happy to look into this with you, this is likely something very simple, feel free to email me deva@opstarts.com. also, there is going to be a "modeling freemium" knowledge base article posted today.
May I suggest a 'bootstrapped' template as well?
OTOH, that would assume that channels don't get saturated, so you'd also need a ceiling on the max spend for that channel.