Rolling Stock PBM
Game: 2 (full) – Turn: 10 – Phase: 2 (form corporations)
Overview
(players in player order)
| name |
cash |
value |
companies |
 |
 |
 |
 |
 |
 |
 |
 |
 |
 |
| Eckhart |
$36 |
$103 |
LHR[54] |
– |
*1 |
– |
– |
– |
– |
– |
– |
– |
– |
| Björn |
$104 |
$152 |
– |
*2 |
– |
– |
– |
– |
– |
– |
– |
– |
– |
| Manfred |
$27 |
$104 |
HR[49] |
– |
– |
– |
– |
– |
– |
– |
– |
*1 |
– |
| Klaus |
$25 |
$131 |
– |
– |
– |
– |
*1 |
– |
– |
– |
– |
– |
*2 |
| Ocki |
$15 |
$81 |
– |
– |
– |
– |
– |
– |
*3 |
– |
– |
– |
– |
|
|
|
Shares owned by bank | 4 | 7 | – | 5 | – | 2 | – | – | 5 | 0 |
|
|
|
Shares issued in total | 6 | 8 | – | 6 | – | 5 | – | – | 6 | 2 |
|
|
|
Share price | $24 | $13 | – | $16 | – | $22 | – | – | $28 | $45 |
|
|
|
Treasury | $14 | $53 | – | $52 | – | $0 | – | – | $100 | $11 |
|
|
|
Income | +$30 | +$14 | – | -$1 | – | +$15 | – | – | +$12 | +$24 |
|
|
|
Book value | $120 | $114 | – | $86 | – | $126 | – | – | $186 | $96 |
|
|
|
Market capitalization | $144 | $104 | – | $96 | – | $110 | – | – | $168 | $90 |
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:
- E[43] ($22–$58) +$10
- +$4: NS[21] B[22] SNCF[24] BR[33] HA[47] HR[49] LHR[54] CDG[56]
- HA[47] ($24–$69) +$15
- +$4: NS[21] B[22] SNCF[24] E[43]
- +$8: RU[85] AL[86]
- 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] KME[5] AKE[6] WT[11] BD[12] HE[15]
Foreign investor
- Treasury: $35
- Income: +$5
- Companies: –
Corporation details
(in share price order)
- President: Klaus
- Share price: $45 (max payout per share: $15) — 2 shares issued
- Treasury: $11
- Income: +$24 (base income: +$30 — synergy bonus: +$0 — cost of ownership: -$6)
- Book value: $96 — market capitalization: $90
- Needs at least $100 book value (-$4) for target share price $55 ("double jump").
- Needs at least $90 book value (+$6) for target share price $50 ("single jump").
- Needs at least $82 book value (+$14) for target share price $41 ("single drop").
- Otherwise, target share price is $37 ("double drop").
- Companies:
- B[22] ($11–$28) +$6
- +$2: PR[19]
- +$4: NS[21] SNCF[24] DR[29] E[43] HA[47] HR[49]
- SJ[30] ($15–$42) +$12
- BR[33] ($17–$46) +$12
- President: Manfred
- Share price: $28 (max payout per share: $9) — 6 shares issued
- Treasury: $100
- Income: +$12 (base income: +$24 — synergy bonus: +$6 — cost of ownership: -$18)
- Book value: $186 — market capitalization: $168
- Needs at least $186 book value (+$0) for target share price $34 ("double jump").
- Needs at least $168 book value (+$18) for target share price $31 ("single jump").
- Needs at least $156 book value (+$30) for target share price $26 ("single drop").
- Otherwise, target share price is $24 ("double drop").
- Companies:
- BY[13] ($7–$16) +$3
- +$2: WT[11] HE[15] SX[16] KK[25] DR[29]
- 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]
- KK[25] ($13–$32) +$6
- +$2: BY[13] SX[16]
- +$4: PKP[23] SBB[26] DR[29] FS[37] FRA[58]
- RENFE[32] ($16–$45) +$12
- President: Björn
- Share price: $24 (max payout per share: $8) — 6 shares issued
- Treasury: $14
- Income: +$30 (base income: +$30 — synergy bonus: +$0 — cost of ownership: +$0)
- Book value: $120 — market capitalization: $144
- Needs at least $156 book value (-$36) for target share price $28 ("double jump").
- Needs at least $144 book value (-$24) for target share price $26 ("single jump").
- Needs at least $132 book value (-$12) for target share price $22 ("single drop").
- Otherwise, target share price is $20 ("double drop").
- Companies:
- HH[48] ($24–$70) +$15
- +$4: DSB[20] PKP[23] DR[29] BSR[40]
- +$8: RU[85] AL[86]
- 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: $22 (max payout per share: $7) — 5 shares issued
- Treasury: $0
- Income: +$15 (base income: +$34 — synergy bonus: +$17 — cost of ownership: -$36)
- Book value: $126 — market capitalization: $110
- Needs at least $120 book value (+$6) for target share price $26 ("double jump").
- Needs at least $110 book value (+$16) for target share price $24 ("single jump").
- Needs at least $100 book value (+$26) for target share price $20 ("single drop").
- Otherwise, target share price is $18 ("double drop").
- Companies:
- 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]
- 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]
- 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]
- NS[21] ($11–$27) +$6
- +$2: OL[14] PR[19]
- +$4: B[22] DR[29] E[43] HA[47] HR[49]
- 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]
- SŽD[31] ($16–$43) +$12
- President: Klaus
- Share price: $16 (max payout per share: $5) — 6 shares issued
- Treasury: $52
- Income: -$1 (base income: +$9 — synergy bonus: +$2 — cost of ownership: -$12)
- Book value: $86 — market capitalization: $96
- Needs at least $108 book value (-$22) for target share price $20 ("double jump").
- Needs at least $96 book value (-$10) for target share price $18 ("single jump").
- Needs at least $90 book value (-$4) for target share price $15 ("single drop").
- Otherwise, target share price is $14 ("double drop").
- Companies:
- OL[14] ($7–$18) +$3
- +$1: KME[5] AKE[6] MHE[8]
- +$2: MS[17] PR[19] DSB[20] NS[21] DR[29]
- DSB[20] ($10–$26) +$6
- +$2: OL[14] MS[17] PR[19]
- +$4: DR[29] BSR[40] HH[48]
- President: Eckhart
- Share price: $13 (max payout per share: $4) — 8 shares issued
- Treasury: $53
- Income: +$14 (base income: +$16 — synergy bonus: +$4 — cost of ownership: -$6)
- Book value: $114 — market capitalization: $104
- Needs at least $112 book value (+$2) for target share price $15 ("double jump").
- Needs at least $104 book value (+$10) for target share price $14 ("single jump").
- Needs at least $96 book value (+$18) for target share price $12 ("single drop").
- Otherwise, target share price is $11 ("double drop").
- Companies:
- SNCF[24] ($12–$30) +$6
- +$2: BD[12]
- +$4: B[22] SBB[26] DR[29] RENFE[32] FS[37] E[43] HA[47] CDG[56]
- FS[37] ($19–$51) +$10
- +$4: SNCF[24] KK[25] SBB[26]
Private company details
- Eckhart:
- LHR[54] ($27–$77) +$15
- +$4: BR[33] E[43]
- +$8: FR[60] MM[75] VP[80] LE[90]
- Björn: –
- Manfred:
- HR[49] ($25–$71) +$15
- +$4: NS[21] B[22] DR[29] E[43]
- +$8: RU[85] AL[86]
- Klaus: –
- Ocki: –
