Rolling Stock PBM
Game: 3 (full) – Turn: 15 – Phase: 9 (pay dividends and adjust share prices)
- Star pays $27 per share, price up to $100.
- Orion pays $24 per share, price down to $60
- Saturn pays $14 per share, price down to $41.
- Jupiter pays $1 per share, price up to $45.
- Bear pays $2 per share, price down to $18.
- Android pays $0 per share, price down to $7.
- Eagle pays $0 per share, price down to $6.
Overview
(players in player order)
| name |
cash |
value |
companies |
 |
 |
 |
 |
 |
 |
 |
 |
 |
 |
| Georg |
$134 |
$379 |
RU[85] |
– |
– |
– |
– |
– |
1 |
– |
– |
1 |
– |
| Richard |
$134 |
$380 |
– |
– |
– |
– |
– |
– |
– |
*6 |
– |
– |
– |
| Ocki |
$83 |
$308 |
OPC[70] |
– |
*1 |
*1 |
– |
2 |
– |
1 |
– |
– |
– |
| Dirk |
$177 |
$657 |
– |
– |
– |
– |
– |
– |
*3 |
– |
– |
*3 |
– |
| Björn |
$15 |
$268 |
– |
*4 |
– |
– |
– |
*5 |
– |
– |
– |
– |
– |
|
|
|
Shares owned by bank | 6 | 7 | 5 | – | 0 | 2 | 3 | – | 0 | – |
|
|
|
Shares issued in total | 10 | 8 | 6 | – | 7 | 6 | 10 | – | 4 | – |
|
|
|
Share price | $7 | $18 | $6 | – | $45 | $60 | $41 | – | $100 | – |
|
|
|
Treasury | $0 | $0 | $5 | – | $103 | $0 | $7 | – | $36 | – |
|
|
|
Income | -$10 | -$10 | -$4 | – | +$26 | +$3 | +$75 | – | +$110 | – |
|
|
|
Book value | $23 | $21 | $38 | – | $265 | $123 | $251 | – | $360 | – |
|
|
|
Market capitalization | $70 | $144 | $36 | – | $315 | $360 | $410 | – | $400 | – |
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: flipped game end card
- Cost of ownership: -$16 -$16 -$16 -$16
- 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] SNCF[24] KK[25]
Foreign investor
- Treasury: $187
- Income: +$5
- Companies: –
Corporation details
(in share price order)
- President: Dirk
- Share price: $100 (max payout per share: $33) — 4 shares issued
- Treasury: $36
- Income: +$110 (base income: +$102 — synergy bonus: +$40 — cost of ownership: -$32)
- Book value: $360 — market capitalization: $400
- Needs at least $360 book value (+$0) for target share price $90 ("single drop").
- Otherwise, target share price is $81 ("double drop").
- Companies:
- 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]
- 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]
- AL[86] ($43–$124) +$25
- +$8: HA[47] HH[48] HR[49]
- +$16: OPC[70] RCC[71] TSI[100]
- President: Dirk
- Share price: $60 (max payout per share: $20) — 6 shares issued
- Treasury: $0
- Income: +$3 (base income: +$31 — synergy bonus: +$4 — cost of ownership: -$32)
- Book value: $123 — market capitalization: $360
- Needs at least $396 book value (-$273) for target share price $73 ("double jump").
- Needs at least $360 book value (-$237) for target share price $66 ("single jump").
- Needs at least $330 book value (-$207) for target share price $55 ("single drop").
- Otherwise, target share price is $50 ("double drop").
- Companies:
- SBB[26] ($13–$33) +$6
- +$2: WT[11] BD[12]
- +$4: SNCF[24] KK[25] DR[29] FS[37] CDG[56] FRA[58]
- FS[37] ($19–$51) +$10
- +$4: SNCF[24] KK[25] SBB[26]
- FR[60] ($30–$84) +$15
- +$8: MAD[45] LHR[54] CDG[56] FRA[58]
- President: Björn
- Share price: $45 (max payout per share: $15) — 7 shares issued
- Treasury: $103
- Income: +$26 (base income: +$54 — synergy bonus: +$4 — cost of ownership: -$32)
- Book value: $265 — market capitalization: $315
- Needs at least $350 book value (-$85) for target share price $55 ("double jump").
