XML 70 R18.htm IDEA: XBRL DOCUMENT v2.4.0.6
Benefit Plans and Other Postretirement Benefits
12 Months Ended
Dec. 31, 2012
Benefit Plans and Other Postretirement Benefits [Abstract]  
Benefit Plans and Other Postretirement Benefits
7.  Benefit Plans and Other Postretirement Benefits
 
Consistent with the process for rate recovery of pension and postretirement benefits for its employees, SPS accounts for its participation in, and related costs of, pension and other postretirement benefit plans sponsored by Xcel Energy Inc. as multiple employer plans. SPS is responsible for its share of cash contributions, plan costs and obligations and is entitled to its share of plan assets; accordingly, SPS accounts for its pro rata share of these plans, including pension expense and contributions, resulting in accounting consistent with that of a single employer plan exclusively for SPS employees.

Xcel Energy, which includes SPS, offers various benefit plans to its employees. Approximately 65 percent of employees that receive benefits are represented by several local labor unions under several collective-bargaining agreements. At Dec. 31, 2012, SPS had 836 bargaining employees covered under a collective-bargaining agreement, which expires in October 2014.
 
The plans invest in various instruments which are disclosed under the accounting guidance for fair value measurements which establishes a hierarchical framework for disclosing the observability of the inputs utilized in measuring fair value. The three levels in the hierarchy and examples of each level are as follows:

Level 1 — Quoted prices are available in active markets for identical assets as of the reporting date. The types of assets included in Level 1 are highly liquid and actively traded instruments with quoted prices, such as common stocks listed by the New York Stock Exchange.
 
Level 2 — Pricing inputs are other than quoted prices in active markets, but are either directly or indirectly observable as of the reporting date. The types of assets included in Level 2 are typically either comparable to actively traded securities or contracts, or priced with models using highly observable inputs, such as corporate bonds with pricing based on market interest rate curves and recent trades of similarly rated securities.
 
Level 3 — Significant inputs to pricing have little or no observability as of the reporting date. The types of assets included in Level 3 are those with inputs requiring significant management judgment or estimation.

Pension Benefits

Xcel Energy, which includes SPS, has several noncontributory, defined benefit pension plans that cover almost all employees. Benefits are based on a combination of years of service, the employee's average pay and social security benefits. Xcel Energy Inc.'s and SPS' policy is to fully fund into an external trust the actuarially determined pension costs recognized for ratemaking and financial reporting purposes, subject to the limitations of applicable employee benefit and tax laws.

In addition to the qualified pension plans, Xcel Energy maintains a supplemental executive retirement plan (SERP) and a nonqualified pension plan. The SERP is maintained for certain executives that were participants in the plan in 2008, when the SERP was closed to new participants. The nonqualified pension plan provides unfunded, nonqualified benefits for compensation that is in excess of the limits applicable to the qualified pension plans. The total obligations of the SERP and nonqualified plan as of Dec. 31, 2012 and 2011 were $39.4 million and $54.8 million, respectively, of which $3.3 million and $3.3 million were attributable to SPS. In 2012 and 2011, Xcel Energy recognized net benefit cost for financial reporting for the SERP and nonqualified plans of $15.6 million and $5.7 million, respectively, of which $0.3 million and $0.3 million were attributable to SPS. Benefits for these unfunded plans are paid out of Xcel Energy's consolidated operating cash flows.

Xcel Energy Inc. and SPS base the investment-return assumption on expected long-term performance for each of the investment types included in the pension asset portfolio and consider the historical returns achieved by the asset portfolio over the past 20-year or longer period, as well as the long-term return levels projected and recommended by investment experts. The pension cost determination assumes a forecasted mix of investment types over the long-term. Investment returns were above the assumed levels of 6.68 percent in 2012 and 6.80 percent in 2011 and 2010. Xcel Energy Inc. and SPS continually review the pension assumptions. In 2013, SPS' expected investment-return assumption is 6.49 percent.

The assets are invested in a portfolio according to Xcel Energy Inc.'s and SPS' return, liquidity and diversification objectives to provide a source of funding for plan obligations and minimize the necessity of contributions to the plan, within appropriate levels of risk. The principal mechanism for achieving these objectives is the projected allocation of assets to selected asset classes, given the long-term risk, return, and liquidity characteristics of each particular asset class. There were no significant concentrations of risk in any particular industry, index, or entity. Market volatility can impact even well-diversified portfolios and significantly affect the return levels achieved by pension assets in any year.

