Rolling Stock PBM
Game: 2 (full) – Turn: 11 – Phase: 8 (income)
Overview
(players in player order)
| name |
cash |
value |
companies |
 |
 |
 |
 |
 |
 |
 |
 |
 |
 |
| Eckhart |
$128 |
$141 |
– |
– |
*1 |
– |
– |
– |
– |
– |
– |
– |
– |
| Manfred |
$52 |
$154 |
RCC[71] |
– |
– |
– |
– |
– |
– |
– |
– |
*1 |
– |
| Klaus |
$50 |
$187 |
VP[80] |
– |
– |
– |
*1 |
– |
– |
– |
– |
– |
*1 |
| Ocki |
$36 |
$107 |
HA[47] |
– |
– |
– |
– |
– |
*1 |
– |
– |
– |
– |
| Björn |
$86 |
$208 |
– |
*2 |
– |
– |
– |
– |
– |
*2 |
– |
– |
– |
|
|
|
Shares owned by bank | 4 | 8 | – | 6 | – | 4 | 2 | – | 6 | 2 |
|
|
|
Shares issued in total | 6 | 9 | – | 7 | – | 5 | 4 | – | 7 | 3 |
|
|
|
Share price | $20 | $13 | – | $12 | – | $24 | $41 | – | $31 | $45 |
|
|
|
Treasury | $32 | $18 | – | $7 | – | $16 | $45 | – | $95 | $75 |
|
|
|
Income | +$30 | +$15 | – | -$4 | – | -$2 | +$40 | – | +$8 | +$0 |
|
|
|
Book value | $138 | $133 | – | $27 | – | $91 | $180 | – | $217 | $160 |
|
|
|
Market capitalization | $120 | $117 | – | $84 | – | $120 | $164 | – | $217 | $135 |
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]
- OPC[70] ($35–$107) +$25
- +$16: RU[85] AL[86] TSI[100]
- RU[85] ($43–$123) +$25
- +$8: HA[47] HH[48] HR[49]
- +$16: OPC[70] RCC[71] TSI[100]
- AL[86] ($43–$124) +$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: -$10 -$10 -$10 -$10
- Closed companies: BME[1] BSE[2] KME[5] AKE[6] BPM[7] MHE[8] WT[11] BD[12] BY[13] OL[14] HE[15] MS[17] PR[19]
Foreign investor
- Treasury: $45
- Income: +$5
- Companies: –
Corporation details
(in share price order)
- President: Klaus
- Share price: $45 (max payout per share: $15) — 3 shares issued
- Treasury: $75
- Income: +$0 (base income: +$30 — synergy bonus: +$0 — cost of ownership: -$30)
- Book value: $160 — market capitalization: $135
- Needs at least $150 book value (+$10) for target share price $55 ("double jump").
- Needs at least $135 book value (+$25) for target share price $50 ("single jump").
- Needs at least $123 book value (+$37) 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: Björn
- Share price: $41 (max payout per share: $13) — 4 shares issued
- Treasury: $45
- Income: +$40 (base income: +$40 — synergy bonus: +$0 — cost of ownership: +$0)
- Book value: $180 — market capitalization: $164
- Needs at least $180 book value (+$0) for target share price $50 ("double jump").
- Needs at least $164 book value (+$16) for target share price $45 ("single jump").
- Needs at least $148 book value (+$32) for target share price $37 ("single drop").
- Otherwise, target share price is $34 ("double drop").
- Companies:
- 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]
- President: Manfred
- Share price: $31 (max payout per share: $10) — 7 shares issued
- Treasury: $95
- Income: +$8 (base income: +$36 — synergy bonus: +$2 — cost of ownership: -$30)
- Book value: $217 — market capitalization: $217
- Needs at least $238 book value (-$21) for target share price $37 ("double jump").
- Needs at least $217 book value (+$0) for target share price $34 ("single jump").
- Needs at least $196 book value (+$21) for target share price $28 ("single drop").
- Otherwise, target share price is $26 ("double drop").
- 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]
- 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
- HR[49] ($25–$71) +$15
- +$4: NS[21] B[22] DR[29] E[43]
- +$8: RU[85] AL[86]
- President: Ocki
- Share price: $24 (max payout per share: $8) — 5 shares issued
- Treasury: $16
- Income: -$2 (base income: +$24 — synergy bonus: +$4 — cost of ownership: -$30)
- Book value: $91 — market capitalization: $120
- Needs at least $130 book value (-$39) for target share price $28 ("double jump").
- Needs at least $120 book value (-$29) for target share price $26 ("single jump").
- Needs at least $110 book value (-$19) for target share price $22 ("single drop").
- Otherwise, target share price is $20 ("double drop").
- Companies:
- 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: Björn
- Share price: $20 (max payout per share: $6) — 6 shares issued
- Treasury: $32
- Income: +$30 (base income: +$30 — synergy bonus: +$0 — cost of ownership: +$0)
- Book value: $138 — market capitalization: $120
- Needs at least $132 book value (+$6) for target share price $24 ("double jump").
- Needs at least $120 book value (+$18) for target share price $22 ("single jump").
- Needs at least $108 book value (+$30) for target share price $18 ("single drop").
- Otherwise, target share price is $16 ("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: Eckhart
- Share price: $13 (max payout per share: $4) — 9 shares issued
- Treasury: $18
- Income: +$15 (base income: +$31 — synergy bonus: +$4 — cost of ownership: -$20)
- Book value: $133 — market capitalization: $117
- Needs at least $126 book value (+$7) for target share price $15 ("double jump").
- Needs at least $117 book value (+$16) for target share price $14 ("single jump").
- Needs at least $108 book value (+$25) 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]
- LHR[54] ($27–$77) +$15
- +$4: BR[33] E[43]
- +$8: FR[60] MM[75] VP[80] LE[90]
- President: Klaus
- Share price: $12 (max payout per share: $4) — 7 shares issued
- Treasury: $7
- Income: -$4 (base income: +$6 — synergy bonus: +$0 — cost of ownership: -$10)
- Book value: $27 — market capitalization: $84
- Needs at least $91 book value (-$64) for target share price $14 ("double jump").
- Needs at least $84 book value (-$57) for target share price $13 ("single jump").
- Needs at least $77 book value (-$50) for target share price $11 ("single drop").
- Otherwise, target share price is $10 ("double drop").
- Companies:
- DSB[20] ($10–$26) +$6
- +$2: OL[14] MS[17] PR[19]
- +$4: DR[29] BSR[40] HH[48]
Private company details
- Eckhart: –
- Manfred:
- RCC[71] ($36–$108) +$25
- +$16: RU[85] AL[86] TSI[100]
- Klaus:
- VP[80] ($40–$118) +$25
- +$8: MAD[45] LHR[54] CDG[56]
- +$16: LE[90] TSI[100]
- Ocki:
- HA[47] ($24–$69) +$15
- +$4: NS[21] B[22] SNCF[24] E[43]
- +$8: RU[85] AL[86]
- Björn: –
