Transparent, source-anchored manufacturing cost modeling for monoclonal antibodies, recombinant proteins, antibody–drug conjugates, and cell & gene therapy — from clinical to commercial scale.
Version v1.2 · 2026
Process & facility assumptions
Scenario Inputs
0Manufacturing grade
GMP baseline. Switch grade to model preclinical/tox or research-grade economics using category-specific multipliers — savings concentrate in QC/QA and facility allocation, not raw materials.
1Program
Industry median ~3–5 g/L; best-in-class >8 g/L
2Upstream
Bag, tubing, filter sets per batch
3Downstream
Capture → Polish → VI → UF/DF
Typical lifetime 100–200 cycles
4Facility & Labor
Depreciation + utilities + maintenance
5Conjugation (ADC)
Range $50k–$500k+/g
1Cell & Gene Therapy
C> economics are highly process-specific. Defaults reflect commonly cited literature ranges but real-world numbers vary widely: AAV USP yield depends heavily on construct, serotype, and cell line; downstream recovery spans 10–30% across approved processes; LV vector cost ranges $5k–$50k per dose depending on whether vector is made in-house or sourced. Treat these defaults as a starting point, not a benchmark — validate against process-specific data before using outputs in any material decision.
GMP plasmid $10k–$50k/g
Typical 10–30%; AEX + AUC steps
Lentiviral input — major cost driver
DPDrug Product (Fill/Finish)
Estimated cost of goods
$—per gramGMP
—
—
Batches / Year
—
Capacity (kg/yr)
—
Yield / Batch
Cost Composition
Sensitivity · Titer × Scale
$/g at varying titer (rows) and bioreactor scale (cols). Current configuration highlighted.
v1.2 — illustrative defaults. This tool produces order-of-magnitude estimates intended for early-stage planning, BD scenario analysis, and comparative discussion. Default parameters reflect published industry ranges but have not been calibrated against any specific facility or program. Validate against your own process data and CDMO quotes before relying on outputs for material decisions.
Export Scenario
Save these results as a portable file or one-page report.