SalarySwishSalarySwish
Forums/Armchair-GM

napkin math

Created by: Trickster
Team: 2020-21 Toronto Maple Leafs
Initial Creation Date: Apr. 25, 2020
Published: Apr. 25, 2020
Salary Cap Mode: Basic
Description
Alan Walsh, sports agent was just on the fan 590 radio.
The number he came up with for next season's cap is 66 million.

He mentioned the word unfathomable on how the GMs would be able to manage that.


How did arrive at 66 million?
He said based it on having no fans in arenas, meaning zero gate driven revnue, and only TV deal revnue.
Players would owe the owners 25% escrow.
Retained Salary Transactions
DraftRound 1Round 2Round 3Round 4Round 5Round 6Round 7
2020
Logo of the TOR
Logo of the TOR
Logo of the VGK
Logo of the VGK
Logo of the TOR
Logo of the CAR
Logo of the COL
Logo of the SJS
Logo of the STL
Logo of the WPG
2021
Logo of the TOR
Logo of the TOR
Logo of the TOR
Logo of the TOR
Logo of the TOR
Logo of the TOR
2022
Logo of the TOR
Logo of the TOR
Logo of the TOR
Logo of the TOR
Logo of the TOR
Logo of the TOR
Logo of the TOR
ROSTER SIZESALARY CAPCAP HITOVERAGES TooltipBONUSESCAP SPACE
16$66,000,000$76,224,783$0$0-$10,224,783
Left WingCentreRight Wing
Logo of the Toronto Maple Leafs
$3,400,000$3,400,000
LW, RW
UFA - 3
Logo of the Toronto Maple Leafs
$11,640,250$11,640,250
C
UFA - 4
Logo of the Toronto Maple Leafs
$10,903,000$10,903,000
RW
UFA - 5
Logo of the Toronto Maple Leafs
$2,250,000$2,250,000
RW, LW
M-NTC
UFA - 1
Logo of the Toronto Maple Leafs
$11,000,000$11,000,000
C, LW
NMC
UFA - 5
Logo of the Toronto Maple Leafs
$6,962,366$6,962,366
RW
UFA - 4
Logo of the Toronto Maple Leafs
$1,250,000$1,250,000
RW, LW
UFA - 2
Logo of the Toronto Maple Leafs
$3,500,000$3,500,000
LW, C, RW
UFA - 3
Logo of the Toronto Maple Leafs
$3,200,000$3,200,000
RW
UFA - 2
Left DefenseRight DefenseGoaltender
Logo of the Toronto Maple Leafs
$5,000,000$5,000,000
LD
M-NTC
UFA - 2
Logo of the Toronto Maple Leafs
$2,000,000$2,000,000
RD
M-NTC
UFA - 3
Logo of the Toronto Maple Leafs
$5,000,000$5,000,000
G
M-NTC
UFA - 1
Logo of the Toronto Maple Leafs
$5,625,000$5,625,000
LD
NMC
UFA - 4
Logo of the Toronto Maple Leafs
$1,650,000$1,650,000
G
UFA - 2
Logo of the Toronto Maple Leafs
$894,167$894,167
LD
UFA - 2
Logo of the Toronto Maple Leafs
$750,000$750,000
LD
UFA - 1

Embed Code

  • To display this team on another website or blog, add this iFrame to the appropriate page
  • Customize the height attribute in the iFrame code below to fit your website appropriately. Minimum recommended: 400px.

Text-Embed

Click to Highlight
Apr. 25, 2020 at 3:07 p.m.
#1
hey look a squirrel
Avatar of the user
Joined: May 2018
Posts: 6,052
Likes: 3,754
Apr. 25, 2020 at 3:13 p.m.
#2
Avatar of the user
Joined: Jan. 2020
Posts: 6,759
Likes: 5,255
Depending on how everything shakes out, I think that's quite a cautious estimate
Apr. 25, 2020 at 3:25 p.m.
#3
Thread Starter
hey look a squirrel
Avatar of the user
Joined: May 2018
Posts: 6,052
Likes: 3,754
Quoting: LeafsFanForSomeReason
Depending on how everything shakes out, I think that's quite a cautious estimate


Its strictly based on numbers, no bias.
oneX liked this.
Apr. 25, 2020 at 3:31 p.m.
#4
Avatar of the user
Joined: Jan. 2020
Posts: 6,759
Likes: 5,255
Quoting: Trickster
Its strictly based on numbers, no bias.


Never said there was bias, I just think that seems low. And I have no knowledge whatsoever of how the financial's work in the league, but it just seems to me that if this one guy has projected this number and it's completely accurate based on the numbers, more people would have caught on to that by now. I don't know... I'm not to concerned about it until we know what's going on.
Apr. 25, 2020 at 3:33 p.m.
#5
Avatar of the user
Joined: Jan. 2018
Posts: 2,449
Likes: 1,275
I doubt it will be that low.

