News Monday Buzz: NRL salary cap deep dive — What every NRL club’s roster is really worth

Jackson_1994

Kennel Enthusiast
Joined
Oct 28, 2018
Messages
2,293
Reaction score
7,207
Phil Rothfield has crunched the numbers and valued every player and roster in the NRL — and the gap between the heavyweights and strugglers is widening.

The gap between the NRL’s premiership heavyweights and struggling clubs is widening.
Last year we blamed the new rules, more fatigue and a faster game for a record number of scoreline blowouts rather than the class and quality difference across the 16 clubs.

Valuing every player at every club – a task I undertook with colleague Brent Read – shows the salary cap is not working and we can’t blame the new rules.

An analysis of the 16 clubs shows that the Sydney Roosters and the Penrith Panthers are, at least on paper, worth up to $3 million worth than some of their rivals.

All clubs might be spending $9.6 million but the Roosters are actually worth $11.55 million and the Panthers $11.05 million by our calculations.

At the same time the Cowboys are worth just $8.02 million and the Bulldogs $8.23 million.

So how did we value them? It’s mostly around form from last year and having sought the opinions of player agents and recruitment experts.

OVERPAID PLAYERS

There are a couple of interesting cases that illustrate why a club like the Cowboys will struggle to compete against their stronger rivals.

Val Holmes is in the salary cap at around $900,000 but we’ve valued him at $550,000. Jason Taumalolo is valued at $750,000 but is paid more than $1 million. Jordan McLean is in the cap at around $650,000 but we rate him a $375,000 front-rower.

There are similar examples among other rosters. Veteran Raiders skipper and centre Jarrod Croker is on around $800,000 in the cap. At this stage of his career he’s worth more like $400,000.

The Knights pay Dave Klemmer $900,000 but he’s probably now worth only half that.

MOST VALUABLE

We have rated champion Manly Sea Eagles fullback Tom Trbojevic and Penrith’s premiership winning half-back Nathan Cleary as $1.4 million players.

Next is Sydney Roosters fullback and Blues Origin skipper James Tedesco at $1.2 million.

Under our estimates the three best players in the competition provide outstanding value to their clubs because they are getting paid well below that amount.

Newly appointed Newcastle Knights skipper Kalyn Ponga is rated the fourth highest at $1.1 million which is close to what he is getting paid. We rate David Fifita, the game’s most destructive forward, at $1 million.

THE IMBALANCE

On face value it’s hard to see how the Roosters can squeeze in so much talent yet stay under the cap. They made the semi-finals last year despite losing the likes of Boyd Cordner, Jake Friend, Brett Morris, Lindsay Collins and Luke Keary.

It is a fact players will stay or sign with the Roosters for less than they can get elsewhere.

There is the attraction of playing under super coach Trent Robinson, winning premierships and playing representative football from a successful side.

This also applies to Melbourne Storm and Craig Bellamy who has such a great record of turning mediocre footballers into great players.

At the other end of the scale teams like the Wests Tigers have to pay way ‘overs’. They have Luke Brooks on $900,000 yet we suggest he’s worth more like $550,000. James Tamou is on close to $800,000 but is no longer in that big-money league.

THE BLOWOUTS

Last season saw the most number of blowouts in 86 years of rugby league. On one forgettable Super Saturday we had a combined score line of 148-6.

Rather than build to achieve sustainable success, impatient clubs and coaches are panic buying looking for immediate results. To try to become a top four or top eight club overnight.

It’s not working. This analysis of the rosters proves that.
The Cowboys
1 Hamiso Tabuai-Fidow $475k
2 Kyle Feldt $425k
3 Valentine Holmes $550k
4 Peta Hiku $275k
5 Murray Taulagi $300k
6 Tom Dearden $310k
7 Chad Townsend $450k
8 Jamayne Taunoa-Brown $250k
9 Reece Robson $375k
10 Jason Taumalolo $750k
11 Heilum Luki $270k
12 Jeremiah Nanai $280k
13 Reuben Cotter $260k
14 Jordan McLean $375k
15 Tom Gilbert $250k
16 Coen Hess $400k
17 Scott Drinkwater $325k

