**SECTION 79
                  E28-ELECTION COMMISSION

                                 TOTAL FUNDS GENERAL FUNDS
                              ______________ _____________

I. ADMINISTRATION:
PERSONAL SERVICE
EXECUTIVE DIRECTOR                     82,753        82,753
                                       (1.00)        (1.00)
CLASSIFIED POSITIONS                  160,846        97,049
                                       (6.50)        (4.00)
OTHER PERSONAL SERVICES                 4,000         4,000
                              ____________________________
TOTAL PERSONAL SERVICE                247,599       183,802
                                       (7.50)        (5.00)
OTHER OPERATING EXPENSES              330,115       103,212
                              ============================
TOTAL ADMINISTRATION                  577,714       287,014
                                       (7.50)        (5.00)
                              ============================
II. VOTER SERVICES
PERSONAL SERVICE
CLASSIFIED POSITIONS                  348,941       348,941
                                       (9.00)        (9.00)
                              ____________________________
TOTAL PERSONAL SERVICE                348,941       348,941
                                       (9.00)        (9.00)
OTHER OPERATING EXPENSES              145,934       145,934
                              ============================
TOTAL VOTER SERVICES                  494,875       494,875
                                       (9.00)        (9.00)
                              ============================
III. PUBLIC INFO/TRAINING
PERSONAL SERVICE
CLASSIFIED POSITIONS                  108,499       108,499
                                       (3.00)        (3.00)
                              ____________________________
TOTAL PERSONAL SERVICE                108,499       108,499
                                       (3.00)        (3.00)
OTHER OPERATING EXPENSES               35,000
                              ============================
TOTAL PUBLIC
INFO/TRAINING                         143,499       108,499
                                       (3.00)        (3.00)
                              ============================
IV. DISTRIBUTION TO SUBDIV
AID CNTY-ELECTION COMM                449,017       449,017
                              ____________________________
TOTAL DIST SUBDIV                     449,017       449,017
                              ============================
TOTAL DISTRIBUTION TO
SUBDIV                                449,017       449,017
                              ============================
V. STATEWIDE/SPEC PRIMARIES
SPECIAL ITEMS
STATEWIDE PRIMARIES                    50,000
SPECIAL PRIMARIES                      50,000
                              ____________________________
TOTAL SPECIAL ITEMS                   100,000
                              ============================
TOTAL STATEWIDE/SPECIAL
PRIMARIES                             100,000
                              ============================
VI. EMPLOYEE BENEFITS
C. STATE EMPLOYER CONTRIBS
EMPLOYER CONTRIBS                     215,243       200,243
                              ____________________________
TOTAL FRINGE BENEFITS                 215,243       200,243
                              ============================
TOTAL EMPLOYEE BENEFITS               215,243       200,243
                              ============================
ELECTION COMMISSION

TOTAL FUNDS AVAILABLE               1,980,348     1,539,648
TOTAL AUTH FTE POSITIONS              (19.50)       (17.00)
                              ============================

                                 PLEASE NOTE

     Text printed in italic, boldface indicates sections 
     vetoed by the Governor on May 19, 2009.

     **Indicates those vetoes overridden by the General Assembly
      on May 20 and 21, 2009.