{
  "2021": {
    "revenue": 3250000,
    "operating_total": 1426400,
    "operating": {
      "Wages": 578900,
      "Benefits": 251200,
      "Travel": 12000,
      "Tuition": 24000,
      "Transportation": 18000,
      "Utilities": 0,
      "Postage/Printing": 800,
      "Advertising": 1000,
      "Misc. Contractual": 159200,
      "Legal": 2500,
      "Maintenance Contracts": 101100,
      "Software Lic./Support": 47200,
      "Permits & Fees": 68700,
      "Rents & Leases": 69500,
      "Materials & Supplies": 84200,
      "Small Tools": 2000,
      "Taxes": 6100
    },
    "capital_total": 1369100,
    "capital_lines": [
      {
        "desc": "Broadband Node Rework",
        "amount": 100000,
        "class": "core"
      },
      {
        "desc": "Network Expansion - Pole Mount Mini Node",
        "amount": 30000,
        "class": "core"
      },
      {
        "desc": "Network Expansion - Mini-OTN",
        "amount": 20000,
        "class": "fiber"
      },
      {
        "desc": "Network Expansion - OTN",
        "amount": 45000,
        "class": "fiber"
      },
      {
        "desc": "ASA Firewall/VPN concentrator replacement",
        "amount": 12000,
        "class": "core"
      },
      {
        "desc": "100G WDM Upgrade",
        "amount": 180000,
        "class": "fiber"
      },
      {
        "desc": "Wireless/Wifi System Augmentation",
        "amount": 150000,
        "class": "wireless"
      },
      {
        "desc": "Fiber Build - Berney to Sit-N-Bull",
        "amount": 50000,
        "class": "fiber"
      },
      {
        "desc": "Rectifier Upgrades",
        "amount": 25000,
        "class": "core"
      },
      {
        "desc": "Network Upgrades & Replacement of EOL Network Hardware",
        "amount": 190500,
        "class": "upgrade"
      },
      {
        "desc": "Optics",
        "amount": 46550,
        "class": "fiber"
      },
      {
        "desc": "Fiber Distribution Builds",
        "amount": 300000,
        "class": "fiber"
      },
      {
        "desc": "Wireless Subscriber Units",
        "amount": 180000,
        "class": "wireless"
      },
      {
        "desc": "Replacement HVAC units for Broadband Nodes",
        "amount": 20000,
        "class": "core"
      },
      {
        "desc": "Broadband Tools",
        "amount": 5000,
        "class": "core"
      },
      {
        "desc": "Broadband Test Equipment",
        "amount": 15000,
        "class": "core"
      }
    ],
    "debt_total": 238000,
    "total_spend": 3033500,
    "surplus": 216500
  },
  "2022": {
    "revenue": 3500000,
    "operating_total": 1732292,
    "operating": {
      "Wages": 622300,
      "Benefits": 286300,
      "Travel": 24000,
      "Tuition": 36000,
      "Transportation": 72826,
      "Utilities": 0,
      "Postage/Printing": 100,
      "Advertising": 500,
      "Misc. Contractual": 186400,
      "Legal": 2500,
      "Maintenance Contracts": 154100,
      "Software Lic./Support": 86600,
      "Permits & Fees": 16000,
      "Rents & Leases": 77000,
      "Materials & Supplies": 142900,
      "Small Tools": 8000,
      "Taxes": 16766
    },
    "capital_total": 1080650,
    "capital_lines": [
      {
        "desc": "Broadband Node Rework",
        "amount": 100000,
        "class": "core"
      },
      {
        "desc": "Fiber Build - Berney to Sit-N-Bull",
        "amount": 50000,
        "class": "fiber"
      },
      {
        "desc": "Fiber Distribution Builds",
        "amount": 300000,
        "class": "fiber"
      },
      {
        "desc": "VEEAM Server",
        "amount": 8000,
        "class": "core"
      },
      {
        "desc": "Replacement HVAC units for Broadband Nodes",
        "amount": 20400,
        "class": "core"
      },
      {
        "desc": "Network Expansion",
        "amount": 45000,
        "class": "core"
      },
      {
        "desc": "Broadband Tools",
        "amount": 23850,
        "class": "core"
      },
      {
        "desc": "Broadband Test Equipment",
        "amount": 14400,
        "class": "core"
      },
      {
        "desc": "Wireless/Wifi System Augmentation",
        "amount": 55000,
        "class": "wireless"
      },
      {
        "desc": "Wireless Subscriber Units",
        "amount": 260000,
        "class": "wireless"
      },
      {
        "desc": "Capitalizable Network Upgrades & Capitalizable Replacement of EOL Network Hardware",
        "amount": 204000,
        "class": "upgrade"
      }
    ],
    "debt_total": 238000,
    "total_spend": 3050942,
    "surplus": 449058
  },
  "2023": {
    "revenue": 3387500,
