Uraian

0 1 2 3
In Flow Jumlah Produksi 0 12 12 12
Jumlah Terjual 0 12 12 12
Harga Jual 0 8,500 8,500 8,500
Total Penerimaan 0 102,000 102,000 102,000
Out Flow
Biaya Tetap 17,644.86
Susut Alat
Total Biaya Tetap 17,644.86 0 0 0
Biaya Tidak Tetap
Telur 3,471 3,471 3,471
Tepung Terigu 1,620 1,620 1,620
Susu bubuk 2,070 2,070 2,070
Gula 1,500 1,500 1,500
Emulsifier SP 1,050 1,050 1,050
Mentega 4,320 4,320 4,320
Vanilli bubuk 1,500 1,500 1,500
Pewarna makanan 113.33 113.33 113.33
Butter cream 9,360 9,360 9,360
Beras hitam 3,750 3,750 3,750
Ragi 250 250 250
Plastik segitiga 120 120 120
Kemasan 9,360 9,360 9,360
Sticker/label 1,200 1,200 1,200
Transportasi 10,000 10,000 10,000
Tenaga Kerja 15,000 15,000 15,000
Bahan bakar Gas LPG 1,110.85 1,110.85 1,110.85
Pulsa 1,000 1,000 1,000
Total Biaya Tidak Tetap 66,795 66,795 66,795
Total Pengeluaran 17,644.86 66,795 66,795 66,795

Net Cash Flow -17,644.86 35,205 35,205 35,205

Cash Flow Kumulatif -17,644.86 17,559.96 52,764.78 87,969.60
 Produksi Ke-
4 5 6 7 8 9
12 12 12 12 12 12
12 12 12 12 12 12
8,500 8,500 8,500 8,500 8,500 8,500
102,000 102,000 102,000 102,000 102,000 102,000

0 0 0 0 0 0

3,471 3,471 3,471 3,471 3,471 3,471

1,620 1,620 1,620 1,620 1,620 1,620
2,070 2,070 2,070 2,070 2,070 2,070
1,500 1,500 1,500 1,500 1,500 1,500
1,050 1,050 1,050 1,050 1,050 1,050
4,320 4,320 4,320 4,320 4,320 4,320
1,500 1,500 1,500 1,500 1,500 1,500
113.33 113.33 113.33 113.33 113.33 113.33
9,360 9,360 9,360 9,360 9,360 9,360
3,750 3,750 3,750 3,750 3,750 3,750
250 250 250 250 250 250
120 120 120 120 120 120
9,360 9,360 9,360 9,360 9,360 9,360
1,200 1,200 1,200 1,200 1,200 1,200
10,000 10,000 10,000 10,000 10,000 10,000
15,000 15,000 15,000 15,000 15,000 15,000
1,110.85 1,110.85 1,110.85 1,110.85 1,110.85 1,110.85
1,000 1,000 1,000 1,000 1,000 1,000
66,795 66,795 66,795 66,795 66,795 66,795
66,795 66,795 66,795 66,795 66,795 66,795

35,205 35,205 35,205 35,205 35,205 35,205

123,174.42 158,379.24 193,584.06 228,788.88 263,993.70 299,198.52
 Jumlah
10 11 12 13 14 15
12 12 12 12 12 12 180
12 12 12 12 12 12 180
8,500 8,500 8,500 8,500 8,500 8,500 127500
102,000 102,000 102,000 102,000 102,000 102,000 1,530,000

0 0 0 0 0 0 13,121.06

3,471 3,471 3,471 3,471 3,471 3,471 52,065

1,620 1,620 1,620 1,620 1,620 1,620 24,300
2,070 2,070 2,070 2,070 2,070 2,070 31,050
1,500 1,500 1,500 1,500 1,500 1,500 22,500
1,050 1,050 1,050 1,050 1,050 1,050 15,750
4,320 4,320 4,320 4,320 4,320 4,320 64,800
1,500 1,500 1,500 1,500 1,500 1,500 22,500
113.33 113.33 113.33 113.33 113.33 113.33 1,700
9,360 9,360 9,360 9,360 9,360 9,360 140,400
3,750 3,750 3,750 3,750 3,750 3,750 56,250
250 250 250 250 250 250 3,750
120 120 120 120 120 120 1,800
9,360 9,360 9,360 9,360 9,360 9,360 140,400
1,200 1,200 1,200 1,200 1,200 1,200 18,000
10,000 10,000 10,000 10,000 10,000 10,000 150,000
15,000 15,000 15,000 15,000 15,000 15,000 225,000
1,110.85 1,110.85 1,110.85 1,110.85 1,110.85 1,110.85 16,663
1,000 1,000 1,000 1,000 1,000 1,000 15,000
66,795 66,795 66,795 66,795 66,795 66,795 1,001,928
66,795 66,795 66,795 66,795 66,795 66,795 1,015,048.76

