Rolling Stock PBM
Game: 2 (full) – Turn: 12 – Phase: 9 (pay dividends and adjust share prices)
- Saturn (Björn) pays $10 per share, price up to $66.
- Jupiter (Klaus) pays $6 per share, price up to $55.
- Wheel (Klaus) pays $12 per share, price down to $26.
- Star (Manfred) pays $0 per share, price down to $24.
- Ship (Ocki) pays $0 per share, price up to $34.
- Android (Björn) pays $7 per share, price down to $16.
- Orion (Ocki) pays $0 per share, price down to $14.
- Bear (Eckhart) pays $3 per share, price down to $13.
- Horse (Klaus) pays $0 per share, price down to $7.
Overview
(players in player order)
| name |
cash |
value |
companies |
 |
 |
 |
 |
 |
 |
 |
 |
 |
 |
| Eckhart |
$86 |
$169 |
OPC[70] |
– |
*1 |
– |
– |
– |
– |
– |
– |
– |
– |
| Manfred |
$160 |
$184 |
– |
– |
– |
– |
– |
– |
– |
– |
– |
*1 |
– |
| Björn |
$81 |
$311 |
– |
*2 |
– |
– |
– |
– |
– |
*3 |
– |
– |
– |
| Klaus |
$43 |
$241 |
– |
– |
– |
– |
*1 |
*3 |
– |
– |
– |
– |
*1 |
| Ocki |
$3 |
$119 |
– |
– |
– |
– |
– |
– |
*1 |
– |
*3 |
– |
– |
|
|
|
Shares owned by bank | 4 | 8 | – | 7 | 1 | 4 | 1 | 1 | 7 | 2 |
|
|
|
Shares issued in total | 6 | 9 | – | 8 | 4 | 5 | 4 | 4 | 8 | 3 |
|
|
|
Share price | $16 | $13 | – | $7 | $55 | $14 | $66 | $34 | $24 | $26 |
|
|
|
Treasury | $16 | $6 | – | $5 | $57 | $29 | $47 | $61 | $56 | $40 |
|
|
|
Income | +$15 | +$15 | – | -$4 | +$29 | +$2 | +$71 | +$15 | +$38 | -$4 |
|
|
|
Book value | $64 | $121 | – | $25 | $200 | $83 | $240 | $129 | $233 | $62 |
|
|
|
Market capitalization | $96 | $117 | – | $56 | $220 | $70 | $264 | $136 | $192 | $78 |
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:
- 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] SX[16] MS[17] PR[19]
Foreign investor
- Treasury: $7
- Income: +$5
- Companies:
- E[43] ($22–$58) +$10
- +$4: NS[21] B[22] SNCF[24] BR[33] HA[47] HR[49] LHR[54] CDG[56]
Corporation details
(in share price order)
- President: Björn
- Share price: $66 (max payout per share: $22) — 4 shares issued
- Treasury: $47
- Income: +$71 (base income: +$55 — synergy bonus: +$16 — cost of ownership: +$0)
- Book value: $240 — market capitalization: $264
- Needs at least $292 book value (-$52) for target share price $81 ("double jump").
- Needs at least $264 book value (-$24) for target share price $73 ("single jump").
- Needs at least $240 book value (+$0) for target share price $60 ("single drop").
- Otherwise, target share price is $55 ("double drop").
- Companies:
- 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]
- President: Klaus
- Share price: $55 (max payout per share: $18) — 4 shares issued
- Treasury: $57
- Income: +$29 (base income: +$49 — synergy bonus: +$0 — cost of ownership: -$20)
- Book value: $200 — market capitalization: $220
- Needs at least $240 book value (-$40) for target share price $66 ("double jump").
- Needs at least $220 book value (-$20) for target share price $60 ("single jump").
- Needs at least $200 book value (+$0) for target share price $50 ("single drop").
- Otherwise, target share price is $45 ("double drop").
- Companies:
- SJ[30] ($15–$42) +$12
- BR[33] ($17–$46) +$12
- VP[80] ($40–$118) +$25
- +$8: MAD[45] LHR[54] CDG[56]
- +$16: LE[90] TSI[100]
- President: Ocki
- Share price: $34 (max payout per share: $11) — 4 shares issued
- Treasury: $61
- Income: +$15 (base income: +$21 — synergy bonus: +$4 — cost of ownership: -$10)
- Book value: $129 — market capitalization: $136
- Needs at least $148 book value (-$19) for target share price $41 ("double jump").
