"This is not a serious exercise"
Looks serious to me & must be serious to you & SE otherwise you wouldn't be spending your valuable company time, let alone your personal time, on a chat room defending your position.
Looks like a 2.6% swing will see you & SE looking for a new gig ... not serious you say !