TOTAL: $6.32 million

THE REST: Daejern Asi, Kane Bradley, Lachlan Burr, Ben Condon, Mitchell Dunn, Brendan Elliott, Jake Granville, Ben Hampton, Connelly Lemuelu, Laitia Moceidreke, Griffin Neame, Emry Pere. Total: $1.7 million. Squad: 29 players

GRAND TOTAL: $8.02 million

Canterbury Bankstown Bulldogs

1 Matt Dufty $350k
2 Josh Addo-Carr $500k
3 Aaron Schoupp $350k
4 Brent Naden $400k
5 Jayden Okunbor $200k
6 Matt Burton $800k
7 Jake Averillo $280k
8 Paul Vaughan $450k
9 Jeremy Marshall-King $280k
10 Luke Thompson $550k
11 Tevita Pangai Jr $550k
12 Jack Hetherington $400k
13 Josh Jackson $400k
14 Bailey Biondi-Odo $200k
15 XAva Seumanufagai $220k
16 Raymond Faitala-Mariner $280k
17 Corey Waddell $220k

TOTAL: $6.43 million

THE REST: Corey Allan, Paul Alamoti, Braidon Burns, Josh Cook, Matt Doorey, Kyle Flanagan, Tui Katoa, Max King, Chris Patolo, Joe Stimson, Jackson Topine, Brandon Wakeham. Total: $1.8 million. Squad: 29 players

TOTAL: $8.23 million

NZ Warriors

1 Reece Walsh $550k
2 Dallin Watene-Zelezniak $350k
3 Rocco Berry $270k
4 Jesse Arthars $250k
5 Marcelo Montoya $180k
6 Chanel Harris-Tavita $225k
7 Shaun Johnson $550k
8 Addin Fonua-Blake $725k
9 Wayde Egan $350k
10 Matt Lodge $480k
11 Euan Aitken $375k
12 Tohu Harris $720k
13 Jazz Tevaga $320k
14 Kodi Nikorima $300k
15 Josh Curran $320k
16 Eliesa Katoa $425k
17 Ben Murdoch-Masila $300k
TOTAL: $6.69 million
THE REST: Bunty Afoa, Edward Kosi, Jack Murchie, Taniela Otukolo, Aaron Pene, Iliesa Ratuva, Pride Petterson-Robati, Adam Pompey, Ash Taylor, Bayley Sironen, Viliami Vailea. Total: $1.8 million. Squad: 28 players
GRAND TOTAL: $8.49 million


Knights
1 Kalyn Ponga $1.1m
2 Enari Tuala $270k
3 Dane Gagai $550k
4 Bradman Best $400k
5 Dominic Young $180k
6 Jake Clifford $350k
7 Adam Clune $220k
8 Daniel Saifiti $650k
9 Jayden Brailey $450k
10 Dave Klemmer $470k
11 Mitch Barnett $280k
12 Tyson Frizell $600k
13 Kurt Mann $320k
14 Chris Randall $220k
15 Jacob Saifiti $450k
16 Lachlan Fitzgibbon $270k
17 Sauaso Sue $170k
TOTAL: $6.95 million
THE REST: Phoenix Crossland, Bailey Hodgson, Hymel Hunt, Jack Johns, Brodie Jones, Jacob Kiraz, Jirah Momoisea, Brayden Musgrove, Simi Sasagi, Pasami Saulo. Total: $1.6 million. Squad: 27 players
GRAND TOTAL: $8.55 million


Tigers

1 Daine Laurie $450k
2 David Nofoaluma $475k
3 Oliver Gildart $340k
4 Adam Doueihi $550k
5 Ken Maumalo $320k
6 Jackson Hastings $400k
7 Luke Brooks $550k
8 Stefano Utoikamanu $650k
9 Jacob Liddle $310k
10 James Tamou $270k
11 Luke Garner $325k
12 Luciano Leilua $650k
13 Alex Twal $425k
14 Tyrone Peachey $380k
15 Shaun Blore $320k
16 Joe Ofahengaue $280k
17 Zane Musgrove $250k
TOTAL: $6.945 million
THE REST: Thomas Mikaele, William Kei, Asu Kepaoa, Jock Madden, Alex Seyfarth, Jake Simpkin, Tuki Simpkins, Tommy Talau, Starford To’a, Kelma Tuilagi, Junior Tupou. Total: $1.7 million. Squad: 28 players
GRAND TOTAL: $8.645 million


