APPLICATION Goal Programming
APPLICATION Goal Programming
Rs. 520,00
Rs. 110,000
Rs. 10
Rs. 1,400,00
Rs. 500,000
Rs. 1,150,000
Rs. 1,060
Rs. 550,000
Rs. 500,000
Rs. 70,000
Rs. 1,500,000
Rs. 1,150,000
Rs. 180,000
Rs. 500,000
Rs. 70,000
Rs. 210,000
Rs. 500,000
Rs. 500
Necessary Expenditures
Dividends
Net Cash Available for new investments
Rs. 70,000
Rs. 210,000
Rs. 640,000
Initial Investments
(Rs. 1000s)
100
300
200
300
200
1st years
accounting income
(Rs. 1000s)
st
1 year cash flow
(Rs. 1000s)
Internal rate of
Return
15
20
30
25
25
40
40
130
100
65
30.4 %
45.6 %
13.5 %
24.2 %
22.2%
Note: The amount allocated to all projects cannot exceed Rs. 640,000 the total amount
available.
B. Project Constraint
0 X1 110
0 X2 110
0 X3 110
0 X4 110
0 X5 110
Note: The commitment of funds to any one project should be a non-negative integer and
cannot exceed the projects maximum required funds
C. Earnings Constraint
15
X
100 1 +
20
X
300 2 +
30
X
200 3 +
25
X
300 4 +
25
X + d d + = 70
3
3
200 5
Note: To get the Earnings Constraint, divide First years Accounting Income over the
Initial Investment per project (See Table 3). The earning cannot exceed the amount of
the incremental earnings required from new investment.
40
X
300 2 +
130
X
200 3 +
100
X
300 4 +
65
X + d d + = 180
4
4
200 5
Note: To get the Cash Flow Constraint, divide First years Cash Flow over the Initial
Investment per project (See Table 3). The earning cannot exceed the amount of the
incremental cash flow required from new investment.
Earnings Constraint:
15
X
100 1 +
0 X1 110
0 X2 110
0 X3 110
0 X4 110
0 X5 110
20
30
X
X
300 2 + 200 3
25
X
300 4 +
25
X +
200 5
d3
d3+ = 70
Cash Flow Constraint:
d4+ = 180
40
X
100 1 +
40
X
300 2 +
130
X
200 3
100
X
300 4 +
65
X +
200 5
d4
References:
Subbiah,V., Babu,G.,Sahrma,S.D.(2011), Capital Budgeting through Goal Programming,
International Journal of Applied Mathematics and Applications. Vol.3(2).pp 145 -151
Nikbakht,E., Groppelli,A.A.(1986) Capital Budgeting. Finance (6th Ed.).Hauppauge, NY:
Barrons Educational Series, Inc.