Scooby,
I like that summary of the wages bill, and more comprehensively thought through than my guesstimate of a £15K average. Your figures for NI are tighter than my initial estimate of 20% (a figure assumed from CBI advice), and perhaps this is because the cost of employing anyone can be up to double their salary,
depending on who you ask.