PLAN DE CREACIÓN DE UNA EMPRESA PARA EL CUIDADO DOMICILIARIO DE LAS PERSONAS QUE PADECEN ENFERMEDADES CRÓNICAS CARDIOVASCULARES: PLUSHEART – 10 parte –

8.5. ESTADOS FINANCIEROS

8.5.1. ESTADO DE DE RESULTADOS

PlusHeart S.A.S

           

ESTADO DE RESULTADOS

           
Concepto

2013

2014

2015

2016

2017

           
           
Ventas

1.251.500.000

1.353.622.400

1.464.077.988

1.583.546.752

1.712.764.167

Costos

736.900.000

792.488.320

852.430.938

917.075.897

986.799.348

           
Utilidad Bruta

514.600.000

561.134.080

611.647.050

666.470.855

725.964.819

           
Gastos operativos

480.980.000

493.592.800

513.430.112

534.020.916

554.395.353

           
Utilidad antes impuestos e intereses

33.620.000

67.541.280

98.216.938

132.449.938

171.569.466

           
Gastos financieros

41.166.398

35.183.274

27.764.200

18.564.549

7.156.982

Ingresos financieros

0

12.350.024

13.865.890

16.602.407

21.011.785

           
Utilidad antes de impuestos

-7.546.398

44.708.030

84.318.627

130.487.796

185.424.269

           
Impuestos

0

14.753.650

27.825.147

43.060.973

61.190.009

           
Utilidad neta

-7.546.398

29.954.380

56.493.480

87.426.823

124.234.260

8.5.2. CAPITAL DE TRABAJO.

El capital de trabajo necesario para la realización del proyecto es de 97,053.333 pesos colombianos

 

8.5.3. MEZCLA FINANCIERA.

Se solicitará un crédito por un valor de 200.645.000 pesos colombianos, la tabla de amortización es la siguiente:

PLAN DE AMORTIZACIÓN

         
VALOR PRESTAMO

200.645.000

     
PLAZO

60

     
TASA

1,809%

     
CUOTA MES

5.508.007

     
         

CUOTA

INICIAL

INTERES

CAPITAL

SALDO

         

1

200.645.000

3.629.183

1.878.824

198.766.176

2

198.766.176

3.595.200

1.912.807

196.853.369

3

196.853.369

3.560.602

1.947.405

194.905.964

4

194.905.964

3.525.378

1.982.629

192.923.335

5

192.923.335

3.489.517

2.018.490

190.904.845

6

190.904.845

3.453.007

2.055.000

188.849.845

7

188.849.845

3.415.837

2.092.170

186.757.676

8

186.757.676

3.377.995

2.130.012

184.627.664

9

184.627.664

3.339.468

2.168.539

182.459.125

10

182.459.125

3.300.244

2.207.762

180.251.363

11

180.251.363

3.260.311

2.247.695

178.003.668

12

178.003.668

3.219.656

2.288.351

175.715.317

       

año 1

 

41.166.398

24.929.683

 

       

13

175.715.317

3.178.265

2.329.741

173.385.576

14

173.385.576

3.136.126

2.371.881

171.013.695

15

171.013.695

3.093.224

2.414.782

168.598.913

16

168.598.913

3.049.547

2.458.460

166.140.453

17

166.140.453

3.005.079

2.502.928

163.637.525

18

163.637.525

2.959.807

2.548.199

161.089.326

19

161.089.326

2.913.716

2.594.290

158.495.035

20

158.495.035

2.866.792

2.641.215

155.853.821

21

155.853.821

2.819.019

2.688.988

153.164.833

22

153.164.833

2.770.382

2.737.625

150.427.208

23

150.427.208

2.720.865

2.787.142

147.640.065

24

147.640.065

2.670.452

2.837.555

144.802.511

       

Año 2

 

35.183.274

30.912.807

 

       

