ESTRUTURA DE CALCULO

Naturez: Material Importado No.Factura: FT10/2786 Ref de Caculos

Fornecedor: ORIGINPHARMA
Produto: Medicamentos DATA: 21-04-2023
4 3 2 1 0
Cambios 552.62 1
Valores/Factura: 105,512.50 EURO 2
Valores/Frete E Seguru 4,450.00 3
DESIGNACAO COD VALOR VALOR 4
Items
EURO KZ 5
MERCADORIA Valour Factura Comerical FOB 105,512.50 58,308,317.75 6
Frete F 4,130.00 2,282,320.60 7
Seguro 320.00 176,838.40 8
Valor Total da Mercadoria CIF 109,962.50 60,767,476.75 9
DESPESAS Aduaneiras A 4,613,579.00 10
Transporte Interna da Mercadoria TIM 120,000.00 11
Despachante 36 110,000.00 12
Outrus desp F 43,000.00 13
Encagos c/estadia EN 334,208.14 14
Bancarias (Previsao) B 581,228.95 15
Total das Despesas TD 8,261,175.09 16
Custo Total Custo da Mercadoria TCM 69,028,651.84 17
Coeficiente Coeficiente de Imputacao C 0.142 18
OBS: O Coeficiente de Imputação= Total das Despesas/Valor total da Mercadoria

Encagos c/estadia Valor Outrus desp Valor

Legalizacao de BL 96,014.00 Carregamento/descarregamento 20,000.00
PORTO DE LUANDA 60,000.00 Aromacao 20,000.00
EP 17 168,194.14 DU CHARGE 3,000.00
Inspeccao Geral 10,000.00

334,208.14 43,000.00

A GERÊNCIA O CONTABILISTA

NOÉ MAINDO CARDOSO

OCPCA: 2878
 FORNECEDOR : ORIGINPHARMA

FACTURA NO : FT10/2786

QUANT PREÇO CUSTO FOB CUSTOS FOB COEFICIENTE PREÇO DE COPMRA DE PRECO DE
SL NO DESCRICÇÃO DE SUBTOTAL COMPRA DE 40%
IDADE TOTAL EURO AKZ ASMITA
IMPUTAÇÃO LUSATOP

0.14 UNIT
4 5=4*6 7 8=6+7*6
PRODUCT NAME - - -
1 CENTRUM MULHER 30 CAP 153 € 10.28 1,572.84 869,182.84 123,146.61 992,329.45 6,485.81 6,810.10 9,534.15
2 DIMIDON 40 MG/ML SUSPENSÃO ORAL 200 ML 200 € 2.89 578.00 319,414.36 45,254.91 364,669.27 1,823.35 1,914.51 2,680.32
3 ACTIDOX 100MG 16COMP 500 € 3.44 1,720.00 950,506.40 134,668.60 1,085,175.00 2,170.35 2,278.87 3,190.41
4 FLUMINOC 80MG + 480MG 6 COMP 1000 € 4.33 4,330.00 2,392,844.60 339,020.38 2,731,864.98 2,731.86 2,868.46 4,015.84
5 AGUA OXIGENADA ORIGINPHARMA 10VOLUMES 250ML 24 € 0.29 6.96 3,846.24 544.94 4,391.17 182.97 192.11 268.96
6 AGUA OXIGENADA ORIGINPHARMA 10VOLUMES 250ML 1608 € 0.29 466.32 257,697.76 36,510.85 294,208.61 182.97 192.11 268.96
7 IMODIUM 20 CAPS. 120 € 3.61 433.20 239,394.98 33,917.70 273,312.68 2,277.61 2,391.49 3,348.08
8 ALDACTONE 25MG 60 COMP 50 € 4.72 236.00 130,418.32 18,477.79 148,896.11 2,977.92 3,126.82 4,377.55
9 ALDACTONE 25MG 60 COMP 15 € 4.72 70.80 39,125.50 5,543.34 44,668.83 2,977.92 3,126.82 4,377.55
