{
  "meta": {
    "as_of": "2026-10-30",
    "currency": "AUD unless USD specified",
    "status": "ROUND ONE source benchmarks and editable comparison inputs",
    "quote_date": null,
    "quote_note": "Advertised observations only; no supplier quotations requested.",
    "schema_version": 2
  },
  "source_registry": [
    {
      "id": "R101",
      "title": "Fair Work, Amusement Events and Recreation Award, effective 1 July 2026",
      "url": "https://awards.fairwork.gov.au/MA000080.html",
      "support": "Adult casual Grade 4: $36.81 ordinary/$51.54 Sunday; Grade 6: $39.11/$54.76. Classification remains job-specific.",
      "checked": "2026-10-30",
      "application": "Adult casual Grade 4: $36.81 ordinary/$51.54 Sunday; Grade 6: $39.11/$54.76. Classification remains job-specific.",
      "quote_date": null,
      "quote_status": "No requested supplier quotation recorded",
      "recorded_observation_date": "2026-10-30",
      "verification_status": "page_rechecked",
      "rechecked": "2026-10-29",
      "verification_note": "Adult casual Grade 4: $36.81 ordinary/$51.54 Sunday; Grade 6: $39.11/$54.76. Classification remains job-specific."
    },
    {
      "id": "R102",
      "title": "ATO, calculating super guarantee",
      "url": "https://smallbusiness.taxsuperandyou.gov.au/super-guarantee-employer-obligations/how-to-calculate-super-guarantee",
      "support": "Current super guarantee percentage 12%; apply to eligible earnings. This is separate from insurance, payroll tax and other employment costs.",
      "checked": "2026-10-29",
      "application": "Current super guarantee percentage 12%; apply to eligible earnings. This is separate from insurance, payroll tax and other employment costs.",
      "quote_date": null,
      "quote_status": "No requested supplier quotation recorded",
      "recorded_observation_date": "2026-10-29",
      "verification_status": "partial_verification",
      "recheck_attempt": "2026-10-29",
      "verification_note": "Earlier teaching page did not expose the rate in retrieved text. Official ATO material corroborates 12%; see the added official Payday Super source."
    },
    {
      "id": "R103",
      "title": "Stripe Australia, current pricing",
      "url": "https://stripe.com/au/pricing",
      "support": "Domestic online cards: 1.65% plus $0.30 per successful payment including GST. Fees rounded per payment in calculators.",
      "checked": "2026-10-30",
      "application": "Domestic online cards: 1.65% plus $0.30 per successful payment including GST. Fees rounded per payment in calculators.",
      "quote_date": null,
      "quote_status": "No requested supplier quotation recorded",
      "recorded_observation_date": "2026-10-30",
      "verification_status": "page_rechecked",
      "rechecked": "2026-10-29",
      "verification_note": "Domestic online cards: 1.65% plus $0.30 per successful payment including GST. Fees rounded per payment in calculators."
    },
    {
      "id": "R104",
      "title": "Dash Group, Brisbane labour hire charge rates",
      "url": "https://dashgroup.net.au/labour-hire-brisbane",
      "support": "Provider charge rates ex GST: general labour $55–$60/hour; carpentry $75–$85; shopfitting/joinery $65–$85.",
      "checked": "2026-10-30",
      "application": "Provider charge rates ex GST: general labour $55–$60/hour; carpentry $75–$85; shopfitting/joinery $65–$85.",
      "quote_date": null,
      "quote_status": "No requested supplier quotation recorded",
      "recorded_observation_date": "2026-10-30",
      "verification_status": "page_rechecked",
      "recheck_attempt": "2026-10-29",
      "verification_note": "Provider charge rates ex GST: general labour $55–$60/hour; carpentry $75–$85; shopfitting/joinery $65–$85."
    },
    {
      "id": "R105",
      "title": "Voltora, Brisbane electrical attendance prices",
      "url": "https://www.voltoraindustries.com.au/",
      "support": "$258.50 includes attendance and first hour; subsequent hours $148.50 including GST, materials extra.",
      "checked": "2026-10-30",
      "application": "$258.50 includes attendance and first hour; subsequent hours $148.50 including GST, materials extra.",
      "quote_date": null,
      "quote_status": "No requested supplier quotation recorded",
      "recorded_observation_date": "2026-10-30",
      "verification_status": "page_rechecked",
      "rechecked": "2026-10-29",
      "verification_note": "$258.50 includes attendance and first hour; subsequent hours $148.50 including GST, materials extra."
