CE SOFTWARE, INC. Pro Forma Statements of Stockholders' Equity and Comprehensive Loss Years ended September 30, 2006 and 2005 (Unaudited)
	# of Shares	Common Stock	Additional Paid-in Capital	Accumulated Other Comprehensive Loss	Accumulated Deficit	Total
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 loss		-	-	10,800	(160,129)	(149,329)
Balances at September 30, 2005	14,833	$ 148,330	1,560,044	-	(1,281,638)	426,736
Comprehensive loss:
Net loss					(105,691)	(105,691)
Other comprehensive loss				-		-
Total comprehensive income				-	(105,691)	(105,691)
Balances at September 30, 2006	14,833	$ 148,330	1,560,044	-	(1,387,329)	321,045

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