CE SOFTWARE, INC. Pro Forma Balance Sheets (Unaudited)
	June 30, 2006	September 30, 2005
Assets
Current assets:
Cash and cash equivalents	$ 296,161	$ 385,419
Contract receivable (note 1)	43,758	43,758
Trade accounts receivable	-	456
Other current assets	16,727	11,727
Total current assets	356,646	441,360
Total assets	$ 356,646 ========	$ 441,360 ========
Liabilities and Stockholders' Equity
Current liabilities:
Trade accounts payable	$  4,500	3,682
Accrued payroll and benefits	8,944	10,942
Total current liabilities	13.444	14,624
Total liabilities	13,444	14,624
Stockholders' equity:
Common stock ($10.00 par)	148,330	148,330
Additional paid-in capital	1,560,044	1,560,044
Accumulated deficit	(1,365,172)	(1,281,638)
Total stockholders' equity	343,202	426,736
Total liabilities and stockholders' equity	$ 356,646 ========	$ 441,360 ========
Note 1: Receivable on balance of pro forma contract on sale of software products and equipment.

Press Release        Balance Sheets        Statements of Operations        Statement of Cash Flow