1. Welcome! Please take a few seconds to create your free account to post threads, make some friends, remove a few ads while surfing and much more. ClutchFans has been bringing fans together to talk Houston Sports since 1996. Join us!

  2. Watching NBA Action
    Can former Rocket Eric Gordon and the Suns bounce back against the Timberwolves? Come join Clutch as we're watching NBA playoff action live!

    LIVE: NBA Playoffs!
    Dismiss Notice

Paging Bima: The Josh Smith Contract

Discussion in 'Houston Rockets: Game Action & Roster Moves' started by justtxyank, Feb 25, 2015.

  1. justtxyank

    justtxyank Contributing Member

    Joined:
    Jul 7, 2005
    Messages:
    42,700
    Likes Received:
    39,334
    OK, so here is a revised spreadsheet to review. This compares the 120% of current salary option to the tax payer MLE to the non tax payer MLE and then a mystery team's $8 million offer.

    The columns to the far right show you the total salary for both a 5 year comparison and the first 2 years. The reason for this is that the Rockets could theoretically offer Smith a 2 year contract with the promise of taking care of him in year 3 when they have his bird rights. He'd have to bet on himself obviously for that to be appealing.

    [​IMG]

    What this chart says to me is that an offer of the full non-tax payer MLE would be comparable to an $8 million offer on the market. I just can't imagine that the Rockets will want to do that as they will almost assuredly want to use some of that MLE on KJ. On top of that, if they use the MLE up on one player they won't have any exceptions to use on other free agents at all.

    If they were to go with the regular 120% of current salary offer, Smith would be potentially walking away from close $6 million over two years.

    No matter what road the Rockets take, if there is a team out there that wants Josh Smith and values him at least at $8 million, the Rockets would be asking Smith to leave a minimum of $2.5 million on the table to stay in Houston.
     
    1 person likes this.
  2. Ziggy

    Ziggy QUEEN ANON

    Joined:
    Jun 11, 1999
    Messages:
    36,790
    Likes Received:
    13,171
    I don't see why these two, considering their age, would do us any favors unless there's some sort of behind the scenes wink-wink agreement involving a future payout when the salary cap goes up. I'm bracing myself to lose both.
     
  3. sealclubber1016

    Supporting Member

    Joined:
    Mar 31, 2010
    Messages:
    19,150
    Likes Received:
    27,934
    I could easily see Smith giving us a 3 to 4 million discount. He was miserable is Detroit, and I don't think he would like to repeat that in another bad situation

    Brewer is gonna want to get paid though. I see no reason to expect one from him.
     
  4. Madano

    Madano Contributing Member

    Joined:
    Jun 29, 2013
    Messages:
    791
    Likes Received:
    379
    Don't we have early bird rights to Brewer, which means we could go over the cap to pay him as much as 170% of his current salary? Is a team really going to offer Brewer over $8 million a year? Also, Brewer seems to really like playing for McHale and he seems comfortable in his role here. I don't think it will be hard to retain Brewer in my opinion.
     
  5. justtxyank

    justtxyank Contributing Member

    Joined:
    Jul 7, 2005
    Messages:
    42,700
    Likes Received:
    39,334
    The team has a little more flexibility with Brewer as they have bird rights for him. While I doubt he would give them a paycut, I'm also not convinced anyone out there is going to give him a big offer. He's not a great player. Not a great shooter. He's a good fit as an energy guy off the bench which is valuable for a contender, but how many contenders are going to give him an offer that exceeds an MLE type deal?

    I don't know that the Rockets will want to commit real dollars to Brewer on any sort of long term deal, but if they want to keep him I think they can.
     
  6. Louka

    Louka Contributing Member

    Joined:
    Feb 4, 2010
    Messages:
    1,677
    Likes Received:
    674
    Please don't speak for everybody. You (and a lot of people) might be swayed by mo money, but that doesn't mean we all are.

    -Dirk
     
  7. BimaThug

    BimaThug Resident Capologist
    Supporting Member

    Joined:
    Mar 24, 1999
    Messages:
    8,342
    Likes Received:
    4,823
    justtxyank, while I get that you want to compare "apples to apples" by lining up 5-year deals with one another, the salary shifts may be more complex than that.

