RES 2018-25 Approve Tax Roll TOWN OF TROPHY CLUB, TEXAS
RESOLUTION NO. 2018-25
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 2018, 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 2018 tax year.
Section 2. That Exhibit "B" specifying the net taxable appraised value, the
current 2018 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 25th day of September 2018.
/ f
C.— ick Sanders, ayor
Town of Troph Club, Texas
ATTEST: ',w., LTROp;'PR* E O FORM:
\A-61M,0 + - 0
Holly Fimbries, Town Sec Ta . U .. i odd III, Town Attorney
Town of Trophy Club, Texas To n of Trophy Club, Texas
h
EXHIBIT "A"
CERTIFIED TAX ROLLS FOR DENTON COUNTY AND TARRANT COUNTY
DENTON County 2018 CERTIFIED TOTALS As of Certification
C28-TROPHY CLUB TOWN OF
Property Count:4,773 ARB Approved Totals 7/14/2018 3:35:05PM
Land Value
Homesite: 397,923,732
Non Homesite: 62,487,372
Ag Market: 472,835
Timber Market: 0 Total Land (+) 460,883,939
Improvement Value
Homesite: 1,513,078,452
Non Homesite: 57,089,789 Total Improvements (+) 1,570,168,241
Non Real Count Value
Personal Property: 214 25,622,503
Mineral Property: 0 0
Autos: 0 0 Total Non Real (+) 25,622,503
Market Value = 2,056,674,683
Ag Non Exempt Exempt
Total Productivity Market: 472,835 0
Ag Use: 518 0 Productivity Loss (-) 472,317
Timber Use: 0 0 Appraised Value = 2,056,202,366
Productivity Loss: 472,317 0
Homestead Cap (-) 16,632,063
Assessed Value = 2,039,570,303
Total Exemptions Amount (-) 79,912,411
(Breakdown on Next Page)
Net Taxable = 1,959,657,892
Freeze Assessed Taxable Actual Tax Ceiling Count
DP 5,932,508 5,932,508 21,007.54 21,007.54 16
OV65 321,171,064 287,062,202 979,942.02 990,475.06 810
Total 327,103,572 292,994,710 1,000,949.56 1,011,482.60 826 Freeze Taxable (-) 292,994,710
Tax Rate 0.451442
Freeze Adjusted Taxable = 1,666,663,182
APPROXIMATE LEVY=(FREEZE ADJUSTED TAXABLE*(TAX RATE/100))+ACTUAL TAX
8,524,967.16=1,666,663,182*(0.451442/100)+1,000,949.56
Tax Increment Finance Value: 0
Tax Increment Finance Levy: 0.00
C28/652983 Page 348 of 1994 True Automation,Inc.
DENTON County 2018 CERTIFIED TOTALS As of Certification
C28-TROPHY CLUB TOWN OF
Property Count:4,773 ARB Approved Totals 7/14/2018 3:36:31 PM
Exemption Breakdown
Exemption Count Local State Total
DP 18 0 0 0
DV1 23 0 178,000 178,000
DV2 14 0 127,500 127,500
DV2S 1 0 7,500 7,500
DV3 24 0 246,000 246,000
DV4 38 0 252,000 252,000
DV4S 4 0 0 0
DVHS 24 0 10,165,223 10,165,223
DVHSS 4 0 1,325,038 1,325,038
EX-XV 63 0 37,332,653 37,332,653
EX366 21 0 5,814 5,814
OV65 844 28,799,173 0 28,799,173
OV65S 44 1,470,000 0 1,470,000
PC 1 3,510 0 3,510
Totals 30,272,683 49,639,728 79,912,411
C28/652983 Page 349 of 1994 True Automation,Inc.
DENTON County 2018 CERTIFIED TOTALS As of Certification
C28-TROPHY CLUB TOWN OF
Property Count:57 Under ARB Review Totals 7/14/2018 3:35:05PM
Land Value I
Homesite: 239,621
Non Homesite: 5,630,245
Ag Market: 0
Timber Market: 0 Total Land (+) 5,869,866
I Improvement Value I
Homesite: 814,043
Non Homesite: 1,915,906 Total Improvements (+) 2,729,949
I Non Real Count Value I
Personal Property: 4 13,536
Mineral Property: 0 0
Autos: 0 0 Total Non Real (+) 13,536
Market Value = 8,613,351
I Ag Non Exempt Exempt I
Total Productivity Market: 0 0
Ag Use: 0 0 Productivity Loss (-) 0
Timber Use: 0 0 Appraised Value = 8,613,351
Productivity Loss: 0 0
Homestead Cap (-) 0
Assessed Value = 8,613,351
Total Exemptions Amount (-) 35,112
(Breakdown on Next Page)
Net Taxable = 8,578,239
I Freeze Assessed Taxable Actual Tax Ceiling Count
OV65 205,095 170,095 767.88 1,180.96 1
Total 205,095 170,095 767.88 1,180.96 1 Freeze Taxable (-) 170,095
Tax Rate 0.451442
Freeze Adjusted Taxable = 8,408,144
APPROXIMATE LEVY=(FREEZE ADJUSTED TAXABLE*(TAX RATE/100))+ACTUAL TAX
38,725.77=8,408,144*(0.451442/100)+767.88
Tax Increment Finance Value: 0
Tax Increment Finance Levy: 0.00
C28/652983 Page 350 of 1994 True Automation,Inc.