35,205 35,205 35,205 35,205 35,205 35,205 510,427.44

334,403.34 369,608.16 404,812.98 440,017.80 475,222.62 510,427.44
 Uraian
0 1 2 3 4
Uraian
0 1 2 3 4
In Flow Jumlah Produksi 0 12 12 12 12
Jumlah Terjual 0 12 12 12 12
Harga Jual 0 8,500 8,500 8,500 8,500
Total Penerimaan 0 102,000 102,000 102,000 102,000
Out Flow
Biaya Tetap 17,644.86
Susut Alat
Total Biaya Tetap 17,644.86 0 0 0 0
Biaya Tidak Tetap
Telur 3,471 3,471 3,471 3,471
Tepung Terigu 1,620 1,620 1,620 1,620
Susu bubuk 2,070 2,070 2,070 2,070
Gula 1,500 1,500 1,500 1,500
Emulsifier SP 1,050 1,050 1,050 1,050
Mentega 4,320 4,320 4,320 4,320
Vanilli bubuk 1,500 1,500 1,500 1,500
Pewarna makanan 113.33 113.33 113.33 113.33
Butter cream 9,360 9,360 9,360 9,360
Beras hitam 3,750 3,750 3,750 3,750
Ragi 250 250 250 250
Gula Merah
Plastik segitiga 120 120 120 120
Kemasan 9,360 9,360 9,360 9,360
Sticker/label 1,200 1,200 1,200 1,200
Transportasi 10,000 10,000 10,000 10,000
Tenaga Kerja 15,000 15,000 15,000 15,000
Bahan bakar Gas LPG 1,110.85 1,110.85 1,110.85 1,110.85
Pulsa 1,000 1,000 1,000 1,000
Total Biaya Tidak Tetap 66,795 66,795 66,795 66,795
Total Pengeluaran 17,644.86 66,795 66,795 66,795 66,795

Net Cash Flow -17,644.86 35,205 35,205 35,205 35,205

Cash Flow Kumulatif -17,644.86 17,559.96 52,764.78 87,969.60 123,174.42
 Produksi Ke-
5 6 7 8 9 10 11 12
Produksi Ke-
5 6 7 8 9 10 11 12
12 12 12 12 12 12 12 12
12 12 12 12 12 12 12 12
8,500 8,500 8,500 8,500 8,500 8,500 8,500 8,500
102,000 102,000 102,000 102,000 102,000 102,000 102,000 102,000

0 0 0 0 0 0 0 0

3,471 3,471 3,471 3,471 3,471 3,471 3,471 3,471

1,620 1,620 1,620 1,620 1,620 1,620 1,620 1,620
2,070 2,070 2,070 2,070 2,070 2,070 2,070 2,070
1,500 1,500 1,500 1,500 1,500 1,500 1,500 1,500
1,050 1,050 1,050 1,050 1,050 1,050 1,050 1,050
4,320 4,320 4,320 4,320 4,320 4,320 4,320 4,320
1,500 1,500 1,500 1,500 1,500 1,500 1,500 1,500
113.33 113.33 113.33 113.33 113.33 113.33 113.33 113.33
9,360 9,360 9,360 9,360 9,360 9,360 9,360 9,360
3,750 3,750 3,750 3,750 3,750 3,750 3,750 3,750
250 250 250 250 250 250 250 250

120 120 120 120 120 120 120 120

9,360 9,360 9,360 9,360 9,360 9,360 9,360 9,360
1,200 1,200 1,200 1,200 1,200 1,200 1,200 1,200
10,000 10,000 10,000 10,000 10,000 10,000 10,000 10,000
15,000 15,000 15,000 15,000 15,000 15,000 15,000 15,000
1,110.85 1,110.85 1,110.85 1,110.85 1,110.85 1,110.85 1,110.85 1,110.85
1,000 1,000 1,000 1,000 1,000 1,000 1,000 1,000
66,795 66,795 66,795 66,795 66,795 66,795 66,795 66,795
66,795 66,795 66,795 66,795 66,795 66,795 66,795 66,795

35,205 35,205 35,205 35,205 35,205 35,205 35,205 35,205

158,379.24 193,584.06 228,788.88 263,993.70 299,198.52 334,403.34 369,608.16 404,812.98
 Jumlah
13 14 15
Jumlah
13 14 15
12 12 12 180
12 12 12 180
8,500 8,500 8,500 127500
102,000 102,000 102,000 1,530,000

