City of Los Angeles 2017 Tax and Revenue Anticipation Notes Investor Presentation

Similar documents
City of Los Angeles 2017 General Obligation Bonds Investor Presentation

CITY OF LOS ANGELES. Presented by: Miguel A. Santana City Administrative Officer

Credit Presentation of the City of Los Angeles Richard H. Llewellyn Jr., City Administrative Officer

City of Los Angeles Community Budget Day

OVERVIEW PROPOSED BUDGET. Richard H. Llewellyn, Jr. Interim City Administrative Officer Proposed Budget April 26, 2017 OF THE

Airports $ 5, ,889 Harbor $ 1, Water and Power $ 8, ,015 Total $ 14, ,903

Seven General Fund Taxes

Three Year Plan Report

September 9, Geneva Community Unit School District 304, Kane County, Illinois. Update on Debt Restructuring Options

CITY OF LOS ANGELES FISCAL YEAR BUDGET

SUPPLEMENT TO THE PROPOSED BUDGET REVENUE OUTLOOK AS PRESENTED BY MAYOR ANTONIO R. VILLARAIGOSA

City of Los Angeles. Preliminary Financial Report. Fiscal Year ended June 30, A Review of Reserve Fund Status and Select Financial Policies

CITY OF LOS ANGELES. Revenue Outlook. Supplement to the Proposed Budg et Prepared by the City Administrative Officer - April 2016

CITY OF LOS ANGELES. Richard H. Llewellyn, Jr. CALIFORNIA ASSISTANT CITY ADMINISTRATIVE OFFICERS ERIC GARCETTI MAYOR.

PROPOSED BUDGET

APM and Related Financing Update. May 3, 2018

Bristol, Connecticut; General Obligation; Note

LOS ANGELES FIRE AND POLICE PENSION SYSTEM FINANCIAL STATEMENTS JUNE 30, 2015 AND 2014

UPDATE ON THE MUNICIPAL BOND MARKET: LANDSCAPE, TRENDS & OPPORTUNITIES

RMBS ARREARS STATISTICS

March 1, Honorable Eric Garcetti, Mayor Honorable Members of the City Council City of Los Angeles, California SUBJECT: REVENUE FORECAST REPORT

Hartford County Metropolitan District, Connecticut; General Obligation

March 1, Honorable Eric Garcetti, Mayor SUBJECT: FINANCIAL FORECAST REPORT MARCH 1, 2016

Jacksonville, Florida; General Obligation; Miscellaneous Tax

$35,085,000. Refunding Revenue Bonds, Senior Series 2018A (mpower Placer Program) (Green Bonds) (Federally Taxable)

CITY OF ST. AUGUSTINE, FLORIDA

MORENO VALLEY PUBLIC FINANCING AUTHORITY $11,695,000 LEASE REVENUE REFUNDING BONDS, SERIES 2013

Apex Town, North Carolina; General Obligation

Montebello Public Financing Authority Montebello, California; Appropriations; General Obligation

County of Los Angeles Los Angeles 2nd Regional Investors Conference. February 26, 2014

Shenandoah, Texas; General Obligation

New York State Energy Research and Development Authority

Monrovia, California; Appropriations; General Obligation

2. Adopt the following factors to be used to calculate the appropriations limit for :

Springfield, Michigan; General Obligation

Report to Board of Administration

Oak Park Village, Illinois; General Obligation

CITY OF ST. AUGUSTINE, FLORIDA

West Contra Costa Unified School District. Investor Presentation

BASIC FINANCIAL STATEMENTS

Performance Criteria Changes. Budget, Finance & Audit Committee

Making the Most of Your Financial Assets: Portfolio Management Strategies & Reporting

CITY OF LOS ANGELES CALIFORNIA ANTONIO R. VILLARAIGOSA MAYOR. April 20, 2012

Friendswood, Texas; General Obligation

OFFERED ONLY TO QUALIFIED INSTITUTIONAL BUYERS $15,595,000 CITY OF COMPTON, CALIFORNIA TAX AND REVENUE ANTICIPATION NOTES

