Readability of 3 uncertainty analyses

Pro Forma Cash Flow
Cash Received
Cash from Operations
Cash Sales	$0	$0	$0
Cash from Receivables	$128,939	$270,176	$327,221
Subtotal Cash from Operations	$128,939	$270,176	$327,221
Additional Cash Received
Sales Tax, VAT, HST/GST Received	$0	$0	$0
New Current Borrowing	$0	$0	$0
New Other Liabilities (interest-free)	$0	$0	$0
New Long-term Liabilities	$0	$0	$0
Sales of Other Current Assets	$0	$0	$0
Sales of Long-term Assets	$0	$0	$0
New Investment Received	$0	$0	$0
Subtotal Cash Received	$128,939	$270,176	$327,221
Expenditures	Year 1	Year 2	Year 3
Expenditures from Operations
Cash Spending	$58,819	$63,654	$70,689
Bill Payments	$72,830	$173,380	$191,356
Subtotal Spent on Operations	$131,649	$237,034	$262,045
Additional Cash Spent
Sales Tax, VAT, HST/GST Paid Out	$0	$0	$0
Principal Repayment of Current Borrowing	$0	$0	$0
Other Liabilities Principal Repayment	$0	$0	$0
Long-term Liabilities Principal Repayment	$14,500	$14,500	$14,500
Purchase Other Current Assets	$0	$0	$0
Purchase Long-term Assets	$0	$0	$0
Dividends	$0	$0	$0
Subtotal Cash Spent	$146,149	$251,534	$276,545
Net Cash Flow	($17,209)	$18,642	$50,676
Cash Balance	$6,281	$24,923	$75,599

Pro Forma Balance Sheet
Assets
Current Assets
Cash	$6,281	$24,923	$75,599
Accounts Receivable	$48,486	$83,363	$91,699
Inventory	$7,780	$7,251	$7,976
Other Current Assets	$0	$0	$0
Total Current Assets	$62,547	$115,537	$175,274
Long-term Assets
Long-term Assets	$62,160	$62,160	$62,160
Accumulated Depreciation	$1,200	$2,300	$3,400
Total Long-term Assets	$60,960	$59,860	$58,760
Total Assets	$123,507	$175,397	$234,034
Liabilities and Capital	Year 1	Year 2	Year 3
Current Liabilities
Accounts Payable	$14,064	$14,267	$15,859
Current Borrowing	$0	$0	$0
Other Current Liabilities	$0	$0	$0
Subtotal Current Liabilities	$14,064	$14,267	$15,859
Long-term Liabilities	$101,500	$87,000	$72,500
Total Liabilities	$115,564	$101,267	$88,359
Paid-in Capital	$10,000	$10,000	$10,000
Retained Earnings	($15,150)	($2,057)	$64,130
Earnings	$13,093	$66,187	$71,546
Total Capital	$7,943	$74,130	$145,675
Total Liabilities and Capital	$123,507	$175,397	$234,034
Net Worth	$7,943	$74,130	$145,675