Basic income statement help asap please!

I need help with a basic Income statement. My startup business cost is $1,500,000. I need gross sales, customer returns and allowances, net sales, cost of goods sold, gross margin, procurement costs, adjusted gross margin, overhead/expenses, operating profit, net profit. I need it for year 1 with a 5% sales from startup costs, year 2 increase in sales by 7%, and year 3 increase in sales by 9% and reduce cost of goods by 2%. Other than those percentages all other numbers can be made up.