So, I'm linking a V2 of the spreadsheet I had been working on. I had hoped to get a calculator for skill damage integrated, but the hand-tuned hidden scalars for Arcane continue at least through to CLVL 137, which makes it basically useless for anyone else, so that'll have to wait until next season ...