COUNTY OF RIVERSIDE. $250,000, Tax and Revenue Anticipation Notes. May 21, 2015

BOND SALE REPORT ALBANY COUNTY AIRPORT AUTHORITY AIRPORT REVENUE BONDS $22,590,000 SERIES 2018A&B MARKETED NOVEMBER 14, 2018

New Issue: Moody's assigns MIG 1 to Oakland City's (CA) TRAN

FINANCIAL MANAGEMENT PERFORMANCE CRITERIA

Oakland (City of), CA

Ohlone Community College District

CITY OF CULVER CITY FY Mid-Year Presentation

I. Overall Assessment

School District of Palm Beach County - Swap Update

BASIC FINANCIAL STATEMENTS

I N T R O D U C T I O N T O T A X - E X E M P T B O N D S

City of Los Angeles Fire and Police Pension Plan

Mound, MInnesota; General Obligation

MASSACHUSETTS COLLECTORS AND TREASURERS ASSOCIATION. 44th ANNUAL SCHOOL UNIVERSITY OF MASSACHUSETTS, AMHERST, MA

MATURITY SCHEDULE (see inside front cover)

2016 Strategic Financial Plan Debt Management Policy

Municipal Bonds: An Issuer s Perspective

Bay City, Michigan; General Obligation

$700,000,000. COUNTY OF LOS ANGELES Tax and Revenue Anticipation Notes

Canton, Massachusetts; General Obligation; Note

Dallas Independent School District

Gabriel Petek, CFA Managing Director U.S. Public Finance Copyright 2016 by S&P Global. All rights reserved.

2016 Strategic Financial Plan Debt Management Policy

CORPORATION OF THE TOWN OF WASAGA BEACH

Wicomico County, Maryland; General Obligation

Rating Update: Moody's upgrades Inglewood's, CA, issuer rating to A1 from A2; upgrades to Baa1 the city's lease revenue bonds and POBs

Tuesday, June 12 th 2018

Limited-Tax General Operating Debt

Investor Call Presentation July 17, 2012

LEGAL COMPLIANCE MANUAL PUBLIC INDEBTEDNESS

Preliminary Reoffering Circular Dated January 17, 2017

Summary: San Benito, Texas; General Obligation

April 10,

COUNTY OF ORANGE, CALIFORNIA REQUEST FOR PROPOSALS

$180 $160 $140 $120 $100 $80 $60 $40 $20 $ Single Fam -New Apts -New

Market Update Overview of Market Conditions & California Land- Secured Sector Update. February 17, 2017

Financial Statements of the Government of New Zealand

STATEMENT OF ANNUAL FINANCIAL INFORMATION AND OPERATING DATA OF THE COUNTY OF FRESNO, CALIFORNIA

REDEVELOPMENT AGENCY OF THE CITY OF INDIAN WELLS $67,805,000 CONSOLIDATED WHITEWATER PROJECT AREA TAX ALLOCATION BONDS, SERIES 2006A

Frederick City, Maryland; General Obligation

$65,680,000* NEW YORK STATE HOUSING FINANCE AGENCY Affordable Housing Revenue Bonds, 2017 Series F

2018 Investment and Economic Outlook

$15,740,000* CITY OF ASHEVILLE, NORTH CAROLINA Special Obligation Bonds Series 2017

Supplement to the Proposed Budget Mayor Antonio R. Villaraigosa

U.S. Not-For-Profit Acute Health Care Stand-Alone Hospital Median Financial Ratios vs. 2015

CITY OF ROSEBUD, TEXAS FINANCIAL STATEMENTS AS OF

Economic Calendar. Time CST Release Period

Lyndhurst Township, New Jersey; General Obligation

Chicago Board of Education; General Obligation

Los Angeles County Metropolitan Transportation Authority, California; Sales Tax

Miami, FL, City of (FL)

S&P's Views Of GASB's Proposed Changes In Government Pension Accounting

Stonington, Connecticut; General Obligation; Note

Alameda Corridor Transportation Authority, California; Ports/Port Authorities

Looking Forward: Private Placements in the Post Credit Crisis World

Transcription:

City of Los Angeles 2017 Tax and Revenue Anticipation Notes Investor Presentation June 9, 2017

