Central Appraisal District of Taylor County v. Western AH 406, Ltd.

Opinion filed April 26, 2012

In The

Eleventh Court of Appeals
__________

No. 11-10-00115-CV
__________

CENTRAL APPRAISAL DISTRICT OF TAYLOR COUNTY, Appellant

V.

WESTERN AH 406, LTD., Appellee

On Appeal from the 104th District Court

Taylor County, Texas

Trial Court Cause No. 22,974-B

OPINION
This is a property tax dispute. Western AH 406, Ltd. (Western) owns the 406-unit Quail
Hollow apartment complex in Abilene, Texas. Western filed this suit against the Central
Appraisal District of Taylor County (TCAD) disputing TCAD’s appraised values of Quail
Hollow for the tax years 2002 through 2004. Following a bench trial, the trial court entered a
final judgment in January 2005 that Western take nothing on its cause of action and ordered that
the appraisal rolls reflect the market value for Quail Hollow as was determined by TCAD.
Western appealed from the trial court’s judgment. We reversed the judgment of the trial court
and remanded the case for a new trial in Western AH 406 Ltd. v. Central Appraisal District of
Taylor County, 213 S.W.3d 544 (Tex. App.—Eastland 2007, pet. denied). We will refer to
Western’s earlier appeal in this case as Western I. On remand, Western challenged TCAD’s
appraised values of Quail Hollow for the years 2002 through 2009. Following a jury trial, the
jury found that the values of Quail Hollow for the years 2002 through 2008 were the same as
those described in the September 29, 2009 appraisal of Western’s expert appraiser, Gerald A.
Teel. The parties stipulated that the value for 2009 would be the same as the value found for
2008. The trial court entered judgment in Western’s favor in accordance with the jury’s verdict.
The trial court also awarded attorney’s fees to Western. TCAD appeals the trial court’s
judgment.
We find that the testimony of Western’s appraiser was legally insufficient to support the
jury’s findings. Although there was some evidence of Quail Hollow’s market value, the
evidence did not conclusively establish the market value. Therefore, we reverse and remand.
The Subject Property
Quail Hollow is a privatized military housing complex. It was designed for the purpose
of providing housing for Dyess Air Force Base personnel on a preferred basis. Western
constructed Quail Hollow pursuant to a contract with the United States Air Force. The contract
documents between Western and the Air Force contained a number of components, including,
among other things, (1) a Declaration of Restrictive Covenants and Use Agreement (Use
Agreement), (2) a Lockbox Agreement, and (3) Direct Loan Documents (Loan Agreement)
relating to a loan from the Air Force to Western.
Western obtained an interim construction loan from Chase Manhattan Bank for the
purpose of constructing Quail Hollow. Construction of Quail Hollow was completed in 2002.
Pursuant to the Loan Agreement, the Air Force loaned money to Western to pay off the Chase
Manhattan loan. Western executed a Multifamily Note and a Deed of Trust in connection with
the loan. As evidenced by the note, the terms of the loan were favorable to Western.
Quail Hollow consists of two- and three-bedroom apartments and townhouses. The
apartments and townhouses were built for targeted classes of military personnel. The Use
Agreement limits the amount of rent that may be charged to targeted military tenants. The Use
Agreement also restricts Quail Hollow’s occupancy because it requires Western to give priority

2
to targeted military personnel when leasing vacant units. If Western cannot rent a vacant unit to
a targeted tenant, it may lease the unit to another prospective tenant based on an order of
preference of tenants that is stated in the Use Agreement. The rent and occupancy restrictions
were the subject of our opinion in Western I.
Western I
Western’s expert, Gerald A. Teel, of the Gerald A. Teel Company, Inc., appraised Quail
Hollow in 2004. He prepared a summary report of his appraisal, dated June 24, 2004. In the
report, Teel arrived at retrospective values of Quail Hollow as of January 1, 2002, and as of
January 1, 2003. Teel stated in his report that “the retrospective values have been computed
using the rental restrictions in place but without the favorable financing that the developer
received to make the project financially feasible.” Teel further stated that “[t]hese values will be
with rental restrictions and hypothetical market financing in place.”
TCAD moved for partial summary judgment in Western I. In its motion, TCAD
contended, in part, that the rent and occupancy restrictions established for Quail Hollow in the
Use Agreement could not be considered when determining the market value of Quail Hollow.
TCAD contended that “[s]uch a property must be appraised as though it were leased at market
rental rates or available to lease at market rental rates.”
In Western I, the trial court granted TCAD’s motion for partial summary judgment. The
trial court’s summary judgment order stated that the agreements between Western and the Air
Force were not to be considered in the appraisal of Quail Hollow, that the leases of apartments at
“rental rates that differ from market rental rates for comparable apartments in the local area are
not to be considered” in the appraisal of Quail Hollow, and that “[Quail Hollow] shall be
appraised at its value indicated by the market notwithstanding any voluntarily entered
agreements restricting rents or otherwise placing non-market conditions on [Quail Hollow].”
Following a bench trial in Western I, the trial court entered a final judgment against Western and
ordered that the appraisal rolls reflect the market value of Quail Hollow as was determined by
TCAD for tax years 2002, 2003, and 2004.
Western appealed the trial court’s final judgment. On appeal, Western asserted that Quail
Hollow’s rent and occupancy restrictions were individual characteristics of Quail Hollow that
had to be considered in determining its market value. Western contended that the provisions of
the Texas Tax Code and the Uniform Standards of Professional Appraisal Practice (USPAP)

3
required the appraisers to consider the rent and occupancy restrictions in appraising Quail
Hollow and that the trial court had erred by determining that comparable properties with similar
rent restrictions could not be considered in appraising Quail Hollow. Western requested us to
find that the “rent and occupancy restrictions are individual characteristics that must be
considered in determining market value.”
In our opinion, we stated that “[t]he Air Force and Western [had] entered into a contract
that established the maximum amount of rent charged to Air Force personnel based upon the Air
Force’s Basic Allowance for Housing” and that “[t]he contract also restrict[ed] the occupancy of
the apartment complex with priority being given to Air Force personnel.” Western, 213 S.W.3d
at 545. We quoted Section 23.01(b) of the Texas Tax Code, which currently states in relevant
part as follows:
The market value of property shall be determined by the application of
generally accepted appraisal methods and techniques. . . . The same or similar
appraisal methods and techniques shall be used in appraising the same or similar
kinds of property. However, each property shall be appraised based upon the
individual characteristics that affect the property’s market value, and all available
evidence that is specific to the value of the property shall be taken into account in
determining the property’s market value.

TEX. TAX CODE ANN. § 23.01(b) (West Supp. 2011). We explained that “[t]he question before
us [was] whether the agreements between Western and the Air Force that restrict the occupancy
and rent of the apartment complex are ‘individual characteristics’ that must be considered in
determining the market value of the property.” 213 S.W.3d at 546.
In Western I, we cited USPAP Rule 1-2(e) (2004). It provides that an appraiser must
“identify the characteristics of the property that are relevant to the purpose and intended use of
the appraisal.” See USPAP Rule 1-2(e). These characteristics include “any known easements,
restrictions, encumbrances, leases, reservations, covenants, contracts, declarations, special
assessments, ordinances, or other items of a similar nature.” USPAP Rule 1-2(e)(iv). We
concluded as follows:
[T]he agreements between Western and the Air Force are individual
characteristics of the property to be considered in determining the market value of
the property. Therefore, the trial court erred in ordering that the property be
appraised without considering the agreements restricting the rent and occupancy
of the property. . . . The trial court’s final judgment determined the market value
of the property based upon TCAD’s appraisal that does not include the effect of

4
 the agreements between the Air Force and Western restricting rent and
occupancy.

