Hosting is under 70k a year. You can get good sysadmins for under 35k/year? Minus the actual costs of hosting?

420k a year is the total for the organization. It includes salaries, administration, etc.

Cost breakdown: https://docs.google.com/spreadsheets/d/1Si3PMUJGR9KrpE5lngSk...