## The True Cost of Extending

Christopher Reina, executive editor of RealGM, published this article yesterday – suggesting that free agency will cost each member of Wade/James/Bosh trio millions of dollars.

Huh?

If it didn’t shock the heck out of you, it should have. Because it’s wrong!

The minute Wade becomes a free agent, deciding against exercising his player option with the Heat in order to sign an extension, he will be leaving money on the table. This is true. But only in the first year, and only in the amount of $580,335. Every year thereafter, this number begins to shrink. Until year four, when it vanishes completely.

There is no mysterious $1.9 million cost. It doesn’t exist. Forget you ever read it.

I’m guessing most of you don’t care why. But if you’re curious, click away…

**1. NEW CONTRACT**

In the first season of his new contract, Wade would be eligible to receive the greater of: (i) a 5% raise from the previous season and (ii) given that he has between 7 and 9 years tenure in the league, 30% of next season’s salary cap. No matter what the salary cap realistically ends up being (current estimates are $56.1 million), the 5% raise will always be bigger. Therefore, in the first season of a new contract, Wade can make up to $16,568,908.

If he signs with the Heat, he would be eligible for annual, non-compounding raises of 10.5% for five additional seasons. If he signs with any other team, he would be eligible for annual, non-compounding raises of 8.0% for four additional seasons.

**Decline Player Option, Re-Sign With Heat**

10-11: $16,568,908

11-12: $18,308,643

12-13: $20,048,379

13-14: $21,788,114

14-15: $23,527,850

15-16: $25,267,585

Six-Year Total: $125,509,479

Six-Year Average: $20,918,247

Five-Year Total: $100,241,894

Five-Year Average: $20,048,379

**Sign With Any Other Team**

10-11: $16,568,908

11-12: $17,894,421

12-13: $19,219,933

13-14: $20,545,446

14-15: $21,870,959

Five-Year Total: $96,099,667

Five-Year Average: $19,219,933

**2. EXTENSION**

Extensions, on the other hand, are quite a bit more complicated than Chris has accounted for.

Contracts may be extended for up to five total seasons, including the seasons remaining on the current contract. Wade still has one more season remaining on his contract, at $17,149,243, which he can opt out of if he so chooses.

The first question is whether he would be required to exercise his option in order to extend his contract. A contract can only be extended following the non-exercise of an option if the player receives no less than he would have received in his option year had it been exercised. We already know from above that Wade can earn a maximum of $16,568,908 if he opts out. Since this number is less than $17,149,243, the answer is yes. Wade would be required to exercise his option if he wants to sign an extension.

The second question is how to calculate the values of each of the remaining four seasons. Well, the salary in the first season of the extended term is limited to 110.5% of the salary in the last season of the existing contract. However, it also can’t exceed the maximum salary the player can receive if he were to sign a new contract that season as a free agent. Putting this concept into a mathematical formula would mean that Wade is eligible to earn up to the following amount in 2011/12:

*the minimum of:*

(i) $17,149,243 * 110.5%, and

(ii) maximum of: (a) $17,149,243 * 105% and (b) 30% of the 2011/12 salary cap

Raises in each year of an extension are limited to 10.5% of the salary in the last year of the existing contract.

Chris has utilized the first part of this equation, but has neglected to incorporate the second part. In order for the extension numbers he has presented to be correct, the 2011/12 salary cap would need to reach approximately $66.7 million.

That’s ridiculous. There’s no way the cap will jump from $56 million this coming season to $67 million the season after. The more likely scenario, under any normal circumstance, would be as follows (which will be finalized when the 2011 salary cap is determined):

**Accept Player Option, Extend With Heat**

10-11: $17,149,243

11-12: $18,006,705

12-13: $19,807,376

13-14: $21,608,046

14-15: $23,408,717

Five-Year Total: $99,980,087

Five-Year Average: $19,996,017

The numbers say it all. There’s no way that any one of James, Wade or Bosh will choose to extend his contract. Free agency is the only way to fly.

*Note: The league uses a different cap calculation to determine maximum salaries, which is based on 48.04% of Projected BRI.*

good artilce …

IMO WADE ,LBJ,Bosh option out in there 7season

is all about 2013 when all 3 guys can re-up for a high % of cash..

LBJ try to have Melo follow his lead but Melo want more secruity….

I presume you are suggesting they may be contemplating signing contracts which enable them to opt out after three seasons, at which point they would be eligible to sign new contracts with max salaries of up to 35% of the adjusted salary cap. I have heard this strategy mentioned before. There are a few logistical issues with this approach, however, which I would be happy to discuss in a post later on in the week.

Albert I’m actually so tried of Realgm and ww.miamiheat .com are for kids (imo)

I thinking about starting up my our message board

Not just a heat board ,but a NBA board …

I’m doing reserch on if I can make a profit…

I would love feature your blog on a message board if I choose to go forward with the ideal…

I’m talking podcast and all…

Thank you for the consideration, Vincent. I am just glad you enjoy my posts.