10 ALDACTONE 25MG 60 COMP 85 € 4.72 401.20 221,711.14 31,412.24 253,123.38 2,977.92 3,126.82 4,377.55
11 ALDACTONE 25MG 60 COMP 15 € 4.72 70.80 39,125.50 5,543.34 44,668.83 2,977.92 3,126.82 4,377.55
12 MICROGINON 21COMP 20 € 1.72 34.40 19,010.13 2,693.37 21,703.50 1,085.18 1,139.43 1,595.21
13 ALDOMET 250MG 60 COMP 11 € 5.00 55.00 30,394.10 4,306.26 34,700.36 3,154.58 3,312.31 4,637.23
14 ALDOMET 250MG 60 COMP 5 € 5.00 25.00 13,815.50 1,957.39 15,772.89 3,154.58 3,312.31 4,637.23
15 ALDOMET 250MG 60 COMP 14 € 5.00 70.00 38,683.40 5,480.70 44,164.10 3,154.58 3,312.31 4,637.23
16 ALDOMET 250MG 60 COMP 8 € 5.00 40.00 22,104.80 3,131.83 25,236.63 3,154.58 3,312.31 4,637.23
17 ALDOMET 250MG 60 COMP 49 € 5.00 245.00 135,391.90 19,182.45 154,574.35 3,154.58 3,312.31 4,637.23
18 RELMUS 4MG 30CAPS 100 € 5.54 554.00 306,151.48 43,375.82 349,527.30 3,495.27 3,670.04 5,138.05
19 ZYRTEC SOL. ORAL 150ML 100 € 4.17 417.00 230,442.54 32,649.31 263,091.85 2,630.92 2,762.46 3,867.45
20 ENO LARANJA 5G 10SAQ 100 € 2.80 280.00 154,733.60 21,922.80 176,656.40 1,766.56 1,854.89 2,596.85
21 DICLODOR (DICLOFENAC) 10MG/G GEL BISNAGA 100G 1000 € 1.50 1,500.00 828,930.00 117,443.55 946,373.55 946.37 993.69 1,391.17
22 AZITROMICINA 500MG 3COMP SANDOZ 500 € 1.28 640.00 353,676.80 50,109.25 403,786.05 807.57 847.95 1,187.13
23 BEN-U-RON 125MG 10SUP 428 € 0.75 321.00 177,391.02 25,132.92 202,523.94 473.19 496.85 695.58
BEN-U-RON 500MG 20COMP 400 € 3.85 1,540.00 851,034.80 120,575.38 971,610.18 2,429.03 2,550.48 3,570.67
25 BEN-U-RON 500MG 20COMP 100 € 3.85 385.00 212,758.70 30,143.84 242,902.54 2,429.03 2,550.48 3,570.67
26 CEBIOLON GOTAS 20 ML 300 € 4.17 1,251.00 691,327.62 97,947.92 789,275.54 2,630.92 2,762.46 3,867.45
27 CENTRUM HOMEM 30 CAP 300 € 10.28 3,084.00 1,704,280.08 241,463.94 1,945,744.02 6,485.81 6,810.10 9,534.15
28 CENTRUM MULHER 30 CAP 147 € 10.28 1,511.16 835,097.24 118,317.33 953,414.57 6,485.81 6,810.10 9,534.15
29 ACARBOSE 50MG 50COMP GENERIS 200 € 3.17 634.00 350,361.08 49,639.47 400,000.55 2,000.00 2,100.00 2,940.00
30 COMPLEXO B 100ML BASI 20 € 2.06 41.20 22,767.94 3,225.78 25,993.73 1,299.69 1,364.67 1,910.54
31 COMPLEXO B 100ML BASI 980 € 2.06 2,018.80 1,115,629.26 158,063.36 1,273,692.62 1,299.69 1,364.67 1,910.54
32 CONCOR 10MG 28COMP 20 € 4.44 88.80 49,072.66 6,952.66 56,025.31 2,801.27 2,941.33 4,117.86
33 CONCOR 10MG 28COMP 70 € 4.44 310.80 171,754.30 24,334.30 196,088.60 2,801.27 2,941.33 4,117.86
