We pay Smith 800-850K a season. He gets 70-120K extra a season over what the Storm are offering (and probably similar from Roosters), he gets to play his preferred 9 position and gets to hang around with JAC still. (also no new Brisbane team coming anytime soon now, Roosters unlikely to offer a decent swap)
Cotric to Storm. We pay 150K a season freight for 2022 and 2023. They pay Cotric 500K a season
800-850K + 150K freight = 950K - $1M but minus Cotric's other 500K off our books we're getting Smith for 450-500K a year for 2022 and 2023 minus Cotric.
Advantage for the Storm is they get Cotric at a discounted rate for 2 years. If they make us wait til 2023 we sign Smith and they get ZERO out of Smith leaving besides his freed up salary. Unlikely they'll be getting a player of Cotric's value then at 500K a season. When Hynes leaves they need another high value back. Meaney aint going to cut it. They're losing Brenko Lee also remember.