Starting with $100,000, by Month 18, the 10% buyback ($12,624) is already approaching the initial 100% buyback ($20,000). By Month 24, the 10% buyback ($41,082) is 2x larger than the early 100% buyback. By Month 36, the 10% buyback ($218,188) is an astounding 11x larger than the initial maximum allocation.