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.

301 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: acquista cialis paypal

  2. Pingback: plaquenil generic cost

  3. Pingback: how to get ciails without a doctor

  4. Pingback: cialis 20mg for sale

  5. Pingback: viagra cost per pill

  6. Pingback: prescription without a doctor's prescription

  7. Pingback: cheap erectile dysfunction pills

  8. Pingback: ivermectin 5 mg price

  9. Pingback: stromectol nz

  10. Pingback: plaquenil discount

  11. Pingback: ivermectin buy australia

  12. Pingback: mexican viagra

  13. Pingback: song ji hyo dating

  14. Pingback: ed meds online

  15. Pingback: valtrex lowest price

  16. Pingback: cheap ed medication

  17. Pingback: buy cialis drug

  18. Pingback: buy cialis without perscription

  19. Pingback: cialis 20mg for sale

  20. Pingback: canada cialis online

  21. Pingback: cialis 20mg low price

  22. Pingback: buy cialis 36 hour online

  23. Pingback: freedatingfreetst.com

  24. Pingback: free dating site

  25. Pingback: how much is 30 lisinopril

  26. Pingback: lovoo leute anschreiben

  27. Pingback: create tinder account without facebook

  28. Pingback: buy cialis cheap canada

  29. Pingback: medical pharmacy south

  30. Pingback: mexico pharmacy order online

  31. Pingback: best pills for ed

  32. Pingback: compare ed drugs

  33. Pingback: finasteride no prescription

  34. Pingback: metformin 500 mg tablet

  35. Pingback: plaquenil anddogs

  36. Pingback: brisdelle vs paxil

  37. Pingback: metformin drug interactions

  38. Pingback: propecia and bodybuilding

  39. Pingback: synthroid dosages

  40. Pingback: diflucan oral thrush

  41. Pingback: priligy 90mg

  42. Pingback: stopping clomid

  43. Pingback: prednisolone croup

  44. Pingback: doxycycline antibiotic

  45. Pingback: gemfibrozil 300 mg prices

  46. Pingback: albuterol tablets online australia

  47. Pingback: ivermectin 12 mg

  48. Pingback: azithromycin capsules 250mg

  49. Pingback: furosemide generic

  50. Pingback: buy augmentin 875 online

  51. Pingback: levothyroxine mcg nz

  52. Pingback: where can i buy levofloxacin 250 mg

  53. Pingback: terbinafine without a doctor prescription

  54. Pingback: lamotrigine canada

  55. Pingback: propranolol without a doctor prescription

  56. Pingback: azathioprine 25mg otc

  57. Pingback: comprar cialis

  58. Pingback: loperamide 2mg medication

  59. Pingback: isosorbide nz

  60. Pingback: what heartworm preventative was ivermectin in it

  61. Pingback: nitrofurantoin australia

  62. Pingback: sildenafil hoe gebruiken

  63. Pingback: where to buy real cialis online

  64. Pingback: alendronate purchase

  65. Pingback: tamsulosinmg medication

  66. Pingback: estradiol 1mg otc

  67. Pingback: how to buy erythromycin 250mg

  68. Pingback: permethrin 30g tablets

  69. Pingback: amitriptyline 25mg pills

  70. Pingback: buy venlafaxine

  71. Pingback: bisacodyl 5mg nz

  72. Pingback: buy doxycycline

  73. Pingback: how to purchase oxybutynin 2.5mgoxybutynin tablet

  74. Pingback: phenytoin 100mg without prescription

  75. Pingback: fluconazole 150mg tablet

  76. Pingback: acetazolamide 250mg cheap

  77. Pingback: buy tolterodine 2mg

  78. Pingback: trazodone 100mg online

  79. Pingback: divalproex 500 mg cost

  80. Pingback: rosuvastatin 10mg tablets

  81. Pingback: warfarin prices

  82. Pingback: carvedilol without a prescription

  83. Pingback: prochlorperazine united states

  84. Pingback: clozapine over the counter

  85. Pingback: how to purchase clindamycin

  86. Pingback: ciprofloxacin 750 mg nz

  87. Pingback: cephalexin 500mg otc

  88. Pingback: citalopram otc

  89. Pingback: how to purchase celecoxib 200mg

  90. Pingback: order cefuroxime

  91. Pingback: clonidine 0.1mg coupon

  92. Pingback: buspirone 5 mg prices

  93. Pingback: cost of olmesartan 10mg

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

  95. Pingback: irbesartan 300 mg medication

  96. Pingback: anastrozole pills

  97. Pingback: cheapest donepezil 5mg

