Dynamic Business Model with Projections (Spreadsheet) required for Mobile Application Startup

We are a brand new startup involved in the sale of digital sticker packers/emoticons distributed via a free to download mobile application (that allows users to make in-app purchases for sports related stickers to use in WhatsApp and other popular messenger services). We require an excel spreadsheet business model that shows the revenue lines, the new product lines and reflects the growth potential in multiple geographic markets, whilst also detailing the running costs of the business. In short, a comprehensive dynamic spreadsheet