25

144.802.511

2.619.127

2.888.879

141.913.631

26

141.913.631

2.566.875

2.941.132

138.972.499

27

138.972.499

2.513.677

2.994.330

135.978.169

28

135.978.169

2.459.516

3.048.490

132.929.679

29

132.929.679

2.404.377

3.103.630

129.826.048

30

129.826.048

2.348.239

3.159.767

126.666.281

31

126.666.281

2.291.087

3.216.920

123.449.361

32

123.449.361

2.232.901

3.275.106

120.174.255

33

120.174.255

2.173.662

3.334.345

116.839.910

34

116.839.910

2.113.352

3.394.655

113.445.255

35

113.445.255

2.051.950

3.456.056

109.989.198

36

109.989.198

1.989.439

3.518.568

106.470.630

       

Año 3

 

27.764.200

38.331.880

 

       

37

106.470.630

1.925.796

3.582.210

102.888.420

38

102.888.420

1.861.003

3.647.004

99.241.416

39

99.241.416

1.795.037

3.712.969

95.528.447

40

95.528.447

1.727.879

3.780.128

91.748.319

41

91.748.319

1.659.505

3.848.501

87.899.817

42

87.899.817

1.589.895

3.918.112

83.981.706

43

83.981.706

1.519.026

3.988.981

79.992.725

44

79.992.725

1.446.875

4.061.132

75.931.593

45

75.931.593

1.373.419

4.134.588

71.797.006

46

71.797.006

1.298.634

4.209.372

67.587.633

47

67.587.633

1.222.497

4.285.510

63.302.123

48

63.302.123

1.144.982

4.363.024

58.939.099

       

Año 4

 

18.564.549

47.531.531

 

       

49

58.939.099

1.066.066

4.441.941

54.497.158

50

54.497.158

985.722

4.522.285

49.974.873

51

49.974.873

903.925

4.604.082

45.370.791

52

45.370.791

820.648

4.687.359

40.683.432

53

40.683.432

735.865

4.772.142

35.911.291

54

35.911.291

649.548

4.858.458

31.052.832

55

31.052.832

561.671

4.946.336

26.106.496

56

26.106.496

472.203

5.035.803

21.070.693

57

21.070.693

381.118

5.126.889

15.943.804

58

15.943.804

288.385

5.219.622

10.724.182

59

10.724.182

193.975

5.314.032

5.410.150

60

5.410.150

97.857

5.410.150

0

       

Año 5

 

7.156.982

58.939.099

 

La inversión que se proyecta en el proyecto se resume en la siguiente tabla:

PlusHeart S.A.S

       

INVERSIÓN ACTIVOS

 

Valor total
del activo

Años de
vida útil

Depreciación
y amortización

       

MUEBLES Y ENSERES Y EQUIPO DE OFICINA

 

Escritorio oficina

8.000.000

5

2.280.000

Sillas oficina

2.400.000

Adecuación oficina

1.000.000

0

0

0

0

0

0

0

0

0

0

 

SUBTOTAL

11.400.000

2.280.000

 

 

MAQUINARIA Y EQUIPO

 

Electrocardiograma

6.000.000

5

3.180.000

Tensiometros digital

900.000

Utensilios médicos variados

9.000.000

0

0

0

0

 

SUBTOTAL

15.900.000

3.180.000

 

 

VEHICULOS

 

0

0

5

0

0

0

0

0

0

0

0

0

 

SUBTOTAL

0

0

 

 

TERRENOS

 

0

0

0

0

 

SUBTOTAL

0

 

 

 

EDIFICACIONES

 

0

0

20

0

0

0

0

0

 

SUBTOTAL

0

0

 

 

EQUIPO DE COMPUTO

 

Computadores

12.000.000

5

2.400.000

0

0

0

0

0

0

0

0

 

SUBTOTAL

12.000.000

2.400.000

 

 

SOFTWARE

 

0

0

3

0

0

0

0

0

 

SUBTOTAL

0

0

 

TOTALES

39.300.000

 

7.860.000

       
       

INVERSIÓN CAPITAL DE TRABAJO

Capital de trabajo

97.053.333

 
       
Inventarios

104.291.667

   
       
TOTAL INVERSIÓN INICIAL

240.645.000

   

Se requiere una inversión inicial de 240.645.000 pesos colombianos, que se resumen en la adquisición de los equipos, inventarios y contratación de personal.