DENTON County 2018 CERTIFIED TOTALS As of Certification
C28-TROPHY CLUB TOWN OF
Property Count:57 Under ARB Review Totals 7/14/2018 3:36:31 PM
Exemption Breakdown
Exemption Count Local State Total
EX366 1 D 112 112
OV65 1 35,000 0 35,000
Totals 35,000 112 35,112
C28/652983 Page 351 of 1994 True Automation,Inc.
DENTON County 2018 CERTIFIED TOTALS As of Certification
C28-TROPHY CLUB TOWN OF
Property Count:4,830 Grand Totals 7/14/2018 3:35:05PM
I Land Value I
Homesite: 398,163,353
Non Homesite: 68,117,617
Ag Market: 472,835
Timber Market: 0 Total Land (+) 466,753,805
I Improvement Value I
Homesite: 1,513,892,495
Non Homesite: 59,005,695 Total Improvements (+) 1,572,898,190
I Non Real Count Value I
Personal Property: 218 25,636,039
Mineral Property: 0 0
Autos: 0 0 Total Non Real (+) 25,636,039
Market Value = 2,065,288,034
I Ag Non Exempt Exempt I
Total Productivity Market: 472,835 0
Ag Use: 518 0 Productivity Loss (-) 472,317
Timber Use: 0 0 Appraised Value = 2,064,815,717
Productivity Loss: 472,317 0
Homestead Cap (-) 16,632,063
Assessed Value = 2,048,183,654
Total Exemptions Amount (-) 79,947,523
(Breakdown on Next Page)
Net Taxable = 1,968,236,131
IFreeze Assessed Taxable Actual Tax Ceiling Count
DP 5,932,508 5,932,508 21,007.54 21,007.54 16
OV65 321,376,159 287,232,297 980,709.90 991,656.02 811
Total 327,308,667 293,164,805 1,001,717.44 1,012,663.56 827 Freeze Taxable (-) 293,164,805
Tax Rate 0.451442
Freeze Adjusted Taxable = 1,675,071,326
APPROXIMATE LEVY=(FREEZE ADJUSTED TAXABLE*(TAX RATE/100))+ACTUAL TAX
8,563,692.94=1,675,071,326*(0.451442/100)+1,001,717.44
Tax Increment Finance Value: 0
Tax Increment Finance Levy: 0.00
C28/652983 Page 352 of 1994 True Automation,Inc.
DENTON County 2018 CERTIFIED TOTALS As of Certification
C28-TROPHY CLUB TOWN OF
Property Count:4,830 Grand Totals 7/14/2018 3:36:31 PM
Exemption Breakdown
I Exemption Count Local State Total
DP 18 0 0 0
DV1 23 0 178,000 178,000
DV2 14 0 127,500 127,500
DV2S 1 0 7,500 7,500
DV3 24 0 246,000 246,000
DV4 38 0 252,000 252,000
DV4S 4 0 0 0
DVHS 24 0 10,165,223 10,165,223
DVHSS 4 0 1,325,038 1,325,038
EX-XV 63 0 37,332,653 37,332,653
EX366 22 0 5,926 5,926
OV65 845 28,834,173 0 28,834,173
OV65S 44 1,470,000 0 1,470,000
PC 1 3,510 0 3,510
Totals 30,307,683 49,639,840 79,947,523
C28/652983 Page 353 of 1994 True Automation,Inc.
DENTON County 2018 CERTIFIED TOTALS As of Certification
C28 -TROPHY CLUB TOWN OF
Property Count:4,773 ARB Approved Totals 7/14/2018 3:36:31 PM
State Category Breakdown
State Code Description Count Acres New Value Market Market Value
A SINGLE FAMILY RESIDENCE 4,253 $21,681,572 $1,909,942,498
B MULTIFAMILY RESIDENCE 3 $0 $6,038,816
Cl VACANT LOTS AND LAND TRACTS 133 $0 $1,090,580
D1 QUALIFIED AG LAND 2 7.3930 $0 $472,835
D2 NON-QUALIFIED LAND 1 $0 $5,401
E FARM OR RANCH IMPROVEMENT 14 33.9426 $0 $285,695
F1 COMMERCIAL REAL PROPERTY 32 $1,572,422 $66,921,708
J2 GAS DISTRIBUTION SYSTEM 1 $0 $1,460,490
J3 ELECTRIC COMPANY(INCLUDING CO-OP 3 $0 $8,137,580
J4 TELEPHONE COMPANY(INCLUDING CO- 10 $0 $1,509,560
J7 CABLE TELEVISION COMPANY 4 $0 $211,770
J8 OTHER TYPE OF UTILITY 1 $0 $780
L1 COMMERCIAL PERSONAL PROPERTY 173 $0 $14,293,509
O RESIDENTIAL INVENTORY 78 $1,446,926 $8,964,994
X TOTALLY EXEMPT PROPERTY 84 $0 $37,338,467
Totals 41.3356 $24,700,920 $2,056,674,683
C28/652983 Page 354 of 1994 True Automation,Inc.
