Rolling Stock PBM

Game: 4 (BGG PBF 1) (training) – Turn: 3 – Phase: 5 (foreign investor buys companies)

Overview

(players in player order)

name	cash	value	companies
Juho	$11	$33	BD[12]	*1	–	–	–	–	–	–	–	–	–
Brian	$6	$30	WT[11] BY[13]	–	–	–	–	–	–	–	–	–	–
Charlie	$3	$30	AKE[6] BPM[7]	–	–	*1	–	–	–	–	–	–	–
Joakim	$1	$33	PR[19]	–	*1	–	–	–	–	–	–	–	–
Adam	$1	$32	BME[1] KME[5]	1	–	–	–	–	–	–	–	–	*1
			Shares owned by bank	2	1	1	–	–	–	–	–	–	1
			Shares issued in total	4	2	2	–	–	–	–	–	–	2
			Share price	$10	$13	$14	–	–	–	–	–	–	$15
			Treasury	$24	$24	$20	–	–	–	–	–	–	$15
			Income	+$3	+$1	+$2	–	–	–	–	–	–	+$3
			Book value	$40	$26	$28	–	–	–	–	–	–	$30
			Market capitalization	$40	$26	$28	–	–	–	–	–	–	$30

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:
  • 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]
  • DSB[20] ($10–$26) +$6
    
    • +$2: OL[14] MS[17] PR[19]
    • +$4: DR[29] BSR[40] HH[48]
  • 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]
  • KK[25] ($13–$32) +$6
    
    • +$2: BY[13] SX[16]
    • +$4: PKP[23] SBB[26] DR[29] FS[37] 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]
• Drawn but not available for auctions: –
• In the deck:                 game end card
• Cost of ownership: none
• Closed companies: –

Foreign investor

• Treasury: $0
• Income: +$8
• Companies:
  • OL[14] ($7–$18) +$3
    
    • +$1: KME[5] AKE[6] MHE[8]
    • +$2: MS[17] PR[19] DSB[20] NS[21] DR[29]

Corporation details

(in share price order)

• President: Adam
• Share price: $15 (max payout per share: $5) — 2 shares issued
• Treasury: $15
• Income: +$3 (base income: +$3 — synergy bonus: +$0 — cost of ownership: +$0)
• Book value: $30 — market capitalization: $30
• Needs at least $32 book value (-$2) for target share price $18 ("double jump").
• Needs at least $30 book value (+$0) for target share price $16 ("single jump").
• Needs at least $28 book value (+$2) for target share price $14 ("single drop").
• Otherwise, target share price is $13 ("double drop").
• Companies:
  • HE[15] ($8–$19) +$3
    
    • +$1: BME[1] KME[5]
    • +$2: BD[12] BY[13] PR[19] DR[29]

• President: Charlie
• Share price: $14 (max payout per share: $4) — 2 shares issued
• Treasury: $20
• Income: +$2 (base income: +$2 — synergy bonus: +$0 — cost of ownership: +$0)
• Book value: $28 — market capitalization: $28
• Needs at least $30 book value (-$2) for target share price $16 ("double jump").
• Needs at least $28 book value (+$0) for target share price $15 ("single jump").
• Needs at least $26 book value (+$2) for target share price $13 ("single drop").
• Otherwise, target share price is $12 ("double drop").
• Companies:
  • MHE[8] ($4–$10) +$2
    
    • +$1: KME[5] AKE[6] BPM[7] OL[14] SX[16] MS[17] PR[19]

• President: Joakim
• Share price: $13 (max payout per share: $4) — 2 shares issued
• Treasury: $24
• Income: +$1 (base income: +$1 — synergy bonus: +$0 — cost of ownership: +$0)
• Book value: $26 — market capitalization: $26
• Needs at least $28 book value (-$2) for target share price $15 ("double jump").
• Needs at least $26 book value (+$0) for target share price $14 ("single jump").
• Needs at least $24 book value (+$2) for target share price $12 ("single drop").
• Otherwise, target share price is $11 ("double drop").
• Companies:
  • BSE[2] ($1–$3) +$1
    
    • +$1: BPM[7] SX[16] MS[17] PR[19]

• President: Juho
• Share price: $10 (max payout per share: $3) — 4 shares issued
• Treasury: $24
• Income: +$3 (base income: +$3 — synergy bonus: +$0 — cost of ownership: +$0)
• Book value: $40 — market capitalization: $40
• Needs at least $44 book value (-$4) for target share price $12 ("double jump").
• Needs at least $40 book value (+$0) for target share price $11 ("single jump").
• Needs at least $36 book value (+$4) for target share price $9 ("single drop").
• Otherwise, target share price is $8 ("double drop").
• Companies:
  • 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]

Private company details

• Juho:
  • BD[12] ($6–$15) +$3
    
    • +$1: BME[1]
    • +$2: WT[11] HE[15] SNCF[24] SBB[26] DR[29]
• Brian:
  • 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]
• Charlie:
  • 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]
• Joakim:
  • 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]
• Adam:
  • 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]