RES 2007-27RESOLUTION NO. 2007-27
A RESOLUTION CONCERNING THE AMENDMENT OF THE SERVICE
AND ASSESSMENT PLAN FOR THE TOWN OF TROPHY CLUB
PUBLIC IMPROVEMENT DISTRICT NO. 1 ADOPTED BY ORDINANCE
2007-29 ; SETTING A DATE FOR A PUBLIC HEARING; AUTHORIZING
THE PUBLICATION OF NOTICE; AND ENACTING OTHER
PROVISIONS RELATING THERETO.
WHEREAS, on May 7, 2007, after due notice, the Town Council of the Town (the
"Town Council") held the public hearing in the manner required by law and, by
Resolution No. 2007-29, adopted by a majority of the members of the Town Council,
authorized the Town of Trophy Club Public Improvement District No. 1 (the "District") for
the purpose of making certain public improvements within the District, such
improvements to be paid for by the levy of assessments on property within the District;
and
WHEREAS, pursuant to Sections 372.013 and 372.014 of the Texas Local
Government Code Chapter 372, as amended, ("PID Act"), the Town Council directed
the preparation of a Service and Assessment Plan for the District (the "Plan") and an
Assessment Roll (the "Assessment Roll") stating the assessment against each parcel of
land in the District, and such Plan and Assessment Roll met all requirements of the PID
Act; and
WHEREAS, the Town called a public hearing regarding the levy of assessments
pursuant to the Plan and the Assessment Roll pursuant to Section 372.016 of the Act;
and
WHEREAS, the Town published notice of a public hearing to adopt the Plan and
Assessment Roll in order to provide notice to all interested parties of the Town's
proposed levy of assessments against property in the District, pursuant to
Section 372.016 of the Act; and
WHEREAS, the Town by Ordinance No. 2007-29 adopted and approved the
Plan and Assessment Roll and levied assessments against property in the District; and
WHEREAS, the Town now wishes to amend Ordinance No. 2007-29 by the
amendment of the Plan, more particularly to revise the list of park improvement projects
to be undertaken and assessed for in the District; and
WHEREAS, pursuant to the PID Act, the Town now wishes to call a public
hearing on the amendment to the Plan and direct that notice be given of the amendment
to the Plan;
NOW, THEREFORE, BE IT RESOLVED BY THE TOWN COUNCIL OF THE
TOWN OF TROPHY CLUB, TEXAS, THAT:
Section 1. Findinqs. The findings and determinations set forth in the
preambles hereto are hereby incorporated by reference for all purposes. All terms not
otherwise defined herein shall have the meaning set forth in the Service and
Assessment Plan.
Section 2. Callinq Public Hearing. The Town Council hereby calls a public
hearing (the "Public Hearing") for 7:00 p.m. on December 13, 2007 at the Trophy Club
Public Service Conference Room, 100 Municipal Drive, Trophy Club, Texas, to consider
amending the Plan. Notice of the hearing setting out the matters required by
Section 372.016 of the Act shall be given by publication at least eleven (1 1) days before
the date of the hearing, in a newspaper of general circulation in the Town. Notice of
such hearing shall also be given by the mailing of a copy of the notice containing the
information required by Section 372.016(b) of the Act at least eleven (1 1) days prior to
the hearing to the current address of each owner of property liable for an assessment in
the proposed Assessment Roll as reflected on the tax rolls of the Denton Central
Appraisal District. All residents and property owners within the District, and all other
persons, are hereby invited to appear in person, or by their attorney, and contend for or
contest the amendments to the Plan and offer testimony pertinent to any issue
presented on the Plan amendments. The failure of a property owner to receive notice
does not invalidate the proceeding.
Section 3. Publication of Notice. The Town Council hereby directs Town Staff
to cause the publication of notice of the Public Hearing substantially in the form
attached as Exhibit A; such publication to occur before the 10th day before the date of
the hearing.
Section 4. Conduct of Public Hearinq. The Town Council shall convene at the
location and at the time specified in the notice described above for the public hearing
and shall conduct the public hearing in connection with its amendments to the Plan.
Section 5. Filing of Plan and Assessment Roll. The amended Plan and the
proposed Assessment Roll shall be filed in the office of the Town Secretary and be
made available to any member of the public who wishes to inspect the same.
PASSED AND APPROVED this 30Ih day of November, 2007.
ATTEST:
f&$+
Nick Sanders, Mayor
4 V
Xd!3 0,; MA.
Lsa Rarnsey, ?6wn gecre%a$
APPROVED AS TO FORM:
Patricia Adarns, Town Attorney
EXHIBIT A
TOWN OF TROPHY CLUB
NOTICE OF PUBLIC HEARING
NOTICE IS HEREBY GIVEN THAT a public hearin will be conducted by the 2 Town Council of the Town of Trophy Club, Texas on the 13' day of December, 2007 at
7:00 p.m. Trophy Club Public Sewice Conference Room at 100 Municipal Drive, Trophy
Club, Denton County, Texas 76262. The public hearing will be held to consider
proposed amendments to the Service and Assessment Plan for THE TOWN OF
TROPHY CLUB PUBLIC IMPROVEMENT DISTRICT NO. 1 (the "District") pursuant to
the provisions of Chapter 372 of the Texas Local Government Code, as amended.
