Actually, following on from my figures query, I have just noticed that you were on the EMPLOYER part of the website, not EMPLOYEE. Thos figures do not represent the costs to you, the punter.
Sure enough, tap a £1000 cost into the employee saving calculator, and you find that the cost to you...