CE SOFTWARE, INC.
Pro Forma Statement of Cash Flows
(Unaudited)
 

 

Three Months Ended

 

December 31, 2005

December 31, 2004

Cash flows from operating activities:

 

 

   Net loss

$ (33,138)

$ (50,882)

   Adjustments to reconcile net loss to
      net cash used in operating activities:
      Loss on sale of investments

-

3,455

      Decrease in trade accounts receivable

456

3,995

      Decrease in other current assets and other assets

5,001

7,663

      Decrease in accounts payable and accrued expenses

   (6,590)

  (23,882)

         Net used in operating activities

(34,271)

(59,651)

Cash flows from investing and financing activities:
   Proceeds from sale of investments

        -

   14,725

      Net cash provided by investing and financing activities

        -

   14,725

         Net decrease in cash and cash equivalents

(34,271)

(44,926)

Cash and cash equivalents at beginning of period

  385,419

  544,708

Cash and cash equivalents at end of period

$ 351,148
=======

$ 499,782
=======

     
Supplemental disclosures of cash flow information:
   Cash paid during the period for interest

$      -
======

$      -
======

Press Release        Balance Sheets        Statements of Operations        Statement of Cash Flow