Rolling Stock PBM
Game: 1 (full) – Turn: 12 – Phase: 9 (pay dividends and adjust share prices)
- Ship: pays $21, price up to $90.
- Eagle: pays $0, price up to $66.
- Star: pays $0, price down to $31.
- Orion: pays $6, price up to $41.
- Horse: pays $4, price up to $28.
- Jupiter: pays $0, price down to $12.
- Saturn: pays $0, price down to $6.
Overview
(players in player order)
| name |
cash |
value |
companies |
 |
 |
 |
 |
 |
 |
 |
 |
 |
 |
| Dirk |
$82 |
$213 |
LE[90] |
– |
– |
– |
– |
– |
*1 |
– |
– |
– |
– |
| Georg |
$99 |
$356 |
RCC[71] |
– |
– |
– |
– |
– |
– |
*1 |
*2 |
– |
– |
| Björn |
$98 |
$166 |
– |
– |
– |
– |
*2 |
*1 |
– |
– |
– |
– |
– |
| Ocki |
$1 |
$195 |
– |
– |
– |
*2 |
– |
– |
– |
– |
– |
*2 |
– |
|
|
|
Shares owned by bank | – | – | 0 | 2 | 7 | 6 | 8 | 0 | 0 | – |
|
|
|
Shares issued in total | – | – | 2 | 4 | 8 | 7 | 9 | 2 | 2 | – |
|
|
|
Share price | – | – | $66 | $28 | $12 | $41 | $6 | $90 | $31 | – |
|
|
|
Treasury | – | – | $75 | $35 | $21 | $32 | $6 | $1 | $40 | – |
|
|
|
Income | – | – | +$15 | +$15 | +$11 | +$62 | -$7 | +$27 | +$2 | – |
|
|
|
Book value | – | – | $120 | $105 | $101 | $259 | $25 | $170 | $70 | – |
|
|
|
Market capitalization | – | – | $132 | $112 | $96 | $287 | $54 | $180 | $62 | – |
Share price row
| 5 |
6 |
7 |
8 |
9 |
10 |
11 |
12 |
13 |
14 |
15 |
16 |
18 |
20 |
22 |
24 |
26 |
28 |
31 |
34 |
37 |
41 |
45 |
50 |
55 |
60 |
66 |
73 |
81 |
90 |
100 |
|
 |
|
|
|
|
|
 |
|
|
|
|
|
|
|
|
|
 |
 |
|
|
 |
|
|
|
|
 |
|
|
 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Company deck
- Available for auctions:
- VP[80] ($40–$118) +$25
- +$8: MAD[45] LHR[54] CDG[56]
- +$16: LE[90] TSI[100]
- RU[85] ($43–$123) +$25
- +$8: HA[47] HH[48] HR[49]
- +$16: OPC[70] RCC[71] TSI[100]
- Drawn but not available for auctions: –
- In the deck: game end card
- Cost of ownership: -$10 -$10 -$10 -$10
- Closed companies: BME[1] BSE[2] AKE[6] BPM[7] MHE[8] WT[11] BD[12] HE[15] SX[16] MS[17]
Foreign investor
- Treasury: $149
- Income: +$5
- Companies: –
Corporation details
(in share price order)
- President: Georg
- Share price: $90 (max payout per share: $30) — 2 shares issued
- Treasury: $1
- Income: +$27 (base income: +$51 — synergy bonus: +$16 — cost of ownership: -$40)
- Book value: $170 — market capitalization: $180
- Needs at least $180 book value (-$10) for target share price $100 ("single jump").
- Needs at least $162 book value (+$8) for target share price $81 ("single drop").
- Otherwise, target share price is $73 ("double drop").
- Companies:
- PKP[23] ($12–$29) +$6
- +$2: SX[16] MS[17] PR[19]
- +$4: KK[25] DR[29] SŽD[31] BSR[40] HH[48] FRA[58]
- KK[25] ($13–$32) +$6
- +$2: BY[13] SX[16]
- +$4: PKP[23] SBB[26] DR[29] FS[37] FRA[58]
- SŽD[31] ($16–$43) +$12
- RENFE[32] ($16–$45) +$12
- FRA[58] ($29–$82) +$15
- +$4: PKP[23] KK[25] SBB[26] DR[29]
- +$8: FR[60] MM[75] LE[90]
- President: Ocki
- Share price: $66 (max payout per share: $22) — 2 shares issued
- Treasury: $75
- Income: +$15 (base income: +$15 — synergy bonus: +$0 — cost of ownership: +$0)
- Book value: $120 — market capitalization: $132
- Needs at least $146 book value (-$26) for target share price $81 ("double jump").
- Needs at least $132 book value (-$12) for target share price $73 ("single jump").
- Needs at least $120 book value (+$0) for target share price $60 ("single drop").