Disclaimer The Investor Presentation you are about to view is provided as of June 9, 2017 for a proposed offering of the City of Los Angeles (the Issuer ) 2017 Tax and Revenue Anticipation Notes (the TRANs ). If you are viewing this presentation after that date, events may have occurred that have a material adverse effect on the financial information presented. Neither the Underwriters mentioned in this presentation (the Underwriters ), Municipal Advisor mentioned in this presentation (the Municipal Advisor ), nor the Issuer have undertaken any obligation to update this presentation. The information presented is not warranted as to completeness or accuracy and is subject to change without notice. You agree not to duplicate, copy, download, screen capture, electronically store, or record this presentation, nor to produce, publish or distribute this presentation in any form whatsoever. This Investor Presentation is provided for your information and convenience only. Any investment decisions regarding the TRANs should be made only after a careful review of the complete Preliminary Official Statement. This Investor Presentation does not constitute a recommendation or an offer or solicitation for the purchase or sale of any security or other financial instrument or to adopt any investment strategy. Any offer or solicitation with respect to the TRANs will be made by means of a Preliminary Official Statement or Official Statement that will describe the actual terms of the TRANs. In no event shall the Issuer, Municipal Advisors or the Underwriters be liable for any use by any party of, any decision made or action taken by any party in reliance on, any inaccuracies or errors in, or any omissions from, the information contained herein and such information may not be relied upon by you in evaluating the merits of participating in any transaction mentioned herein. These materials have not been prepared with a view toward public disclosure under applicable securities laws or otherwise, and may not be reproduced, disseminated, quoted or referred to, in whole or in part. These materials may not reflect information known to other professionals in other business areas of the Underwriters and their affiliates. The Underwriters make no representations as to the legal, tax, or accounting treatment of any transactions mentioned herein, or any other effects such transactions may have on you and your affiliates or any other parties to such transactions and their respective affiliates. You should consult with your own advisors as to such matters. Nothing in these materials constitutes a commitment by the Underwriters or any of their affiliates to enter into any transaction. Past performance is not indicative of future returns, which will vary. Transactions involving the TRANs may not be suitable for all investors. You should consult with your own advisors as to the suitability of such securities or other financial instruments for your particular circumstances. Additional information is available upon request. Clients should contact their salesperson at, and execute transactions through, the Underwriters or their affiliated entities qualified in their home jurisdiction unless governing law permits otherwise. Neither the Issuer, Municipal Advisors, Underwriters or their affiliates provide tax advice. Any statements contained herein as to tax matters were neither written nor intended to be used and cannot be used by any taxpayer for the purpose of avoiding tax penalties that may be imposed on such taxpayer. 1

Transaction Summary Par Size Ratings Use of Proceeds Security Tax Status $1.46 billion* Moody s: MIG1 S&P: SP-1+ Proceeds of the Notes will be used to provide effective cash flow management of the City s General Fund for Fiscal Year 2017-18 and to prepay the City s Fiscal Year 2017-18 annual contributions to the Los Angeles Fire and Police Pension Plan (LAFPP) and the Los Angeles City Employees Retirement System (LACERS) General obligations of the City payable from Unrestricted Moneys including taxes, income, revenue, cash receipts and other moneys received for the General Fund during Fiscal Year 2017-18 Federally tax-exempt; California state tax-exempt Amortization One or more maturities with final maturity date no later than June 28, 2018* Pricing Date Week of June 19, 2017* Closing Date July 11, 2017* Underwriters BofA Merrill Lynch Siebert Cisneros Shank & Co., LLC Jefferies William Blair (Book-Running Senior Manager) (Co-Senior Manager) (Co-Manager) (Co-Manager) *Preliminary; subject to change 2