34 CONCOR 10MG 28COMP 50 € 4.44 222.00 122,681.64 17,381.65 140,063.29 2,801.27 2,941.33 4,117.86
35 CONCOR 10MG 28COMP 50 € 4.44 222.00 122,681.64 17,381.65 140,063.29 2,801.27 2,941.33 4,117.86
36 CONCOR 10MG 28COMP 60 € 4.44 266.40 147,217.97 20,857.97 168,075.94 2,801.27 2,941.33 4,117.86
37 CONCOR 5MG 28COMP 40 € 4.17 166.80 92,177.02 13,059.72 105,236.74 2,630.92 2,762.46 3,867.45
38 CONCOR 5MG 28COMP 160 € 4.17 667.20 368,708.06 52,238.89 420,946.96 2,630.92 2,762.46 3,867.45
39 DAONIL 5MG 60COMP 100 € 3.89 389.00 214,969.18 30,457.03 245,426.21 2,454.26 2,576.98 3,607.77
40 DEXAVAL-O 5ML COLIRIO 100 € 3.67 367.00 202,811.54 28,734.52 231,546.06 2,315.46 2,431.23 3,403.73
41 ACTIDOX 100MG 16COMP 200 € 3.44 688.00 380,202.56 53,867.44 434,070.00 2,170.35 2,278.87 3,190.41
42 DOMPERIDONA 10MG 20COMP GP 200 € 0.61 122.00 67,419.64 9,552.08 76,971.72 384.86 404.10 565.74
43 DUPHALAC XAROPE 200ML 17 € 5.54 94.18 52,045.75 7,373.89 59,419.64 3,495.27 3,670.04 5,138.05
44 ENALAPRIL 20MG 56COMP GENERIS 500 € 2.78 1,390.00 768,141.80 108,831.02 876,972.82 1,753.95 1,841.64 2,578.30
45 ENO TRADICIONAL PO ORAL 5G 10SAQ 200 € 3.17 634.00 350,361.08 49,639.47 400,000.55 2,000.00 2,100.00 2,940.00
46 FLUCONAZOL AUROVITAS 150MG CX. 2CAPSULAS 50 € 2.11 105.50 58,301.41 8,260.20 66,561.61 1,331.23 1,397.79 1,956.91
47 FLUMINOC 20MG+120MG 24COMP 1000 € 4.33 4,330.00 2,392,844.60 339,020.38 2,731,864.98 2,731.86 2,868.46 4,015.84
48 AGUA OXIGENADA ORIGINPHARMA 10VOLUMES 250ML 1368 € 0.29 396.72 219,235.41 31,061.47 250,296.88 182.97 192.11 268.96
49 FOLICIL 5MG 60COMP 500 € 4.06 2,030.00 1,121,818.60 158,940.27 1,280,758.87 2,561.52 2,689.59 3,765.43
50 FOLIFER 60COMP 200 € 9.83 1,966.00 1,086,450.92 153,929.35 1,240,380.27 6,201.90 6,512.00 9,116.79
51 GENTOCIL 3MG/ML COLIRIO 5ML 200 € 3.67 734.00 405,623.08 57,469.04 463,092.12 2,315.46 2,431.23 3,403.73
52 HALIBUT CREME MUDA FRALDAS 100G 180 € 3.89 700.20 386,944.52 54,822.65 441,767.17 2,454.26 2,576.98 3,607.77
53 HALIBUT CREME MUDA FRALDAS 100G 20 € 3.89 77.80 42,993.84 6,091.41 49,085.24 2,454.26 2,576.98 3,607.77
54 HALIBUT POMADA 50G 200 € 2.67 534.00 295,099.08 41,809.90 336,908.98 1,684.54 1,768.77 2,476.28
55 IBUPROFENO 400MG 60COMP SANDOZ 500 € 1.67 835.00 461,437.70 65,376.91 526,814.61 1,053.63 1,106.31 1,548.83
56 IMODIUM 20 CAPS. 80 € 3.61 288.80 159,596.66 22,611.80 182,208.45 2,277.61 2,391.49 3,348.08
57 ALDACTONE 25MG 60 COMP 35 € 4.72 165.20 91,292.82 12,934.45 104,227.27 2,977.92 3,126.82 4,377.55
