Loading...
RES2022-11 Tax RollTOWN OF TROPHY CLUB, TEXAS RESOLUTION NO. 2022-11 A RESOLUTION OF THE TOWN COUNCIL OF THE TOWN OF TROPHY CLUB, TEXAS APPROVING THE TAX ROLL OF THE DENTON CENTRAL APPRAISAL DISTRICT AND TARRANT APPRAISAL DISTRICT; AND PROVIDING AN EFFECTIVE DATE. WHEREAS, the Denton Central Appraisal District and Tarrant Appraisal District have each presented a certified tax roll to the Town of Trophy Club, Texas which includes all taxable property within Trophy Club that is located in both Denton and Tarrant Counties; and WHEREAS, the Town Council desires to approve and accept both certified rolls, and a copy of each are attached hereto and incorporated herein as Exhibit "A". NOW, THEREFORE, BE IT RESOLVED BY THE TOWN COUNCIL OF THE TOWN OF TROPHY CLUB, TEXAS: Section 1. That the tax roll of the Denton Central Appraisal District and Tarrant Appraisal District for the Town of Trophy Club, Texas for the tax year 2022, 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 2021 tax year. Section 2. That this Resolution shall become effective from and after its date of passage in accordance with law. PASSED AND APPROVED by the Tn Council of the Town of Trophy Club, Texas on this 13th dpygfSeptember 2022. G-1 Va M ��iau , M or /_ AV —A Tro Club, Te �. 10 ATTEST: ] APPROViD AS TO FORM: Anita Otterson, Town Secretary J 'Davi o III, Town Attorney Town of Trophy Club, Texas �4 of Trophy Club, Texas 162 EXHIBIT "A" CERTIFIED TAX ROLLS FOR DENTON COUNTY AND TARRANT COUNTY 163 Tarrant Appraisal District Jeff Law, Chief Appraiser TOWN OF TROPHY CLUB 044 Appraisal Roll Information Valuation Summary as of July 21, 2022 2022 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) Number of Accounts: 242 Absolute Exemptions ------------------------- >$ 170,598,521 Cases before ARB — Appraised Value Incompletes Partial Exemptions $ 13,222,482 $ 1,488,394 $ 1,220,194 $ 3,409,981 In Process $ 0 NET TAXABLE VALUE ----------------------------------------- >$ 151,257,470 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 -------------------------------- >$ 153,145,459 Including suggested values to be used for pending ARB accounts (see page two), Incompletes (see page three) and In Process accounts (see page four). Jeff Law, 6ief Appraiser Tarrant Ap rgisal District 2500 Handley Ederville Road - For Worth, Texas 76118 - 817.284.0024 1 F � Tarrant Appraisal District Jeff Law, Chief Appraiser TOWN OF TROPHY CLUB 044 Appraisal Roll Information Valuation Summary as of July 21, 2022 2022 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. $ 1,488,394 Total appraised value of properties under protest. $ 1,476,933 Net taxable value of properties under protest. $ 1,033,853 Estimated minimum taxable value for the same properties. This value should be added to the net taxable value on page one. Tarrant Apr sal District 2500 Handley Ederville Road - Fo��orth, Texas 76118 - 817.284.0024 2 --T1-1-t-4 D--" Tarrant Appraisal District Jeff Law, Chief Appraiser Appraisal Roll Information Valuation Summary as of July 21, 2022 2022 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. $ 1,220,194 Total appraised value of incomplete properties $ 1,220,194 Net taxable value of properties under of incomplete properties. $ 854,136 Estimated minimum taxable value for the same properties. This value should be added to the net taxable value on page one Tarrant Apr sal District 2500 Handley Ederville Road - ForMorth, Texas 76118 - 817.284.0024 3 Tarrant Appraisal District Jeff Law, Chief Appraiser TOWN OF TROPHY CLUB 044 Appraisal Roll Information Valuation Summary as of July 21, 2022 2022 