Broncos
1 Tesi Nui $250k
2 Selwyn Cobbo $180k
3 Herbie Farnworth $370k
4 Kotoni Staggs $750k
5 Jamayne Isaako $280k
6 Albert Kelly $150k
7 Adam Reynolds $800k
8 Payne Haas $875k
9 Jake Turpin $300k
10 Tom Flegler $400k
11 Kurt Capewell $525k
12 Jordan Riki $340k
13 Pat Carrigan $425k
14 Billy Walters $225k
15 Ryan James $180k
16 TC Robati $275k
17 Brendan Piakura $380k
TOTAL: $6.705 million
THE REST: Tyson Gamble, Kobe Hetherington, Delise Hoeter, Corey Jensen, Rhys Kennedy, Brenko Lee, Ezra Mam, David Mead, Corey Oates, Cory Paix, Keenan Palasia, Jordan Pereira. Total: $2 million. Squad: 29 players
GRAND TOTAL: $8.705 million


Dragons

1 Tyrell Sloan $350k
2 Mikaele Ravalawa $275k
3 Zac Lomax $650k
4 Moses Suli $425k
5 Cody Ramsey $280k
6 Talatau Amone $220k
7 Ben Hunt $650k
8 Blake Lawrie $340k
9 Andrew McCullough $350k
10 Jack de Belin $425k
11 Tariq Sims $525k
12 Jaydn Su’A $475k
13 Jack Bird $500K
14 Moses Mbye $320k
15 Josh McGuire $325k
16 Francis Molo $475k
17 Tyrell Fuimaono $325k
TOTAL: $6.91 million
THE REST: Daniel Alvaro, George Burgess, Billy Burns, Poasa Faamausili, Mat Feagai, Max Feagai, Jackson Ford, Jack Gosiewski, Josh Kerr, Tautau Moga, Jayden Sullivan, Aaron Woods. Total: $1.9 million. Squad: 29 players
GRAND TOTAL: $8.81 million


Titans
1 Jayden Campbell $370k
2 Phillip Sami $280k
3 Brian Kelly $320k
4 Patrick Herbert $300k
5 Corey Thompson $320k
6 AJ Brimson $500k
7 Toby Sexton $300k
8 Jaimin Jolliffe $350k
9 Erin Clark $220k
10 Moeaki Fotuaika $600k
11 David Fifita $1m
12 Kevin Proctor $440k
13 Tino Fa’asuamaleaui $850k
14 Will Smith $240k
15 Herman Ese’ese $400k
16 Jarrod Wallace $400k
17 Isaac Liu $440k
TOTAL: $7.33 million
THE REST: Aaron Booth, Tanah Boyd, Beau Fermor, Sosefo Fifita, Alofi’ana Khan-Pereira, Sam Lisone, Esan Marsters, Gregory Marzhew, Sam McIntyre, Treymain Spry, Paul Turner, Joseph Vuna. Total: $1.6 million. Squad: 29 players
GRAND TOTAL: $8.93 million


Sharks

1 Will Kennedy $450k
2 Sione Katoa $300k
3 Connor Tracey $300k
4 Jesse Ramien $400k
5 Ronaldo Mulitalo $400k
6 Matt Moylan $450k
7 Nicho Hynes $700k
8 Dale Finucane $600k
9 Blayke Brailey $400k
10 Andrew Fifita $400k
11 Wade Graham $450k
12 Briton Nikora $500k
13 Cameron McInnes $550k
14 Luke Metcalf $350k
15 Braden Hamlin-Uele $450k
16 Franklin Pele $300k
17 Toby Rudolf $450k
TOTAL: $7.45 million
THE REST: Jayden Berrell, Jackson Ferris, Mawene Hiroti, Royce Hunt, Matt Ikuvalu, Lachlan Miller, Kai O’Donnell, Siosifa Talakai, Jensen Taumoepeau, Braydon Trindall, Jack Williams, Aiden Tolman, Teig Wilton. Total: $1.8 million. Squad: 30 players
GRAND TOTAL: $9.25 million