The following table presents the target pension asset allocations for SPS:

   
2012
  
2011
 
Domestic and international equity securities
  21 %  20 %
Long-duration fixed income securities
  50   50 
Short-to-intermediate term fixed income securities
  8   9 
Alternative investments
  19   18 
Cash
  2   3 
Total
  100 %  100 %
 
The ongoing investment strategy is based on plan-specific investment recommendations that seek to minimize potential investment and interest rate risk as a plan's funded status increases over time. The investment recommendations result in a greater percentage of long-duration fixed income securities being allocated to specific plans having relatively higher funded status ratios, and a greater percentage of growth assets being allocated to plans having relatively lower funded status ratios. The aggregate projected asset allocation presented in the table above for the master pension trust results from the plan-specific strategies.

Pension Plan Assets

The following tables present, for each of the fair value hierarchy levels, SPS' pension plan assets that are measured at fair value as of Dec. 31, 2012 and 2011:

   
Dec. 31, 2012
 
(Thousands of Dollars)
 
Level 1
  
Level 2
  
Level 3
  
Total
 
Cash equivalents
 $26,765  $-  $-  $26,765 
Derivatives
  -   1,388   -   1,388 
Government securities
  -   33,676   -   33,676 
Corporate bonds
  -   95,726   -   95,726 
Asset-backed securities
  -   -   1,755   1,755 
Mortgage-backed securities
  -   -   4,331   4,331 
Common stock
  7,762   -   -   7,762 
Private equity investments
  -   -   17,049   17,049 
Commingled funds
  -   183,957   -   183,957 
Real estate
  -   -   6,969   6,969 
Securities lending collateral obligation and other
  -   (3,240)  -   (3,240)
Total
 $34,527  $311,507  $30,104  $376,138 

   
Dec. 31, 2011
 
(Thousands of Dollars)
 
Level 1
  
Level 2
  
Level 3
  
Total
 
Cash equivalents
 $13,539  $-  $-  $13,539 
Derivatives
  -   1,600   -   1,600 
Government securities
  -   25,233   -   25,233 
Corporate bonds
  -   112,328   -   112,328 
Asset-backed securities
  -   -   4,018   4,018 
Mortgage-backed securities
  -   -   7,907   7,907 
Common stock
  6,770   -   -   6,770 
Private equity investments
  -   -   16,159   16,159 
Commingled funds
  -   165,495   -   165,495 
Real estate
  -   -   3,586   3,586 
Securities lending collateral obligation and other
  -   (6,581)  -   (6,581)
Total
 $20,309  $298,075  $31,670  $350,054 

The following tables present the changes in SPS' Level 3 pension plan assets for the years ended Dec. 31, 2012, 2011 and 2010:

            
Purchases,
    
      
Net Realized
  
Net Unrealized
  
Issuances, and
    
(Thousands of Dollars)
 
Jan. 1, 2012
  
Gains (Losses)
  
Gains (Losses)
  
Settlements, Net
  
Dec. 31, 2012
 
Asset-backed securities
 $4,018  $531  $(741) $(2,053) $1,755 
Mortgage-backed securities
  7,907   245   (265)  (3,556)  4,331 
Private equity investments
  16,159   1,886   (2,296)  1,300   17,049 
Real estate
  3,586   2   551   2,830   6,969 
Total
 $31,670  $2,664  $(2,751) $(1,479) $30,104 
 
            
Purchases,
    
      
Net Realized
  
Net Unrealized
  
Issuances, and
    
(Thousands of Dollars)
 
Jan. 1, 2011
  
Gains (Losses)
  
Gains (Losses)
  
Settlements, Net
  
Dec. 31, 2011
 
Asset-backed securities
 $3,450  $328  $(355) $595  $4,018 
Mortgage-backed securities
  11,060   170   (865)  (2,458)  7,907 
Private equity investments
  11,464   401   1,300   2,994   16,159 
Real estate
  10,132   (61)  3,131   (9,616)  3,586 
Total
 $36,106  $838  $3,211  $(8,485) $31,670 

            
Purchases,
    
      
Net Realized
  
Net Unrealized
  
Issuances, and
    
(Thousands of Dollars)
 
Jan. 1, 2010
  
Gains (Losses)
  
