Rolling Stock PBM
Game: 4 (BGG PBF 1) (training) – Turn: 10 – Phase: 8 (income)
Overview
(players in player order)
| name |
cash |
value |
companies |
 |
 |
 |
 |
 |
 |
 |
 |
 |
 |
| Juho |
$69 |
$139 |
SJ[30] BSR[40] |
– |
– |
– |
– |
– |
– |
– |
– |
– |
– |
| Charlie |
$38 |
$95 |
FS[37] |
– |
– |
*1 |
– |
– |
– |
– |
– |
– |
– |
| Brian |
$49 |
$117 |
– |
– |
– |
– |
– |
– |
*2 |
– |
– |
– |
– |
| Joakim |
$4 |
$108 |
– |
– |
– |
– |
*1 |
– |
– |
– |
– |
*2 |
– |
| Adam |
$2 |
$92 |
– |
– |
– |
– |
– |
– |
– |
– |
– |
– |
*5 |
|
|
|
Shares owned by bank | – | – | 3 | 4 | – | 0 | – | – | 2 | 0 |
|
|
|
Shares issued in total | – | – | 4 | 5 | – | 2 | – | – | 4 | 5 |
|
|
|
Share price | – | – | $20 | $14 | – | $34 | – | – | $45 | $18 |
|
|
|
Treasury | – | – | $14 | $1 | – | $24 | – | – | $37 | $25 |
|
|
|
Income | – | – | -$5 | -$8 | – | +$24 | – | – | +$10 | -$13 |
|
|
|
Book value | – | – | $31 | $25 | – | $88 | – | – | $163 | $83 |
|
|
|
Market capitalization | – | – | $80 | $70 | – | $68 | – | – | $180 | $90 |
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: -$8 -$8 -$8
- Closed companies: BME[1] BSE[2] AKE[6] BPM[7] MHE[8] SX[16] KK[25]
Foreign investor
- Treasury: $47
- Income: +$15
- Companies:
- E[43] ($22–$58) +$10
- +$4: NS[21] B[22] SNCF[24] BR[33] HA[47] HR[49] LHR[54] CDG[56]
Corporation details
(in share price order)
- President: Joakim
- Share price: $45 (max payout per share: $15) — 4 shares issued
- Treasury: $37
- Income: +$10 (base income: +$30 — synergy bonus: +$28 — cost of ownership: -$48)
- Book value: $163 — market capitalization: $180
- Needs at least $200 book value (-$37) for target share price $55 ("double jump").
- Needs at least $180 book value (-$17) for target share price $50 ("single jump").
- Needs at least $164 book value (-$1) for target share price $41 ("single drop").
- Otherwise, target share price is $37 ("double drop").
- Companies:
- OL[14] ($7–$18) +$3
- +$1: KME[5] AKE[6] MHE[8]
- +$2: MS[17] PR[19] DSB[20] NS[21] 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]
- DSB[20] ($10–$26) +$6
- +$2: OL[14] MS[17] PR[19]
- +$4: DR[29] BSR[40] HH[48]
- NS[21] ($11–$27) +$6
- +$2: OL[14] PR[19]
- +$4: B[22] DR[29] E[43] HA[47] HR[49]
- 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]
- DR[29] ($15–$36) +$6
- +$2: WT[11] BD[12] BY[13] OL[14] HE[15] SX[16] MS[17] PR[19]
- +$4: DSB[20] NS[21] B[22] PKP[23] SNCF[24] KK[25] SBB[26] BSR[40] HH[48] HR[49] FRA[58]
- President: Brian
- Share price: $34 (max payout per share: $11) — 2 shares issued
- Treasury: $24
- Income: +$24 (base income: +$24 — synergy bonus: +$0 — cost of ownership: +$0)
- Book value: $88 — market capitalization: $68
- Needs at least $74 book value (+$14) for target share price $41 ("double jump").
- Needs at least $68 book value (+$20) for target share price $37 ("single jump").
- Needs at least $62 book value (+$26) for target share price $31 ("single drop").
- Otherwise, target share price is $28 ("double drop").
- Companies:
- SŽD[31] ($16–$43) +$12
- BR[33] ($17–$46) +$12
- President: Charlie
- Share price: $20 (max payout per share: $6) — 4 shares issued
- Treasury: $14
- Income: -$5 (base income: +$3 — synergy bonus: +$0 — cost of ownership: -$8)
- Book value: $31 — market capitalization: $80
- Needs at least $88 book value (-$57) for target share price $24 ("double jump").
- Needs at least $80 book value (-$49) for target share price $22 ("single jump").
- Needs at least $72 book value (-$41) for target share price $18 ("single drop").
- Otherwise, target share price is $16 ("double drop").
- Companies:
- 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]
- President: Adam
- Share price: $18 (max payout per share: $6) — 5 shares issued
- Treasury: $25
- Income: -$13 (base income: +$14 — synergy bonus: +$5 — cost of ownership: -$32)
- Book value: $83 — market capitalization: $90
- Needs at least $100 book value (-$17) for target share price $22 ("double jump").
- Needs at least $90 book value (-$7) for target share price $20 ("single jump").
- Needs at least $80 book value (+$3) 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]
- BD[12] ($6–$15) +$3
- +$1: BME[1]
- +$2: WT[11] HE[15] SNCF[24] SBB[26] DR[29]
- HE[15] ($8–$19) +$3
- +$1: BME[1] KME[5]
- +$2: BD[12] BY[13] PR[19] DR[29]
- SBB[26] ($13–$33) +$6
- +$2: WT[11] BD[12]
- +$4: SNCF[24] KK[25] DR[29] FS[37] CDG[56] FRA[58]
- President: Joakim
- Share price: $14 (max payout per share: $4) — 5 shares issued
- Treasury: $1
- Income: -$8 (base income: +$6 — synergy bonus: +$2 — cost of ownership: -$16)
- Book value: $25 — market capitalization: $70
- Needs at least $75 book value (-$50) for target share price $16 ("double jump").
- Needs at least $70 book value (-$45) for target share price $15 ("single jump").
- Needs at least $65 book value (-$40) for target share price $13 ("single drop").
- Otherwise, target share price is $12 ("double drop").
- Companies:
- WT[11] ($6–$14) +$3
- +$2: BD[12] BY[13] SBB[26] DR[29]
- BY[13] ($7–$16) +$3
- +$2: WT[11] HE[15] SX[16] KK[25] DR[29]
Private company details
- Juho:
- SJ[30] ($15–$42) +$12
- BSR[40] ($20–$54) +$10
- +$4: DSB[20] PKP[23] DR[29] SJ[30] HH[48]
- Charlie:
- FS[37] ($19–$51) +$10
- +$4: SNCF[24] KK[25] SBB[26]
- Brian: –
- Joakim: –
- Adam: –