DENTON CountyAs of Certification
2018 CERTIFIED TOTALS
C28-TROPHY CLUB TOWN OF
Property Count:57 Under ARB Review Totals 7/14/2018 3:36:31 PM
State Category Breakdown
IState Code Description Count Acres New Value Market Market Value
A SINGLE FAMILY RESIDENCE 4 $0 $1,053,664
Cl VACANT LOTS AND LAND TRACTS 4 $0 $1,941,383
F1 COMMERCIAL REAL PROPERTY 10 $1,757,738 $5,343,275
L1 COMMERCIAL PERSONAL PROPERTY 3 $0 $13,424
0 RESIDENTIAL INVENTORY 36 $0 $261,493
X TOTALLY EXEMPT PROPERTY 1 $0 $112
Totals 0.0000 $1,757,738 $8,613,351
C28/652983 Page 355 of 1994 True Automation,Inc.
DENTON County 2018 CERTIFIED TOTALS As of Certification
C28-TROPHY CLUB TOWN OF
Property Count:4,830 Grand Totals 7/14/2018 3:36:31 PM
State Category Breakdown
State Code Description Count Acres New Value Market Market Value
A SINGLE FAMILY RESIDENCE 4,257 $21,681,572 $1,910,996,162
B MULTIFAMILY RESIDENCE 3 $0 $6,038,816
Cl VACANT LOTS AND LAND TRACTS 137 $0 $3,031,963
D1 QUALIFIED AG LAND 2 7.3930 $0 $472,835
D2 NON-QUALIFIED LAND 1 $0 $5,401
E FARM OR RANCH IMPROVEMENT 14 33.9426 $0 $285,695
F1 COMMERCIAL REAL PROPERTY 42 $3,330,160 $72,264,983
J2 GAS DISTRIBUTION SYSTEM 1 $0 $1,460,490
J3 ELECTRIC COMPANY(INCLUDING CO-OP 3 $0 $8,137,580
J4 TELEPHONE COMPANY(INCLUDING CO- 10 $0 $1,509,560
J7 CABLE TELEVISION COMPANY 4 $0 $211,770
J8 OTHER TYPE OF UTILITY 1 $0 $780
L1 COMMERCIAL PERSONAL PROPERTY 176 $0 $14,306,933
O RESIDENTIAL INVENTORY 114 $1,446,926 $9,226,487
X TOTALLY EXEMPT PROPERTY 85 $0 $37,338,579
Totals 41.3356 $26,458,658 $2,065,288,034
C28/652983 Page 356 of 1994 True Automation,Inc.
DENTON County 2018 CERTIFIED TOTALS As of Certification
C28-TROPHY CLUB TOWN OF
Property Count:4,773 ARB Approved Totals 7/14/2018 3:36:31 PM
CAD State Category Breakdown
State Code Description Count Acres New Value Market Market Value
A019 BUILDER HOME PLANS-REFERENCE ON 15 $0 $0
Al REAL,RESIDENTIAL,SINGLE-FAMILY 4,238 $21,681,572 $1,909,942,498
B1 REAL,RESIDENTIAL,APARTMENTS 1 $0 $6,037,763
B2 REAL,RESIDENTIAL,DUPLEXES 2 $0 $1,053
Cl REAL,VACANT PLATTED RESIDENTIAL L 127 $0 $1,022,261
C2 COMMERCIAL VACANT LOT 6 $0 $68,319
D1 QUALIFIED AG LAND 2 7.3930 $0 $472,835
D2 FARM AND RANCH IMPSS ON QUALIFIED 0 1 $0 $5,401
El LAND AND IMPROVMENTS (NON AG QUA 2 $0 $216,022
E4 VACANT NON QUALIFIED NON HOMESITE 12 $0 $69,673
Fl REAL COMMERCIAL 27 $1,223,444 $54,949,620
F4 REAL-COMMERCIAL OFFICE CONDO'S 5 $348,978 $11,972,088
J2 REAL&TANGIBLE PERSONAL,UTILITIES, 1 $0 $1,460,490
J3 REAL&TANGIBLE PERSONAL,UTILITIES, 3 $0 $8,137,580
J4 REAL&TANGIBLE PERSONAL,UTILITIES, 10 $0 $1,509,560
J7 REAL&TANGIBLE PERSONAL,UTILITIES, 4 $0 $211,770
J8 REAL&TANGIBLE PERSONAL,UTILITIES, 1 $0 $780
Ll BPP TANGIBLE COMERCIAL PROPERTY 93 $0 $10,582,110
L3 BPP TANGIBLE COMMERCIAL LEASED E 79 $0 $3,689,799
L5 AIRCRAFT 1 $0 $21,600
OAl INVENTORY, RESIDENTIAL SINGLE FAMI 15 $1,446,926 $3,642,084
OC1 INVENTORY,VACANT PLATTED LOTS/TR 63 $0 $5,322,910
X 84 $0 $37,338,467
Totals 7.3930 $24,700,920 $2,056,674,683
C28/652983 Page 357 of 1994 True Automation,Inc.
DENTON County 2018 CERTIFIED TOTALS As of Certification
C28-TROPHY CLUB TOWN OF
Property Count:57 Under ARB Review Totals 7/14/2018 3:36:31 PM
CAD State Category Breakdown
State Code Description Count Acres New Value Market Market Value
Al REAL,RESIDENTIAL,SINGLE-FAMILY 4 $0 $1,053,664
Cl REAL,VACANT PLATTED RESIDENTIAL L 3 $0 $1,311,505
C2 COMMERCIAL VACANT LOT 1 $0 $629,878
Fl REAL COMMERCIAL 10 $1,757,738 $5,343,275
L3 BPP TANGIBLE COMMERCIAL LEASED E 3 $0 $13,424
OC1 INVENTORY,VACANT PLATTED LOTS/TR 36 $0 $261,493
X 1 $0 $112
Totals 0.0000 $1,757,738 $8,613,351
C28/652983 Page 358 of 1994 True Automation,Inc.