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. $0 Total appraised value of In Process properties $0 Estimated net taxable value of In Process properties. This value should be added to the net taxable value on page one. Tarrant Ap r�Jsal District 2500 Handley Ederville Road - Forf /orth, Texas 76118 - 817.284.0024 4 Tarrant Appraisal District TOWN OF TROPHY CLUB 044 Totals for Roll Instance July Roll 2022 Value Detail Market Appraised Counts Taxable Real Estate Residential 71,947,871 68,152,169 168 64,919,009 Real Estate Commercial 89,734,196 89,734,196 27 76,511,714 Real Estate Industrial 0 0 0 0 Personal Property Commercial 12,712,156 12,712,156 47 12,523,874 Personal Property Industrial 0 0 0 0 Mineral Lease Properties 0 0 0 0 Agricultural Properties 0 0 0 0 Total Value 174,394,223 170,598,521 242 153,954,597 Pending Detail Market Appraised Counts Taxable Cases Before ARB 1,609,143 1,488,394 6 1,476,933 Incomplete Accounts 1,220,194 1,220,194 16 1,220,194 In Process Accounts 0 0 3 0 Certified Value 171,564,886 167,889,933 217 151,257,470 7/20/2022 7:04:56 AM Page 207 of 536 TOWN OF TROPHY CLUB Exemption Detail Market Exempt Counts Appraised Absolute Public 10,487,067 10,487,067 9 10,487,067 Absolute Charitable 0 0 0 0 Absolute Miscellaneous 0 0 0 0 Absolute Religious & Private Schools 2,735,415 2,735,415 1 2,735,415 Indigent Housing 0 0 0 0 Nominal Value 1,500 1,500 1 1,500 Disabled Vet 10-29% 409,370 5,000 1 389,325 Disabled Vet 30-49% 0 0 0 0 Disabled Vet 50-69% 0 0 0 0 Disabled Vet 70-99% 2,723,110 84,000 7 2,634,168 Disabled Vet 100% 1,074,551 859,065 3 1,015,215 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 State Mandated -Disabled Person 0 0 0 0 Over 65 Homestead Local Option -General 61,667,909 676,584 136 57,992,956 Homestead Local Option -Over 65 20,656,522 1,597,050 48 19,018,627 Homestead Local Option -Disabled Person 0 0 0 0 Homestead Local Option -Disabled Person 0 0 0 0 Over 65 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.) 186,782 186,782 4 186,782 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 Property Damaged by Disaster 0 0 0 0 Total Exemptions 16,632,463 210 169 7/20/2022 7:04:56 AM Page 208 of 536 TOWN OF TROPHY CLUB 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 0 170 7/20/2022 7:04:56 AM Page 209 of 536 TOWN OF TROPHY CLUB 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% 435,655 12,000 1 435,655 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 State Mandated -Disabled Person 0 0 0 0 Over 65 Homestead Local Option -General 1,778,515 21,200 4 1,778,515 Homestead Local Option-Over65 1,271,460 70,000 2 1,203,770 Homestead Local Option -Disabled Person 0 0 0 0 Homestead Local Option -Disabled Person 0 0 0 0 Over 65 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.) 29,204 29,204 1 29,204 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 Property Damaged by Disaster 0 0 0 0 Total New Exemptions 132,404 8 171 7/20/2022 7:04:56 AM Page 210 of 536 TOWN OF TROPHY CLUB New Construction New Value Counts Taxable All Real Estate 0 0 0 New business in new improvement 0 0 0 Total New Construction 0 0 0 New Construction in Residential 0 0 0 New Construction in Commercial 0 0 0 Market Appraised Counts Taxable Annexation 0 0 0 0 Deannexation 0 0 0 0 Tax Ceiling Market Taxable Counts Ceiling Amount Over 65 20,656,522 16,272,877 48 49,340.00 Disable Person 868,605 753,825 2 2,138.00 Disabled Person Over 65 0 0 0 0.00 Total Ceilings 21,525,127 17,026,702 50 51,478.00 New Over 65 Ceilings 2,419,385 0 4 0.00 New Disabled Person Ceilings 0 0 0 0,00 New Disabled Person Over 65 Ceilings 0 0 0 0 Capped Accounts Market Cap Loss Counts Appraised Cap