Rolling Stock PBM
Game: 2 (full) – Turn: 4 – Phase: 4 (determine new player order)
Overview
(players in player order)
| name |
cash |
value |
companies |
 |
 |
 |
 |
 |
 |
 |
 |
 |
 |
| Björn |
$9 |
$40 |
NS[21] |
– |
– |
– |
– |
– |
– |
– |
*1 |
– |
– |
| Ocki |
$4 |
$36 |
PR[19] |
– |
– |
– |
– |
– |
*1 |
– |
– |
– |
– |
| Klaus |
$3 |
$38 |
DSB[20] |
– |
– |
– |
*1 |
– |
– |
– |
– |
– |
– |
| Manfred |
$3 |
$37 |
SX[16] |
– |
– |
– |
– |
– |
– |
– |
– |
*1 |
– |
| Eckhart |
$0 |
$36 |
SNCF[24] |
– |
*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
- 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
- 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]
- 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]
- 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]
