Rolling Stock PBM
Game: 3 (full) – Turn: 4 – Phase: 9 (pay dividends and adjust share prices)
- Eagle (Ocki) pays $4 per share, price down to $16.
- Saturn (Richard) pays $0 per share, price up to $18.
- Bear (Georg) pays $0 per share, price up to $20.
- Android (Björn) pays $0 per share, price up to $14.
Overview
(players in player order)
| name |
cash |
value |
companies |
 |
 |
 |
 |
 |
 |
 |
 |
 |
 |
| Ocki |
$25 |
$41 |
– |
– |
– |
*1 |
– |
– |
– |
– |
– |
– |
– |
| Dirk |
$13 |
$48 |
OL[14] NS[21] |
– |
– |
– |
– |
– |
– |
– |
– |
– |
– |
| Richard |
$27 |
$45 |
– |
– |
– |
– |
– |
– |
– |
*1 |
– |
– |
– |
| Björn |
$29 |
$43 |
– |
*1 |
– |
– |
– |
– |
– |
– |
– |
– |
– |
| Georg |
$6 |
$52 |
SBB[26] |
– |
*1 |
– |
– |
– |
– |
– |
– |
– |
– |
|
|
|
Shares owned by bank | 4 | 1 | 1 | – | – | – | 2 | – | – | – |
|
|
|
Shares issued in total | 5 | 2 | 2 | – | – | – | 3 | – | – | – |
|
|
|
Share price | $14 | $20 | $16 | – | – | – | $18 | – | – | – |
|
|
|
Treasury | $22 | $11 | $4 | – | – | – | $14 | – | – | – |
|
|
|
Income | +$22 | +$8 | +$8 | – | – | – | +$14 | – | – | – |
|
|
|
Book value | $85 | $34 | $33 | – | – | – | $54 | – | – | – |
|
|
|
Market capitalization | $70 | $40 | $32 | – | – | – | $54 | – | – | – |
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:
- B[22] ($11–$28) +$6
- +$2: PR[19]
- +$4: NS[21] SNCF[24] DR[29] E[43] HA[47] HR[49]
- 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]
- KK[25] ($13–$32) +$6
- +$2: BY[13] SX[16]
- +$4: PKP[23] SBB[26] DR[29] FS[37] FRA[58]
- RENFE[32] ($16–$45) +$12
- BSR[40] ($20–$54) +$10
- +$4: DSB[20] PKP[23] DR[29] SJ[30] HH[48]
- Drawn but not available for auctions: –
- In the deck: game end card
- Cost of ownership: -$1
- Closed companies: –
Foreign investor
- Treasury: $24
- Income: +$5
- Companies: –
Corporation details
(in share price order)
- President: Georg
- Share price: $20 (max payout per share: $6) — 2 shares issued
- Treasury: $11
- Income: +$8 (base income: +$6 — synergy bonus: +$2 — cost of ownership: +$0)
- Book value: $34 — market capitalization: $40
- Needs at least $44 book value (-$10) for target share price $24 ("double jump").
- Needs at least $40 book value (-$6) for target share price $22 ("single jump").
- Needs at least $36 book value (-$2) for target share price $18 ("single drop").
- Otherwise, target share price is $16 ("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]
- President: Richard
- Share price: $18 (max payout per share: $6) — 3 shares issued
- Treasury: $14
- Income: +$14 (base income: +$9 — synergy bonus: +$7 — cost of ownership: -$2)
- Book value: $54 — market capitalization: $54
- Needs at least $60 book value (-$6) for target share price $22 ("double jump").
- Needs at least $54 book value (+$0) for target share price $20 ("single jump").
- Needs at least $48 book value (+$6) for target share price $16 ("single drop").
- Otherwise, target share price is $15 ("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]
- HE[15] ($8–$19) +$3
- +$1: BME[1] KME[5]
- +$2: BD[12] BY[13] PR[19] 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]
- President: Ocki
- Share price: $16 (max payout per share: $5) — 2 shares issued
- Treasury: $4
- Income: +$8 (base income: +$6 — synergy bonus: +$2 — cost of ownership: +$0)
- Book value: $33 — market capitalization: $32
- Needs at least $36 book value (-$3) for target share price $20 ("double jump").
- Needs at least $32 book value (+$1) for target share price $18 ("single jump").
- Needs at least $30 book value (+$3) for target share price $15 ("single drop").
- Otherwise, target share price is $14 ("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]
- President: Björn
- Share price: $14 (max payout per share: $4) — 5 shares issued
- Treasury: $22
- Income: +$22 (base income: +$16 — synergy bonus: +$10 — cost of ownership: -$4)
- Book value: $85 — market capitalization: $70
- Needs at least $75 book value (+$10) for target share price $16 ("double jump").
- Needs at least $70 book value (+$15) for target share price $15 ("single jump").
- Needs at least $65 book value (+$20) for target share price $13 ("single drop").
- Otherwise, target share price is $12 ("double drop").
- Companies:
- BSE[2] ($1–$3) +$1
- +$1: BPM[7] SX[16] MS[17] 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]
- 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]
- 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]
Private company details
- Ocki: –
- Dirk:
- OL[14] ($7–$18) +$3
- +$1: KME[5] AKE[6] MHE[8]
- +$2: MS[17] PR[19] DSB[20] NS[21] DR[29]
- NS[21] ($11–$27) +$6
- +$2: OL[14] PR[19]
- +$4: B[22] DR[29] E[43] HA[47] HR[49]
- Richard: –
- Björn: –
- Georg:
- SBB[26] ($13–$33) +$6
- +$2: WT[11] BD[12]
- +$4: SNCF[24] KK[25] DR[29] FS[37] CDG[56] FRA[58]
