| (1) Operating Expense (see § 904.109 ): | ||
| Administration | $8.50 | |
| Homebuyer services | 2.00 | |
| Project supplied utilities | 3.00 | |
| Routine maintenance—common property | 3.00 | |
| Protective services | 2.00 | |
| General expense | 6.50 | |
| Nonroutine maintenance—common property (Contribution to operating reserve) | 2.00 | $27.00 |
| (2) Earned Home Payments Account (see § 904.110 ) | 12.00 | |
| (3) Nonroutine Maintenance Reserve (see § 904.111 ) | 7.50 | |
| Break-Even Amount | 46.50 |