Juan Thornhill

Safety

Age: 29
Free Agency: 2026 (Void)
Accrued Seasons: 5
  • 2024 Salary Cap Charge: $3,784,000 (1.31% of cap)
  • 2024 Cash Payout: $7,000,000 (2.05% of spending)
  • 2024 Cash to Cap Ratio: 1.85
  • Contract Value: $21,000,000 ($7,000,000 APY)
  • Fully Guaranteed Money: $14,000,000
  • Contract Ranking: 20/215 at S

Current Contract

(UFA, signed 2023)
(📝: indicates contract trigger occuring during that year)
YearAgeBase SalaryProrated BonusOther BonusGuaranteed SalaryCap
Number
Cap %
Dead Money & Cap Savings
SigningOption
202328$1,080,000$1,184,000$0$0$1,080,000$2,264,0000.9%
2024 📝
March 30: Option due
29$1,500,000$1,184,000$1,100,000$0$1,500,000$3,784,0001.3%
2025 📝
August 30: Option due
30$2,500,000$1,184,000$2,000,000$900,000$0$5,684,0002.2%
2026 📝
March 15: Contract voids
31Void$1,184,000$2,000,000$900,000Void$9,268,0003.3%
202732Void$1,184,000$2,000,000$900,000Void$00.0%
202833Void$0$2,000,000$900,000Void$0--
202934Void$0$900,000$900,000Void$0--
Total$10,550,000$5,920,000$10,000,000$4,500,000$2,580,000$21,000,000

Contract Notes

Juan Thornhill signed a three year, $21 million contract with the Browns. The contract has $17 million in full guarantees including a $5.92 million signing bonus. The contract has option bonuses in 2024 and 2025 and multiple void years for salary cap purposes.

Cash Flows

- fully earned money
- unearned or partially earned money
$7M
$14M
$21M
202320242025
Cash Due$7,000,000$7,000,000$7,000,000
Running Cash$7,000,000$14,000,000$21,000,000
Career Earnings: $13,280,911
Career APY: $2,656,182
Potential Earnings: $27,280,911
Total Guarantees: $16,294,427
Largest Cash Payment: $7,000,000 (2023)
Largest Cap Number: $9,268,000 (2026)

Contract History

TeamContract TypeStatusYear SignedYrsTotalAPYGuaranteesAmount Earned% EarnedEffective APY
ChiefsDraftedExpired20194$4,615,266$1,153,817$2,294,427$6,280,911136.1%$1,570,228
BrownsUFAActive20233$21,000,000$7,000,000$14,000,000$7,000,00033.3%$7,000,000
Earnings By Team
TeamYrsSalaryAPYPaid on Cap% Paid on CapPaid as Dead Money% Paid as Dead Money
Chiefs4$6,280,911$1,570,228$6,280,9110.0%$00.0%
Browns1$7,000,000$7,000,000$2,264,0000.0%$00.0%

Season History

YearTeamBase SalaryProrated BonusOption BonusWorkout BonusOther BonusGuaranteed SalaryCap
Number
Cap %Cash Paid
2019Chiefs$495,000$344,139$0$0$0$495,000$839,1390.4%$1,871,556
2020Chiefs$704,785$344,139$0$0$0$422,871$1,048,9240.5%$704,785
2021Chiefs$889,570$344,139$0$25,000$0$0$1,258,7090.7%$914,570
2022Chiefs$2,765,000$344,139$0$25,000$0$0$3,134,1391.5%$2,790,000
2023Browns$1,080,000$1,184,000$0$0$0$1,080,000$2,264,0000.9%$7,000,000
2024Browns$1,500,000$1,184,000$1,100,000$0$0$1,500,000$3,784,0001.3%$7,000,000
2025Browns$2,500,000$1,184,000$2,000,000$0$900,000$0$5,684,0002.2%$7,000,000
2026Browns$1,300,000$1,184,000$2,000,000$0$900,000$0$9,268,0003.3%$0
2027Browns$1,345,000$1,184,000$2,000,000$0$900,000$0$00.0%$0
2028Browns$1,390,000$0$2,000,000$0$900,000$0$0--$0
2029Browns$1,435,000$0$900,000$0$900,000$0$0--$0
Total$15,404,355$7,296,556$10,000,000$50,000$4,500,000$3,497,871$27,280,911$27,280,911

Statistics

YearGames PlayedGames InactiveSnapsTacklesNegative PlaysInterceptionsFumblesTD
InjuredHealthyDefenseSpecialSoloAssistSacksYardsTFLQB HitsPass Def.INTYardsForcedRec.Yards
2019160090.3%11.3%4216000053460001
2020160070.9%16.7%33800013100000
2021170076.1%11.0%432100113101100
2022160184.8%14.7%432818429300000
2023115057.3%7.6%411200021000000

Valuation Diamond

The diamond is a scatterplot graph that visualizes the relation of the player's APY (in green) and performance (in blue, as measured by OTC's Valuations) to the rest of the league at his position. To understand how to read the diamond, read this explainer.

OTC ValuationAPY
Regular$1,678,000$7,000,000
Injury Adjusted$3,524,534$4,812,500
test
OTC Valuation $2.6M $5.2M $7.8M $10.4M $13M APY $3.5M $7M $10.5M $14M $17.5M $4,414,000 $4,105,000

Weekly Valuation Trends

The chart below illustrates the trend of the player's weekly OTC Valuations (in blue) from the most recent season, using APY (in green) and, if applicable, cash that is due to the player in the next season (in red) as benchmarks. Weeks not plotted indicate that the player was inactive or on a bye.

To see interactive and more in-depth use of OTC Valuation data, subscribe to OTC Premium.