Oh dear Malvolio, didn't mean to upset you. I thought it was a quite simple response. I didn't realise that it would cause anyone quite such consternation.
I was answering the original question of why the 2 calculations are different and that reason is because the 2 companies have calculated a different rate of employees
NI.
(didn't mention the "E" word!)