Raiders
1 Xavier Savage $300k
2 Nick Cotric $400k
3 Jarrod Croker $400k
4 Charnze Nicholl-Klokstad $450k
5 Jordan Rapana $400k
6 Jack Wighton $750k
7 Jamal Fogarty $400k
8 Josh Papalii $850k
9 Josh Hodgson $450k
10 Joseph Tapine $700k
11 Hudson Young $400k
12 Elliott Whitehead $550k
13 Corey Harawira-Naera $400k
14 Tom Starling $350k
15 Ryan Sutton $380k
16 Corey Horsburgh $320k
17 Adam Elliott $380k
TOTAL: $7.88 million
THE REST: Matt Frawley, Emre Guler, Albert Hopoate, Peter Hola, Trey Mooney, Sebastian Kris, Harry Rushton, Brad Schneider, Harley Smith-Shields, Matt Timoko, Semi Valemei, Sam Williams. Total: $1.6 million. Squad: 29 players
GRAND TOTAL: $9.48 million


Sea Eagles
1 Tom Trbojevic $1.4m
2 Jason Saab $450k
3 Tolutau Koula $400k
4 Brad Parker $350k
5 Reuben Garrick $400k
6 Kieran Foran $500k
7 Daly Cherry-Evans $900k
8 Taniela Paseka $450k
9 Lachlan Croker $350k
10 Martin Taupau $650k
11 Josh Schuster $600k
12 Haumole Olaka’uatu $600k
13 Jake Trbojevic $600k
14 Dylan Walker $350k
15 Toafofoa Sipley $250k
16 Sean Keppie $300k
17 Josh Aloiai $350k
TOTAL: $8.9 million
THE REST: Morgan Boyle, Ethan Bullemor, Andrew Davey, Kurt De Luis, Sione Fainu, Morgan Harper, Karl Lawton, Jorge Taufua, Ben Trbojevic, Christian Tuipulotu, Alec Tu’itavake, Dylan Kaeo Weekes. Total: $1.6 million. Squad: 29 players
GRAND TOTAL: $10.5 million


Storm
1 Ryan Papenhuyzen $800k
2 Dean Ieremia $220k
3 Reimis Smith $320k
4 Justin Olam $500k
5 Xavier Coates $425k
6 Cameron Munster $920k
7 Jahrome Hughes $850k
8 Jesse Bromwich $550k
9 Harry Grant $750k
10 Christian Welch $650k
11 Felise Kaufusi $650k
12 Kenny Bromwich $500k
13 Brandon Smith $750k
14 Chris Lewis $130k
15 Tui Kamikamica $320k
16 Nelson Asofa-Solomona $580k
17 Nick Meaney $270k
TOTAL: $9.185 million
THE REST: Tom Eisenhuth, Jordan Grant, Jack Howarth, George Jennings, Cooper Johns, Josh King, Trent Loiero, Tepai Moeroa, Jayden Nikorima, Jonah Pezet, William Warbrick, Tyran Wishart. Total: $1.6 million. Squad: 29 players
GRAND TOTAL: $10.785 million


Eel
1 Clint Gutherson $700k
2 Maika Sivo $450k
3 Waqa Blake $450k
4 Will Penisini $500k
5 Bailey Simonsson $250k
6 Dylan Brown $650k
7 Mitchell Moses $800k
8 Reagan Campbell-Gillard $750k
9 Reed Mahoney $550k
10 Junior Paulo $800k
11 Isaiah Papali’I $600k
12 Shaun Lane $500k
13 Nathan Brown $450k
14 Ray Stone $300k
15 Marata Niukore $550k
16 Ryan Matterson $350k
17 Oregon Kaufusi $400k
TOTAL: $9.05 million
THE REST: Jake Arthur, Haze Dunster, Wiremu Greig, David Hollis, Makahesi Makatoa, Solomone Naiduki, Tom Opacic, Hayze Perham, Mitch Rein, Nathaniel Roache, Sean Russell, Bryce Cartwright. Total: $1.9 million. Squad: 29 players
GRAND TOTAL: $10.95 million