  98. Pingback: atomoxetine no prescription

  99. Pingback: leflunomide 10mg tablets

  100. Pingback: meclizine canada

  101. Pingback: buy glimepiride

  102. Pingback: cost of fexofenadine

  103. Pingback: spironolactone 100 mg without a prescription

  104. Pingback: pioglitazone united kingdom

  105. Pingback: aripiprazole 15mg australia

  106. Pingback: escitalopram 20 mg uk

  107. Pingback: furosemide online

  108. Pingback: where can i buy tadalafil

  109. Pingback: sildenafil medication

  110. Pingback: zyvox 600mg canada

  111. Pingback: zyprexa nz

  112. Pingback: zyloprim online

  113. Pingback: zovirax generic

  114. Pingback: how to buy zocor 5 mg

  115. Pingback: visit the website

  116. Pingback: zithromax 100 mg for sale

  117. Pingback: buy zanaflex

  118. Pingback: order wellbutrin

  119. Pingback: voltaren pharmacy

  120. Pingback: verapamil 120mg otc

  121. Pingback: vantin 200mg usa

  122. Pingback: valtrex 1000 mg usa

  123. Pingback: tricor online

  124. Pingback: toprol tablet

  125. Pingback: thorazine pharmacy

  126. Pingback: buy tenormin

  127. Pingback: spiriva pharmacy

  128. Pingback: skelaxin 400mg united kingdom

  129. Pingback: singulair cheap

  130. Pingback: seroquel prices

  131. Pingback: rogaine 5% cheap

  132. Pingback: robaxin 500 mg canada

  133. Pingback: risperdal 1 mg tablet

  134. Pingback: revatio 20mg price

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

  136. Pingback: remeron coupon

  137. Pingback: buy reglan

  138. Pingback: pyridium 200 mg without a doctor prescription

  139. Pingback: cost of pulmicort 200 mcg

  140. Pingback: provigil 100 mg online pharmacy

  141. Pingback: where to buy protonix 20 mg

  142. Pingback: proscar united kingdom

  143. Pingback: proair inhaler 100 mcg without prescription

  144. Pingback: prilosec 20 mg price

  145. Pingback: where to buy prevacid 30mg

  146. Pingback: prednisolone 10mg for sale

  147. Pingback: plaquenil 400 mg online pharmacy

  148. Pingback: phenergan 25mg without prescription

  149. Pingback: periactin 4mg prices

  150. Pingback: nortriptyline 25mg cost

  151. Pingback: motrin canada

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

  153. Pingback: micardis 20 mg price

  154. Pingback: mestinon without prescription

  155. Pingback: buy meclizine 25 mg

  156. Pingback: buy macrobid

  157. Pingback: luvox without prescription

  158. Pingback: lopressor 100mg australia

  159. Pingback: lopid 300mg coupon

  160. Pingback: levaquin coupon

  161. Pingback: lamisil pills

  162. Pingback: indocin 25 mg usa

  163. Pingback: imuran pharmacy

  164. Pingback: try this

  165. Pingback: imodium no prescription

  166. Pingback: imitrex 50mg online

  167. Pingback: imdur pills

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

  169. Pingback: geodon for sale

  170. Pingback: cheap garcinia cambogia 100caps

  171. Pingback: flonase nasal spray 50 mcg usa

  172. Pingback: flomax 0,4mg pharmacy

  173. Pingback: where can i buy etodolac 400mg

  174. Pingback: where to buy erythromycin

  175. Pingback: elavil 50mg canada

  176. Pingback: dramamine usa

  177. Pingback: how to purchase doxycycline 100mg

  178. Pingback: diltiazem canada

  179. Pingback: Viagra order

  180. Pingback: cheapest differin

  181. Pingback: diamox tablets

  182. Pingback: depakote tablet

  183. Pingback: ddavp 0.1mg united states

  184. Pingback: dapsone caps pharmacy

  185. Pingback: cymbalta medication

  186. Pingback: crestor 20mg otc

  187. Pingback: essay writer helper

  188. Pingback: cozaar tablet

  189. Pingback: coumadin tablets

  190. Pingback: compazine 5mg coupon

  191. Pingback: Viagra jelly

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

  193. Pingback: how to purchase combivent

  194. Pingback: symbicort inhaler without prescription

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

  196. Pingback: clozaril 100 mg cost

  197. Pingback: Free viagra sample

  198. Pingback: clonidine 0,1 mg tablets

  199. Pingback: how to purchase clomid 50 mg

  200. Pingback: cleocin for sale

