68 $21,192.68 $1,686.83 2 1
583528 RES $21,192.68 $21,192.68 $1,686.83 2 1
583529 RES $21,192.68 $21,192.68 $1,686.83 2
583530 RES $21,192.68 $21,192.68 $1,686.83 2
583531 RES $21,192.68 $21,192.68 $1,686.83 2
583532 RES $21,192.68 $21,192.68 $1,686.83 2
583533 RES $21,192.68 $21,192.68 $1,686.83 2
583534 RES $21,192.68 $21,192.68 $1,686.83 2
583535 RES $21,192.68 $21.192.68 $1,686.83 2
583536 RES $21,192.68 $21,192.68 $1,686.83 2 1
583537 RES $21,192.68 $21,192.68 $1.686.83 2 1
583538 RES $21,192.68 $21,192.68 $1,686.83 2
583539 RES $21,192.68 $21,192.68 $1,686.83 2
9/9/2010
5:03 PM PAGE 13 OF 18
EXHIBIT A
TOWN OF TROPHY CLUB PUBLIC IMPROVEMENT DISTRICT NO.1
2010 ASSESSMENT ROLL
2010
OUTSTANDING ANNUAL
TAX PARCEL LAND USE ASSESSMENT ASSESSMENT INSTALLMENT LOT TYPE UNITS
583540 RES $21.192.68 $21,192.68 $1,686.83 2
583541 RES $21,192.68 $21,192.68 $1,686.83 2
583542 RES $21,192.68 $21,192.68 $1,686.83 2
583543 RES $21,192.68 $21,192.68 $1,686.83 2
583544 RES $21,192.68 $21,192.68 $1,686.83 2
583545 RES $21,192.68 $21,192.68 $1,686.83 2
583546 RES $21,192.68 $21,192.68 $1,686.83 2
583547 RES $21,192.68 $21,192.68 $1,686.83 2
583548 RES $21,192.68 $21,192.68 $1,686.83 2
583549 NON RES $0.00 $0.00 $0.00
583550 RES $27,885.08 $27,885.08 $2,219.51
583551 RES $21,192.68 $21,192.68 $1,686.83 2
583552 RES $21,192.68 $21,192.68 $1,686.83 2
583553 RES $21,192.68 $21,192.68 $1,686.83 2
583554 RES $21,192.68 $21,192.68 $1,686.83 2
583555 RES $21,192.68 $21,192.68 $1,686.83 2
583556 RES $21,192.68 $21,192.68 $1,686.83 2
583557 RES $21,192.68 $21,192.68 $1,686.83 2
583558 RES $27,885.08 $27,885.08 $2,219.51 1
583559 RES $27,885.08 $27,885.08 $2,219.51
583560 RES $21,192.68 $21,192.68 $1,686.83 2
583561 RES $21,192.68 $21,192.68 $1,686.83 2
583562 RES $21,192.68 $21,192.68 $1,686.83 2
583563 RES $21,192.68 $21,192.68 $1,686.83 2
583564 RES $21,192.68 $21,192.68 $1,686.83 2
583565 RES $21,192.68 $21,192.68 $1,686.83 2
583566 RES $21,192.68 $21,192.68 $1,686.83 2
583567 RES $27,885.08 $27,885.08 $2,219.51
583568 NONRES $0.00 $0.00 $0.00
583569 NONRES $0.00 $0.00 $0.00
583570 NONRES $0.00 $0.00 $0.00
583571 NONRES $0.00 $0.00 $0.00
583573 RES $21,192.68 $21,192.68 $1,686.83 2
583574 RES $21,192.68 $21,192.68 $1,686.83 2 1
583575 RES $21,192.68 $21,192.68 $1,686.83 2 1
583576 RES $21,192.68 $21,192.68 $1,686.83 2 1
583577 RES $21,192.68 $21,192.68 $1,686.83 2 1
