PRE-PRINT · REVIEW COPY · Executive summary of the project paper · Version 1 · September 8th, 2026 · circulated for comment · corrections to max.epstein@gmail.com — published with the source named, never quietly patched
Executive summary · September 2026 · the short read of my report

Leon County Fire Services: The Decision Behind the Numbers

Prepared by Max Epstein — independent public-records analysis, not an official County or City publication · the long form is my report; its companion, the County’s report, answers RFP BC-2026-003 item by item
Bottom line

Same service on October 1st, 2028 cannot be bought at any price — that day the constraint is the calendar. Every year after it, the constraint is the money. Finding 11 →

The separation of Tallahassee and Leon County fire services is not an administrative reorganization. Measured against the county’s own street network, it moves 10,678 unincorporated dwelling units across the five-road-mile fire-protection threshold, carries $2.73 billion of property with them, and would cost the County $23.5–30M a year against $11.8M today to recreate, at today’s service level, a network that already exists — while the buildings everyone is fighting over cover just 1.4% of the homes at stake.

Scenario · one dot is one home
The living map BETAEvery one of the 10,678 crossing homes on a street base map, with the county line and the in-map layer panel. A second step adds every station, the measured five-road-mile reach today and after 2028, hydrants by owner, volunteer zones, and an address box that answers for one house. Needs a connection for the base map and the geocoder; the layers and distances are in the LIVE/ folder beside this file.
Figure 1The crossing cohort, mapped — with the address lookup

The executive brief’s own map, ported unchanged into the paper and shown here; it reads the same road-distance dataset every number on this page comes from — 47,395 unincorporated address points with measured road miles to the nearest responding station today and under the 2028 station set. Base map © OpenStreetMap contributors; Leaflet 1.9.4; a clicked point or typed address is geocoded by the Census Bureau or Nominatim, and the answer is computed in the browser.

The calendar strip

One gate has already closed. The last one is the day the agreement ends.

already past
Apparatus window closed
City’s own lead times: last engine order ≈ June 2026; ordered at the workshop, an engine arrives ≈ February 2029
October 27th, 2026 (proposed)
Fire Rescue Services Workshop — proposed by Consent Item 4, 15 Sep 2026
Change how the charge is collected · fund the service and make the written offer · start the 42-hour-week process · send the payroll records request
FY2027
No-regrets set (~$1.5–2.5M)
Volunteer programme · Exhibit E appraisals · Chief recruitment · ISO letter · land-bank Woodville site
late 2027
Academy seated
The last start that staffs 2028 — the one gate still in front of the Board
early 2028
Resolution of intent (§197.3632)
A funding-instrument defect found mid-2028 is a ~$25M hole
September 15th, 2028
Roll certified
Statutory deadline for the assessment roll
October 1st, 2028
Separation
Agreement ends 30 Sep; the County delivers fire protection with or without the City
2030–31
First new station opens
Nothing built now opens before 2030

Brick: closed or fixed. Gold: a gate still open. Teal: the vote. The apparatus correction of September 8th, 2026 (FIGURE_BASIS §2r): on the City’s own lead times the last engine order date was about June 2026; the academy gate, late 2027, is the one still in front of the Board. Figure 9, in Finding 11, draws it.

Recommendation · ours oursThere is a solution. It costs less than the fight, and the County can start it alone.

This study takes no position on whether the County should separate. The data is agnostic; the recommendation is not — it is right in every branch.

Recommendation 1 — County alone
$3.55–3.65M a year
+$24 a household county-wide (+$77 on the unincorporated roll)

A fourth firefighter on every county-facing engine ($2.80M), the volunteer programme ($0.60M, taking today’s $482,479 line to about $1.1M), hydrant flow testing ($0.15–0.25M), and the revenue-neutral instrument change. Inside County authority; no agreement needed.

Recommendation 2 — the offer to the City (County share)
$0.56–1.85M a year
29.4% of department-wide parity, reaching 277 firefighters instead of 81.5 — 3.4× for the same money

The written offer: the County’s 29.4% share of pay parity across the whole department ($1.92–6.29M; the City’s share $1.35–4.44M), which costs what parity at six stations alone would cost and buys the engines that actually answer the county. Open-book pricing, pro-rata clawback, 48-month notice. Refusal is itself decision information.

