CE SOFTWARE, INC. Pro Forma Statements of Operations (Unaudited)
	Three Months Ended June 30		Nine Months Ended June 30
	2006	2005	2006	2005
Net revenues	$        -	$        -	$        -	$        -
Cost of revenues	-	-	-	-
Gross profit	-	-	-	-
General and administrative	29,917	41,902	92,213	126,276
Operating expense	29,917	41,902	92,213	126,276
Operating loss	(29,917)	(41,902)	(92,213)	(126,276)
Other income (expense):
Loss on sale of investments	-	-	-	(3,455)
Interest income	2,999	2,724	8,679	5,626
Total other income	2,999	2,724	8,679	2,171
	_________	_________	_________	________
Loss before income taxes	(26,918)	(39,178)	(83,534)	(124,105)
Income taxes	-	-	-	-
Net loss	$ (26,918) ========	$ (39,178) ========	$ (83,534) =========	$ (124,105) ========
Basic net loss per share	$ (1.81)	(2.64)	(5.63)	(8.37)
Shares used in per share calculation - basic	14,833	14,833	14,833	14,833
Diluted net loss per share	$ (1.81)	(2.64)	(5.63)	(8.37)
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