Phoenix Transport

FUNDS ACQUIRED FROM CONVERSION FROM TWIN SUNS TO PHOENIX TRANSPORT: 618,500 csc Funds for March 2002: Starting: 618,500 csc Monthly Income: 200,000 csc Total Income: 818,500 csc Expenses: Employees pay: 50,000 csc Pay to others: To be discussed Ending funds for March 2002: 768,500 csc Funds for April 2002: starting: 768,500 csc Monthly Income: 200,000 csc Total Income: 968,500 Expenses: Employees Pay: 50,000 csc Pay to Others: Still on the table Ending funds for April 2002: 918500 csc Funds for May 2002 Starting: 918,500 csc Monthly Income: 200,000 csc Expenses: Employees pay: 50,000 csc Pay to Others: Still on the table Ending funds for May 2002: 1,068,500 csc Funds for June 2002 Starting: 1,068,500 csc Monthly Income: 200,000 csc Expenses: Employees Pay: 50,000 csc Pay to Others (PCs): Still on the table Ending funds for June 2002: 1,218,500 csc Funds for July 2002 Starting: 1,218,500 csc Monthly Income: 200,000 csc Expenses: Employees Pay: 50,000 csc Pay to Others (PCs): Still waiting Ending funds for July 2002: 1,368,500 csc Funds for August 2002 Starting: 1,368,500 csc Monthly Income: 200,000 csc Expenses: Employees Pay: PC Salaries: Dave Warbucks: 2500 csc Jace Gannon: 2500 csc Julio: 2500 csc NPC Pay: 50,000 csc Ending funds August 2002: 1,511,500 csc Funds for September 2002 Starting: 1,511,500 csc Monthly Income: 200,000 csc EXPENSES: Dave Warbucks: 2500 csc Jace Gannon: 2500 csc Julio: 2500 csc NPC Pay: 50,000 csc Ending funds for September 2002: 1,654,000 csc Funds for October 2002 Starting: 1,654,000 csc Monthly Income: 200,000 csc EXPENSES: Dave Warbucks: 2500 csc Jace Gannon: 2500 csc Julio: 2500 csc Alana Keptwar: 2500 csc NPC Pay: 50,000 csc Ending Funds for October 2002: 1,796,500 csc Funds for November 2002 Starting: 1,796, 500 csc Monthly Income: 200,000 csc Other Income: 50,000 csc (From Matt's Adventure) EXPENSES: Dave Warbucks: 2500 csc Jace Gannon: 2500 csc Julio: 2500 csc Alana Keptwar: 2500 csc NPC Pay: 50,000 csc Ending Funds for November 2002: 1,986,500 csc Fundsfor December 2002: Starting: 1,986,500 csc Monthly Income: 200,000 csc EXPENSES: Dave Warbucks: 2500 csc Jace Gannon: 2500 csc Juko: 2500 csc Alana Keptwar: 2500 csc NPC Pay: 50,000 csc Ending Funds for December 2002 and the Year 2002: 2,129,000 csc Funds for January 2003 Starting: 2,129,000 csc Monthly Income: 200,000 csc EXPENSES: Dave Warbucks: 2500 csc Jace Gannons: 2500 csc Julio: 2500 csc Alana Keptwar: 2500 csc NPC Pay: 50,000 csc Ending Funds for January 2003: 2,271,500 csc

Because of Arex Defcon III 1/29/2003, PT income drops to 25%, which is administered at Dunari's.

The following entries do not include PC pay; just monthly income and NPC pay. 
Since PCs are dropping in and out we need to figure out the PC pay amounts, if any.
Adjustment will be re-evaluated once the war ends or if PT permanently leaves Arex.
PT shut down on Arex and bounty placed on Arnon 6/9/2005.

Funds for Feb 2003 through August 2005 Starting: 2,271,500 csc Monthly Income: 50,000 csc per month x 31 = 1,550,000 cr EXPENSES: NPC Pay: 50,000 csc per month x 31 = 1,550,000 cr Ending Funds: 2,271,500 csc

Funds for Sept 2005
Starting: 2,271,500 csc
Monthly Income: 50,000 csc (collected by PT ships at Dunari's)
EXPENSES:
NPC Pay: 50,000 csc
Ending Funds: 2,271,500 csc (Breaking Even)

Funds for Oct 2005
Starting: 2,271,500 csc
Monthly Income: 50,000 csc (collected by PT ships at Dunari's)
EXPENSES:
NPC Pay: 50,000 csc
Ending Funds: 2,271,500 csc (Breaking Even)

Funds for Nov 2005
Starting: 2,271,500 csc
Monthly Income: 50,000 csc (collected by PT ships at Dunari's)
EXPENSES:
NPC Pay: 50,000 csc
Ending funds: 2,271,500 (Breaking Even)

Funds for Dec 2005
Starting: 2,271,500 csc
Monthly Income: 50,000 csc (collected by PT ships at Dunari's)
EXPENSES:
NPC Pay: 50,000 csc
Ending funds: 2,271,500 (Breaking Even)

Funds for Jan 2006
Starting: 2,271,500 csc
Monthly Income: 50,000 csc (collected by PT ships at Dunari's)
EXPENSES:
NPC Pay: 50,000 csc
Ending funds: 2,271,500 (Breaking Even)

Funds for Feb 2006
Starting: 2,271,500 csc
Monthly Income: 50,000 csc (collected by PT ships at Dunari's)
EXPENSES:
NPC Pay: 50,000 csc
Ending funds: 2,271,500 (Breaking Even)

Funds for Mar 2006
Starting: 2,271,500 csc
Monthly Income: 50,000 csc (collected by PT ships at Dunari's)
EXPENSES:
NPC Pay: 50,000 csc
Ending funds: 2,271,500 (Breaking Even)

Funds for Apr 2006
Starting: 2,271,500 csc
Monthly Income: 50,000 csc (collected by PT ships at Dunari's)
EXPENSES:
NPC Pay: 50,000 csc
Ending funds: 2,271,500 (Breaking Even)