Together $4.11–5.50M a year, +$27–36 a household county-wide — against $23.5–30M a year standing alone. The arithmetic is Figure 13; the household ladder is in Cents on the dollar.

Three motions that can be made at the fire services workshop
  1. Adopt Recommendation 1 — a fourth firefighter on every county-facing engine, $3.55–3.65M a year, +$24 a household county-wide. The County can do this alone.
  2. Adopt the revenue-neutral change in how the charge is collected — in the same breath, not later. The flat per-dwelling charge is regressive as arithmetic, not as opinion: it takes $2.03 per $1,000 of home value in District 1 against 0.52 in District 4. A square-foot tier inside existing assessment law collects the same total, moves Districts 1 and 2 from 29.3% of the bill to 24.2%, and takes a District 1 household from $223 to $182; 4 of the five districts pay less. This is not a refinement of the recommendation, it is part of it: funding a better service through the existing flat charge asks the households with the least to carry the most of the increase.
  3. Authorise the Recommendation 2 offer to the City in writing within 30 days, and send the ISO enquiry this week. None of the three requires the City’s agreement to begin.

The 42-hour week stays an OPTION on its proper table — the City–IAFF bargaining round that opens in early 2027 — with the County’s published arithmetic available to both sides.

Figure 13What Recommendation 1 buys; the parity denominator

Part I · What October 1st, 2028 takes away
110,678 homes lose their fire station on October 1st, 2028 ($2.73 billion of property).96.9% of them are within a mile of the city limit — orphaned by a boundary, not by distance.

Measured on the county’s own street network, 10,678 unincorporated dwelling units — address points placed individually, not parcels expanded by a use code — sit within five road miles of a responding fire station today and beyond it in the station set the County is left with on October 1st, 2028 if no successor agreement or automatic-aid arrangement replaces the interlocal — the condition this whole study is about, and the reason a costed successor path sits in Table 4 beside the rest. They are not homes that were always far from help: they are the ones the City’s ring of stations covers now and the County’s six county-facing stations and seven volunteer sites will not. With them go 9,648 parcels, $2.73 billion in market value and $27.3 million a year in property tax; the median affected home is worth $245,167.

They are pressed against the city line: 96.9% are within one mile of the city limit and 74.4% within half a mile. Three City stations hold most of them — Station 16 on Easterwood Drive (2,224), Station 3 on South Monroe (2,074) and Station 4 on West Pensacola (1,612). After separation the median crossing home is 6.54 road miles from the nearest station that still responds, p90 7.73. 149 of the 10,678 are run today by Stations 12 or 15, which stay; they cross because the station within five road miles of them today is a different one. Each of them is a dot on the board and a record in the living map.

Figure 2By the City station whose reach they sit inside today

Source: FIGURE_BASIS_CANONICAL §1–§2c; TLCGIS address points, parcels and street centrelines; Property Appraiser class codes. Road miles, never response time. · In my report: Finding 1 · in the County’s report: §4.1 · Figure 1.

2The same fire bill costs a District 1 home nearly four times what it costs a District 4 home.District 1 holds 4.0% of the value at stake and pays 9.6% of the bill; District 4 holds 46.9% and pays 29.2%.

The County collects the fire assessment as a flat charge per dwelling unit — $223 in Zone 2, $245.39 in Zone 1. Because a flat charge ignores value, the share of a household’s wealth it takes falls as the house gets dearer: $2.03 per $1,000 of home value in District 1 against 52¢ in District 4. Districts 1 and 2 together hold 11.9% of the taxable value on the unincorporated roll and pay 29.3% of a flat bill.

That is the definition of a regressive charge, and it is a measured fact about the roll, not a modelled one. What is modelled is the alternative: a square-foot tier ($149 up to 1,600 sq ft, then $0.13 a foot) that raises the same money moves Districts 1 and 2 to 24.2% of the bill and a District 1 household from $223 to $182, inside assessment law — no MSTU, no TRIM notice. Levied on value outright the share would be 11.9%. How the County raises the money is a second decision from how much (Finding 8).

