This is the chart from tkecanuck341 from the original Reddit post, I would suggest people actually read the original Reddit post fully because I believe he's done a lot more home work on this, again the link is:
Once the current CBA expires, the league will presumably return to a 50/50 split of revenue between the owners and players. Keep in mind, the salary cap hasn't been calculated by the 50/50 split since it was set at $81.5M for the 2019-20 season. Here's a list of the hockey related revenue and salary cap from the last 10 years:
[TABLE=collapse]
[TR]
[TH]Season [/TH]
[TH]
Hockey Related Revenue: Prior Season [/TH]
[TH]
Salary Cap * Number of Teams [/TH]
[TH] Salary Cap as a percent of HRR [/TH]
[/TR]
[TR]
[TD] 2014-15 [/TD]
[TD] $3.7B [/TD]
[TD] $69M * 30 = $2.07B [/TD]
[TD] 55.9% [/TD]
[/TR]
[TR]
[TD] 2015-16 [/TD]
[TD] $3.98B [/TD]
[TD] $71.4M * 30 = $2.142B [/TD]
[TD] 53.8% [/TD]
[/TR]
[TR]
[TD] 2016-17 [/TD]
[TD] $4.1B [/TD]
[TD] $73M * 30 = $2.19B [/TD]
[TD] 53.4% [/TD]
[/TR]
[TR]
[TD] 2017-18 [/TD]
[TD] $4.43B [/TD]
[TD] $75M * 31 = $2.325B [/TD]
[TD] 52.5% [/TD]
[/TR]
[TR]
[TD] 2018-19 [/TD]
[TD] $4.86B [/TD]
[TD] $79.5M * 31 = $2.465B [/TD]
[TD] 50.7% [/TD]
[/TR]
[TR]
[TD] 2019-20 [/TD]
[TD] $5.09B [/TD]
[TD] $81.5M * 31 = $2.527B [/TD]
[TD] 49.6% [/TD]
[/TR]
[TR]
[TD] 2020-21* [/TD]
[TD] $4.37B [/TD]
[TD] $81.5M * 31 = $2.527B [/TD]
[TD] 57.8% [/TD]
[/TR]
[TR]
[TD] 2021-22* [/TD]
[TD] $2.33B [/TD]
[TD] $81.5M * 32 = $2.608B [/TD]
[TD] 119.3% [/TD]
[/TR]
[TR]
[TD] 2022-23+ [/TD]
[TD] $5.93B [/TD]
[TD] $82.5M * 32 = $2.64B [/TD]
[TD] 44.5% [/TD]
[/TR]
[TR]
[TD] 2023-24+ [/TD]
[TD] $6.43B [/TD]
[TD] $83.5M * 32 = $2.672B [/TD]
[TD] 41.5% [/TD]
[/TR]
[TR]
[TD] 2024-25++ [/TD]
[TD] Not Announced [/TD]
[TD] $88M * 32 = $2.816B [/TD]
[TD] [/TD]
[/TR]
[/TABLE]
*: Shortened and/or fanless season +: Escrow debt ++: Lag formula
With the implementation of the flat cap due to COVID and the adoption of the lag formula to mitigate a huge jump to the salary cap once that debt was paid off, the salary cap has increasingly lagged (pun intended) behind the normal 50/50 split calculation. Assuming a modest 4% increase in revenues each season since the last revenue numbers were reported in 2022-23, revenues would look like this:
[TABLE=collapse]
[TR]
[TH] Season [/TH]
[TH] HRR - Prior Season (est. 4% increase per year) [/TH]
[TH] Salary Cap with 5% Increase (lag formula) [/TH]
[TH] Salary Cap with usual 50/50 formula (50% of HRR) [/TH]
[/TR]
[TR]
[TD] 2024-25 [/TD]
[TD] $6.69B [/TD]
[TD] $88M [/TD]
[TD] $104.5M [/TD]
[/TR]
[TR]
[TD] 2025-26 [/TD]
[TD] $6.96B [/TD]
[TD] $92.4M [/TD]
[TD] $108.7M [/TD]
[/TR]
[TR]
[TD] 2026-27 [/TD]
[TD] $7.24B [/TD]
[TD] $97M [/TD]
[TD] $113.1M [/TD]
[/TR]
[/TABLE]