DENTON County 2018 CERTIFIED TOTALS As of Certification
C28-TROPHY CLUB TOWN OF
Property Count:4,830 Grand Totals 7/14/2018 3:36:31 PM
CAD State Category Breakdown
State Code Description Count Acres New Value Market Market Value
A019 BUILDER HOME PLANS-REFERENCE ON 15 $0 $0
Al REAL, RESIDENTIAL,SINGLE-FAMILY 4,242 $21,681,572 $1,910,996,162
B1 REAL,RESIDENTIAL,APARTMENTS 1 $0 $6,037,763
B2 REAL,RESIDENTIAL, DUPLEXES 2 $0 $1,053
Cl REAL,VACANT PLATTED RESIDENTIAL L 130 $0 $2,333,766
C2 COMMERCIAL VACANT LOT 7 $0 $698,197
D1 QUALIFIED AG LAND 2 7.3930 $0 $472,835
D2 FARM AND RANCH IMPSS ON QUALIFIED 0 1 $0 $5,401
El LAND AND IMPROVMENTS (NON AG QUA 2 $0 $216,022
E4 VACANT NON QUALIFIED NON HOMESITE 12 $0 $69,673
Fl REAL COMMERCIAL 37 $2,981,182 $60,292,895
F4 REAL-COMMERCIAL OFFICE CONDO'S 5 $348,978 $11,972,088
J2 REAL&TANGIBLE PERSONAL,UTILITIES, 1 $0 $1,460,490
J3 REAL&TANGIBLE PERSONAL,UTILITIES, 3 $0 $8,137,580
J4 REAL&TANGIBLE PERSONAL,UTILITIES, 10 $0 $1,509,560
J7 REAL&TANGIBLE PERSONAL,UTILITIES, 4 $0 $211,770
J8 REAL&TANGIBLE PERSONAL,UTILITIES, 1 $0 $780
L1 BPP TANGIBLE COMERCIAL PROPERTY 93 $0 $10,582,110
L3 BPP TANGIBLE COMMERCIAL LEASED E 82 $0 $3,703,223
L5 AIRCRAFT 1 $0 $21,600
OA1 INVENTORY, RESIDENTIAL SINGLE FAMI 15 $1,446,926 $3,642,084
OC1 INVENTORY,VACANT PLATTED LOTS/TR 99 $0 $5,584,403
X 85 $0 $37,338,579
Totals 7.3930 $26,458,658 $2,065,288,034
C28/652983 Page 359 of 1994 True Automation,Inc.
I
DENTON County 2018 CERTIFIED TOTALS As of Certification
C28 -TROPHY CLUB TOWN OF
Property Count:4,830 Effective Rate Assumption 7/14/2018 3:36:31 PM
New Value
TOTAL NEW VALUE MARKET: $26,458,658
TOTAL NEW VALUE TAXABLE: $26,458,658
New Exemptions
Exemption Description Count
EX-XV Other Exemptions(including public property,r 9 2017 Market Value $23,236
EX366 HB366 Exempt 3 2017 Market Value $34,961
ABSOLUTE EXEMPTIONS VALUE LOSS $58,197
Exemption Description Count Exemption Amount
DP Disability 2 $0
DV1 Disabled Veterans 10%-29% 2 $17,000
DV2 Disabled Veterans 30%-49% 2 $15,000
DV3 Disabled Veterans 50%-69% 3 $30,000
DV4 Disabled Veterans 70%-100% 6 $36,000
DVHS Disabled Veteran Homestead 4 $1,617,283
OV65 Over 65 73 $2,495,500
PARTIAL EXEMPTIONS VALUE LOSS 92 $4,210,783
NEW EXEMPTIONS VALUE LOSS $4,268,980
Increased Exemptions
Exemption Description Count Increased Exemption_Amount
INCREASED EXEMPTIONS VALUE LOSS
TOTAL EXEMPTIONS VALUE LOSS $4,268,980
New Ag I Timber Exemptions
New Annexations
New Deannexations
Average Homestead Value
Category A and E
I Count of HS Residences Average Market Average HS Exemption Average Taxable
3,561 $456,233 $4,671 $451,562
Category A Only
Count of HS Residences Average Market Average HS Exemption Average Taxable
3,560 $456,320 $4,672 $451,648
C28/652983 Page 360 of 1994 True Automation,Inc.
DENTON CountyAs of Certification
2018 CERTIFIED TOTALS
C28-TROPHY CLUB TOWN OF
Lower Value Used
Count of Protested Properties Total Market Value Total Value Used
57 $8,613,351.00 $7,107,640
C28/652983 Page 361 of 1994 True Automation,Inc.
TAD
Tarrant Appraisal Disrrict
Jeff Law, Chief Appraiser
TOWN OF TROPHY CLUB 044
Appraisal Roll Information Valuation Summary as of July 20, 2018
2018 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) > $ 147,469,354
Number of Accounts: 236
Absolute Exemptions $ 12,484,807
Cases before ARB—Appraised Value $ 35,206
Incompletes $ 124,096
Partial Exemptions $ 2,237,536
In Process $
NET TAXABLE VALUE > $ 132,587,709
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 > $ 132,651,539
Including suggested values to be used for pending ARB accounts (see page two), Incompletes (see page
three) and In Process accounts (see page four).