Figure 10Share of value against share of bill; four instruments

Source: Leon County FY2026 assessment roll; Property Appraiser roll of September 3rd, 2026 (46,768 units); paper_disparity_2026-09-06. · In my report: Finding 2 · in the County’s report: §4.10 · Figure 10.

3The flat fee falls hardest on the 1,373 mobile homes in Woodville, Lake Munson and Fort Braden.1,444 mobile homes are 13.5% of the affected units and 2.1% of the affected value; 1,373 of them sit on two corridors.

One in eight of the crossing homes is a mobile home: 1,444 of the 10,678, 13.5% by count and 2.1% of the $2.73B by value. Their median market value is $38,016 against $273,855 for a single-family home. A flat per-dwelling charge takes the same dollars from both.

They are not spread across the county. 930 sit behind Station 3 on South Monroe and 443 behind Station 4 on West Pensacola — 1,373 of the 1,444, in the Woodville, Lake Munson and Fort Braden zones. A two-corridor problem, not a countywide one. And District 1’s structure-fire incidence is 1.97× District 4’s (95% CI 1.15–3.37) — the one incidence claim this study will make.

Figure 2bFive kinds of home, ranked twice

Source: FIGURE_BASIS_CANONICAL §2b; paper_disparity_2026-09-06 (incidence, calendar 2021–22, n=141). · In my report: Finding 3 · in the County’s report: §4.1 · Figure 2.

Part II · What it costs to replace it
4Standing alone costs $597 a household against $234 today (plus $1,450–1,830 in insurance if the County does not act).A household’s year goes from $234 to $597 for the same service — and Fund 145 holds $12.6M for the first year it stands alone.

Standing alone at today’s service level costs about $30M a year against $11.8M under the contract; the lean version, three-person crews, $23.5M. On the unincorporated billed basis that is $234 → $597 a household a year, or $467 lean. Over FY2029–33 the paths cost $76.5M (successor agreement), $137.5M (lean standalone), $170M (same service) and $217–249M — the only path that restores the five-mile reach.

Against that, Fund 145 carries $12,598,661 for FY2029; five years at that level is about $63M. The cheaper way of standing alone is the expensive one: lean saves a household $130 on the assessment, and at Class 10 a frame home on a private ISO-table carrier pays $1,450–1,830 more in premium, a masonry home $440–550, a Citizens policyholder nothing. ISO-table differences, not quotes; no figure here predicts any household’s premium.

Netting the two moves: lean saves a household $130 on the assessment, and at Class 10 a frame home on a private carrier pays $1,450–1,830 more in premium — net, that household is $1,320–1,700 worse off than under same service, for a three-person crew instead of four. That net is for a frame home on a private carrier; the same household insured through Citizens sees the assessment saving and no premium change at all, and is about $130 a year better off. That is what “the cheaper way of standing alone is the expensive one” means as arithmetic, and who it means it for. It is an ISO-table difference and not a prediction about any household’s premium.

Figure 8Five years by path against Fund 145; a household’s year

Source: paper_allin_2026-09-06 (FY2029–33, the study’s own components; the $122,000 loaded cost is the declared weak link); Leon County FY2027 adopted budget, Fund 145. · In my report: Finding 4 · in the County’s report: §4.8 · Figure 8.

5Four firefighters aboard the first engine would get through a County door in about 6½ minutes, beating the 10–14 it takes today and the 24 it would take after 2028, for the same money the City already asked for.Three ride the first engine and wait for the fourth; after 2028 the second engine is about 18.3 minutes away in the worst-hit zones. Put the fourth aboard and there is no second wait: entry becomes the engine’s own arrival, a measured 6:24, better than the 10–14 minutes it takes today.

Two clocks, never mixed. The first is measured: the first unit reaches a structure fire in a median of 5:06 in the core city and 6:24 in the rural station areas (p90 7:56 against 11:02, n=509). The second is modelled: lawful interior attack needs four firefighters on scene (29 CFR 1910.134(g)(4), two in, two out), three ride the first engine, and the fourth arrives on the second.

That interval runs 10–14 minutes today and about 24 after separation in the worst-hit zones — Lake Jackson 3.7 → 18.0 minutes, Woodville 7.7 → 18.3. A fourth firefighter aboard every county-facing engine puts lawful entry at about 7 minutes — the one intervention on any list that changes what happens at a working fire before the deadline, and it costs $2.80M a year.

