Estimate: 1 week 2550, 2 weeks 3700, 1 month 5350 (assumes cheaper apt room rate)

Year 1
Jun 14 C/beam test: 2*2 weeks 7400
Dec 14 new beam test: 2*2 weeks 7400
Jan 15 collab at PSI 2*1 week 5100
new PD travel 2*1 week 5100
new PD housing allowance: 12000
TOTAL: 37000

Year 2
Jun 15 install frame 2*2 weeks 7400
Jul/Aug installÉ beam C 2*2 weeks 7400
Nov/Dec 15 dress rehearsal 4*2 weeks 14800
Jan 16: collab @ PSI 2*1 week 5100
May 16: install Cerenkov 2 2*2 weeks 7400
Jun 16: commission trigger 2*2 weeks 7400
new PD travel 2*1 week 5100
new PD housing allowance: 12000
TOTAL: 66600

Year 3
running: 8*2 weeks 29600
Jan 17 collab at PSI 2*1 week 5100
May 17 added trigger work 2*2 weeks 7400
new PD travel 2*1 week 5100
new PD housing allowance: 12000
4 months gs expert travel 21400
TOTAL: 80600

Year 4
running: 8*2 weeks 29600
Jan 18 collab at PSI 2*1 week 5100
new PD travel 2*1 week 5100
new PD housing allowance: 12000
4 months gs expert travel 21400
TOTAL: 73200