For those who have watched the podcast here is the spreadsheet for you to download.
PLEASE NOTE: This is not supposed to be a thorough pricing model for businesses and should not be taken as advice. This is simply a visual aid to help give rough ball parks and help you understand business. In addition, I did not include discussions about GST. I really should have so, please add this into your calculations if you are registered.