 

8.5.4. BALANCE GENERAL

PlusHeart S.A.S

             

BALANCE GENERAL

             
 

2012

2013

2014

2015

2016

2017

             
Activos corrientes            

 

           
Disponible

97.053.333

300.000

300.000

300.000

300.000

300.000

Inversiones temporales  

176.428.919

198.084.143

237.177.241

300.168.358

391.452.556

Deudores (cuentas por cobrar)  

0

0

0

0

0

Inventarios

104.291.667

0

0

0

0

0

Otros activos            
             
Total activo corriente

201.345.000

176.728.919

198.384.143

237.477.241

300.468.358

391.752.556

     

12%

     
Activos de largo plazo            
             
Muebles y enseres

11.400.000

11.400.000

11.400.000

11.400.000

11.400.000

11.400.000

Maquinaria y equipo

15.900.000

15.900.000

15.900.000

15.900.000

15.900.000

15.900.000

Vehículos

0

0

0

0

0

0

Terrenos

0

0

0

0

0

0

Edificaciones

0

0

0

0

0

0

Equipo de computación

12.000.000

12.000.000

12.000.000

12.000.000

12.000.000

12.000.000

Depreciación acumulada

0

(7.860.000)

(15.720.000)

(23.580.000)

(31.440.000)

(39.300.000)

Software e intangibles

0

0

0

0

0

0

Amortización acumulada

0

0

0

0

0

0

             
Total activos no corrientes

39.300.000

31.440.000

23.580.000

15.720.000

7.860.000

0

             
Total activos

240.645.000

208.168.919

221.964.143

253.197.241

308.328.358

391.752.556

   

-13%

7%

14%

22%

27%

Pasivos corrientes            

 

           
Proveedores

0

0

0

0

0

0

Impuesto por pagar  

0

14.753.650

27.825.147

43.060.973

61.190.009

Obligaciones financieras corrientes

24.929.683

30.912.807

38.331.880

47.531.531

58.939.099

0

             
Total pasivos corrientes

24.929.683

30.912.807

53.085.530

75.356.679

102.000.072

61.190.009

             
Pasivos no corrientes            

 

           
Obligaciones financieras no corrientes

175.715.317

144.802.511

106.470.630

58.939.099

0

0

             
Total pasivos no corrientes

175.715.317

144.802.511

106.470.630

58.939.099

0

0

             
Total pasivos

200.645.000

175.715.317

159.556.161

134.295.778

102.000.072

61.190.009

     

-9%

-16%

-24%

-40%

Patrimonio            

 

           
Capital

40.000.000

40.000.000

40.000.000

40.000.000

40.000.000

40.000.000

Reserva Legal

0

0

0

2.995.438

8.644.786

17.387.468

Utilidades retenidas

0

0

(7.546.398)

19.412.545

70.256.677

148.940.818

Utilidad del periodo

0

(7.546.398)

29.954.380

56.493.480

87.426.823

124.234.260

             
Total patrimonio

40.000.000

32.453.602

62.407.983

118.901.463

206.328.287

330.562.547

   

-19%

92%

91%

74%

60%

Total pasivo y patrimonio

240.645.000

208.168.919

221.964.143

253.197.241

308.328.358

391.752.556

El balance general reporta una estabilidad patrimonial de la empresa, generando en los cinco periodos una gran cantidad de patrimonio.