583578 RES $21,192.68 $21,192.68 $1,686.83 2
9/9/2010
5:03 PM PAGE 14 OF 18
EXHIBIT A
TOWN OF TROPHY CLUB PUBLIC IMPROVEMENT DISTRICT NO.1
2010 ASSESSMENT ROLL
2010
OUTSTANDING ANNUAL
TAX PARCEL LAND USE ASSESSMENT ASSESSMENT INSTALLMENT LOT TYPE UNITS
583579 RES $21.192.68 $21.192.68 $1.686.83 2
583580 RES $21.192.68 $21,192.68 $1,686.83 2
583581 RES $21,192.68 $21,192.68 $1,686.83 2 1
583582 RES $21,192.68 $21,192.68 $1,686.83 2
583583 RES $21,192.68 $21,192.68 $1,686.83 2
583584 RES $21,192.68 $21,192.68 $1,686.83 2
583585 RES $21,192.68 $21,192.68 $1,686.83 2 1
583586 RES $21,192.68 $21,192.68 $1,686.83 2 1
583587 RES $21,192.68 $21,192.68 $1,686.83 2 1
583588 RES $21,192.68 $21,192.68 $1,686.83 2 1
583589 RES $21,192.68 $21,192.68 $1,686.83 2 1
583590 RES $21,192.68 $21,192.68 $1,686.83 2
583591 RES $21,192.68 $21,192.68 $1,686.83 2
583592 RES $21,192.68 $21,192.68 $1,686.83 2 1
583593 RES $21,192.68 $21,192.68 $1,686.83 2 1
583594 RES $21,192.68 $21,192.68 $1,686.83 2
583595 RES $21,192.68 $21,192.68 $1,686.83 2 1
583596 RES $21,192.68 $21,192.68 $1,686.83 2 1
583597 RES $21,192.68 $21,192.68 $1,686.83 2
583598 RES $21,192.68 $21,192.68 $1,686.83 2
583599 RES $21,192.68 $21,192.68 $1,686.83 2 1
583600 RES $21,192.68 $21,192.68 $1,686.83 2 1
583601 RES $21,192.68 $21,192.68 $1,686.83 2
583602 RES $21,192.68 $21,192.68 $1,686.83 2 1
583603 RES $21,192.68 $21,192.68 $1,686.83 2 1
583604 RES $21,192.68 $21,192.68 $1,686.83 2 1
583605 RES $21,192.68 $21,192.68 $1,686.83 2
583606 RES $21,192.68 $21,192.68 $1,686.83 2
583607 RES $21,192.68 $21,192.68 $1,686.83 2
583608 RES $21,192.68 $21,192.68 $1,686.83 2 1
583609 RES $21,192.68 $21,192.68 $1,686.83 2
583612 RES $21,192.68 $21,192.68 $1,686.83 2
583613 RES $21,192.68 $21,192.68 $1,686.83 2
583614 RES $21,192.68 $21,192.68 $1,686.83 2 1
583615 RES $21,192.68 $21,192.68 $1,686.83 2
583616 RES $21,192.68 $21,192.68 $1,686.83 2
583617 RES $21,192.68 $21,192.68 $1,686.83 2
583618 RES $21,192.68 $21,192.68 $1,686.83 2 1
9/9/2010
5:03 PM PAGE 15 OF 18
EXHIBIT A
TOWN OF TROPHY CLUB PUBLIC IMPROVEMENT DISTRICT NO.1
2010 ASSESSMENT ROLL
2010
OUTSTANDING ANNUAL
TAX PARCEL LAND USE ASSESSMENT ASSESSMENT INSTALLMENT LOT TYPE UNITS
583619 RES $21,192.68 $21,192.68 $1,686.83 2
583620 RES $21,192.68 $21,192.68 $1,686.83 2
583621 RES $21,192.68 $21,192.68 $1,686.83 2
553622 RES $21,192.68 $21,192.68 $1,686.83 2
583623 RES $21,192.68 $21,192.68 $1,686.83 2