    For instance, if Smith signs a one-year deal (or, more likely, a two-year deal with a second year player option), he can then re-sign in 2016 either (a) using Early Bird rights or (b) with cap room (which the Rockets--and nearly every other team--is likely to have that summer).

    This scenario (which I'm not saying is LIKELY, just that it is FEASIBLE) could play out as follows:

    --This summer, Smith signs a two-year deal using his Non-Bird rights and paying him $2,492,400 in Year 1 and a player option Year 2 paying him $2,604,558 (representing the maximum 4.5% raise over Year 1). Smith would almost assuredly opt out in 2016 but would have this extra security in case he blew out his knee or something.

    --Once Smith opts out in 2016, he could be signed using Early Bird rights to a two-year deal (Early Bird deals must be at least two years long) paying him the "Estimated Average Salary" in Year 1, with a 7.5% raise in Year 2. Assuming normal growth in BRI (before the new TV money kicks in), we'd be looking at salary figures of about $6.15 million in Year 1 and $6.6 million in Year 2. (If the parties wanted the deal to go 3 or 4 years instead, just factor in up to 7.5% raises going forward.)

    --OR . . . in lieu of using Early Bird rights, the Rockets could just sign Smith to a multi-year deal in 2016 using any available cap room.

    --FWIW, the Early Bird route would be preferable for the Rockets from a team-building standpoint, since Smith's cap hold in 2016 would only be a mere $3,240,120 (130% of his prior year's salary). This would allow the Rockets to use their cap room (minus this amount and any other cap holds, such as D-Mo's or Jones's) first, then to exceed the cap to re-sign Smith to the Early Bird deal described above.
     
  8. justtxyank

    justtxyank Contributing Member

    Joined:
    Jul 7, 2005
    Messages:
    42,700
    Likes Received:
    39,334
    Yeah BIMA, that's why I added the two year salary outlay column on the far right to demonstrate the more probable thing we have to wonder about which is the salary he'd be giving up the first two years if he stayed here. The five year outlay is just a hypothetical possibility. I showed that perhaps the first 2 years he takes a deal and then re-signs for 8 or so. Who knows, two years out it just becomes too hypothetical.

    The real crux is that first two years. How much is he willing to give up to stay here. You referenced the 120% of current salary offer. If he were to do that, we'd be talking about nearly $6 million he'd be leaving on the table over two seasons. Considering our ability to offer the BAE this year over the minimum that other teams had was apparently a big factor, it's hard to imagine him giving up $6 million.

    Regardless, this is a bunch of hypothetical extrapolation because we don't know what his actual market value will be anyway. Perhaps some team out there comes along and offers him $10 million. Then we are really out on him.
     
  9. BimaThug

    BimaThug Resident Capologist
    Supporting Member

    Joined:
    Mar 24, 1999
    Messages:
    8,342
    Likes Received:
    4,823
    Since I'm too lazy to do it myself, try running the numbers on a combined Non-Bird/Early Bird scenario with the following figures:

    2015-16: $2,492,400
    2016-17: $6,150,000
    2017-18: $6,611,250

    If there really is a "wink-wink" deal between Smith and the Rockets for Smith to take a deep discount but with promised longer-term financial outlay, that scenario would be among the more likely ones.
     
  10. justtxyank

    justtxyank Contributing Member

    Joined:
    Jul 7, 2005
    Messages:
    42,700
    Likes Received:
    39,334
    Here you go. I cut it down to three years to make it more straight forward. I also added a potential $10 million offer from someone.

    [​IMG]

    Still asking him to leave $4 million on the table over the first two years.

    A $10 million offer seems like it would completely shut down the Rockets ability to keep him. I know people will think that seems completely unlikely, but I don't think it's impossible that some team out there will offer him 3 years at $10 million.
     
    #50 justtxyank, Feb 26, 2015
    Last edited: Feb 26, 2015
  11. BimaThug

    BimaThug Resident Capologist
    Supporting Member

    Joined:
    Mar 24, 1999
    Messages:
    8,342
    Likes Received:
    4,823
    Deleted
     
    #51 BimaThug, Feb 26, 2015
    Last edited: Feb 26, 2015
  12. justtxyank

    justtxyank Contributing Member

    Joined:
    Jul 7, 2005
    Messages:
    42,700
    Likes Received:
    39,334
    Fixed.

