25LINKBUDGET(FULL) - Flipbook - Page 85
City of Plymouth 2024 / 2025 Budget
Street Repair Program - Debt Service
Table II
Debt Service and Millage Requirements
Value
of
1 Mill*
Fiscal
Year
388,762
400,949
398,602
412,826
440,202
454,380
459,204
451,635
439,067
430,537
414,693
415,478
426,225
435,687
440,812
479,038
503,996
541,763
569,073
578,751
610,351
650,190
694,548
708,439
722,608
737,060
751,801
766,837
782,174
797,817
813,774
830,049
2002 / 03
2003 / 04
2004 / 05
2005 / 06
2006 / 07
2007 / 08
2008 / 09
2009 / 10
2010 / 11
2011 / 12
2012 / 13
2013 / 14
2014 / 15
2015 / 16
2016 / 17
2017 / 18
2018 / 19
2019 / 20
2020 / 21
2021 / 22
2022 / 23
2023 / 24
2024 / 25
2025 / 26
2026 / 27
2027 / 28
2028 / 29
2029 / 30
2030 / 31
2031 / 32
2032 / 33
2033 / 34
TOTAL
1997
GO
Issue
637,995
620,300
626,868
636,525
638,975
1998
GO
Issue
101,200
117,800
113,500
109,100
104,600
2002
GO
Issue
149,771
155,725
162,913
164,725
171,350
177,600
193,475
193,275
197,875
197,075
2004
GO
Issue
2014
REF
Issue
147,506
177,008
177,008
432,008
418,083
423,083
422,483
436,483
429,483
382,541
400,849
408,743
413,309
627,732
639,009
3,160,663
546,200
1,763,784
3,445,683
2,489,642
2008
GO
Issue
624,280
651,805
663,993
475,055
497,493
528,618
543,055
366,368
405,680
443,118
1,163,680
6,363,143
2012
GO/REF
Issue
353,793
368,250
369,150
369,950
580,650
352,050
355,750
339,150
1,115,750
1,100,900
1,070,600
1,040,300
7,416,293
2020
GO
Issue
733,350
732,750
731,350
734,150
735,950
731,750
731,750
732,250
732,150
736,450
7,331,900
2024
GO
Issue
TOTAL
DEBT
615,082
619,600
622,200
619,000
620,200
620,600
620,200
619,000
622,000
624,000
888,966
893,825
1,050,787
1,087,358
1,091,933
609,608
611,558
1,240,638
1,272,163
1,297,550
1,258,330
1,248,284
1,298,617
1,321,748
1,360,327
1,385,462
1,437,877
1,502,830
1,849,100
1,833,650
1,801,950
1,774,450
1,351,032
1,351,350
1,353,950
1,351,250
1,352,350
1,357,050
620,200
619,000
622,000
624,000
6,201,882
36,233,989
Millage
Required
2.35
2.31
2.59
2.65
2.42
1.23
1.25
2.77
2.89
2.91
2.97
3.07
2.97
2.91
2.94
2.85
2.80
2.68
3.11
2.79
2.95
2.73
1.95
1.91
1.87
1.83
1.80
1.77
0.79
0.78
0.76
0.75
* (Total city taxable value less DDA and Brownfield captured values) / 1,000
25BINTRO-26-SRP.xlsx
TABLE OF CONTENTS
INT 80
