Sarasota County, Florida Pro Forma Debt Service Coverage Limited Ad Valorem Tax Bonds, Series 2005, Series 2010 and Series 2014 (Environmentally Sensitive Lands Protection Program) September 30, 2021 Maximum Combined Annual Maximum Fiscal Bond Service Limited Tax Pro-Forma Debt Year Requirement (1) Revenues (2) Service Coverage 2017 $ 7,561,180 $ 12,615,526 1.67X 2018 7,561,180 13,641,906 1.80 2019 7,561,180 14,632,763 1.94 2020 7,561,180 16,364,185 2.16 2021 7,561,180 17,523,847 2.32 (1) For fiscal years prior to 2020, included maximum combined annual debt service on the Series 2005 Bonds, Series 2010 and the 2014 Refunding Notes. The Series 2005 Bonds and the Series 2010 Refunding Note were paid in full in the fiscal year ended September 30, 2019. (2) Assumes a full levy of 0.25 mill on all non-exempt property in the County based on Fiscal Year Taxable Assessed Valuation. Source: Prepared by the County based on the Official Statement 302
RkJQdWJsaXNoZXIy MzM3Mjg=