Figure 4The second clock, and the door

Figure 3First-unit arrival, measured

Source: PRR2026-877 (the City’s dispatch production, structure fires); the second-unit interval is modelled on the road network — FIGURE_BASIS §2p. · In my report: Finding 5 · in the County’s report: §4.3 · Figure 4.

Part III · What the County still gets to decide
6The buildings everyone is fighting over cover 1.4% of the homes at stake (almost every home in the cohort sits behind a station that stays City property).98.6% of the homes at stake sit behind stations that stay City property, whoever wins the buildings in dispute.

The buildings everyone is fighting over — the six county-facing stations — cover 1.4% of the crossing homes. The other 98.6% (10,529) sit behind City stations inside the city that will stay City property on any outcome. Buying the six outright is about $2.3M; building four new County stations is $28–40M ($7–10M each), and none opens before 2030.

Four County-feasible stations recover 88.1% of the cohort; all of it takes 9 ($63–90M), and an unconstrained optimiser puts its first four sites inside the city limits — the shortest road to these homes runs through stations the City already has. Purchased aid from the City is the only remedy in the years before anything opens.

Figure 7What each station buys

Source: DATA_stations_2026-09-07 (CC BY 4.0) — the station-coverage dataset nobody had published; paper_siting_2026-09-05. · In my report: Finding 6 · in the County’s report: §4.7 · Figure 7.

7City water, City hydrants — what they lose is the engine, and the paramedic on it.They keep the hydrants and lose the engine — so on the <b>2022</b> grading the ISO class falls from Class 3 to 10W or 10 by distance alone, and the City’s $8.5M Class 2 moves none of them back. <b>Two conditions travel with that:</b> the Schedule credits a written automatic-aid arrangement dispatched on the initial alarm, so an arrangement with the City could hold the grade — and the 2022 submission is the last one in the record, so a regrade since would move the baseline. Both are questions for Verisk, and both are in the enquiry that has not been sent.

93.8% of the crossing homes already have a hydrant within 1,000 feet, and for 94.8% the nearest hydrant is City-owned. Water is not what they lose. The 2022 ISO survey scored the City 73.54 of 105.5; Class 2 begins at 80. Distance to a staffed engine is the failure mode: 6,779 of the 10,678 (63.5%) land in Class 10W because the water stays, and 3,899 in Class 10.

The boundary that produces the split is worth stating, because it is why the hydrants matter at all. Between five and seven road miles with a creditable hydrant within 1,000 feet, a property lands in Class 10W — a real class that exists because those homes demonstrably burn better than homes with no water. Beyond seven road miles, or with no creditable water, it is Class 10. That is the whole of the 63.5% / 36.5% split.

Of the county’s 9,440 active hydrants, 7,660 are the City’s, 948 Talquin’s and 612 private; of 90 tested, 39 did not meet needed fire flow — and today nobody is testing. A flow-testing programme ($0.15–0.25M a year) is the cheapest grading point on the board. Whether ISO credits the six volunteer departments is unanswered — one letter to Verisk settles a $12.0–16.9M band.

Figure 5Where the cohort lands by ISO class; what a row costs

Source: The 2022 ISO PPC submission (paper_iso_build_2026-08-27); TLCGIS hydrant layer of September 2nd, 2026; ISO-table premium differences, not quotes. · In my report: Finding 7 · in the County’s report: §4.4 · Figure 5.

Part IV · The money nobody has argued about
8How the money is raised is a second decision: a square-foot tier collects the same total and lowers the bill in four of the five districts.The same money, collected four ways, lands on different people: Districts 1 and 2 carry 29.3% of a flat bill and 11.9% of a bill on value.

Holding the total constant on the whole unincorporated roll (46,768 units), four instruments: the flat charge as today (29.3% on Districts 1 and 2, a District 1 household $223); a square-foot tier (24.2%, $182); half flat and half on value (20.6%, $154, no district rising by more than about $73); and pure ad valorem (11.9%, $84 — with TRIM notice, hearings, a millage cap, and a base Amendment 3 will move unevenly).

