Me too, they were cheeky with two things needed to be added, but only one happening halfway through the year.
I used the average cost for the previous year, multiplied it by the closing head count, added the annual wage increase and then added the 6/12 for the other increase (can’t remember what this was for) but I hope it was correct!