Total 38,281,968 3,674,953 88 34,607,015 New Cap this Year 11,345,267 1,148,640 24 10,196,627 All Exemptions by Group Market Exempt Counts Appraised Residential 61,667,909 3,221,699 136 57,992,956 Commercial 13,410,764 13,410,764 15 13,410,764 Industrial 0 0 0 0 Mineral Lease 0 0 0 0 Agricultural 0 0 0 0 Exemption Total 16,632,463 151 Market Exempt Counts Appraised Prorated Absolute 0 0 0 0 Multi -Prorated Absolute 0 0 0 0 Current Taxable Counts Appraised Value Loss - 25.25(d) 0 0 0 Average Market Average Appraised Counts Average Taxable Averages for Value Single Family 450,259 426,720 156 406,079 172 7/20/2022 7:04:56 AM Page 211 of 536 a C) a o m w a 0 (D C) C) 0 0 0 0 C) 0 re) CD 0 0 N m 0 Ln C) C) C) CD C) C) a O 0 In C) 0 0 a C) a C) N 0 0 0 c 0 0 iR if, -b-, CQ jfF Idl CC 4/ V, *P, bP, -kA- V M 4A- 4A- I) -bP, AA- ldF W a 14P, -F) -U, 4$) Idr C 'IrV) C rlzl co Lr ff) cri Ln Lri 1-11 00 06 00 t-:, mLn 00 iPr V" rl 00 kD itF 4pritF C:) 'D 'D 'D 'D 'D (D 'D CD 'D ci, a 0 o 0 o o o o CD CD a c) o 0 a 0 o 0 a 0 a c' CD O ci o CD -0 C, CD a a 0 a CD 0 Cl 0 C) a a C) a CD 0 to V31 V)- Iq- ift +R- lbF ip, -LF V* i& lbF -b$ ift ill. lui} *P' UiF vF lbF VII vF -U} lloF iit. 1.+ +q. 1-+ V* Id" r" C, C) a C, C) 0 C:` a Cl 0 0 C) C) C) CZ) C) C. o C) 1-4 a o 0 C) C) C) CD C) 0 0 Cl CD a 0 4A- -ul- A& lj9r 401- -bF 4p, i& if} -bF 40F Vill Vf -LF 402t ko -VF 4& A& 4& Vl)- V+ 0). 1.,)- Aft L+ 1.6. fA L+ ld:F -4 -4 iPr CD Cl CD m C, C� N 0 cl 0 cl C:, ko 00 CD a 0 a C) 0 1- 0 C, C) C� 0 .......... C:) 0 CD N m O to c' CD o o o CD O C) a 1- 0 C) o a o CD C:) a Cl 0 C) 77 %D *n. ko C, iPr Ift CD IV)- -vv- i1q. tR ift co Ln All, 411. *P' -ull 41)- lulh c' r'Z' ";i Ln C� m R Ln ci� V, LQ 110 C� fl, 00 m N Ln co *rl 00 iPr kD Ln co 4& Ln O C: C: R 0 0 0 i2 (1) CL 0 0. 0) CL 'a T "0 S? Lrl go � aj > 'a 0 Lo .0 Cu �D C' Cl Nc E Q) �w vi NU) I? y 9 (U LA > u o y 9 > •> c C c c ro _0 m 'D m •o fa o CE)o cu 0 0 0 0 a a c v c M O CL CL R m m m m •0 c 0) Cl) V).C.-O(Mmmm CL) c 00002:2:2:2: CL :Bc o C) 0 C) C) mu cn 0 m 0 u B = m Ln rl 0 3 3 M CL = =3 m = , T vm) c E �o 0 CL 0 CL c m -0 -a -0 �o -0 -0 -0 �o 0 c 0 c (f) U) mmmm M.EW02 u Im 0) E E w w w w w —,A cc OW E m m c @t;EEEE E E EE '0 W u m .0 .0 Tm M t 0 0 0 ol 0 I 0 0 o C: > A M o -a 2 o :3 U, 0 10. 0 0 a 0 LL z z m CL w w I Ln I r-) 5- 4- < 0 00 In O m In CL 0 T-q V- Nr --I C) C) rlj M M 00 4A- N 06 rl� 06 6 6 0 LO V- -q AA- 4A- AFr Lr) m c uj 70— Cl) (u U) m 0 E cu x UJ 0 �o < m < w - 0 - a) 0 fu u 41 0 C 44 u Lo c �p CL E W x CL (n U) CL C " x (U 4-1 (V -0 5 U M U 0 4 c :3 0 u u < 4- 0 m 4.1 0 0 n 0 U) ca E E 0 C) >1 tf a) CL 0 CL 0 U) a) a) CL tE E, U) OW n- cu a) 0) —J Co C: a) a) DL U) OW CL elf < E E E 0 oV 0 U) W '0 7CD6 U) C) C) C) 0 a (D a C) C) 0 C) C) C) C) C) 0 C) C) C) 0 CD C) Al 4& '.Fr Ail- +P, Ao- +b r vi- -b- -Vt ib } -LT -bPr +n- AA- vy 4P, o ro f1i fu 0- r,4 C) C) C=) C=) C) 0 C) c� CD CD (D 0 c) CD q co CD c, CD CD a (D CD C) rIj MN" ir, if)- Arl iA- Vf- AA- 4A, if} A& V�- -b� -L� vi- -bPr +Pr C) O C) C) (D C> 0 C, 0 C) C) C> C) O. C' Cp a C) CD (D (D C. 5 o C) c) 0 C> CD C) 0 O 0 0 0 CD c 0 0 C) C) 0 a 0 0 C) C> CD C. (D C) C) C) CD a a c. (D C) C) 0 0 C) c) 0 c. C) (D 5 C) 0 a 5 a C) C) C5 CD C) C) CD C) CD 0 C) CD C) C) C) 0-' 1 (D C) 0 0 C) O 6 CO C5 ci C5 CO C5 C5 6 6 6 6 C; C; C5 mll 11-o"g, go" V LD ID N C) C:) N N NCj (N (N C:3 0 C) r� C) N Ln M 00 co N Ln M C) (D N N M M 00 00 N 'q 00 Ln N N N N C) ff) V- C) O Ln Ln Ln U) cn CA 00 00 cn v C) Ln m C> 01 co r- 14 06 C6 fl� M- 1-4, to r" N' V, Ln 0) r, %D Ln -r 0 CD 0 Lo w V, rn -b� V- C. co %0 M Lf! Lr� Ln Ln co Ln m ifs4h ir, :-A U) Ln g Wggm 111 WHR; (-4 cD c, r-, N