I updated the Sheet to now also consider pledge and also more accurately consider change for different amount of slots assignments.
Idea: 2 Epochs with 1 Block is not resulting in the same as 1 Epoch with 0 Blocks and 1 Epoch with 2 Blocks.
Here is the updated link: Cardano Pool Operation Calculation - Google Sheets
BTW: The Block rewards reflect the current status (14.03.2022)