58 LEGALON 140MG 60CAPS 76 € 8.22 624.72 345,232.77 48,912.89 394,145.66 5,186.13 5,445.43 7,623.61
59 LEGALON 140MG 60CAPS 24 € 8.22 197.28 109,020.87 15,446.18 124,467.05 5,186.13 5,445.43 7,623.61
60 LEPICORTINOLO 20MG 60COMP. 300 € 8.88 2,664.00 1,472,179.68 208,579.75 1,680,759.43 5,602.53 5,882.66 8,235.72
61 LEPICORTINOLO 5MG 60COMP 500 € 2.61 1,305.00 721,169.10 102,175.89 823,344.99 1,646.69 1,729.02 2,420.63
62 LORATADINA 1APHARMA 10MG 20COMP 1000 € 1.28 1,280.00 707,353.60 100,218.50 807,572.10 807.57 847.95 1,187.13
63 MEBOCAINA FORTE 24 PASTILHAS 200 € 6.64 1,328.00 733,879.36 103,976.69 837,856.05 4,189.28 4,398.74 6,158.24
64 MEBOCAINA FORTE 24 PASTILHAS 300 € 6.64 1,992.00 1,100,819.04 155,965.04 1,256,784.08 4,189.28 4,398.74 6,158.24
65 METFORMINA 1000MG 60COMP AUROVITAS 500 € 1.56 780.00 431,043.60 61,070.65 492,114.25 984.23 1,033.44 1,446.82
66 METFORMINA 850MG 60COMP SANDOZ 400 € 1.50 600.00 331,572.00 46,977.42 378,549.42 946.37 993.69 1,391.17
67 MICROGINON 21COMP 50 € 1.72 86.00 47,525.32 6,733.43 54,258.75 1,085.18 1,139.43 1,595.21
68 ALDOMET 250MG 60 COMP 1 € 5.00 5.00 2,763.10 391.48 3,154.58 3,154.58 3,312.31 4,637.23
69 MICROLAX BEBE 6 TUBOS 18 € 3.67 66.06 36,506.08 5,172.21 41,678.29 2,315.46 2,431.23 3,403.73
70 MICROLAX BEBE 6 TUBOS 182 € 3.67 667.94 369,117.00 52,296.83 421,413.83 2,315.46 2,431.23 3,403.73
71 NOLOTIL 2G/5ML SOL INJ 5AMP 219 € 1.78 389.82 215,422.33 30,521.23 245,943.56 1,123.03 1,179.18 1,650.85
72 NOLOTIL 2G/5ML SOL INJ 5AMP 120 € 1.78 213.60 118,039.63 16,723.96 134,763.59 1,123.03 1,179.18 1,650.85
73 NOLOTIL 2G/5ML SOL INJ 5AMP 161 € 1.78 286.58 158,369.84 22,437.98 180,807.82 1,123.03 1,179.18 1,650.85
74 NOLOTIL 575MG 20CAP 500 € 2.83 1,415.00 781,957.30 110,788.42 892,745.72 1,785.49 1,874.77 2,624.67
75 STOMACINE (OMEPRAZOL) 20MG CX. 60CAPS. 398 € 1.60 636.80 351,908.42 49,858.70 401,767.12 1,009.47 1,059.94 1,483.91
76 STOMACINE (OMEPRAZOL) 20MG CX. 60CAPS. 602 € 1.60 963.20 532,283.58 75,414.42 607,698.00 1,009.47 1,059.94 1,483.91
77 ORIGIDINE ( IODOPOVIDONA ) 10% 125ML SOLUÇÃO DÉR 376 € 0.72 270.72 149,605.29 21,196.21 170,801.50 454.26 476.97 667.76
78 ORIGIDINE ( IODOPOVIDONA ) 10% 125ML SOLUÇÃO DÉR 124 € 0.72 89.28 49,337.91 6,990.24 56,328.15 454.26 476.97 667.76
79 PANADOL 500MG 24COMP 200 € 2.33 466.00 257,520.92 36,485.80 294,006.72 1,470.03 1,543.54 2,160.95