213 S.W.3d at 546–47. Therefore, we reversed the trial court’s judgment, and we remanded the
case to the trial court for further proceedings.
The issue that we determined in Western I was whether the rental and occupancy
restrictions were individual characteristics of Quail Hollow that had to be considered in
determining Quail Hollow’s market value. We specifically noted in our Western I opinion that
the trial court’s summary judgment order did not address the favorable financing terms that
Western received in connection with its loan from the Air Force and that, therefore, “the question
of whether the favorable loan contract must also be considered in determining the market value
of the property [was] not before us.” Western, 213 S.W.3d at 547 n.2.
Appraisals after Remand
Western disputed TCAD’s appraised values of Quail Hollow for tax years 2002 through
2009. Teel performed another appraisal for Western in 2009. He prepared a summary appraisal
report, dated September 29, 2009. After the remand of this case, TCAD retained Dale A.
Scoggins of Tierra Realty Services, LLC, as its expert appraiser. Scoggins appraised Quail
Hollow, and he prepared a summary appraisal report, dated January 4, 2010. In performing their
appraisals, Teel and Scoggins both considered the effect of the rental and occupancy restrictions
on Quail Hollow’s market value. Teel and Scoggins arrived at opinions of Quail Hollow’s
retrospective market values for the years 2002 through 2008.1
Both Teel and Scoggins used the direct capitalization method of the income approach of
appraisal to determine retrospective market values of Quail Hollow for the years in question.
Generally, under this method, a property’s net operating income (NOI) is divided by an
applicable market capitalization rate (cap rate) to arrive at a market value for the property. In
this case, Teel and Scoggins arrived at very similar NOIs and market cap rates for each of the
years. However, their appraised values for each year differed by millions of dollars for three
primary reasons: (1) Teel added an additional 2.5% “restriction premium” to his market cap rate
for each year because he equated Quail Hollow with a low-income housing project; (2) Teel
reduced his indicated value (Quail Hollow’s NOI divided by his cap rate) by 40% for each year

1
Scoggins also arrived at a value opinion for 2009. Ultimately, the parties stipulated that the value found for Quail
Hollow for 2008 would also be the value for 2009. Therefore, we need not discuss Scoggins’s value opinion for 2009.

5
based on his interpretation of the Lockbox Agreement; and (3) Scoggins added the value of
Western’s favorable financing from the Air Force to his indicated value (Quail Hollow’s NOI
divided by his cap rate) for each year. Scoggins gave another opinion of value for each year that
did not include the value of the favorable financing.
Western also retained Ronald P. Little of National Realty Consultants as an expert. At
Western’s request, Little performed a review of Teel’s appraisal. Little did not perform an
independent appraisal of Quail Hollow. Little prepared a report of his review of Teel’s appraisal,
dated November 19, 2009. Little concluded that Teel used appropriate methodologies and
techniques and arrived at appropriate opinions of market value in his 2009 appraisal of Quail
Hollow.
Pretrial Motions to Exclude Expert Testimony
In pretrial motions to exclude testimony, TCAD lodged Daubert/Robinson challenges to
expert testimony from Teel regarding his value opinions and to expert testimony from Little
regarding his opinions as to the appropriateness of Teel’s appraisal and conclusions. See
Daubert v. Merrell Dow Pharm., Inc., 509 U.S. 579 (1993); E.I. du Pont de Nemours & Co. v.
Robinson, 923 S.W.2d 549, 556 (Tex. 1995). In a pretrial motion to exclude testimony, Western
lodged a similar challenge to expert testimony from Scoggins regarding his value opinions. The
trial court conducted a Daubert hearing on the parties’ motions. At the hearing, the parties
agreed that the outcome of TCAD’s motion to exclude Little’s testimony depended on how the
trial court ruled on TCAD’s motion to exclude Teel’s testimony. Following the hearing, the trial
court found that the opinions of Teel and Scoggins were relevant and reliable. Therefore, the
trial court denied the Daubert/Robinson challenges to their testimony and the motions to exclude
their testimony. Based on its finding as to Teel, the trial court also denied the motion to exclude
Little’s testimony.
Issues on Appeal
TCAD presents five issues for review. In its first issue, TCAD contends that Teel’s value
opinions were “so flawed” that they were unreliable and, therefore, constituted no evidence of
probative value. Specifically, TCAD argues, among other things, that Teel’s value opinions
were flawed and unreliable because (1) he incorrectly interpreted the Lockbox Agreement and,
therefore, erroneously deducted 40% of each year’s property values; (2) he improperly equated
Quail Hollow to low-income housing apartments and, therefore, unjustifiably added a 2.5%

6
“restriction premium” to his yearly cap rates; and (3) he failed to account for the effect of
Western’s favorable loan contract on Quail Hollow’s value in his yearly value conclusions.
Because Teel’s value opinions were unreliable, TCAD argues (1) that the trial court erred by
failing to exclude Teel’s testimony, appraisal report, and conclusions of value and Little’s
testimony and report of his review of Teel’s appraisal and (2) that no evidence supports the
jury’s verdict. In its second issue, TCAD contends that the trial court erred by failing to exclude
Little’s report and testimony because he did not perform an appraisal of Quail Hollow and
because his sole function in testifying was to bolster and validate Teel’s unreliable opinions. In
its third issue, TCAD contends that the trial court erred by denying its motion for JNOV and
motions for new trial. In its fourth issue, TCAD contends that the trial court erred by refusing to
submit its requested jury instructions that would have corrected Teel’s erroneous interpretation
of the Lockbox Agreement and his erroneous classification of Quail Hollow as low-income
housing. In its fifth issue, TCAD contends that the trial court erred by awarding attorney’s fees
to Western.
The Evidence at Trial
The Use Agreement, Loan Agreement, and Lockbox Agreement were introduced into
evidence. The term of the Use Agreement began on September 27, 2000. The termination date
for the Use Agreement was defined as “the fortieth (40th) anniversary of the Final Project
Compliance, unless the term of this Use Agreement is extended as provided herein or this Use
Agreement has been earlier terminated.” Final Project Compliance occurred in 2002 and,
therefore, the Use Agreement is scheduled to terminate in 2042.
Western and the Air Force declared in the Use Agreement that they understood and
intended that “the restrictions set forth in this Use Agreement: (a) burden and touch and concern
the Land, (b) enhance and increase the enjoyment and use of the property by and on behalf of
Target Tenants, and (c) further the purposes for which [Western] was provided with permanent
financing and other assistance by the Air Force.” The apartments and townhouses in the Quail
Hollow complex were referred to as “Housing Units” in the Use Agreement. The apartments
were built for targeted classes of enlisted military personnel (E-1 through E-4), and the
townhouses were built for targeted classes of enlisted personnel (E-5 and E-6) and officers (O-1
through O-3). In the Use Agreement, the Air Force agreed that the Dyess AFB Housing Office
would refer Target Tenants who contacted it to Western for rental of the Quail Hollow units.

7
 Under the Use Agreement, the monthly rent charged to a Target Tenant cannot exceed
the tenant’s “Housing Allowance,” less a “Utility Allowance.” The term “Housing Allowance”
is defined as “the Basic Allowance for Housing (BAH), with dependents, or such other sum as is
allotted to each service member by the Government to cover the cost of housing to be used as a
personal residence, as such amount is established and published by the Government in the
Federal register or elsewhere.” If Western is unable to rent a vacant unit to a Target Tenant,
Western may lease, upon proper notice to the Air Force, the unit to other prospective tenants in
an order of preference.
Scoggins testified that, by 2007 and 2008, BAH rates exceeded market rental rates for
apartments in the area. He said that, at that time, management at Quail Hollow responded to
the “softening market” by offering rental rates at Quail Hollow that were less than the BAH.
Scoggins said that, therefore, during 2007 and 2008, the rental rates at Quail Hollow were similar
to market rental rates.
Western’s interim construction loan from Chase Manhattan was in the amount of
$28,850,000. After construction was completed, and pursuant to the Loan Agreement, the Air
Force loaned money to Western to pay off the construction loan. The terms of the Air Force loan
were very favorable to Western. The amount of the loan was $28,850,000. The loan was
nonrecourse, with a forty-year term and an annual interest rate of 1.43%. Western was required
to pay interest only for the first ten years of the forty-year term. The principal amount of the
loan was to be amortized over the last thirty years of the term. The loan from the Air Force to
Western is referred to as the “Direct Loan” in the Use Agreement.
One of the primary disputes in this case involves Teel’s interpretation of
Section 4.02(c)(xiii) of the Lockbox Agreement. Based on that interpretation, Teel reduced his
yearly indicated values of Quail Hollow by 40%. The Lockbox Agreement is a three-party
agreement among Western, the Air Force, and Chase Manhattan, which is the Lockbox Agent
under the Lockbox Agreement. The term of the Lockbox Agreement is to continue “until the
expiration or earlier termination of the Use Agreement.”
In the Lockbox Agreement, the parties agreed to establish various lockbox accounts.
Among those accounts are (i) the Lockbox Revenue Account, (ii) the Impositions Reserve
Account, (iii) the Replacement Reserve Account, (iv) the Reinvestment Account, (v) the
Performance Deposit Account, (vi) the Tenant Security Deposit Account, (vii) the Debt Service