Rabbitohs
1 Latrell Mitchell $1.1m
2 Alex Johnston $480k
3 Jaxson Paulo $300k
4 Campbell Graham $600k
5 Josh Mansour $300k
6 Cody Walker $850k
7 Lachlan Ilias $350k
8 Junior Tatola $500k
9 Damien Cook $800k
10 Thomas Burgess $550k
11 Jai Arrow $600k
12 Keaon Koloamatangi $600k
13 Cameron Murray $900k
14 Blake Taaffe $300k
15 Mark Nicholls $400k
16 Jacob Host $350k $350k
17 Liam Knight $380k $380k
TOTAL: $9.36 million
THE REST: Zane Bijorac, Jed Cartwright, Michael Chee Kam, Siliva Havili, Terrell Kalo Kalo, Peter Mamouzelos, Taane Milne, Davvy Moale, Hame Sele, Isaiah Tass, Shaquai Mitchell. Total: $1.6 million. Squad: 28 players
GRAND TOTAL: $10.96 million


Panthers
1 Dylan Edwards $450k
2 Charlie Staines $280k
3 Izack Tago $200k
4 Stephen Crichton $700k
5 Brian To’o $550k
6 Jarome Luai $780k
7 Nathan Cleary $1.4m
8 Moses Leota $350k
9 Api Koroisau $600k
10 James Fisher-Harris $900k
11 Viliame Kikau $800k
12 Liam Martin $450k
13 Isaah Yeo $700k
14 Mitch Kenny $250k
15 Scott Sorensen $300k
16 Spencer Leniu $320k
17 Chris Smith $220k
TOTAL: $9.25 million
THE REST: Christian Crichton, Eddie Blacker, Matt Eisenhuth, Kurt Falls, J’maine Hopgood, Robert Jennings, Taylan May, Sean O’Sullivan, Lindsay Smith, Jaeman Salmon, Preston Riki. Total: $1.8 million. Squad: 28 players
GRAND TOTAL: $11.05 million


Roosters
1 James Tedesco $1.2m
2 Daniel Tupou $450k
3 Paul Momirovski $400k
4 Joey Manu $800k
5 Joseph Suaalii $500k
6 Luke Keary $900k
7 Sam Walker $550k
8 J. Waerea-Hargreaves $750k
9 Sam Verills $350k
10 Siosiua Taukeiaho $550k
11 Angus Crichton $700k
12 Sitili Tupouniua $500k
13 Victor Radley $650k
14 Connor Watson $300k
15 Lindsay Collins $650k
16 Nat Butcher $300k
17 Egan Butcher $200k
TOTAL: $9.75 million
THE REST: Renouf Atoni, Fletcher Baker, Moala Graham-Taufa, Drew Hutchison, Adam Keighran, Lachlan Lam, Freddy Lussick, Ben Marschke, Kevin Naiqama, Billy Smith, Daniel Suluka-Fifita, Ben Thomas, Naufahu Whyte.
Total: $1.8 million. Squad: 30 players
 

Daustin

Kennel Enthusiast
Joined
Feb 15, 2014
Messages
2,424
Reaction score
3,223
Someone tell me how sualli is worth 500k haha these numbers make no sense at all. They’re rating him based on his potential which is exactly how the clubs sign players to inflated contracts in the first place
 

B-Train

Kennel Immortal
Joined
Mar 1, 2004
Messages
32,833
Reaction score
49,124
Geez that Monday Buzz from whatever Rothfield is drinking must be strong.. Just when you thought he couldn't talk any more shit, he makes up figures guessing everyone's contract.. I wouldn't know where to start with how far off some of these figures would be...
 

Kempsey Dog

Kennel Immortal
Premium Member
SC Top Scorer
Tipping Champion
Joined
Apr 29, 2014
Messages
24,079
Reaction score
25,708
Haha Buzz the silly ****... This type of content is some shit that 'Clarkey' would come up with
 

bradyk

Kennel Immortal
Premium Member
2 x NF H2H Champ
NF Top Scorer
Joined
Mar 24, 2019
Messages
15,929
Reaction score
19,198
There are overpaid players. There are underpaid players. The point is the top teams have rosters worth multiple millions more than bottom teams. The exact figures don't really matter. The salary cap isn't fair (short term). A free for all wouldn't be fair either.
 