The general nature of the improvements within the District include, but are not
limited to, landscaping, entryway features, a development signature monument, water,
wastewater, roadway or drainage system improvements, trails, parks and open space.
The total cost of the public improvements is approximately $30,000,000.
The boundaries of the District are described in ExhibitA attached hereto and
made a part hereof for all purposes.
The amendments to the Service and Assessment Plan for the District include, but
are not limited, to the following:
Modifications and revisions to the list of park improvements in Section Ill
of the Plan, to be undertaken within the District;
Modifications and revisions to the maximum rate of interest borne by the
Assessments in Section VI of the Plan;
Modifications and revisions to the Annual Installments listed on the
Assessment Roll attached to the Plan as Exhibit D; and
Modification and revisions to the improvement projects and PID Costs
listed in Section Ill, Section IV, Exhibit 6-1 and Exhibit 8-2 of the Plan and
generally described throughout the Plan;
All written or oral objections will be considered at the public hearing,
A copy of the proposed Service and Assessment Plan and the proposed
Assessment Roll, which includes the assessments that have been levied against each
parcel in the District, is available for public inspection at the office of the Town
Secretary, Town of Trophy Club, at 100 Municipal Drive, Trophy Club, Texas 76262.
WITNESS MY HAND AND THE OFFICIAL SEAL OF THE TOWN, this 30th day
of November 2007.
Is1 Lisa Rarnsev
Town Secretary
Town of Trophy Club, Texas
EXHIBIT A
BOUNDARIES
The District includes approximately 609.683 acres located within the corporate
limits of the Town of Trophy Club, Denton County, Texas. The District is generally
located to the north of Oakmont Drive, Oak Hill Drive and the Quorum Condominiums,
east of the Lakes Subdivision and Parkview Drive, south of the Corp of Engineers
Property and west of the Town's eastern town limits. The District is more particularly
described by metes and bounds and such description is available for inspection at Town
Hall, 100 Municipal Drive, Trophy Club, Texas 76262. For more information call (682)
831 -4600.
EXHIBIT B
AMENDED SERVICE AND ASSESSMENT PLAN
Exhibit B-1
Estimated Cost of the Authorized Improvements
Exhlbit B
Prolsct List
Tho ~l~hlanis at Trophy Club
Development and Publlc Improvement Oislrlct Agreement
Updahd: Odllb~r 12,2007
PROJECT ----
THOROUGHFARE IMPROVEMENTS (NW Pkwy. TC Dr. south of NW Pkwy, InL Imp) COST
NORTIIWEST PARtCWAY IklPROVEI.1ENTS 5803.000 00
LAND ACOUISITION (APPROX. 2612ACRES) $363.667.41
SUB - TOTAL MARSHALL CREEK RO WEST IMPROVEMENTS: $1,163,657.41
TROPdY C-UB DRIVE - SOLTd OF NORTdWEST PARKWAY IMPROVEMENTS S1.514.000 00
LANDACOU SITION (APPROX 6 71 1 ACRES) 5610 849 00
SLB - TOTAL TROPhY C.LB DRIVE SOLTh IMPROVEMEhTS 52 124 849 00
INTERSECTlON IMPROVEMENTS $520,000.00
SUB -TOTAL THOROUGHFARE IMPROVEMENTS: $3,808,516.41
THOROUGHFARE IMPROVEMENTS iTC Dr. othsr than south of NW Pkwv. TC Park Dr.) . .
TROPHY CLUB DRIVE IMPROVEMENTS $1,500.000.00
LAND ACOUISITION (APPROX. 12.673 ACRES) $1.079.896.37
SUB - TOTAL TROPHY CLUB DRIVE IMPROVEMENTS: 52.579.896.37
TROPHY CLUB PARK DRIVE IMPROVEMENTS $874.000.00
LAND ACQUISITION (APPROX. 4.060 ACRES) $340.587.22
SUB - TOTAL MARSHALL CREEK RD EAST IMPROVEMENTS: $1.214.567.22
SUB -TOTAL THOROUGHFARE IMPROVEMENTS: $3,794,463.59
WATER DISTRIBUTION SYSTEM
12116'WATER LlNE LOOP
12 WATER L.hE -ALOhG PAC ROAD WESTAND hORTH TO ELEV 'TAN-( SITE 4250.000 00
12" WATER LINE - SCHOOL SITE OVER-SIZlhG PARTlClPAT Oh 580,000 00
SUB -TOTAL WATER DISTRIBUTION SYSTEM IMPROVEMENTS: S1,290.000.00
ELEVATED WATER TANK (0.5MG TANK) 51,200,000.00
WASTEWATER COLLECTION SYSTEM
SANITARY SEWER LlNEWlTHlN TROPHY CLUB DRIVE $460.000.00
SEWER LINETO MISTING SYSTEM 0455,000.00
SUB -TOTAL WASTEWATER COLLECTION SYSTEM: $915,000.00
TRAIL SYSTEM AND OPEN SPACE
TRAM SYSTFM S560 000 00 . . - . . . - . - . -. . . -~--.~~- -~
FLOWAGE USEMENT AND ACOJISITION (APPROX 100 908 ACRES) 5500.540 00
SUB -TOTAL TRAIL IMPROVEMENTS AND OPEN SPACE: $1,064.540.00
THOROUGHFARE LANDSCAPING &IRRIGATION
TROPhY CLJB DRlVE STREETSCAPE Ah0 MEDIAN IANUSCAPlhG
TROPrlY CLUB DRlVE S DEWALA
TROPhY CLLB DRIVE RRIGAT ON
IRRIGATION WELLS $500.000.00
IRRIGATION PONDS $510.000.00
SUB - TOTAL THOROUGHFARE LANDSCAPING &IRRIGATION: 52,280,000.00
SCREENING WALLS AND NEIGHBORHOOD ENTRY FEATURES
TROPHY CLUB OR VE DECORATIVE MASOhRY SCREEh,hG &A(.
