Rolling Stock PBM
Game: 4 (BGG PBF 1) (training) – Turn: 8 – Phase: 8 (income)
Overview
(players in player order)
| name |
cash |
value |
companies |
 |
 |
 |
 |
 |
 |
 |
 |
 |
 |
| Adam |
$20 |
$84 |
– |
– |
– |
– |
– |
– |
– |
– |
– |
– |
*4 |
| Joakim |
$12 |
$72 |
– |
– |
*1 |
– |
*1 |
– |
– |
– |
– |
*1 |
– |
| Charlie |
$17 |
$74 |
FS[37] |
*1 |
– |
*1 |
– |
– |
– |
– |
– |
– |
– |
| Brian |
$28 |
$92 |
SŽD[31] BR[33] |
– |
– |
– |
– |
– |
– |
– |
– |
– |
– |
| Juho |
$25 |
$95 |
SJ[30] BSR[40] |
– |
– |
– |
– |
– |
– |
– |
– |
– |
– |
|
|
|
Shares owned by bank | 5 | 4 | 2 | 3 | – | – | – | – | 3 | 0 |
|
|
|
Shares issued in total | 6 | 5 | 3 | 4 | – | – | – | – | 4 | 4 |
|
|
|
Share price | $5 | $7 | $15 | $22 | – | – | – | – | $31 | $16 |
|
|
|
Treasury | $4 | $5 | $8 | $59 | – | – | – | – | $52 | $11 |
|
|
|
Income | -$1 | -$2 | +$5 | +$2 | – | – | – | – | +$52 | +$11 |
|
|
|
Book value | $10 | $7 | $56 | $83 | – | – | – | – | $178 | $70 |
|
|
|
Market capitalization | $30 | $35 | $45 | $88 | – | – | – | – | $124 | $64 |
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:
- E[43] ($22–$58) +$10
- +$4: NS[21] B[22] SNCF[24] BR[33] HA[47] HR[49] LHR[54] CDG[56]
- Drawn but not available for auctions: –
- In the deck: game end card
- Cost of ownership: -$3 -$3
- Closed companies: –
Foreign investor
- Treasury: $54
- Income: +$11
- Companies:
- KK[25] ($13–$32) +$6
- +$2: BY[13] SX[16]
- +$4: PKP[23] SBB[26] DR[29] FS[37] FRA[58]
Corporation details
(in share price order)
- President: Joakim
- Share price: $31 (max payout per share: $10) — 4 shares issued
- Treasury: $52
- Income: +$52 (base income: +$30 — synergy bonus: +$28 — cost of ownership: -$6)
- Book value: $178 — market capitalization: $124
- Needs at least $136 book value (+$42) for target share price $37 ("double jump").
- Needs at least $124 book value (+$54) for target share price $34 ("single jump").
- Needs at least $112 book value (+$66) for target share price $28 ("single drop").
- Otherwise, target share price is $26 ("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: Joakim
- Share price: $22 (max payout per share: $7) — 4 shares issued
- Treasury: $59
- Income: +$2 (base income: +$6 — synergy bonus: +$2 — cost of ownership: -$6)
- Book value: $83 — market capitalization: $88
- Needs at least $96 book value (-$13) for target share price $26 ("double jump").
- Needs at least $88 book value (-$5) for target share price $24 ("single jump").
- Needs at least $80 book value (+$3) for target share price $20 ("single drop").
- Otherwise, target share price is $18 ("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]
- President: Adam
- Share price: $16 (max payout per share: $5) — 4 shares issued
- Treasury: $11
- Income: +$11 (base income: +$15 — synergy bonus: +$8 — cost of ownership: -$12)
- Book value: $70 — market capitalization: $64
- Needs at least $72 book value (-$2) for target share price $20 ("double jump").
- Needs at least $64 book value (+$6) for target share price $18 ("single jump").
- Needs at least $60 book value (+$10) for target share price $15 ("single drop").
- Otherwise, target share price is $14 ("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]
- 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: Charlie
- Share price: $15 (max payout per share: $5) — 3 shares issued
- Treasury: $8
- Income: +$5 (base income: +$10 — synergy bonus: +$7 — cost of ownership: -$12)
- Book value: $56 — market capitalization: $45
- Needs at least $48 book value (+$8) for target share price $18 ("double jump").
- Needs at least $45 book value (+$11) for target share price $16 ("single jump").
- Needs at least $42 book value (+$14) for target share price $14 ("single drop").
- Otherwise, target share price is $13 ("double drop").
- Companies:
- 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]
- 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]
- 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: Joakim
- Share price: $7 (max payout per share: $2) — 5 shares issued
- Treasury: $5
- Income: -$2 (base income: +$1 — synergy bonus: +$0 — cost of ownership: -$3)
- Book value: $7 — market capitalization: $35
- Needs at least $40 book value (-$33) for target share price $9 ("double jump").
- Needs at least $35 book value (-$28) for target share price $8 ("single jump").
- Needs at least $30 book value (-$23) for target share price $6 ("single drop").
- Otherwise, target share price is $5 ("double drop").
- Companies:
- BSE[2] ($1–$3) +$1
- +$1: BPM[7] SX[16] MS[17] PR[19]
- President: Charlie
- Share price: $5 (max payout per share: $1) — 6 shares issued
- Treasury: $4
- Income: -$1 (base income: +$2 — synergy bonus: +$0 — cost of ownership: -$3)
- Book value: $10 — market capitalization: $30
- Needs at least $36 book value (-$26) for target share price $7 ("double jump").
- Needs at least $30 book value (-$20) for target share price $6 ("single jump").
- Otherwise, target share price is $0 (bankrupt).
- Companies:
- AKE[6] ($3–$8) +$2
- +$1: BPM[7] MHE[8] OL[14] MS[17] PR[19]
Private company details
- Adam: –
- Joakim: –
- Charlie:
- FS[37] ($19–$51) +$10
- +$4: SNCF[24] KK[25] SBB[26]
- Brian:
- SŽD[31] ($16–$43) +$12
- BR[33] ($17–$46) +$12
- Juho:
- SJ[30] ($15–$42) +$12
- BSR[40] ($20–$54) +$10
- +$4: DSB[20] PKP[23] DR[29] SJ[30] HH[48]
