Rolling Stock PBM
Game: 1 (full) – Turn: 9 – Phase: 8 (income)
Overview
(players in player order)
| name |
cash |
value |
companies |
 |
 |
 |
 |
 |
 |
 |
 |
 |
 |
| Georg |
$30 |
$130 |
– |
– |
– |
– |
– |
– |
– |
*1 |
*2 |
– |
– |
| Dirk |
$85 |
$116 |
– |
– |
– |
– |
– |
– |
*1 |
– |
– |
– |
– |
| Ocki |
$22 |
$111 |
MAD[45] |
– |
– |
– |
– |
– |
– |
– |
– |
*2 |
– |
| Björn |
$22 |
$96 |
HR[49] |
– |
*1 |
– |
*1 |
– |
– |
– |
– |
– |
– |
|
|
|
Shares owned by bank | – | 7 | – | 3 | – | 4 | 5 | 0 | 0 | – |
|
|
|
Shares issued in total | – | 8 | – | 4 | – | 5 | 6 | 2 | 2 | – |
|
|
|
Share price | – | $5 | – | $20 | – | $31 | $18 | $41 | $22 | – |
|
|
|
Treasury | – | $4 | – | $49 | – | $42 | $14 | $55 | $28 | – |
|
|
|
Income | – | -$3 | – | +$0 | – | +$27 | -$1 | +$24 | +$12 | – |
|
|
|
Book value | – | $20 | – | $90 | – | $155 | $56 | $143 | $58 | – |
|
|
|
Market capitalization | – | $40 | – | $80 | – | $155 | $108 | $82 | $44 | – |
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:
- FRA[58] ($29–$82) +$15
- +$4: PKP[23] KK[25] SBB[26] DR[29]
- +$8: FR[60] MM[75] LE[90]
- FR[60] ($30–$84) +$15
- +$8: MAD[45] LHR[54] CDG[56] FRA[58]
- MM[75] ($38–$112) +$25
- +$8: LHR[54] FRA[58]
- +$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: -$6 -$6 -$6
- Closed companies: BME[1] BSE[2] AKE[6] BPM[7] MHE[8] WT[11] BD[12] MS[17]
Foreign investor
- Treasury: $27
- Income: +$20
- Companies:
- LHR[54] ($27–$77) +$15
- +$4: BR[33] E[43]
- +$8: FR[60] MM[75] VP[80] LE[90]
Corporation details
(in share price order)
- President: Georg
- Share price: $41 (max payout per share: $13) — 2 shares issued
- Treasury: $55
- Income: +$24 (base income: +$30 — synergy bonus: +$0 — cost of ownership: -$6)
- Book value: $143 — market capitalization: $82
- Needs at least $90 book value (+$53) for target share price $50 ("double jump").
- Needs at least $82 book value (+$61) for target share price $45 ("single jump").
- Needs at least $74 book value (+$69) for target share price $37 ("single drop").
- Otherwise, target share price is $34 ("double drop").
- Companies:
- 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
- President: Dirk
- Share price: $31 (max payout per share: $10) — 5 shares issued
- Treasury: $42
- Income: +$27 (base income: +$31 — synergy bonus: +$8 — cost of ownership: -$12)
- Book value: $155 — market capitalization: $155
- Needs at least $170 book value (-$15) for target share price $37 ("double jump").
- Needs at least $155 book value (+$0) for target share price $34 ("single jump").
- Needs at least $140 book value (+$15) for target share price $28 ("single drop").
- Otherwise, target share price is $26 ("double drop").
- Companies:
- 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]
- 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]
- President: Ocki
- Share price: $22 (max payout per share: $7) — 2 shares issued
- Treasury: $28
- Income: +$12 (base income: +$12 — synergy bonus: +$0 — cost of ownership: +$0)
- Book value: $58 — market capitalization: $44
- Needs at least $48 book value (+$10) for target share price $26 ("double jump").
- Needs at least $44 book value (+$14) for target share price $24 ("single jump").
- Needs at least $40 book value (+$18) for target share price $20 ("single drop").
- Otherwise, target share price is $18 ("double drop").
- Companies:
- President: Björn
- Share price: $20 (max payout per share: $6) — 4 shares issued
- Treasury: $49
- Income: +$0 (base income: +$12 — synergy bonus: +$0 — cost of ownership: -$12)
- Book value: $90 — market capitalization: $80
- Needs at least $88 book value (+$2) for target share price $24 ("double jump").
- Needs at least $80 book value (+$10) for target share price $22 ("single jump").
- Needs at least $72 book value (+$18) for target share price $18 ("single drop").
- Otherwise, target share price is $16 ("double drop").
- Companies:
- DSB[20] ($10–$26) +$6
- +$2: OL[14] MS[17] PR[19]
- +$4: DR[29] BSR[40] HH[48]
- NS[21] ($11–$27) +$6
- +$2: OL[14] PR[19]
- +$4: B[22] DR[29] E[43] HA[47] HR[49]
- President: Georg
- Share price: $18 (max payout per share: $6) — 6 shares issued
- Treasury: $14
- Income: -$1 (base income: +$9 — synergy bonus: +$2 — cost of ownership: -$12)
- Book value: $56 — market capitalization: $108
- Needs at least $120 book value (-$64) for target share price $22 ("double jump").
- Needs at least $108 book value (-$52) for target share price $20 ("single jump").
- Needs at least $96 book value (-$40) for target share price $16 ("single drop").
- Otherwise, target share price is $15 ("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]
- President: Björn
- Share price: $5 (max payout per share: $1) — 8 shares issued
- Treasury: $4
- Income: -$3 (base income: +$3 — synergy bonus: +$0 — cost of ownership: -$6)
- Book value: $20 — market capitalization: $40
- Needs at least $48 book value (-$28) for target share price $7 ("double jump").
- Needs at least $40 book value (-$20) for target share price $6 ("single jump").
- Otherwise, target share price is $0 (bankrupt).
- Companies:
- 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]
Private company details
- Georg: –
- Dirk: –
- Ocki:
- MAD[45] ($23–$67) +$15
- +$4: RENFE[32]
- +$8: FR[60] VP[80] LE[90]
- Björn:
- HR[49] ($25–$71) +$15
- +$4: NS[21] B[22] DR[29] E[43]
- +$8: RU[85] AL[86]