    },
    {
      "id": "R106",
      "title": "Store DJ, Rode Wireless PRO dual kit",
      "url": "https://www.storedj.com.au/products/rode-wireless-pro-dual-compact-wireless-mic-system-w-accessories-black",
      "support": "Advertised $385 promotional price, online stock; location stock and offer expiry vary.",
      "checked": "2026-10-30",
      "application": "Advertised $385 promotional price, online stock; location stock and offer expiry vary.",
      "quote_date": null,
      "quote_status": "No requested supplier quotation recorded",
      "recorded_observation_date": "2026-10-30",
      "verification_status": "page_rechecked",
      "rechecked": "2026-10-29",
      "verification_note": "Advertised $385 promotional price, online stock; location stock and offer expiry vary."
    },
    {
      "id": "R107",
      "title": "Rode, simultaneous Wireless PRO systems",
      "url": "https://help.rode.com/hc/en-us/articles/9220351205135-Can-I-use-multiple-Wireless-PRO-kits-at-a-single-location",
      "support": "Manufacturer states up to four kits/eight transmitters in one place; this is not a multi-room engineering design.",
      "checked": "2026-10-30",
      "application": "Manufacturer states up to four kits/eight transmitters in one place; this is not a multi-room engineering design.",
      "quote_date": null,
      "quote_status": "No requested supplier quotation recorded",
      "recorded_observation_date": "2026-10-30",
      "verification_status": "page_rechecked",
      "rechecked": "2026-10-29",
      "verification_note": "Manufacturer states up to four kits/eight transmitters in one place; this is not a multi-room engineering design."
    },
    {
      "id": "R108",
      "title": "Better Music, Zoom LiveTrak L-8",
      "url": "https://www.bettermusic.com.au/products/zoom-l8-livetrak",
      "support": "$715 advertised, backorder displayed; shipping separate.",
      "checked": "2026-10-30",
      "application": "$715 advertised, backorder displayed; shipping separate.",
      "quote_date": null,
      "quote_status": "No requested supplier quotation recorded",
      "recorded_observation_date": "2026-10-30",
      "verification_status": "page_rechecked",
      "rechecked": "2026-10-29",
      "verification_note": "$715 advertised, backorder displayed; shipping separate."
    },
    {
      "id": "R109",
      "title": "Store DJ, Hosa CMP-159 breakout cable",
      "url": "https://www.storedj.com.au/products/hosa-cmp-159-3-5mm-trs-to-dual-1-4-ts-stereo-breakout-cable-10ft",
      "support": "$22 advertised promotional cable price; delivery separate.",
      "checked": "2026-10-30",
      "application": "$22 advertised promotional cable price; delivery separate.",
      "quote_date": null,
      "quote_status": "No requested supplier quotation recorded",
      "recorded_observation_date": "2026-10-30",
      "verification_status": "page_rechecked",
      "rechecked": "2026-10-29",
      "verification_note": "$22 advertised promotional cable price; delivery separate."
    },
    {
      "id": "R110",
      "title": "Officeworks, Matrix visitor chair",
      "url": "https://www.officeworks.com.au/shop/officeworks/p/matrix-visitor-chair-jbmatvmbk",
      "support": "Matrix visitor chair $179 advertised.",
      "checked": "2026-10-30",
      "application": "Matrix visitor chair $179 advertised.",
      "quote_date": null,
      "quote_status": "No requested supplier quotation recorded",
      "recorded_observation_date": "2026-10-30",
      "verification_status": "page_rechecked",
      "rechecked": "2026-10-29",
      "verification_note": "Matrix visitor chair $179 advertised."
    },
    {
      "id": "R111",
      "title": "Officeworks, Matrix visitor armchair",
      "url": "https://www.officeworks.com.au/shop/officeworks/p/matrix-mesh-visitor-armchair-black-jbmatvmabk",
      "support": "Matrix visitor armchair $199 advertised; no unverified load-rating claim retained in the plan.",
      "checked": "2026-10-30",
      "application": "Matrix visitor armchair $199 advertised; no unverified load-rating claim retained in the plan.",
      "quote_date": null,
      "quote_status": "No requested supplier quotation recorded",
      "recorded_observation_date": "2026-10-30",
      "verification_status": "page_rechecked",
      "rechecked": "2026-10-29",
      "verification_note": "Matrix visitor armchair $199 advertised; no unverified load-rating claim retained in the plan."