0 0 0 13,121.06

3,471 3,471 3,471 52,065

1,620 1,620 1,620 24,300
2,070 2,070 2,070 31,050
1,500 1,500 1,500 22,500
1,050 1,050 1,050 15,750
4,320 4,320 4,320 64,800
1,500 1,500 1,500 22,500
113.33 113.33 113.33 1,700
9,360 9,360 9,360 140,400
3,750 3,750 3,750 56,250
250 250 250 3,750

120 120 120 1,800

9,360 9,360 9,360 140,400
1,200 1,200 1,200 18,000
10,000 10,000 10,000 150,000
15,000 15,000 15,000 225,000
1,110.85 1,110.85 1,110.85 16,663
1,000 1,000 1,000 15,000
66,795 66,795 66,795 1,001,928
66,795 66,795 66,795 1,015,048.76

35,205 35,205 35,205 510,427.44

440,017.80 475,222.62 510,427.44
 UJI HEDONIK DESSERT BOX KE

NO NAMA Profesi Tanggal Warna Aroma Rasa

1 Rahmatul Retha Effendi Mahasiswa 8-Apr-22 4 3 3
2 Nur Widya Aprisa Arisnawati Mahasiswa 8-Apr-22 5 4 3
3 Dewi Anggun Maharani Mahasiswa 15-Apr-22 4 4 4
4 Nabila Inka Putri H. Mahasiswa 15-Apr-22 4 5 3
5 Alfi Rohmatul Azizah Mahasiswa 22-Apr-22 3 3 3
6 Artika Mayasari Mahasiswa 22-Apr-22 4 5 5
7 Izzati Nadiyah Mahasiswa 25-Apr-22 4 5 4
8 Sayla Rizqi Kafiya Mahasiswa 25-Apr-22 4 5 5
9 Tety Nur Cahyani Mahasiswa 29-Apr-22 4 5 5
10 Meilinda Dwi Puspitasari Mahasiswa 29-Apr-22 4 4 4
11 Cantika Duta Priyangka Mahasiswa 05-Mei-22 4 5 5
12 Tika Faradila Wisnu W. Mahasiswa 05-Mei-22 3 4 4
13 Aminda Makrufatul Fadilah Mahasiswa 12-Mei-22 5 4 5
14 Debora Alta Gracia Simamora Mahasiswa 12-Mei-22 4 4 4
15 Putri Angelina Br Ginting Mahasiswa 19-Mei-22 4 5 5
16 Deis Sekar Kinaseh Mahasiswa 19-Mei-22 3 4 4
17 Azahra Diasti Mahasiswa 28-Mei-22 5 4 4
18 Aqila Sekar Cahyani Mahasiswa 28-Mei-22 4 5 5
19 Anindya Millenovita Surya Mahasiswa 31-Mei-22 4 4 4
20 Evi Julia Anggi Rosita Mahasiswa 31-Mei-22 4 5 5
21 Mahasiswa 4-Jun-22 4 4 5
22 Mahasiswa 4-Jun-22 3 4 4
23 Mahasiswa 8-Jun-22 4 4 5
24 Mahasiswa 8-Jun-22 4 3 4
25 Mahasiswa 11-Jun-22 4 3 5
26 Mahasiswa 11-Jun-22 4 4 5
27 Mahasiswa 14-Jun-22 4 4 4
28 Mahasiswa 14-Jun-22 4 4 4
29 Mahasiswa 18-Jun-22 4 5 4
30 Mahasiswa 18-Jun-22 5 5 4
RATA-RATA 4 4.233333 4.266667

Uji Hedonik Warna

6 6

5 5
parameter Nilai

parameter Nilai

4 4
3
3
2
2
1
1
0
0 1 3 5
1 2 3 4 5 6 7 8 9 101112131415161718192021222324252627282930
 5

parameter Nilai

parameter Nilai
4 4
3
3
2
2
1
1
0
0 1 3 5
1 2 3 4 5 6 7 8 9 101112131415161718192021222324252627282930
Jumlah Panelis

Uji Hedonik Rasa

6 6

5 5
parameter Nilai

parameter Nilai
4 4
3
3
2
2
1
1
0
0 1 3 5
1 2 3 4 5 6 7 8 9 101112131415161718192021222324252627282930
Jumlah Panelis
K DESSERT BOX KETAN HITAM

Tekstur
2
2
4
3
3
4
3
4 Rata-rata Uji Hedonik
3
4.4
3
4.3
4 4.2
4
Parameter Nilai

4.1
5 4
4 3.9
5 3.8
4 3.7
4 3.6
4 3.5
1 2 3 4
4
Karakteristik Uji
5
5
4
5
4
4
4
4
3
3
3
3.766667