MARSHALL CREEK ROAD EASTTHIN SCREENING WALL
NEIGHBORHOOD ENTRY FEATURES (10 ENTRIES) $200.000.00
SUB - TOTAL SCREENING WALLS AND NEIGHBORHOOD ENTRY FEATURES: S700,OOO.OO
DEVELOPMENT SIGNANRE MONUMENT (TOWER) 50.00
PUBLIC PARKS
NORTHWEST PARK IMPROVEMENTS $2.300,000.00
NORTHWEST PARK LAN0 ACQUISITION (APPROX 12.900 ACRES) $1,700,000.00
NORTHEAST PARK IMPROVEMENTS $175.000.00
NORTHEAST PARK IAND ACQUISITION (APPROX. 16.1 00 ACRES) $1.000.000.00
SUB - TOTAL PUBLIC PARKS: $5,175.000.00
Tho Highlands at Trophy Club
Developrnont and Public lrnprovomont District Agroorncnt
PARK DRAINAGE IMPROVEMENTS
CONSTRUCTION ADMINISTRATION I MANAGEMENT
CONTINGENCY
COMPREHENSIVE TOTAL: $22,438,977.00
Exhibit B-2
Allocation of Costs to the PID
Trophy Club Public Improvement District No. 1
Project List
Engineer's Opinion of Probable Costs
PERCENT ALLOCATED
1. THOROUGHFARE IMPROVEMENTS (NW Pkwy, TC Dr. south of NW Pkwy, Int. Imp) COST IN PID TO PID
NORTHWEST PARKWAY IMPROVEMENTS $800,000.00 80% $639.859 52
LAND ACQUISITION (APPROX. 2.612 ACRES) $363,667.41 80% $290.870.07
SUB - TOTAL MARSHALL CREEK RD WEST IMPROVEMENTS: $1,163,667.41 80% $930.729.58
TROPHY CLUB DRIVE - SOUTH OF NORTHWEST PARKWAY IMPROVEMENTS $1,514,000.00 80% $1,210.934.13
LAND ACQUISITION (APPROX. 6.71 1 ACRES) $61 0.849.00 80% $488.571.93
SUB -TOTALTROPHY CLUB DRIVE SOUTH IMPROVEMENTS: $2.124.849.00 80% $1.699.506.06
INTERSECTION IMPROVEMENTS $520.000.00 80% $415.908.69
SUB -TOTAL THOROUGHFARE IMPROVEMENTS: $3,808,516.41 $3,046,144.33
2. THOROUGHFARE IMPROVEMENTS (TC Dr. other than south of NW Pkwy, TC Park Dr.)
TROPHY CLUB DRIVE IMPROVEMENTS $1.500.000.00 100% $1.500.000.00
LAND ACQUISITION (APPROX. 12.873 ACRES) $1,079,895.37 100% $1,079.896.37
SUB -TOTAL TROPHY CLUB DRIVE IMPROVEMENTS: $2,579,896.37 100% $2.579.896.37
TROPHY CLUB PARK DRIVE IMPROVEMENTS $874,000.00 100% $874.000.00
LAND ACQUISITION (APPROX. 4.060 ACRES) $340,587.22 100% $340.587.22
SUB -TOTAL MARSHALL CREEK RD EAST IMPROVEMENTS: 51,214,587.22 100% $1.214.587.22
SUB -TOTAL THOROUGHFARE IMPROVEMENTS: $3,794,483.59 $3,794,483.59
3. WATER DISTRIBUTION SYSTEM
12715" WATER LINE LOOP $960,000.00 89% $854.400.00
12" WATER LlNE - ALONG MC ROAD WEST AND NORTH TO ELEV. TANK SlTE $250,000.00 89% $222.500.00
12" WATER LlNE - SCHOOL SlTE OVER-SIZING PARTICIPATION $80,000.00 89% $71.200.00
SUB -TOTAL WATER DISTRIBUTION SYSTEM IMPROVEMENTS: $1,290,000.00 $1,148,100.00
4. ELEVATED WATER TANK (0.5MG TANK)
5. WASTEWATER COLLECTION SYSTEM
SANITARY SEWER LINE WITHIN TROPHY CLUB DRIVE $460.000.00 87% $400.200.00
SEWER LINE TO EXISTING SYSTEM $455.000.00 87% $395.850.00
SUB -TOTAL WASTEWATER COLLECTION SYSTEM: $915,000.00 $796,050.00
6. TRAIL SYSTEM AND OPEN SPACE
TRAIL SYSTEM
FLOWAGE EASEMENT LAND ACOUISITION (APPROX. 100.908 ACRES)
SUB - TOTAL TRAIL IMPROVEMENTS AND OPEN SPACE:
7. THOROUGHFARE LANDSCAPING & IRRIGATION
TROPHY CLUB DRlVE STREETSCAPE AND MEDIAN LANDSCAPING
TROPHY CLUB DRlVE SIDEWALK
TROPHY CLUB DRlVE IRRIGATION
IRRIGATION WELLS
IRRIGATION PONDS
SUB - TOTAL THOROUGHFARE LANDSCAPING & IRRIGATION:
8. SCREENING WALLS AND NEIGHBORHOOD ENTRY FEATURES
TROPHY CLUB DRlVE DECORATIVE MASONRY SCREENING WALl
MARSHALL CREEK ROAD EAST THIN SCREENING WALL
NEIGHBORHOOD ENTRY FEATURES (10 ENTRIES) $200.000.00 100% $200.000.00
SUB -TOTAL SCREENING WALLS AND NEIGHBORHOOD ENTRY FEATURES: $700,000.00 $700,000.00
9. DEVELOPMENT SIGNATURE MONUMENT (TOWER) $0.00 $0.00