80 PARACETAMOL 1G 20COMP SANDOZ 680 € 0.83 564.40 311,898.73 44,190.09 356,088.82 523.66 549.84 769.78
81 PARACETAMOL 1G 20COMP SANDOZ 320 € 0.83 265.60 146,775.87 20,795.34 167,571.21 523.66 549.84 769.78
82 PARACETAMOL 1G 20COMP SANDOZ 1000 € 0.83 830.00 458,674.60 64,985.43 523,660.03 523.66 549.84 769.78
83 AMLODIPINA 10MG 60 COMP GENERIS 1000 € 2.50 2,500.00 1,381,550.00 195,739.25 1,577,289.25 1,577.29 1,656.15 2,318.62
84 RELMUS 8MG 14CAPS 109 € 5.22 568.98 314,429.73 44,548.69 358,978.42 3,293.38 3,458.05 4,841.27
85 RELMUS 8MG 14CAPS 191 € 5.22 997.02 550,973.19 78,062.38 629,035.57 3,293.38 3,458.05 4,841.27
86 SINVASTATINA 20MG 60COMP SANDOZ 24 € 2.06 49.44 27,321.53 3,870.94 31,192.47 1,299.69 1,364.67 1,910.54
87 SINVASTATINA 20MG 60COMP SANDOZ 436 € 2.06 898.16 496,341.18 70,322.07 566,663.25 1,299.69 1,364.67 1,910.54
88 SINVASTATINA 20MG 60COMP SANDOZ 40 € 2.06 82.40 45,535.89 6,451.57 51,987.45 1,299.69 1,364.67 1,910.54
89 SORO FISIOLOGICO QI 60ML 3000 € 0.27 810.00 447,622.20 63,419.52 511,041.72 170.35 178.86 250.41
90 SORO FISIOLOGICO QI 60ML 1000 € 0.27 270.00 149,207.40 21,139.84 170,347.24 170.35 178.86 250.41
 91 SORO FISIOLOGICO QI 60ML 1000 € 0.27 270.00 149,207.40 21,139.84 170,347.24 170.35 178.86 250.41
92 STOPDOR (PARACETAMOL) 120MG/5ML XAROPE 100ML 30 € 1.00 30.00 16,578.60 2,348.87 18,927.47 630.92 662.46 927.45
93 STOPDOR (PARACETAMOL) 120MG/5ML XAROPE 100ML 1900 € 1.00 1,900.00 1,049,978.00 148,761.83 1,198,739.83 630.92 662.46 927.45
94 STOPDOR (PARACETAMOL) 120MG/5ML XAROPE 100ML 700 € 1.00 700.00 386,834.00 54,806.99 441,640.99 630.92 662.46 927.45
95 STOPDOR (PARACETAMOL) 120MG/5ML XAROPE 100ML 1275 € 1.00 1,275.00 704,590.50 99,827.02 804,417.52 630.92 662.46 927.45
96 STOPDOR (PARACETAMOL) 120MG/5ML XAROPE 100ML 370 € 1.00 370.00 204,469.40 28,969.41 233,438.81 630.92 662.46 927.45
97 STOPDOR (PARACETAMOL) 120MG/5ML XAROPE 100ML 30 € 1.00 30.00 16,578.60 2,348.87 18,927.47 630.92 662.46 927.45
98 STOPDOR (PARACETAMOL) 120MG/5ML XAROPE 100ML 300 € 1.00 300.00 165,786.00 23,488.71 189,274.71 630.92 662.46 927.45
99 STOPDOR (PARACETAMOL) 120MG/5ML XAROPE 100ML 395 € 1.00 395.00 218,284.90 30,926.80 249,211.70 630.92 662.46 927.45
100 TANSULOSINA 0,4MG 30COMP LP SANDOZ 100 € 2.22 222.00 122,681.64 17,381.65 140,063.29 1,400.63 1,470.66 2,058.93
101 TANTUM VERDE 1,5MG/ML COLUTÓRIO 240ML 174 € 8.17 1,421.58 785,593.54 111,303.60 896,897.14 5,154.58 5,412.31 7,577.23