Assessed Value (in billions) Percentage Chage Taxable Sales in $ Millions Unemployment Rate Economic Highlights City of Los Angeles Unemployment Rate 13.0% 12.1% 10.9% 11.0% 8.7% 9.0% 7.0% 7.0% 5.6% 5.0% 2012 2013 2014 2015 2016 Source: California Employment Development Department Unemployment rate continues to decline in Los Angeles Wages and private employment continue to rise Significant employment gains in high-wage jobs (e.g., higher education and information sectors) $11,500 $11,000 $10,500 $10,000 $9,500 $9,000 $8,500 $600 City of Los Angeles Quarterly Taxable Sales Q1 Q2 Q3 Q4 Q1 Q2 Q3 Q4 Q1 Q2 Q3 Q4 Q1 Q2 Q3 Q4 Q1 '12 '12 '12 '12 '13 '13 '13 '13 '14 '14 '14 '14 '15 '15 '15 '15 '16 Source: California State Board of Equalization City of Los Angeles Assessed Valuation (Net Total Revenue-Producing Valuations) 8.0% Continued job growth and wage gains have increased personal income for residents and boosted taxable sales Q1 2016 saw an improvement of 2.2% over the same period in 2015 $500 $400 $300 2012 2013 2014 2015 2016 Assessed Value YOY Change 6.0% 4.0% 2.0% Property values continue to rise in Los Angeles Fueled by strong homebuyer demand Source: County of Los Angeles, Office of the Assessor, Annual Reports 3

Fiscal Year 2016-17 Budget Highlights Strong reserve balances Began Fiscal Year 2016-17 with Reserve Fund of 5.99% and total reserves of 7.94% After addressing unanticipated liability expenditures and other shortfalls, Reserve Fund continues to be strong, estimated in the Adopted Budget to be at 6.70% at year-end Including the Budget Stabilization Fund, total reserves are estimated at 8.40% at year-end Managed budget challenges through Financial Status Reports At mid-year, budget shortfall projected at $57 million At year-end, managed budget shortfalls by identifying surpluses within budgeted funds and additional revenue Revenues slightly trail revised budget; any shortfall to be addressed primarily from reversions Reserve Fund was used to pay unexpected liability claims o City considering issuance of Judgment Obligation Bonds o Bonds currently in validation process 4

Millions Fiscal Year 2017-18 Adopted Budget Budget Component Budget ($ Millions) Adopted 2016-17 Adopted 2017-18 Percent Change General Fund $ 5,576.4 $ 5,826.5 4.5% Special Funds $ 3,200.6 $ 3,465.6 8.3% Total $ 8,777.0 $ 9,292.1 5.9% Budget projects meeting the City s major policy targets Appropriated 1.28% of General Fund to capital improvements, exceeding target of at least 1% Reserve Fund at 5.12% of General Fund revenues, above the 5% policy level Nominal deposits to the Budget Stabilization Fund, but $75 million of growth in economically sensitive tax revenues are budgeted for capital improvements Applied all one-time revenues ($65 million) for one-time expenditures ($108 million) $600.0 BUDGET RESERVES (Reserve Fund, Budget Stabilization Fund, and Unappropriated Balance Reserves) 10.47% 12.00% $500.0 $400.0 6.83% 8.57% 9.10% 7.94% 7.09% 10.00% 8.00% $300.0 $200.0 3.64% 3.49% 4.23% 4.52% 6.00% 4.00% $100.0 2.00% $0.0 2008-09 2009-10 2010-11 2011-12 2012-13 2013-14 2014-15 2015-16 2016-17 2017-18 (Adopted) 0.00% Emergency Reserve Contingency Reserve Budget Stabilization Fund UB Reserves Total Percentage of General Fund *Actuals as of July 1 st for each year except 2017-18 Source: City of Los Angeles, Office of the City Administrative Officer 5

$ Millions General Fund Revenues 7,000.0 6,000.0 5,000.0 GENERAL FUND REVENUE (2001-2016 Actual, 2017 Estimated, 2018 Adopted Budget, 2019-2022 Projected) Other Revenues (-6.3%) Parking Users' Tax (2.6%) Documentary Transfer Tax (3.5%) Transient Occupancy Tax (6.9%) Sales Tax (1.9%) Business Tax (0.4%) Utility Users' Tax (4.7%) License, Permit, Fees, and Fines (16.5%) Property Tax (includes VLF) (2.2%) Note: % indicates change from Fiscal Year 2016-17 to Fiscal Year 2017-18 4,000.0 3,000.0 2,000.0 1,000.0 0.0 01 02 03 04 05 06 07 08 09 10 11 12 13 14 15 16 17 18 19 20 21 22 Fiscal Year Other Revenues include power revenue transfer, parking fines, Reserve Fund transfer, ex-cra tax increment, franchise income, Special Parking Revenue Fund transfer, interest, grants, tobacco settlement, Telecommunications Development Account transfer, and residential development tax. Source: City of Los Angeles, Office of the City Administrative Officer 6