    },
    {
      "id": "R112",
      "title": "Danny's Desks, Chibel ex-hire chair",
      "url": "https://dannysdesks.com.au/product/chibel-office-chair-ex-hire-stock/",
      "support": "Earlier $39 ex-hire chair listing could not be retrieved. Price and claimed specifications excluded from active benchmarks and totals.",
      "checked": "2026-10-30",
      "application": "Earlier $39 ex-hire chair listing could not be retrieved. Price and claimed specifications excluded from active benchmarks and totals.",
      "quote_date": null,
      "quote_status": "No requested supplier quotation recorded",
      "recorded_observation_date": "2026-10-30",
      "verification_status": "unverified_withdrawn_from_active_costs",
      "verification_note": "Earlier $39 ex-hire chair listing could not be retrieved. Price and claimed specifications excluded from active benchmarks and totals.",
      "recheck_attempt": "2026-10-29"
    },
    {
      "id": "R113",
      "title": "Officeworks Rapidline steel frame table 1800 × 900 mm",
      "url": "https://www.officeworks.com.au/shop/officeworks/p/rapidline-steel-frame-table-1800-x-900mm-white-fnsft1890w",
      "support": "The $292 Officeworks product is a Rapidline steel-frame 1800 × 900 mm table, code FNSFT1890W. Earlier folding description and category-only citation corrected.",
      "checked": "2026-10-30",
      "application": "The $292 Officeworks product is a Rapidline steel-frame 1800 × 900 mm table, code FNSFT1890W. Earlier folding description and category-only citation corrected.",
      "quote_date": null,
      "quote_status": "No requested supplier quotation recorded",
      "recorded_observation_date": "2026-10-30",
      "verification_status": "corrected_page_rechecked",
      "recheck_attempt": "2026-10-29",
      "verification_note": "The $292 Officeworks product is a Rapidline steel-frame 1800 × 900 mm table, code FNSFT1890W. Earlier folding description and category-only citation corrected."
    },
    {
      "id": "R114",
      "title": "Mack's Office Furniture, recorded second-hand catalogue",
      "url": "https://www.macks.com.au/collections/second-hand-furniture",
      "support": "Direct used-product pages: desk $150 incl GST, 1600 × 800 mm; cupboard $129 incl GST, 1600h × 900w × 430d mm. Quantity and freight unconfirmed.",
      "checked": "2026-10-30",
      "application": "Direct used-product pages: desk $150 incl GST, 1600 × 800 mm; cupboard $129 incl GST, 1600h × 900w × 430d mm. Quantity and freight unconfirmed.",
      "product_links": [
        {
          "item": "Used 1600 x 800 mm desk",
          "url": "https://www.macks.com.au/collections/second-hand-furniture/products/secondhand-metal-frame-desk-1600-x-800"
        },
        {
          "item": "Used 1600h x 900w x 430d mm cupboard",
          "url": "https://www.macks.com.au/collections/second-hand-furniture/products/second-hand-cupboard-1600h-x-900w-x-430d"
        }
      ],
      "quote_date": null,
      "quote_status": "No requested supplier quotation recorded",
      "recorded_observation_date": "2026-10-30",
      "verification_status": "page_rechecked",
      "verification_note": "Direct used-product pages: desk $150 incl GST, 1600 × 800 mm; cupboard $129 incl GST, 1600h × 900w × 430d mm. Quantity and freight unconfirmed.",
      "recheck_attempt": "2026-10-29"
    },
    {
      "id": "R115",
      "title": "Australian Computer Traders, refurbished desktop range",
      "url": "https://www.australiancomputertraders.com.au/",
      "support": "Supplier homepage advertises Grade A HP EliteDesk 800 G6 Mini i5 tenth generation,16 GB/256 GB at $399.",
      "checked": "2026-10-30",
      "application": "Supplier homepage advertises Grade A HP EliteDesk 800 G6 Mini i5 tenth generation,16 GB/256 GB at $399.",
      "quote_date": null,
      "quote_status": "No requested supplier quotation recorded",
      "recorded_observation_date": "2026-10-30",
      "verification_status": "page_rechecked",
      "verification_note": "Supplier homepage advertises Grade A HP EliteDesk 800 G6 Mini i5 tenth generation,16 GB/256 GB at $399.",
      "recheck_attempt": "2026-10-29"
    },
    {
      "id": "R116",
      "title": "Scorptec, CyberPower UPS published range",
      "url": "https://www.scorptec.com.au/product/ups/ups/67645-cp900epfclcda",
      "support": "Exact CP900EPFCLCDa page advertises $299, 900 VA/540 W. Delivery and stock conditions apply.",
      "checked": "2026-10-30",
      "application": "Exact CP900EPFCLCDa page advertises $299, 900 VA/540 W. Delivery and stock conditions apply.",
      "quote_date": null,
      "quote_status": "No requested supplier quotation recorded",
      "recorded_observation_date": "2026-10-30",
      "verification_status": "page_rechecked",
      "recheck_attempt": "2026-10-29",
      "verification_note": "Exact CP900EPFCLCDa page advertises $299, 900 VA/540 W. Delivery and stock conditions apply."
