WS - C - Tiffin Capital Planning - General Obligation Debt Book 2024

Page 2 City of Tiffin, Iowa Valuation Data Historical Rollback Data Growth in 100% Taxable Value Growth in 100% Valuation Value for Debt Service Taxable Value Residential Agricultural Commercial Industrial Utilities Railroad 2015 - 2016 182,284,072 106,359,811 2015 - 2016 55.7335% 44.7021% 90.0000% 90.0000% 100.0000% 90.0000% 2016 - 2017 214,415,717 17.63% 125,249,239 17.76% 2016 - 2017 55.6259% 46.1068% 90.0000% 90.0000% 100.0000% 90.0000% 2017 - 2018 254,624,303 18.75% 151,789,143 21.19% 2017 - 2018 56.9391% 47.4996% 90.0000% 90.0000% 100.0000% 90.0000% 2018 - 2019 312,187,873 22.61% 183,937,029 21.18% 2018 - 2019 55.6209% 54.4480% 90.0000% 90.0000% 100.0000% 90.0000% 2019 - 2020 352,209,116 12.82% 208,405,352 13.30% 2019 - 2020 56.9180% 56.1324% 90.0000% 90.0000% 100.0000% 90.0000% 2020 - 2021 407,898,843 15.81% 233,539,498 12.06% 2020 - 2021 55.0743% 81.4832% 90.0000% 90.0000% 100.0000% 90.0000% 2021 - 2022 456,205,565 11.84% 265,722,631 13.78% 2021 - 2022 56.4094% 84.0305% 90.0000% 90.0000% 98.5489% 90.0000% 2022 - 2023 540,513,413 18.48% 304,291,621 14.51% 2022 - 2023 54.1302% 89.0412% 90.0000% 90.0000% 100.0000% 90.0000% 2023 - 2024 604,782,661 11.89% 337,260,594 10.83% 2023 - 2024 54.6501% 91.6430% 90.0000% 90.0000% 100.0000% 90.0000% 2024 - 2025 801,201,582 32.48% 389,598,963 15.52% 2024 - 2025 46.3428% 71.8370% 90.0000% 90.0000% 100.0000% 90.0000% 2025 - 2026 2025 - 2026 Average Growth 18.03% 15.57% Valuation Chart Rollback Chart 1,000,000,000 100.0000% 800,000,000 80.0000% 600,000,000 60.0000% 400,000,000 40.0000% 200,000,000 20.0000% 0 0.0000% 100% Valuation Taxable Valuation for D/S Residential Agricultural Commercial Industrial Prepared by Northland Securities, Inc. 10/11/2024