Rolling Stock PBM

Game: 2 (full) – Turn: 4 – Phase: 3 (share trading and auctions)

Overview

(players in player order)

name	cash	value	companies
Eckhart	$0	$36	SNCF[24]	–	*1	–	–	–	–	–	–	–	–
Klaus	$3	$38	DSB[20]	–	–	–	*1	–	–	–	–	–	–
Manfred	$3	$37	SX[16]	–	–	–	–	–	–	–	–	*1	–
Björn	$9	$40	NS[21]	–	–	–	–	–	–	–	*1	–	–
Ocki	$4	$36	PR[19]	–	–	–	–	–	*1	–	–	–	–
			Shares owned by bank	–	2	–	1	–	2	–	4	1	–
			Shares issued in total	–	3	–	2	–	3	–	5	2	–
			Share price	–	$12	–	$15	–	$13	–	$10	$18	–
			Treasury	–	$21	–	$8	–	$24	–	$35	$23	–
			Income	–	+$6	–	+$5	–	+$3	–	+$4	+$3	–
			Book value	–	$39	–	$28	–	$39	–	$54	$36	–
			Market capitalization	–	$36	–	$30	–	$39	–	$50	$36	–

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:
  • 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]
  • KK[25] ($13–$32) +$6
    
    • +$2: BY[13] SX[16]
    • +$4: PKP[23] SBB[26] DR[29] FS[37] FRA[58]
• Drawn but not available for auctions:
  • 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
    
    • +$4: PKP[23]
• In the deck:                                   game end card
• Cost of ownership: -$1
• Closed companies: –

Foreign investor

• Treasury: $11
• Income: +$8
• Companies:
  • WT[11] ($6–$14) +$3
    
    • +$2: BD[12] BY[13] SBB[26] DR[29]

Corporation details

(in share price order)

• President: Manfred
• Share price: $18 (max payout per share: $6) — 2 shares issued
• Treasury: $23
• Income: +$3 (base income: +$3 — synergy bonus: +$0 — cost of ownership: +$0)
• Book value: $36 — market capitalization: $36
• Needs at least $40 book value (-$4) for target share price $22 ("double jump").
• Needs at least $36 book value (+$0) for target share price $20 ("single jump").
• Needs at least $32 book value (+$4) for target share price $16 ("single drop").
• Otherwise, target share price is $15 ("double drop").
• Companies:
  • BY[13] ($7–$16) +$3
    
    • +$2: WT[11] HE[15] SX[16] KK[25] DR[29]

• President: Klaus
• Share price: $15 (max payout per share: $5) — 2 shares issued
• Treasury: $8
• Income: +$5 (base income: +$5 — synergy bonus: +$1 — cost of ownership: -$1)
• Book value: $28 — market capitalization: $30
• Needs at least $32 book value (-$4) for target share price $18 ("double jump").
• Needs at least $30 book value (-$2) for target share price $16 ("single jump").
• Needs at least $28 book value (+$0) for target share price $14 ("single drop").
• Otherwise, target share price is $13 ("double drop").
• Companies:
  • AKE[6] ($3–$8) +$2
    
    • +$1: BPM[7] MHE[8] OL[14] MS[17] PR[19]
  • OL[14] ($7–$18) +$3
    
    • +$1: KME[5] AKE[6] MHE[8]
    • +$2: MS[17] PR[19] DSB[20] NS[21] DR[29]

• President: Ocki
• Share price: $13 (max payout per share: $4) — 3 shares issued
• Treasury: $24
• Income: +$3 (base income: +$4 — synergy bonus: +$1 — cost of ownership: -$2)
• Book value: $39 — market capitalization: $39
• Needs at least $42 book value (-$3) for target share price $15 ("double jump").
• Needs at least $39 book value (+$0) for target share price $14 ("single jump").
• Needs at least $36 book value (+$3) for target share price $12 ("single drop").
• Otherwise, target share price is $11 ("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]

• President: Eckhart
• Share price: $12 (max payout per share: $4) — 3 shares issued
• Treasury: $21
• Income: +$6 (base income: +$6 — synergy bonus: +$2 — cost of ownership: -$2)
• Book value: $39 — market capitalization: $36
• Needs at least $39 book value (+$0) for target share price $14 ("double jump").
• Needs at least $36 book value (+$3) for target share price $13 ("single jump").
• Needs at least $33 book value (+$6) for target share price $11 ("single drop").
• Otherwise, target share price is $10 ("double drop").
• Companies:
  • BME[1] ($1–$2) +$1
    
    • +$1: KME[5] BD[12] HE[15] PR[19]
  • KME[5] ($3–$7) +$2
    
    • +$1: BME[1] MHE[8] OL[14] HE[15] PR[19]
  • BD[12] ($6–$15) +$3
    
    • +$1: BME[1]
    • +$2: WT[11] HE[15] SNCF[24] SBB[26] DR[29]

• President: Björn
• Share price: $10 (max payout per share: $3) — 5 shares issued
• Treasury: $35
• Income: +$4 (base income: +$4 — synergy bonus: +$1 — cost of ownership: -$1)
• Book value: $54 — market capitalization: $50
• Needs at least $55 book value (-$1) for target share price $12 ("double jump").
• Needs at least $50 book value (+$4) for target share price $11 ("single jump").
• Needs at least $45 book value (+$9) for target share price $9 ("single drop").
• Otherwise, target share price is $8 ("double drop").
• Companies:
  • BSE[2] ($1–$3) +$1
    
    • +$1: BPM[7] 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]

Private company details

• Eckhart:
  • 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]
• Klaus:
  • DSB[20] ($10–$26) +$6
    
    • +$2: OL[14] MS[17] PR[19]
    • +$4: DR[29] BSR[40] HH[48]
• Manfred:
  • 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]
• Björn:
  • NS[21] ($11–$27) +$6
    
    • +$2: OL[14] PR[19]
    • +$4: B[22] DR[29] E[43] HA[47] HR[49]
• Ocki:
  • 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]