7, 1,11
Jeffiaw, C'iief Appraiser
Tarrant Appraisal District
2500 Handley Ederville Road - Fort Worth,Texas 76118 - 817.284.0024
1
TAD
Tarrant Appraisal District
Jeff Law, Chief Appraiser
TOWN OF TROPHY CLUB 044
Appraisal Roll Information Valuation Summary as of July 20, 2018
2018 Appraisal Review Board Information
Section 25.01 (c) of the State Property Tax code directs the Chief Appraiser to prepare a list of all
properties under protest with the Appraisal Review Board and pending disposition at the time of value
roll certification.
The values below are from the ARB roll and are not included in the totals by the Chief Appraiser and
represented on page 1 of this report.
$ 35,206
Total appraised value of properties under protest.
$ 35,206
Net taxable value of properties under protest.
$ 24,644
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
TAD
Tarrant Appraisal District
Jeff Law, Chief Appraiser
TOWN OF TROPHY CLUB 044
Appraisal Roll Information Valuation Summary as of July 20, 2018
2018 Incomplete Property Information
Section 26.01(d) of the State Property Tax Code directs the Chief Appraiser to prepare a list of all
properties that are not on the appraisal roll and not included on the ARB roll.
The values below are from the incomplete property listing and are not included in the totals by the
Chief Appraiser and represented on page 1 of this report.
The value of incomplete properties are subject to change and are also subject to appeal before the
Appraisal Review Board.
$ 124,096
Total appraised value of incomplete properties
$ 55,980
Net taxable value of properties under of incomplete properties.
$ 39,186
Estimated minimum taxable value for the same properties.
This value should be added to the net taxable value on page one
Tarrant Appraisal District
2500 Handley Ederville Road - Fort Worth,Texas 76118 - 817.284.0024
3
Tarrant Appraisal Disrrict
Jeff Law, Chief Appraiser
TOWN OF TROPHY CLUB 044
Appraisal Roll Information Valuation Summary as of July 20, 2018
2018 In Process Property Information
The values below are from In Process properties and are not included in the totals by the Chief
Appraiser and represented on page 1 of this report.
Total appraised value of In Process properties
Estimated net taxable value of In Process properties.
This value should be added to the net taxable value on page one.
Tarrant Appraisal District
2500 Handley Ederville Road - Fort Worth,Texas 76118 - 817.284.0024
4
Tarrant Appraisal District
12rAEYTOWN OF TROPHY CLUB 044
Totals for Roll Instance 000 -July Roll
2018
Value Detail Market Appraised Counts Taxable
Real Estate Residential 56,492,144 53,745,714 168 51,619,716
Real Estate Commercial 84,274,457 84,274,457 31 72,207,081
Real Estate Industrial 0 0 0 0
Personal Property Commercial 9,449,183 9,449,183 37 8,852,098
Personal Property Industrial 0 0 0 0
Mineral Lease Properties 0 0 0 0
Agricultural Properties 0 0 0 0
Total Value 150,215,784 147,469,354 236 132,678,895
Pending Detail Market Appraised Counts Taxable
Cases Before ARB 35,206 35,206 3 35,206
Incomplete Accounts 124,096 124,096 15 55,980
In Process Accounts 0 0 0 0
Certified Value 150,056,482 147,310,052 218 132,587,709
7/19/2018 9:25:15 AM Page 166 of 389
Exemption Detail Market Exempt Counts Appraised
Absolute Public 9,500,704 9,500,704 8 9,500,704
Absolute Charitable 417,431 417,431 2 417,431
Absolute Miscellaneous 0 0 0 0
Absolute Religious&Private Schools 2,566,672 2,566,672 1 2,566,672
Indigent Housing 0 0 0 0
Nominal Value 20 20 1 20
Disabled Vet 10-29% 313,443 5,000 1 278,445
Disabled Vet 30-49% 0 0 0 0
Disabled Vet 50-69% 429,823 10,000 1 429,823
Disabled Vet 70-99% 856,336 36,000 3 828,948
Disabled Vet 100% 856,336 723,363 3 828,948
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-Over65 12,949,712 1,351,635 41 11,769,054
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.) 111,518 111,518 2 111,518
Surviving Spouse of First Responder KLD 0 0 0 0
