SECTION 58
                          SECRETARY OF STATE
                                        TOTAL FUNDS    GENERAL FUNDS
                                     ______________    _____________

I. ADMINISTRATION:
PERSONAL SERVICE
SECRETARY OF STATE                           92,007         92,007
                                             (1.00)         (1.00)
CLASSIFIED POSITIONS                        719,620        719,620
                                            (26.00)        (23.00)
OTHER PERSONAL SERVICES                      31,410         31,410
                                     _______________________________
TOTAL PERSONAL SERVICE                      843,037        843,037
                                            (27.00)        (24.00)
OTHER OPERATING EXPENSES                    969,418        219,418
DEBT SERVICE
                                     ===============================
TOTAL ADMINISTRATION                      1,812,455      1,062,455
                                            (27.00)        (24.00)
                                     ===============================
II. EMPLOYEE BENEFITS
C. STATE EMPLOYER CONTRIBUTIONS
EMPLOYER CONTRIBUTIONS                      265,780        265,780
                                     _______________________________
TOTAL FRINGE BENEFITS                       265,780        265,780
                                     ===============================
TOTAL EMPLOYEE BENEFITS                     265,780        265,780
                                     ===============================
III. NON-RECURRING
APPROPRIATIONS
                                     ===============================
TOTAL NON-RECURRING
                                     ===============================
IV. BASE REDUCTION
BASE REDUCTION                              102,322        102,322
                                     _______________________________
TOTAL SPECIAL ITEMS                         102,322        102,322
                                     ===============================
TOTAL BASE REDUCTION                        102,322        102,322
                                     ===============================
SECRETARY OF STATE
TOTAL FUNDS AVAILABLE                     1,975,913      1,225,913
TOTAL AUTHORIZED FTE POSITIONS              (27.00)        (24.00)
                                     ===============================