- Needs at least $136 book value (-$7) for target share price $37 ("single jump").
- Needs at least $124 book value (+$5) for target share price $31 ("single drop").
- Otherwise, target share price is $28 ("double drop").
- Companies:
- NS[21] ($11–$27) +$6
- +$2: OL[14] PR[19]
- +$4: B[22] DR[29] E[43] HA[47] HR[49]
- HA[47] ($24–$69) +$15
- +$4: NS[21] B[22] SNCF[24] E[43]
- +$8: RU[85] AL[86]
- President: Klaus
- Share price: $26 (max payout per share: $8) — 3 shares issued
- Treasury: $40
- Income: -$4 (base income: +$6 — synergy bonus: +$0 — cost of ownership: -$10)
- Book value: $62 — market capitalization: $78
- Needs at least $84 book value (-$22) for target share price $31 ("double jump").
- Needs at least $78 book value (-$16) for target share price $28 ("single jump").
- Needs at least $72 book value (-$10) for target share price $24 ("single drop").
- Otherwise, target share price is $22 ("double drop").
- Companies:
- B[22] ($11–$28) +$6
- +$2: PR[19]
- +$4: NS[21] SNCF[24] DR[29] E[43] HA[47] HR[49]
- President: Manfred
- Share price: $24 (max payout per share: $8) — 8 shares issued
- Treasury: $56
- Income: +$38 (base income: +$58 — synergy bonus: +$0 — cost of ownership: -$20)
- Book value: $233 — market capitalization: $192
- Needs at least $208 book value (+$25) for target share price $28 ("double jump").
- Needs at least $192 book value (+$41) for target share price $26 ("single jump").
- Needs at least $176 book value (+$57) for target share price $22 ("single drop").
- Otherwise, target share price is $20 ("double drop").
- Companies:
- 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]
- RCC[71] ($36–$108) +$25
- +$16: RU[85] AL[86] TSI[100]
- President: Björn
- Share price: $16 (max payout per share: $5) — 6 shares issued
- Treasury: $16
- Income: +$15 (base income: +$15 — synergy bonus: +$0 — cost of ownership: +$0)
- Book value: $64 — market capitalization: $96
- Needs at least $108 book value (-$44) for target share price $20 ("double jump").
- Needs at least $96 book value (-$32) for target share price $18 ("single jump").
- Needs at least $90 book value (-$26) for target share price $15 ("single drop").
- Otherwise, target share price is $14 ("double drop").
- Companies:
- HH[48] ($24–$70) +$15
- +$4: DSB[20] PKP[23] DR[29] BSR[40]
- +$8: RU[85] AL[86]
- President: Ocki
- Share price: $14 (max payout per share: $4) — 5 shares issued
- Treasury: $29
- Income: +$2 (base income: +$18 — synergy bonus: +$4 — cost of ownership: -$20)
- Book value: $83 — market capitalization: $70
- Needs at least $75 book value (+$8) for target share price $16 ("double jump").
- Needs at least $70 book value (+$13) for target share price $15 ("single jump").
- Needs at least $65 book value (+$18) for target share price $13 ("single drop").
- Otherwise, target share price is $12 ("double drop").
- Companies:
- 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: Eckhart
- Share price: $13 (max payout per share: $4) — 9 shares issued
- Treasury: $6
- Income: +$15 (base income: +$31 — synergy bonus: +$4 — cost of ownership: -$20)
- Book value: $121 — market capitalization: $117
- Needs at least $126 book value (-$5) for target share price $15 ("double jump").
- Needs at least $117 book value (+$4) for target share price $14 ("single jump").
- Needs at least $108 book value (+$13) 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: $7 (max payout per share: $2) — 8 shares issued
- Treasury: $5
- Income: -$4 (base income: +$6 — synergy bonus: +$0 — cost of ownership: -$10)
- Book value: $25 — market capitalization: $56
- Needs at least $64 book value (-$39) for target share price $9 ("double jump").
- Needs at least $56 book value (-$31) for target share price $8 ("single jump").
- Needs at least $48 book value (-$23) for target share price $6 ("single drop").
- Otherwise, target share price is $5 ("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:
- OPC[70] ($35–$107) +$25
- +$16: RU[85] AL[86] TSI[100]
- Manfred: –
- Björn: –
- Klaus: –
- Ocki: –
