workout present, year 1,2,3 and name please

1 You, as a supply chain manager, are considering the purchase of 1,000 desktop PCs for your company. The life cycle for the PCs is three years, and your company's cost of capital is 12%. You are required to calculate the TCO for this scenario and the following cost elements are available to you. Cost measures Cost elements Purchase Price Hardware Equipment Software License Acquisition Cost: Sourcing Administration Supplier quote: $1,200 per PC $450 per PC 2 FTE @ $85,000 and $170,000 for 2 months 1 Purchase order @ $150, 12 invoices @ $40 each The purchase order is placed now and invoices are placed every month. Usage Costs: Installation Equipment support Network support Warranty Opportunity cost $700 per PC $120 per month per PC $100 per month per PC $120 per PC (paid at the time of purchase) I - Lost Productivity Downtime 15 hours per PC @$30 per hour End of Life Salvage Value $36 per PC fement and - Lost Productivity Downtime 15 hours per PC @$30 per hour End of Life: Salvage Value $36 per PC You are required to understand this scenario, compute the above cost elements and place them in the following table: Present Year 1 Year 2 Year 3 Cost Elements Name them here Total Present Value Total Present Value