  201. Pingback: custom essay writer

  202. Pingback: best online essay writing services

  203. Pingback: legitimate essay writing service

  204. Pingback: essaywritingservices.us.com

  205. Pingback: pay for essay online

  206. Pingback: top essay writing services

  207. Pingback: premium assignments

  208. Pingback: write essay online

  209. Pingback: website dieses benutzers besuchen

  210. Pingback: law essay writing service

  211. Pingback: cbd oil for pets

  212. Pingback: how to use cbd oil for pain

  213. Pingback: is cbd oil legal in kentucky

  214. Pingback: best cbd oil for cancer treatment

  215. Pingback: benefits of cbd hemp oil

  216. Pingback: cbd oil for cancer for sale

  217. Pingback: pure cbd oil reviews for pain

  218. Pingback: are cbd gummies a scam

  219. Pingback: pure cbd oil reviews for pain

  220. Pingback: Order viagra usa

  221. Pingback: bad credit personal loans

  222. Pingback: small payday loans for bad credit

  223. Pingback: bad credit loans

  224. Pingback: online quick loans

  225. Pingback: same day installment loans

  226. Pingback: payday loans near me

  227. Pingback: payday loans no credit check

  228. Pingback: personal loans in maryland

  229. Pingback: geico car insurance quotes

  230. Pingback: acceptance car insurance quotes

  231. Pingback: top car insurance

  232. Pingback: e insurance auto

  233. Pingback: abc car insurance

  234. Pingback: foremost car insurance quotes

  235. Pingback: online car insurance quotes

  236. Pingback: geico car insurance quotes

  237. Pingback: car insurance price

  238. Pingback: direct line car insurance quotes

  239. Pingback: best online casino usa

  240. Pingback: gambling games

  241. Pingback: online casino games

  242. Pingback: online gambling

  243. Pingback: betfair casino online nj

  244. Pingback: real money online casinos usa

  245. Pingback: virgin casino online nj

  246. Pingback: real money casino online

  247. Pingback: online casino real money us

  248. Pingback: slot machine games

  249. Pingback: claritin 10mg uk

  250. Pingback: order cephalexin 500mg

  251. Pingback: celexa 10 mg usa

  252. Pingback: buy celebrex

  253. Pingback: buy ceclor 250 mg

  254. Pingback: catapres 100mcg nz

  255. Pingback: cheap viagra usa without prescription

  256. Pingback: sildenafil 100 mg tablet cost

  257. Pingback: real money casino online

  258. Pingback: rivers casino

  259. Pingback: generic cialis at walmart

  260. Pingback: cialis generic date

  261. Pingback: tadalafil online canadian pharmacy

  262. Pingback: cialis generic online

  263. Pingback: viagra online canada

  264. Pingback: order viagra online

  265. Pingback: viagra from india

  266. Pingback: free casino games

  267. Pingback: casino games

  268. Pingback: casino slot games

  269. Pingback: real money online casino

  270. Pingback: best casino online

  271. Pingback: new cialis

  272. Pingback: cialis 20

  273. Pingback: 20 cialis

  274. Pingback: generic for cialis

  275. Pingback: online gambling sites legitimate

  276. Pingback: real vegas slots download

  277. Pingback: LuckyCreek

  278. Pingback: best real money online casinos

  279. Pingback: cialis generic

  280. Pingback: viagra prescription

  281. Pingback: cash loan

  282. Pingback: online payday loans

  283. Pingback: no credit check loans

  284. Pingback: best place to buy cialis online reviews

  285. Pingback: free slots

  286. Pingback: san manuel casino online

  287. Pingback: sildenafil price

  288. Pingback: casino online real money

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

  290. Pingback: vardenafil online pharmacy

  291. Pingback: levitra canada

  292. Pingback: cialis visa

  293. Pingback: canadian pharmacy

  294. Pingback: mens erection pills

  295. Pingback: ed medications

  296. Pingback: cheap erectile dysfunction

  297. Pingback: canadian pharmacy cialis

  298. Pingback: cialis prices

  299. Pingback: cheap cialis

  300. Pingback: price of cialis

  301. Pingback: viagra free delivery

Deja una respuesta