Rolling Stock PBM

Game: 1 (full) – Turn: 3 – Phase: 2 (form corporations)

Overview

(players in player order)

name	cash	value	companies
Dirk	$18	$33	–	–	–	–	–	–	*1	–	–	–	–
Ocki	$17	$33	SX[16]	–	–	–	–	–	–	–	–	–	–
Björn	$18	$32	–	–	*1	–	–	–	–	–	–	–	–
Georg	$0	$34	BME[1] BPM[7]	–	–	–	–	–	–	*2	–	–	–
			Shares owned by bank	–	2	–	–	–	1	2	–	–	–
			Shares issued in total	–	3	–	–	–	2	4	–	–	–
			Share price	–	$14	–	–	–	$15	$13	–	–	–
			Treasury	–	$27	–	–	–	$15	$33	–	–	–
			Income	–	+$6	–	–	–	+$3	+$3	–	–	–
			Book value	–	$43	–	–	–	$30	$52	–	–	–
			Market capitalization	–	$42	–	–	–	$30	$52	–	–	–

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:
  • WT[11] ($6–$14) +$3
    
    • +$2: BD[12] BY[13] SBB[26] DR[29]
  • BD[12] ($6–$15) +$3
    
    • +$1: BME[1]
    • +$2: WT[11] HE[15] SNCF[24] SBB[26] DR[29]
  • MS[17] ($9–$21) +$3
    
    • +$1: BSE[2] AKE[6] BPM[7] MHE[8]
    • +$2: OL[14] SX[16] PR[19] DSB[20] PKP[23] DR[29]
  • KK[25] ($13–$32) +$6
    
    • +$2: BY[13] SX[16]
    • +$4: PKP[23] SBB[26] DR[29] FS[37] FRA[58]
• Drawn but not available for auctions: –
• In the deck:                                       game end card
• Cost of ownership: none
• Closed companies: –

Foreign investor

• Treasury: $14
• Income: +$5
• Companies: –

Corporation details

(in share price order)

• President: Dirk
• Share price: $15 (max payout per share: $5) — 2 shares issued
• Treasury: $15
• Income: +$3 (base income: +$3 — synergy bonus: +$0 — cost of ownership: +$0)
• Book value: $30 — market capitalization: $30
• Needs at least $32 book value (-$2) for target share price $18 ("double jump").
• Needs at least $30 book value (+$0) for target share price $16 ("single jump").
• Needs at least $28 book value (+$2) for target share price $14 ("single drop").
• Otherwise, target share price is $13 ("double drop").
• Companies:
  • HE[15] ($8–$19) +$3
    
    • +$1: BME[1] KME[5]
    • +$2: BD[12] BY[13] PR[19] DR[29]

• President: Björn
• Share price: $14 (max payout per share: $4) — 3 shares issued
• Treasury: $27
• Income: +$6 (base income: +$5 — synergy bonus: +$1 — cost of ownership: +$0)
• Book value: $43 — market capitalization: $42
• Needs at least $45 book value (-$2) for target share price $16 ("double jump").
• Needs at least $42 book value (+$1) for target share price $15 ("single jump").
• Needs at least $39 book value (+$4) for target share price $13 ("single drop").
• Otherwise, target share price is $12 ("double drop").
• Companies:
  • BSE[2] ($1–$3) +$1
    
    • +$1: BPM[7] SX[16] MS[17] PR[19]
  • AKE[6] ($3–$8) +$2
    
    • +$1: BPM[7] MHE[8] OL[14] MS[17] PR[19]
  • MHE[8] ($4–$10) +$2
    
    • +$1: KME[5] AKE[6] BPM[7] OL[14] SX[16] MS[17] PR[19]

• President: Georg
• Share price: $13 (max payout per share: $4) — 4 shares issued
• Treasury: $33
• Income: +$3 (base income: +$3 — synergy bonus: +$0 — cost of ownership: +$0)
• Book value: $52 — market capitalization: $52
• Needs at least $56 book value (-$4) for target share price $15 ("double jump").
• Needs at least $52 book value (+$0) for target share price $14 ("single jump").
• Needs at least $48 book value (+$4) for target share price $12 ("single drop").
• Otherwise, target share price is $11 ("double drop").
• 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: –
• Ocki:
  • SX[16] ($8–$20) +$3
    
    • +$1: BSE[2] BPM[7] MHE[8]
    • +$2: BY[13] MS[17] PR[19] PKP[23] KK[25] DR[29]
• Björn: –
• Georg:
  • BME[1] ($1–$2) +$1
    
    • +$1: KME[5] BD[12] HE[15] PR[19]
  • BPM[7] ($4–$9) +$2
    
    • +$1: BSE[2] AKE[6] MHE[8] SX[16] MS[17] PR[19]