r-j p c cD r� cD N ui m M In Ln 'IT M a C) N N m m co co N 14 CO to N N N N 00 C) _0 CA C) 0 1-4 r-i -4 -4 Ln Ln m 0) co CO m aN (D C) C. R5ggga'k 0:� C6 6 6 cl� fl� C6 06 rl� Lr� - Ln '-qI I k6 N -q- %D M C) C> LD tD , t-I N ID Ln O U) Ul r-j " N N Ln Ln I")- in- m Ln In 'D 'D Ln Ln -q V, sm S a Lo CO m 00 cn tD a c' C-4 (N N r'j N N C> c' o N c) N Ln fn co C) -- CD a) C) CD C, 'q 0 m m '-q co V) co Ln N 0) 0) co 00 Ln co r'j N 0) N m N O v (D LD (M C) kD ke 00 C6 Ln' n' h Lrl Lr1 -Z t6 LO LD "r m -LrI m in- %0 'Ir Ln (N Lri Lri V) Ln 41AI io'r m U) Ln U)- NLn +PI 4A tn r-4 1-4 *PI (ON N NCn cyl 'q -I I- v- co (N C> Ln SP Ln Ln -4 e� ge" 0 0 (1) (3) ate) (L) (3) (IJ -a W n"V tr- q- in =L') tr- 76 0 IV < t E Q) E w , Q) Q) a) 8 c 0 u (U 0 U U Q) 8 U u ra u u u CL Q E cn E E E 0 u 0 LL V)in C, U.1 L (D rf u 47 fu ro IT c = E E ORN CL mr- CL 0 0 w cu a) 311"I'M E E U u CL U W 0 0 CU (v x u M U E u u u C r- E E (U Q) 0 r- 0 m m u- LL E 0 CL -C 0- c k"IfERK11111611 Q) a) E (V u t t u 0 0 u 0. 0. V) V) tD ro m aE E C (v c Q) -,g 75 ro E E D Z) D X� fu c 0 76 0C: — -T -i 0 u �L< m 0 u m Ln > > ce Q� CL ia. a) F � u CO u u u LL u u u u E 0 -i U E 0 U u u -j U) u x LU M r_ 0 0 C) CD t 4A. a) E E a x C) C) C) CD 1.-, 1-0 t& bq- CD Cl C) C) Idl- bR- 4.1r -V)- C) C) 0 C) C) q 0 q q CD C) 0 q qC) 0 0 C. C) 0 "' Z: a, � 0, m Ln t6 rl� lzf:� Ln Ln CN r-j —Z 14, Ln � 4A- I Ln (n 00 ko rq Nr ko " 14 14 lb} C) Ch Idl- cn 0 CN 00 in- Ln 4A- to r-f 1-4 4A- An- ko t,, ko m CD 4) ce t 4, E C W 0 ul m S x LU U) .s fu TV% Z-"' Entities ear 7/20/2022 7b-ntAPP�WlDistkt 2022 TOWN OF TROPHY CLUB 10:55:17 AM Total Parcel Counts: 156 Average Market: 450,259 Average NTV: 406,079 600,000 - Over 590,000 - 599,999 580,000 - 589,999 560,000 - 569,999 550,000 - 559,999 540,000 - 549,999 530,000 - 539,999 520,000 - 529,999 510,000 - 519,999 500,000 - 509,999 490,000 - 499,999 480,000 - 489,999 470,000 - 479,999 460,000 - 469,999 450,000 - 459,999 C, C 440,000 - 449,999 a3 430,000 - 439,999 420,000 - 429,999 Q a 410,000 - 419,999 400,000 - 409,999 390,000 - 399,999 380,000 - 389,999 370,000 - 379,999 360,000 - 369,999 340,000 - 349,999 320,000 - 329,999 290,000 - 299,999 280,000 - 289,999 250,000 - 259,999 240,000 - 249,999 140,000 - 149,999 90,000 - 99,999 30,000 - 39,999 0 2 4 6 8 10 12 14 Parcel Counts - Single FQ Residence Only Total Count W W N n o v n a n o 0 0 0 o a o a v a o a N N N aIfi ai a�i a�i a�i aIfi a�i a�i aka N a�i N a�i a�i N Q Z O Q O H J m Q Z O H a W U W m m m m m m m m D a CL d m m a s a� v 0 m U J U o U CN U U U ti U U ti ii ti ti ti U W CL V �O 0 CO z m LL O O O o 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 J (n J O Z QZ = Z ZO U w=) G z = f- ¢`�' �Z Z Q � U V c. �+ CD �~ o p O O O O O O t-CY) N mC. O O N_ O N O O M ti M I- = M - CDd O -- O O V Lo O (D O O N O CO ti r- O O Di Q h W N CD N O LJO rt o0 O M to D) Z J (C) N O OO t- M C l N O N uj N N ~ N U f.-000 N N O N * * * * * * I- N m * * N_ O N CD O M t- (o t- Cl) M M O N M �_ p O O Cl) (o I-- t- oo0 LD 00 r- N O M tD O O O V' t!7 Co Zh cr N a) o0 (moo Cl) N (D N mN O M IOC. CC0 O N CD ct Lr) LLJ IC) N C M M t` N �-- co N p M N = L( U � O D) O) O d] C. � I- V' (n O (17 OOj M m [Y N N N Q' 0 Z Z Q m m m ll m t 00 Q Q �t tzt ,zt "t Pi "T VT d J a0 00 op 00 f• Oo ca 00 co OO o0 w ao 0o N o0 00 Q Cl) M cr) Cl) co M M M M M M co Cl) O M m Nt V' V rt V' Cl) 'mot �t X J W H O Z I117 d) 6) t- (() I` O (D Il- ti _N O O 07 f` CD V' J (A (D 4. O N M rt O O (V O �t N coM V" N o0 a) O Z O O LO co Cl) Co t-- 00 IcT (C) ti O O O I-- I` (D (o U) co COD r- N N N It V LO LO Ln d' Vt d' N � Cl) co m co Cl) V 't d' V' V' O (D (_D O co M04 Q CN CN