I need help developing and income statement for three years with the following information.

Income statement	Year 1	Year 2	Year 3
Revenues
Booking Fees	$ 480,000	$ 1,440,000	$ 2,880,000
Pro Membership	$ 300,000	$ 150,000	$ 200,000
Premium Membership	$ 300,000	$ 125,000	$ 200,000
Premium Plus Membership	$ 450,000	$ 112,500	$ 600,000
Total Sales	$ 1,530,000	$ 1,827,500	$ 3,880,000
Loans	$ 200,000	$ -	$ -
Expenses & Costs
Lease	$ 30,000	$ 35,000	$ 40,000
Marketing	$ 100,000	$ 100,000	$ 150,000
Salaries	$ 598,339	$ 760,008	$ 760,008
Office Supplies	$ 30,000	$ 30,000	$ 30,000
Other Expenses	$ 20,000	$ 20,000	$ 20,000
Total Expenses and Costs	$ 778,339	$ 945,008	$ 1,000,008