Transfer Base Value SS KIA Armed Service 0 0 0 0
Member
Transfer Base Value SS of First Responder 0 0 0 0
KLD
Total Exemptions 14,722,343 63
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
7/19/2018 9:25:15 AM Page 167 of 389
New Exemptions Market Exempt Counts Appraised
Absolute Public 0 0 0 0
Absolute Charitable 0 0 0 0
Absolute Miscellaneous 0 0 0 0
Absolute Religious& Private Schools 0 0 0 0
Indigent Housing 0 0 0 0
Nominal Value 0 0 0 0
Disabled Vet 10-29% 0 0 0 0
Disabled Vet 30-49% 0 0 0 0
Disabled Vet 50-69% 0 0 0 0
Disabled Vet 70-99% 0 0 0 0
Disabled Vet 100% 0 0 0 0
Surviving Spouse Disabled Vet 100% 0 0 0 0
Donated Disabled Vet 0 0 0 0
Surviving Spouse Donated Disabled Vet 0 0 0 0
Surviving Spouse KIA Armed Service Member 0 0 0 0
Transfer Base Value for SS Disable Vet 0 0 0 0
Inventory 0 0 0 0
Homestead State Mandated-General 0 0 0 0
Homestead State Mandated-Over 65 0 0 0 0
Homestead State Mandated-Disabled Person 0 0 0 0
Homestead Local Option-General 0 0 0 0
Homestead Local Option-Over 65 684,628 70,000 2 684,628
Homestead Local Option-Disabled Person 0 0 0 0
Solar&Wind Powered Devices 0 0 0 0
Pollution control 0 0 0 0
Community Housing Development 0 0 0 0
Abatements 0 0 0 0
Historic Sites 0 0 0 0
Foreign Trade Zone 0 0 0 0
Misc Personal Property(Vehicles, etc.) 0 0 0 0
Surviving Spouse of First Responder KLD 0 0 0 0
Transfer Base Value SS KIA Armed Service 0 0 0 0
Member
Transfer Base Value SS of First Responder 0 0 0 0
KLD
Total New Exemptions 70,000 2
New Construction Market New Value Counts Taxable
All Real Estate 0 0 0 0
New business in new improvement 0 0 0 0
Total New Construction 0 0 0 0
New Construction in Residential 0 0 0 0
New Construction in Commercial 0 0 0 0
Market Appraised Counts Taxable
Annexation 0 0 0 0
Deannexation 0 0 0 0
7/19/2018 9:25:15 AM Page 168 of 389
Tax Ceiling Market Taxable Counts Ceiling Amount
Over65 12,949,712 10,112,993 41 34,030.00
Disable Person 313,443 273,445 1 696.00
Total Ceilings 13,263,155 10,386,438 42 34,726.00
New Over 65 Ceilings 684,628 0 2 0.00
New Disabled Person Ceilings 0 0 0 0.00
Capped Accounts Market Cap Loss Counts Appraised
Cap Total 26,709,279 2,746,430 83 23,962,849
New Cap this Year 0 0 0 0
All Exemptions by Group Market Exempt Counts Appraised
Residential 14,147,915 2,125,998 44 12,932,259
Commercial 12,596,345 12,596,345 14 12,596,345
Industrial 0 0 0 0
Mineral Lease 0 0 0 0
Agricultural 0 0 0 0
Exemption Total 14,722,343 58
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 354,516 337,268 159 323,906
7/19/2018 9:25:15 AM Page 169 of 389
M E
O Q
1 N
N
Q1 O N co co -, O m .-1 O ,-I m O O O O O >o- O O O O O LID .-t O O
O O O O O
M
CO v
o
N
Q1 O .�-1 0 N O In O O O O O O O O O C O O O O O a O O O O O O O O
1-1 t6- m to O 1� - l0 O to O O to t6- t6- t6- to In t6- to 1A W 4.6- m N -EA- t6- H} to E6- 4A- t6-
RN E.0 In O O O ED E0 -EA-
N.
.^-t c O m Lri. O iD .-1 D1
O l0 N EA- m 1/1 N
Cr V1 u'1 N 1A to In .-I
t6- CP N t6- - to
R 0 to tR tPr
F J
O O O O O O O O O O O O O O O O O O O O O O in O O O O O O CD O
C
7
0
U
0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 CD 0 0 0 0 0 0 0 0
tPr Edi- t D V} -EA -EA- +A sR to +A -EA t6- tfr -EA aR -EA t6- 1A tf} to +A tPr tf+ M t6- t6- Vf +A -EA- -EA-
01
d r,
4,
aJC0
am -EA-
E
O
O J
U
C
M
O O O O O O O O O O O O O O O O O O O O O O O O O O O O O O O
4.0
C
0
O
U
0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0
4a4 -EA -A t6- t6- to -EA- to +R t6- t6- t6- to to y} H} HT VD t6- 1F1- to to t6- t6- t6- to t6- to lA tf+ -Col-
V/
6-h
VI0
O
J
CO
IX
Q
O N O W .-, co, co -, O -1 m co O co O O O O co O O N .--1 O O O O O O O
Cl-
;A d+
Ca O
0 /D J
CD 0 V i O - O 1- N O m O O O O O O O O O Lll O 00 00000000 O 000
etCe to m +R O N +A ED O -IA- O O +R -EA- -E9- -IA- to m to +R to -EAtPr .-1 N -EA- -IA- +h -EA- 64 Hi 49-
LL �_ N O i<t N VD m O O O lD U)1 to
0 m 1n O ,D •'-
>. Ct .--1 O l0 N to .-1 m lf) ."1
d V Ln V1 N to t6- m ,-I
O0 win - 6 w v� err
n CJ
a , i- u
-
o U
E o O _ .
