CE SOFTWARE, INC. Pro Forma Statements of Stockholders' Equity and Comprehensive Loss Years ended September 30, 2005 and 2004 (Unaudited)
	# of Shares	Common Stock	Additional Paid-in Capital	Accumulated Other Comprehensive Loss	Accumulated Deficit	Total
Balances at September 30, 2003	14,483	$ 144,830	1,556,900	-	(1,058,366)	643,364
Comprehensive loss:
Net loss		-	-	-	(63,143)	(63,143)
Other comprehensive loss				(10,800)		(10,800)
Total comprehensive loss		-	-	(10,800)	(63,143)	(73,943)
Common stock options exercised	350	3,500	3,144			6,644
Balances at September 30, 2004	14,833	$ 148,330	1,560,044	(10,800)	(1,121,509)	576,065
Comprehensive loss:
Net loss					(160,129)	(160,129)
Other comprehensive loss				10,800		10,800
Total comprehensive income				10,800	(160,129)	(149,329)
Balances at September 30, 2005	14,833	$ 148,330	1,560,044	-	(1,281,638)	426,736

Press Release        Balance Sheets        Statements of Operations        Statements of Stockholders' Equity        Statement of Cash Flow