    },
    {
      "id": "R117",
      "title": "Indestroom, Australian turnkey room catalogue",
      "url": "https://erworkshop.com/escape-room-supplier-australia/",
      "support": "Jungle $42,500; Magic School $89,900; Pharaoh $63,300; Vault32 $101,600 AUD advertised package benchmarks, not landed/site-installed costs.",
      "checked": "2026-10-30",
      "application": "Jungle $42,500; Magic School $89,900; Pharaoh $63,300; Vault32 $101,600 AUD advertised package benchmarks, not landed/site-installed costs.",
      "quote_date": null,
      "quote_status": "No requested supplier quotation recorded",
      "recorded_observation_date": "2026-10-30",
      "verification_status": "page_rechecked",
      "rechecked": "2026-10-29",
      "verification_note": "Jungle $42,500; Magic School $89,900; Pharaoh $63,300; Vault32 $101,600 AUD advertised package benchmarks, not landed/site-installed costs."
    },
    {
      "id": "R118",
      "title": "Property Now, 338 Lytton Road listing",
      "url": "https://www.commercialrealestate.com.au/property/338-lytton-road-morningside-qld-4170-18288980",
      "support": "Unit 7 / 338 Lytton Road: 300 m² partial building; $6,750/month plus GST/outgoings. Another upstairs tenant is described. Listing updated 22 Sep 2026.",
      "checked": "2026-10-30",
      "application": "Unit 7 / 338 Lytton Road: 300 m² partial building; $6,750/month plus GST/outgoings. Another upstairs tenant is described. Listing updated 22 Sep 2026.",
      "quote_date": null,
      "quote_status": "No requested supplier quotation recorded",
      "recorded_observation_date": "2026-10-30",
      "verification_status": "page_rechecked",
      "rechecked": "2026-10-29",
      "verification_note": "Unit 7 / 338 Lytton Road: 300 m² partial building; $6,750/month plus GST/outgoings. Another upstairs tenant is described. Listing updated 22 Sep 2026."
    },
    {
      "id": "R119",
      "title": "Chase Commercial, 4/65 Riverside Place listing",
      "url": "https://www.commercialrealestate.com.au/property/4-65-riverside-place-morningside-qld-4170-18314217",
      "support": "4/65 Riverside Place: 300 m²; $78,000/year plus GST/outgoings. Listing updated 11 Sep 2026. Earlier $72,000 value was superseded in the previous revision.",
      "checked": "2026-10-30",
      "application": "4/65 Riverside Place: 300 m²; $78,000/year plus GST/outgoings. Listing updated 11 Sep 2026. Earlier $72,000 value was superseded in the previous revision.",
      "quote_date": null,
      "quote_status": "No requested supplier quotation recorded",
      "recorded_observation_date": "2026-10-30",
      "verification_status": "page_rechecked",
      "rechecked": "2026-10-29",
      "verification_note": "4/65 Riverside Place: 300 m²; $78,000/year plus GST/outgoings. Listing updated 11 Sep 2026. Earlier $72,000 value was superseded in the previous revision."