8
Reserve Account, and (viii) the Construction Escrow Account. The Use Agreement describes
the nature and purposes of the various accounts. All income from Quail Hollow is to be
deposited into the Lockbox Revenue Account. Funds for payment of Quail Hollow’s annual
taxes and insurance premiums are to be deposited into the Impositions Reserve Account. The
purpose of the Replacement Reserve Account is to ensure that sufficient funds are available to
cover the costs of major renovations and improvements during the term of the Use Agreement.
Funds in the Reinvestment Account are to be used for the purposes of protecting and enhancing
Quail Hollow through reinvestment in Quail Hollow. Funds in the Performance Deposit Account
are to serve as security for Western’s performance of its obligations under the Use Agreement.
The purpose of the Debt Service Reserve Account is to ensure that funds are available for
Western’s payment of amounts due on its loan from the Air Force.
Under Section 4.02(c)(i) through (xiii) of the Lockbox Agreement, Chase Manhattan is
required, on a monthly basis, to transfer funds from the Lockbox Revenue Account to thirteen
accounts or categories in the following order of precedence and priority:
(i) to the Management Company to pay Operating Expenses, the
Operating Expenses set forth for such month in the Project Budget required to be
filed pursuant to Section 5.02 hereof, including management fees payable to any
Person who is not affiliated with, nor has an identity of interest with, the
Borrower or any of the principals of the Borrower;

(ii) to the Impositions Reserve Account, an amount equal to one-twelfth
(1/12) of the annual taxes and insurance premiums set forth in the Project Budget;

(iii) to the Replacement Reserve Account, an amount equal to one-twelfth
of the amount required to be deposited annually in the Replacement Reserve
Account pursuant to Section 4.04 hereof;

(iv) to the Air Force, an amount equal to the monthly interest due on the
Direct Loan (including any previously due, but unpaid amounts);

(v) to the Air Force, an amount equal to the monthly principal due on the
Direct Loan (including any previously due, but unpaid amounts);

(vi) to the Performance Deposit Account, the amount necessary, if any, to
increase the amount on deposit therein to, as applicable, during the relevant period
as set forth in Section 4.05 below (1) $50,000, (2) $100,000, (3) $150,000, (4)
$200,000, or (5) $250,000, as adjusted pursuant to Section 4.08 below.

9
 (vii) Reinvestment Account A Deposit: Transfer to the Reinvestment
Account of an amount equal to the Excess Rent (as defined in Section 9.5.c. of the
Use Agreement), if any, for the previous month;

(viii) to the Management Company, an amount sufficient to pay the
management fees payable to the Management Company or any other Person who
is affiliated with, or has an identity of interest with, the Borrower or any of the
principals of the Borrower;

(ix) to the Debt Service Reserve Account, the amount, if any, necessary to
remedy any deficiency in the Debt Service Reserve Account so that the balance
therein is not less than the Debt Service Reserve Requirement;

(x) to the Management Company, an amount sufficient to pay any
extraordinary operating expenses (being Operating Expenses, including late fees,
which are in excess of those budgeted pursuant to the current Project Budget) of
the Property which have been approved by the Air Force;

(xi) Reinvestment Account B Deposit: Transfer to the Reinvestment
Account of an amount for each completed unit (without regard to whether such
unit is occupied) equal to (i) 1/12th of $25 per unit for the period beginning on the
first of the month after the disbursement of the Direct Loan and continuing until
the first of the month before the 20th yearly anniversary of such disbursement and
(ii) 1/12th of $175 per unit for the period beginning on the first of the month after
the 20th yearly anniversary of this Use Agreement and continuing until the end of
the term of the Use Agreement. By written notice to the Project Owner the Air
Force shall indicate on which date the Reinvestment Account B Deposits shall
initially begin and on which date the amounts shall be increased as indicated in
the preceding sentence;

(xii) to the Borrower, until the Preferred Return Balance is zero; and

(xiii) Reinvestment Account C Deposits After Receipt of Preferred Return.
At such time as the outstanding Preferred Return Balance equals zero (determined
in accordance with Section 9.7 below), any amounts remaining in the Lockbox
Revenue Account after making the transfers or payments required by paragraphs
(i) through (xii) above (“Net Cashflow”) shall be deposited or paid as follows:
40% of Net Cashflow shall be deposited into the Reinvestment Account and the
remaining 60% of Net Cashflow will be distributed to the Borrower.

The Preferred Return Balance consisted of equity contributed by Western to fund construction of
Quail Hollow, plus interest on that amount. Thus, the twelfth category (xii) related to the return
of Western’s equity.

10
 Under Section 4.02(c)(xiii) of the Lockbox Agreement, no Reinvestment Account C
deposits were to be made until Western’s equity balance (Preferred Return Balance) equaled
zero. When that equity balance equaled zero, Chase Manhattan would be required to make
Reinvestment Account C deposits from “any amounts remaining in the Lockbox Revenue
Account after making the transfers or payments required by paragraphs (i) through (xii) above.”
Teel stated in his appraisal report that the Preferred Return Balance was retired in 2009. The
evidence showed that, for each of the years 2002 through 2008, there had never been “any
amounts remaining” in the Lockbox Revenue Account after Chase Manhattan made the transfers
required by paragraphs (i) through (xii).
Scoggins testified that, because Western’s Preferred Return Balance had been satisfied,
there would in the future be amounts remaining in the Lockbox Revenue Account in the form of
net cash flow for Reinvestment Account C deposits. Scoggins said that amortization of
Western’s loan from the Air Force would begin in 2012 and that, until that time, a significant
amount of net cash flow would exist for Reinvestment Account C deposits because Western
would be paying only interest on the note. Categories (iv) and (v) above require that the Air
Force be paid amounts equal to the monthly interest due and monthly principal due on the Direct
Loan. Scoggins said that, in 2012, the loan payment would increase significantly when
Western’s obligation to pay principal (category v) and interest (category iv) on the loan would
start and that, correspondingly, the amount of net cash flow that could be available for
Reinvestment Account C deposits (category xiii) would decrease significantly.
Teel assumed that market rate financing was in place for the purpose of arriving at his
value opinions in his 2009 appraisal of Quail Hollow. He testified that it was highly unlikely
that any funds would ever flow into Reinvestment Account C if a market rate loan existed
instead of Western’s actual 1.43% interest rate loan. Scoggins testified that, absent Western’s
favorable loan from the Air Force, no money would ever be available for deposit into
Reinvestment Account C.
Section 4.05(a) of the Lockbox Agreement relates to the Reinvestment Account. It
provides, in part, that “[t]he Reinvestment Account shall be used for the purpose of protecting
and enhancing the Property through reinvestment in the Property in the form of quality of life
improvement which will directly benefit the residents of the Property as determined by the Air
Force pursuant to a reinvestment plan submitted by the Borrower or otherwise approved by the

11
Air Force.” Section 4.05(a) of the Lockbox Agreement also provides, in part, that, “[u]pon the
expiration or other termination of the Use Agreement or of this Lockbox Agreement, all amounts
in the Reinvestment Account shall be transferred to, or as directed by, the Air Force in
accordance with the Use Agreement.”
Section 4.05(b) of the Lockbox Agreement requires a true-up of Reinvestment Account C
deposits each quarter and annually. It provides as follows:
(b) Net Cashflow shall be reconciled on a quarterly and annual basis in
accordance with the actual operating statements of the Property submitted under
Section 5.02 hereof. If the aggregate of the monthly deposits required pursuant to
Section 4.03(c)(xiii) hereof is less than twenty (20%) of the actual Net Cashflow
as set forth in the annual or quarterly financial statement for the Property, the
Borrower shall deposit any such shortfall into the Reinvestment Account within
30 days of becoming aware of such shortfall. If the aggregate of such monthly
deposits is more than twenty percent (20%) of the actual Net Cashflow as set forth
in the annual or quarterly financial statement for the Property, any such excess
shall be released from the Reinvestment Account to the Borrower within 30 days
of the Air Force being provided with a financial statement that demonstrates such
excess to the Air Force’s reasonable satisfaction.

Teel’s and Scoggins’s summary appraisal reports were introduced into evidence, and Teel
and Scoggins testified in detail regarding their appraisals and opinions of value of Quail Hollow.
Teel’s report was dated September 29, 2009; Scoggins’s report was dated January 4, 2010. In
performing their appraisals, Teel and Scoggins both considered the effect of the rental and
occupancy restrictions on Quail Hollow’s market value. Teel stated in his report that “[t]he
Scope of this appraisal is directed toward development of an appraisal reported in a summary
format to develop an opinion of the retrospective market value of the subject property as of
January 1, 2002 through 2008, subject to the Lockbox Agreement and [Use Agreement].”
Scoggins stated in his report that “[t]he purpose of this appraisal is to provide our opinion of the
retrospective market values of the fee simple interest of the property in question as encumbered
by the [Use Agreement] and related documents.”
Teel did not consider the favorable financing terms that Western received under the
Direct Loan from the Air Force in arriving at his opinions of value. Scoggins gave two opinions
of value for each year. One of Scoggins’s opinions of value included the value that Scoggins
attributed to the favorable financing that Western received from the Air Force. Scoggins’s other
opinion of value did not include the value of favorable financing.

