Exhibit 99.1

UNAUDITED PRO FORMA CONSOLIDATED BALANCE SHEET

DECEMBER 31, 2004

(dollars in thousands)

	Rural/Metro Corp.			Pro Forma Adjustments			Pro Forma Rural/Metro Corp.			Pro Forma Rural/Metro Operating Company, LLC*
ASSETS
Current assets:
Cash	$	10,109		$	(4,588	)(1)	$	249		$	249
					(2,722	)(2)
					(2,550	)(3)
Accounts receivable, net of allowance for doubtful accounts of $65,142 and $59,430 at December 31, 2004 and June 30, 2004, respectively		67,421			—			67,421			67,421
Receivable from insurers		8,371			—			8,371			8,371
Inventories		12,017			—			12,017			12,017
Prepaid expenses and other assets		8,353			—			8,353			8,353
Total current assets		106,271			(9,860	)		96,411			96,411
Property and equipment, net		41,904			—			41,904			41,904
Goodwill		40,850			—			40,850			40,850
Insurance deposits		6,453			—			6,453			6,453
Other assets		11,889			10,250	(4)		16,104			14,394
					(6,035	)(5)
	$	207,367		$	(5,645	)	$	201,722		$	200,012
LIABILITIES, MINORITY INTEREST AND STOCKHOLDERS’/MEMBERS’ DEFICIT
Current liabilities:
Accounts payable	$	9,520		$	(560	)(6)	$	8,960		$	9,520
Accrued liabilities		55,208			(4,588	)(1)		50,620			50,620
Deferred revenue		19,008			—			19,008			19,008
Current portion of long-term debt		1,515			1,200	(7)		2,715			2,715
Total current liabilities		85,251			(3,948	)		81,303			81,863
Long-term debt, net of current portion		303,440			(302,472	)(8)		309,768			259,768
					308,800	(9)
Deferred income taxes		650			—			650			650
Total liabilities		389,341			2,380			391,721			342,281
Minority interest		1,481			—			1,481			1,481
Stockholders’ deficit		(183,455	)		(2,550	)(3)		(191,480	)
Members’ deficit					(6,035	)(5)					(143,750	)
					560	(6)
	$	207,367		$	(5,645	)	$	201,722		$	200,012

(1) To record the payment of accrued interest relating to the existing senior credit facility and existing senior notes.

(2) To record the payment of transaction fees and expenses.

(3) To record the estimated tender premium and consent solicitation fee related to the existing senior notes.

(4) To record deferred financing costs associated with our new indebtedness.

(5) To reflect the write-off of deferred financing costs associated with the existing credit facility and senior notes.

(6) To record the estimated tax benefit relating to the write-off of deferred financing fees and tender premium and consent solicitation fee on existing senior notes at an effective tax rate of 6.5%.

(7) To record the current portion of the new Term Loan B.

(8) To reflect the repayment of $152.6 million of long-term debt related to the existing senior secured credit facility and $149.9 million related to the existing 7 ⁷/8% senior notes.

(9) To record $118.8 million of long-term debt related to the new senior secured credit facility, $140.0 million of long-term debt related to the new senior subordinated notes offered hereby and $50.0 million gross proceeds of new senior discount notes offered hereby.

* Reflects the elimination of the senior discount notes and related debt issuance costs retained by Rural/Metro Corp.

1

UNAUDITED PRO FORMA STATEMENT OF INCOME

FOR THE YEAR ENDED JUNE 30, 2004

(dollars in thousands)

	Rural/Metro Corp.			Pro Forma Adjustments			Pro Forma Rural/Metro Corp.			Pro Forma Adjustments			Pro Forma Rural/Metro Operating Company, LLC
Net revenue	$	526,603		$	—		$	526,603		$	—		$	526,603
Operating expenses
Payroll and employee benefits		277,549			—			277,549			—			277,549
Provision for doubtful accounts		87,268			—			87,268			—			87,268
Depreciation and amortization		11,404			—			11,404			—			11,404
Other operating expenses		114,855			—			114,855			—			114,855
Total operating expenses		491,076			—			491,076			—			491,076
Operating income		35,527			—			35,527			—			35,527
Interest expense		(29,243	)		25,952	(1)
					2,872	(2)
					(26,380	)(3)
					(1,276	)(4)		(28,075	)		6,445	(6)
											155	(7)		(21,475	)
Interest income		97			—			97			—			97
Income from continuing operations before income taxes and minority interest		6,381			1,168			7,549			6,600			14,149
Income tax provision		(300	)		(55	)(5)		(355	)		(310	)(5)		(665	)
Minority interest		475			—			475			—			475
Income from continuing operations		6,556			1,113			7,669			6,290			13,959
Loss from discontinued operations		(345	)		—			(345	)		—			(345	)
Net income	$	6,211		$	1,113		$	7,324		$	6,290		$	13,614

(See accompanying notes)

2

UNAUDITED PRO FORMA STATEMENT OF INCOME

FOR THE LAST TWELVE MONTHS ENDED DECEMBER 31, 2004

(dollars in thousands)

