Total monthly gross income $=$$$6,500$

Nonmortgage housing expenses $=$$$390$

Monthly installment debt $=$$$600$

Monthly payment per $$1,000$ mortgage $=$$$7\mathrm{.}25$

Enter the formulas for the spreadsheet that implements this model.