8.5.5. FLUJO DE CAJA Y EVALUACIÓN FINANCIERA DEL PROYECTO

PlusHeart S.A.S

             

FLUJO DE CAJA DEL PROYECTO

             
Concepto  

2013

2014

2015

2016

2017

             
             
Ventas  

1.251.500.000

1.353.622.400

1.464.077.988

1.583.546.752

1.712.764.167

Costos  

736.900.000

792.488.320

852.430.938

917.075.897

986.799.348

Gastos operativos  

480.980.000

493.592.800

513.430.112

534.020.916

554.395.353

             
Utilidad operativa  

33.620.000

67.541.280

98.216.938

132.449.938

171.569.466

             
Impuesto de renta operativo  

11.094.600

22.288.622

32.411.589

43.708.480

56.617.924

Beneficio fiscal financiero  

-11.094.600

-7.534.972

-4.586.442

-647.507

4.572.085

             
Utilidad operativa despues de impuestos

33.620.000

52.787.630

70.391.791

89.388.966

110.379.457

             
Depreciación y amortización  

7.860.000

7.860.000

7.860.000

7.860.000

7.860.000

             
Flujo de caja bruto operativo  

41.480.000

60.647.630

78.251.791

97.248.966

118.239.457

La empresa dispone de un flujo de caja suficiente para pagar a sus proveedores y deudas a corto y largo plazo.

8.5.6. PUNTO DE EQUILIBRIO

PUNTO DE EQUILIBRIO –  PRIMER AÑO

         
COSTOS FIJOS:

2013

  PRECIO DE VENTA

2013

         
      Precio de venta promedio

233.054

Costos fijos

109.200.000

     
Gastos operativos

480.980.000

  PRECIO DE VENTA UNITARIO

233.054

Gastos financieros

41.166.398

     
Impuestos

0

  PUNTO DE EQUILIBRIO

2013

         
TOTAL COSTOS FIJOS

631.346.398

  EN UNIDADES (Costos fijos / pvu – cvu) – ANUAL

5.435

         
COSTOS VARIABLES

2013

  EN UNIDADES (Costos fijos / pvu – cvu) – MENSUAL

453

         
Costo variable promedio

116.890

  EN PESOS (Costos fijos / 1 – MCU) – ANUAL

1.266.639.976

         
TOTAL COSTOS VARIABLES

116.890

  EN PESOS (Costos fijos / 1 – MCU) – MENSUAL

105.553.331

La empresa logra el punto de equilibrio con una facturación de 1.266.639.976 pesos colombianos, lo que equivale a unos ingresos de 105.552.331 pesos colombianos mensuales.

8.5.7. INDICES FINANCIEROS

De los indicadores mencionados se observa la viabilidad financiera de la empresa, generando valor para los socios desde el primer año.

9. CONCLUSIONES FINALES

La empresa es viable a nivel financiero generando utilidad neta desde el primer año, los indicadores financieros reportan que durante los cinco años proyectados la empresa obtiene una estructura financiera más sólida.

El estudio de mercado realizado muestra que las enfermedades crónicas cardiovasculares cada vez tiene una mayor prevalencia en el mundo, como consecuencia de los hábitos de vida. De este modo, y según la encuesta realizada la zona donde estará ubicada la empresa tiene una gran receptividad.

Loading...

267 pensamientos en “PLAN DE CREACIÓN DE UNA EMPRESA PARA EL CUIDADO DOMICILIARIO DE LAS PERSONAS QUE PADECEN ENFERMEDADES CRÓNICAS CARDIOVASCULARES: PLUSHEART – 10 parte –

