DISCLAIMER:I need the correct step by step solution. The one that's posted under a similar question is wrong so do not bother copying it. Thank you.

Five years ago, Sportify Inc. issued a 20-year bond with an annual coupon rate of 12% to finance its $60 million oversea expansion (assume coupons are paid annually in this question). Because of the decreasing interest rates, it is considering the possibility of replacing it by a new 7% bond.

To call the old bond, Sportify must pay the par value plus 3 annual coupons. The total flotation costs on the new issues are expected to be $1 million. The new bond will have to be issued one month before the old bond is called. During the overlap period, the proceeds from the new bond will earn 0.4% per month. The companys tax rate is 20%.

Calculate the NPV of the proposed refunding.