If for any reason there is a roll back that amounts to several million dollars, (10+, etc), there will have to be a coinciding roll back in players salaries like there was in 2005 after the lockout.

When the the Salary cap was first implemented, there was a 25% roll back in player salaries. A figure of 66 million as a cap ceiling would mean that a salary rollback would follow suit, otherwise there is no hope of most teams icing a competitive lineup.

If the cap drops to 66 million you could expect a rollback in players salaries of approximately 15% to 20% to compensate.
Apr. 25, 2020 at 3:35 p.m.
#6
The commissioner
Avatar of the user
Joined: Feb. 2020
Posts: 945
Likes: 105
brendan shanahan Said on Tim and sid that he has not heard anything about a cap drop and that the league does not want one because it would Hurley so many teams.
OldNYIfan liked this.
Apr. 25, 2020 at 3:35 p.m.
#7
Hakuna Matata
Avatar of the user
Joined: Feb. 2020
Posts: 33,980
Likes: 20,940
well that guess is way off, somebody was using the wrong calculator. Gary Bettman said in numerous interviews the league plans to keep the cap at 81.5 or would discuss increasing it to 82.5 but hold it there for 3 additional seasons. A cap of 66 million would systematically destroy every team in the league. No team would agree on a cap that low and neither would the NHLPA. For a guy to come up with an estimate like that wow. In general a cap that low would spell the end of the NHL.
Apr. 25, 2020 at 4:01 p.m.
#8
Once a Kings Fan Too
Avatar of the user
Joined: Jun. 2018
Posts: 40,253
Likes: 25,172
Quoting: Jameshgfgn
brendan shanahan Said on Tim and sid that he has not heard anything about a cap drop and that the league does not want one because it would Hurley so many teams.


Is "Hurley" an Auto-Correct?
Apr. 25, 2020 at 4:15 p.m.
#9
The commissioner
Avatar of the user
Joined: Feb. 2020
Posts: 945
Likes: 105
Quoting: OldNYIfan
Is "Hurley" an Auto-Correct?


Hurt
OldNYIfan liked this.
Apr. 25, 2020 at 4:17 p.m.
#10
Thread Starter
hey look a squirrel
Avatar of the user
Joined: May 2018
Posts: 6,052
Likes: 3,754
Like I said, he said the 66 million is strictly based the TV deal revnue.

Yes of course no one wants a reduced cap, but this not going to be about people want... it's going to be about what is possible.


I think salary roll backs will be must at 66 million, but I'm not convinced the NHLPA will agree to compliance buyouts.
oneX liked this.
Apr. 25, 2020 at 4:21 p.m.
#11
Once a Kings Fan Too
Avatar of the user
Joined: Jun. 2018
Posts: 40,253
Likes: 25,172
Quoting: Jameshgfgn
Hurt


Yeah, I thought so. I'm making a collection.
Apr. 25, 2020 at 4:46 p.m.
#12
Avatar of the user
Joined: Jun. 2019
Posts: 38,298
Likes: 19,542
Gate revenue is roughly 33% of the leagues income so a drop of that amount would lower the cap to 50M.

The current escrow rate is 9.5%, an increase to 25 probably raises the cap up to around his chosen number of 66M
Trickster liked this.
Apr. 25, 2020 at 5:47 p.m.
#13
LongtimeLeafsufferer
Avatar of the user
Joined: Jul. 2015
Posts: 59,501
Likes: 22,667
Quoting: Trickster


I been saying the following for awhile. The league was estimating a 86m cap pre Covid. A 25% drop in revenue is means about 66m cap. It' the owners and NHLPA that have to agree to the cap and how the cap is distributed among the 23 man roster. IMO negotiation will be based ln 86m cap....then ALL players will take 25% pay cut. Most members of NHLPA are mid to low paid members. They certainly aren't to be voting to protect the salaries of players that are already signed and those lower paid players don't want a 20 man roster.
And the reality is....that is hoping for September training camp that might not even happen. Even with full schedule the NHL revenues way down next year. People don't have money to buy tickets and merchandise. And the virus fear will keep people out of crowded arenas.
OldNYIfan, Trickster and oneX liked this.
Apr. 25, 2020 at 5:50 p.m.
#14
LongtimeLeafsufferer
Avatar of the user
Joined: Jul. 2015
Posts: 59,501
Likes: 22,667
Quoting: OldNYIfan
Is "Hurley" an Auto-Correct?