Gains (Losses)
  
Settlements, Net
  
Dec. 31, 2010
 
Asset-backed securities
 $6,563  $466  $(378) $(3,201) $3,450 
Mortgage-backed securities
  16,444   1,744   (1,732)  (5,396)  11,060 
Private equity investments
  11,303   (95)  9,703   (9,447)  11,464 
Real estate
  9,183   (156)  1,118   (13)  10,132 
Total
 $43,493  $1,959  $8,711  $(18,057) $36,106 
 
Benefit Obligations — A comparison of the actuarially computed pension benefit obligation and plan assets for SPS is presented in the following table:

(Thousands of Dollars)
 
2012
  
2011
 
Accumulated Benefit Obligation at Dec. 31
 $416,808  $368,585 
          
Change in Projected Benefit Obligation:
        
Obligation at Jan. 1
 $403,367  $370,587 
Service cost
  8,520   7,690 
Interest cost
  19,697   20,036 
Plan amendments
  98   - 
Actuarial loss
  45,881   27,512 
Benefit payments
  (23,379)  (22,458)
Obligation at Dec. 31
 $454,184  $403,367 

(Thousands of Dollars)
 
2012
  
2011
 
Change in Fair Value of Plan Assets:
      
Fair value of plan assets at Jan. 1
 $350,054  $337,421 
Actual return on plan assets
  36,403   29,913 
Employer contributions
  13,060   5,178 
Benefit payments
  (23,379)  (22,458)
Fair value of plan assets at Dec. 31
 $376,138  $350,054 

(Thousands of Dollars)
 
2012
  
2011
 
Funded Status of Plans at Dec. 31:
      
Funded status (a)
 $(78,046) $(53,313)

(a)
Amounts are recognized in noncurrent liabilities on SPS' balance sheets.
 
(Thousands of Dollars)
 
2012
  
2011
 
SPS Amounts Not Yet Recognized as Components of Net Periodic Benefit Cost:
      
Net loss
 $244,412  $222,849 
Prior service cost
  963   2,401 
Total
 $245,375  $225,250 
 
(Thousands of Dollars)
 
2012
  
2011
 
Amounts Related to the Funded Status of the Plans Have Been Recorded as Follows
Based Upon Expected Recovery in Rates:
      
Current regulatory assets
 $14,877  $14,761 
Noncurrent regulatory assets
  230,498   210,489 
Total
 $245,375  $225,250 
 
 
Measurement date
Dec. 31, 2012
Dec. 31, 2011
 
   
2012
  
2011
 
Significant Assumptions Used to Measure Benefit Obligations:
      
Discount rate for year-end valuation
  4.00 %  5.00 %
Expected average long-term increase in compensation level
  3.75   4.00 
Mortality table
 
RP 2000
  
RP 2000
 

Cash Flows — Cash funding requirements can be impacted by changes to actuarial assumptions, actual asset levels and other calculations prescribed by the funding requirements of income tax and other pension-related regulations. These regulations did not require cash funding for 2008 through 2010 for Xcel Energy's pension plans. Required contributions were made in 2011 and 2012 to meet minimum funding requirements.

The Pension Protection Act changed the minimum funding requirements for defined benefit pension plans beginning in 2008. The following are the pension funding contributions, both voluntary and required, made by Xcel Energy for 2011 through January 2013:

In January 2013, contributions of $191.5 million were made across four of Xcel Energy's pension plans, of which $21.9 million was attributable to SPS;
In 2012, contributions of $198.1 million were made across four of Xcel Energy's pension plans, of which $13.1 million was attributable to SPS;
In 2011, contributions of $137.3 million were made across three of Xcel Energy's pension plans, of which $5.2 million was attributable to SPS;
For future years, Xcel Energy and SPS anticipate contributions will be made as necessary.

Plan Amendments —Xcel Energy, which includes SPS, amended the plan in 2012 to allow a one time transfer of a portion of qualifying obligations from the nonqualified pension plan into the qualified pension plans. Xcel Energy and SPS also modified the benefit formula for nonbargaining and bargaining new hires beginning in 2012 to a reduced benefit level.