~~S~~~O~~~~Q\O~~~~B~~~~EOATA\TCMMMI~~I~III~~O.Z~~_PID.X~~ Carter & Burgess, 1°C. 10/12f2007
Trophy Club Public Improvement District No. 1
Project List
Engineer's Opinion of Probable Costs
10. PUBLIC PARKS
NORTHWEST PARK IMPROVEMENTS $2,300.000.00
NORTHWEST PARK LAND ACQUISITION (APPROX. 12.900 ACRES) $1,700,000.00
NORTHEAST PARK IMPROVEMENTS $175.000.00
NORTHEAST PARK LAND ACOUISITION (APPROX. 16.100 ACRES) $1,000,000.00
SUB -TOTAL PUBLIC PARKS: $5,175,000.00
11. PARK DRAINAGE IMPROVEMENTS $974,000.00
Upduled: October 12.2007
12. CONSTRUCTlON ADMINISTRATION I MANAGEMENT $50,000.00 $50,000.00
13. CONTINGENCY $1,187,437.00 $1,187,437.00
COMPREHENSIVE TOTAL: $22,438,977.00 $20,449,964.53
ALLOCATED
SUMMARY COST
1. THOROUGHFARE IMPROVEMENTS (NW Pkwy. TC Dr. south of NW Plcwy, Int. Imp) $3,808,516.41
2. THOROUGHFARE IMPROVEMENTS (TC Dr. other than south of NW Pkwy. TC Park Dr.)
3. WATER DISTRIBUTION SYSTEM
4. ELEVATED WATER TANK (0.5MG TANK)
5. WASTEWATER COLLECTION SYSTEM
6. TRAIL SYSTEM AND OPEN SPACE
9. DEVELOPMENT SIGNATURE MONUMENT (TOWER)
10 PUBLIC PARKS
11. PARK DRAINAGE IMPROVEMENTS
12. CONSTRUCTION ADMINISTRATION / MANAGEUENT
13. CONTINGENCY
TO PID
$3,046,144.33
COMPREHENSIVE TOTAL: $22,438,977.00 $20,449,964.53
~~SLD\~~~~~~\~~~~~~~~~EDATA\TCM~~IIIIIIII.~~.~~.O~~PID.~II Carter & Burgess. Inc
Exhibit C
DIAGRAM OF THE AUTHORIZED IMPROVEMENTS
I
TRAIL IMPROVEMENTS
1
Exhibit D
ASSESSMENT ROLL
Assessment Roll
The Highlands at Trophy Club Public Improvement District
Town of Trophy Club, Texas
Tax Parcel
R305643
R73937
R133131
R171502
R312617
R312619
R312675
R313701
R313702
R313706
R313711
R3 13720
R68393
R171480
R171482
R171484
R171503
R312605
R312606
I2312607
R84843
R98641
R171483
R67687
R98639
R307362
R307365
R171478
R313722
Assessment
$1,646,614.00
$1,150,817.00
$21,193.00
$21,193.00
$254,3 12.00
$932,478.00
$197,427.00
$21,193.00
$0.00
$63,578.00
$84,771 .OO
$63,578.00
$0.00
$722,782.00
$0.00
$0.00
$1,206,867.00
$1,370,831 .OO
$645,819.00
$0.00
$55,770.00
$713,858.00
$665,896.00
$0.00
$3,796,833.00
$2,902,002.00
$3,647,928.00
$7,314,260.00
$0.00
R313723 $0.00
Total $27,500,000.00
Assessment Roll
The Highlands at Trophy Club Public Improvement District
Town of Trophy Club, Texas
Tax Parcel All Parcels
Assessment $27,500,000.00
Annual Installment Per Lot
Annual
Principal Collection
Year and Interest Costs Total
1 $2,132,586.91 $40,000.03 $2,172,586.88
2
3
4
5
6
7
8
9
10
11
12
13
14
15
16
17
18
19
20
2 1
22
23
24
25
26
27
28
29
30
Total
Assessment Roll
The Highlands at Trophy Club Public Improvement District
Town of Trophy Club, Texas
Tax Parcel R305643
Assessment $1,646,614.00
Annual InshUment Per Lot
Annual
Princi~al Collection
Year and Interest Costs Total
I $127,692.62 $2,395.07 $1 30,087.70
30
Total
Assessment Roll
The Highlands at Trophy Clnb Public Improvement District
Town of Trophy Club, Texas
Tax Parcel R73937
Assessment $1,150,817.00
Annual Instnllment Per Lot
Annual
Principal Collection
Year and Interest Costs Total
1 $89,244.26 $1,673.92 $90,918.17
7 -
3
4
5
6
7
8
9
10
11
12
13
14
15
16
17
18
19
20
21
22
23
24
25
26
27
28
29
30
Total
Assessment Roll
The Highlands at Trophy Club Public Improvement District
Town of Trophy Club, Texns
Tax Parcel
Assessment
Annnnl Installment Per Lot
Annual
Principal Collection
Year and Interest Costs Total
1 $1 .643.49 $30.83 $1.674.31
30 $2,530.94 $47.48 $2,578.42
