Pro Tennis Tour Survival Ledger & Circuit Simulator

Starting Capital

$12,500

Bankroll on Jan 1

Prize Money

$18,450

36 Weeks (ITF / Challengers)

Interclub League Income

$13,200

German / French / Swiss Weekend Ties

Total Tour Expenses

$27,100

Flights, Hotels, Entry & Stringing

Net Operating Cashflow

+$9,350

Prize + Side Income – Cost

Year-End Solvency

$21,850

Sustainable with Club League Subsidy

Circuit Presets

Ranking Tier

Starting Bankroll ($) $12,500

Touring Calendar (Weeks) 36 Wk

ATP Challenger Mix (%) 46% (12 Chall / 14 M25)

European Club Contract

Summer League

Mid-ranking pros play weekend matches for German, French, or Swiss clubs to lock in guaranteed payouts.

League Region

League Weekend Ties 6 Matches

Fee Per Appearance ($) $2,200

Pro Survival Levers

Cost Mitigation

DIY Racket Stringing Carry drop-weight machine (-$25/match saved)

Room Split with Rivals Share official hotel 2-to-a-room (-50% lodging)

Home Club Coaching Stint 4 Weeks ($4,800) Teaching private lessons during recovery breaks at $1,200/week.

Cumulative Cash Runway & Weekly Flow

Bank Balance

Prize + League

Expenses

Diagnostic Analysis: Without the $13,200 European Interclub appearance fees, tour operating cashflow would be in a severe deficit (-$3,850), causing complete insolvency by week 28. DIY stringing and room-sharing cut $6,050 in overhead.

DIY Stringing Saved

$1,850

74 restrings @ $25 tour fee

Room Split Saved

$4,200

50% discount on 28 hotel weeks

Coaching Pro Income

$4,800

Home academy lesson clinic

Enjoy this tool? Build your own with Super

Cumulative Cash Runway & Weekly Flow

Tour Itinerary & Event Ledger