The square-foot tier is the free fix: it stays inside assessment law, collects the same total, and under it four of the five districts pay less. It is a separate decision from any rate, and it belongs on its own agenda item before a rate is set.

InstrumentDistricts 1 and 2, share of the billDistrict 1 householdWhat it is
Flat per dwelling
today
29.3%$223What the County charges now.
Square-foot tiered
$149 up to 1,600 sq ft, then $0.13 a foot
24.2%$182Stays inside assessment law — no MSTU, no TRIM notice.
Half flat, half on value
20.6%$154No district rises by more than about $73.
Levied on value
pure ad valorem
11.9%$84Districts 1 and 2 hold 11.9% of the taxable value, and would pay 11.9% of the bill.

Source: paper_disparity_2026-09-06; paper_whopays_2026-09-05 (read its errata first); the roll of September 3rd, 2026. · In my report: Finding 8 · in the County’s report: §4.10 · Figure 10.

9Nobody has costed the separation, on either side.The County’s $109,995 study is half paid, <b>the County’s own production on the contract (T26-0654) contains no deliverable</b> — that is what the records the County produced contain, not a claim that none exists — and the Board sees the work for the first time on the day it is asked to act.

The County awarded RFP BC-2026-003 to Fitch & Associates for $109,995 on December 9th, 2025; its proposal promised a draft in May 2026 and finals in June 2026. Two milestone payments of $27,498.75 — $54,997.50, half the fee — were made in January and February 2026. On June 5th, 2026 the contract was extended 210 days to December 31st, 2026, two months past the workshop it informs. The County’s own records production (T26-0654) contains no deliverable, no Notice to Proceed and no evaluation scoring. No impropriety is alleged; the consequence is on the record.

§3 of the agreement gives the consultant 180 days from a Notice to Proceed and prices lateness at $100 a day. Across the 210-day extension that rate would come to $21,000 — about a fifth of the fee. Nothing is owed: the extension was granted, and a granted extension is not lateness, so no damages accrued and none could be collected. The figure is not a debt; it is what the contract itself says that much time is worth. No impropriety is alleged — extensions are ordinary and delegated authority is lawful — and the consequence is the one the record shows: the Board sees the work for the first time on the day it is asked to act.

On the other side of the line the City has a real answer. Unincorporated households pay $11.8M for a service the County would have to spend about $30M to replace — about 39 cents on the dollar of the replacement cost. That is not the same as a subsidy, and the difference matters: the City’s marginal cost of covering the unincorporated area from an existing sixteen-station system is lower than building the service from nothing, and the City has never published what that marginal cost is — which is the other half of why nobody has costed the separation. In January 2025 the City proposed 22% carrying one costed element, $8.5M toward moving the ISO rating from 3 to 2, and County staff recorded that there was no data behind the insurance saving. The County offered 17% excluding all ISO-related costs, 4–3, and was refused. It then held unincorporated rates flat while the City raised its own residents’ rates instead — so by FY2028 city households will have paid about 13.3% and 11.9% more than in FY2025 while the unincorporated rate did not move. On July 14th, 2026 the County moved to terminate with cause. Nobody, on either side, has published the arithmetic of the separation itself.

Figure 15The study the County bought

Figure 12The record so far

Source: Leon County records production T26-0654; contract B-26-069; County and City minutes, January 2025 – July 2026. · In my report: Finding 9 · in the County’s report: §5.1 · Figure 15.

10The EMS levy, up 50%, decided in 13 minutes.The EMS millage went 0.500 → 0.750 mills in a 13-minute hearing; the fund it feeds went $7.0M → $15.5M.

There is a third emergency-services levy. For FY2024 the County raised its EMS millage from 0.500 to 0.750 mills, a 50% increase, in a hearing that ran 13 minutes; 3 years have now been collected at the higher rate and the fund balance it feeds more than doubled, from $7.0M to $15.5M, funding an ambulance fleet. No response-time series is published against which the stated justification can be tested.

Where it went is published, and it is lawful: the balance rose $5,339,787 in the first year at the higher rate and more than doubled in two, from $6,995,592 to $15,524,853, funding an ambulance fleet replacement programme — $5.33M of EMS capital in FY2024, $7.74M in FY2025. Accumulating a balance to buy a fleet without borrowing is good practice. It is also money that has not been argued about in public.