City Pension Systems 50.00% 45.00% 40.00% LACERS and LAFPP Contribution Rates** 47.9% 46.5% 44.4% 44.5% 44.3% 44.5% 43.1% 43.8% 41.5% 100.0% 90.0% 80.0% 70.0% Projected Funded Ratio for LACERS and LAFPP Pension and Health** 87.4% 88.0% 88.7% 89.3% 89.9% 72.6% 73.0% 73.4% 73.9% 74.6% 35.00% 60.0% 50.0% 30.00% 25.00% 20.00% 25.3% 26.6% 28.8% 28.2% 27.1% 27.4% 27.9% 28.1% 28.4% 2013-14 2014-15 2015-16 2016-17 2017-18 2018-19 2019-20 2020-21 2021-22 (Projected) (Projected) (Projected) (Projected) LACERS* LAFPP * LACERS rates are Tier 1 only through 2016-17 ** Projections are based on an analysis by an actuary commissioned by the CAO, based on 7.5% investment rate 40.0% 30.0% 20.0% 10.0% 0.0% 2017-18 2018-19 2019-20 2020-21 2021-22 LACERS LAFPP LAFPP reduced its investment rate of return from 7.50% to 7.25% and adopted new demographic assumptions, which will impact City contributions beginning in 2018-19. LACERS will consider reduction of its investment rate of return later in the year. Impact to the General Fund will be based on the Contribution Rates that include the investment rate as well as other factors such as economic and demographic assumptions. Source: City of Los Angeles, Office of the City Administrative Officer 7

2017 TRANs Overview Estimated Sources and Uses 1 ($ in Thousands) TRAN Proceeds: 2 $1,486,742 Components: Cash Flow $400,000 LACERS $450,812 LAFPP $634,905 Cost of Issuance: $1,025 Proceeds from the 2017-18 TRAN will be used to prepay LACERS and LAFPP Prepaying LACERS saves $15.7 million Prepaying LAFPP saves $21.5 million The City has never failed to make its TRAN set-aside payments Estimated cash flows provide strong coverage for the TRAN Month Ending Set-Aside Payment Dates Set-Aside Percentage Set-Aside Payments (Millions $) 1 Total General Fund Receipts (GFR) (Millions $) 3 Total GFR + Borrowable Funds (Millions $) 3 Coverage (incl. Borrowable Resources) 4 Coverage (excl. Borrowable Resources) Jan 31 Jan 25 20% $ 300.50 $ 911.36 $ 1,931.05 6.43x 3.03x Feb 28 Feb 23 20% 300.50 691.70 1,749.47 5.82x 2.30x Mar 31 Mar 23 20% 300.50 674.88 1,749.42 5.82x 2.25x Apr 30 Apr 25 20% 300.50 770.87 1,848.74 6.15x 2.57x May 31 May 24 20% 300.50 840.07 1,079.67 3.60x 2.80x Total $ 1,502.50 1 Preliminary, subject to change 2 Includes estimated original premium 3 Total general fund receipts include beginning cash balance 4 Coverage Pursuant to Section 340 of the City Charter, the City may borrow from special funds up to the last Monday in April during the fiscal year. The City has access to the Reserve Fund all year round. The Set-Aside Payment on May 24, 2018, occurs after the City Charter restriction on borrowing from Special Funds Source: City of Los Angeles, Office of the City Administrative Officer 8