  1. Pingback: plaquenil anddogs

  2. Pingback: brisdelle vs paxil

  3. Pingback: metformin drug interactions

  4. Pingback: propecia and bodybuilding

  5. Pingback: synthroid dosages

  6. Pingback: diflucan oral thrush

  7. Pingback: priligy 90mg

  8. Pingback: stopping clomid

  9. Pingback: prednisolone croup

  10. Pingback: doxycycline antibiotic

  11. Pingback: gemfibrozil 300 mg prices

  12. Pingback: albuterol tablets online australia

  13. Pingback: ivermectin 12 mg

  14. Pingback: azithromycin capsules 250mg

  15. Pingback: furosemide generic

  16. Pingback: buy augmentin 875 online

  17. Pingback: levothyroxine mcg nz

  18. Pingback: where can i buy levofloxacin 250 mg

  19. Pingback: terbinafine without a doctor prescription

  20. Pingback: lamotrigine canada

  21. Pingback: propranolol without a doctor prescription

  22. Pingback: azathioprine 25mg otc

  23. Pingback: comprar cialis

  24. Pingback: loperamide 2mg medication

  25. Pingback: isosorbide nz

  26. Pingback: what heartworm preventative was ivermectin in it

  27. Pingback: nitrofurantoin australia

  28. Pingback: sildenafil hoe gebruiken

  29. Pingback: where to buy real cialis online

  30. Pingback: alendronate purchase

  31. Pingback: tamsulosinmg medication

  32. Pingback: estradiol 1mg otc

  33. Pingback: how to buy erythromycin 250mg

  34. Pingback: permethrin 30g tablets

  35. Pingback: amitriptyline 25mg pills

  36. Pingback: buy venlafaxine

  37. Pingback: bisacodyl 5mg nz

  38. Pingback: buy doxycycline

  39. Pingback: how to purchase oxybutynin 2.5mgoxybutynin tablet

  40. Pingback: phenytoin 100mg without prescription

  41. Pingback: fluconazole 150mg tablet

  42. Pingback: acetazolamide 250mg cheap

  43. Pingback: buy tolterodine 2mg

  44. Pingback: trazodone 100mg online

  45. Pingback: divalproex 500 mg cost

  46. Pingback: rosuvastatin 10mg tablets

  47. Pingback: warfarin prices

  48. Pingback: carvedilol without a prescription

  49. Pingback: prochlorperazine united states

  50. Pingback: clozapine over the counter

  51. Pingback: how to purchase clindamycin

  52. Pingback: ciprofloxacin 750 mg nz

  53. Pingback: cephalexin 500mg otc

  54. Pingback: citalopram otc

  55. Pingback: how to purchase celecoxib 200mg

  56. Pingback: order cefuroxime

  57. Pingback: clonidine 0.1mg coupon

  58. Pingback: buspirone 5 mg prices

  59. Pingback: cost of olmesartan 10mg

  60. Pingback: how to buy dutasteride 0,5 mg

  61. Pingback: irbesartan 300 mg medication

  62. Pingback: anastrozole pills

  63. Pingback: cheapest donepezil 5mg

  64. Pingback: atomoxetine no prescription

  65. Pingback: leflunomide 10mg tablets

  66. Pingback: meclizine canada

  67. Pingback: buy glimepiride

  68. Pingback: cost of fexofenadine

  69. Pingback: spironolactone 100 mg without a prescription

  70. Pingback: pioglitazone united kingdom

  71. Pingback: aripiprazole 15mg australia

  72. Pingback: escitalopram 20 mg uk

  73. Pingback: furosemide online

  74. Pingback: where can i buy tadalafil

  75. Pingback: sildenafil medication

  76. Pingback: zyvox 600mg canada

  77. Pingback: zyprexa nz

  78. Pingback: zyloprim online

  79. Pingback: zovirax generic

  80. Pingback: how to buy zocor 5 mg

  81. Pingback: visit the website

  82. Pingback: zithromax 100 mg for sale

  83. Pingback: buy zanaflex

  84. Pingback: order wellbutrin

  85. Pingback: voltaren pharmacy

  86. Pingback: verapamil 120mg otc

  87. Pingback: vantin 200mg usa

  88. Pingback: valtrex 1000 mg usa

  89. Pingback: tricor online

  90. Pingback: toprol tablet