    },
    {
      "id": "R120",
      "title": "Alliance Electrical, Northern Rivers rates",
      "url": "https://allianceelectrical.com.au/rates",
      "support": "Northern Rivers NSW regional comparison only: first hour $190 excluding GST, later $110; effective 30 July 2026, materials and specified travel additional. Not used as a Brisbane quote.",
      "checked": "2026-10-29",
      "application": "Inherited observation, recorded 2026-10-29. Northern Rivers NSW regional comparison only: first hour $190 excluding GST, later $110; effective 30 July 2026, materials and specified travel additional. Not used as a Brisbane quote.",
      "quote_date": null,
      "quote_status": "No requested supplier quotation recorded",
      "recorded_observation_date": "2026-10-29",
      "verification_status": "inherited_reference_requires_verification",
      "verification_note": "Unverified inherited reference."
    },
    {
      "id": "R121",
      "title": "OpenAI, current API prices",
      "url": "https://developers.openai.com/api/docs/pricing",
      "support": "Official Standard short-context gpt-6.1-sol $2 input/$10 output per million; estimated file transcription $0.0045/minute and live $0.017. Currency USD; tier/context conditions apply.",
      "checked": "2026-10-30",
      "application": "Official Standard short-context gpt-6.1-sol $2 input/$10 output per million; estimated file transcription $0.0045/minute and live $0.017. Currency USD; tier/context conditions apply.",
      "quote_date": null,
      "quote_status": "No requested supplier quotation recorded",
      "recorded_observation_date": "2026-10-30",
      "verification_status": "page_rechecked",
      "rechecked": "2026-10-29",
      "verification_note": "Official Standard short-context gpt-6.1-sol $2 input/$10 output per million; estimated file transcription $0.0045/minute and live $0.017. Currency USD; tier/context conditions apply."
    },
    {
      "id": "R122",
      "title": "OpenAI, current transcription workflows",
      "url": "https://developers.openai.com/api/docs/guides/transcription",
      "support": "Official recorded-file and live transcription guide checked.",
      "checked": "2026-10-30",
      "application": "Official recorded-file and live transcription guide checked.",
      "quote_date": null,
      "quote_status": "No requested supplier quotation recorded",
      "recorded_observation_date": "2026-10-30",
      "verification_status": "page_rechecked",
      "rechecked": "2026-10-29",
      "verification_note": "Official recorded-file and live transcription guide checked."
    },
    {
      "id": "R123",
      "title": "OpenAI, API credit currency",
      "url": "https://help.openai.com/en/articles/10421635-multicurrency-billing",
      "support": "API credit purchases are currently limited to USD. Translate actual invoice amounts using the actual AUD conversion and separately record taxes and payment charges.",
      "checked": "2026-10-29",
      "application": "Inherited observation, recorded 2026-10-29. API credit purchases are currently limited to USD. Translate actual invoice amounts using the actual AUD conversion and separately record taxes and payment charges.",
      "quote_date": null,
      "quote_status": "No requested supplier quotation recorded",
      "recorded_observation_date": "2026-10-29",
      "verification_status": "inherited_reference_requires_verification",
      "verification_note": "Unverified inherited reference."
    },
    {
      "id": "R124",
      "title": "Deepgram, processed multichannel duration pricing rule",
      "url": "https://deepgram.com/pricing",
      "support": "The official pricing page says multichannel processing is billed by total processed duration across channels. This supports the conservative separate-channel volume method; the selected unit-price example is a separate OpenAI file transcription benchmark.",
      "checked": "2026-10-29",
      "application": "Inherited observation, recorded 2026-10-29. The official pricing page says multichannel processing is billed by total processed duration across channels. This supports the conservative separate-channel volume method; the selected unit-price example is a separate OpenAI file transcription benchmark.",
      "quote_date": null,
      "quote_status": "No requested supplier quotation recorded",
      "recorded_observation_date": "2026-10-29",
      "verification_status": "inherited_reference_requires_verification",
      "verification_note": "Unverified inherited reference."
    },
    {
      "id": "R125",
      "title": "ATO Payday Super",
      "url": "https://softwaredevelopers.ato.gov.au/PaydaySuper",
      "checked": "2026-10-30",
      "recorded_observation_date": "2026-10-30",
      "rechecked": "2026-10-29",
      "verification_status": "page_rechecked",
      "verification_note": "ATO states 12% of qualifying earnings for Payday Super from 1 July 2026.",
      "quote_date": null,
      "quote_status": "Official guidance, not a supplier quotation",
      "application": "ATO states 12% of qualifying earnings for Payday Super from 1 July 2026.",
      "support": "ATO states 12% of qualifying earnings for Payday Super from 1 July 2026."
    }
  ],
  "benchmarks": [
    {
      "id": "chair",
      "label": "New Matrix visitor chair",
      "value": 179,
      "unit": "AUD/item",
      "source": "R110",
      "tax_basis": "displayed",
      "checked": "2026-10-30",
      "quote_date": null,
      "note": ""
    },
    {
      "id": "armchair",
      "label": "New Matrix visitor armchair",
      "value": 199,
      "unit": "AUD/item",
      "source": "R111",
      "tax_basis": "displayed",
      "checked": "2026-10-30",
      "quote_date": null,
      "note": ""
    },
    {
      "id": "table",
      "label": "New Rapidline steel-frame 1800 × 900 table",
      "value": 292,
      "unit": "AUD/item",
      "source": "R113",
      "tax_basis": "displayed",
      "checked": "2026-10-30",
      "quote_date": null,
      "note": ""
    },
    {
      "id": "desk",
      "label": "Used desk 1600 × 800",
      "value": 150,
      "unit": "AUD/item",
      "source": "R114",
      "tax_basis": "inc_gst",
      "checked": "2026-10-30",
      "quote_date": null,
      "note": ""
    },
    {
      "id": "cupboard",
      "label": "Used cupboard",
      "value": 129,
      "unit": "AUD/item",
      "source": "R114",
      "tax_basis": "inc_gst",
      "checked": "2026-10-30",
      "quote_date": null,
      "note": ""
    },
    {
      "id": "wireless",
      "label": "RØDE Wireless PRO dual kit",
      "value": 385,
      "unit": "AUD/kit",
      "source": "R106",
      "tax_basis": "displayed",
      "checked": "2026-10-30",
      "quote_date": null,
      "note": ""
    },
    {
      "id": "mixer",
      "label": "Zoom LiveTrak L-8",
      "value": 715,
      "unit": "AUD/item",
      "source": "R108",
      "tax_basis": "displayed",
      "checked": "2026-10-30",
      "quote_date": null,
      "note": ""
    },
    {
      "id": "cable",
      "label": "Hosa CMP-159 cable",
      "value": 22,
      "unit": "AUD/item",
      "source": "R109",
      "tax_basis": "displayed",
      "checked": "2026-10-30",
      "quote_date": null,
      "note": ""
    },
    {
      "id": "computer",
      "label": "Refurbished HP EliteDesk 800 G6 Mini",
      "value": 399,
      "unit": "AUD/item",
      "source": "R115",
      "tax_basis": "displayed",
      "checked": "2026-10-30",
      "quote_date": null,
      "note": ""
    },
    {
      "id": "ups",
      "label": "CyberPower CP900EPFCLCDa UPS",
      "value": 299,
      "unit": "AUD/item",
      "source": "R116",
      "tax_basis": "displayed",
      "checked": "2026-10-30",
      "quote_date": null,
      "note": ""
    }
  ],
  "summary_comparison": {
    "status": "illustration_not_selected",
    "price_source": "M18",
    "price_per_person": 42,
    "average_players": 5,
    "room_limit": 6,
    "rooms": 1,
    "locations": 1,
    "starts_per_room_day": 8,
    "trading_days": 250,
    "sold_percent": 50,
    "blocked_room_days": 0,
    "play_minutes": 60,
    "reset_minutes": 15,
    "buffer_minutes": 0,
    "room_window_hours": 10,
    "gst_percent": 10
  },
  "verified_rates": {
    "card": {
      "rate_percent": 1.65,
      "fixed_aud": 0.3,
      "fees_include_gst": true,
      "source": "R103"
    },
    "wages": {
      "ordinary_A": 36.81,
      "sunday_A": 51.54,
      "ordinary_B": 39.11,
      "sunday_B": 54.76,
      "sg_rate": 0.12
    },
    "transcription": {
      "file_usd_per_minute": 0.0045,
      "live_usd_per_minute": 0.017,
      "source": "R121"
    },
    "tokens": {
      "model": "gpt-6.1-sol",
      "tier": "Standard short context",
      "input_usd_per_million": 2,
      "output_usd_per_million": 10,
      "source": "R121"
    }
  },
  "rent_comparables": [
    {
      "source_id": "R118",
      "area_m2": 300,
      "annual_rent_ex_gst": 81000,
      "rent_per_m2_year": 270,
      "notes": "Asking rent for Unit 7, a 300 m² partial building; another upstairs tenant described. GST and outgoings additional."
    },
    {
      "source_id": "R119",
      "area_m2": 300,
      "annual_rent_ex_gst": 78000,
      "rent_per_m2_year": 260,
      "notes": "Two-level office/storage; not an accessible single-level room layout quote.",
      "correction": "Rechecked listing shows 78000 AUD, replacing inherited 72000 AUD. Page updated 11 September 2026."
    }
  ],
  "room_kit_benchmarks": [
    {
      "name": "Jungle",
      "price_aud": 42500,
      "area_m2": [
        30,
        50
      ],
      "players": [
        2,
        8
      ],
      "status": "supplier_standard_configuration_benchmark",
      "tax_basis": "AUD conversion from supplier standard EUR configuration. GST/import tax/freight/site works/customisation unresolved.",
      "source_ids": [
        "R117"
      ]
    },
    {
      "name": "Magic School",
      "price_aud": 89900,
      "area_m2": [
        30,
        50
      ],
      "players": [
        2,
        6
      ],
      "status": "supplier_standard_configuration_benchmark",
      "tax_basis": "AUD conversion from supplier standard EUR configuration. GST/import tax/freight/site works/customisation unresolved.",
      "source_ids": [
        "R117"
      ]
    },
    {
      "name": "Pharaoh",
      "price_aud": 63300,
      "area_m2": [
        30,
        70
      ],
      "players": [
        2,
        6
      ],
      "status": "supplier_standard_configuration_benchmark",
      "tax_basis": "AUD conversion from supplier standard EUR configuration. GST/import tax/freight/site works/customisation unresolved.",
      "source_ids": [
        "R117"
      ]
    },
    {
      "name": "Vault32",
      "price_aud": 101600,
      "area_m2": [
        40,
        80
      ],
      "players": [
        2,
        10
      ],
      "status": "supplier_standard_configuration_benchmark",
      "tax_basis": "AUD conversion from supplier standard EUR configuration. GST/import tax/freight/site works/customisation unresolved.",
      "source_ids": [
        "R117"
      ]
    }
  ],
  "quote_required": [
    {
      "id": "Q01",
      "item": "Premises rent and outgoings",
      "scope": "Premises or host alternatives, measured usable areas, use approval, access, parking, landlord works, rent review and outgoings. ",
      "status": "quote_required",
      "cost": null
    },
    {
      "id": "Q02",
      "item": "Building design and approvals",
      "scope": "Measured layout, acoustic design, building/fire/access review and certification fees.",
      "status": "quote_required",
      "cost": null
    },
    {
      "id": "Q03",
      "item": "Partitions, doors and finishes",
      "scope": "Measured linear metres, wall height, door schedule, acoustic/fire performance, floor finish area, materials and installed labour.",
      "status": "quote_required",
      "cost": null
    },
    {
      "id": "Q04",
      "item": "Ventilation and cooling",
      "scope": "Occupancy and heat-load design, duct routes, fresh air, plant scope and installed electrical work.",
      "status": "quote_required",
      "cost": null
    },
    {
      "id": "Q05",
      "item": "Electrical and data materials",
      "scope": "Confirmed points/circuits, distribution, testing, data cabling and controls. ",
      "status": "quote_required",
      "cost": null
    },
    {
      "id": "Q06",
      "item": "Room design and content rights",
      "scope": "Room concepts and quantities to compare, independent play without hints, local story permissions, access versions, playtests, manuals and content rights. No catalogue or number of scenarios selected.",
      "status": "quote_required",
      "cost": null
    },
    {
      "id": "Q07",
      "item": "Room kit landed cost",
      "scope": "Written configuration price, currency basis, packing, freight, customs/import GST, inland delivery and installation boundaries.",
      "status": "quote_required",
      "cost": null
    },
    {
      "id": "Q08",
      "item": "Multi-room audio and monitoring",
      "scope": "Recorded play with clear recording opt-out; capture, participant count, site RF/acoustics, review workload, storage, retention and acceptance tests.",
      "status": "quote_required",
      "cost": null
    },
    {
      "id": "Q09",
      "item": "Software and AI services",
      "scope": "Defined research and computation tasks, booking integration, usage, hosting, storage, testing and maintenance.",