X o Z
W 0000
O I-
;1 N str
C d'
W 0 c o E o
a) J
d d .-. N Z Y a)
Co::. Ln a) C U o a1 >
O d a) CO C a) O ) U CU
a1
p N O
0 0 -c EJ al o C a) Vi .ti O CO
0. N a N c v O O C Ln j 0 0
C v p o > a o > v n
E to a) L O a) a1 a) a) a) U1
d >_ > c c c io is is v v in
% 1n N o o a a D N < - O
W a 0_ 0 C C C -0 co C lL
4 O otS Qi o 0 0 0 n n 0 ra R N v 1n 0 Q
c o rn rn C) rn 0 0 0 Z Z Z o v 0 0 �c o D
9 C 7 o N v 01 0 a) a1 a) C) Q a1 a) a) a) fa
(a o o 0 0 0 o a) n1 v u U y m y C a o a > > > > >
(p v ._ .0 o , m v 0 0 0 N - a o 0 0 0
S N VI J J J Cr) In N a a 7 O. O. O_ O_ a)
U a > > > > > 0 1a y m 2 2 = CO j
I m
CLI'5' Y u C) 'a H En
+aJ. y a) Y ,�� +�+ C O U fa C 01 C1 01 C1 w
E 7 7 E S) fl 2) _C 1p 01 O a) a1 a) a) a) a) Ql C 0.. _ 025 .> >_ > > C
CO IA
- - - ra ro 1a ao as c v E E E E E E a) 11 E r E
f _C _C _0 0 N N 7, 0 p - 0 0 0 0 0 0 - 0 0 0 O = 7 3 1_
< < < < Q U 0 0 0 0 0 0 ci = I S I I I I I Z a cn vl N co V1 H
M
O Q
N
N O O t0
(d
• M �O
a o
0
0
N
CD 0 01
0
0
H;
o
O O
� t• <
O '•
U 'i!
0 o ID
v- +fr .1
CU ti
i ID
�o
u,. .:
r r .
0 0 0
_ 4
0
0 o 0
e v - to
m• -,
O ',
a,
0 o M
to
m 7€
O
O.
cu O
0 o M
en yr Tr
nis
`� M
VI
OE �' ri
rl' U
i.i. O
Co
o A
W0�0 O En
c
r
d z Y
W O v
o
a v
o E
47+na X n cn
Ta
d
7 7
En En
MS CO
CO m
w
C C
CO CO
F- H
I
py
Q
N
(N
p 0 o 0 0
01co .M
O
CO
4-4O
N
01 0 0 0 0
.--1 -ER- +Pr W F/}
N
0 0 0
C >.
7 4)
O Q
U e. O
CL
C
w
Com) Cl)Gam)a a'
oa)
J Il
u 8 '
M H
O 0 O 0
Ea.)
C
y
o • U
U
0 0 o CO O
J NfB
C
Q 12 0 N d
. N N
0 0 o 0 Lin O O d> M A O M 0 0
++ M co N O 11 ! N NE N
�'' CO m
O M N M DD (6
O = U d -VI- i N In 0 W
Li W Tz
V .,-1l -404- M N
0 0 o O .-I -EA- 4-4 rV
,, - yr 429- esr IR OF 411- N
(6 -p
(U '
0. LL U
O Z "k } II
O = oW
R
O F- o OF-
a..+ k v c '
F.
LU 0 , w
, - r . F.5
d ¢ .rnU)
aa•_ 7 E
c > 0E o
O U
ar a - ID * y
ecu
X e 0 in x .,.� O U)
W .. c * a-+ m ca
<,,,
a N (0
O �
c'L I2
U 0 N
. ‘,....
. .
vi (U iJ � � Z Q � �
}$IP, a.,
o U c,
a)ro
ro O O O 4- v O
o a u O to C to ra O
a ¢ cn F- Q 0 d 0 H +
pp pp_. p. O po
N E N M S. �.,. ''. M 0 404 r "; ..
Q
O
+;
ct,-I C c)
rn Cr) U A
iQ_ •-
3 >
.--i y
0 Z
,-I
O
N - po po1. to co co pp
,--1w
ea
0
CD IQ
03 cia 0 0 0 0 0 0 00
V
Q
Cf
a
O co O ' CO CO,. N N O O,.
_ N s.0 CO r+ n t0 NI- M Ln
.N+ N O L0f1 linty f:IN N 0 00 n n L l Ol O N N M Oc
ti O .1. 00 00 Ol 01 I- n ti ti LA C7 Lfl .--c Ol 00 LA
RI O N .-+ .-L O O N N -- 41- V4 N N .-+ M 4A oto- •--( N
> Ln a) i" .+ .-i CO M O 0 t? 4A- Vl• N N VT iR
Lr) LO ifR 44 V4 4A• LLn lcn 404 0M4
N iR , iR VF
K
H 1.
d vt
NN'flU
01 z O ! ! !
7 01 CO CO ja OZ Oi Oi L!1 ti th of> .•.1 O O N .-+ M *.q-rl M M 4A- 44 n- 44 - .-1 H0 V} iR iR
L
a.
Q
Q
N - O N N nO 00 .--, O M
al .-+ O O - ` N N a) a) N N on al coO N 1 N M VO 0
3 00 O O~ 7 4. ,..,;.• Qi N R .--, -4- Ln O LA .-. tY vOl 00 1/40 CL
m O 3 N N N N 0 0 N N .IA- :.N 4A- N N .--L M iR er .-1 M
M a 00 - ."+ M M0 0 V} 4A. V4 N N 44 - )•.vi-
Y U, 1 +A V4. 44 Op L LLil --- 404 .En-
J..)
