Rolling Stock PBM
Game: 3 (full) – Turn: 10 – Phase: 3 (share trading and auctions)
- Ocki auction OPC[70] $70 (all others fold)
- Richard pass
- Dirk auction RCC[71] $71 (all others fold)
- Georg pass
- Björn -Android
- Ocki pass
- Richard pass
- Dirk pass
- Georg pass
- Björn -Jupiter
- Ocki pass
- Richard pass
- Dirk pass
- Georg pass
- Björn auction MAD[45] (all others fold)
- Ocki pass
- Richard pass
- Dirk pass
- Georg pass
- Björn pass
Overview
(players in player order)
| name |
cash |
value |
companies |
 |
 |
 |
 |
 |
 |
 |
 |
 |
 |
| Ocki |
$4 |
$100 |
OPC[70] |
– |
– |
*1 |
– |
– |
– |
– |
– |
– |
– |
| Richard |
$40 |
$115 |
HA[47] |
– |
– |
– |
– |
– |
– |
*1 |
– |
– |
– |
| Dirk |
$11 |
$127 |
RCC[71] |
– |
– |
– |
– |
– |
*1 |
– |
– |
– |
– |
| Georg |
$23 |
$96 |
HR[49] |
– |
*1 |
– |
– |
– |
– |
– |
– |
– |
– |
| Björn |
$0 |
$103 |
MAD[45] |
*1 |
– |
– |
– |
*2 |
– |
– |
– |
– |
– |
|
|
|
Shares owned by bank | 6 | 4 | 3 | – | 4 | 3 | 5 | – | – | – |
|
|
|
Shares issued in total | 7 | 5 | 4 | – | 6 | 4 | 6 | – | – | – |
|
|
|
Share price | $18 | $24 | $26 | – | $20 | $45 | $28 | – | – | – |
|
|
|
Treasury | $3 | $70 | $12 | – | $78 | $47 | $80 | – | – | – |
|
|
|
Income | -$31 | -$10 | -$10 | – | +$15 | +$21 | -$2 | – | – | – |
|
|
|
Book value | $148 | $143 | $99 | – | $132 | $186 | $171 | – | – | – |
|
|
|
Market capitalization | $126 | $120 | $104 | – | $120 | $180 | $168 | – | – | – |
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:
- MM[75] ($38–$112) +$25
- +$8: LHR[54] FRA[58]
- +$16: LE[90] TSI[100]
- RU[85] ($43–$123) +$25
- +$8: HA[47] HH[48] HR[49]
- +$16: OPC[70] RCC[71] TSI[100]
- Drawn but not available for auctions:
- AL[86] ($43–$124) +$25
- +$8: HA[47] HH[48] HR[49]
- +$16: OPC[70] RCC[71] TSI[100]
- TSI[100] ($50–$140) +$25
- +$16: OPC[70] RCC[71] MM[75] VP[80] RU[85] AL[86] LE[90]
- In the deck: game end card
- Cost of ownership: -$10 -$10 -$10 -$10
- Closed companies: BME[1] BSE[2]
Foreign investor
- Treasury: $28
- Income: +$20
- Companies:
- FR[60] ($30–$84) +$15
- +$8: MAD[45] LHR[54] CDG[56] FRA[58]
Corporation details
(in share price order)
- President: Dirk
- Share price: $45 (max payout per share: $15) — 4 shares issued
- Treasury: $47
- Income: +$21 (base income: +$43 — synergy bonus: +$8 — cost of ownership: -$30)
- Book value: $186 — market capitalization: $180
- Needs at least $200 book value (-$14) for target share price $55 ("double jump").
- Needs at least $180 book value (+$6) for target share price $50 ("single jump").
- Needs at least $164 book value (+$22) for target share price $41 ("single drop").
- Otherwise, target share price is $37 ("double drop").
- Companies:
- NS[21] ($11–$27) +$6
- +$2: OL[14] PR[19]
- +$4: B[22] DR[29] E[43] HA[47] HR[49]
- SJ[30] ($15–$42) +$12
- BSR[40] ($20–$54) +$10
- +$4: DSB[20] PKP[23] DR[29] SJ[30] HH[48]
- HH[48] ($24–$70) +$15
- +$4: DSB[20] PKP[23] DR[29] BSR[40]
- +$8: RU[85] AL[86]
- President: Richard
- Share price: $28 (max payout per share: $9) — 6 shares issued
- Treasury: $80
- Income: -$2 (base income: +$28 — synergy bonus: +$0 — cost of ownership: -$30)
- Book value: $171 — market capitalization: $168
- Needs at least $186 book value (-$15) for target share price $34 ("double jump").
- Needs at least $168 book value (+$3) for target share price $31 ("single jump").
- Needs at least $156 book value (+$15) for target share price $26 ("single drop").