Benefit Costs  The components of SPS' net periodic pension cost were:

(Thousands of Dollars)
 
2012
  
2011
  
2010
 
Service cost
 $8,520  $7,690  $7,008 
Interest cost
  19,697   20,036   19,997 
Expected return on plan assets
  (24,928)  (26,316)  (27,542)
Amortization of prior service cost
  1,438   1,505   1,504 
Amortization of net loss
  12,897   9,046   4,826 
Net periodic pension cost
 $17,624  $11,961  $5,793 
Costs not recognized due to effects of regulation
  (4,300)  (2,300)  - 
Net benefit cost recognized for financial reporting
 $13,324  $9,661  $5,793 

   
2012
  
2011
  
2010
 
Significant Assumptions Used to Measure Costs:
         
Discount rate
  5.00 %  5.50 %  6.00 %
Expected average long-term increase in compensation level
  4.00   4.00   4.00 
Expected average long-term rate of return on assets
  6.68   6.80   6.80 
 
In addition to the benefit costs in the table above, for the pension plans sponsored by Xcel Energy Inc., costs are allocated to SPS based on Xcel Energy Services Inc. employees' labor costs. Amounts allocated to SPS were $4.1 million, $2.9 million and $2.2 million in 2012, 2011 and 2010, respectively. Pension costs include an expected return impact for the current year that may differ from actual investment performance in the plan. The return assumption used for 2013 pension cost calculations is 6.49 percent. The cost calculation uses a market-related valuation of pension assets. Xcel Energy, including SPS, uses a calculated value method to determine the market-related value of the plan assets. The market-related value begins with the fair market value of assets as of the beginning of the year. The market-related value is determined by adjusting the fair market value of assets to reflect the investment gains and losses (the difference between the actual investment return and the expected investment return on the market-related value) during each of the previous five years at the rate of 20 percent per year. As these differences between actual investment returns and the expected investment returns are incorporated into the market-related value, the differences are recognized over the expected average remaining years of service for active employees.

Defined Contribution Plans

Xcel Energy, which includes SPS, maintains 401(k) and other defined contribution plans that cover substantially all employees. The contributions to these plans for SPS were approximately $2.3 million in 2012, $2.0 million in 2011 and $2.0 million in 2010.

Postretirement Health Care Benefits

Xcel Energy, which includes SPS, has a contributory health and welfare benefit plan that provides health care and death benefits to certain retirees. Xcel Energy discontinued contributing toward health care benefits for former NCE, which includes SPS, nonbargaining employees retiring after June 30, 2003. Employees of NCE who retired in 2002 continue to receive employer-subsidized health care benefits. Nonbargaining employees of the former NCE who retired after 1998, bargaining employees of the former NCE who retired after 1999 and nonbargaining employees of NCE who retired after June 30, 2003, are eligible to participate in the Xcel Energy health care program with no employer subsidy.

In 1993, Xcel Energy Inc. and SPS adopted accounting guidance regarding other non-pension postretirement benefits and elected to amortize the unrecognized APBO on a straight-line basis over 20 years.

Regulatory agencies for nearly all retail and wholesale utility customers have allowed rate recovery of accrued postretirement benefit costs.

Plan Assets — Certain state agencies that regulate Xcel Energy Inc.'s utility subsidiaries also have issued guidelines related to the funding of postretirement benefit costs. SPS is required to fund postretirement benefit costs for Texas and New Mexico jurisdictional amounts collected in rates. Also, a portion of the assets contributed on behalf of nonbargaining retirees has been funded into a sub-account of the Xcel Energy pension plans. These assets are invested in a manner consistent with the investment strategy for the pension plan.

Xcel Energy Inc. and SPS base investment-return assumptions for the postretirement health care fund assets on expected long-term performance for each of the investment types included in the asset portfolio. The assets are invested in a portfolio according to Xcel Energy Inc.'s and SPS' return, liquidity and diversification objectives to provide a source of funding for plan obligations and minimize the necessity of contributions to the plan, within appropriate levels of risk. The principal mechanism for achieving these objectives is the projected allocation of assets to selected asset classes, given the long-term risk, return, correlation and liquidity characteristics of each particular asset class. There were no significant concentrations of risk in any particular industry, index, or entity. Investment-return volatility is not considered to be a material factor in postretirement health care costs.
 
