ballpark website calculator

	A	B	C	D	E	F	G	H	I	J
1	Stage	Total Time	Total Budget	Risk factor	Deliverables	Meetings (h)	CLIO time (h)	Client Work Time (h)	185	185

2	Persona Development	15	$2,775	1	Entrepreneurs (+founders fans)	2	3	1
3					Manager/leaders/CS Excecutives	2	3	1
4					European Leaders	2	3	1
5	Narrative Development	22	$4,070	1	Handshake Picth	1	3	1
6					Elevator Picth	2	5	2
7					Voice & Tone Definition	2	5	2
8					Value Proposition Definition	1	3	1
9	Sale Funnel Mapping	31	$6,882	1.2	Status and Stage Definition	3	4	2
10					Interaction Modeling	2	4	3
11					Lead Magnet Set	4	6	3
12					Email Automation Mapping	3	5	3
13	Site Architecture	17	$3,145	1	Ecosystem & Integration	2	2	1
14					Site Map	2	4
15					User roles & permission set	1	2	1
16					Technological set	2	2	3
17	Creatives	48	$10,656	1.2	Mood Definition	3	5	2
18					Primary Wireframe	4	9	2
19					Design Anatomy	4	10	4
20					Primary Screenshots	3	10	3
21	Survey	15	$3,053	1.1	Survey Design	2	6	3
22	Survey	15	$3,053	1.1	Survey Analysis	2	5	3
23	Management	17	$3,460	1.1	Task/milestones Schedule	1	4	2
24					Emails Communication		8
25					Completion	2	2
26	Onsite Assessment	2 days	$4,500
27	Total	165	$38,540			52		44
28
29
30
31
32
33
34
35
36
37
38
39
40
41
42
43
44
45
46
47
48
49
50
51
52
53
54
55
56
57
58
59
60
61
62
63
64
65
66
67
68
69
70
71
72
73
74
75
76
77
78
79
80
81
82
83
84
85
86
87
88
89
90
91
92
93
94
95
96
97
98
99
100