This math is off because the vast majority of Silver sponsors are at $10k, and some of the sponsors at all levels are in-kind, meaning we get something other than cash from them.
In 2019 we spent $3.35M in cash (we came in a little under our projected budget of $3.6M). We raised $3.82M in cash between sponsors, grants, and individual giving.
The philanthropy-based funding model, coupled with the fact that this is now load-bearing Internet infrastructure, still makes me quite nervous, but I'm glad that you're able to sock away ~$500k for a rainy day.
7x Platinum $350k/y = 2,450M
2x Gold $150k/y = 300k
73x Silver $40k/y (vary depending on # of employees) = 2,920M
In total, LE receives over $5.5M a year. I think they are covered