Andrew's Brews — Roasting ROI Calculator

⚙️ General Settings

Selling Price / Cup ($)

Cups Sold / Month

Coffee per Cup (grams)

Machine Labor Wage ($/hr)

🏠 Fixed Monthly Costs

Cost Item Monthly ($) Daily ($) Weekly ($)

TOTAL — — —

🥛 Per-Cup COGS (excl. Coffee)

Milk ($)

Cup ($)

Lid ($)

Sleeve ($)

Syrup ($)

Labor / Cup ($)

Subtotal (excl. coffee) $1.20

🌱 Coffee Costs

Green Coffee ($/lb)

Wholesale Roasted ($/lb)

Roast Yield (%)

🔥 S7X Machine

Monthly Rental ($)

Electricity / Batch ($)

Batch Capacity (g green)

Batch Time (min)

Labor / Batch (min)

🔥 S9X Machine

Monthly Rental ($)

Electricity / Batch ($)

Batch Capacity (g green)

Batch Time (min)

Labor / Batch (min)

Wholesale Coffee Cost / Cup

—

No roaster needed

Baseline

S7X Break-Even Volume

—

cups / month

—

S9X Break-Even Volume

—

cups / month

—

Coffee Savings / Cup

—

vs. wholesale baseline

S7X Monthly Savings

—

at your cup volume

S9X Monthly Savings

—

at your cup volume

Break-Even Progress — Your current volume vs. required break-even

☕ S7X Machine —

☕ S9X Machine —

◼ Bar = % of break-even threshold reached at your current volume | ▏ Marker = 100% break-even point

☕ S7X Details at — cups/mo

Monthly Rental—

Batches / Month—

Electricity Cost—

Labor Cost—

Total Machine Cost—

Coffee Savings vs Wholesale—

Net Monthly Gain—

☕ S9X Details at — cups/mo

Monthly Rental—

Batches / Month—

Electricity Cost—

Labor Cost—

Total Machine Cost—

Coffee Savings vs Wholesale—

Net Monthly Gain—

Wholesale — Net Profit/Mo

—

Baseline

S7X — Net Profit/Mo

—

S9X — Net Profit/Mo

—

Line Item	Wholesale	S7X Roaster	S9X Roaster

ℹ️ P&L is calculated at your current volume of — cups/month at —/cup. Adjust inputs on the left to see how the numbers change.

Monthly Net Profit vs. Cups Sold — All Three Scenarios

12-Month Cumulative Savings vs. Wholesale (at your current volume)