- Otherwise, target share price is $55 ("double drop").
- Companies:
- MAD[45] ($23–$67) +$15
- +$4: RENFE[32]
- +$8: FR[60] VP[80] LE[90]
- President: Dirk
- Share price: $41 (max payout per share: $13) — 7 shares issued
- Treasury: $32
- Income: +$62 (base income: +$68 — synergy bonus: +$24 — cost of ownership: -$30)
- Book value: $259 — market capitalization: $287
- Needs at least $315 book value (-$56) for target share price $50 ("double jump").
- Needs at least $287 book value (-$28) for target share price $45 ("single jump").
- Needs at least $259 book value (+$0) for target share price $37 ("single drop").
- Otherwise, target share price is $34 ("double drop").
- Companies:
- B[22] ($11–$28) +$6
- +$2: PR[19]
- +$4: NS[21] SNCF[24] DR[29] E[43] HA[47] HR[49]
- BR[33] ($17–$46) +$12
- E[43] ($22–$58) +$10
- +$4: NS[21] B[22] SNCF[24] BR[33] HA[47] HR[49] LHR[54] CDG[56]
- LHR[54] ($27–$77) +$15
- +$4: BR[33] E[43]
- +$8: FR[60] MM[75] VP[80] LE[90]
- MM[75] ($38–$112) +$25
- +$8: LHR[54] FRA[58]
- +$16: LE[90] TSI[100]
- President: Ocki
- Share price: $31 (max payout per share: $10) — 2 shares issued
- Treasury: $40
- Income: +$2 (base income: +$12 — synergy bonus: +$0 — cost of ownership: -$10)
- Book value: $70 — market capitalization: $62
- Needs at least $68 book value (+$2) for target share price $37 ("double jump").
- Needs at least $62 book value (+$8) for target share price $34 ("single jump").
- Needs at least $56 book value (+$14) for target share price $28 ("single drop").
- Otherwise, target share price is $26 ("double drop").
- Companies:
- President: Björn
- Share price: $28 (max payout per share: $9) — 4 shares issued
- Treasury: $35
- Income: +$15 (base income: +$21 — synergy bonus: +$4 — cost of ownership: -$10)
- Book value: $105 — market capitalization: $112
- Needs at least $124 book value (-$19) for target share price $34 ("double jump").
- Needs at least $112 book value (-$7) for target share price $31 ("single jump").
- Needs at least $104 book value (+$1) for target share price $26 ("single drop").
- Otherwise, target share price is $24 ("double drop").
- Companies:
- NS[21] ($11–$27) +$6
- +$2: OL[14] PR[19]
- +$4: B[22] DR[29] E[43] HA[47] HR[49]
- HR[49] ($25–$71) +$15
- +$4: NS[21] B[22] DR[29] E[43]
- +$8: RU[85] AL[86]
- President: Björn
- Share price: $12 (max payout per share: $4) — 8 shares issued
- Treasury: $21
- Income: +$11 (base income: +$21 — synergy bonus: +$0 — cost of ownership: -$10)
- Book value: $101 — market capitalization: $96
- Needs at least $104 book value (-$3) for target share price $14 ("double jump").
- Needs at least $96 book value (+$5) for target share price $13 ("single jump").
- Needs at least $88 book value (+$13) for target share price $11 ("single drop").
- Otherwise, target share price is $10 ("double drop").
- Companies:
- DSB[20] ($10–$26) +$6
- +$2: OL[14] MS[17] PR[19]
- +$4: DR[29] BSR[40] HH[48]
- FR[60] ($30–$84) +$15
- +$8: MAD[45] LHR[54] CDG[56] FRA[58]
- President: Georg
- Share price: $6 (max payout per share: $2) — 9 shares issued
- Treasury: $6
- Income: -$7 (base income: +$3 — synergy bonus: +$0 — cost of ownership: -$10)
- Book value: $25 — market capitalization: $54
- Needs at least $63 book value (-$38) for target share price $8 ("double jump").
- Needs at least $54 book value (-$29) for target share price $7 ("single jump").
- Needs at least $45 book value (-$20) for target share price $5 ("single drop").
- Otherwise, target share price is $0 (bankrupt).
- Companies:
- PR[19] ($10–$24) +$3
- +$1: BME[1] BSE[2] KME[5] AKE[6] BPM[7] MHE[8]
- +$2: OL[14] HE[15] SX[16] MS[17] DSB[20] NS[21] B[22] PKP[23] DR[29]
Private company details
- Dirk:
- LE[90] ($45–$129) +$25
- +$8: MAD[45] LHR[54] CDG[56] FRA[58]
- +$16: MM[75] VP[80] TSI[100]
- Georg:
- RCC[71] ($36–$108) +$25
- +$16: RU[85] AL[86] TSI[100]
- Björn: –
- Ocki: –
