Rolling Stock PBM
Game: 1 (full) – Turn: 7 – Phase: 2 (form corporations)
- BR[33]: no.
- SJ[30]: Star, 2 shares@$31, pay $1.
Overview
(players in player order)
| name |
cash |
value |
companies |
 |
 |
 |
 |
 |
 |
 |
 |
 |
 |
| Georg |
$54 |
$76 |
– |
– |
– |
– |
– |
– |
– |
*1 |
– |
– |
– |
| Björn |
$11 |
$58 |
– |
– |
*1 |
– |
*2 |
– |
– |
– |
– |
– |
– |
| Ocki |
$17 |
$66 |
– |
– |
– |
– |
1 |
– |
– |
– |
– |
*1 |
– |
| Dirk |
$14 |
$71 |
BR[33] |
– |
– |
– |
– |
– |
*1 |
– |
– |
– |
– |
|
|
|
Shares owned by bank | – | 5 | – | 1 | – | 3 | 4 | – | 1 | – |
|
|
|
Shares issued in total | – | 6 | – | 4 | – | 4 | 5 | – | 2 | – |
|
|
|
Share price | – | $11 | – | $18 | – | $24 | $22 | – | $31 | – |
|
|
|
Treasury | – | $49 | – | $16 | – | $48 | $26 | – | $32 | – |
|
|
|
Income | – | +$4 | – | +$16 | – | +$8 | +$20 | – | +$12 | – |
|
|
|
Book value | – | $71 | – | $92 | – | $97 | $100 | – | $62 | – |
|
|
|
Market capitalization | – | $66 | – | $72 | – | $96 | $110 | – | $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:
- SŽD[31] ($16–$43) +$12
- E[43] ($22–$58) +$10
- +$4: NS[21] B[22] SNCF[24] BR[33] HA[47] HR[49] LHR[54] CDG[56]
- MAD[45] ($23–$67) +$15
- +$4: RENFE[32]
- +$8: FR[60] VP[80] LE[90]
- LHR[54] ($27–$77) +$15
- +$4: BR[33] E[43]
- +$8: FR[60] MM[75] VP[80] LE[90]
- Drawn but not available for auctions: –
- In the deck: game end card
- Cost of ownership: -$3 -$3
- Closed companies: –
Foreign investor
- Treasury: $13
- Income: +$11
- Companies:
- WT[11] ($6–$14) +$3
- +$2: BD[12] BY[13] SBB[26] DR[29]
- KK[25] ($13–$32) +$6
- +$2: BY[13] SX[16]
- +$4: PKP[23] SBB[26] DR[29] FS[37] FRA[58]
Corporation details
(in share price order)
- President: Ocki
- Share price: $31 (max payout per share: $10) — 2 shares issued
- Treasury: $32
- Income: +$12 (base income: +$12 — synergy bonus: +$0 — cost of ownership: +$0)
- Book value: $62 — market capitalization: $62
- Needs at least $68 book value (-$6) for target share price $37 ("double jump").
- Needs at least $62 book value (+$0) for target share price $34 ("single jump").
- Needs at least $56 book value (+$6) for target share price $28 ("single drop").
- Otherwise, target share price is $26 ("double drop").
- Companies:
- President: Dirk
- Share price: $24 (max payout per share: $8) — 4 shares issued
- Treasury: $48
- Income: +$8 (base income: +$12 — synergy bonus: +$2 — cost of ownership: -$6)
- Book value: $97 — market capitalization: $96
- Needs at least $104 book value (-$7) for target share price $28 ("double jump").
- Needs at least $96 book value (+$1) for target share price $26 ("single jump").
- Needs at least $88 book value (+$9) for target share price $22 ("single drop").
- Otherwise, target share price is $20 ("double drop").
- Companies:
- BD[12] ($6–$15) +$3
- +$1: BME[1]
- +$2: WT[11] HE[15] SNCF[24] SBB[26] DR[29]
- HE[15] ($8–$19) +$3
- +$1: BME[1] KME[5]
- +$2: BD[12] BY[13] PR[19] DR[29]
- B[22] ($11–$28) +$6
- +$2: PR[19]
- +$4: NS[21] SNCF[24] DR[29] E[43] HA[47] HR[49]
- President: Georg
- Share price: $22 (max payout per share: $7) — 5 shares issued
- Treasury: $26
- Income: +$20 (base income: +$21 — synergy bonus: +$2 — cost of ownership: -$3)
- Book value: $100 — market capitalization: $110
- Needs at least $120 book value (-$20) for target share price $26 ("double jump").
- Needs at least $110 book value (-$10) for target share price $24 ("single jump").
- Needs at least $100 book value (+$0) for target share price $20 ("single drop").
- Otherwise, target share price is $18 ("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]
- 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]
- RENFE[32] ($16–$45) +$12
- President: Björn
- Share price: $18 (max payout per share: $6) — 4 shares issued
- Treasury: $16
- Income: +$16 (base income: +$19 — synergy bonus: +$15 — cost of ownership: -$18)
- Book value: $92 — market capitalization: $72
- Needs at least $80 book value (+$12) for target share price $22 ("double jump").
- Needs at least $72 book value (+$20) for target share price $20 ("single jump").
- Needs at least $64 book value (+$28) for target share price $16 ("single drop").
- Otherwise, target share price is $15 ("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]
- BPM[7] ($4–$9) +$2
- +$1: BSE[2] AKE[6] MHE[8] SX[16] MS[17] PR[19]
- MHE[8] ($4–$10) +$2
- +$1: KME[5] AKE[6] BPM[7] OL[14] SX[16] MS[17] PR[19]
- 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]
- 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]
- DSB[20] ($10–$26) +$6
- +$2: OL[14] MS[17] PR[19]
- +$4: DR[29] BSR[40] HH[48]
- President: Björn
- Share price: $11 (max payout per share: $3) — 6 shares issued
- Treasury: $49
- Income: +$4 (base income: +$7 — synergy bonus: +$0 — cost of ownership: -$3)
- Book value: $71 — market capitalization: $66
- Needs at least $72 book value (-$1) for target share price $13 ("double jump").
- Needs at least $66 book value (+$5) for target share price $12 ("single jump").
- Needs at least $60 book value (+$11) for target share price $10 ("single drop").
- Otherwise, target share price is $9 ("double drop").
- Companies:
- BME[1] ($1–$2) +$1
- +$1: KME[5] BD[12] HE[15] PR[19]
- NS[21] ($11–$27) +$6
- +$2: OL[14] PR[19]
- +$4: B[22] DR[29] E[43] HA[47] HR[49]
Private company details
- Georg: –
- Björn: –
- Ocki: –
- Dirk:
