X-Golf
Source filing: WI · filed 2026-04-16
Item 5 — Initial franchise fee
$25,000 [p.11 · WI · 2026-04-16]
Item 6 — Recurring fees (royalty & advertising)
| Royalty | 7% of your adjusted gross sales. [p.12 · WI · 2026-04-16] |
|---|---|
| Marketing Fund Contribution | 1% of adjusted gross sales [p.12 · WI · 2026-04-16] |
Full Item 6 schedule (including one-time and conditional fees) is in the FDD itself.
Item 7 — Estimated initial investment (total)
$1,153,500 [p.18 · WI · 2026-04-16] – $1,803,850 [p.18 · WI · 2026-04-16]
Base single-franchise offering as stated in the FDD's total row. Multi-unit or area-development formats are not broken out here.
Item 20 — Outlets
| Franchised outlets at start of year | 121 [p.43 · WI · 2026-04-16] |
|---|---|
| Franchised outlets at end of year | 129 [p.43 · WI · 2026-04-16] |
| Net change in franchised outlets | 8 [p.43 · WI · 2026-04-16] |
| Transfers | 1 [p.44 · WI · 2026-04-16] |
| Terminations | 0 [p.49 · WI · 2026-04-16] |
| Non-renewals | 0 [p.49 · WI · 2026-04-16] |
| Ceased operations (other) | 4 [p.49 · WI · 2026-04-16] |
| Company-owned outlets at end of year | Not disclosed |
Item 19 — Financial performance representation
Headline cohort
All franchised outlets FY2025 - Annual Gross Store Sales Per Simulator · 2025
| Outlets in sample | Average | Median | High | Low |
|---|---|---|---|---|
| 114 [p.41 · WI · 2026-04-16] | $112,944 [p.41 · WI · 2026-04-16] | $94,970 [p.41 · WI · 2026-04-16] | $247,991 [p.41 · WI · 2026-04-16] | $58,785 [p.41 · WI · 2026-04-16] |
All disclosed cohorts (6)
| Cohort | Outlets | Average | Median | High | Low |
|---|---|---|---|---|---|
| All franchised outlets FY2025 - Annual Gross Store Sales Per Simulator 2025 |
114 [p.41 · WI · 2026-04-16] | $112,944 [p.41 · WI · 2026-04-16] | $94,970 [p.41 · WI · 2026-04-16] | $247,991 [p.41 · WI · 2026-04-16] | $58,785 [p.41 · WI · 2026-04-16] |
| All franchised outlets FY2024 - Annual Gross Store Sales Per Simulator 2024 |
99 [p.41 · WI · 2026-04-16] | $99,000 [p.41 · WI · 2026-04-16] | $97,000 [p.41 · WI · 2026-04-16] | $185,000 [p.41 · WI · 2026-04-16] | $38,000 [p.41 · WI · 2026-04-16] |
| All franchised outlets FY2023 - Annual Gross Store Sales Per Simulator 2023 |
69 [p.41 · WI · 2026-04-16] | $113,000 [p.41 · WI · 2026-04-16] | $112,000 [p.41 · WI · 2026-04-16] | $187,000 [p.41 · WI · 2026-04-16] | $67,000 [p.41 · WI · 2026-04-16] |
| Bottom 25% tier FY2025 - Average Annual Gross Sales Per Simulator 2025 |
114 [p.42 · WI · 2026-04-16] | $78,832 [p.42 · WI · 2026-04-16] | Not disclosed | Not disclosed | Not disclosed |
| Middle 50% tier FY2025 - Average Annual Gross Sales Per Simulator 2025 |
114 [p.42 · WI · 2026-04-16] | $109,211 [p.42 · WI · 2026-04-16] | Not disclosed | Not disclosed | Not disclosed |
| Top 25% tier FY2025 - Average Annual Gross Sales Per Simulator 2025 |
114 [p.42 · WI · 2026-04-16] | $154,620 [p.42 · WI · 2026-04-16] | Not disclosed | Not disclosed | Not disclosed |
“Tables 1 and 2 are a historic financial performance representation.” [p.42 · WI · 2026-04-16]
Extraction notes
- Item 20 outlet counts were extracted with model assistance and verified against the cited pages.
- Item 7 totals were extracted with model assistance and verified against the cited page.