N w (7 Q d 1 I� U 2 LI O cn � � J [za.o CL Q N Z LL O O F- � Y F- F- Z LiJ N -0 -0 -0 -0 -0 -0 -0 -0 -a -0 -0 -0 -0 a -0 70 -0 a 0) a) 0) N N 0) Q) N Q) a) 0 w 0 0 0 0 0 0 w �- q-- 4_ � 4_ w cr- N Q 'C 'C 'C -r- � v 'C � 'E 'E � 'C 'C � 'f 'E cn U U U U U U U U U U U U U U U U U U (n Q m a m z O a W U U U U U U U U W m m m m m m m m D a a a a- m CL CL w v 0 U 0 LL U U LL I'1' lL. U V L.L U.. LL ll LL LL LL CD U U Y V O O O O O O O O O O O O O O O O O O O Z w0 z� z Z � W N Z �O C) Ca 0 O O O O O O r- N M O CD N_ O N O O M � CD CD M -- CO rr O CO O CD tF Li ) C(D Cp tD 00 C7 N O 00 r` h- cr O O O F- W N CD N O Lo It 00 O Cl) CD O O z J N O 00 I` Cl) m N Cl O N LU m n .- N V' 1-- C\ `- N N N = Q V F- * * * * * * f` N Cl) * * N_ O N O O CO r CO f-- co (� N M V N co,-)) Z2 O (y') (M O � O O C) CD "- f- LO OR, Ltj � � N O CO �N- �' O O O �r (n (D � to ��{r CO M O N O 00 r- n 06 O O) O O Cl) coHCD M N CO N O N (n (A IZ 00 O co (D m I.() U7 Z W �r 00 M C!) N d' Lo O 00 ti M O N O �fi to LO Cco ^ e- N Imo- N �- OCT O M N �d U g z Q rn m , v M Cl) rn i m , M M u f v r. rn m �r a0 M CDrn to m tlO Cl) DOj LL; � �.,. M Q¢¢ M M 00 M v M M rn m v M M rn m v CO M t m tlD M Nt N N m :r CO M rl- Y.)rn N m M M V M d' m v a0 CM V' � N O Cl) Q' ¢ rr 00 CM a) Q "ra OD.� M CO U <t .0 = Z 0 O O v U a a d X d W P N Z_ N CD�' N (p f- to CD O (D Lo (D O O (O � 0) O V) 00 1` ti 0) N M 00 N CO � cM Cl)M 00 N CO Lo1` rr 00 N M O I` O V' O O m O t d' (D N � 1 O Cf) er r- O) � II) d' r- � (V (!) -It _N O O <r (D O N O O V' co D) M O O d' (D (n cr fl- _N 1�- i- N r- 1` 1` O O 00 (D O M co Nt 0) (0 O C,) Cl) N O J Z O Z (n m 0ti d DENTON County 2022 CERTIFIED TOTALS As of Certification C28 - TROPHY CLUB TOWN OF Property Count: 4,763 ARB Approved Totals 9/9/2022 1:18:0013M Land Vatue Homesite: 574,280,190 Non Homesite: 114,213,998 Ag Market: 2,576,313 Timber Market: 0 Total Land + () 691,070,501 Improvement Value Homesite: 1,986,246,232 Non Homesite: 179,813,888 Total improvements (+) 2.166,060,120 Non Real Count Value Personal Property: 262 26,038,762 Mineral Property: 0 0 Autos: 0 0 Total Non Real + () 26,038,762 Market Value = 2,883,169,383 Ag Non Exempt Exempt Total Productivity Market: 2,576,313 0 Ag Use: 520 0 Productivity Loss () 2,575,793 Timber Use: 0 0 Appraised Value = 2,880,593,590 Productivity Loss: 2,575,793 0 Homestead Cap (-) 192,148,127 Assessed Value = 2,688,445,463 Total Exemptions Amount N 212,624,817 (Breakdown on Next Page) Net Taxable = 2,475,820,646 Freeze Assessed Taxable Actual Tax Ceiling Count DP 8,075,586 7,974,412 28,181.73 28,181,73 17 OV65 496,773,059 448,201,238 1,434,266.20 1,446,188.64 986 Total 504,848,645 456,175,650 1,462,447.93 1,474,370.37 1,003 Freeze Taxable H 456,175,650 Tax Rate 0.4450000 Transfer Assessed Taxable Post %Taxable Adjustment Coun OV65 2,160,635 1,998,453 1,726,115 272,338 4 Total 2,160,635 1,998,453 1,726,115 272,338 4 Transfer Adjustment (-) 272,338 Freeze Adjusted Taxable = 2,019,372,658 APPROXIMATE LEVY = (FREEZE ADJUSTED TAXABLE - (TAX RATE / 100)) + ACTUAL TAX 10,448,656.26 = 2,019,372,658 " (0.4450000 / 100) + 1,462,447.93 Certified Estimate of Market Value: 2,883,169,383 Certified Estimate of Taxable Value: 2,475,820,646 Tax Increment Finance Value: 0 Tax Increment Finance Levy: 0.00 C281652983 Page 301 of 2408 DENTON County 2022 CERTIFIED TOTALS As of Certification C28 - TROPHY CLUB TOWN OF Property Count: 4,763 ARB Approved Totals 9/9/2022 1:19:51 PM Exemption Breakdown Exemption Count Local State Total OP 17 0 DV1 24 0 192,200 192,200 DV2 17 0 151,500 151,500 DV2S 1 0 7,500 7,500 DV3 20 0 196,000 196,000 DV3S 1 0 10,000 10,000 DV4 55 0 288,000 