102 TANTUM VERDE 1,5MG/ML COLUTÓRIO 240ML 26 € 8.17 212.42 117,387.54 16,631.57 134,019.11 5,154.58 5,412.31 7,577.23
103 TRANSPULMINA INFANTIL 5 SUP 60 € 4.00 240.00 132,628.80 18,790.97 151,419.77 2,523.66 2,649.85 3,709.78
104 TRANSPULMINA INFANTIL 5 SUP 30 € 4.00 120.00 66,314.40 9,395.48 75,709.88 2,523.66 2,649.85 3,709.78
105 TRANSPULMINA INFANTIL 5 SUP 100 € 4.00 400.00 221,048.00 31,318.28 252,366.28 2,523.66 2,649.85 3,709.78
106 TRANSPULMINA INFANTIL POMADA 20G 500 € 4.17 2,085.00 1,152,212.70 163,246.54 1,315,459.24 2,630.92 2,762.46 3,867.45
107 TRIFENE 200MG 20COMP 200 € 1.31 262.00 144,786.44 20,513.47 165,299.91 826.50 867.82 1,214.95
108 QIDERM TRI CREME 30GR 500 € 2.78 1,390.00 768,141.80 108,831.02 876,972.82 1,753.95 1,841.64 2,578.30
109 UL-250 250MG 20SAQUETAS 76 € 6.51 494.76 273,414.27 38,737.58 312,151.85 4,107.26 4,312.62 6,037.67
110 UL-250 250MG 20SAQUETAS 24 € 6.51 156.24 86,341.35 12,232.92 98,574.27 4,107.26 4,312.62 6,037.67
111 ULTRAPROCT 10SUP 500 € 5.83 2,915.00 1,610,887.30 228,231.97 1,839,119.27 3,678.24 3,862.15 5,407.01
112 VIBROCIL ACTILONG 0,05% GOTAS NASAIS CRIANÇA 10ML 51 € 5.22 266.22 147,118.50 20,843.88 167,962.38 3,293.38 3,458.05 4,841.27
113 VitaC IMUNO QI (VIT C+ZINCO) CX. 20COMP. EFERV 1000 € 1.67 1,670.00 922,875.40 130,753.82 1,053,629.22 1,053.63 1,106.31 1,548.83
114 VOLTAREN 50MG 60COMP 40 € 4.61 184.40 101,903.13 14,437.73 116,340.86 2,908.52 3,053.95 4,275.53
115 VOLTAREN 50MG 60COMP 60 € 4.61 276.60 152,854.69 21,656.59 174,511.28 2,908.52 3,053.95 4,275.53
116 VOLTAREN 75MG/3ML SOL. INJ. 3AMP 300 € 2.13 639.00 353,124.18 50,030.95 403,155.13 1,343.85 1,411.04 1,975.46
117 VOLTAREN RETARD 100MG 30COMP 11 € 5.83 64.13 35,439.52 5,021.10 40,460.62 3,678.24 3,862.15 5,407.01
118 VOLTAREN RETARD 100MG 30COMP 9 € 5.83 52.47 28,995.97 4,108.18 33,104.15 3,678.24 3,862.15 5,407.01
119 VOLTAREN RETARD 100MG 30COMP 40 € 5.83 233.20 128,870.98 18,258.56 147,129.54 3,678.24 3,862.15 5,407.01
120 VOLTAREN RETARD 100MG 30COMP 40 € 5.83 233.20 128,870.98 18,258.56 147,129.54 3,678.24 3,862.15 5,407.01
121 VOLTAREN RETARD 100MG 30COMP 40 € 5.83 233.20 128,870.98 18,258.56 147,129.54 3,678.24 3,862.15 5,407.01
122 ZYRTEC 10MG 20COMP 100 € 7.64 764.00 422,201.68 59,817.92 482,019.60 4,820.20 5,061.21 7,085.69
123 AMLODIPINA 5MG 60COMP SANDOZ 500 € 1.94 970.00 536,041.40 75,946.83 611,988.23 1,223.98 1,285.18 1,799.25
124 CLAVAMOX 500+125MG 16COMP 500 € 3.65 1,825.00 1,008,531.50 142,889.65 1,151,421.15 2,302.84 2,417.98 3,385.18