Uji Hedonik Aroma

6
5
parameter Nilai

4
3
2
1
0
1 3 5 7 9 11 13 15 17 19 21 23 25 27 29
parameter Nilai
4
3
2
1
0
1 3 5 7 9 11 13 15 17 19 21 23 25 27 29

Jumlah Panelis

Uji Hedonik Tekstur

6
5
parameter Nilai

4
3
2
1
0
1 3 5 7 9 11 13 15 17 19 21 23 25 27 29

Jumlah Panelis
 UJI MUTU HEDONIK DE

No Nama Profesi Jenis Kelamin Warna Aroma

1 Rahmatul Retha Effendi Mahasiswa P 5 3
2 Nur Widya Aprisa Arisnawati Mahasiswa P 4 4
3 Dewi Anggun Maharani Mahasiswa P 4 5
4 Nabila Inka Putri H. Mahasiswa P 4 5
5 Alfi Rohmatul Azizah Mahasiswa P 4 4
6 Artika Mayasari Mahasiswa P 3 5
7 Izzati Nadiyah Mahasiswa P 3 4
8 Sayla Rizqi Kafiya Mahasiswa P 4 3
9 Tety Nur Cahyani Mahasiswa P 3 5
10 Meilinda Dwi Puspitasari Mahasiswa P 4 4
11 Cantika Duta Priyangka Mahasiswa P 5 5
12 Tika Faradila Wisnu W. Mahasiswa P 3 4
13 Aminda Makrufatul Fadilah Mahasiswa P 4 5
14 Debora Alta Gracia Simamora Mahasiswa P 4 2
15 Putri Angelina Br Ginting Mahasiswa P 3 3
16 Dwi Sekar Kinaseh Mahasiswa P 4 4
17 Azahra Diasti Mahasiswa P 5 4
18 Aqila Sekar Cahyani Mahasiswa P 4 4
19 Anindya Millenovita Surya Mahasiswa P 5 4
20 Evi Julia Anggi Rosita Mahasiswa P 4 4
21 Mahasiswa 3 4
22 Mahasiswa 3 4
23 Mahasiswa 5 3
24 Mahasiswa 4 3
25 Mahasiswa 4 5
26 Mahasiswa 5 4
27 Mahasiswa 4 4
28 Mahasiswa 5 4
29 Mahasiswa 3 4
30 Mahasiswa 4 4
RATA-RATA 3.966667 4

Uji Hedonik Warna

6

5
parameter Nilai

0
1 2 3 4 5 6 7 8 9 101112131415161718192021222324252627282930
 parameter Nilai
4

0
1 2 3 4 5 6 7 8 9 101112131415161718192021222324252627282930
Jumlah Panelis

Uji Hedonik Rasa

6 6

5 5
parameter Nilai

parameter Nilai
4 4
3
3
2
2
1
1
0
0 1
1 2 3 4 5 6 7 8 9 101112131415161718192021222324252627282930
Jumlah Panelis
UJI MUTU HEDONIK DESSERT BOX KETAN HITAM

Rasa Tekstur Tanggal

2 3 8-Apr-22
3 4 8-Apr-22
4 4 15-Apr-22
3 3 15-Apr-22
4 3 22-Apr-22
4 4 22-Apr-22
4 4 25-Apr-22
5 5 25-Apr-22
4 4 29-Apr-22
4 4 29-Apr-22
3 5 05-Mei-22
5 3 05-Mei-22
3 3 12-Mei-22
3 4 12-Mei-22
3 3 19-Mei-22
2 3 19-Mei-22
5 4 28-Mei-22
4 4 28-Mei-22 Rata-rata Uji Hedonik
4 4 31-Mei-22 4.05
3 4 31-Mei-22 4
5 4 4-Jun-22 3.95
Parameter Nilai

4 4 4-Jun-22 3.9
4 4 8-Jun-22 3.85
4 4 8-Jun-22 3.8
3.75
4 5 11-Jun-22
3.7
5 4 11-Jun-22
3.65
4 3 14-Jun-22 3.6
5 3 14-Jun-22 1 2 3 4
5 3 18-Jun-22 Karakteristik Uji
5 3 18-Jun-22
3.9 3.733333

Uji Hedonik Aroma

6
5
parameter Nilai

4
3
2
1
0
1 3 5 7 9 11 13 15 17 19 21 23 25 27 29
 parameter Nilai
4
3
2
1
0
1 3 5 7 9 11 13 15 17 19 21 23 25 27 29

Jumlah Panelis

Uji Hedonik Tekstur

6
5
parameter Nilai

4
3
2
1
0
1 3 5 7 9 11 13 15 17 19 21 23 25 27 29

Jumlah Panelis
k