2026 Staffing Budget
$4.6M
Salaries + contracted services
% of Total Budget
57%
Best practice: 50–60% threshold
Total Budget (2026)
$7.4M
Assumes $8.1M in giving
2027 Full Realization
$4.8M
59% · All hires fully annualized
Budget allocation vs. benchmarks
2026 Budget Allocation
$7.4M total · Proposed distribution
$7.4M
Total
Staffing Trend 2025–2027
Staffing & contracted services as % of budget
Best practice ceiling: 60% — 2026 sits at 57%, with headroom for one additional hire before reaching the threshold.
Ideal vs. Current Allocation
Progress bars show current 2026 position vs. target ranges
Adjust assumptions
Total Giving / Revenue
$8.1M annual
$6M$10M
Total Staffing + Contracted
$4.6M annual
$3M$6M
Ministry Operations Budget
$2.4M annual
$500K$4M
Facilities Budget
$740K annual
$300K$2M
Tithe / Missions Giving
$518K annual
$100K$2M
Church-Planting Candidate
+ $80K if hired
Model output
Within best-practice range (50–60%)
Allocation Breakdown
Live chart tied to sliders above
Benchmark Status
2026 New hire timeline
Hire Sequencing & Salary Impact
2026 partial realization $400K · Full annualization in 2027: $555K
Margaret Hong
Executive Assistant
Nov '25
$125K
Heather Casimere
Pastoral Resident
Feb '26
$80K*
Sam Roberson
Connections Director
Mar '26
$80K
Development Director
Campaign Lead
Q1 '26
$80K***
Tim Chaddick
Formation Pastor
Jul '26
$190K
*Heather Casimere salary 50% offset by MTF Grant (Made to Flourish) · Limited to 2-year term
***Development Director required for upcoming capital campaign · Limited to 3-year term
New Hire Detail & Cost Analysis
2026 partial vs. 2027 full-year impact
Name / Role Start Full Salary 2026 Months 2026 Cost Net of Grant Status
Margaret Hong
Executive Assistant
Nov '25 $125,000 12 mos $125,000 $125,000 Active
Heather Casimere
Pastoral Resident · MTF Grant
Feb '26 $80,000 11 mos $73,333 $36,667 Active
Sam Roberson
Connections Director
Mar '26 $80,000 10 mos $66,667 $66,667 Active
Development Director
Campaign Lead · 3yr term
Q1 '26 $80,000 ~9 mos $60,000 $60,000 Pending
Tim Chaddick
Formation Pastor
Jul '26 $190,000 6 mos $95,000 $95,000 Board Approved
Church-Planting Candidate
Optional · Pushes to 60% threshold
TBD $80,000 ~$40,000 ~$40,000 Optional
2026 Partial Total $555,000 $420,000 ~$383,333
Salary Realization: 2026 vs 2027
Partial-year 2026 vs. full annualization 2027
Staffing % Trajectory
With and without church-planting candidate
Central Leadership Team
Staffing & Budget Benchmark Brief
May 2026 · Prepared by Finance & Operations
For internal distribution
Not for public release

1
Where We Are
The board of trustees has approved a $7.4 million budget for 2026, anchored by a projected giving base of $8.1 million. Of this, $4.6 million (57%) is allocated to staffing and contracted services — a meaningful increase from $4.3 million (52%) in 2025, driven by the strategic addition of five new positions throughout the year.
2026 Staffing Load: $4.6M · 57% of budget
Ministry Operations: $2.4M · 33% of budget
Facilities: $740K · 10% of budget
This staffing increase reflects deliberate investment in ministry infrastructure — specifically in Formation, Connections, and Development leadership — that positions RSF for sustained ministry health and the upcoming capital campaign.

2
The Benchmark
Evangelical Council for Financial Accountability (ECFA) and independent church consulting research consistently identify 50–60% as the healthy range for staffing and contracted services as a percentage of total operating budget. Below 50% often signals underinvestment in pastoral care and programming. Above 60% creates structural fragility — any giving shortfall translates directly into personnel decisions.
Best Practice Target: 50%–60% staffing as a share of budget
2025 Actual: 52% — well within range
2026 Projected: 57% — within range, approaching upper threshold
2027 Full Realization: 59% — at the ceiling, no additional capacity
The 2026 figure of 57% reflects partial-year costs for hires made throughout the calendar year. When all five new positions are fully annualized in 2027, total staffing rises to approximately $4.8 million (59%) — still within range, but with no room for additional hires without a corresponding increase in giving.

3
The New Hires
Five new positions are part of the 2026 staffing plan. Due to the timing of hires across the year, 2026 reflects a partial-year cost of approximately $400K, with full annualization reaching $555K in 2027.

Margaret Hong (Nov '25) — Executive Assistant, $125K
Full year realized in 2026. Provides senior operational support across the executive function.

Heather Casimere (Feb '26) — Pastoral Resident, $80K
50% of salary offset by the Made to Flourish (MTF) Grant, reducing net cost to RSF to $40K. Limited to a 2-year term.

Sam Roberson (Mar '26) — Connections Director, $80K
Directly addresses the strategic priority of congregational connection and integration.

Development Director (Q1 '26) — $80K
Required for the upcoming capital campaign. Contracted as a 3-year term position.

Tim Chaddick (Jul '26) — Formation Pastor, $190K
The most significant single hire, beginning July. Full-year impact of $190K begins in 2027 and is included in board-approved staffing projections.

4
The Church-Planting Decision
An optional church-planting candidate is under consideration. Adding this role at approximately $80K would increase total staffing to approximately $4.68M — pushing the 2026 staffing ratio from 57% to approximately 58–60%, at the ceiling of best-practice guidance.
Decision point: Hiring the church-planting candidate in 2026 is financially feasible, but eliminates all remaining headroom. Any shortfall in giving relative to the $8.1M projection would require a budget response. Leadership should treat this hire as contingent on giving pace through Q2 2026.
A conservative approach would be to approve this role conditionally — confirming mid-year giving trajectory before finalizing the offer.

5
Ideal Distribution & Forward Posture
Finance and Operations recommends the following as the long-term target allocation framework for RSF's operating budget:

Staffing & Contracted Services: 50–60% — current position is healthy. No new permanent positions should be added in 2026 beyond those already approved without a corresponding giving increase or a term-limited structure.

Ministry Operations: 15–20% — currently at 33%, which reflects our investment in program delivery, events, and care. This is above target and warrants ongoing review as staffing fully matures.

Facilities: 10–15% — currently at 10%, within the ideal range. Building initiatives are funded separately through capital campaign proceeds and should not be drawn from the operating budget.

Tithe / Missions: 10–15% — currently at approximately 7%. This is below the recommended level and reflects a prioritization of ministry build-out. Finance recommends a phased increase as giving grows.

This brief was prepared by the Finance & Operations team for internal distribution to the Central Leadership Team. All figures reflect board-approved 2026 budget allocations. Questions should be directed to the Administration & Finance Pastor.
Reality San Francisco · Finance & Operations · Confidential · 2026