125 CLAVAMOX 500+125MG 16COMP 200 € 3.65 730.00 403,412.60 57,155.86 460,568.46 2,302.84 2,417.98 3,385.18
126 CLAVAMOX DT 875+125MG 16COMP 270 € 5.15 1,390.50 768,418.11 108,870.17 877,288.28 3,249.22 3,411.68 4,776.35
127 CLAVAMOX DT 875+125MG 16COMP 30 € 5.15 154.50 85,379.79 12,096.69 97,476.48 3,249.22 3,411.68 4,776.35
128 DICLOFENAC 10MG/G 100G GEL SANDOZ 500 € 2.25 1,125.00 621,697.50 88,082.66 709,780.16 1,419.56 1,490.54 2,086.75
129 RANTUDIL 60MG 60CAPS 100 € 12.10 1,210.00 668,670.20 94,737.80 763,408.00 7,634.08 8,015.78 11,222.10
130 RANTUDIL 90MG RETARD 60CAPS 40 € 18.05 722.00 398,991.64 56,529.50 455,521.14 11,388.03 11,957.43 16,740.40
131 RANTUDIL 90MG RETARD 60CAPS 60 € 18.05 1,083.00 598,487.46 84,794.24 683,281.70 11,388.03 11,957.43 16,740.40
132 ZENTEL 400MG SUSP. ORAL 20ML 400 € 3.08 1,232.00 680,827.84 96,460.30 777,288.14 1,943.22 2,040.38 2,856.53
133 ZENTEL 400MG SUSP. ORAL 20ML 200 € 3.08 616.00 340,413.92 48,230.15 388,644.07 1,943.22 2,040.38 2,856.53
134 ZENTEL 400MG 1COMP 500 € 2.65 1,325.00 732,221.50 103,741.80 835,963.30 1,671.93 1,755.52 2,457.73
135 ZENTEL 400MG 1COMP 100 € 2.65 265.00 146,444.30 20,748.36 167,192.66 1,671.93 1,755.52 2,457.73
136 ZITHROMAX 40MG/ML 15ML SUSP. ORAL 100 € 4.05 405.00 223,811.10 31,709.76 255,520.86 2,555.21 2,682.97 3,756.16
137 ACARBOSE 100MG 50COMP GENERIS 200 € 4.22 844.00 466,411.28 66,081.57 532,492.85 2,662.46 2,795.59 3,913.82
138 DULCOLAX 20 COMP 40 € 5.30 212.00 117,155.44 16,598.69 133,754.13 3,343.85 3,511.05 4,915.46
139 DULCOLAX 20 COMP 60 € 5.30 318.00 175,733.16 24,898.03 200,631.19 3,343.85 3,511.05 4,915.46
140 TEGRETOL 400MG 60COMP 20 € 5.50 110.00 60,788.20 8,612.53 69,400.73 3,470.04 3,643.54 5,100.95
141 TRICEF 400 MG 8COMP 100 € 12.50 1,250.00 690,775.00 97,869.63 788,644.63 7,886.45 8,280.77 11,593.08
142 ZADITEN 1MG 60CAP 100 € 6.25 625.00 345,387.50 48,934.81 394,322.31 3,943.22 4,140.38 5,796.54
143 STUGERON FORTE 75MG 60CAP 100 € 4.99 499.00 275,757.38 39,069.55 314,826.93 3,148.27 3,305.68 4,627.96
144 BACTRIM XAROPE PEDIATRICO 40MG/ 8MG/ML FRASC. 10 40 € 3.25 130.00 71,840.60 10,178.44 82,019.04 2,050.48 2,153.00 3,014.20
145 BACTRIM XAROPE PEDIATRICO 40MG/ 8MG/ML FRASC. 10 160 € 3.25 520.00 287,362.40 40,713.76 328,076.16 2,050.48 2,153.00 3,014.20
146 BACTRIM FORTE (960 MG) 10 COMP. 100 € 3.00 300.00 165,786.00 23,488.71 189,274.71 1,892.75 1,987.38 2,782.34
