Amarin Scripts and Sales

	A	B	C	D	E	F	G	H	I
1				Total $	$13,126,976		Wholesale $ per Rx	116	<-using 5.5 mil rev in q2 and 47k scripts
2				Under Reporting Rate	18.00%
3				Total adj for Under Reporting	$15,489,831.68
4
5
6						2013 Sales inc Projections & Under reporting
7						$40,810,752
8		tRx	Change	Weekly Change	Weekly $
9	1/25/2013	75	75		$8,700
10	2/1/2013	247	172	229.33%	$28,652
11	2/8/2013	528	281	113.77%	$61,248
12	2/15/2013	627	99	18.75%	$72,732
13	2/22/2013	838	211	33.65%	$97,208
14	3/1/2013	1017	179	21.36%	$117,972
15	3/8/2013	1223	206	20.26%	$141,868
16	3/15/2013	1406	183	14.96%	$163,096
17	3/22/2013	1669	263	18.71%	$193,604
18	3/29/2013	1821	152	9.11%	$211,236			Q1 Sales adj for Under Reporting	$1,293,652.88
19	4/5/2013	1843	22	1.21%	$213,788
20	4/12/2013	2134	291	15.79%	$247,544	Projected Sales	Growth rate
21	4/19/2013	2415	281	13.17%	$280,140
22	4/26/2013	2824	409	16.94%	$327,584
23	5/3/2013	2989	165	5.84%	$346,724
24	5/10/2013	3035	46	1.54%	$352,060
25	5/17/2013	3263	228	7.51%	$378,508
26	5/24/2013	3401	138	4.23%	$394,516
27	5/31/2013	3336	-65	-1.91%	$386,976
28	6/7/2013	3879	0	0.00%	$613,824
29	6/14/2013	4129	250	6.44%	$478,964
30	6/21/2013	4200	71	1.72%	$487,200
31	6/28/2013	4380	180	4.29%	$508,080
32	7/5/2013	4043	-337	-7.69%	$468,988
33	7/12/2013	4507	464	11.48%	$522,812
34	7/19/2013	4493	-14	-0.31%	$521,188
35	7/26/2013	4720	227	5.05%	$547,520
36	8/2/2013	4685	-35	-0.74%	$543,460
37	8/9/2013	5044	359	7.66%	$585,104
38	8/16/2013	5109	65	1.29%	$592,644
39	8/23/2013	5382	273	5.34%	$624,312
40	8/30/2013	5501	119	2.21%	$638,116
41	9/6/2013	5139	-362	-6.58%	$596,124
42	9/13/2013	5830	691	13.45%	$676,280
43	9/20/2013	6019	189	3.24%	$698,204
44	9/27/2013				$0	$727,001	1.075
45	10/4/2013				$0	$799,701	1.1
46	10/11/2013				$0	$879,671	1.1
47	10/18/2013				$0	$967,638	1.1
48	10/25/2013				$0	$1,064,402	1.1
49	11/1/2013				$0	$1,170,842	1.1
50	11/8/2013				$0	$1,287,927	1.1
51	11/15/2013				$0	$1,416,719	1.1
52	11/22/2013				$0	$1,558,391	1.1
53	11/29/2013				$0	$1,714,230	1.1
54	12/6/2013				$0	$1,885,653	1.1
55	12/13/2013				$0	$2,074,219	1.1
56	12/20/2013				$0	$2,281,641	1.1
57	12/27/2013				$0	$2,509,805	1.1
58
59
60
61
62
63
64
65
66
67
68
69
70
71
72
73
74
75
76
77
78
79
80
81
82
83
84
85
86
87
88
89
90
91
92
93
94
95
96
97
98
99
100