Calculating BTC Mining profit taking into consideration changing hash rate

Will attach excel file in description.
https://docs.google.com/spreadsheets/d/1BFde2ko2JF1A3m3HpQaal9qdJQ6lO84sLQrri0ji-7I/edit?usp=sharing