12
 In performing their appraisals, Teel and Scoggins both used the Tax Code’s definition of
“market value.”2 They both considered the three statutory appraisal methods: (1) the cost
approach, (2) the income approach, and (3) the market data (sales) comparison approach.3 Teel
and Scoggins both used the direct capitalization method of the income approach in arriving at
opinions of Quail Hollow’s market value.4
As stated above, the direct capitalization method of the income approach involves
dividing a property’s net operating income (NOI) by an applicable market capitalization rate (cap
rate) to arrive at the property’s market value.5 Thus, the income approach requires an appraiser
to determine the property’s NOI and the applicable cap rate. Because Teel and Scoggins
appraised Quail Hollow on a “retrospective” basis, they had actual financial statements of Quail
Hollow, as well as rental income and expense reports showing actual rentals and expenses, for
each of the years they appraised. They arrived at very similar NOI amounts for each of the
years. For example, for 2003, Teel arrived at an NOI in the amount of $1,449,107, and Scoggins
arrived at an NOI of $1,444,002. Therefore, in 2003, Teel’s and Scoggins’s NOIs differed by
about 0.35%.
To determine applicable cap rates, Teel and Scoggins researched market data. A market
cap rate may be established by analyzing sales of properties that are similar to the subject
property. The market cap rate is calculated by dividing the sold properties’ net operating

2
“Market value” means the price at which a property would transfer for cash or its equivalent under prevailing market
conditions if:

(A) exposed for sale in the open market with a reasonable time for the seller to find a purchaser;
(B) both the seller and the purchaser know of all the uses and purposes to which the property is
adapted and for which it is capable of being used and of the enforceable restrictions on its use; and
(C) both the seller and purchaser seek to maximize their gains and neither is in a position to take
advantage of the exigencies of the other.

TEX. TAX CODE ANN. § 1.04(7) (West 2008).

3
See TEX. TAX CODE ANN. §§ 23.011–.013 (West 2008 & Supp. 2011); Houston R.E. Income Props. XV, Ltd. v. Waller
Cnty. Appraisal Dist., 123 S.W.3d 859, 861 (Tex. App.—Houston [1st Dist.] 2003, no pet.).

4
Use of the income approach is appropriate where, as here, the property would in the open market be priced according
to the rental income it generates. City of Harlingen v. Estate of Sharboneau, 48 S.W.3d 177, 183 (Tex. 2001); Destec Props. Ltd.
P’ship v. Freestone Cent. Appraisal Dist., 6 S.W.3d 601, 605 (Tex. App.—Waco 1999, pet. denied).
5
Under the income approach, the present value of an income-producing property is calculated by estimating the
property’s future income and applying a capitalization rate to that income to determine market value. Polk Cnty. v. Tenneco, Inc.,
554 S.W.2d 918, 921 (Tex. 1977); City of Dallas v. Redbird Dev. Corp., 143 S.W.3d 375, 384 (Tex. App.—Dallas 2004, no pet.).
The capitalization rate is the rate of interest investors would require as a return on their money before they would invest in the
income-producing property, taking into account all the risks involved in that particular enterprise. Redbird, 143 S.W.3d at 384.

13
incomes by the sales prices of the properties. The market cap rate quantifies risk factors that are
involved in owning real estate, such as return on investment, economy, unemployment, the
community’s perception of the property, natural catastrophes, availability of funds for
construction, undesirable developments in the neighborhood, and overdevelopment in the
neighborhood. Debt service is a component of the market cap rate.
Teel and Scoggins arrived at similar market cap rates for each of the years in question.
For example, in 2003, Teel’s market cap rate was 8.5%, and Scoggins’s market cap rate was
8.75%. For each of the years, Scoggins’s market cap rate exceeded Teel’s market cap rate by
0.25%. After deriving the market cap rates, Teel and Scoggins added the Taylor County tax
rates to their market cap rates for each of the years.
The similarities between Teel’s and Scoggins’s methodologies in performing their
appraisals ended at this point. In 2003, the Taylor County tax rate was 2.7026%. When
Scoggins added the tax rate of 2.7026% to his market cap rate of 8.75%, he arrived at an overall
cap rate of 11.4526%. He then divided Quail Hollow’s NOI of $1,444,002 by his overall cap
rate of 11.4526% to arrive at a rounded indicated value for 2003 of $12,600,000. Scoggins
followed this methodology for each of the years to arrive at the following indicated values:
$6,100,000 as of January 1, 2002; $12,600,000 as of January 1, 2003; $16,100,000 as of
January 1, 2004; $17,000,000 as of January 1, 2005; $19,300,000 as of January 1, 2006;
$21,700,000 as of January 1, 2007; and $20,900,000 as of January 1, 2008. These amounts did
not consider the value of Western’s favorable financing from the Air Force.
Scoggins testified that, ordinarily, market rents and typical market terms are considered
when appraising the market value of the property. Scoggins said that, in performing appraisals,
he would “almost never” consider the impact on value of such things as rent restrictions,
favorable financing, and lockbox agreements. However, Scoggins testified that he believed our
opinion in Western I “mandated that those items be considered in this case.” Therefore,
Scoggins said that a “jurisdictional exception” governed his appraisal in this case. He also said
that, but for the jurisdictional exception, he would not have considered the rent restrictions and
favorable financing in arriving at his conclusions of value.
In his appraisal report, Scoggins stated that “[a] jurisdictional exception is defined as an
assignment condition that voids the force of part or parts of [USPAP], when compliance with
part or parts of USPAP is contrary to public policy applicable to the assignment.” Essentially,

14
Scoggins believed that, if the rent restrictions had to be considered as an individual characteristic
in performing the appraisal, the favorable financing also had to be considered as an individual
characteristic. Scoggins explained as follows in his appraisal report:
In [Western I], the court ruled that a property characteristic is a factor
unique to a specific property which is a major component of its exchange value.
Since both restricted rents and favorable financing are necessary components
contributing to project feasibility, the final value opinions reported herein reflect
the impact of both restricted rents and occupancies and the favorable financing as
part of the land use agreement treating same as specific “property characteristics”.
One without the other would not have achieved the desired development result
due to the cost to construct versus the anticipated insufficient revenue returns on a
purely market basis.

Therefore, Scoggins considered Western’s favorable financing from the Air Force to be a
property characteristic of Quail Hollow that affected its market value.
Scoggins calculated the value of the favorable financing and then added that value to his
indicated values for each of the years. With the favorable financing considered, Scoggins arrived
at the following retrospective market values for Quail Hollow: $16,000,000 as of January 1,
2002; $32,300,000 as of January 1, 2003; $35,500,000 as of January 1, 2004; $36,000,000 as of
January 1, 2005; $38,000,000 as of January 1, 2006; $40,000,000 as of January 1, 2007; and
$38,700,000 as of January 1, 2008.
Teel made an “extraordinary assumption” in performing his 2009 appraisal of Quail
Hollow. Teel stated in his report that “extraordinary assumption” is defined in USPAP as
follows:
[A]n assumption, directly related to a specific assignment, which, if found to be
false, could alter the appraiser’s opinions or conclusions. Extraordinary
assumptions presume as fact otherwise uncertain information about physical, legal
or economic characteristics of the subject property; or about conditions external to
the property, such as market conditions or trends; or about the integrity of data
used in an analysis.

In his report, Teel described the “extraordinary assumption” as follows:
The subject property is restricted due to a [Lockbox Agreement] and [Use
Agreement], each . . . expiring in August 2042. The Lockbox Agreement restricts
rental rates and the overall operation of the property for a 40 year period. The
retrospective opinions of value have been formed based on our understanding or
interpretation of these documents, including but not limited to, rental rate
restrictions, property operations and assignment of funds in Reinvestment
Accounts A, B and C.

