| Player | Reserve Wage | % of Total Reserve | Shapley Comp | Shapley % of $600 Surplus | Shapley % of Total Comp | Shapley % Over Reserve |
| Owner | $800 | 44.4% | $1100 | 50% | 45.8% | 37.5% |
| Empl1 | $400 | 22.2% | $520 | 20% | 21.7% | 30.0% |
| Empl2 | $300 | 16.7% | $390 | 15% | 16.3% | 30.0% |
| Empl3 | $200 | 11.1% | $260 | 10% | 10.8% | 30.0% |
| Empl4 | $100 | 5.6% | $130 | 5% | 5.4% | 30.0% |
| Total | $1800 | 100.0% | $2400 | 100% | 100.0% | 33.3% |