That has to be the scariest plan I have ever read...
You forgot the 3rd and most important scenario, if those fund managers don't exit and push higher.
First off if you added at 76.75 you would be averaged in at 74.25, not 74.75. And you say that 1173.75 is a 1 point target, but price...