View attachment 30562
View attachment 30563
I have no doubt the above are guesstimates at best ... unless the NRL or Broncos gave Badel a peak at their books, lol
Some stats from these numbers
Starting 13 $7,650,000 67.1%
Best 17 $8,775,000 77.0%
Spine $2,500,000 21.9%
Starting Middles $2,225,000 19.5%
Outside backs $1,975,000 17.3%
Starting Edge $950,000 8.3%
Bench $1,125,000 9.9%
Depth
- Hookers x3 $780,000 6.8%
- Halves x3 $510,000 4.5%
- Middles x2 $500,000 4.4%
- Edges x2 $350,000 3.1%
- Centres x2 $260,000 2.3%
- Wingers x1 $130,000 1.1%
- Fullbacks $- 0 0.0%
Off Contract Values
2025 $4,495,000 15 39.4%
2026 $2,785,000 7 24.4%
2027 $1,850,000 5 16.2%
2028 $775,000 1 6.8%
2029 $1,400,000 2 12.3%
| Position | Player | 2025 Value | Contracted to |
| 1 | Reece Walsh | $650,000 | 2029 |
| 2 | Jesse Arthars | $325,000 | 2026 |
| 3 | Selwyn Cobbo | $600,000 | 2025 |
| 4 | Kotoni Staggs | $700,000 | 2025 |
| 5 | Deine Mariner | $350,000 | 2027 |
| 6 | Ezra Mam | $750,000 | 2029 |
| 7 | Adam Reynolds | $550,000 | 2025 |
| 8 | Xavier Willison | $350,000 | 2027 |
| 9 | Ben Hunt | $550,000 | 2026 |
| 10 | Payne Haas | $1,100,000 | 2026 |
| 11 | Brendan Piakura | $400,000 | 2027 |
| 12 | Jordan Riki | $550,000 | 2027 |
| 13 | Pat Carrigan | $775,000 | 2028 |
| | | |
| 14 | Blake Mozer | $200,000 | 2025 |
| 15 | Corey Jensen | $300,000 | 2025 |
| 16 | Martin Taupau | $225,000 | 2025 |
| 17 | Kobe Hetherington | $400,000 | 2025 |
| | | |
| 18 | Billy Walters | $300,000 | 2026 |
| 19 | Cory Paix | $300,000 | 2025 |
| 20 | Jock Madden | $250,000 | 2026 |
| 21 | | $300,000 | 2025 |
| 22 | Ben Te Kura | $200,000 | 2027 |
| 23 | Jaiyden Hunt | $200,000 | 2025 |
| 24 | Tyson Smoothy | $180,000 | 2025 |
| 25 | Jack Gosiewski | $150,000 | 2025 |
| 26 | Coby Black | $130,000 | 2026 |
| 27 | Delouise Hoeter | $130,000 | 2025 |
| 28 | Israel Leota | $130,000 | 2025 |
| 29 | Josh Rogers | $130,000 | 2026 |
| 30 | Josiah Karapani | $130,000 | 2025 |
| | | |
| TOTAL | $11,305,000 | |
| CAP | $11,400,000 | |
| Diff | $95,000 | |