b"Name Account ID FY2020 FY2021 FY2022 FY2023 FY2024 FY2024 FY2023 FY20Actuals Actuals Adopted Budgeted Adopted Budgeted Budgeted Budgetvs. vFY2024 FY20Budgeted Adopt(%Change) ChangEmployer Tort Liab 24050011- $210 $517 $190 $190 $275 $275 44.7% 44.7%Insurance 50160Salaries & Wages 24060011- $11,709 $0 N/A N/50020Employer FICA 24060011- $701 $0 N/A N/50100Employer Medicare 24060011- $164 $0 N/A N/50110Employer SC 24060011- $1,822 $0 N/A N/Retirement 50120Employer Group 24060011- $2,509 $0 N/A N/Insurance 50140Employer Tort Liab 24060011- $81 $0 N/A N/Insurance 50160Salaries & Wages 24070011- $164,467 $141,228 $102,185 $86,007 $100,557 $100,557 16.9% 16.9%50020Employer FICA 24070011- $9,698 $8,247 $6,335 $5,332 $6,234 $6,234 16.9% 16.9%50100Employer Medicare 24070011- $2,268 $1,929 $1,482 $1,247 $1,458 $1,458 16.9% 16.9%50110Employer SC 24070011- $24,952 $20,634 $16,922 $14,243 $18,663 $18,663 31% 31%Retirement 50120Employer Group 24070011- $32,617 $19,520 $34,000 $34,000 $34,000 $34,000 0% 0%Insurance 50140Employer Worker's 24070011- $0 $5,091 $1,800 $1,800 $201 $201 -88.8% -88.8%Comp Insurance 50150Employer Tort Liab 24070011- $275 $517 $180 $180 $254 $254 41.1% 41.1%Insurance 50160SALARIES AND 24090011- $10,486 $50,338 $57,330 $57,346 $57,346 0% 0%WAGES 50020EMPLOYER FICA 24090011- $589 $3,121 $3,554 $3,555 $3,555 0% 0%50100EMPLOYER 24090011- $138 $730 $831 $831 $831 0% 0%MEDICARE 50110EMPLOYER SC 24090011- $1,443 $8,336 $9,494 $10,643 $10,643 12.1% 12.1%RETIREMENT 50120EMPLOYER GROUP 24090011- $2,412 $12,500 $12,500 $7,000 $7,000 -44% -44%INSURANCE 50140Employer Work 24090011- $0 $197 $197 N/A N/Comp Ins 50150Salaries & Wages 24120011- $13,465 $39,438 $65,898 $65,898 $72,052 $72,052 9.3% 9.3%50020Employer FICA 24120011- $804 $2,378 $4,086 $4,086 $4,468 $4,468 9.3% 9.3%50100Employer Medicare 24120011- $188 $557 $956 $956 $1,045 $1,045 9.3% 9.3%50110Employer SC 24120011- $2,005 $5,760 $10,913 $10,913 $13,373 $13,373 22.5% 22.5%Retirement 50120Beaufort County, SC | Budget Book 2024 Page 167"