It isn't actually my sheet. I think you are referring to Pat's sheet about how much to charge for designs. You can find it at the following link. You'll see that in Pat's post, there is an attachment called cost analysis 100507.zip (file removed by request of author). That is the spreadsheet.

http://www.annthegran.com/cs/forums/t/335.aspx?PageIndex=2