How do you calculate the depreciation of total?

Age Event Calendar Capital of Ship Year Year Expenditures 1 2 3 4 5 6 7 8 9 10 11 12 13 14 15 16 17 18 19 20 21 22 23 24 25 0 0 1 2 3 3 4 5 5 6 7 8 9 10 11 12 13 14 15 16 17 18 19 20 21 22 23 24 25 26 27 2000 -$ -$3,900,000 2001 $3,900,000 2002 $31,200,000 2003 2004 2005 2006 2007 -$300,000 2008 2009 2010 2011 2012 -S350,000 2013 2014 2015 2016 2017 $750,000 2018 2019 2020 2021 2022 -S850,000 2023 2024 2025 2026 2027 $6,719.582 Expected Operatin Daily Net Noncash Change in Depreciation Earnings Operating Daily Hire Present 8 Net Present 8 Net Before of Operating Revenues Items Cash Flow Cash Flow Tax (35%) Costs Value Value Rate Day Cost Total ) Income (Depreciation Working Taxes (EBT) (Tax) (No Tax) Addback) Capital (Tax) (No Tax) -$3,900,000 $3,900,000 $3,900,000 $3,900,000 -$3,900,000 $3,900,000 $3,577,982 -$3,577,982 -$500,000 - $31.700,000-$31,700,000 -$26.681,256 -$26,681,256 $20,000 357 $4,000 $7,140,000 $1,460,000 $1,291,217 $4,388,783 $1,536,074 $2,852,709 $1,291,217 $15,000 $4,128,926 $5,665,000 $3,188,288 $4,374.419 $20,200 357 $4,160 $7,211,400 $1,518,400 $1,291,217 $4,401,783 $1,540,624 $2,861,159 S1,291,217 -S15,450 $4,136,926 $5,677,550 $2,930,703 $4,022,120 $20,400 357 $4,326 $7,282,800 $1,579,136 -$1,291,217 $4,412,447 $1,544,357 $2,868,091 $1,291,217 -S15,914 $4,143,394 $5,687,751 $2,692,922 $3,696,648 $18,714 357 $4,499 $6,680,898 $1,642,301 $1,291,217 $3,747,380 $1,311,583 $2,435,797 $1,291,217 -S16,391 $3,710,623 $5,022,206 $2.212,523 $2.994,577 $17.283 357 $4,679 $6,170,031 -S1,707,993 $1,351,217 $3,110,821 -S1,088,787 $2,022,034 $1,351,217 -S16,883 $3,056,368 $4,145,155 $1,671,938 $2,267,542 $ $ $17,481 353 $4,867 $6,170,793 -S1,776,313 -$1,351,217 $3,043,263 -$1,065,142 $1,978,121 S1,351,217 -$17,389 $3,311,949 $4,377,091 $1,662,155 $2,196,714 $17.682 353 $5,061 $6,241,746 $1,847,366 $1,351,217 $3,043,164 $1,065,107 $1,978,056 $1,351,217 -$17,911 $3,311,362 $4,376,469 $1,524,643 $2.015.048 $17.886 353 $5,264 $6,313,758 $1,921,260 $1,351,217 $3,041,281 $1,064,448 $1,976,833 $1,351,217 -S18,448 $3,309,601 $4,374,049 $1,398,011 $1,847,646 $18,092 353 $5,474 $6,386,476 -$1,998,111 $1,351,217 $3,037,148 $1,063,002 $1,974,147 $1,351,217 -$19,002 $3,306,362 $4,369,364 $1,281,324 $1,693,272 $17,428 353 $5,693 $6,152,084 $2,078,035 -$1,361,217 $2,712,832 -$949,491 $1,763,341 $1,361,217 $19,572 $2,754,986 $3,704,477 $979,493 $1,317,070 $17,628 349 $5,921 $6,152,172 $2,161,157 $1,361,217 $2,629,799 -$920,430 $1,709,369 $1,361,217 -$20,159 $3,050 427 $3.970,857 $994,984 $1,295,209 $ $17,831 349 $6,158 $6,223,019 $2,247,603 $1,361,217 $2,614,199 -$914,970 $1,699,230 S1,361,217 -$20,764 $3,039,683 $3,954,653 $909,614 $1,183,416 $18,036 349 $6,404 $6,294,564 -$2,337,507 $1,361,217 $2,595,840 -$908,544 $1,687,296 S1,361,217 -$21,386 $3,027,126 $3,935,671 $831,061 $1,080,491 $18,243 349 $6,660 $6,366,807 $2,431,007 $1,361,217 $2,574,583 -$901,104 $1,673,479 S1,361,217 S22,028 $3,012,668 $3,913,772 $758.800 $985,761 $14,762 349 $6,927 $5,151,938 $2,528,248 $1,441,217 $1,182,474 -S413,866 S768,608 $1,441,217 -$22,689 $1,437,136 $1,437,136 $1,851,002 $332,084 $427,717 $14.932 349 $7,204 $5,211,268 S2,629,378 $1,441,217 $1,140,674 $399,236 $741,438 $1,441,217 -$23,370 $2,159,285 $2,558,521 $457,755 $542,390 $15,104 349 $7,492 $5,271,296 $2,734,553 $1,441,217 $1,095,527 $ -$383,434 $712,092 $1,441,217 $24,071 $2,129,238 $2,512,673 $414,115 $488,689 $15,278 349 $7,792 $5,332,022 $2,843,935 $1,441,217 $1,046,871 - -$366,405 S680,466 $1,441.217 -$24,793 $2,096,890 $2,463,295 $374.150 $439,528 $15.454 349 $8,103 $5,393.446 -S2,957,692 $1,441,217 S994,537 -$348,088 S646,449 $1,441,217 -$25,536 $2,062,129 $2,410,217 $337567 $394,548 $14,654 349 $8,427 $5,114,246 -$3,076,000 $1,461,217 $577,029 -S201.960 $375,069 $1,461,217 -$26,303 $959,983 $1,161,944 $144.172 $174,503 $14,823 349 $8,764 $5,173,227 -$3,199,040 $1,461,217 $512,970 -$179,540 $333,431 S1,461,217 -$27,092 $1,767,556 $1,947,096 $243,536 $268.274 $14.993 349 $9,115 $5,232,557 $3,327,001 -$1,461,217 $444,339 -$155,519 $288,820 $1,461,217 -$27,904 $1,722,133 $1,877,651 $217,686 $237,344 $15,166 349 $9,480 $5,292,934 $3,460,081 $1,461,217 S371,636 -$130,073 S241,568 $1,461,217 S28,742 $1,674,038 $1,804,111 $194.135 $209,219 $15,341 349 $9,859 $5,354,009 $3,598,485 $1,461,217 S294,308 -$103,008 $191,300 $1,461,217 -$29,604 $1,622,913 $1,725,921 $172.666 $183,625 $13,448 349 $10,253 $4,693,352 $3,742,424 $1,291,217 $340,289 $340,289 $1,291,217 $1,016,397 $8,686,907 $8,686,907 $847910 $847910 NPV $7,387,003 $1,024,441