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 | |