15
During his testimony, Teel explained the effect that an extraordinary assumption has on the
appraisal process. He said that “[t]he extraordinary assumption says that everything that we’re
going to do in the appraisal process in forming our opinion of value will start with the same way
we would do it with a typical apartment project.” He then said that, “[h]owever, the [appraisal
process] becomes modified by this extraordinary assumption which says that the subject property
is restricted by . . . a Lockbox Agreement and the [Use Agreement].”
Teel stated in his report that, due to Quail Hollow’s rent restrictions, “an additional
premium must be added to the overall capitalization rate derived from the conventional market-
rate apartment sales.” Teel also stated that overall capitalization rates for low-income housing
apartments had been studied “to estimate the added premium applicable to the overall
capitalization rate for the subject improvements.” Based on his analysis, Teel added 250 basis
points (2.5%) as a “restriction premium” to his market cap rate for each of the years. Therefore,
for 2003, Teel arrived at what he referred to as a “loaded” cap rate of 13.7026% (8.5% market
cap rate, plus 2.5% restriction premium, plus 2.7026% tax rate). By dividing his loaded cap rate
into $1,449,107 (Quail Hollow’s NOI), Teel arrived at a rounded indicated value of $10,575,415
as of January 1, 2003. Adding the 2.5% restriction premium to the cap rate had the effect of
reducing the indicated value by about $2.3 million dollars ($1,449,107 divided by 11.2%
[rounded cap rate without added restriction premium] equals $12,938,455). Teel’s addition of
the restriction premium to the cap rate had a similar effect on his indicated value for each of the
years.
For each tax year, Teel reduced his indicated value of Quail Hollow by 40% based on his
interpretation of Section 4.02(c)(xiii) of the Lockbox Agreement. Teel considered
Section 4.02(c)(xiii) to be an individual characteristic of Quail Hollow that affected its market
value. In his report, Teel explained the basis for his 40% reduction as follows:
As stated, the subject’s rental rates are governed by a Lockbox Agreement
with [the Air Force] for a period of 40 years, expiring on August 31, 2042. A
provision of the Lockbox Revenue Account in this Agreement, paragraph
4.02(c)(xiii), Reinvestment Account C, indicates that when the outstanding
Preferred Return Balance equals zero, any amounts remaining in the Lockbox
Revenue Account after making the transfers or payments required by paragraphs
(i) through (xii), referred to as “Net Cashflow”, shall be deposited or paid as
follows:

16
 40% of Net Cashflow shall be deposited into Reinvestment
Account C and the remaining 60% of Net Cashflow will be
distributed to the Borrower.

The Preferred Return is an equity amount that was contributed by the
borrower at closing to fund the construction of the subject property. The equity
balance established by the Borrower per the Lockbox Agreement totaled
$2,182,000. The equity balance increases by the addition of accumulated [sic] on
the initial equity contribution at a monthly rate of 0.875% or 10.5% annually.
The equity balance was retired in the spring of 2009, resulting in a zero balance.

All Reinvestment Accounts are owned by the Air Force and the Air Force
receives all balances in the Reinvestment Accounts when the Lockbox Agreement
expires in 2042.

Net Cashflow as defined in the Lockbox Agreement is basically
synonymous with pre-tax cash flow or cash throw-off. Since the Borrower or
property owner only receives 60% of the Net Cashflow after the Preferred Return
Balance is retired, we have taken 60% of initial value conclusion for each year to
account for the distribution or split of Net Cashflow between the borrow [sic]
(property owner) and the Air Force per the Lock Box [sic] Agreement.”

Thus, Teel multiplied his indicated values for each of the years by 60% to arrive at his opinion of
final value. This approach reduced the indicated values by 40%, which amounted to reductions
of millions of dollars in values for each year. For example, for 2003, Teel multiplied his
indicated value of $10,575,415 by 60% to arrive at an opinion of value of $6,345,249, rounded to
$6,350,000. Teel followed the same methodology for each year: he loaded the cap rate with a
2.5% restriction premium before arriving at an indicated value and then reduced his indicated
value by 40% to account for a 60/40 Net Cashflow split between Western and the Air Force.
Following this methodology, Teel arrived at the following retrospective market values for Quail
Hollow: $2,610,000 as of January 1, 2002; $6,350,000 as of January 1, 2003; $8,170,000 as of
January 1, 2004; $8,790,000 as of January 1, 2005; $9,530,000 as of January 1, 2006;
$10,610,000 as of January 1, 2007; and $10,200,000 as of January 1, 2008.
In performing his 2004 appraisal of Quail Hollow, Teel neither added a “restriction
premium” to his market cap rate nor reduced his opinion values by 40% based on an
interpretation of the Lockbox Agreement. Little testified that, in his opinion, Teel used
appropriate methodologies and techniques and arrived at appropriate opinions of market value in
his 2009 appraisal of Quail Hollow.

17
 Admissibility of Expert Testimony and Standards of Review
In its first two issues, TCAD challenges the reliability of Teel’s and Little’s testimony.
An expert witness may testify regarding scientific, technical, or other specialized matters if the
expert is qualified, if the expert’s opinion is relevant, if the opinion is reliable, and if the opinion
is based on a reliable foundation. TEX. R. EVID. 702; Whirlpool Corp. v. Camacho, 298 S.W.3d
631, 637 (Tex. 2009); Mack Trucks, Inc. v. Tamez, 206 S.W.3d 572, 578 (Tex. 2006); Robinson,
923 S.W.2d at 556. To be relevant, an expert’s opinion must be based on the facts; to be reliable,
the opinion must be based on sound reasoning and methodology. State v. Cent. Expressway Sign
Assocs., 302 S.W.3d 866, 870 (Tex. 2009); Exxon Pipeline Co. v. Zwahr, 88 S.W.3d 623, 629
(Tex. 2002). Conclusory or speculative opinion testimony is not relevant because it does not
tend to make the existence of material facts more probable or less probable. Whirlpool, 298
S.W.3d at 637; Coastal Transp. Co. v. Crown Cent. Petroleum Corp., 136 S.W.3d 227, 232
(Tex. 2004). Expert testimony that is based on unreliable data or flawed methodology is
unreliable and does not satisfy the relevancy requirement. TXI Transp. Co. v. Hughes, 306
S.W.3d 230, 234 (Tex. 2010); Merrell Dow Pharm., Inc. v. Havner, 953 S.W.2d 706, 714 (Tex.
1997). Further, expert testimony is unreliable if “there is simply too great an analytical gap
between the data and the opinion proffered.” Gammill v. Jack Williams Chevrolet, Inc., 972
S.W.2d 713, 727 (Tex. 1998) (quoting Gen. Elec. Co. v. Joiner, 522 U.S. 136, 146 (1997)).
Unreliable expert testimony is legally no evidence. Havner, 953 S.W.2d at 714; Weingarten
Realty Investors v. Harris Cnty. Appraisal Dist., 93 S.W.3d 280, 285 (Tex. App.—Houston [14th
Dist.] 2002, no pet.).
When expert testimony is involved, courts are to rigorously examine the validity of facts
and assumptions on which the testimony is based, as well as the principles, research, and
methodology underlying the expert’s conclusions and the manner in which the principles and
methodologies are applied by the expert to reach the conclusions. Whirlpool, 298 S.W.3d at 637;
Zwahr, 88 S.W.3d at 629. An expert’s conclusion might be unreliable, for example, if it is based
on assumed facts that vary from the actual facts. Whirlpool, 298 S.W.3d at 637; Burroughs
Wellcome Co. v. Crye, 907 S.W.2d 497, 499 (Tex. 1995). Or, an expert’s opinion might be
conclusory if it is based on tests or data that do not support the conclusion reached. Whirlpool,
298 S.W.3d at 637; City of San Antonio v. Pollock, 284 S.W.3d 809, 818 (Tex. 2009). For expert
testimony to be admissible, each material part of the expert’s theory must be reliable. Whirlpool,

18
298 S.W.3d at 637; Wilson v. Shanti, 333 S.W.3d 909, 913 (Tex. App.—Houston [1st Dist.]
2011, pet. denied). Thus, “the expert’s testimony must be reliable at each and every step or else
it is inadmissible.” Wilson, 333 S.W.3d at 913 (quoting Knight v. Kirby Inland Marine, Inc., 482
F.3d 347, 355 (5th Cir. 2007)).
Once the party opposing expert testimony objects, the proponent of the expert testimony
bears the burden of demonstrating its admissibility. Robinson, 923 S.W.2d at 557; U.S. Renal
Care, Inc. v. Jaafar, 345 S.W.3d 600, 607 (Tex. App.—San Antonio 2011, pet. denied). The
trial court’s gatekeeping function under Rule 702 does not supplant cross-examination as the
traditional means of attacking shaky but admissible evidence. Gammill, 972 S.W.2d at 728.
But, neither does the availability of cross-examination relieve the trial court of its threshold
responsibility under Rule 702 to ensure that an expert’s testimony both rests on a reliable
foundation and is relevant to the task at hand. Id.
Generally, rulings on objections as to admissibility of evidence, including whether expert
testimony is reliable, are reviewed for abuse of discretion. Whirlpool, 298 S.W.3d at 638. But,
as TCAD does in this case, a party may assert on appeal that unreliable expert testimony is not
only inadmissible but also legally insufficient to support a verdict. Id. Unlike review of a trial
court’s ruling as to admissibility of evidence where the ruling is reviewed for abuse of discretion,
in a no-evidence review, we independently consider whether the evidence at trial would enable
reasonable and fair-minded jurors to reach the verdict. Id.; City of Keller v. Wilson, 168 S.W.3d
802, 827 (Tex. 2005). Further, a no-evidence review encompasses the entire record, including
contrary evidence tending to show the expert opinion is incompetent or unreliable. Whirlpool,
298 S.W.3d at 638; City of Keller, 168 S.W.3d at 813.
Opinions of Western’s Experts
TCAD contends that Teel’s value opinions lacked a reliable foundation because Teel
(1) arrived at his 40% deduction of the values for each year as a result of an incorrect
interpretation of the Lockbox Agreement, (2) arrived at his addition of a 2.5% “restriction
premium” to his yearly cap rate as a result of incorrectly equating Quail Hollow with low-
income housing complexes, and (3) failed to account for the effect of Western’s favorable loan
contract on Quail Hollow’s yearly values.

