I tried to fill in a couple of the blanks on Robert's comments. Robert, please correct any errors.
Earnings Before Taxes & Depreciation = (192,000 cars * $5.25/car revenue * 50% overhead) =$504,000 – $195,400 (loan payment?)
EBTD = $308,500 year left over
Is “this” considered good? I believe...