And the fire deadline is not the only thing that ends that day. The City’s consent to the EMS tax on city property is keyed to the same Current Term of the same 2009 agreement: it remains in effect “until the last day” of that term and is then “deemed revoked without further action” (Ordinance 23-O-22 §3(D)) — September 30th, 2028, the day before separation, taking about $13M of a $19.5M levy with it unless the City has consented afresh first. One date, two funds; only the fire half is on an agenda. On the 2023 precedent the County gave the City sixty days’ notice before it legislated, which puts the real decision in the first half of 2028.

The medical half is the larger half. In the grading year the six outlying zones generated 2,984 medical calls against 67 structure fires; county-wide, 14,396 calls. The system is $41.1M a year, of which the levy is $19.5M — $41.1M is the fund, not the service. It has not been back on an agenda since.

Figure 11The EMS levy — two instruments; the fund it feeds

Source: paper_ems_2026-09-05 (released with its note); County budgets FY2023–FY2027; CDA call records. · In my report: Finding 10 · in the County’s report: §4.10 · Figure 11.

11Same service on October 1st, 2028 is not available to Leon County at any price (on its own).Stations cannot open, engines cannot arrive and firefighters cannot be hired inside the time remaining — so for that date the constraint is the calendar, and for every year after it, the money.

From the fire services workshop, proposed for October 27th, 2026, to separation is 23.1 months. On the City’s own published lead times — more than 28 months for an engine, about 24 for a tanker, up to 32 for a ladder — the apparatus window has already closed: the last engine order date was about June 2026, and an engine ordered at the fire services workshop arrives about February 2029. Nothing has been ordered. The academy gate, late 2027, is the one still in front of the Board: a class seated after it does not put firefighters on a truck by October 1st, 2028.

The statutory windows are unforgiving — resolution of intent by early 2028, roll certified September 15th, 2028 — and nothing begun now opens a station before 2030. Same service on October 1st, 2028 is therefore not available at any price. That is a claim about the date, not about the budget. Both constraints are real and they bind at different times: no amount of money buys the service on October 1st, 2028, and from that day forward it is money that decides how much of it comes back — $23.5–30M a year to stand alone and $43.4–49.8M to restore the reach, against $12.6M in Fund 145 (Finding 4). The workshop does not choose a future; it funds what is right in every branch and puts the one near-term improvement money can buy on the table.

Figure 9The calendar — one gate closed, one open

Figure 16The ledger — what is decided, what the workshop can still reopen

Source: The City’s own transition report (apparatus lead times); §197.3632; FIGURE_BASIS §2r (the apparatus correction of September 8th, 2026). · In my report: Finding 11 · in the County’s report: §4.9 · Figure 9.

Cents on the dollar

Every option as a share of the most expensive one

Figure CA household’s year, against the same service standing alone

Every option as a share of the most expensive one — a household’s year against $597, the same service standing alone. Tiers are county-wide or on the unincorporated roll as labelled; the standalone rows are the billed basis. Different denominators, and the figure says which.

The people

The City controls the workforce; the firefighters control the outcome

The firefighters decide the outcome, and each of them is choosing. The City’s starting salary in the record is $44,178 against a Leon County Sheriff’s deputy at $60,000; the gap is a range, $4,826–15,822, because the record’s figure may pre-date up to four wage awards, and it has no midpoint. 89% of the department’s booked overtime (38,322 of 43,212 hours) is arithmetic — a 56-hour rotation over a 53-hour threshold — and the last magistrate award gave firefighters 5.0% and captains and battalion chiefs 0%.

Parity for the 81.5 county-facing FTE alone costs $0.56–1.85M; the same County money as 29.4% of department-wide parity reaches all 277 — and parity reaches a firefighter for 56¢ on the dollar against the 42-hour week ($22,701 against $40,580 each). Who actually comes: in the six outlying zones an inner-city station put the first unit on scene 39.1% of the time (2,276 of 5,821, calendar 2021 — a proxy, labelled every time it appears), and a volunteer unit arrived at 27.5% of 138 structure fires (95% CI 20.1–35.0).

