Rolling Stock PBM
Game: 1 (full) – Turn: 13 – Phase: 9 (pay dividends and adjust share prices)
Ship: pays $8 per share, price up to $100
Eagle: pays $1 per share, price up to $73
Android: pays $18 per share, price up to $66
Orion : pays $13 per share, price down to $28
Horse: pays $4 per share, price up to $41
Star: pays $2 per share, price up to $37
Jupiter: pays $4 per share, price down to $10
Saturn: pays $0 per share, price down to $5
Overview
(players in player order)
| name |
cash |
value |
companies |
 |
 |
 |
 |
 |
 |
 |
 |
 |
 |
| Dirk |
$99 |
$325 |
– |
*3 |
– |
– |
– |
– |
*1 |
– |
– |
– |
– |
| Björn |
$43 |
$242 |
– |
1 |
– |
– |
*3 |
*1 |
– |
– |
– |
– |
– |
| Georg |
$72 |
$438 |
RCC[71] VP[80] |
– |
– |
– |
– |
– |
– |
*3 |
*2 |
– |
– |
| Ocki |
$7 |
$227 |
– |
– |
– |
*2 |
– |
– |
– |
– |
– |
*2 |
– |
|
|
|
Shares owned by bank | 0 | – | 0 | 1 | 7 | 6 | 7 | 0 | 0 | – |
|
|
|
Shares issued in total | 4 | – | 2 | 4 | 8 | 7 | 10 | 2 | 2 | – |
|
|
|
Share price | $66 | – | $73 | $41 | $10 | $28 | $5 | $100 | $37 | – |
|
|
|
Treasury | $111 | – | $88 | $34 | $0 | $23 | $4 | $12 | $38 | – |
|
|
|
Income | +$103 | – | +$15 | +$30 | -$4 | +$0 | -$7 | +$27 | +$2 | – |
|
|
|
Book value | $363 | – | $133 | $164 | $20 | $88 | $23 | $181 | $68 | – |
|
|
|
Market capitalization | $264 | – | $146 | $164 | $80 | $196 | $50 | $200 | $74 | – |
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: –
- 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: $94
- Income: +$30
- Companies:
- RU[85] ($43–$123) +$25
- +$8: HA[47] HH[48] HR[49]
- +$16: OPC[70] RCC[71] TSI[100]
Corporation details
(in share price order)
- President: Georg
- Share price: $100 (max payout per share: $33) — 2 shares issued
- Treasury: $12
- Income: +$27 (base income: +$51 — synergy bonus: +$16 — cost of ownership: -$40)
- Book value: $181 — market capitalization: $200
- Needs at least $180 book value (+$1) for target share price $90 ("single drop").
- Otherwise, target share price is $81 ("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: $73 (max payout per share: $24) — 2 shares issued
- Treasury: $88
- Income: +$15 (base income: +$15 — synergy bonus: +$0 — cost of ownership: +$0)
- Book value: $133 — market capitalization: $146
- Needs at least $162 book value (-$29) for target share price $90 ("double jump").
- Needs at least $146 book value (-$13) for target share price $81 ("single jump").
- Needs at least $132 book value (+$1) for target share price $66 ("single drop").
- Otherwise, target share price is $60 ("double drop").
- Companies:
- MAD[45] ($23–$67) +$15
- +$4: RENFE[32]
- +$8: FR[60] VP[80] LE[90]
- President: Dirk
- Share price: $66 (max payout per share: $22) — 4 shares issued
- Treasury: $111
- Income: +$103 (base income: +$77 — synergy bonus: +$36 — cost of ownership: -$10)
- Book value: $363 — market capitalization: $264
- Needs at least $292 book value (+$71) for target share price $81 ("double jump").
- Needs at least $264 book value (+$99) for target share price $73 ("single jump").
- Needs at least $240 book value (+$123) for target share price $60 ("single drop").
- Otherwise, target share price is $55 ("double drop").
- Companies:
- BR[33] ($17–$46) +$12
- 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]
- LE[90] ($45–$129) +$25
- +$8: MAD[45] LHR[54] CDG[56] FRA[58]
- +$16: MM[75] VP[80] TSI[100]
- President: Björn
- Share price: $41 (max payout per share: $13) — 4 shares issued
- Treasury: $34
- Income: +$30 (base income: +$36 — synergy bonus: +$4 — cost of ownership: -$10)
- Book value: $164 — market capitalization: $164
- Needs at least $180 book value (-$16) for target share price $50 ("double jump").
- Needs at least $164 book value (+$0) for target share price $45 ("single jump").
- Needs at least $148 book value (+$16) for target share price $37 ("single drop").
- Otherwise, target share price is $34 ("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]
- FR[60] ($30–$84) +$15
- +$8: MAD[45] LHR[54] CDG[56] FRA[58]
- President: Ocki
- Share price: $37 (max payout per share: $12) — 2 shares issued
- Treasury: $38
- Income: +$2 (base income: +$12 — synergy bonus: +$0 — cost of ownership: -$10)
- Book value: $68 — market capitalization: $74
- Needs at least $82 book value (-$14) for target share price $45 ("double jump").
- Needs at least $74 book value (-$6) for target share price $41 ("single jump").
- Needs at least $68 book value (+$0) for target share price $34 ("single drop").
- Otherwise, target share price is $31 ("double drop").
- Companies:
- President: Dirk
- Share price: $28 (max payout per share: $9) — 7 shares issued
- Treasury: $23
- Income: +$0 (base income: +$16 — synergy bonus: +$4 — cost of ownership: -$20)
- Book value: $88 — market capitalization: $196
- Needs at least $217 book value (-$129) for target share price $34 ("double jump").
- Needs at least $196 book value (-$108) for target share price $31 ("single jump").
- Needs at least $182 book value (-$94) for target share price $26 ("single drop").
- Otherwise, target share price is $24 ("double drop").
- Companies:
- B[22] ($11–$28) +$6
- +$2: PR[19]
- +$4: NS[21] SNCF[24] DR[29] E[43] HA[47] HR[49]
- E[43] ($22–$58) +$10
- +$4: NS[21] B[22] SNCF[24] BR[33] HA[47] HR[49] LHR[54] CDG[56]
- President: Björn
- Share price: $10 (max payout per share: $3) — 8 shares issued
- Treasury: $0
- Income: -$4 (base income: +$6 — synergy bonus: +$0 — cost of ownership: -$10)
- Book value: $20 — market capitalization: $80
- Needs at least $88 book value (-$68) for target share price $12 ("double jump").
- Needs at least $80 book value (-$60) for target share price $11 ("single jump").
- Needs at least $72 book value (-$52) for target share price $9 ("single drop").
- Otherwise, target share price is $8 ("double drop").
- Companies:
- DSB[20] ($10–$26) +$6
- +$2: OL[14] MS[17] PR[19]
- +$4: DR[29] BSR[40] HH[48]
- President: Georg
- Share price: $5 (max payout per share: $1) — 10 shares issued
- Treasury: $4
- Income: -$7 (base income: +$3 — synergy bonus: +$0 — cost of ownership: -$10)
- Book value: $23 — market capitalization: $50
- Needs at least $60 book value (-$37) for target share price $7 ("double jump").
- Needs at least $50 book value (-$27) for target share price $6 ("single jump").
- 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: –
- Björn: –
- Georg:
- RCC[71] ($36–$108) +$25
- +$16: RU[85] AL[86] TSI[100]
- VP[80] ($40–$118) +$25
- +$8: MAD[45] LHR[54] CDG[56]
- +$16: LE[90] TSI[100]
- Ocki: –
