Please refer to the attached file for the adjustment on sales revenue due to the 1st Sale flow. I adjusted the discounted figure under the P&L (USD) page. TG1 ends up with a budgeted 1.1% NP on your side.
Let me know if you have any query and this will be the final budget.
Best regards,