| Minute | Score | Luton Town | Cheltenham Town | |
| 5' | 0 - 1 |  Boyle W. |
||
| 28' | 0 - 2 | Barthram J. (Winchester C.) |
||
| 34' | 0 - 2 |  Wootton K. |
||
| 41' | 1 - 2 | Vassell I. (Ruddock P.) |
||
| 46' | 1 - 2 |  Waters B. (Winchester C.) |
||
| 46' | 1 - 2 | Lee O. (Smith J.) |
||
| 60' | 1 - 3 | Waters B. |
||
| 60' | 1 - 3 | D'Ath L. (Marriott J.) |
||
| 69' | 1 - 3 | Gray J. (Gambin L.) |
||
| 71' | 1 - 3 | Boyle W. |
||
| 72' | 2 - 3 | Davis L. (Own goal) |
||
| 73' | 2 - 3 | Wright D. (Wootton K.) |
||
| 88' | 2 - 3 | Storer K. (Cranston J.) |
