A carrying rate built, not borrowed
9 plus 7 plus 6 plus 2 plus 3 is 27%, and 27% of $132,000 is $35,640 a year. Each component settles to the cent first, so the five cards add up to the annual card exactly.
Five components, each one in points
Components add to the annual cost exactly
Slider on the cost of capital
Clamps one component at 100 points