| Beli Kaos | Rp4,040.000 | 26 | Rp155.385 |
| Ongkos Kirim | Rp260.000 | Rp10.000 | |
| Sewa Tempat | Rp9,000.000 | 12 | Rp28.846 |
| Karyawan | Rp- | Rp- | |
| Listrik | Rp250.000 | Rp9.615 | |
| Jumlah barang | 260 | ||
| Harga Modal Barang Rata2 | Rp15.538 | ||
| Harga Jual Rata2 | Rp20.000 | ||
| Penjualan Perhari | 13 | ||
| Modal Perhari | Rp203.846 | ||
| Penjualan Perhari | Rp262.376 | ||
| Keuntungan Perhari | Rp58.530 | ||
| Jumlah hari dalam 1 bulan | 26 | ||
| Keuntungan Perbulan | Rp1,521.782 |