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 |
Años de |
Depreciación |
|
|
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.
Pingback: acquista cialis paypal
Pingback: plaquenil generic cost
Pingback: how to get ciails without a doctor
Pingback: cialis 20mg for sale
Pingback: viagra cost per pill
Pingback: prescription without a doctor's prescription
Pingback: cheap erectile dysfunction pills
Pingback: ivermectin 5 mg price
Pingback: stromectol nz
Pingback: plaquenil discount
Pingback: ivermectin buy australia
Pingback: mexican viagra
Pingback: song ji hyo dating
Pingback: ed meds online
Pingback: valtrex lowest price
Pingback: cheap ed medication
Pingback: buy cialis drug
Pingback: buy cialis without perscription
Pingback: cialis 20mg for sale
Pingback: canada cialis online
Pingback: cialis 20mg low price
Pingback: buy cialis 36 hour online
Pingback: freedatingfreetst.com
Pingback: free dating site
Pingback: how much is 30 lisinopril
Pingback: lovoo leute anschreiben
Pingback: create tinder account without facebook
Pingback: buy cialis cheap canada
Pingback: medical pharmacy south
Pingback: mexico pharmacy order online
Pingback: best pills for ed
Pingback: compare ed drugs
Pingback: finasteride no prescription
Pingback: metformin 500 mg tablet
Pingback: plaquenil anddogs
Pingback: brisdelle vs paxil
Pingback: metformin drug interactions
Pingback: propecia and bodybuilding
Pingback: synthroid dosages
Pingback: diflucan oral thrush
Pingback: priligy 90mg
Pingback: stopping clomid
Pingback: prednisolone croup
Pingback: doxycycline antibiotic
Pingback: gemfibrozil 300 mg prices
Pingback: albuterol tablets online australia
Pingback: ivermectin 12 mg
Pingback: azithromycin capsules 250mg
Pingback: furosemide generic
Pingback: buy augmentin 875 online
Pingback: levothyroxine mcg nz
Pingback: where can i buy levofloxacin 250 mg
Pingback: terbinafine without a doctor prescription
Pingback: lamotrigine canada
Pingback: propranolol without a doctor prescription
Pingback: azathioprine 25mg otc
Pingback: comprar cialis
Pingback: loperamide 2mg medication
Pingback: isosorbide nz
Pingback: what heartworm preventative was ivermectin in it
Pingback: nitrofurantoin australia
Pingback: sildenafil hoe gebruiken
Pingback: where to buy real cialis online
Pingback: alendronate purchase
Pingback: tamsulosinmg medication
Pingback: estradiol 1mg otc
Pingback: how to buy erythromycin 250mg
Pingback: permethrin 30g tablets
Pingback: amitriptyline 25mg pills
Pingback: buy venlafaxine
Pingback: bisacodyl 5mg nz
Pingback: buy doxycycline
Pingback: how to purchase oxybutynin 2.5mgoxybutynin tablet
Pingback: phenytoin 100mg without prescription
Pingback: fluconazole 150mg tablet
Pingback: acetazolamide 250mg cheap
Pingback: buy tolterodine 2mg
Pingback: trazodone 100mg online
Pingback: divalproex 500 mg cost
Pingback: rosuvastatin 10mg tablets
Pingback: warfarin prices
Pingback: carvedilol without a prescription
Pingback: prochlorperazine united states
Pingback: clozapine over the counter
Pingback: how to purchase clindamycin
Pingback: ciprofloxacin 750 mg nz
Pingback: cephalexin 500mg otc
Pingback: citalopram otc
Pingback: how to purchase celecoxib 200mg
Pingback: order cefuroxime
Pingback: clonidine 0.1mg coupon
Pingback: buspirone 5 mg prices
Pingback: cost of olmesartan 10mg
Pingback: how to buy dutasteride 0,5 mg
Pingback: irbesartan 300 mg medication
Pingback: anastrozole pills
Pingback: cheapest donepezil 5mg
Pingback: atomoxetine no prescription
Pingback: leflunomide 10mg tablets
Pingback: meclizine canada
Pingback: buy glimepiride
Pingback: cost of fexofenadine
Pingback: spironolactone 100 mg without a prescription
Pingback: pioglitazone united kingdom
Pingback: aripiprazole 15mg australia
Pingback: escitalopram 20 mg uk
Pingback: furosemide online
Pingback: where can i buy tadalafil
Pingback: sildenafil medication
Pingback: zyvox 600mg canada
Pingback: zyprexa nz
Pingback: zyloprim online
Pingback: zovirax generic
Pingback: how to buy zocor 5 mg
Pingback: visit the website
Pingback: zithromax 100 mg for sale
Pingback: buy zanaflex
Pingback: order wellbutrin
Pingback: voltaren pharmacy
Pingback: verapamil 120mg otc
Pingback: vantin 200mg usa
Pingback: valtrex 1000 mg usa
Pingback: tricor online
Pingback: toprol tablet
Pingback: thorazine pharmacy
Pingback: buy tenormin
Pingback: spiriva pharmacy
Pingback: skelaxin 400mg united kingdom
Pingback: singulair cheap
Pingback: seroquel prices
Pingback: rogaine 5% cheap
Pingback: robaxin 500 mg canada
Pingback: risperdal 1 mg tablet
Pingback: revatio 20mg price
Pingback: cost of retin-a cream 0.025%
Pingback: remeron coupon
Pingback: buy reglan
Pingback: pyridium 200 mg without a doctor prescription
Pingback: cost of pulmicort 200 mcg
Pingback: provigil 100 mg online pharmacy
Pingback: where to buy protonix 20 mg
Pingback: proscar united kingdom
Pingback: proair inhaler 100 mcg without prescription
Pingback: prilosec 20 mg price
Pingback: where to buy prevacid 30mg
Pingback: prednisolone 10mg for sale