2016-17 Projected vs. Revised Cash Flows General Fund Cash Flow FISCAL YEAR 2016-17 1 (In Thousands) Projected 2016-17 as of June 2016 Revised 2016-17 1 Increase/ (Decrease) % Change RECEIPTS Property Tax 1,840,663 1,887,233 46,570 2.5% Utility Users' Tax 634,000 617,196 (16,804) (2.7%) Licenses, Permits, Fees and Fines 2 923,482 885,854 (37,628) (4.1%) Sales Tax 520,020 518,145 (1,875) (0.4%) Business Tax 502,300 521,374 19,074 3.8% Expenditure Transfers and Reimbursement 3 1,099,366 1,217,552 118,186 10.8% Other Revenues 864,970 857,295 (7,675) (0.9%) Power Revenue Transfer 4 291,000 264,427 (26,573) (9.1%) TRAN Proceeds 1,475,635 1,475,635 - - Total Receipts 8,151,436 8,244,711 93,275 1.1% DISBURSEMENTS Salaries 5 3,321,575 3,300,428 (21,147) (0.6%) Allocations to Other Funds 6 425,198 488,775 63,577 15.0% Services, Equipment and Supplies 7 918,626 1,065,096 146,470 15.9% Other Disbursements 8 1,966,202 1,896,386 (69,816) (3.6%) TRAN Debt Service Fund 1,485,729 1,485,729 - - Total Disbursements 8,117,330 8,236,414 119,084 1.5% 1 Fiscal Year 2016-17 Projections as of June 2016 versus Revised 2016-17. Figures for Revised 2016-17 are based on actual figures through May 24, 2017, and the remainder of the fiscal year (May 25 June 30) are estimates 2 The majority of the decrease to Licenses, Permits, Fees, and Fines are due to 1) the County performed the March election so reimbursements from the school district and college board are greatly reduced by $12.4 million and 2) reimbursements from Special Funds are reduced by $19.8 million due to overpayments in Fiscal Year 2015-16 and more realistic overhead estimates 3 Increase primarily due to reappropriations from the Reserve Fund to the General Fund for ongoing capital projects and additional transfers from the Reserve Fund for payment of liability claims 4 Actual surplus calculation of the Power Revenue Transfer was lower than budgeted amount 5 Decreases primarily due to vacancies 6 Increase primarily due to transfers from the General Fund to Special Funds 7 Increase primarily due to payment of liability claims 8 Lower actual interfund billing and transfer and lower lease payments due to refunding of lease revenue bonds Source: City of Los Angeles, Office of the City Administrative Officer 9

