Found a real nice post on reddit about gem economics, all credits to thi guy for doing such a work.
You can read it here: blog.d3ah.co, Gem Economics in Diablo 3
Here is the spreadsheet anyway:
and the download excell file also if you wanna change Tomes Price for example : http://cf.d3ah.agj.co/economics/gems/gem_economics.xls