Rolling Stock PBM
Game: 4 (BGG PBF 1) (training) – Turn: 3 – Phase: 7 (close companies)
Overview
(players in player order)
| name |
cash |
value |
companies |
 |
 |
 |
 |
 |
 |
 |
 |
 |
 |
| Juho |
$26 |
$36 |
– |
*1 |
– |
– |
– |
– |
– |
– |
– |
– |
– |
| Brian |
$6 |
$30 |
WT[11] BY[13] |
– |
– |
– |
– |
– |
– |
– |
– |
– |
– |
| Charlie |
$20 |
$34 |
– |
– |
– |
*1 |
– |
– |
– |
– |
– |
– |
– |
| Joakim |
$23 |
$36 |
– |
– |
*1 |
– |
– |
– |
– |
– |
– |
– |
– |
| Adam |
$10 |
$35 |
– |
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 | $9 | $2 | $3 | – | – | – | – | – | – | $6 |
|
|
|
Income | +$6 | +$5 | +$9 | – | – | – | – | – | – | +$9 |
|
|
|
Book value | $37 | $23 | $24 | – | – | – | – | – | – | $27 |
|
|
|
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: $6
- Income: +$9 (base income: +$6 — synergy bonus: +$3 — cost of ownership: +$0)
- Book value: $27 — market capitalization: $30
- Needs at least $32 book value (-$5) for target share price $18 ("double jump").
- Needs at least $30 book value (-$3) for target share price $16 ("single jump").
- Needs at least $28 book value (-$1) for target share price $14 ("single drop").
- Otherwise, target share price is $13 ("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]
- President: Charlie
- Share price: $14 (max payout per share: $4) — 2 shares issued
- Treasury: $3
- Income: +$9 (base income: +$6 — synergy bonus: +$3 — cost of ownership: +$0)
- Book value: $24 — market capitalization: $28
- Needs at least $30 book value (-$6) for target share price $16 ("double jump").
- Needs at least $28 book value (-$4) 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:
- 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]
- President: Joakim
- Share price: $13 (max payout per share: $4) — 2 shares issued
- Treasury: $2
- Income: +$5 (base income: +$4 — synergy bonus: +$1 — cost of ownership: +$0)
- Book value: $23 — market capitalization: $26
- Needs at least $28 book value (-$5) for target share price $15 ("double jump").
- Needs at least $26 book value (-$3) for target share price $14 ("single jump").
- Needs at least $24 book value (-$1) 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]
- 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: Juho
- Share price: $10 (max payout per share: $3) — 4 shares issued
- Treasury: $9
- Income: +$6 (base income: +$6 — synergy bonus: +$0 — cost of ownership: +$0)
- Book value: $37 — market capitalization: $40
- Needs at least $44 book value (-$7) for target share price $12 ("double jump").
- Needs at least $40 book value (-$3) for target share price $11 ("single jump").
- Needs at least $36 book value (+$1) for target share price $9 ("single drop").
- Otherwise, target share price is $8 ("double drop").
- Companies:
- BD[12] ($6–$15) +$3
- +$1: BME[1]
- +$2: WT[11] HE[15] SNCF[24] SBB[26] 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]
Private company details
- Juho: –
- 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: –
- Joakim: –
- Adam: –