583624 RES $21,192,68 $21,192,68 $1,686.83 2
583625 RES $21,192,68 $21,192,68 $1,686.83 2
583626 RES $21,192,68 $21,192.68 $1,686.83 2
583627 RES $21,192,68 $21,192.68 $1,686.83 2 1
583628 RES $21,192,68 $21,192.68 $1,686,83 2 1
583629 RES $21,192,68 $21,192.68 $1,686,83 2 1
583630 RES $21,192.68 $21,192.68 $1,686,83 2 1
583631 RES $21,192,68 $21,192,68 $1,686,83 2
583632 RES $21,192,68 $21,192,68 $1,686,83 2
583633 RES $21,192.68 $21,192.68 $1,686.83 2
583634 RES $21,192.68 $21,192.68 $1,686.83 2
583643 RES $17,288.75 $17,288.75 $1,376,10 3
583644 RES $17,288,75 $17,288.75 $1,376,10 3
583645 RES $17,288,75 $17,288.75 $1,376.10 3
583646 RES $17,288,75 $17,288.75 $1,376,10 3 1
583647 RES $17,288,75 $17,288.75 $1,376.10 3 1
583648 RES $17,288.75 $17,288.75 $1,376.10 3 1
583649 RES $17,288.75 $17,288,75 $1,376.10 3
583650 RES $17,288.75 $17,288,75 $1,376,10 3
583651 RES $17,288.75 $17,288.75 $1,376,10 3
583652 RES $17,288.75 $17,288.75 $1,376,10 3
583653 RES $17,288,75 $17,288,75 $1,376,10 3
583654 RES $17,288,75 $17,288.75 $1,376.10 3
583655 RES $17,288,75 $17,288.75 $1,376,10 3
583656 RES $17,288,75 $17,288.75 $1,376.10 3
583657 RES $17,288,75 $17,288.75 $1,376.10 3 1
583658 RES $17,288.75 $17,288.75 $1,376.10 3 1
583659 RES $17,288.75 $17,288,75 $1,376.10 3
583660 RES $17,288,75 $17,288.75 $1,376.10 3
583661 RES $17,288,75 $17,288.75 $1,376.10 3
583662 RES $17,288,75 $17,288.75 $1,376.10 3
583663 RES $17,288,75 $17,288.75 $1,376.10 3
583664 RES $17,288,75 $17,288.75 $1,376.10 3
9/9/2010
5:03 PM PAGE 16 OF 18
EXHIBIT A
TOWN OF TROPHY CLUB PUBLIC IMPROVEMENT DISTRICT NO.1
2010 ASSESSMENT ROLL
2010
OUTSTANDING ANNUAL
TAX PARCEL LAND USE ASSESSMENT ASSESSMENT INSTALLMENT LOT TYPE UNITS
583666 RES $17.288.75 $17,288.75 $1,376.10 3
583666 RES $17,288.75 $17,288.75 $1,376.10 3
583667 RES $17,288.75 $17,288.75 $1,376.10 3 1
583668 RES $17,288.75 $17,288.75 $1,376.10 3
583669 RES $17,288.75 $17,288.75 $1,376.10 3
583670 RES $17,288.75 $17,288.75 $1,376.10 3
583671 RES $17,288.75 $17,288.75 $1,376.10 3 1
583672 RES $17,288.75 $17,288.75 $1,376.10 3
583673 RES $17,288.75 $17,288.75 $1,376.10 3
583674 RES $17,288.75 $17,288.75 $1,376.10 3
583675 RES $17,288.75 $17,288,75 $1,376,10 3
583676 RES $17,288,75 $17,288.75 $1,376,10 3
583677 NON RES $0,00 $0,00 $0,00
583678 RES $17,288,75 $17,288,75 $1,376,10 3
583679 RES $17,288,75 $17,288,75 $1,376,10 3