- Needs at least $315 book value (-$50) for target share price $50 ("single jump").
- Needs at least $287 book value (-$22) for target share price $41 ("single drop").
- Otherwise, target share price is $37 ("double drop").
- Companies:
- SŽD[31] ($16–$43) +$12
- RENFE[32] ($16–$45) +$12
- MAD[45] ($23–$67) +$15
- +$4: RENFE[32]
- +$8: FR[60] VP[80] LE[90]
- LHR[54] ($27–$77) +$15
- +$4: BR[33] E[43]
- +$8: FR[60] MM[75] VP[80] LE[90]
- President: Richard
- Share price: $41 (max payout per share: $13) — 10 shares issued
- Treasury: $7
- Income: +$75 (base income: +$71 — synergy bonus: +$20 — cost of ownership: -$16)
- Book value: $251 — market capitalization: $410
- Needs at least $450 book value (-$199) for target share price $50 ("double jump").
- Needs at least $410 book value (-$159) for target share price $45 ("single jump").
- Needs at least $370 book value (-$119) for target share price $37 ("single drop").
- Otherwise, target share price is $34 ("double drop").
- Companies:
- B[22] ($11–$28) +$6
- +$2: PR[19]
- +$4: NS[21] SNCF[24] 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]
- MM[75] ($38–$112) +$25
- +$8: LHR[54] FRA[58]
- +$16: LE[90] TSI[100]
- TSI[100] ($50–$140) +$25
- +$16: OPC[70] RCC[71] MM[75] VP[80] RU[85] AL[86] LE[90]
- President: Ocki
- Share price: $18 (max payout per share: $6) — 8 shares issued
- Treasury: $0
- Income: -$10 (base income: +$6 — synergy bonus: +$0 — cost of ownership: -$16)
- Book value: $21 — market capitalization: $144
- Needs at least $160 book value (-$139) for target share price $22 ("double jump").
- Needs at least $144 book value (-$123) for target share price $20 ("single jump").
- Needs at least $128 book value (-$107) for target share price $16 ("single drop").
- Otherwise, target share price is $15 ("double drop").
- Companies:
- NS[21] ($11–$27) +$6
- +$2: OL[14] PR[19]
- +$4: B[22] DR[29] E[43] HA[47] HR[49]
- President: Björn
- Share price: $7 (max payout per share: $2) — 10 shares issued
- Treasury: $0
- Income: -$10 (base income: +$6 — synergy bonus: +$0 — cost of ownership: -$16)
- Book value: $23 — market capitalization: $70
- Needs at least $80 book value (-$57) for target share price $9 ("double jump").
- Needs at least $70 book value (-$47) for target share price $8 ("single jump").
- Needs at least $60 book value (-$37) for target share price $6 ("single drop").
- Otherwise, target share price is $5 ("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]
- President: Ocki
- Share price: $6 (max payout per share: $2) — 6 shares issued
- Treasury: $5
- Income: -$4 (base income: +$12 — synergy bonus: +$0 — cost of ownership: -$16)
- Book value: $38 — market capitalization: $36
- Needs at least $42 book value (-$4) for target share price $8 ("double jump").
- Needs at least $36 book value (+$2) for target share price $7 ("single jump").
- Needs at least $30 book value (+$8) for target share price $5 ("single drop").
- Otherwise, target share price is $0 (bankrupt).
- Companies:
Private company details
- Georg:
- RU[85] ($43–$123) +$25
- +$8: HA[47] HH[48] HR[49]
- +$16: OPC[70] RCC[71] TSI[100]
- Richard: –
- Ocki:
- OPC[70] ($35–$107) +$25
- +$16: RU[85] AL[86] TSI[100]
- Dirk: –
- Björn: –
