I created a version with sliders, making it easier to experiment:
https://connect.calcapp.net/?app=atzggn
Also, you don't have to duplicate the spreadsheet to make it editable, you can just use it straight away.
(Disclaimer: I created it with Calcapp, which is a SaaS product I built.)