M.V.P. Games, Inc., has hired you to perform a feasibility study of a new video game that requires an initial investment of $7.2 million. M.V.P. expects a total annual operating cash flow of $1.32 million for the next 9 years. The relevant discount rate is 9 percent. Cash flows occur at year-end.

a.

What is the NPV of the new video game? (Enter your answer in dollars, not millions of dollars (e,g., 1,234,567). Do not round intermediate calculations. Round your final answer to 2 decimal places (e.g., 32.16).)

NPV $

713725.90

b.

After one year, the estimate of remaining annual cash flows will either be revised upward to $2.22 million or revised downward to $287,000. Each revision has an equal probability of occurring. At that time, the video game project can be sold for $2.62 million, after taxes. What is the revised NPV given that the firm can abandon the project after one year? (Enter your answer in dollars, not millions of dollars (e.g., 1,234,567). Do not round intermediate calculations. Round your final answer to 2 decimal places (e.g., 32.16).)

I have part A correct but, am having difficulty with part B and am not sure where my mistake is. Please use Excel to solve part B and use Excel formulas for PV, etc.