  91. Pingback: thorazine pharmacy

  92. Pingback: buy tenormin

  93. Pingback: spiriva pharmacy

  94. Pingback: skelaxin 400mg united kingdom

  95. Pingback: singulair cheap

  96. Pingback: seroquel prices

  97. Pingback: rogaine 5% cheap

  98. Pingback: robaxin 500 mg canada

  99. Pingback: risperdal 1 mg tablet

  100. Pingback: revatio 20mg price

  101. Pingback: cost of retin-a cream 0.025%

  102. Pingback: remeron coupon

  103. Pingback: buy reglan

  104. Pingback: pyridium 200 mg without a doctor prescription

  105. Pingback: cost of pulmicort 200 mcg

  106. Pingback: provigil 100 mg online pharmacy

  107. Pingback: where to buy protonix 20 mg

  108. Pingback: proscar united kingdom

  109. Pingback: proair inhaler 100 mcg without prescription

  110. Pingback: prilosec 20 mg price

  111. Pingback: where to buy prevacid 30mg

  112. Pingback: prednisolone 10mg for sale

  113. Pingback: plaquenil 400 mg online pharmacy

  114. Pingback: phenergan 25mg without prescription

  115. Pingback: periactin 4mg prices

  116. Pingback: nortriptyline 25mg cost

  117. Pingback: motrin canada

  118. Pingback: mobic 7,5mg over the counter

  119. Pingback: micardis 20 mg price

  120. Pingback: mestinon without prescription

  121. Pingback: buy meclizine 25 mg

  122. Pingback: buy macrobid

  123. Pingback: luvox without prescription

  124. Pingback: lopressor 100mg australia

  125. Pingback: lopid 300mg coupon

  126. Pingback: levaquin coupon

  127. Pingback: lamisil pills

  128. Pingback: indocin 25 mg usa

  129. Pingback: imuran pharmacy

  130. Pingback: try this

  131. Pingback: imodium no prescription

  132. Pingback: imitrex 50mg online

  133. Pingback: imdur pills

  134. Pingback: hyzaar 12,5 mg without a doctor prescription

  135. Pingback: geodon for sale

  136. Pingback: cheap garcinia cambogia 100caps

  137. Pingback: flonase nasal spray 50 mcg usa

  138. Pingback: flomax 0,4mg pharmacy

  139. Pingback: where can i buy etodolac 400mg

  140. Pingback: where to buy erythromycin

  141. Pingback: elavil 50mg canada

  142. Pingback: dramamine usa

  143. Pingback: how to purchase doxycycline 100mg

  144. Pingback: diltiazem canada

  145. Pingback: Viagra order

  146. Pingback: cheapest differin

  147. Pingback: diamox tablets

  148. Pingback: depakote tablet

  149. Pingback: ddavp 0.1mg united states

  150. Pingback: dapsone caps pharmacy

  151. Pingback: cymbalta medication

  152. Pingback: crestor 20mg otc

  153. Pingback: essay writer helper

  154. Pingback: cozaar tablet

  155. Pingback: coumadin tablets

  156. Pingback: compazine 5mg coupon

  157. Pingback: Viagra jelly

  158. Pingback: coreg 12,5mg without a doctor prescription

  159. Pingback: how to purchase combivent

  160. Pingback: symbicort inhaler without prescription

  161. Pingback: colchicine 0,5mg without a prescription

  162. Pingback: clozaril 100 mg cost

  163. Pingback: Free viagra sample

  164. Pingback: clonidine 0,1 mg tablets

  165. Pingback: how to purchase clomid 50 mg

  166. Pingback: cleocin for sale

  167. Pingback: custom essay writer

  168. Pingback: best online essay writing services

  169. Pingback: legitimate essay writing service

  170. Pingback: essaywritingservices.us.com

  171. Pingback: pay for essay online

  172. Pingback: top essay writing services

  173. Pingback: premium assignments

  174. Pingback: write essay online

  175. Pingback: website dieses benutzers besuchen

  176. Pingback: law essay writing service

  177. Pingback: cbd oil for pets

  178. Pingback: how to use cbd oil for pain

