EXHIBIT 99.2

Comprehensive Care Corporation
Unaudited Pro Forma Balance Sheet — December 31, 2008

							Pro Forma Adjustment									Pro Forma Adjustment
	Core			CompCare			Core			Purchase									Reverse			Pro
	Historical			Historical			Private			Hythiam			Core			Core			Acquisition			Forma
(In Thousands)	31-Dec-08			31-Dec-08			Transaction			Interest			Consol. (g)			Acquisition			ADJ			Consol.
Assets
Current assets:
Cash and cash equivalents		503			1,136			1,000	(a)		(1,500	) (b)		1,139			—			—			1,139
Net accounts receivable		—			1,581			—			—			1,581			—			—			1,581
Other current assets		—			336			—			—			336			—			—			336
Total current assets		503			3,053			1,000			(1,500	)		3,056			—			—			3,056
Property and equipment, net		—			235			—			—			235			—			—			235
Unallocated assets		—			—			—			13,258	(c) (d)		13,258			—			—			13,258
Goodwill, net		25			991			—			(991	) (e)		25			—			—			25
Other assets		—			326			—			—			326			—			—			326
Total assets		528			4,605			1,000			10,767			16,900			—			—			16,900
Liabilities and Equity
Current liabilities:
Accounts payable and accrued liabilities		149			1,972			—			—			2,121			—			—			2,121
Accrued claims payable		—			6,791			—			—			6,791			—			—			6,791
Total current liabilities		149			8,763			—			—			8,912			—			—			8,912
Long-term liabilities:
Long-term debt		—			2,444			—			—			2,444			—			—			2,444
Other liabilities		—			2,589			—			—			2,589			—			—			2,589
Total long-term liabilities		—			5,033			—			—			5,033			—			—			5,033
Total liabilities		—			13,796			—			—			13,945			—			—			13,945
Stockholders’ equity (deficit)
Preferred stock		—			720			—			(720	) (e)		—			217	(h)		—			217
Common stock		18			83			4	(a)		(83	) (e)		22			86	(i)		61	(j)		169
Common stock subscribed		4			—			(4	)		—			—			—			—			—
Treasury stock		—			—			—			—			—			17	(i)		(17	) (k)		—
Additional paid-in capital		1,516			57,919			—			(57,919	) (e)		1,516			1,251	(h)(i)		(44	) (j)		2,723
Common stock subscriptions receivable		(1,000	)		—			1,000	(a)		—			—			—			—			—
Retained earnings (accumulated deficit)		(159	)		(67,918	)		—			67,918	(e)		(159	)		—			—			(159	)
Total stockholders’ equity (deficit)		379			(9,196	)		1,000			9,196			1,379			1,571			—			2,950
Noncontrolling interest		—			5			—			1,571	(f)		1,576			(1,571	) (h)(i)		—			5
Total liabilities and equity		528			4,605			1,000			10,767			16,900			—			—			16,900

Notes:

(a)	Represents an issuance of 4,000,000 shares of Core Corporate Consulting Group, Inc. (Core) at $0.001 par value for $1,000,000 through a private transaction, as if it had been completed on December 31, 2008. There was no significant cost related to the transaction.
(b)	Reflects the purchase of Hythiam’s 48.85% interest in CompCare for $1,500,000, as if it had been completed on December 31, 2008.
(c)	The valuation of intangible assets such as customer contracts, provider network, and NCQA certification has not been completed yet.
(d)	Represents the excess amount of the acquisition cost and the fair value of noncontrolling interest over the carrying value of CompCare’s net assets acquired, as if the purchase had been completed on December 31, 2008:

	($ In Thousands)
Total assets		4,605
Less:
Goodwill, net		(991	)
Total liabilities		(13,796	)
Total noncontrolling interest		(5	)
Carrying value of CompCare’s net assets acquired		(10,187	)

	($ In Thousands)
Implied purchase price		3,071
Less:
Carrying value of CompCare’s net assets acquired		(10,187	)
Unallocated assets		13,258