19
 Teel’s 40% Deduction of Values
Teel explained the reasoning behind his 40% deduction in his report, and we have quoted
that part of his report above. As shown above, Teel relied on Section 4.02(c)(xiii) of the
Lockbox Agreement in arriving at his conclusion to deduct 40% of the values. Section 4.02(c)(i)
through (xiii) requires Chase Manhattan to transfer funds from the Lockbox Revenue Account to
thirteen other accounts or categories in an order of preference. The thirteenth and last of these
categories (xiii) requires Chase Manhattan to make Reinvestment Account C deposits.
Section 4.02(c)(xiii) applies to “any amounts remaining in the Lockbox Revenue Account” after
Chase Manhattan has made the transfers or payments required by paragraphs (i) through (xii).
The obligation to make Reinvestment Account C deposits from “any amounts remaining in the
Lockbox Revenue Account” did not arise until the Preferred Return Balance (category xii),
which related to the return of Western’s equity in Quail Hollow, equaled zero. According to
Teel, Western’s equity balance was retired in 2009. The term “any amounts remaining” is
defined as “Net Cashflow.” Pursuant to Section 4.02(c)(xiii), Chase Manhattan must deposit
40% of Net Cashflow into the Reinvestment Account and pay the remaining 60% to Western.
Teel also relied on Section 4.05(a) of the Lockbox Agreement in support of his
conclusion to deduct 40% of the yearly values. Section 4.05(a) provides, in part, that, when
either the Use Agreement or Lockbox Agreement expires or terminates, “all amounts in the
Reinvestment Account shall be transferred to, or as directed by, the Air Force in accordance with
the Use Agreement.” Based on Section 4.05(a), Teel concluded that “[a]ll Reinvestment
Accounts are owned by the Air Force and the Air Force receives all balances in the Reinvestment
Accounts when the Lockbox Agreement expires in 2042.”
Teel interpreted Section 4.02(c)(xiii) to provide that Western could receive only 60% of
Net Cashflow because the Air Force owned the other 40% of Net Cashflow that was deposited
into Reinvestment Account C. In his report, Teel explained that, “[s]ince the Borrower or
property owner only receives 60% of the Net Cashflow after the Preferred Return Balance is
retired, we have taken 60% of initial value conclusion for each year to account for the
distribution or split of Net Cashflow between the borrow [sic] (property owner) and the Air
Force per the Lock Box [sic] Agreement.”
Teel’s 60/40 split of Net Cashflow did not take into account the required quarterly and
annual true-ups of Reinvestment Account C deposits under Section 4.05(b) of the Lockbox

20
Agreement. As stated above, Section 4.05(b) provides that Net Cashflow is to be reconciled on a
quarterly and annual basis. It further provides that, if the aggregate of the monthly Reinvestment
Account C deposits “is more than twenty percent (20%) of the actual Net Cashflow . . . , any
such excess shall be released from the Reinvestment Account to the Borrower.” Thus, after the
required true-ups, Reinvestment Account C deposits of 40% of estimated Net Cashflow are
reduced to 20% of actual Net Cashflow. The true split of Net Cashflow, to the extent any Net
Cashflow exists, is 80% to Western and 20% to the Air Force. Teel’s 40% reduction of values
was based on an incorrect interpretation of the Lockbox Agreement; therefore, his value opinions
are not based on a reliable foundation. Because the foundational data underlying Teel’s opinions
is unreliable, the value opinions that he drew from that data are likewise unreliable, and his
testimony is legally no evidence to support the jury’s verdict. Weingarten, 93 S.W.3d at 285.
In its response brief, Western does not argue that Teel’s interpretation of the Lockbox
Agreement is correct. Rather, Western asserts that our opinion in Western I required Teel and
Scoggins “to alter the methodology they would have ordinarily employed,” “to alter their normal
appraisal methods,” “to eschew traditional appraisal methods,” and “to consider and interpret the
contract documents.” Western contends that, because this court required the appraisers to
interpret the contract documents, Teel’s interpretation of those documents “goes to the weight,
not the admissibility, of [his] testimony.”
In Western I, Western argued, and we held, that the Texas Tax Code and USPAP required
the appraisers to consider the rent and occupancy restrictions in appraising Quail Hollow.
Although Western made such an argument in Western I, Western now contends that our holding
in Western I, which involved only the rental and occupancy restrictions, required the appraisers
“to eschew traditional appraisal methods.” Western’s positions appear to be in conflict, and our
opinion in Western I certainly did not require the appraisers “to eschew traditional appraisal
methods.” Nor did we order or require them to “interpret” the contract documents. Even if we
had required the appraisers to interpret the contract documents, the appraisers’ expert testimony
would need to satisfy reliability requirements to be admissible. Reliability is an issue of
admissibility for the trial court, not a weight-of-the-evidence issue for the factfinder. Gen.
Motors Corp. v. Sanchez, 997 S.W.2d 584, 590 (Tex. 1999); City of Sugar Land v. Home &
Hearth Sugarland, L.P., 215 S.W.3d 503, 511 (Tex. App.—Eastland 2007, pet. denied). An
expert opinion that is based on an erroneous interpretation of a contract is not reliable.

21
 Even assuming that Teel’s interpretation of Section 4.02(c)(xiii) of the Lockbox
Agreement is correct, there is no factual data to support Teel’s conclusion that
Section 4.02(c)(xiii) is an individual characteristic of Quail Hollow that negatively affects its
market value by any amount, much less by 40%. The evidence showed that, through 2008, no
Reinvestment Account C deposits had been made. Scoggins explained that significant amounts
of Net Cashflow would be available for Reinvestment Account C deposits beginning in 2009
when Western’s Preferred Return Balance was satisfied and ending in 2012 when Western’s
obligation to pay principal on the loan would start. Scoggins said that, after that time period, the
amount of Net Cashflow would decrease significantly. The evidence also showed that, if market
rate financing existed on Quail Hollow, as was assumed by Teel in his appraisal, it is highly
unlikely that there would ever be any funds available for Reinvestment Account C deposits. Teel
stated in his report that the Air Force owned all the reinvestment accounts and would receive all
balances in the accounts when the Lockbox Agreement expires in 2042. However, the evidence
showed that funds in the reinvestment account are to be used for reinvesting in Quail Hollow.
Air Force Colonel Rodney L. Croslen testified that “[t]he funds in the reinvestment accounts are
intended to be reinvested in the project for the purpose of providing quality housing for the
Dyess Air Force personnel.” Similarly, the Lockbox Agreement provides that “[t]he
Reinvestment Account shall be used for the purpose of protecting and enhancing the Property
through reinvestment in the Property.” Section 5.3 of the Use Agreement requires Western to
“renovate, replace, [and/or] revitalize” Quail Hollow from about 2025 to 2030. Section 9.5d of
the Use Agreement contemplates that funds in the Reinvestment Account will be reinvested in
Quail Hollow. It provides that “[t]he funds on deposit in the Reinvestment Account shall,
subject to the Air Force’s consent, be disbursed by [Chase Manhattan] for the benefit of [Quail
Hollow] in accordance with a reinvestment plan developed by [Western] and accepted by the Air
Force.”
It is speculative to conclude that funds will remain in the Reinvestment Account when the
Use Agreement terminates. Reinvesting funds in Quail Hollow should have the effect of
increasing the amount of income it produces. Teel’s opinion that Section 4.02(c)(iii) negatively
affects Quail Hollow’s market value is not supported by facts. Because no factual data supported
a deduction of 40% of Quail Hollow’s value for each year, Teel’s testimony amounted to no