  179. Pingback: is cbd oil legal in kentucky

  180. Pingback: best cbd oil for cancer treatment

  181. Pingback: benefits of cbd hemp oil

  182. Pingback: cbd oil for cancer for sale

  183. Pingback: pure cbd oil reviews for pain

  184. Pingback: are cbd gummies a scam

  185. Pingback: pure cbd oil reviews for pain

  186. Pingback: Order viagra usa

  187. Pingback: bad credit personal loans

  188. Pingback: small payday loans for bad credit

  189. Pingback: bad credit loans

  190. Pingback: online quick loans

  191. Pingback: same day installment loans

  192. Pingback: payday loans near me

  193. Pingback: payday loans no credit check

  194. Pingback: personal loans in maryland

  195. Pingback: geico car insurance quotes

  196. Pingback: acceptance car insurance quotes

  197. Pingback: top car insurance

  198. Pingback: e insurance auto

  199. Pingback: abc car insurance

  200. Pingback: foremost car insurance quotes

  201. Pingback: online car insurance quotes

  202. Pingback: geico car insurance quotes

  203. Pingback: car insurance price

  204. Pingback: direct line car insurance quotes

  205. Pingback: best online casino usa

  206. Pingback: gambling games

  207. Pingback: online casino games

  208. Pingback: online gambling

  209. Pingback: betfair casino online nj

  210. Pingback: real money online casinos usa

  211. Pingback: virgin casino online nj

  212. Pingback: real money casino online

  213. Pingback: online casino real money us

  214. Pingback: slot machine games

  215. Pingback: claritin 10mg uk

  216. Pingback: order cephalexin 500mg

  217. Pingback: celexa 10 mg usa

  218. Pingback: buy celebrex

  219. Pingback: buy ceclor 250 mg

  220. Pingback: catapres 100mcg nz

  221. Pingback: cheap viagra usa without prescription

  222. Pingback: sildenafil 100 mg tablet cost

  223. Pingback: real money casino online

  224. Pingback: rivers casino

  225. Pingback: generic cialis at walmart

  226. Pingback: cialis generic date

  227. Pingback: tadalafil online canadian pharmacy

  228. Pingback: cialis generic online

  229. Pingback: viagra online canada

  230. Pingback: order viagra online

  231. Pingback: viagra from india

  232. Pingback: free casino games

  233. Pingback: casino games

  234. Pingback: casino slot games

  235. Pingback: real money online casino

  236. Pingback: best casino online

  237. Pingback: new cialis

  238. Pingback: cialis 20

  239. Pingback: 20 cialis

  240. Pingback: generic for cialis

  241. Pingback: online gambling sites legitimate

  242. Pingback: real vegas slots download

  243. Pingback: LuckyCreek

  244. Pingback: best real money online casinos

  245. Pingback: cialis generic

  246. Pingback: viagra prescription

  247. Pingback: cash loan

  248. Pingback: online payday loans

  249. Pingback: no credit check loans

  250. Pingback: best place to buy cialis online reviews

  251. Pingback: free slots

  252. Pingback: san manuel casino online

  253. Pingback: sildenafil price

  254. Pingback: casino online real money

  255. Pingback: online casino with free signup bonus real money usa

  256. Pingback: vardenafil online pharmacy

  257. Pingback: levitra canada

  258. Pingback: cialis visa

  259. Pingback: canadian pharmacy

  260. Pingback: mens erection pills

  261. Pingback: ed medications

  262. Pingback: cheap erectile dysfunction

  263. Pingback: canadian pharmacy cialis

  264. Pingback: cialis prices

  265. Pingback: cheap cialis

  266. Pingback: price of cialis

  267. Pingback: viagra free delivery

Deja una respuesta