7
W aA :P !a) :
N •.ao EN N e-+ .--, •--L •--, N M ,-I N .--i 01 .--- 00 CU
y D. u " ' 441
3 E
# II
U =a
'o Y y y
H v H v Ic- v H v H v Fc— v v t noH
CU LL' _ CU E a) ;' au c cu 76-a ) L- a) c Q O c ¢E KJ' Fe ar O 0 ¢ a, W 1-
p 0 mu a) 0 a� U 47 0 0) 0 (0 L0 0 M v U
et v
E E E E E E Q
a E E E E
- H
0 cin 0a 0 0UU Uvo U =
O
VQ io m Cc R N N
_1 LL NN0, i ai a C
a) a' C -v ccw Lo 0
(/1 a Y c I- U0 0_43o
4,0• 0 cc T EC 3 ? n o o = a) w Cl) t U
_ - 1 1 1 E x U U ? a c O. In
0) �, > Q UCD C a1 U U C C X C Ol C d L y
i w` U co
E U .c t m - Lo - m . _ 0
LL E ( 0 1 n n ~ I- - t O
✓ W c U cc w ti P, H H 1 ai t t 1- 0.
in T c C .. 0• 0 o a E E
To `° J U _ to to rl a a — 1 0 0
X X
$1 c
7 Uro U EpXLO X X`
@ ID oTs-,• ouV . LO
0 U > > >iF
1 1 11E 1E U 7 m U U LL n r-1 n J 0 _I U J U J J
1
NE 4A
LI- Q
4
Nr 0
N 0 C G)
cri M U 10
03
.-
d ; 3 >
TI C)
o, z
Ti0
N O O o 0 0 0
VI -IA- to LII- Vl -LA
CT 13
r-I
CU
1.**. i
v
CULI..
CU
CI
01
Q
O O O O O O O
O O 0 O O O O
O O O O O O O
O O O O O O O
Vis, O O O O O O O
L
v
a
m
Q
CO r. o o w rn
d
N �0 N I� 01 W
.4 In N L(1 W
JO CO r, piIn h
> -IA LA- Vl co til LD
N M M
13 Vl tPr
f9
X
03I
NV .. M O O O 71-
3 �.'. M M N N O Lc)
13 Iii-ili M VI M
ti filti
V} -LA
L :.
(3.
a
M0 o CT r, o
MM N lD O Q+
re
O) 7 Ln .-i O
Qi Ln M r•-• N M
Vl N Vl Lf) .--, I•-•
n to n =
M M in
til Vl
O
O
O
wM� H
12 W C.,J N M O .-+ O N ii
N N
RI
4zJ N z
U
>" a Cn c
O.
U =A ^
1.1. t/1 b VI V1 VI VI c rr2V
- 0 _ R R CO CO CO .0 a)
L O O O O O .0
O F n k (o
CL
0 CJ
m -o aa) a W
rt n' cN L 4 2 O
X 1-1 ~
+ C N
N
• Q
H' ? O Gl
U t O
M It U
4.., . -J C. in
C a) Zft
L. i d
0
3 C in
F C,
U W v
E
E
0
U
L
1.4§, uJ
'�►!"�,r,� Entities Residential Graph Report 7/19/2018
3:26:04 PM
Tarrant Appraisal District 2018 TOWN OF TROPHY CLUB
Total Parcel Counts: 157 Average 354,971 Average 324,065
M/Iarket• NTV.
Total Count
540,000 - 549,999 M 2
530,000 - 539,999 1
520,000 - 529,999-1 1
510,000 - 519,999- 2
490,000 -499,999- 2
480,000 -489,999- 2
470,000 -479,999- 2
460,000 -469,999_6 1
450,000 -459,999 11 1
440,000 -449,999 MINN 5
430,000 -439,999 111111111 5
420,000 -429,999 AMIN 5
410,000 -419,999 1.111. 4
400,000 -409,999 AIM 3
390,000 - 399,999-1111111.11_ 7
a 380,000 - 389,999 4111.1111111111 7
370,000 - 379,999 7
360,000 - 369,999 12
To
350,000 - 359,999 411111111111.1111 8
a 340,000 349,9991.111111111.1.11111.111.1111.
015
a- 330,000 - 339,999 111111111111111111.11111111111 12
320,000 - 329,999 16
310,000 - 319,999 15
300,000 - 309,999 4
290,000 - 299,999 1111.1 3
280,000 - 289,999- 2
260,000 - 269,999- 2
240,000 - 249,999 1111 2
210,000 - 219,999 11
190,000 - 199,999 A 1
180,000 - 189,999- 2
170,000 - 179,999 A 1
100,000 - 109,999-1 1
70,000 - 79,999 1111 1
50,000 - 59,999 11 1
20,000 - 29,999-U 1
I I I I
0 5 10 15 20
Parcel Counts - Single Family Residence Only
EXHIBIT "B"
2018 TAX ROLL FOR THE TOWN OF TROPHY CLUB, TEXAS
Based on the 2018 certified roll dated July 14, 2018 from the Denton Central Appraisal
District, and the certified roll dated July 20, 2018 from the Tarrant Appraisal District, the
following applies:
The current 2018 tax rate ($0.446442/$100 assessed value) approved by the Town
Council, which has been imposed on each property included on the certified appraisal
roll for the Town for 2018, totals $ 9,117,824 levy.
The combined appraisal roll of $ 9,117,824 levy, upon approval by the Town Council,
shall constitute the 2018 tax roll for the Town of Trophy Club.
*************************************