Alan79

Kennel Legend
Joined
Mar 10, 2007
Messages
13,471
Reaction score
19,749
It's the height of stupidity to spend time guessing what players are either paid or worth. It's basically like playing I spy as a blind man. In odd cases you might be close to an actual figure, but for the most part it's just plucking a random guess out of the ether.
 

Moedogg

Kennel Legend
Joined
Apr 6, 2012
Messages
13,820
Reaction score
20,909
So what the old drunk is trying to tell us is that some clubs aren't getting value for money from their players? Wow.... very insightful stuff from Drunk field,only been happening in professional sport for the past couple of decades.

How bout this Rothfield, DT are paying you thousands of dollars to write up something that we see get written on here so often for FREE by drunk/high Kennel posters in the early hours of the morning.
 
Last edited:

dekepefc

Kennel Enthusiast
Joined
Jun 18, 2008
Messages
2,255
Reaction score
3,796
Schoup at 350k and hiku at only 275k? You'd take hiku and the change anyday. Also happily pay an extra 20k to replace him with farnworth or 50k and take Bradman best. I couldn't be bothered looking through all the dribble but just looking at our team they seem to overrate him (at this stage of his career anyway)
 

dekepefc

Kennel Enthusiast
Joined
Jun 18, 2008
Messages
2,255
Reaction score
3,796
Couldn't help myself.. cleary worth 550- 600k more than the next best half hahahhaha ... please stop.. cleary is getting his dick blown in the media more than johns abd lockyer did combined. I know there's a lack of quality 7s and yes he can play, but they're talking him up like he's already an immortal.
 

Chris Harding

Steam Powered Dog
Premium Member
Joined
Mar 1, 2004
Messages
11,174
Reaction score
11,773
I don't understand the concept that top players will take less money than they are worth just to stay with a successful club.

These days, any player knows he has a few years to earn as much as possible before he is sent out to pasture; so why waste years losing a cool $200,000-$500,000 per annum, with no job security when they retire?

I would have thought that the idea is to stay at a top club just long enough to be picked up by a rival for what they are worth.
 

Chris Harding

Steam Powered Dog
Premium Member
Joined
Mar 1, 2004
Messages
11,174
Reaction score
11,773
So what the old drunk is trying to tell us is that some clubs aren't getting value for money from their players? Wow.... very insightful stuff from Drunk field,only been happening in professional sport for the past couple of decades.

How bout this Rothfield, DT are paying you thousands of dollars to write up something that we see get written on here so often for FREE by drunk/high Kennel posters in the early hours of the morning.
Or maybe he is telling us that the Panthers and Roosters are over the cap, and hiding it.
 

Cappuccino

Kennel Legend
Joined
Aug 5, 2019
Messages
9,087
Reaction score
16,244
The only thing Rothfield crunched before this article was a big meth rock

This is just fantasy rubbish. Its been proven time and time again that the media figures quoted (which they are basing them off) are grossly inaccurate.
 

KambahOne

Kennel Enthusiast
Joined
Jul 3, 2019
Messages
3,659
Reaction score
4,736
Someone tell me how sualli is worth 500k haha these numbers make no sense at all. They’re rating him based on his potential which is exactly how the clubs sign players to inflated contracts in the first place
Exactly, he has Sualli worth $500K having played 6 NRL games while having premiership winner Momirovski at $400K? Numbers plucked from the air!
 

wendog33

Kennel Immortal
Premium Member
Ladder Champion
Joined
Aug 6, 2016
Messages
25,538
Reaction score
29,145
I still like the premise of his article....the salary cap isn't equal ...and not working at spreading out the talent ...and the bottom teams have to pay more, thereby inflating lesser players contract amounts to spend within 5% of their sc total.

A crazy system, laid bare and exposed, (no matter how false some of the figures)...the folly of it all, for all to see, and how it favours the top clubs and reinforces the heirachy of the Top 4 staying exactly as is OR will not change for quite some time.
 
Top