147 BACTRIM FORTE (960 MG) 10 COMP. 100 € 3.00 300.00 165,786.00 23,488.71 189,274.71 1,892.75 1,987.38 2,782.34
148 ASPIRINA GR 100MG 30COMP 500 € 3.83 1,915.00 1,058,267.30 149,936.27 1,208,203.57 2,416.41 2,537.23 3,552.12
149 CAPTOPRIL 25MG 60COMP GP 200 € 1.60 320.00 176,838.40 25,054.62 201,893.02 1,009.47 1,059.94 1,483.91
150 NOLOTIL 575MG 20CAP 80 € 2.65 212.00 117,155.44 16,598.69 133,754.13 1,671.93 1,755.52 2,457.73
151 NOLOTIL 575MG 20CAP 120 € 2.65 318.00 175,733.16 24,898.03 200,631.19 1,671.93 1,755.52 2,457.73
152 NOLOTIL 575MG 20CAP 120 € 2.65 318.00 175,733.16 24,898.03 200,631.19 1,671.93 1,755.52 2,457.73
153 NOLOTIL 575MG 20CAP 500 € 2.65 1,325.00 732,221.50 103,741.80 835,963.30 1,671.93 1,755.52 2,457.73
154 VASELINA PURA QI 30GR 700 € 0.45 315.00 174,075.30 24,663.15 198,738.45 283.91 298.11 417.35
155 VASELINA PURA QI 30GR 1260 € 0.45 567.00 313,335.54 44,393.66 357,729.20 283.91 298.11 417.35
156 ZITHROMAX 40MG/ML 15ML SUSP. ORAL 80 € 4.05 324.00 179,048.88 25,367.81 204,416.69 2,555.21 2,682.97 3,756.16
60%

10,896.17
3,063.22
3,646.19
4,589.53
307.38
307.38
3,826.38
5,002.91
5,002.91
5,002.91
5,002.91
1,823.09
5,299.69
5,299.69
5,299.69
5,299.69
5,299.69
5,872.06
4,419.94
2,967.83
1,589.91
1,356.72
794.95
4,080.76
4,080.76
4,419.94
10,896.17
10,896.17
3,360.00
2,183.47
2,183.47
4,706.13
4,706.13
4,706.13
4,706.13
4,706.13
4,419.94
4,419.94
 4,123.16
3,889.97
3,646.19
646.56
5,872.06
2,946.63
3,360.00
2,236.47
4,589.53
307.38
4,303.35
10,419.19
3,889.97
4,123.16
4,123.16
2,830.04
1,770.10
3,826.38
5,002.91
8,712.69
8,712.69
9,412.25
2,766.44
1,356.72
7,037.99
7,037.99
1,653.50
1,589.91
1,823.09
5,299.69
3,889.97
3,889.97
1,886.69
1,886.69
1,886.69
2,999.63
1,695.90
1,695.90
763.16
763.16
2,469.66
879.75
879.75
879.75
2,649.85
5,532.88
5,532.88
2,183.47
2,183.47
2,183.47
286.18
286.18
 286.18
1,059.94
1,059.94
1,059.94
1,059.94
1,059.94
1,059.94
1,059.94
1,059.94
2,353.06
8,659.70
8,659.70
4,239.75
4,239.75
4,239.75
4,419.94
1,388.52
2,946.63
6,900.20
6,900.20
6,179.44
5,532.88
1,770.10
4,886.32
4,886.32
2,257.67
6,179.44
6,179.44
6,179.44
6,179.44
6,179.44
8,097.93
2,056.28
3,868.78
3,868.78
5,458.68
5,458.68
2,384.86
12,825.25
19,131.89
19,131.89
3,264.61
3,264.61
2,808.84
2,808.84
4,292.75
4,472.94
5,617.67
5,617.67
5,829.66
13,249.23
6,624.61
5,289.09
3,444.80
3,444.80
3,179.82
3,179.82
4,059.56
1,695.90
2,808.84
2,808.84
2,808.84
2,808.84
476.97
476.97
4,292.75