The following tables present, for each of the fair value hierarchy levels, SPS' postretirement benefit plan assets that are measured at fair value as of Dec. 31, 2012 and 2011:

   
Dec. 31, 2012
 
(Thousands of Dollars)
 
Level 1
  
Level 2
  
Level 3
  
Total
 
Cash equivalents
 $8,774  $-  $-  $8,774 
Government securities
  -   7,061   -   7,061 
Insurance contracts
  -   4,807   -   4,807 
Corporate bonds
  -   4,211   -   4,211 
Asset-backed securities
  -   -   73   73 
Mortgage-backed securities
  -   -   3,841   3,841 
Commingled funds
  -   21,958   -   21,958 
Other
  -   (4,503)  -   (4,503)
Total
 $8,774  $33,534  $3,914  $46,222 

   
Dec. 31, 2011
 
(Thousands of Dollars)
 
Level 1
  
Level 2
  
Level 3
  
Total
 
Cash equivalents
 $5,387  $-  $-  $5,387 
Derivatives
  -   1,238   -   1,238 
Government securities
  -   6,156   -   6,156 
Corporate bonds
  -   5,740   -   5,740 
Asset-backed securities
  -   -   730   730 
Mortgage-backed securities
  -   -   2,535   2,535 
Preferred stock
  -   40   -   40 
Commingled funds
  -   18,892   -   18,892 
Securities lending collateral obligation and other
  -   (1,039)  -   (1,039)
Total
 $5,387  $31,027  $3,265  $39,679 

The following tables present the changes in SPS' Level 3 postretirement benefit plan assets for the years ended Dec. 31, 2012, 2011 and 2010:
 
            
Purchases,
    
      
Net Realized
  
Net Unrealized
  
Issuances, and
    
(Thousands of Dollars)
 
Jan. 1, 2012
  
Gains (Losses)
  
Gains (Losses)
  
Settlements, Net
  
Dec. 31, 2012
 
Asset-backed securities
 $730  $(32) $179  $(804) $73 
Mortgage-backed securities
  2,535   (70)  377   999   3,841 
Total
 $3,265  $(102) $556  $195  $3,914 

            
Purchases,
    
      
Net Realized
  
Net Unrealized
  
Issuances, and
    
(Thousands of Dollars)
 
Jan. 1, 2011
  
Gains (Losses)
  
Gains (Losses)
  
Settlements, Net
  
Dec. 31, 2011
 
Asset-backed securities
 $245  $(2) $(101) $588  $730 
Mortgage-backed securities
  1,820   (157)  194   678   2,535 
Total
 $2,065  $(159) $93  $1,266  $3,265 

            
Purchases,
    
      
Net Realized
  
Net Unrealized
  
Issuances, and
    
(Thousands of Dollars)
 
Jan. 1, 2010
  
Gains (Losses)
  
Gains (Losses)
  
Settlements, Net
  
Dec. 31, 2010
 
Asset-backed securities
 $752  $(25) $75  $(557) $245 
Mortgage-backed securities
  4,266   (88)  332   (2,690)  1,820 
Total
 $5,018  $(113) $407  $(3,247) $2,065 
 
Benefit Obligations — A comparison of the actuarially computed benefit obligation and plan assets for SPS is presented in the following table:

(Thousands of Dollars)
 
2012
  
2011
 
Change in Projected Benefit Obligation:
      
Obligation at Jan. 1
 $55,165  $50,582 
Service cost
  1,259   1,092 
Interest cost
  2,831   2,722 
Medicare subsidy reimbursements
  404   404 
Early Retiree Reinsurance Program proceeds shared with retirees
  -   260 
Plan amendments
  (4,334)  - 
Plan participants' contributions
  2,004   2,315 
Actuarial loss
  7,120   4,065 
Benefit payments
  (5,189)  (6,275)
Obligation at Dec. 31
 $59,260  $55,165 

(Thousands of Dollars)
 
2012
  
2011
 
Change in Fair Value of Plan Assets:
      
Fair value of plan assets at Jan. 1
 $39,679  $39,946 
Actual return on plan assets
  5,375   61 
Plan participants' contributions
  2,004   2,315 
Employer contributions
  4,353   3,632 
Benefit payments
  (5,189)  (6,275)
Fair value of plan assets at Dec. 31
 $46,222  $39,679 

(Thousands of Dollars)
 
2012
  
2011
 
Funded Status of Plans at Dec. 31:
      
Funded status (a)
 $(13,038) $(15,486)

(a)
Amounts are recognized in noncurrent liabilities on SPS' balance sheet.
 