      "status": "quote_required",
      "cost": null
    },
    {
      "id": "Q10",
      "item": "Professional and insurance",
      "scope": "Legal/accounting service scope, public liability, property/contents, business interruption, cyber cover, workers compensation, applicable payroll tax and licences.",
      "status": "quote_required",
      "cost": null
    },
    {
      "id": "Q11",
      "item": "Management and paid specialist work",
      "scope": "Luke remuneration allocation, venue manager duties/hours, specialist facilitation, breaks, child/access support, leave/relief and roster minimum-engagement effects.",
      "status": "quote_required",
      "cost": null
    },
    {
      "id": "Q12",
      "item": "Opening and ongoing consumables",
      "scope": "Measured per-session cleaning/mic hygiene, printing, broken prop replacement, laundry and waste; quantity×actual supplier unit price.",
      "status": "quote_required",
      "cost": null
    },
    {
      "id": "Q13",
      "item": "Utilities, connectivity and premises services",
      "scope": "Alternative utilities and connectivity tariffs, measured loads, hours, water, waste, cleaning and maintenance scope.",
      "status": "quote_required",
      "cost": null
    },
    {
      "id": "Q14",
      "item": "Tourism distribution and promotion",
      "scope": "Actual referral agreements, portal fees, advertising quantities/rates, pass settlement administration and refunds.",
      "status": "quote_required",
      "cost": null
    },
    {
      "id": "Q15",
      "item": "Freight, secondhand inspection and make-good",
      "scope": "Collection/delivery, repair, cleaning, assembly, anchoring, remaining service life, end-of-lease removal and waste charges.",
      "status": "quote_required",
      "cost": null
    },
    {
      "id": "Q16",
      "item": "Contingency and financing",
      "scope": "Itemised risk register priced after scope/quotes; loan terms, fees, cash timing and tax. No invented flat percentage substituted for unresolved scope.",
      "status": "quote_required",
      "cost": null
    }
  ],
  "founder_decisions": {
    "business_prices": null,
    "premises": null,
    "room_count": null,
    "layout": null,
    "timeline": null,
    "technology": null,
    "ai_provider_or_model": null,
    "operating_structure": null,
    "agent_team": null,
    "contractor_roles": null,
    "financial_assumptions": null
  },
  "formulas": {
    "available_sessions": "rooms × locations × starts_per_room_day × trading_days − blocked_room_days × starts_per_room_day",
    "room_start_limit": "floor((room_window_minutes − play_minutes) ÷ cycle_minutes) + 1, if window ≥ play; otherwise zero",
    "sold_sessions": "available_sessions × sold_share",
    "ticket_receipts": "sold_sessions × paying_group_size × price_per_person",
    "net_sales": "ticket_receipts ÷ (1 + gst_rate)",
    "delivered_cost": "quantity × unit_price + freight + repair_cleaning + installation; eligible input GST deducted separately",
    "labour": "people × hours_each × hourly_charge + materials + other_charges",
    "contribution": "net_sales_per_team − variable_cost_per_team − net_processing_per_team",
    "operating_balance": "sold_sessions × contribution − annual_fixed_costs − annual_renewal",
    "break_even_share": "(annual_fixed_costs + annual_renewal) ÷ (available_sessions × contribution)",
    "pass_service": "transaction_receipts − venue_allocations",
    "renewal": "replacement_cost ÷ funding_interval",
    "audio_cost_usd": "sessions × recorded_people × minutes_each × submissions × usd_per_audio_minute",
    "token_cost_usd": "calls × (input_tokens × input_rate + billable_output_tokens × output_rate) ÷ 1000000"
  },
  "rounding": {
    "money": "Cash processor fee rounded to cents per payment before aggregation. Other internal arithmetic remains unrounded; money displayed to cents.",
    "counts": "Fractional expected annual sessions/visits are averages, not booked whole groups."
  },
  "unverified_withdrawals": [
    {
      "source": "R112",
      "previous_value_aud": 39,
      "reason": "Earlier $39 ex-hire chair listing could not be retrieved. Price and claimed specifications excluded from active benchmarks and totals."
    }
  ],
  "financial_completion": {
    "full_profit_available": false,
    "reason": "No complete site-specific capital, roster and ongoing cost scope. Blank costs are not zero."
  }
}