Rolling Stock PBM
Game: 2 (full) – Turn: 13 – Phase: 9 (pay dividends and adjust share prices)
- Saturn (Björn) pays $24 per share, price down to $60.
- Jupiter (Klaus) pays $16 per share, price up to $55.
- Ship (Ocki) pasy $0 per share, price up to $37.
- Star (Manfred) pays $9 per share, price down to $24.
- Wheel (Klaus) pays $0 per share, price down to $22.
- Bear (Klaus) pays $5 per share, price down to $13.
- Android (Björn) pays $5 per share, price down to $12.
- Orion (Ocki) pays $2 per share, price up to $16.
- Horse (Klaus) pays $0 per share, price down to $5.
Overview
(players in player order)
| name |
cash |
value |
companies |
 |
 |
 |
 |
 |
 |
 |
 |
 |
 |
| Manfred |
$74 |
$232 |
AL[86] |
– |
– |
– |
– |
– |
– |
– |
– |
*3 |
– |
| Eckhart |
$66 |
$221 |
OPC[70] RU[85] |
– |
– |
– |
– |
– |
– |
– |
– |
– |
– |
| Björn |
$114 |
$378 |
– |
*2 |
– |
– |
– |
– |
– |
*4 |
– |
– |
– |
| Ocki |
$5 |
$132 |
– |
– |
– |
– |
– |
– |
*1 |
– |
*3 |
– |
– |
| Klaus |
$60 |
$283 |
– |
– |
*2 |
– |
*2 |
*3 |
– |
– |
– |
– |
*1 |
|
|
|
Shares owned by bank | 5 | 7 | – | 7 | 2 | 4 | 0 | 1 | 6 | 2 |
|
|
|
Shares issued in total | 7 | 9 | – | 9 | 5 | 5 | 4 | 4 | 9 | 3 |
|
|
|
Share price | $12 | $13 | – | $5 | $55 | $16 | $60 | $37 | $24 | $22 |
|
|
|
Treasury | $11 | $0 | – | $7 | $30 | $21 | $22 | $76 | $39 | $0 |
|
|
|
Income | +$15 | +$0 | – | -$4 | +$62 | +$2 | +$71 | +$15 | +$42 | -$2 |
|
|
|
Book value | $59 | $37 | – | $27 | $264 | $75 | $215 | $144 | $191 | $52 |
|
|
|
Market capitalization | $84 | $117 | – | $45 | $275 | $80 | $240 | $148 | $216 | $66 |
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: –
- 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] KK[25]
Foreign investor
- Treasury: $70
- Income: +$5
- Companies: –
Corporation details
(in share price order)
- President: Björn
- Share price: $60 (max payout per share: $20) — 4 shares issued
- Treasury: $22
- Income: +$71 (base income: +$55 — synergy bonus: +$16 — cost of ownership: +$0)
- Book value: $215 — market capitalization: $240
- Needs at least $264 book value (-$49) for target share price $73 ("double jump").
- Needs at least $240 book value (-$25) for target share price $66 ("single jump").
- Needs at least $220 book value (-$5) for target share price $55 ("single drop").
- Otherwise, target share price is $50 ("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) — 5 shares issued
- Treasury: $30
- Income: +$62 (base income: +$68 — synergy bonus: +$24 — cost of ownership: -$30)
- Book value: $264 — market capitalization: $275
- Needs at least $300 book value (-$36) for target share price $66 ("double jump").
- Needs at least $275 book value (-$11) for target share price $60 ("single jump").
- Needs at least $250 book value (+$14) for target share price $50 ("single drop").
- Otherwise, target share price is $45 ("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]
- 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]
- LHR[54] ($27–$77) +$15
- +$4: BR[33] E[43]
- +$8: FR[60] MM[75] VP[80] LE[90]
- VP[80] ($40–$118) +$25
- +$8: MAD[45] LHR[54] CDG[56]
- +$16: LE[90] TSI[100]
- President: Ocki
- Share price: $37 (max payout per share: $12) — 4 shares issued
- Treasury: $76
- Income: +$15 (base income: +$21 — synergy bonus: +$4 — cost of ownership: -$10)
- Book value: $144 — market capitalization: $148
- Needs at least $164 book value (-$20) for target share price $45 ("double jump").