	Rural/Metro Corp.			Pro Forma Adjustments			Pro Forma Rural/Metro Corp.			Pro Forma Adjustments			Pro Forma Rural/Metro Operating Company, LLC
Net revenue	$	540,724		$	—		$	540,724		$	—		$	540,724
Operating expenses
Payroll and employee benefits		285,967			—			285,967			—			285,967
Provision for doubtful accounts		87,872			—			87,872			—			87,872
Depreciation and amortization		11,478			—			11,478			—			11,478
Other operating expenses		115,700			—			115,700			—			115,700
Total operating expenses		501,017			—			501,017			—			501,017
Operating income		39,707			—			39,707			—			39,707
Interest expense		(28,869	)		25,670	(1)
					2,679	(2)
					(26,956	)(3)
					(1,275	)(4)		(28,751	)		6,445	(6)
											155	(7)		(22,151	)
Interest income		225			—			225			—			225
Income from continuing operations before income taxes and minority interest		11,063			118			11,181			6,600			17,781
Income tax provision		(634	)		(7	)		(641	)		(376	)(5)		(1,017	)
Minority interest		966			—			966			—			966
Income from continuing operations		11,395			111			11,506			6,224			17,730
Loss from discontinued operations		(491	)		—			(491	)		—			(491	)
Net income	$	10,904		$	111		$	11,015		$	6,224		$	17,239

(See accompanying notes)

3

UNAUDITED PRO FORMA STATEMENT OF INCOME

FOR THE SIX MONTHS ENDED DECEMBER 31, 2004

(dollars in thousands)

	Rural/Metro Corp.			Pro Forma Adjustments			Pro Forma Rural/Metro Corp.			Pro Forma Adjustments			Pro Forma Rural/Metro Operating Company, LLC
Net revenue	$	273,680		$	—		$	273,680		$	—		$	273,680
Operating expenses
Payroll and employee benefits		146,149			—			146,149			—			146,149
Provision for doubtful accounts		42,054			—			42,054			—			42,054
Depreciation and amortization		5,677			—			5,677			—			5,677
Other operating expenses		57,083			—			57,083			—			57,083
Total operating expenses		250,963			—			250,963			—			250,963
Operating income		22,717			—			22,717			—			22,717
Interest expense		(14,834	)		13,118	(1)
					1,339	(2)
					(13,640	)(3)
					(638	)(4)		(14,655	)		3,125	(6)
											78	(7)		(11,452	)
Interest income		179			—			179			—			179
Income from continuing operations before income taxes and minority interest		8,062			179			8,241			3,203			11,444
Income tax provision		(523	)		(12	)(5)		(535	)		(208	)(5)		(743	)
Minority interest		28			—			28			—			28
Income from continuing operations		7,567			167			7,734			2,995			10,729
Loss from discontinued operations		(93	)		—			(93	)		—			(93	)
Net income	$	7,474		$	167		$	7,641		$	2,995		$	10,636

(See accompanying notes)

4

UNAUDITED PRO FORMA STATEMENT OF INCOME

FOR THE SIX MONTHS ENDED DECEMBER 31, 2003

(dollars in thousands)

	Rural/Metro Corp.			Pro Forma Adjustments			Rural/Metro Corp.			Pro Forma Adjustments			Pro Forma Rural/Metro Operating Company, LLC
Net revenue	$	259,559		$	—		$	259,559		$	—		$	259,559
Operating expenses
Payroll and employee benefits		137,731			—			137,731			—			137,731
Provision for doubtful accounts		41,450			—			41,450			—			41,450
Depreciation and amortization		5,603			—			5,603			—			5,603
Other operating expenses		56,238			—			56,238			—			56,238
Total operating expenses		241,022			—			241,022			—			241,022
Operating income		18,537			—			18,537			—			18,537
Interest expense		(15,208	)		13,400	(1)
					1,532	(2)
					(13,065	)(3)
					(638	)(4)		(13,979	)		3,125	(6)
											78	(7)		(10,776	)
Interest income		51			—			51			—			51
Income from continuing operations before income taxes and minority interest		3,380			1,229			4,609			3,203			7,812
Income tax provision		(189	)		(69	)(5)		(258	)		(179	)(5)		(437	)
Minority interest		(463	)		—			(463	)		—			(463	)
Income from continuing operations		2,728			1,160			3,888			3,024			6,912
Income from discontinued operations		53			—			53			—			53
Net income	$	2,781		$	1,160		$	3,941		$	3,024		$	6,965

(See accompanying notes)

5

Notes to Pro Forma Statements of Income

(1) To eliminate interest expense from the existing senior credit facility and senior notes.

(2) To eliminate amortization of deferred financing costs from the existing senior credit facility and senior notes.

(3) Adjusted to record interest expense on:

(a) the new senior discount notes assuming gross proceeds of $50.0 million at a rate of 12.50% compounded semi-annually;

(b) the new senior subordinated notes assuming aggregate principal amount of $140.0 million at a rate of 9.75%; and

(c) the new senior secured credit facility assuming borrowings of $120.0 million and an effective rate of LIBOR + 3.50%, a commitment fee of 0.50% on the $20.0 million undrawn revolving credit facility and a participation fee at an effective rate of 3.65% of the $15.0 million aggregate amount of the prefunded letter of credit facility.

(4) To record amortization of $10.3 million of deferred financing costs associated with the new senior secured credit facility over 6 years and the senior subordinated notes and senior discount notes over 10 years and 11 years, respectively.

(5) To adjust income tax expense as a result of additional interest expense, at an effective rate of 4.7% for the year ended June 30, 2004, 5.7% for the last twelve months ended December 31, 2004, 6.5% for the six months ended December 31, 2004 and 5.6% for the six months ended December 31, 2003.

(6) To eliminate interest expense on the new senior discount notes issued by Rural/Metro and assuming gross proceeds of $50.0 million at a rate of 12.50% compounded semi-annually.

(7) To eliminate amortization of deferred costs associated with the new senior discount notes issued by Rural/Metro.

6