Total $61,694.45 $1.157.32 $62,851.75
Assessment Roll
The Higbhnds at Trophy Club Public Improvement District
Town of Trophy Clnb, Texas
Tax Parcel R171502
Annnnl Installment Per Lot
AMU~
Principal Collection
Yeas and Interest Costs Total
1 $1,643.49 $30.83 $1,674.3 1
2 $1,668.14 $3 1.29 $1,699.43
3 $1,693.16 $3 1.76 $1,724.93
4 $1,718.56 $32.24 $1,750.80
5 $1,744.34 $32.72 $1,777.06
6 $1,770.5 1 $33.21 $1,803.72
7 $1,797.06 $33.71 $1,830.77
8 $1,824.02 $34.22 $1,858.24
9 $1,851.38 $34.73 $1,886.1 1
10 $1,879.1 5 $35.25 $1,914.40
11 $1,907.34 $35.78 $1,943.12
12 $1,935.95 $36.32 $1,972.26
13 $1,964.99 $36.86 $2,001.85
14 $1,994.46 $37.41 $2,03 1.88
15 $2,024.38 $37.98 $2,062.35
16 $2,054.74 $38.54 $2,093.29
17 $2,085.57 $39.12 $2,124.69
18 $2,116.85 $39.71 $2,156.56
19 $2,148.60 $40.31 $2,188.91
20 $2,180.83 $40.91 $2,221.74
21 $2,213.54 $41.52 $2,255.07
22 $2,246.75 $42.15 $2,288.89
23 $2,280.45 $42.78 $2,323.23
24 $2,314.65 $43.42 $2,358.07
25 $2,349.37 $44.07 $2,393.45
26 $2,384.6 1 $44.73 $2,429.35
27 $2,420.38 $45.40 $2,465.79
28 $2,456.69 $46.08 $2,502.77
29 $2,493.54 $46.78 $2,540.32
30 $2,530.94 $47.48 $2,578.42
Total $61,694.45 $1,157.32 $62,851.75
Assessment Roll
The Highlands at Trophy Club Public Improvement District
Town of Trophy Club, Texas
Tax Parcel
Assessment
Annual Installment Per Lot
Annual
Principal Collection
Year and lnterest Costs Total
1 $19.721.54 $369.91 $20.091.45
30 $30,370.79 $569.65 $30,940.44
Total $740,320.61 $13,885.93 $754,206.54
Assessment Roll
The Highlands at Trophy Clnb Public Improvement District
Town of Trophy Club, Texas
Tax Parcel R312619
Assessment $932,478.00
Annual Installment Per Lot
Annual
Principal Collection
Year and Interest Costs Total
1 $72,312.37 $1,356.33 $73,668.70
30
Total
Assessment RoU
The Eighlands nt Trophy Club Public Improvement District
Town of Trophy Club, Texas
Tax Parcel
Assessment
Annual Installment Per Lot
Annual
Principal Collection
Year and Interest Costs Total
I $15310.19 $287.17 $15.597.36
30 $23,577.39 $442.24 $24,019.63
Total $574,724.34 $10,779.98 $585,504.33
Assessment Roll
The Highlands at Trophy Club Public Improvement District
Town of Trophy Club, Texas
Tax Parcel R313701
Assessment $21,193.00
Annnal Installment Per Lot
Annual
Principal Collection
Year and Interest Costs Total
1 $1,643.49 $30.83 $1,674.31
2 $1,668.14 $3 1.29 $1,699.43
3 $1,693.16 $3 1.76 $1,724.93
4 $1,718.56 $32.24 $1,750.80
5 $1,744.34 $32.72 $1,777.06
6 $1,770.51 $33.21 $1,803.72
7 $1,797.06 $33.71 $1,830.77
8 $1,824.02 $34.22 $1,858.24
9 $1,851.38 $34.73 $1,886.1 1
10 $1,879.15 $35.25 $1,914.40
11 $1,907.34 $35.78 $1,943.12
12 $1,935.95 $36.32 $1,972.26
13 $1,964.99 $36.86 $2,001.85
14 $1,994.46 $37.41 $2,031.88
15 $2,024.38 $37.98 $2,062.35
16 $2,054.74 $38.54 $2,093.29
17 $2,085.57 $39.12 $2,124.69
18 $2,116.85 $39.71 $2,156.56
19 $2,148.60 $40.31 $2,188.91
20 $2,180.83 $40.91 $2,221.74
21 $2,213.54 $41.52 $2,255.07
22 $2,246.75 $42.15 $2,288.89
23 $2,280.45 $42.78 $2,323.23
24 $2,314.65 $43.42 $2,358.07
25 $2,349.37 $44.07 $2,393.45
26 $2,384.61 $44.73 $2,429.35
27 $2,420.38 $45.40 $2,465.79
28 $2,456.69 $46.08 $2,502.77
29 $2,493.54 $46.78 $2,540.32
30 $2,530.94 $47.48 $2,578.42
Total $61,694.45 $1.157.32 $62,851.75
Assessment Roll
The Highlands at Trophy Clnb Public Improvement District
Town of Trophy Club, Texas
Tax Parcel
Assessment
Annnal Installment Per Lot
Annual