I think all players in every league will be "hurling" at a reduced cap due to decreased revenues. I won't take any credence in what Shanahan says in public. The Leafs and NHL and have various cap plan, but it' the owner and players that have to come an agreement. Shanahan isn't about lay his desired course on action public airways.
OldNYIfan, Trickster and oneX liked this.
Apr. 25, 2020 at 6:00 p.m.
#15
Once a Kings Fan Too
Avatar of the user
Joined: Jun. 2018
Posts: 40,253
Likes: 25,172
Quoting: palhal
I been saying the following for awhile. The league was estimating a 86m cap pre Covid. A 25% drop in revenue is means about 66m cap. It' the owners and NHLPA that have to agree to the cap and how the cap is distributed among the 23 man roster. IMO negotiation will be based ln 86m cap....then ALL players will take 25% pay cut. Most members of NHLPA are mid to low paid members. They certainly aren't to be voting to protect the salaries of players that are already signed and those lower paid players don't want a 20 man roster.
And the reality is....that is hoping for September training camp that might not even happen. Even with full schedule the NHL revenues way down next year. People don't have money to buy tickets and merchandise. And the virus fear will keep people out of crowded arenas.


I think that there is a hidden snag inside that reasoning: salary doesn't equate to cap hit. Say two players have a $7,142,857 cap hit, but one gets $8 million in 2020-2021 and the other gets $7.5 million. I haven't thought about this, but the difference in actual monetary effect to the two teams involved would seem to indicate an inequity . . . but maybe not. {I'm currently embroiled elsewhere debating the no-CBO-unless-the-guy-was-on-the-roster-at-the-TDL issue.}
oneX liked this.
Apr. 25, 2020 at 6:08 p.m.
#16
LongtimeLeafsufferer
Avatar of the user
Joined: Jul. 2015
Posts: 59,501
Likes: 22,667
Quoting: OldNYIfan
I think that there is a hidden snag inside that reasoning: salary doesn't equate to cap hit. Say two players have a $7,142,857 cap hit, but one gets $8 million in 2020-2021 and the other gets $7.5 million. I haven't thought about this, but the difference in actual monetary effect to the two teams involved would seem to indicate an inequity . . . but maybe not. {I'm currently embroiled elsewhere debating the no-CBO-unless-the-guy-was-on-the-roster-at-the-TDL issue.}


You'r eright. The player that go front loaded contracts for the past few years will be very happy. Others like Werenski have taken back loaded contracts so their qualifying offers will be higher in few years. Now they will pissed. CBO...yea I think one per team is gonna happen though I don't like them personally. They reward some team bad cap management.
Trickster, OldNYIfan and oneX liked this.
Apr. 25, 2020 at 8:37 p.m.
#17
Avatar of the user
Joined: Mar. 2019
Posts: 2,779
Likes: 2,624
I listened to this interview and it was fascinating. Allan Walsh may or may not have all the figures to come up with the 66 million cap but he definitely knows more than any of us do.

Quoting: Trevorchef

If the cap drops to 66 million you could expect a rollback in players salaries of approximately 15% to 20% to compensate.


The rollback may have to be higher than 20%. I don't know how much attention you have given to health officials saying it will take 18 months to 2 years for a vaccine for COVID-19 but that just about confirms no fans at arenas for next season as well.

Care to do the math on revenue lost for next season?
Players with backloaded contracts will not be happy about rollbacks but this is not something anyone could have predicted.
OldNYIfan and Trickster liked this.
Apr. 26, 2020 at 9:40 a.m.
#18
Avatar of the user
Joined: Jan. 2018
Posts: 2,449
Likes: 1,275
Quoting: oneX
I listened to this interview and it was fascinating. Allan Walsh may or may not have all the figures to come up with the 66 million cap but he definitely knows more than any of us do.



The rollback may have to be higher than 20%. I don't know how much attention you have given to health officials saying it will take 18 months to 2 years for a vaccine for COVID-19 but that just about confirms no fans at arenas for next season as well.

Care to do the math on revenue lost for next season?
Players with backloaded contracts will not be happy about rollbacks but this is not something anyone could have predicted.


Indeed. Without fans in the buildings , the losses would be in the hundreds of millions and more likely billions.
oneX and Trickster liked this.
Apr. 28, 2020 at 8:51 a.m.
#19
Avatar of the user
Joined: May 2015
Posts: 9,382
Likes: 3,695
Honestly I think this is overly generous. I suspect they may keep the cap the same, but ridiculously increase escrow. But this is a gate driven league. They lost a good chunk of the NHL season this year. Next year may have no gate revenue.

People are broke with minimal discretionary income. I could see revenues down 40+%. Try like 50 million.

But they could still have an 81 million cap or whatever and then just take escrow of 40%
Trickster liked this.
 
Reply
To create a post please Login or Register
Question:
Options:
Add Option
Submit Poll