288,000 DV4S 6 0 12,000 12,000 DVHS 40 0 23,568,570 23,568,570 DVHSS 5 0 2,342,128 2,342,128 EX-XV 187 0 127,775,271 127,775,271 EX366 71 0 37,061 37,061 HS 3,502 22,397,635 0 22,397,635 OV65 998 34,025,062 0 34,025,062 OV65S 49 1,610,000 0 1,610,000 PC 1 11,890 0 11,890 Totals 58,044,587 154,580,230 212,624,817 C28/652983 Page 302 of 2408 DENTON County 2022 CERTIFIED TOTALS As of Certification C28 - TROPHY CLUB TOWN OF Property Count: 129 Under ARB Review Totals 9/9/2022 1:18:00PM Land Value Homesite: 16,321,160 Non Homesite: 1 Ag Market: 0 Timber Market: 0 Total Land + () 16,321,161 Improvement Value Homesite: 60,591,010 Non Homesite: 0 Total Improvements (+) 60,591,010 Non Real Count Value Personal Property: 11 4,298,838 Mineral Property: 0 0 Autos: 0 0 Total Non Real (+) 4 298 838 Market Value = 81,211,009 Ag Non Exempt Exempt Total Productivity Market: 0 0 Ag Use: 0 0 Productivity Loss (-) 0 Timber Use: 0 0 = Appraised Value 81,211,009 Productivity Loss: 0 0 Homestead Cap (-) 6,721,684 Assessed Value = 74,489,325 Total Exemptions Amount (-) 786,947 (Breakdown on Next Page) Net Taxable = 73,702,378 Freeze Assessed Taxable Actual Tax Ceiling Count OV65 2,786,121 2,613,198 8,850.74 8,850.74 4 Total 2,786,121 2,613,198 8,850.74 8,850.74 4 Freeze Taxable (-) 2,613,198 Tax Rate 0.4450000 Freeze Adjusted Taxable = 71,089,180 APPROXIMATE LEVY = (FREEZE ADJUSTED TAXABLE * (TAX RATE / 100)) + ACTUAL TAX 325,197.59 = 71,089,180 * (0.4450000 / 100) + 8,850.74 Certified Estimate of Market Value: 65,471,233 Certified Estimate of Taxable Value: 64,347,989 Tax Increment Finance Value: 0 Tax Increment Finance Levy: 0.00 C28/652983 Page 303 of 2408 DENTON County 2022 CERTIFIED TOTALS As of Certification C28 - TROPHY CLUB TOWN OF Property Count: 129 Under ARB Review Totals 9/9/2022 1:19:51 PM Exemption Breakdown Exemption Count Local State Total 1 1 0 5,000 5,000 EX-XV 1 0 1 1 HS 87 606,946 0 606,946 OV65 4 140,000 0 140,000 OV65S 1 35,000 0 35,000 Totals 781,946 5,001 786,947 C28/652983 Page 304 of 2408 DENTON County 2022 CERTIFIED TOTALS As of Certification C28 - TROPHY CLUB TOWN OF Property Count: 4,892 Grand Totals 9/9/2022 1:18:0013M Land Value Homesite: 590,601,350 Non Homesite: 114,213,999 Ag Market: 2,576,313 Timber Market: 0 Total Land (+) 707,391,662 Improvement Value Homesite: 2,046,837,242 Non Homesite: 179,813,888 Total Improvements (+) 2,226,651,130 Non Real Count Value Personal Property: 273 30,337,600 Mineral Property: 0 0 Autos: 0 0 Total Non Real + () 30,337,600 Market Value = 2,964,380,392 Ag Non Exempt Exempt Total Productivity Market: 2,576,313 0 Ag Use: 520 0 Productivity Loss (-) 2,575,793 Timber Use: 0 0 Appraised Value = 2,961,804,599 Productivity Loss: 2,575,793 0 Homestead Cap () 198,869,811 Assessed Value = 2,762,934,788 Total Exemptions Amount (-) 213,411.764 (Breakdown on Next Page) Net Taxable = 2,549,523,024 Freeze Assessed Taxable Actual Tax Ceiling Count DP 8,075,586 7,974,412 28,181.73 28,181.73 17 OV65 499,559,180 450,814,436 1,443,116.94 1,455,039.38 990 Total 507,634,766 458,788,848 1,471,298.67 1,483,221.11 1,007 Freeze Taxable (-) 458,788,848 Tax Rate 0.4450000 Transfer Assessed Taxable Post %Taxable Adjustment Coun OV65 2,160,635 1,998,453 1,726,115 272,338 4 Total 2,160,635 1,998,453 1,726,115 272,338 4 Transfer Adjustment (-) 272,338 Freeze Adjusted Taxable = 2,090,461,838 APPROXIMATE LEVY = (FREEZE ADJUSTED TAXABLE' (TAX RATE / 100)) + ACTUAL TAX 10,773,853.85 = 2,090,461,838 ` (0.4450000 / 100) + 1,471,298.67 Certified Estimate of Market Value: 2,948,640,616 Certified Estimate of Taxable Value: 2,540,168,635 Tax Increment Finance Value: 0 Tax Increment