Principal Collection
Year and Interest Costs Total
1 $0.00 $0.00 $0.00
30 $0.00 $0.00 $0.00
Total $0.00 $0.00 $0.00
Assessment Roll
The Highlands nt Trophy Club Public Improvement District
Town of Trophy Club, Texns
Tax Parcel R313706
Assessment $63,578.00
Annunl Instnhent Per Lot
Annual
Princioal Collection
Year and Interest Costs Total
1 $4,930.39 $92.48 $5,022.86
30 $7,592.70 $142.42 $7,735.12
Total $185,080.34 $3,471.58 $1 88,551.91
Assessment RoU
The Highlnnds at Trophy Club Pnblic Improvement District
Town of Trophy Club, Texns
Tax Parcel R313711
Assessment $84,771 .OO
Annual Instnllment Per Lot
Annual
Principal Collection
Year and Interest Costs Total
I $6,573.87 $123.30 $6,697.1 8
30 $10,123.63 $1 89.88 $10,313.51
Total $246,774.41 $4,628.52 $251,402.94
Assessment Roll
The Highlnnds nt Trophy Club Poblic Improvement District
Town of Trophy Club, Texas
Tax Pnrcel R313720
Assessment $63,578.00
Annual Installment Per Lot
Annual
Principal Collection
Year and Interest Costs Total
1 $4,930.39 $92.48 $5,022.86
30 $7,592.70 $142.42 $7,735.12
Total $185,080.34 $3,471.58 $188,551.91
Assessment
Assessment Roll
The Highlands at Trophy Club Public Improvement District
Town of Trophy Club, Texas
Tax Parcel
Annual Installment Per Lot
Annual
Principal Collection
Year and Interest Costs Total
1 $0.00 $0.00 $0.00
2 $0.00 $0.00 $0.00
3 $0.00 $0.00 $0.00
4 $0.00 $0.00 $0.00
5 $0.00 $0.00 $0.00
6 $0.00 $0.00 $0.00
7 $0.00 $0.00 $0.00
8 $0.00 $0.00 $0.00
9 $0.00 $0.00 $0.00
I0 $0.00 $0.00 $0.00
11 $0.00 $0.00 $0.00
12 $0.00 $0.00 $0.00
13 $0.00 $0.00 $0.00
14 $0.00 $0.00 $0.00
15 $0.00 $0.00 $0.00
16 $0.00 $0.00 $0.00
17 $0.00 $0.00 $0.00
18 $0.00 $0.00 $0.00
19 $0.00 $0.00 $0.00
20 $0.00 $0.00 $0.00
2 1 $0.00 $0.00 $0.00
22 $0.00 $0.00 $0.00
23 $0.00 $0.00 $0.00
24 $0.00 $0.00 $0.00
25 $0.00 $0.00 $0.00
26 $0.00 $0.00 $0.00
27 $0.00 $0.00 $0.00
28 $0.00 $0.00 $0.00
29 $0.00 $0.00 $0.00
30 $0.00 $0.00 $0.00
Total $0.00 $0.00 $0.00
Assessment Roll
The Highlands at Trophy Club Public Improvement District
Town of Trophy Club, Texas
Tax Parcel R171480
Assessment $722,782.00
Annual Installment Per Lot
Annual
Principal Collection
Year and Interest Costs Total
1 $56,050.74 $1,051.32 $57,102.06
30 $86,317.05 $1,619.01 $87,936.06
Total $2,104,070.87 $39,465.17 $2,143,536.04
Assessment Roll
The EIighlands at Trophy Club Public Improvement District
Town of Trophy Club, Texas
Tax Parcel
Assessment
Annual Installment Per Lot
Annual
Principal Collection
Year and Interest Costs Total
1 $0.00 $0.00 $0.00
2 $0.00 $0.00 $0.00
3 $0.00 $0.00 $0.00
4 $0.00 $0.00 $0.00
5 $0.00 $0.00 $0.00
6 $0.00 $0.00 $0.00
7 $0.00 $0.00 $0.00
8 $0.00 $0.00 $0.00
9 $0.00 $0.00 $0.00
10 $0.00 $0.00 $0.00
11 $0.00 $0.00 $0.00
12 $0.00 $0.00 $0.00
13 $0.00 $0.00 $0.00
14 $0.00 $0.00 $0.00
IS $0.00 $0.00 $0.00
16 $0.00 $0.00 $0.00
17 $0.00 $0.00 $0.00
18 $0.00 $0.00 $0.00
19 $0.00 $0.00 $0.00
20 $0.00 $0.00 $0.00
2 1 $0.00 $0.00 $0.00
22 $0.00 $0.00 $0.00
23 $0.00 $0.00 $0.00
24 $0.00 $0.00 $0.00
25 $0.00 $0.00 $0.00
26 $0.00 $0.00 $0.00
27 $0.00 $0.00 $0.00
28 $0.00 $0.00 $0.00
29 $0.00 $0.00 $0.00
30 $0.00 $0.00 $0.00
Total $0.00 $0.00 $0.00
Assessment Roll
The Highlands at Trophy Cluh Public Improvement District
Town of Trophy Club, Texas
Tax Parcel R171484
Assessment $0.00
Annual Instnllment Per Lot
Annual
Principal Collection
Year and Interest Costs Total
1 $0.00 $0.00 $0.00
-.