    I somehow screwed up the address in the formula when I removed some cells.
     
  13. Ariza4MVP

    Ariza4MVP Member

    Joined:
    Jul 9, 2009
    Messages:
    766
    Likes Received:
    134
    We need to do whatever possible to resign brewer and smith. Morey shouldn't worry about having cap space for durant, we could sign and trade ariza and others if durant wanted to come.

    OKC would probably value having veterans instead of young guys and picks because they will have to get westbrook and ibaka to resign the following summer
     
  14. snowconeman22

    snowconeman22 Member

    Joined:
    Oct 7, 2008
    Messages:
    14,059
    Likes Received:
    16,011
    I definitely want to keep smith . I think it is likely that he would consider a smaller 1-2 year deal here and then go out into the market when the cap rises in 2016.

    Brewer we need to keep and for the long haul . Give him 3+ years . After one more season we will know the health situation of Howard more fully as well as have to consider DMO and Smith's respective growths and salaries . Capela should be ready to play 2 years from now and it is possible that he could be ready next season . If he is , then I would consider letting smith move on unless we get him for an absolute steal .

    Obviously our team's performance and growth over these last months and into the playoffs will ultimately determine who is the most pivotal to keep and who we can afford to let go .
     
  15. HI Mana

    HI Mana Member

    Joined:
    Mar 24, 2006
    Messages:
    1,334
    Likes Received:
    877
    If Josh Smith manages to get a 3 year/$30M deal this summer, then the Rockets might as well wait for KD in 2016, because that means the market has gone completely insane.

    Remember, this is a guy who had 2 years/$27M remaining, and was untradeable unless Detroit's first round pick was attached to him less than two months ago, and now some team is going to blow cap room on him for basically the same salary, with an additional year tacked on? He's played well, but not that well.

    I would think that his top offer would be a full non-taxpayer midlevel from the usual big market teams that were interested after the buyout.

    The numbers would then get quite a bit closer, when you're comparing a 4-year, $23M full-nontaxpayer midlevel taken in the summer of 2015, vs a Rockets offer that would be 1-year, $2.492M in 2015 + 3-year early bird for $19.83M in 2016, which would result in a difference of only about 400k after setoff, without discounting the time value of the money.
     
  16. Raven

    Raven Member

    Joined:
    Jul 24, 2002
    Messages:
    14,984
    Likes Received:
    1,024
    I wouldn't hold my breath on him being back, and I don't think he'll be the only rotation guy leaving.
     
  17. Phillyrocket

    Phillyrocket Member

    Joined:
    Jun 12, 2002
    Messages:
    13,744
    Likes Received:
    10,220
    Watch out for the Dallasholes making an offer after Rondo leaves.
     
  18. SDsportsjunkie

    Joined:
    Oct 26, 2013
    Messages:
    31
    Likes Received:
    3
    All of these posts focus on the gross contract value. What happens when you take a look at the net? "It's not what you make, it's what you keep." Of course, he could sign with the Spurs, Mavs, Magic or Heat and still get the same income tax benefit.
     
  19. Jpripper88

    Jpripper88 Member

    Joined:
    May 2, 2013
    Messages:
    770
    Likes Received:
    28
    Yeah that should play a part, too, but luckily 3 of those 4 will have only MLE and the fourth wouldn't sign him. So the Rockets will have some income tax advantage on top of the Board connection.
     
  20. errpac

    errpac Member

    Joined:
    Jun 26, 2008
    Messages:
    157
    Likes Received:
    5
    Dorsey won't see playing time, dmo can move to center when d12 needs a break.
     

Share This Page

  • About ClutchFans

    Since 1996, ClutchFans has been loud and proud covering the Houston Rockets, helping set an industry standard for team fan sites. The forums have been a home for Houston sports fans as well as basketball fanatics around the globe.

  • Support ClutchFans!

    If you find that ClutchFans is a valuable resource for you, please consider becoming a Supporting Member. Supporting Members can upload photos and attachments directly to their posts, customize their user title and more. Gold Supporters see zero ads!


    Upgrade Now