http://ninercaphell.com/mock-outlook/
My Projection as of July 30th, 2014
53-Man Roster Projection (As of July, 30th, 2014)
QB- 7 Colin Kaepernick / 2 Blaine Gabbert
RB- 21 Frank Gore / 28 Carlos Hyde / 38 Marcus Lattimore / 23 LaMichael James
FB- 49 Bruce Miller
WR- 15 Michael Crabtree / 81 Anquan Boldin / 13 Stevie Johnson / 11 Quinton Patton / 3 Bruce Ellington / 13 Kassim Osgood
TE- 85 Vernon Davis / 89 Vance McDonald / 46 Derek Carrier
C- 67 Daniel Kilgore / 66 Marcus Martin
OG- 77 Mike Iupati(LG) / 75 Alex Boone(RG) / 78 Joe Looney
OT- 74 Joe Staley(LT) / 76 Anthony Davis(RT) / 71 Jonathan Martin
DE- 94 Justin Smith / 91 Ray McDonald / 95 Tank Carradine / 63 Tony Jerod-Eddie / 83 Demarcus Dobbs
NT- 90 Glenn Dorsey / 92 Quinton Dial
OLB- 55 Ahmad Brooks / 96 Corey Lemonier / 51 Dan Skuta / 59 Aaron Lynch
ILB- 52 Patrick Willis / 57 Michael Wilhoite / 50 Chris Borland / — Blake Costanzo
CB- 26 Tramaine Brock / 29 Chris Culliver / 22 Chris Cook / 40 Darryl Morris / 36 Dontae Johnson / 38 Kenneth Acker
FS- 35 Eric Reid / 27 C.J. Spillman
SS- 24 Antoine Bethea / 25 Jimmie Ward / 41 Bubba Ventrone
PK- 9 Phil Dawson P- 4 Andy Lee LS- 47 Kevin McDermott
Reserve Lists:
Suspended:
OLB 99 Aldon Smith
Injured Reserve:
RB 32 Kendall Hunter
OG 64 Fou Fonoti
PUP:
ILB 53 NaVorro Bowman
NFI:
FB 44 Trey Millard
OG 60 Brandon Thomas
CB 31 Keith Reaser
Cuts:
WR 82 Jon Baldwin
QB 5 McLeod Bethel-Thompson
OT 69 Carter Bykowski
SS 45 D.J. Campbell
TE 88 Garrett Celek
TE 45 Asante Cleveland
CB 20 Perrish Cox
FS 43 Craig Dahl
C 63 Dillon Farrell
TE — Kevin Greene
RB 33 Jewel Hampton
WR 17 Chuck Jacobs
QB 1 Josh Johnson
WR 84 Brandon Lloyd
S 46 James McCray
ILB 54 Nick Moody
LS — Kyle Nelson
OG 65 Al Netter
DE 98 Lawrence Okoye
OT — Michael Philipp
NT 64 Michael Purcell
DE 60 Kaleb Ramsey
WR 10 David Reed
P 6 Colton Schmidt
OG 62 Ryan Seymour
ILB 44 Shayne Skov
RB 30 Alfonso Smith
OG 68 Adam Snyder
OLB — Chase Thomas
FB 48 Will Tukuafu
WR 19 Devon Wylie
Cap Outlook:
2014- $5,573,418 (Before the 8 Man Practice Squad, we will also get credits for Aldon Smith suspension, $137,438 per game, and Bowman roster bonus for being on PUP, $46,875 per game missed)
2015- $1,525,559 over the cap, but we can carryover any unused cap room for 2015. Also mentioned that Kap can restructure, and free up between $9 and $11 million in cap room, plus Aldon Smith and Willis with new deals can free up good cap room.
2016- $46,266,973
2017- $76,451,923
2018- $121,821,247
2019- $146,725,000
2020- $168,600,000