22
more than his “subjective belief or unsupported speculation” and, as such, was unreliable and
inadmissible. Zwahr, 88 S.W.3d at 629; Gammill, 972 S.W.2d at 727–28.
Finally, we conclude that Teel should not have considered the Lockbox Agreement in
determining Quail Hollow’s market value for an independent, fundamental reason. As stated
above, under the income approach, the property’s net operating income (NOI) is divided by the
applicable capitalization rate (cap rate) to arrive at the property’s market value. The evidence
showed that, unlike the rental and occupancy restrictions, the terms of the Lockbox Agreement
do not affect Quail Hollow’s ability to produce income. Instead, the Lockbox Agreement
governs cash flow after income has been produced. NOI, not Net Cashflow, is used in
determining market value under the income approach of appraisal. Because the Lockbox
Agreement does not affect Quail Hollow’s income-producing ability, we conclude that it is not
an “individual characteristic” of Quail Hollow that affects its market value. Therefore, the
Lockbox Agreement should not be considered in determining Quail Hollow’s market value.
Teel’s Addition of the 2.5% “Restriction Premium”
In his analysis, Teel equated Quail Hollow with low-income housing. Because Quail
Hollow has rent restrictions, Teel concluded that “an additional premium must be added to the
overall capitalization rate” to derive its market value. Teel then studied overall capitalization
rates for low-income housing apartments that were published by the TCAD and appraisal
districts in other counties to determine his “restriction premium.” Based on his analysis, he
added the 2.5% restriction premium to his market cap rate for each of the years.
Western contends in its appellate brief that “[t]here was no error in loading the overall
capitalization rate with an additional 2.5 percent (2.5%) because Quail Hollow is the equivalent
of a low income housing complex.” Western cites Section 11.1825(q)(2) of the Tax Code in its
brief for the proposition that “it was perfectly reasonable that Teel considered the capitalization
rates published by surrounding appraisal districts in determining the capitalization rate he used.”
See TEX. TAX CODE ANN. § 11.1825(q)(2) (West Supp. 2011).
Section 11.1825 of the Tax Code provides qualifying organizations with an exemption
from taxation of certain properties that are used to provide low-income housing to individuals or
families meeting income eligibility requirements. Id. § 11.1825(a). For property to be exempt
under Section 11.1825, the organization must, among other things, rent the housing “to
individuals or families whose median income is not more than 60 percent of the greater of . . . the

23
area median family income . . . or the statewide area median family income.” Id. § 11.1825(f)(1).
In appraising property that qualifies for exemption under Section 11.1825, the chief appraiser is
required to “use the same capitalization rate that the chief appraiser uses to appraise other rent-
restricted properties.” Id. § 11.1825(q)(2).
Section 23.21 of the Tax Code governs appraisals of properties that are used to provide
housing to low-income individuals or families meeting certain eligibility standards. Id. § 23.21.
Western alleged in its petition that Quail Hollow “qualifie[d] for appraisal as affordable housing
under section 23.21 of the [Tax] Code.” Western did not allege that Quail Hollow was exempt
from taxation under Section 11.1825. In its petition, Western quoted language from Section
23.21(b). Section 23.21(b) provides as follows:
In appraising real property that is rented or leased to a low-income
individual or family meeting income-eligibility standards established by a
governmental entity or under a governmental contract for affordable housing
limiting the amount that the individual or family may be required to pay for the
rental or lease of the property, the chief appraiser shall take into account the
extent to which that use and limitation reduce the market value of the property.

Western requested in its petition that the trial court determine Quail Hollow’s market value under
Section 23.21.
Western abandoned its Section 23.21 claim before trial. At a pretrial hearing, Western’s
counsel agreed to nonsuit its affordable housing claim. Western’s counsel also represented to the
trial court that Western was not pursuing a claim that Quail Hollow was exempt from taxation as
affordable housing under Section 11.1825. In its appellate brief, Western states that “[it]
stipulated that Quail Hollow is not low income housing.” Additionally, the evidence showed that
Quail Hollow does not qualify as affordable housing or low-income housing. The amount of an
individual’s or family’s income is not a criteria for renting units at Quail Hollow. Individuals
and families need not meet income eligibility requirements to rent units at Quail Hollow.
Instead, the amount of rent that can be charged at Quail Hollow to a targeted tenant is tied to the
tenant’s BAH. By 2007 or 2008, the BAH exceeded market rental rates for apartments in
Abilene. The evidence belies Western’s contention that “Quail Hollow is the equivalent of a low
income housing complex.”
Section 11.1825 does not apply in this case for a number of reasons. One such reason is
that Quail Hollow is not used to provide low-income housing to individuals or families meeting

24
income eligibility requirements. Id. § 11.1825(a). Because Section 11.1825 does not apply, it
provides no support for Teel’s addition of the 2.5% restriction premium to his market cap rate.
The evidence showed that Teel’s addition of the restriction premium was based, at least in large
part, on the incorrect premise that Quail Hollow is the equivalent of a low-income housing
complex. Therefore, Teel’s addition of the 2.5% “restriction premium” was based on an
unreliable foundation, the value opinions that he drew from that foundation were likewise
unreliable, and his testimony constituted no evidence to support the jury’s verdict. Havner, 953
S.W.2d at 714; Weingarten, 93 S.W.3d at 285.
Teel’s Failure to Consider Western’s Favorable Financing
The evidence showed that, ordinarily, appraisers consider market rents and typical market
terms when determining the market value of a property. Usually, they do not consider the impact
that existing, atypical financing might have on the property’s value. Scoggins said that he had
“[a]lmost never” concluded in an appraisal that a loan impacted the property’s value. However,
he viewed our opinion in Western I as a “jurisdictional exception” that required him to depart
from standard appraisal practices. He testified that, but for the “jurisdictional exception,” he
would not have considered the rent restrictions or the favorable loan contract in his conclusions
of value. Relying on Western I, TCAD argues that, if the rent and occupancy restrictions are
individual characteristics of Quail Hollow that must be considered in determining its market
value, then Western’s favorable financing is also an individual characteristic that must be
considered in determining Quail Hollow’s market value. TCAD states in its brief that the Loan,
Use, and Lockbox Agreements are “inseparable parts of a contract” and that “one cannot be
considered without the other[s].”
We see a significant distinction between the restrictions and the favorable financing. The
rent and occupancy restrictions are covenants that run with the land for the entire forty-year term
of the Use Agreement. One aspect of the definition of “market value” in the Tax Code provides
that “both the seller and the purchaser know of all . . . enforceable restrictions on [the property’s]
use.” TEX. TAX CODE ANN. § 1.04(7)(B) (West 2008). USPAP requires an appraiser to “identify
the characteristics of the property that are relevant to the purpose and intended use of the
appraisal,” including “any known . . . restrictions, encumbrances, . . . or other items of a similar
nature.” USPAP Rule 1-2(e)(iv). The rent and occupancy restrictions directly affect the ability
of Quail Hollow to produce income. A willing buyer would not buy Quail Hollow for a price

25
that is based on an amount of rent that cannot actually be collected because of the restrictions.
Quail Hollow should not be valued as though a buyer would not consider the restrictions. Thus,
the rent and occupancy restrictions should be considered when determining Quail Hollow’s
market value.
Conversely, Western’s favorable financing does not affect Quail Hollow’s ability to
produce income. In our analysis, we find it important to consider the nature of the rights created
by favorable financing agreements. Western’s right to receive favorable financing arose from its
contract with the Air Force. Borrowers benefit from below-market rate loans in the form of
paying less interest expense than they would on a market rate loan. In this case, Western saves
substantial interest expense. The interest savings result from Western’s favorable financing
contract. They do not result from income generated by Quail Hollow. Favorable financing
contracts fall within the definition of “intangible personal property” in the Tax Code.
Specifically, Section 1.04(6) of the Tax Code provides in relevant part as follows:
“Intangible personal property” means a claim, interest . . . , right, or other
thing that has value but cannot be seen, felt, weighed, measured, or otherwise
perceived by the senses, although its existence may be evidenced by a document.
It includes a . . . note . . . [or] contract.