Figure 14The workforce — the overtime book; the wage ladder

Figure 6Who actually comes — first unit by station group; volunteer arrival

Risks to the decision-maker

This meeting is not without risk — and none of it is an accusation

The money that is not there

Five years of Fund 145 at the FY2029 level is about $63M; restoring the reach is $217–249M. The County is short $154–186M on that path. Both recommendations land inside $15.4–17.3M a year all in — the order of money the fund is already in.

Termination versus expiration

The County moved to terminate for cause on July 14th, 2026. A termination transfers the City’s fire assets at a reasonable cost; the City is now arguing this is an expiration, on which reading nothing transfers at that cost. This study takes no side; it prices both.

The insurance suit

A live suit (Inman-Johnson v. City of Tallahassee, Second Judicial Circuit, filed November 17th, 2025) turns on the fee; no figure here predicts any individual household’s premium, and none should be read that way.

Amendment 3

An ad valorem instrument sits on a base the homestead-exemption amendment will move unevenly from the 2027 tax year. The square-foot tier does not — it is untouched by Amendment 3, which is one reason it is the instrument recommended.

The four weakest links

A pay gap with no vintage; an unverified $122,000 loaded cost; a 39% first-arrival proxy from six zones standing in for the whole county; base-versus-gross on the salary record. Each is named in the paper and in a drafted records request rather than modelled around.

The ledger of what is decided and what the workshop can still reopen is Figure 16, in Finding 11.

The sharpest policy question

How the County raises the money is a second decision, separate from how much — and it decides who pays. The flat per-dwelling charge is regressive as a matter of arithmetic: Districts 1 and 2 hold 11.9% of the value and carry 29.3% of the bill, and the charge takes the same dollars from a $38,016 mobile home as from a $273,855 house. The square-foot tier fixes that at no cost to the fund and no cost to the calendar. It is not on the workshop agenda. It should be on its own item, before any rate is set.

The four instruments are the table in Finding 8; the shares by district are Figure 10, in Finding 2.

What remains unknown

Named, and asked for — not modelled around

Whether ISO credits the six volunteer departments (item B.2)

One written enquiry to Verisk settles it; it governs a $12.0–16.9M band and has not been sent.

Departmental registration on the adoption timeline (item D)

A state Fire Marshal FDID, incident reporting, and the ISO/FSRS submission that starts the grading clock are on no published critical path.

The wage tables and the vintage of $44,178

Records request A to the City: rank-by-rank wage tables and the FY2024 magistrate’s recommended decision turn the pay-gap range into a price.

The loaded cost per position

Records request B to the County: the $122,000 loaded cost behind every standalone tier is a staff working estimate and has not been produced with its basis.

First arrival by station, county-wide

Records request C to the CDA: the CAD tables that replace the six-zone 39% proxy with a measured county-wide share.

The three records requests are drafted and travel with this report (instruments: Requests A, B, C and how to send them).

Source note

Every number on this page is read from the project paper’s data bundle at build time, which was assembled from the shipped front-door payload and the canonical figure basis with each value asserted; nothing was typed from memory. Road distance is measured on the TLCGIS street-centreline network and is not response time. First-unit arrival is measured; the second-unit interval is modelled; the 39% is a proxy; the pay gap is a range with no midpoint. Three household bases are named and never blended (~50,300 addresses, 46,768 roll units, ~52,800 billed; 152,160 county-wide). No impropriety is alleged anywhere. Corrections are published with the source named and never quietly patched.

Max Epstein · MAXAI LLC · independent and unpaid: built entirely from public records and public data, and not commissioned by, paid for by, or produced under contract with the County, the City, or anyone else · not a County or City publication, and not the County’s commissioned Fitch & Associates study · figures remain subject to revision as outstanding public-records requests are answered. The long form is my report (version 1, September 8th, 2026); its companion, the County’s report, answers the RFP item by item; the walk-through is The Line. License: text, figures and data of this study are published under CC BY 4.0 — reuse with attribution to Max Epstein / MAXAI LLC. Built from the paper’s data bundle and figure code by build_front.py; every figure here is the paper’s figure, drawn live from the same embedded data.