30 $0.00 $0.00 $0.00
Total $0.00 $0.00 $0.00
Assessment Roll
The Highlands at Trophy Club Public Improvement District
Town of Trophy Club, Texas
Tax Parcel R171503
Assessment $1,206,867.00
Annual InstaUment Per Lot
Annual
Principal Collection
Year and Interest Costs Total
1 $93,590.86 $1,755.44 $95,346.30
29 $141,998.13 $2,663.39 $144,661.52
30 $144,128.10 $2,703.34 $146,831.44
Total $3,513,277.47 $65,896.90 $3,579,174.38
Assessment Roll
The Highlands at Trophy Club Public Improvement District
Town of Trophy Club, Texas
Tax Parcel R312605
Assessment $1,370,831.00
Annual Installment Per Lot
Annual
Principal Collection
Year and Interest Costs Total
1 $1 06.306.04 $1.993.94 $108,299.97
30 $1 63,709.23 $3,070.63 $1 66,779.86
Total $3,990,588.56 $74,849.88 $4,065,438.43
Assessment Roll
The Highlands at Trophy Club Public Improvement District
Town of Trophy Club, Texns
Tax Pnrcel
Assessment
Annnnl Instnllment Per Lot
Annual
Principal Collection
Year and Interest Costs Total
1 $50.082.36 $939.37 $51.021.74
30 $77,125.86 $1,446.61 $78,572.47
Total $1,880,025.75 $35,262.7 1 $1,915,288.48
Assessment Roll
The Highlands at Trophy Club Public Improvement District
Town of Trophy Club, Texas
Tax Parcel R312607
Assessment $0.00
Annual Installment Per Lot
Annual
Principal Collection
Year and Interest Costs Total
1 $0.00 $0.00 $0.00
30 $0.00 $0.00 $0.00
Total $0.00 $0.00 $0.00
Assessment Roll
The Highlands at Trophy Club Public Improvement District
Town of Trophy Club, Texas
Tax Parcel
Assessment
Annnal Installment Per Lot
Annual
Principal Collection
Year and Interest Costs Total
1 $4,324.89 $81.12 $4.406.01
30 $6,660.25 $124.92 $6,785.17
Total $162,350.67 $3,045.14 $165,395.81
Assessment Roll
The Eighlands at Trophy Club Public Improvement District
Town of Trophy Club, Texas
Tax Parcel R9864 1
Assessment $713,858.00
Annual Installment Per Lot
Annual
Principal Collection
Year and Interest Costs Total
1 $55,358.69 $1,038.34 $56,397.03
30 $85,251.30 $1,599.02 $86,850.33
Total $2,078,09222 $38,977.91 $2,117,070.14
Assessment Roll
The Highlands at Trophy Club Public Improvement District
Town of Trophy Club, Texas
Tax Parcel R171483
Assessment $665,896.00
Annual Installment Per Lot
Annual
Principal Collection
Year and Interest Costs Total
I $5 1,639.3 1 $968.58 $52,607.88
30 $79,523.53 $1,491.59 $81,015.13
Total $1,938,471.60 $36,359.22 $1,974,830.8 1
Assessment Roll
The Highlnnds nt Trophy Club Public Improvement District
Town of Trophy Club, Texns
Tnx Parcel R67687
Assessment $0.00
Annnnl Instnllment Per Lot
Annual
Principal Collection
Year and Interest Costs Total
1 $0.00 $0.00 $0.00
30 $0.00 $0.00 $0.00
Total $0.00 $0.00 $0.00
Assessment Roll
The Highlands at Trophy Club Public Improvement District
Town of Trophy Club, Texas
Tax Parcel R98639
Assessment $3,796,833.00
Principal Collection
Year and Interest Costs Total
1 $294,439.12 $5,522.67 $299,961.78
30 $453,430.51 $8,504.80 $461,935.31
Total $1 1,052,856.31 $207,3 13.75 $1 1,260,170.05
Assessment Roll
The Highlnnds nt Trophy Club Public Improvement District
Town of Trophy Club, Texns
Tax Parcel R307362
Assessment $2,902,002.00