TEX. TAX CODE ANN. § 1.04(6) (West 2008). Except for intangible property that is governed by
certain provisions in the Insurance Code and Finance Code that do not apply here, “intangible
personal property is not taxable.” Id. § 11.02(a), (b). Western’s favorable financing rights are
“intangible personal property,” and they are not taxable. Because Western’s interest savings
result from its nontaxable favorable financing agreement and because those savings do not affect
Quail Hollow’s ability to produce income, we conclude that Western’s favorable financing
should not be considered in determining Quail Hollow’s market value.
In its brief, TCAD cites out-of-state cases to support its contention that, if the rental and
occupancy restrictions are considered in determining Quail Hollow’s market value, Western’s
favorable financing must also be considered.6 The cases cited by TCAD involved government

6
See Bontrager v. Siskiyou Cnty. Assessment Appeals Bd., 118 Cal. Rptr. 2d 182 (Cal. Ct. App. 2002); Kankakee Cnty.
Bd. of Review v. Prop. Tax Appeals Bd., 544 N.E.2d 762 (Ill. 1989); New Walnut Square Ltd. P’ship v. Louisiana Tax Comm’n,
626 So. 2d 430 (La. App. 1993); Meadowlanes Ltd. Dividend Hous. Ass’n v. City of Holland, 473 N.W.2d 636 (Mich. 1991);
Schuyler Apartment Partners, LLC v. Colfax Cnty. Bd. of Equalization, 783 N.W.2d 587, 591–92 (Neb. 2010); Church Street
Assocs. v. Cnty. of Clinton, 959 A.2d 490 (Pa. Commw. Ct. 2008); Town Square Ltd. P’ship v. Clay Cnty. Bd. of Equalization,
704 N.W.2d 896 (S.D. 2005).

26
subsidized low-income housing complexes and affordable housing complexes. In those cases,
the courts held that government incentives, such as low-interest loans or tax credits, should be
considered in determining the subject properties’ market value.7
In Town Square, which is one of the cases cited by TCAD, the court recognized that
several courts have held “that the restricted rental rates should be used without consideration of
the tax credits or other subsidies.” Town Square, 704 N.W.2d at 901. For example, courts have
held that tax credits should not be considered in determining a property’s market value because
they are nontaxable intangible personal property. Cottonwood Affordable Hous. v. Yavapai
Cnty., 72 P.3d 357, 359 (Ariz. Tax Ct. 2003); Cascade Court Ltd. P’ship v. Noble, 20 P.3d 997,
1002 (Wash. Ct. App. 2001). Similarly, because Western’s favorable financing is intangible
personal property and nontaxable under the Tax Code, it should not be considered in assessing
Quail Hollow’s market value. Therefore, this case is distinguishable from the cases on which
TCAD relies in its brief.
Western’s savings of interest expense is attributable to its favorable financing. The
favorable financing does not have a direct effect on the income produced by Quail Hollow. As
such, Western’s favorable financing is not an “individual characteristic” of Quail Hollow that
affects its market value. For this reason, Teel was correct not to include a value for Western’s
favorable financing in his value conclusions. For the same reason, Scoggins should not have
included the value of favorable financing in his value conclusions.
Conclusion
For the reasons stated above, we have concluded that Teel’s value opinions were
unreliable and that, therefore, his testimony constituted no evidence to support the jury’s verdict.
Little testified that Teel used appropriate methodologies and techniques in performing his 2009
appraisal and that Teel arrived at appropriate opinions of Quail Hollow’s market value. Because
Teel’s testimony was unreliable, Little’s testimony was also necessarily unreliable. The trial
court abused its discretion by failing to exclude Teel’s and Little’s unreliable testimony and
reports.
Teel’s and Little’s testimony was the only evidence of the market values found by the
jury. Because their testimony was unreliable, there was no evidence to support the jury’s value

7
Bontrager, 118 Cal. Rptr. 2d at 186–87; Kankakee, 544 N.E.2d at 769; New Walnut Square, 626 So. 2d at 432;
Meadowlanes, 473 N.W.2d at 648–49; Schuyler, 783 N.W.2d at 591–92; Church Street, 959 A.2d at 497–98; Town Square, 704
N.W.2d at 902–03.

27
findings. Therefore, the evidence is legally insufficient to support the jury’s verdict, and the trial
court’s judgment must be reversed. Whirlpool, 298 S.W.3d at 643. TCAD’s first two issues are
sustained.
Remedy on Appeal
In its third issue, TCAD contends that the trial court erred by denying its motion for
judgment notwithstanding the verdict and its motions for new trial because there was no
evidence to support the jury’s verdict. The standard of review for a JNOV is the same as that for
a directed verdict. Rush v. Barrios, 56 S.W.3d 88, 94 (Tex. App.—Houston [14th Dist.] 2001,
pet. denied). A JNOV is proper if there is no evidence to support an issue or, conversely, the
evidence establishes an issue as a matter of law. Exxon Corp. v. Quinn, 726 S.W.2d 17, 19 (Tex.
1987); Rush, 56 S.W.3d at 94. We review the trial court’s denial of a motion for new trial under
an abuse of discretion standard. In re R.R., 209 S.W.3d 112, 114 (Tex. 2006).
Rule 43.2(c) of the Rules of Appellate Procedure provides that “[t]he court of appeals
may reverse the trial court’s judgment in whole or in part and render the judgment that the trial
court should have rendered.” TEX. R. APP. P. 43.2(c). TCAD asserts that we should reverse the
trial court’s judgment and render judgment valuing Quail Hollow at the values testified to by
Scoggins. Scoggins provided two opinions of value for each year. In one opinion, Scoggins
included the value of Western’s favorable financing in his market value conclusions. In the other
opinion, Scoggins did not include a value of the favorable financing. For the reasons stated
above, Scoggins should not have included a value of Western’s favorable financing in his value
conclusions. Therefore, his value opinions that included the value of the favorable financing
constituted no evidence of Quail Hollow’s market value. Scoggins’s value opinions that did not
include a value attributable to Western’s favorable financing constituted some evidence of Quail
Hollow’s market value for the years in question. However, his testimony as to those values did
not conclusively establish Quail Hollow’s market value. Therefore, we cannot render judgment
based on Scoggins’s testimony.
As explained in detail above, Teel’s value opinions were unreliable because he added the
“restriction premium” to his market cap rate for each year and because he deducted 40% of Quail
Hollow’s value for each year. In the absence of these two unreliable methodologies, Teel’s
appraisal provided some evidence of Quail Hollow’s market value for the years in question. Had
Teel not added the “restriction premium” and deducted 40% of Quail Hollow’s value, his value

28
opinions would be similar to Scoggins’s value opinions that did not include a value for
Western’s favorable financing:
Scoggins (without favorable financing): Teel (without 2.5% load and 40% deduction):
2002 $6.1 million $6.5 million
2003 $12.6 million $12.9 million
2004 $16.1 million $16.8 million
2005 $17 million $18.2 million
2006 $19.3 million $20 million
2007 $21.7 million $22.6 million
2008 $20.9 million $21.6 million

For simplicity, the values in the above table have been rounded.
Although there was no evidence to support the jury’s findings, the admissible evidence
established that Quail Hollow had some market value for each of the years in question. The
evidence would have supported findings of Quail Hollow’s market value for each of the years.
Thus, this case does not involve the situation where there is no evidence to support a finding on
the issue of market value. Instead, the evidence supports the conclusion that, for each of the
years, considering the rent and occupancy restrictions, Quail Hollow’s fair market value was in
the range of values listed in the above table. For example, for 2003, the evidence would support
a finding that Quail Hollow’s market value was in the range of $12.6 million to $12.9 million.
While these values are similar, the trial court could not have granted TCAD’s motion for JNOV
and rendered a judgment based on the $12.6 million value or the $12.9 million value because
neither value was conclusively proved by the evidence. Because the trial court could not render
such a judgment, the trial court did not err by denying TCAD’s motion for JNOV, and we cannot
render judgment under Rule 43.2(c) of the Rules of Appellate Procedure. However, because the
evidence is legally insufficient to support the jury’s verdict, we conclude that the trial court
abused its discretion by denying TCAD’s motions for new trial. A remand is necessary for
further proceedings in the trial court. See TEX. R. APP. P. 43.3(a). TCAD’s third issue is
sustained to the extent it challenges the trial court’s denial of its motions for new trial.
Attorney’s Fees
In its fifth issue, TCAD contends that the trial court erred by awarding attorney’s fees to
Western. The trial court awarded attorney’s fees based on Section 42.29 of the Tax Code. TEX.

29
TAX CODE ANN. § 42.29 (West Supp. 2011). Because we reverse the trial court’s judgment, we
must also reverse the trial court’s award of attorney’s fees to Western. We remand the issue of
attorney’s fees to the trial court for further proceedings consistent with this opinion. TCAD’s
fifth issue is sustained.
TCAD’s Remaining Issue
Based on our ruling on TCAD’s first and second issues, we need not address TCAD’s
fourth issue complaining of the trial court’s refusal to submit jury instructions.
This Court’s Ruling
The judgment of the trial court is reversed, and this cause is remanded for further pro-
ceedings consistent with this opinion.

TERRY McCALL
JUSTICE

April 26, 2012
Panel consists of: Wright, C.J.,
McCall, J., and Kalenak, J.

30