Cash Flow Projections GENERAL FUND CASH FLOW PROJECTIONS FISCAL YEAR 2017-18 (In Thousands) MONTH ENDING July 31 August 31 September 30 October 31 November 30 December 31 January 31 February 28 March 31 April 30 May 31 June 30 Total BEGINNING CASH BALANCE $ 439,780 $ 645,134 $ 492,703 $ 364,361 $ 186,317 $ 154,390 $ 593,846 $ 510,230 $ 320,807 $ 313,103 $ 307,725 $ 396,733 RECEIPTS Property Taxes 15,788 53,092 -- -- 25,848 499,626 377,386 94,029 7,917 377,095 400,765 56,377 1,907,923 Utility Users Tax 42,675 56,114 52,240 56,463 67,698 59,500 56,207 57,764 51,779 53,712 54,226 52,822 661,200 Licenses, Permits, Fees and Fines 1 23,348 65,854 43,870 87,370 64,553 109,092 103,077 70,771 100,226 70,285 89,412 219,136 1,046,994 Sales Tax 34,945 45,783 47,845 35,474 46,840 46,893 36,320 47,739 49,061 36,055 48,109 53,606 528,670 Business Tax 6,798 5,552 5,345 5,241 3,529 8,977 27,286 148,195 265,084 9,392 22,398 11,103 518,900 Expenditure Transfers and Reimbursements 2 72,206 104,346 109,806 110,047 111,172 76,805 106,141 85,376 111,611 102,536 100,532 148,525 1,239,103 Other Revenues 3 60,964 93,345 61,697 56,641 80,049 79,523 72,821 71,769 54,639 76,815 93,685 118,321 920,269 Power Revenue Transfer -- -- -- -- -- -- -- -- 121,250 40,425 40,425 40,400 242,500 2017 TRANs Proceeds 1,485,717 -- -- -- -- -- -- -- -- -- -- -- 1,485,717 Total Receipts 1,742,441 424,086 320,803 351,236 399,689 880,416 779,238 575,643 761,567 766,315 849,552 700,290 8,551,276 DISBURSEMENTS Salaries 274,780 399,405 265,570 265,570 266,017 266,429 410,202 268,787 267,550 267,550 267,965 267,550 3,487,375 Allocations to Other Funds 55,000 36,680 34,416 34,093 37,142 38,436 33,215 34,139 36,864 34,693 43,147 47,719 465,544 Services, Equipment and Supplies 72,456 85,224 95,314 74,084 81,012 81,933 71,596 89,629 94,165 84,273 89,681 99,195 1,018,562 Other Disbursements 4 1,134,851 55,208 53,845 155,533 47,445 54,162 47,340 72,009 70,191 84,676 59,250 227,909 2,062,419 2017 TRANs Debt Service Fund -- -- -- -- -- -- 300,501 300,501 300,501 300,501 300,501 -- 1,502,506 Total Disbursements 1,537,087 576,517 449,145 529,280 431,616 440,960 862,854 765,065 769,271 771,693 760,544 642,373 8,536,406 SURPLUS/DEFICIT 205,354 (152,431) (128,342) (178,044) (31,927) 439,456 (83,616) (189,422) (7,704) (5,378) 89,008 57,917 ENDING CASH BALANCE $ 645,134 $ 492,703 $ 364,361 $ 186,317 $ 154,390 $ 593,846 $ 510,230 $ 320,807 $ 313,103 $ 307,725 $ 396,733 $ 454,650 Available Borrowable Resources 5 Reserve Fund 270,481 197,505 199,448 205,618 205,146 213,382 225,466 238,557 239,061 239,109 239,603 240,097 Other Borrowable Funds 725,404 719,638 748,459 747,510 765,919 790,731 794,224 819,219 819,219 838,765 - - Total Borrowable Funds 995,885 917,143 947,907 953,128 971,065 1,004,113 1,019,690 1,057,776 1,058,280 1,077,874 239,603 240,097 ¹ Licenses, permits, fees and fines include reimbursements to the General Fund from various special revenue and enterprise funds of the City, and charges for special services performed by City departments ² Expenditure Transfer and Reimbursements represent reimbursements from special funds for direct costs 3 Other Revenues include parking fines, transient occupancy tax, documentary transfer tax, parking users tax, franchise income, interest income, grants, tobacco settlement, Telecommunication Development Account transfer, surplus transfer from the Special Parking Revenue Fund, and residential development tax 4 Other Disbursements include inter-fund billings such as water and electricity, health and dental insurance subsidy, lease payments, and the annual contribution payments to the Los Angeles City Employees' Retirement System and the Fire and Police Pension Plan 5 Pursuant to Section 340 of the City Charter, the City may borrow from special funds up to the last Monday in April during the fiscal year. The City has access to the Reserve Fund all year round. The Set-Aside Payment on May 24, 2018, occurs after the City Charter restriction on borrowing from Special Funds 10

Financing Schedule Key Dates* POS Available Friday, June 9, 2017 Pricing Week of June 19, 2017 Closing Tuesday, July 11, 2017 June S M T W T F S S M T W T F S 1 2 3 1 4 5 6 7 8 9 10 2 3 4 5 6 7 8 11 12 13 14 15 16 17 9 10 11 12 13 14 15 18 19 20 21 22 23 24 16 17 18 19 20 21 22 25 26 27 28 29 30 23 24 25 26 27 28 29 30 31 July *Preliminary; subject to change. 11

Finance Team Contact Information Natalie R. Brill Ha To Issuer and Obligor: City of Los Angeles Chief of Debt Management (213) 473-7500 Office of the City Administrative Officer natalie.brill@lacity.org Finance Specialist (213) 473-7500 Office of the City Administrative Officer ha.to@lacity.org Doug Montague Municipal Advisor Montague DeRose and Associates, LLC (805) 496-2211 montague@montaguederose.com Jeffrey Bower Gary Hall John Gust Ajay Thomas Underwriters Bank of America Merrill Lynch (Senior Manager) Siebert Cisneros Shank & Co., LLC (Co-Senior Manager) Jefferies LLC (Co-Manager) William Blair & Co. (Co-Manager) (213) 345-9580 jeffrey.bower@baml.com (510) 645-2248 ghall@scscapital.com (310) 575-5207 jgust@jefferies.com (512) 813-7662 athomas@williamblair.com 12

City s Investor Relations Website http://cao.lacity.org/debt/ 13