- Otherwise, target share price is $24 ("double drop").
- Companies:
- B[22] ($11–$28) +$6
- +$2: PR[19]
- +$4: NS[21] SNCF[24] DR[29] E[43] HA[47] HR[49]
- RENFE[32] ($16–$45) +$12
- FS[37] ($19–$51) +$10
- +$4: SNCF[24] KK[25] SBB[26]
- President: Ocki
- Share price: $26 (max payout per share: $8) — 4 shares issued
- Treasury: $12
- Income: -$10 (base income: +$24 — synergy bonus: +$6 — cost of ownership: -$40)
- Book value: $99 — market capitalization: $104
- Needs at least $112 book value (-$13) for target share price $31 ("double jump").
- Needs at least $104 book value (-$5) for target share price $28 ("single jump").
- Needs at least $96 book value (+$3) for target share price $24 ("single drop").
- Otherwise, target share price is $22 ("double drop").
- Companies:
- BY[13] ($7–$16) +$3
- +$2: WT[11] HE[15] SX[16] KK[25] DR[29]
- 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]
- BR[33] ($17–$46) +$12
- President: Georg
- Share price: $24 (max payout per share: $8) — 5 shares issued
- Treasury: $70
- Income: -$10 (base income: +$18 — synergy bonus: +$12 — cost of ownership: -$40)
- Book value: $143 — market capitalization: $120
- Needs at least $130 book value (+$13) for target share price $28 ("double jump").
- Needs at least $120 book value (+$23) for target share price $26 ("single jump").
- Needs at least $110 book value (+$33) for target share price $22 ("single drop").
- Otherwise, target share price is $20 ("double drop").
- Companies:
- WT[11] ($6–$14) +$3
- +$2: BD[12] BY[13] SBB[26] DR[29]
- BD[12] ($6–$15) +$3
- +$1: BME[1]
- +$2: WT[11] HE[15] SNCF[24] SBB[26] DR[29]
- 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]
- SBB[26] ($13–$33) +$6
- +$2: WT[11] BD[12]
- +$4: SNCF[24] KK[25] DR[29] FS[37] CDG[56] FRA[58]
- President: Björn
- Share price: $20 (max payout per share: $6) — 6 shares issued
- Treasury: $78
- Income: +$15 (base income: +$15 — synergy bonus: +$0 — cost of ownership: +$0)
- Book value: $132 — market capitalization: $120
- Needs at least $132 book value (+$0) for target share price $24 ("double jump").
- Needs at least $120 book value (+$12) for target share price $22 ("single jump").
- Needs at least $108 book value (+$24) for target share price $18 ("single drop").
- Otherwise, target share price is $16 ("double drop").
- Companies:
- LHR[54] ($27–$77) +$15
- +$4: BR[33] E[43]
- +$8: FR[60] MM[75] VP[80] LE[90]
- President: Björn
- Share price: $18 (max payout per share: $6) — 7 shares issued
- Treasury: $3
- Income: -$31 (base income: +$38 — synergy bonus: +$31 — cost of ownership: -$100)
- Book value: $148 — market capitalization: $126
- Needs at least $140 book value (+$8) for target share price $22 ("double jump").
- Needs at least $126 book value (+$22) for target share price $20 ("single jump").
- Needs at least $112 book value (+$36) for target share price $16 ("single drop").
- Otherwise, target share price is $15 ("double drop").
- Companies:
- KME[5] ($3–$7) +$2
- +$1: BME[1] MHE[8] OL[14] HE[15] PR[19]
- AKE[6] ($3–$8) +$2
- +$1: BPM[7] MHE[8] OL[14] MS[17] PR[19]
- 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]
- OL[14] ($7–$18) +$3
- +$1: KME[5] AKE[6] MHE[8]
- +$2: MS[17] PR[19] DSB[20] NS[21] DR[29]
- HE[15] ($8–$19) +$3
- +$1: BME[1] KME[5]
- +$2: BD[12] BY[13] PR[19] DR[29]
- 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]
- 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]
- 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
Private company details
- Ocki:
- OPC[70] ($35–$107) +$25
- +$16: RU[85] AL[86] TSI[100]
- Richard:
- HA[47] ($24–$69) +$15
- +$4: NS[21] B[22] SNCF[24] E[43]
- +$8: RU[85] AL[86]
- Dirk:
- RCC[71] ($36–$108) +$25
- +$16: RU[85] AL[86] TSI[100]
- Georg:
- HR[49] ($25–$71) +$15
- +$4: NS[21] B[22] DR[29] E[43]
- +$8: RU[85] AL[86]
- Björn:
- MAD[45] ($23–$67) +$15
- +$4: RENFE[32]
- +$8: FR[60] VP[80] LE[90]