583680 RES $17,288,75 $17,288.75 $1,376,10 3 1
583681 RES $17,288,75 $17,288.75 $1,376,10 3
583682 RES $17,288,75 $17,288.75 $1,376,10 3
583683 RES $17,288,75 $17,288,75 $1,376,10 3
583684 RES $17,288,75 $17,288.75 $1,376,10 3
583685 RES $17,288,75 $17,288.75 $1,376,10 3
583686 RES $17,288,75 $17,288,75 $1,376,10 3
583687 RES $17,288,75 $17,288,75 $1,376,10 3
583688 RES $17,288.75 $17,288,75 $1,376.10 3 1
583689 RES $17,288,75 $17,288,75 $1,376,10 3 1
583690 RES $17,288,75 $17,288,75 $1,376,10 3 1
583691 RES $17,288,75 $17,288,75 $1,376,10 3
583692 RES $17,288,75 $17,288.75 $1,376,10 3
583693 RES $17,288.75 $17,288,75 $1,376,10 3
620681 NON RES $0.00 $0,00 $0,00
622299 RES $21,192,68 $21,192,68 $1,686,83 2
622300 RES $21,192,68 $21,192,68 $1,686,83 2
622301 RES $21,192,68 $21,192,68 $1,686,83 2
622302 RES $21,192.68 $21,192,68 $1,686.83 2
622303 RES $21,192,68 $21,192,68 $1,686.83 2
622304 RES $21,192.68 $21,192.68 $1,686.83 2
622305 RES $21,192,68 $21,192,68 $1,686.83 2
622306 RES $21,192,68 $21,192,68 $1,686.83 2
9/9/2010
5:03 PM PAGE 17 OF 18
EXHIBIT A
TOWN OF TROPHY CLUB PUBLIC IMPROVEMENT DISTRICT NO.1
2010 ASSESSMENT ROLL
2010
OUTSTANDING ANNUAL
TAX PARCEL LAND USE ASSESSMENT ASSESSMENT INSTALLMENT LOT TYPE UNITS
622307 RES $21.192.68 $21.192.68 $1,686.83 2
62230B RES $21,192.68 $21,192.68 $1,686.83 2 1
622309 RES $21,192.68 $21,192.68 $1,686.83 2 1
622310 RES $21,192.68 $21,192.68 $1,686.83 2 1
622311 RES $21,192.68 $21,192.68 $1,686.83 2
622312 RES $21,192.68 $21,192.68 $1,686.83 2
622313 RES $21,192.68 $21,192.68 $1,686.83 2
622314 RES $21,192.68 $21,192.68 $1,686.83 2
622315 RES $21,192.68 $21,192.68 $1,686.83 2
622316 RES $21,192.68 $21,192.68 $1,686.83 2
622317 RES $21,192.68 $21,192.68 $1,686.83 2 1
622318 RES $21,192.68 $21,192.68 $1,686.83 2 1
622319 RES $21,192.68 $21,192.68 $1,686.83 2 1
622320 RES $21,192.68 $21,192.68 $1,686.83 2 1
622321 RES $21,192.68 $21,192.68 $1,686.83 2
622322 RES $21,192.68 $21,192.68 $1,686.83 2
622323 RES $21,192.68 $21,192.68 $1,686.83 2
622324 RES $21,192.68 $21,192.68 $1,686.83 2
622325 RES $21,192.68 $21,192.68 $1,686.83 2
622326 RES $21,192.68 $21,192.68 $1,686.83 2
622327 RES $21,192.68 $21,192.68 $1,686.83 2
622328 RES $21,192.68 $21,192.68 $1,686.83 2 1
622329 RES $21,192.68 $21,192.68 $1,686.83 2 1
622330 RES $21,192.68 $21,192.68 $1,686.83 2
TOTAL $27,500,000.21 $27,296,437.43 $2,172,658.06 1448
9/9/2010
5:03 PM PAGE 18 OF 18