    "operating_total": 1977112,
    "operating": {
      "Wages": 726300,
      "Benefits": 334100,
      "Travel": 12000,
      "Tuition": 16000,
      "Transportation": 72826,
      "Utilities": 0,
      "Postage/Printing": 9900,
      "Advertising": 2500,
      "Misc. Contractual": 291600,
      "Legal": 2500,
      "Maintenance Contracts": 203100,
      "Software Lic./Support": 64800,
      "Permits & Fees": 5000,
      "Rents & Leases": 75800,
      "Materials & Supplies": 139400,
      "Small Tools": 4520,
      "Taxes": 16766
    },
    "capital_total": 1064950,
    "capital_lines": [
      {
        "desc": "Broadband Node Rework",
        "amount": 50000,
        "class": "core"
      },
      {
        "desc": "Fiber Build - Berney to Sit-N-Bull",
        "amount": 125000,
        "class": "fiber"
      },
      {
        "desc": "Fiber Distribution Builds",
        "amount": 200000,
        "class": "fiber"
      },
      {
        "desc": "Broadband Tools",
        "amount": 1400,
        "class": "core"
      },
      {
        "desc": "Broadband Test Equipment",
        "amount": 2400,
        "class": "core"
      },
      {
        "desc": "Cisco Nexus 3542 Switches for VM environment",
        "amount": 28000,
        "class": "core"
      },
      {
        "desc": "NetAppDR in Oroville",
        "amount": 21000,
        "class": "core"
      },
      {
        "desc": "Replacement HVAC units for Broadband Nodes",
        "amount": 21000,
        "class": "core"
      },
      {
        "desc": "Network Expansion",
        "amount": 45000,
        "class": "core"
      },
      {
        "desc": "Broadband Test Equipment",
        "amount": 3800,
        "class": "core"
      },
      {
        "desc": "Wireless/Wifi System Augmentation",
        "amount": 55000,
        "class": "wireless"
      },
      {
        "desc": "Wireless Subscriber Units",
        "amount": 162500,
        "class": "wireless"
      },
      {
        "desc": "Capitalizable Network Upgrades & Capitalizable Replacement of EOL Network Hardware",
        "amount": 227250,
        "class": "upgrade"
      },
      {
        "desc": "CapitalizableOptics",
        "amount": 122600,
        "class": "fiber"
      }
    ],
    "debt_total": 235710,
    "total_spend": 3277772,
    "surplus": 109728
  },
  "2024": {
    "revenue": 3250000,
    "operating_total": 1955631,
    "operating": {
      "Wages": 812439,
      "Benefits": 373700,
      "Travel": 12000,
      "Tuition": 16000,
      "Transportation": 72826,
      "Utilities": 0,
      "Postage/Printing": 250,
      "Advertising": 0,
      "Misc. Contractual": 187000,
      "Legal": 2500,
      "Maintenance Contracts": 162000,
      "Software Lic./Support": 51100,
      "Permits & Fees": 5000,
      "Rents & Leases": 76300,
      "Materials & Supplies": 156900,
      "Small Tools": 10850,
      "Taxes": 16766
    },
    "capital_total": 756200,
    "capital_lines": [
      {
        "desc": "Broadband Node Rework",
        "amount": 50000,
        "class": "core"
      },
      {
        "desc": "Fiber Build - Berney to Sit-N-Bull",
        "amount": 135000,
        "class": "fiber"
      },
      {
        "desc": "Fiber Build - Brewster to Pateros Aerial",
        "amount": 30000,
        "class": "fiber"
      },
      {
        "desc": "Fiber Distribution Builds",
        "amount": 200000,
        "class": "fiber"
      },
      {
        "desc": "Broadband Tools",
        "amount": 1300,
        "class": "core"
      },
      {
        "desc": "NetApp Replacement",
        "amount": 56700,
        "class": "core"
      },
      {
        "desc": "Replacement HVAC units for Broadband Nodes",
        "amount": 25500,
        "class": "core"
      },
      {
        "desc": "Network Expansion",
        "amount": 45000,
        "class": "core"
      },
      {
        "desc": "Broadband Test Equipment",
        "amount": 3000,
        "class": "core"
      },
      {
        "desc": "Wireless/Wifi System Augmentation",
        "amount": 15000,
        "class": "wireless"
      },
      {
        "desc": "Wireless Subscriber Units",
        "amount": 167500,
        "class": "wireless"
      },
      {
        "desc": "Capitalizable Network Upgrades & Capitalizable Replacement of EOL Network Hardware",
        "amount": 25000,
        "class": "upgrade"
      },
      {
        "desc": "CapitalizableOptics",
        "amount": 2200,
        "class": "fiber"
      }
    ],
    "debt_total": 238525,
    "total_spend": 2950356,
    "surplus": 299644
  },
  "2025": {
    "revenue": 3250000,
    "operating_total": 2014701,
