| MATCH ORDER | TYPE OF MATCH | WRESTLER/TEAM | CURRENT STROKE VALUE | vs. WRESTLER/TEAM | CURRENT STROKE VALUE |
| MAIN EVENT | HWA Tag Team Title Match | WALL STREET (Champions) | 18 | Road-Rayge | 20 |
| 1 | Tag Team Match | TNT Boyz | 18 | Killer Whales | 15 |
| 2 | Singles Match | Gangurru | 17 | King Kobra | 16 |
| 3 | HWA Heavyweight Title Match | Warren Peace | 17 | 187 (Champion) | 16 |
| 4 | HWA Ladies Title Match | Ambrosia | 17 | JUSTINE NUFF (Champion) | 16 |
| 5 | Singles Match | Bootylicious Bertha | 14 | Tuffy Nuff | 15 |
| 6 | Singles Match | Slap Stick | 12 | 211 | 13 |
| Total Current Stroke Value | 224 | ||||
| No. of Participants on Card | 14 | ||||
| TOTAL DRAW | 16 |
| Total Fan Attendance | 16 |
| Ticket Price | $10 |
| Total Gate | $160 |
| Gate Adjustment (In case last number in Total Gate is not 0 or 5 | 0 |
| Total Adjusted Gate | $160 |
| Less Talent Pay | $80 |
| Total Gate Revenue | $80 |
| CONCESSION ITEM | COST PER UNIT | SELLING PRICE | DIE 1 | DIE 2 | BASE PERCENTAGE | SECOND ROLL | PERCENTAGE ADDED TO BASE PERCENTAGE | TOTAL PERCENTAGE | TOTAL UNITS SOLD | TOTAL UNIT SALES | PROFIT/LOSS |
| Popcorn | $0.75 | $1.50 | 2 | 5 | 45% | 9 | 2% | 47% | 8 (7.52 rounded up) | $12 | $6 |
| Hot Dogs | $0.50 | $1.00 | 2 | 4 | 40% | 7 | 2% | 42% | 7 (6.72 rounded up) | $7 | $3.50 |
| Soda Pop | $0.50 | $1 | 1 | 5 | 20% | 10 | 4% | 24% | 4 (3.84, rounded up) | $4 | $2 |
| TOTAL CONCESSIONS | $23 | $11.50 | |||||||||
| PROFIT/LOSS ADJUSTMENT | - $0.50 | $11 | |||||||||
| TALENT CONCESSION PAY | $12 |
| MERCHANDISE ITEM | COST PER UNIT | SELLING PRICE | DIE 1 | DIE 2 | BASE PERCENTAGE | SECOND ROLL | PERCENTAGE ADDED TO BASE PERCENTAGE | TOTAL PERCENTAGE | TOTAL UNITS SOLD | TOTAL UNIT SALES | PROFIT/LOSS |
| Wall Street shirts ("Ruling the Ring and the Financial District") | $5 | $10 | 5 | 6 | 95% | 9 | 3% | 98% | 16 (15.68, rounded up; OK, technically, we sold out of the shirts) | $160 | $80 |
| 187 ("Just Another HOMICIDE Victim") | $5 | $10 | 1 | 6 | 25% | 9 | 3% | 28% | 4 (4.48, rounded down) | $40 | $20 |
| Ambrosia DVD ("From Lost Soul to Family Woman") | $5 | $10 | 4 | 5 | 80% | 5 | 1% | 81% | 13 (12.96 rounded up) | $130 | $65 |
| TOTAL MERCHANDISE REVENUE | $330 | $165 | |||||||||
| PROFIT/LOSS ADJUSTMENT | - $0.50 | $82 | |||||||||
| TALENT MERCHANDISE PAY | $83 |
| MERCHANDISE ITEM | COST PER UNIT | SELLING PRICE | DIE 1 | DIE 2 | BASE PERCENTAGE | SECOND ROLL | PERCENTAGE ADDED TO BASE PERCENTAGE | TOTAL PERCENTAGE | TOTAL UNITS SOLD | TOTAL UNIT SALES | PROFIT/LOSS | HWA Logo shirts | $5 | $10 | 2 | 3 | 35% | 8 | 3% | 38% | 6 (6.08, rounded down) | $60 | $30 |
| TALENT LOGO SHIRT PAY | $15 |
| TOTAL GATE | $160 |
| TOTAL CONCESSION REVENUE | $23 |
| TOTAL MERCHANDISE REVENUE | $330 |
| TOTAL LOGO SHIRT REVENUE | $60 |
| TOTAL REVENUE | $573 |
| TALENT GATE PAY | $80 |
| TALENT CONCESSION PAY | $12 |
| TALENT MERCHANDISE PAY | $83 |
| TALENT LOGO PAY | $15 |
| TOTAL TALENT PAY | $190 |
| TOTAL CONCESSION EXPENSE | $11 |
| TOTAL MERCHANDISE EXPENSE | $165 |
| TOTAL LOGO SHIRT EXPENSE | $30 |
| ARENA RENTAL EXPENSE | $100 |
| TOTAL EXPENSES | $496 |
| TOTAL PROFIT | $77 |