Finance Levy: 0.00 C28/652983 Page 305 of 2408 DENTON County 2022 CERTIFIED TOTALS As of Certification C28 - TROPHY CLUB TOWN OF Property Count: 4,892 Grand Totals 9/9/2022 1:19:51 PM Exemption Breakdown Exemption Count Local State Total DP 17 0 0 DV1 25 0 197,200 197,200 DV2 17 0 151,500 151,500 DV2S 1 0 7,500 7,500 DV3 20 0 196,000 196,000 DV3S 1 0 10,000 10,000 DV4 55 0 288,000 288,000 DWS 6 0 12,000 12,000 DVHS 40 0 23,568,570 23,568,570 DVHSS 5 0 2,342,128 2,342,128 EX-XV 188 0 127,775,272 127,775,272 EX366 71 0 37,061 37,061 HS 3,589 23,004,581 0 23,004,581 OV65 1,002 34,165,062 0 34,165,062 OV65S 50 1,645,000 0 1,645,000 PC 1 11,890 0 11,890 Totals 58,826,533 154,585,231 213,411,764 C28/652983 Page 306 of 2408 DENTON County 2022 CERTIFIED TOTALS As of Certification C28 - TROPHY CLUB TOWN OF Property Count: 4,763 ARB Approved Totals 9/9/2022 1:19:51 PM State Category Breakdown State Code Description Count Acres New Value Market Value Taxable Value A SINGLE FAMILY RESIDENCE 4,245 1,131.7583 $5,210,273 $2,560,516,922 $2,283,568,200 B MULTIFAMILY RESIDENCE 4 11.5471 $0 $65,449,103 $65,449,103 C1 VACANT LOTS AND LAND TRACTS 19 14.1978 $0 $2,278,559 $2,278,559 D1 QUALIFIED AG LAND 2 7.3930 $0 $2,576,313 $520 D2 NON -QUALIFIED LAND 1 $0 $6,326 $6,326 E FARM OR RANCH IMPROVEMENT 15 33.9840 $0 $768,455 $768,455 F1 COMMERCIAL REAL PROPERTY 37 492.0457 $7,341,610 $97,913,797 $97,913,797 J2 GAS DISTRIBUTION SYSTEM 1 $0 $2,637,460 $2,637,460 J3 ELECTRIC COMPANY (INCLUDING C 3 $0 $8,757,260 $8,757,260 J4 TELEPHONE COMPANY (INCLUDI 10 $0 $1,328,320 $1,328,320 J7 CABLE TELEVISION COMPANY 4 $0 $819,300 $819,300 L1 COMMERCIAL PERSONAL PROPE 170 $0 $12,305,236 $12,293,346 X TOTALLY EXEMPT PROPERTY 258 432.1754 $0 $127,812,332 $0 Totals 2,123.1013 $12,551,883 $2,883,169,383 $2,475,820,646 C28/652983 Page 307 of 2408 DENTON County 2022 CERTIFIED TOTALS As of Certification Property Count:129 C28 - TROPHY CLUB TOWN OF Under ARB Review Totals 9/9/2022 1:19:51 PM State Category Breakdown State Code Description Count Acres New Value Market Value Taxable Value A SINGLE FAMILY RESIDENCE 117 31.0034 L1 COMMERCIAL PERSONAL PROPE 11 X TOTALLY EXEMPT PROPERTY 1 0.9700 Totals 31.9734 $245,444 $76,912,170 $69,403,540 $0 $4,298,838 $4,298,838 $0 $1 $0 $245,444 $81,211,009 $73,702,378 C28/652983 Page 308 of 2408 DENTON County 2022 CERTIFIED TOTALS As of Certification C28 - TROPHY CLUB TOWN OF Property Count: 4,892 Grand Totals 9/9/2022 1:19:51 PM State Category Breakdown State Code Description Count Acres New Value Market Value Taxable Value A SINGLE FAMILY RESIDENCE 4,362 1,162.7617 $5,455,717 $2,637,429,092 $2,352,971,740 B MULTIFAMILY RESIDENCE 4 11.5471 $0 $65,449,103 $65,449,103 C1 VACANT LOTS AND LAND TRACTS 19 14.1978 $0 $2,278,559 $2,278,559 D1 QUALIFIED AG LAND 2 7.3930 $0 $2,576,313 $520 D2 NON -QUALIFIED LAND 1 $0 $6,326 $6,326 E FARM OR RANCH IMPROVEMENT 15 33.9840 $0 $768,455 $768,455 F1 COMMERCIAL REAL PROPERTY 37 492.0457 $7,341,610 $97,913,797 $97,913,797 J2 GAS DISTRIBUTION SYSTEM 1 $0 $2,637,460 $2,637,460 J3 ELECTRIC COMPANY (INCLUDING C 3 $0 $8,757,260 $8,757,260 J4 TELEPHONE COMPANY (INCLUDI 10 $0 $1,328,320 $1,328,320 J7 CABLE TELEVISION COMPANY 4 $0 $819,300 $819,300 L1 COMMERCIAL PERSONAL PROPE 181 $0 $16,604,074 $16,592,184 X TOTALLY EXEMPT PROPERTY 259 433.1454 $0 $127,812,333 $0 Totals 2,155.0747 $12,797,327 $2,964,380,392 $2,549,523,024 C28/652983 Page 309 of 2408 DENTON County 2022 CERTIFIED TOTALS As of Certification C28 - TROPHY CLUB TOWN OF Property Count: 4,763 ARB Approved Totals 9/9/2022 1:19:51 PM CAD State Category Breakdown State Code Description Count Acres New Value