    "operating": {
      "Wages": 812439,
      "Benefits": 373700,
      "Travel": 24000,
      "Tuition": 32000,
      "Transportation": 72826,
      "Utilities": 0,
      "Postage/Printing": 2500,
      "Advertising": 0,
      "Misc. Contractual": 212000,
      "Legal": 2500,
      "Maintenance Contracts": 167000,
      "Software Lic./Support": 49900,
      "Permits & Fees": 5000,
      "Rents & Leases": 76300,
      "Materials & Supplies": 157200,
      "Small Tools": 10570,
      "Taxes": 16766
    },
    "capital_total": 667350,
    "capital_lines": [
      {
        "desc": "Broadband Node Rework",
        "amount": 50000,
        "class": "core"
      },
      {
        "desc": "Fiber Build - Conconully Hwy to Berney",
        "amount": 30000,
        "class": "fiber"
      },
      {
        "desc": "Fiber Build - Brewster to Pateros Aerial",
        "amount": 30000,
        "class": "fiber"
      },
      {
        "desc": "Fiber Distribution Builds",
        "amount": 200000,
        "class": "fiber"
      },
      {
        "desc": "Broadband Tools",
        "amount": 33400,
        "class": "core"
      },
      {
        "desc": "3 ESX Hosts for VMWare Environment",
        "amount": 45000,
        "class": "core"
      },
      {
        "desc": "Net Elastic and associated network hardware",
        "amount": 42500,
        "class": "core"
      },
      {
        "desc": "Delta/Eltek/Valere DC Power system",
        "amount": 37500,
        "class": "core"
      },
      {
        "desc": "Replacement HVAC units for Broadband Nodes",
        "amount": 25500,
        "class": "core"
      },
      {
        "desc": "Network Expansion",
        "amount": 40000,
        "class": "core"
      },
      {
        "desc": "Wireless Subscriber Units",
        "amount": 83750,
        "class": "wireless"
      },
      {
        "desc": "Capitalizable Network Upgrades & Capitalizable Replacement of EOL Network Hardware",
        "amount": 42500,
        "class": "upgrade"
      },
      {
        "desc": "CapitalizableOptics",
        "amount": 7200,
        "class": "fiber"
      }
    ],
    "debt_total": 238525,
    "total_spend": 2920576,
    "surplus": 329424
  },
  "2026": {
    "revenue": 3348000,
    "operating_total": 2490643,
    "operating": {
      "Wages": 998515,
      "Benefits": 381433,
      "Travel": 24000,
      "Tuition": 32000,
      "Transportation": 93795,
      "Utilities": 0,
      "Postage/Printing": 5000,
      "Advertising": 50000,
      "Misc. Contractual": 215400,
      "Legal": 10000,
      "Maintenance Contracts": 164800,
      "Software Lic./Support": 111700,
      "Permits & Fees": 5000,
      "Rents & Leases": 79000,
      "Materials & Supplies": 275600,
      "Small Tools": 17400,
      "Taxes": 27000
    },
    "capital_total": 10884850,
    "capital_lines": [
      {
        "desc": "Broadband Node Rework",
        "amount": 75000,
        "class": "core"
      },
      {
        "desc": "Fiber Build - Conconully Hwy to Berney",
        "amount": 30000,
        "class": "fiber"
      },
      {
        "desc": "Fiber Build - Brewster to Pateros Aerial",
        "amount": 30000,
        "class": "fiber"
      },
      {
        "desc": "Fiber Distribution Builds",
        "amount": 200000,
        "class": "fiber"
      },
      {
        "desc": "Fiber Build - WSPWB Grant/Loan funded Okanogan to Conconully MM & Conconully FTTx",
        "amount": 4300000,
        "class": "fiber"
      },
      {
        "desc": "Fiber Build - RUS ReConnect 4 Grant funded NE Okanogan Co FTTx",
        "amount": 6000000,
        "class": "fiber"
      },
      {
        "desc": "Broadband Tools",
        "amount": 16000,
        "class": "core"
      },
      {
        "desc": "Delta/Eltek/Valere DC Power system",
        "amount": 15000,
        "class": "core"
      },
      {
        "desc": "Replacement HVAC units for Broadband Nodes",
        "amount": 19000,
        "class": "core"
      },
      {
        "desc": "Network Expansion",
        "amount": 130000,
        "class": "core"
      },
      {
        "desc": "Wireless Subscriber Units",
        "amount": 14000,
        "class": "wireless"
      },
      {
        "desc": "Capitalizable Wireless/Wifi System Augmentation",
        "amount": 11650,
        "class": "wireless"
      },
      {
        "desc": "Capitalizable Network Upgrades & Capitalizable Replacement of EOL Network Hardware",
        "amount": 44200,
        "class": "upgrade"
      }
    ],
    "debt_total": 235990,
    "total_spend": 13611483,
    "surplus": -10263483
  }
}