|
2025 2026 2027 2028 2029 2030 2031 2032 2033 2034 2035 2036 2037 2038 2039 2040 2041 2042 2043
<br />Total DS and Infr. Levy 3,345,060$ 3,868,765$ 4,245,464$ 4,624,648$ 4,779,407$ 5,048,826$ 5,413,197$ 5,944,126$ 6,145,780$ 5,985,131$ 6,036,478$ 6,421,663$ 6,669,085$ 7,285,552$ 7,541,967$ 7,785,709$ 8,022,802$ 7,275,281$ 6,963,701$
<br />Projected Tax Capacity 36,050,449 36,771,458 37,506,887 38,257,025 39,022,165 39,802,609 40,598,661 41,410,634 42,238,847 43,083,624 43,945,296 44,824,202 45,720,686 46,635,100 47,567,802 48,519,158 49,489,541 50,479,332 51,488,919
<br />DS + Infr Levies / Tax Cap.9.28%10.52%11.32%12.09%12.25%12.68%13.33%14.35%14.55%13.89%13.74%14.33%14.59%15.62%15.86%16.05%16.21%14.41%13.52%
<br />Tax Rate on DS 9.02%9.43%10.06%10.63%10.56%10.74%11.08%11.75%11.53%10.40%9.70%9.66%9.18%9.37%9.73%10.04%10.32%8.64%7.86%
<br />Tax Rate on Infr Levy 0.26%1.09%1.26%1.46%1.68%1.95%2.25%2.61%3.02%3.49%4.04%4.67%5.40%6.25%6.13%6.01%5.89%5.77%5.66%
<br />Shown in 2025 dollars. Does not account for inflation.
<br />These amounts are IN ADDITION TO all other portions of the levy, such as the General Levy and other Capital-type Levies.
<br />Based on flat-rate increase in tax capacity of 2% per year.
<br />0.00%
<br />2.00%
<br />4.00%
<br />6.00%
<br />8.00%
<br />10.00%
<br />12.00%
<br />14.00%
<br />16.00%
<br />18.00%
<br />2025 2026 2027 2028 2029 2030 2031 2032 2033 2034 2035 2036 2037 2038 2039 2040 2041 2042 2043
<br />Debt Service & Infrastructure Levies as a Percentage of Tax Capacity
<br />(ie Tax Rate for these portions of the levy)
<br />DS + Infr Levies / Tax Cap.Tax Rate on DS Tax Rate on Infr Levy
<br />Tax Rate on Debt Service + Infr Levy
<br />Tax Rate on Debt Service
<br />Tax Rate on Infrastructure Levy
<br />A171
|