Market Value Taxable Value A023 BUILDER HOME PLANS - REFERENC 3 $0 $0 $0 Al REAL, RESIDENTIAL, SINGLE-FAMIL 3,682 947.6343 $3,549,024 $2,126,730,634 $1,895,904,909 A5 TOWNHOMES 36 3.3965 $712,119 $16,728,042 $16,488,243 A6 REAL, RESIDENTIAL GOLF COURSE 525 180.7275 $949,130 $417,058,246 $371,175,048 B1 REAL, RESIDENTIAL, APARTMENTS 4 11.5471 $0 $65,449,103 $65,449,103 C1 REAL, VACANT PLATTED RESIDENTI 15 2.9300 $0 $1,270,418 $1,270,418 C2 COMMERCIAL VACANT LOT 4 11.2678 $0 $1,008,141 $1,008,141 D1 QUALIFIED AG LAND 2 7.3930 $0 $2,576,313 $520 D2 FARM AND RANCH IMPSS ON QUALI 1 $0 $6,326 $6,326 El LAND AND IMPROVEMENTS (NON A 2 1.4970 $0 $650,364 $650,364 E4 VACANT NON QUALIFIED NON HOME 13 32.4870 $0 $118,091 $118,091 F1 REAL COMMERCIAL 32 459.1957 $7,341,610 $85,256,384 $85,256,384 F4 REAL - COMMERCIAL OFFICE CONDC 5 32.8500 $0 $12,657,413 $12,657.413 J2 REAL & TANGIBLE PERSONAL, UTIL 1 $0 $2,637,460 $2,637,460 J3 REAL & TANGIBLE PERSONAL, UTIL 3 $0 $8,757,260 $8,757,260 J4 REAL & TANGIBLE PERSONAL, UTIL 10 $0 $1,328,320 $1,328,320 J7 REAL & TANGIBLE PERSONAL, UTIL 4 $0 $819,300 $819,300 L1 BPP TANGIBLE COMERCIAL PROPER 92 $0 $7,776,328 $7,764,438 L3 BPP TANGIBLE COMMERCIAL LEASE 77 $0 $4,353,908 $4,353,908 L5 AIRCRAFT 1 $0 $175,000 $175,000 X 258 432.1754 $0 $127,812,332 $0 Totals 2,123.1013 $12,551,883 $2,883,169,383 $2,475,820,646 C28/652983 Page 310 of 2408 DENTON County 2022 CERTIFIED TOTALS As of Certification C28 - TROPHY CLUB TOWN OF Property Count: 129 Under ARB Review Totals 9/9/2022 1:19:51 PM CAD State Category Breakdown State Code Description Count Acres New Value Market Value Taxable Value Al REAL, RESIDENTIAL, SINGLE-FAMIL 99 26.0949 $110,109 $64,536,311 $57,704,471 A5 TOWNHOMES 3 0.2421 $135,335 $1,321,173 $1,321,173 A6 REAL, RESIDENTIAL GOLF COURSE 15 4.6664 $0 $11,054,686 $10,377,896 L1 BPP TANGIBLE COMERCIAL PROPER 2 $0 $3,190,122 $3,190,122 L3 BPP TANGIBLE COMMERCIAL LEASE 9 $0 $1,108,716 $1,108,716 X 1 0.9700 $0 $1 $0 Totals 31.9734 $245,444 $81,211,009 $73,702,378 C28/652983 Page 311 of 2408 DENTON County 2022 CERTIFIED TOTALS As of Certification C28 - TROPHY CLUB TOWN OF Property Count: 4,892 Grand Totals 9/9/2022 1:19:51 PM CAD State Category Breakdown State Code Description Count Acres New Value Market Value Taxable Value A023 BUILDER HOME PLANS - REFERENC 3 $0 $0 $0 Al REAL, RESIDENTIAL, SINGLE-FAMIL 3,781 973.7292 $3,659,133 $2,191,266,945 $1,953,609,380 A5 TOWNHOMES 39 3.6386 $847,454 $18,049,215 $17,809,416 A6 REAL, RESIDENTIAL GOLF COURSE 540 185.3939 $949,130 $428,112,932 $381,552,944 131 REAL, RESIDENTIAL, APARTMENTS 4 11.5471 $0 $65,449,103 $65,449,103 C1 REAL, VACANT PLATTED RESIDENTI 15 2.9300 $0 $1,270,418 $1,270,418 C2 COMMERCIAL VACANT LOT 4 11.2678 $0 $1,008,141 $1,008,141 DI QUALIFIED AG LAND 2 7.3930 $0 $2,576,313 $520 D2 FARM AND RANCH IMPSS ON QUALI 1 $0 $6,326 $6,326 El LAND AND IMPROVEMENTS (NON A 2 1.4970 $0 $650,364 $650,364 E4 VACANT NON QUALIFIED NON HOME 13 32.4870 $0 $118,091 $118,091 F1 REAL COMMERCIAL 32 459.1957 $7,341,610 $85,256,384 $85,256,384 F4 REAL - COMMERCIAL OFFICE CONDC 5 32.8500 $0 $12,657,413 $12,657,413 J2 REAL & TANGIBLE PERSONAL, UTIL 1 $0 $2,637,460 $2,637,460 J3 REAL & TANGIBLE PERSONAL, UTIL 3 $0 $8,757,260 $8,757,260 J4 REAL & TANGIBLE PERSONAL, UTIL 10 $0 $1,328,320 $1,328,320 J7 REAL & TANGIBLE PERSONAL, UTIL 4 $0 $819,300 $819,300 L1 BPP TANGIBLE COMERCIAL PROPER 94 $0 $10,966,450 $10,954,560 L3 BPP TANGIBLE COMMERCIAL LEASE 86 $0 $5,462,624 $5,462,624 L5 AIRCRAFT 1 $0 $175,000 $175,000 X 259 433.1454 $0 $127,812,333 $0 Totals 2,155.0747 $12,797,327 $2,964,380,392 $2,549,523,024 C28/652983 Page 312 of 2408