Annunl Instnllment Per Lot
Annual
Principal Collection
Year and Interest Costs Tatal
1 $225,046.22 $4,221.09 $229,267.3 1
2 $228,421.91 $4,284.41 $232,706.32
3 $23 1,848.24 $4,348.67 $236,196.91
4 $235,325.97 $4,413.90 $239,739.87
5 $238,855.86 $4,480.1 1 $243,335.97
6 $242,438.69 $4,547.3 1 $246,986.01
7 $246,075.27 $4,615.52 $250,690.80
8 $249,766.40 $4,684.76 $254,451 .I 6
9 $253,512.90 $4,755.03 $258,267.93
10 $257,3 15.59 $4,826.35 $262,141.94
11 $261,175.33 $4,898.75 $266,074.07
12 $265,092.96 $4,972.23 $270,065.1 8
13 $269,069.35 $5,046.81 $274.1 16.16
14 $273,105.39 $5,122.51 $278,227.90
15 $277,201.97 $5,199.35 $282,401.32
16 $281,360.00 $5,277.34 $286,637.34
17 $285,580.40 $5,356.50 $290,936.90
18 $289,864.1 1 $5,436.85 $295,300.96
19 $294,212.07 $5,518.40 $299,730.47
20 $298,625.25 $5,601.18 $304,226.43
21 $303,104.63 $5,685.20 $308,789.82
22 $307,651.20 $5,770.47 $3 13,421.67
23 $3 12,265.97 $5,857.03 $318,123.00
24 $3 16,949.95 $5,944.89 $322,894.84
25 $321,704.20 $6,034.06 $327,738.26
26 $326,529.77 $6,124.57 $332,654.34
27 $33 1,427.71 $6,216.44 $337,644.1 5
28 $336,399.13 $6,309.69 $342,708.82
29 $341.445.12 $6,404.33 $347,849.45
30 $346,566.79 $6,500.40 $353,067.19
Total $8,447,938.35 $158,454.15 $8,606,392.50
Assessment Roll
The Highlands at Trophy Club Public Improvement District
Town of Trophy Club, Texas
Tax Parcel R307365
Assessment $3,647,928.00
Annual Installment Per Lot
Annual
Princioal Collection
Year and Interest Costs Total
1 $282,891.74 $5,306.08 $288,197.82
30 $435,647.77 $8,171.26 $443,819.03
Total $10,619,382.89 $199,183.25 $10,818,566.14
Assessment Roll
The Highlands at Trophy Club Public Improvement District
Town of Trophy Club, Texas
Tax Parcel R171478
Assessment $7,314,260.00
Annual Installment Per Lot
Annual
Principal Collection
Year and Interest Costs Total
1 $567,210.84 $10,638.93 $577,849.77
30 $873,493.64 $16,383.74 $889,877.39
Total $21,292,346.99 $399,371.40 $21,691,718.39
Assessment Rolf
The Highlands at Trophy Clnb Public Improvement District
Town of Trophy Clnb, Texas
Tax Pnrcel R3 13722
Assessment $0.00
Annual Installment Per Lot
Annual
Princioal Collection
Year and Interest Costs Total
I $0.00 $0.00 $0.00
30 $0.00 $0.00 $0.00
Total $0.00 $0.00 $0.00
Assessment Roll
The Highlands at Trophy Club Public Improvement District
Town of Trophy Club, Texas
Tax Parcel R313723
Assessment $0.00
Annual Installment Per Lot
Annual
Principal Collection
Year and Interest Costs Total
I $0.00 $0.00 $0.00
2 $0.00 $0.00 $0.00
3 $0.00 $0.00 $0.00
4 $0.00 $0.00 $0.00
5 $0.00 $0.00 $0.00
6 $0.00 $0.00 $0.00
7 $0.00 $0.00 $0.00
8 $0.00 $0.00 $0.00
9 $0.00 $0.00 $0.00
10 $0.00 $0.00 $0.00
11 $0.00 $0.00 $0.00
12 $0.00 $0.00 $0.00
13 $0.00 $0.00 $0.00
14 $0.00 $0.00 $0.00
15 $0.00 $0.00 $0.00
16 $0.00 $0.00 $0.00
17 $0.00 $0.00 $0.00
18 $0.00 $0.00 $0.00
19 $0.00 $0.00 $0.00
20 $0.00 $0.00 $0.00
21 $0.00 $0.00 $0.00
22 $0.00 $0.00 $0.00
23 $0.00 $0.00 $0.00
24 $0.00 $0.00 $0.00
25 $0.00 $0.00 $0.00
26 $0.00 $0.00 $0.00
27 $0.00 $0.00 $0.00
28 $0.00 $0.00 $0.00
29 $0.00 $0.00 $0.00
30 $0.00 $0.00 $0.00
Total $0.00 $0.00 $0.00