(e)	Elimination of CompCare’s historical balances.
(f)	Represents the estimated fair value of net assets acquired attributable to noncontrolling interest, as if the acquisition had been completed on December 31, 2008.
(g)	Core’s consolidated balance sheet as if it was prepared on December 31, 2008. Except for identifiable intangible assets, CompCare’s assets and liabilities approximate fair value.
(h)	Reflects the issuance of 1,675 shares of Series B-1 Convertible Preferred Stock at $50 par value, and 2,665 shares of Series B-2 Convertible Preferred Stock at $50 par value to acquire Core.
(i)	Reflects the issuance of 10,294,725 shares of common stock at $0.01 par value and the reacquisition of 1,739,130 shares of common stock owned by Core.
(j)	Represents the adjustment to reflect the equity structure of CompCare (Accounting Acquiree) in a reverse acquisition, as if the acquisition had been completed on December 31, 2008.
(k)	Cancels 1,739,130 shares of CompCare common stock reacquired during the acquisition of Core.

Comprehensive Care Corporation
Unaudited Pro Forma Statement of Operations
For the Twelve Months Ended December 31, 2008

							Pro Forma Adjustment									Pro Forma Adjustment
	Core			CompCare			Core			Purchase									Reverse			Pro
	Historical			Historical			Private			Hythiam			Core			Core			Acquisition			Forma
(In Thousands, except per share data)	31-Dec-08			31-Dec-08			Transaction			Interest			Consol. (g)			Acquisition			ADJ			Consol.
Revenues:		10			35,156			—			—			35,166			—			—			35,166
Operating expenses:
Healthcare operating expenses		—			36,496			—			—			36,496			—			—			36,496
General administrative expenses		169			3,742			—			—			3,911			—			—			3,911
Other operating expenses		—			104			—			640	(b)		744			—			—			744
Total operating expenses		169			40,342			—			640			41,151			—			—			41,151
Loss from operations		(159	)		(5,186	)		—			(640	)		(5,985	)		—			—			(5,985	)
Other non-operating income, net		—			5			—			—			5			—			—			5
Interest income		—			26			—			—			26			—			—			26
Interest expense		—			(192	)		—			—			(192	)		—			—			(192	)
Loss before income taxes from continuing operations		(159	)		(5,347	)		—			(640	)		(6,146	)		—			—			(6,146	)
Provision for income taxes		—			5			—			—			5			—			—			5
Net loss from continuing operations		(159	)		(5,352	)		—			(640	)		(6,151	)		—			—			(6,151	)
Net loss from continuing operations per common share:
Basic and diluted	$	(0.01	)	$	(0.67	)							$	(0.28	)							$	(0.37	)
Weighted average shares outstanding:
Basic and diluted		17,600			7,954			4,000	(a)		(7,954	)(c)		21,600			10,295	(d)		(21,600	)(e)		16,510
																				7,954	(e)
																				(1,739	)(f)

Notes:
(a)	Represents an issuance of 4,000,000 shares of Core Corporate Consulting Group, Inc. (Core) at $0.001 par value for $1,000,000 through a private transaction, as if it had been completed on December 31, 2008. There was no significant cost related to the transaction.
(b)	Represents the estimated amortization of intangible assets acquired, as if the transaction had been completed on January 1, 2008. The estimated useful life is assumed at 3 years. The amortization is being recognized using the straight-line method.
(c)	Reflects the elimination of CompCare’s historical balances, as if the transaction had been completed on January 1, 2008.
(d)	Represents the issuance of 10,294,725 shares of CompCare common stock in connection with Core acquisition, as if it had been completed on January 1, 2008.
(e)	Represents the adjustment to reflect the equity structure of CompCare (Accounting Acquiree) in a reverse acquisition, as if the acquisition had been completed on January 1, 2008.
(f)	Cancels 1,739,130 shares of CompCare common stock reacquired during the acquisition, as if the cancellation had been done on January 1, 2008.