- Needs at least $148 book value (-$4) for target share price $41 ("single jump").
- Needs at least $136 book value (+$8) for target share price $34 ("single drop").
- Otherwise, target share price is $31 ("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: Manfred
- Share price: $24 (max payout per share: $8) — 9 shares issued
- Treasury: $39
- Income: +$42 (base income: +$52 — synergy bonus: +$0 — cost of ownership: -$10)
- Book value: $191 — market capitalization: $216
- Needs at least $234 book value (-$43) for target share price $28 ("double jump").
- Needs at least $216 book value (-$25) for target share price $26 ("single jump").
- Needs at least $198 book value (-$7) for target share price $22 ("single drop").
- Otherwise, target share price is $20 ("double drop").
- Companies:
- 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: Klaus
- Share price: $22 (max payout per share: $7) — 3 shares issued
- Treasury: $0
- Income: -$2 (base income: +$18 — synergy bonus: +$0 — cost of ownership: -$20)
- Book value: $52 — market capitalization: $66
- Needs at least $72 book value (-$20) for target share price $26 ("double jump").
- Needs at least $66 book value (-$14) for target share price $24 ("single jump").
- Needs at least $60 book value (-$8) for target share price $20 ("single drop").
- Otherwise, target share price is $18 ("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
- President: Ocki
- Share price: $16 (max payout per share: $5) — 5 shares issued
- Treasury: $21
- Income: +$2 (base income: +$18 — synergy bonus: +$4 — cost of ownership: -$20)
- Book value: $75 — market capitalization: $80
- Needs at least $90 book value (-$15) for target share price $20 ("double jump").
- Needs at least $80 book value (-$5) for target share price $18 ("single jump").
- Needs at least $75 book value (+$0) for target share price $15 ("single drop").
- Otherwise, target share price is $14 ("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: Klaus
- Share price: $13 (max payout per share: $4) — 9 shares issued
- Treasury: $0
- Income: +$0 (base income: +$10 — synergy bonus: +$0 — cost of ownership: -$10)
- Book value: $37 — market capitalization: $117
- Needs at least $126 book value (-$89) for target share price $15 ("double jump").
- Needs at least $117 book value (-$80) for target share price $14 ("single jump").
- Needs at least $108 book value (-$71) for target share price $12 ("single drop").
- Otherwise, target share price is $11 ("double drop").
- Companies:
- FS[37] ($19–$51) +$10
- +$4: SNCF[24] KK[25] SBB[26]
- President: Björn
- Share price: $12 (max payout per share: $4) — 7 shares issued
- Treasury: $11
- Income: +$15 (base income: +$15 — synergy bonus: +$0 — cost of ownership: +$0)
- Book value: $59 — market capitalization: $84
- Needs at least $91 book value (-$32) for target share price $14 ("double jump").
- Needs at least $84 book value (-$25) for target share price $13 ("single jump").
- Needs at least $77 book value (-$18) for target share price $11 ("single drop").
- Otherwise, target share price is $10 ("double drop").
- Companies:
- HH[48] ($24–$70) +$15
- +$4: DSB[20] PKP[23] DR[29] BSR[40]
- +$8: RU[85] AL[86]
- President: Klaus
- Share price: $5 (max payout per share: $1) — 9 shares issued
- Treasury: $7
- Income: -$4 (base income: +$6 — synergy bonus: +$0 — cost of ownership: -$10)
- Book value: $27 — market capitalization: $45
- Needs at least $54 book value (-$27) for target share price $7 ("double jump").
- Needs at least $45 book value (-$18) for target share price $6 ("single jump").
- Otherwise, target share price is $0 (bankrupt).
- Companies:
- DSB[20] ($10–$26) +$6
- +$2: OL[14] MS[17] PR[19]
- +$4: DR[29] BSR[40] HH[48]
Private company details
- Manfred:
- AL[86] ($43–$124) +$25
- +$8: HA[47] HH[48] HR[49]
- +$16: OPC[70] RCC[71] TSI[100]
- Eckhart:
- 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]
- Björn: –
- Ocki: –
- Klaus: –