(Thousands of Dollars)
 
2012
  
2011
 
SPS Amounts Not Yet Recognized as Components of Net Periodic Benefit Credit:
      
Net gain
 $(90) $(3,281)
Prior service credit
  (4,317)  (131)
Transition obligations
  -   1,545 
Total
 $(4,407) $(1,867)
 
(Thousands of Dollars)
 
2012
  
2011
 
Amounts Related to the Funded Status of the Plans Have Been Recorded as
Follows Based Upon Expected Recovery in Rates:
      
Current regulatory liabilities
 $(954) $(1,867)
Noncurrent regulatory liabilities
  (3,453)  - 
Total
 $(4,407) $(1,867)
 
 
Measurement date
Dec. 31, 2012
Dec. 31, 2011
 
   
2012
  
2011
 
Significant Assumptions Used to Measure Benefit Obligations:
      
Discount rate for year-end valuation
  4.10 %  5.00 %
Mortality table
 
RP 2000
  
RP 2000
 
Health care costs trend rate - initial
  7.50 %  6.31 %
 
Effective Dec. 31, 2012, the initial medical trend rate was increased from 6.3 percent to 7.5 percent. The ultimate trend assumption was reduced from 5.0 percent to 4.5 percent. The period until the ultimate rate is reached is seven years. Xcel Energy Inc. and SPS base the medical trend assumption on the long-term cost inflation expected in the health care market, considering the levels projected and recommended by industry experts, as well as recent actual medical cost increases experienced by the retiree medical plan.
 
A 1-percent change in the assumed health care cost trend rate would have the following effects on SPS:
 
   
One Percentage Point
 
(Thousands of Dollars)
 
Increase
  
Decrease
 
APBO
 $5,220  $(4,196)
Service and interest components
  472   (380)
 
Cash Flows — The postretirement health care plans have no funding requirements under income tax and other retirement-related regulations other than fulfilling benefit payment obligations, when claims are presented and approved under the plans. Additional cash funding requirements are prescribed by certain state and federal rate regulatory authorities, as discussed previously. Xcel Energy, which includes SPS, contributed $47.1 million and $49.0 million during 2012 and 2011, of which $4.4 million and $3.6 million were attributable to SPS. Xcel Energy expects to contribute approximately $21.8 million during 2013, of which amounts attributable to SPS will be immaterial.

Plan Amendments — The 2011 decrease of the projected Xcel Energy and SPS postretirement health and welfare benefit obligation for plan amendments is due to changes in the participant co-pay structure for certain retiree groups and the elimination of dental and vision benefits for some nonbargaining retirees. The 2012 decrease of the projected Xcel Energy and SPS postretirement health and welfare benefit obligation for plan amendments is due to the expected transition of certain participant groups to an external plan administrator.

Benefit Costs — The components of SPS' net periodic postretirement benefit cost were:

(Thousands of Dollars)
 
2012
  
2011
  
2010
 
Service cost
 $1,259  $1,092  $951 
Interest cost
  2,831   2,722   2,899 
Expected return on plan assets
  (2,701)  (3,006)  (2,639)
Amortization of transition obligation
  1,545   1,669   1,669 
Amortization of prior service cost
  (148)  (51)  (51)
Amortization of net loss
  1,256   855   772 
Net periodic postretirement benefit cost
 $4,042  $3,281  $3,601 

   
2012
  
2011
  
2010
 
Significant Assumptions Used to Measure Costs:
         
Discount rate
  5.00 %  5.50 %  6.00 %
Expected average long-term rate of return on assets
  6.75   7.50   7.50 

In addition to the benefit costs in the table above, for the postretirement health care plans sponsored by Xcel Energy Inc., costs are allocated to SPS based on Xcel Energy Services Inc. employees' labor costs.

Projected Benefit Payments — The following table lists SPS' projected benefit payments for the pension and postretirement benefit plans:
 
(Thousands of Dollars)
 
Projected Pension
Benefit Payments
  
Gross Projected
Postretirement
Health Care
Benefit Payments
  
Expected Medicare
Part D Subsidies
  
Net Projected
Postretirement
Health Care
Benefit Payments
 
2013
 $24,684  $3,271  $32  $3,239 
2014
  26,123   3,363   38   3,325 
2015
  26,660   3,643   42   3,601 
2016
  26,715   3,758   51   3,707 
2017
  28,019   3,832   56   3,776 
2018-2022
  146,565   18,239   210   18,029