CE SOFTWARE, INC. Pro Forma Statements of Operations (Unaudited)
	Three Months Ended		Six Months Ended
	March 31		March 31
	2006	2005	2006	2005
Net revenues	$       -	$       -	$       -	$       -
Cost of revenues	-	-	-	-
Gross profit	-	-	-	-
Sales and marketing	-	-	-	-
General and administrative	26,391	35,776	62,296	84,374
Research and development	-	-	-	-
Operating expense	26,391	35,776	62,296	84,374
Operating loss	(26,391)	(35,776)	(62,296)	(84,374)
Other income (expense):
Loss on sale of investments	-	-	-	(3,455)
Interest income	2,913	1,731	5,680	2,902
Total other income (expense)	2,913	1,731	5,680	(553)
	_________	_________	_________	_________
Loss before income taxes	(23,478)	(34,045)	(56,616)	(84,927)
Income taxes	-	-	-	-
Net loss	$ (23,478) ========	$ (34,045) ========	$ (56,616) =========	$ (84,927) ========
Basic net loss per share	$ (1.58)	(2.30)	(3.82)	(5.73)
Shares used in per share calculation - basic	14,833	14,833	14,833	14,833
Diluted net loss per share	$ (1.58)	(2.30)	(3.82)	(5.73)
Shares used in per share calculation - diluted	14,833	14,833	14,833	14,833

Press Release        Balance Sheets        Statements of Operations        Statement of Cash Flow