Omega Commercial Financing Corporation
				Unaudited Pro Forma Condensed Statement of Operations
				Omega Capital Funding LLC for the six months ended
				June 30, 2007
				Omega Commercial Financing Corporation for the six months ended
				June 30, 2007
						Omega Capital		Omega Commercial		Pro Forma		Unaudited
						Funding LLC		Financing Corp.		Adjustments		Pro Forma
										(3)
Revenues					$	603,536	$	0	$	0	$	603,536
Cost of sales								0		0		0
Gross profit (loss)						603,536		0		0		603,536
Operating costs and expenses:
	Selling, general and administrative expenses				$	705,669	$		$		$	705,669
		Related party										0
		Other										0
			Total operating costs and expenses			705,669		0		0		705,669
Other expenses (income):
		Interest expense				0		0				0
		Fair value adjustment of derivative liability										0
			Total other expenses			0		0		0		0
			(Loss) gain before discontinued operations and income taxes			(102,133)		0		0		(102,133)
		Gain (loss) from discontinued operations										0
			(Loss) gain before income taxes			(102,133)		0		0		(102,133)
		Income tax provision				0		0		0		0
			Net (loss) gain		$	(102,133)	$	0	$	0	$	(102,133)
Basic loss per common share					$	(68.09)	$	0.00	$	0	$	(0.01)
Weighted average common shares outstanding						1,500		25,500,000		-10,951,500		14,550,000

					Omega Capital Financing Corporation
					Unaudited Pro Forma Condensed Statement of Operations
					Omega Capital Funding LLC for the year ended
					December 31, 2006
					Omega Commercial Financing Corporation for the year ended
					December 31, 2006
							Omega Capital		Omega Commercial		Pro Forma		Unaudited
							Funding LLC		Financing Corp.		Adjustments		Pro Forma
											(3)
Revenues						$	483,500	$	0	$	0	$	483,500
Cost of sales							0		0		0		0
Gross profit (loss)							483,500		0		0		483,500
Operating costs and expenses:
	Selling, general and administrative expenses						867,798		23,129				890,927
		Related party											0
		Other											0
				Total operating costs and expenses			867,798		23,129		0		890,927
Other expenses (income):
		Interest expense					0		0		0		0
		Fair value adjustment of derivative liability
				Total other expenses (income)			0		0		0		0
			(Loss) gain before  discontinued operations and income taxes				(384,298)		(23,129)		0		(407,427)
	Gain (loss) from discontinued operations						0		0		0		0
				(Loss) gain before income taxes			(384,298)		(23,129)		0		(407,427)
Income tax provision							0		0		0		0
				Net (loss) gain		$	(384,298)	$	(23,129)	$		$	(407,427)
Basic loss per common share						$	(256.20)	$	(0.00)	$		$	(0.02)
Weighted average common shares outstanding							1,500		25,500,000		-1,500		25,500,000

				Omega Commercial Financing Corporation
				Unaudited Pro Forma Condensed  Balance Sheet
						June 30		June 30, 2007
						2007		2007
						Omega Capital		Omega Commercial		Pro Forma		Unaudited
						Funding LLC		Financing Corp.		Adjustments		Pro Forma
Assets								(1)		(2)
Current Assets
	Cash				$	149,409	$		$		$	149,409
	Fixed Assets					77,279						77,279
	Other Assets					22,920		0				22,920
			Total current assets			249,608		0		0		249,608
Liabilities and Shareholders’ Equity
Current liabilities:
	Accounts and notes payable:
		Unearned Revenues			$	580,666	$		$		$	580,666
		Accrued Expense				819						819
		Accrued interest debentures										—
		Advances from Stockholders						23,129				23,129
		Notes payable, related party										—
		Derivative liability convertible debentures										—
	Accrued interest payable:											—
		Notes payable, related party										—
			Total current liabilities			581,485		23,129		—		604,614
Long-term liabilities
		Loans Payable				12,500		—				12,500
			Total liabilities			593,985		23,129		—		617,114
Commitments and contingencies						—
Shareholders’ equity
	Preferred stock, $.001 par value; 25,000,000 shares authorized,
		535,891 shares issued and outstanding				—		0				0
	Common stock, $.001 par value; 475,000,000 shares authorized,
		193,587,461 shares issued and outstanding				15		255,000		(15)		255,000
	Additional paid-in capital							1,899,078		(344,377)		1,554,701
	Deficit accumulated during the development stage

Retained Earnings			(344,392)		(2,177,207)		344,392		(2,177,207)
	Total shareholders' equity		(344,377)		(23,129)		—		(367,506)
	Total liabilities and shareholders' equity	$	249,608	$	—	$	—	$	249,608

OMEGA COMMERCIAL FINANCING CORPORATION
NOTES TO PRO FORMA CONDENSED FINANCIAL STATEMENTS
(UNAUDITED)
Pro Forma Adjustments
1	Includes adjustments to Omega Commercial Funding Corporation for the following:
	●10/1 reverse split, with 2,550,000 outstanding shares
	●New issuance of 12,000,000 shares common stock of Omega Commercial Financing Corporation.
	●Purchase of Omega Capital Funding LLC for new issurance of 12,000,000 shares of Omega Commercial Funding Corporation common stock
2	To adjust the stockholders' equity to reflect the recapitalization of Omega Commercial Funding Corporation
3	To eliminate all shares of Omega Capital Funding LLC, reduce the number of outstanding shares of Omega Commercial Financing Corporation to reflect the 10/1 reverse stock split and the issuance of 12,000,000 shares of new common stock.