Pingback: plaquenil 400 mg online pharmacy
Pingback: phenergan 25mg without prescription
Pingback: periactin 4mg prices
Pingback: nortriptyline 25mg cost
Pingback: motrin canada
Pingback: mobic 7,5mg over the counter
Pingback: micardis 20 mg price
Pingback: mestinon without prescription
Pingback: buy meclizine 25 mg
Pingback: buy macrobid
Pingback: luvox without prescription
Pingback: lopressor 100mg australia
Pingback: lopid 300mg coupon
Pingback: levaquin coupon
Pingback: lamisil pills
Pingback: indocin 25 mg usa
Pingback: imuran pharmacy
Pingback: try this
Pingback: imodium no prescription
Pingback: imitrex 50mg online
Pingback: imdur pills
Pingback: hyzaar 12,5 mg without a doctor prescription
Pingback: geodon for sale
Pingback: cheap garcinia cambogia 100caps
Pingback: flonase nasal spray 50 mcg usa
Pingback: flomax 0,4mg pharmacy
Pingback: where can i buy etodolac 400mg
Pingback: where to buy erythromycin
Pingback: elavil 50mg canada
Pingback: dramamine usa
Pingback: how to purchase doxycycline 100mg
Pingback: diltiazem canada
Pingback: Viagra order
Pingback: cheapest differin
Pingback: diamox tablets
Pingback: depakote tablet
Pingback: ddavp 0.1mg united states
Pingback: dapsone caps pharmacy
Pingback: cymbalta medication
Pingback: crestor 20mg otc
Pingback: essay writer helper
Pingback: cozaar tablet
Pingback: coumadin tablets
Pingback: compazine 5mg coupon
Pingback: Viagra jelly
Pingback: coreg 12,5mg without a doctor prescription
Pingback: how to purchase combivent
Pingback: symbicort inhaler without prescription
Pingback: colchicine 0,5mg without a prescription
Pingback: clozaril 100 mg cost
Pingback: Free viagra sample
Pingback: clonidine 0,1 mg tablets
Pingback: how to purchase clomid 50 mg
Pingback: cleocin for sale
Pingback: custom essay writer
Pingback: best online essay writing services
Pingback: legitimate essay writing service
Pingback: essaywritingservices.us.com
Pingback: pay for essay online
Pingback: top essay writing services
Pingback: premium assignments
Pingback: write essay online
Pingback: website dieses benutzers besuchen
Pingback: law essay writing service
Pingback: cbd oil for pets
Pingback: how to use cbd oil for pain
Pingback: is cbd oil legal in kentucky
Pingback: best cbd oil for cancer treatment
Pingback: benefits of cbd hemp oil
Pingback: cbd oil for cancer for sale
Pingback: pure cbd oil reviews for pain
Pingback: are cbd gummies a scam
Pingback: pure cbd oil reviews for pain
Pingback: Order viagra usa
Pingback: bad credit personal loans
Pingback: small payday loans for bad credit
Pingback: bad credit loans
Pingback: online quick loans
Pingback: same day installment loans
Pingback: payday loans near me
Pingback: payday loans no credit check
Pingback: personal loans in maryland
Pingback: geico car insurance quotes
Pingback: acceptance car insurance quotes
Pingback: top car insurance
Pingback: e insurance auto
Pingback: abc car insurance
Pingback: foremost car insurance quotes
Pingback: online car insurance quotes
Pingback: geico car insurance quotes
Pingback: car insurance price
Pingback: direct line car insurance quotes
Pingback: best online casino usa
Pingback: gambling games
Pingback: online casino games
Pingback: online gambling
Pingback: betfair casino online nj
Pingback: real money online casinos usa
Pingback: virgin casino online nj
Pingback: real money casino online
Pingback: online casino real money us
Pingback: slot machine games
Pingback: claritin 10mg uk
Pingback: order cephalexin 500mg
Pingback: celexa 10 mg usa
Pingback: buy celebrex
Pingback: buy ceclor 250 mg
Pingback: catapres 100mcg nz
Pingback: cheap viagra usa without prescription
Pingback: sildenafil 100 mg tablet cost
Pingback: real money casino online
Pingback: rivers casino
Pingback: generic cialis at walmart
Pingback: cialis generic date
Pingback: tadalafil online canadian pharmacy
Pingback: cialis generic online
Pingback: viagra online canada
Pingback: order viagra online
Pingback: viagra from india
Pingback: free casino games
Pingback: casino games
Pingback: casino slot games
Pingback: real money online casino
Pingback: best casino online
Pingback: new cialis
Pingback: cialis 20
Pingback: 20 cialis
Pingback: generic for cialis
Pingback: online gambling sites legitimate
Pingback: real vegas slots download
Pingback: LuckyCreek
Pingback: best real money online casinos
Pingback: cialis generic
Pingback: viagra prescription
Pingback: cash loan
Pingback: online payday loans
Pingback: no credit check loans
Pingback: best place to buy cialis online reviews
Pingback: free slots
Pingback: san manuel casino online
Pingback: sildenafil price
Pingback: casino online real money
Pingback: online casino with free signup bonus real money usa
Pingback: vardenafil online pharmacy
Pingback: levitra canada
Pingback: cialis visa
Pingback: canadian pharmacy
Pingback: mens erection pills
Pingback: ed medications
Pingback: cheap erectile dysfunction
Pingback: canadian pharmacy cialis
Pingback: cialis prices
Pingback: cheap cialis
Pingback: price of cialis
Pingback: viagra free delivery