Professional Documents
Culture Documents
Implementing Monte Carlo Simulation
Implementing Monte Carlo Simulation
Implementing Monte Carlo Simulation
Corresponding author:
Zahid Hussain
Sarhad University of Science and Information Technology
Department of Technology
Faculty of Engineering and Technology
Ring Road, Peshawar, Pakistan.25000
phone: +92-91 5230930-33
e-mail: zahid.btech@suit.edu.pk
81
Management and Production Engineering Review
an additional spray dryer plant. The methodological of them make the initial costs. The required initial
approach is shown in Fig. 2 that describes the gener- investment is as follows: To upgrade the current sys-
al steps flow chart of the simulation-based relation- tem, the initial investment of $145,000 is reserved for
ship among the input assumptions and net present purchasing and $120,000 is projected for installation.
value forecasting. More attention is focused on the
construction work of the plant, price, assembly, and
testing of the equipment. The foremost challenges in
the dried powders are the reduction of production
costs [18]. Through this way, the output of the new-
ly installed plant is proposed to be maximized while
the process conditions are supposed to be minimal
concerning the product losses due to poor separa-
tion efficiencies of the cyclone, lower tangential par-
ticle speed at the radius of the leaving duct, decreas-
ing slurry feed flow rate and increasing atomizing air
flow rate which has a detrimental effect on the pow-
der yield [19].
A Payback Period of 2.7 years shows that the unit based variable the inflation rate is presented at the
would likely be well-thought-out and quite appropri- last column of the table. All the related expenses are
ate. fixed therefore no uncertainty regarding cash out-
flows does exist. However, there exists uncertainty
about cash inflows. Moreover, the rate of the hurdle
Simulation experiment and analytics
is taken as fixed therefore to investigate the required
discount factor, the rate of inflation of 3% with the
After setting the initial variables in the research
application of normal distribution and a tolerance
scheme, the next stage is to analyze the simula-
of 1 % is considered that represents three standard
tion model using the Crystal Ball software package.
deviations.
The attention here is to forecast the company’s net
The next strategy is to analyze those assump-
present value by predictive modeling, simulation, and
tion cells which are related to the inflation rate for
optimization techniques. It requires two assumption
a 4% rate. This time selecting normal distribution
cells, the cash inflows, and the inflation rate. The
with bell-shaped in such a way that the values mean
Forecast represents the outcomes of the model. For
of the data distribution falls in the center. The nor-
instance, from a common list of 21 different probabil-
mal distribution is the best suitable for describing fu-
ity distribution gallery list, the triangular probability
ture inflation. The mean is provided with three stan-
distribution is selected. This type of probability dis-
dard deviations that show 99% of the given database
tribution is based on a continuous distribution with
while this is assumed to be 0.04 (4%) followed by the
lower bound an upper bound b and mode c. The se-
standard deviation of 0.0033 (1/3 of 1% percent).
quence is shown in expression (5)
Figure 5 shows the data associated with normal dis-
a < b and a ≤ c ≤ b. (5) tribution mean along with the deviation curve. It
In this case minimum, likeliest and maximum pa- is noticeable that the curve just exhibits two deci-
rameters are considered that show $60,000, $70,000 mals of standard deviation but the definite standard
and $80,000. After the first run, the model automat- deviation of .0033 is operated by the program inter-
ically creates random values that fall from minimum ference. The distribution highlights a mean of 4%
to maximum and the cash inflow of $70,000 changes from a range starting from 3% to 5% respectively.
to mean of the triangular probability distribution as There are two numbers of cash out flows in the year
shown in Fig. 4. Repeating the necessary steps will 2003, however, the first ones start at the start of
show the leftover cash flow assumption cells as tab- the year while the other ends at the end of the year
ulated in Table 2 and further, the estimated cash 2003. Working with the inflation rate at a fixed rate
inflows are illustrated in Table 3 with most likely, of 4%, no issue creates however when creating infla-
minimum and maximum respectively. Through this, tion rate using based on random variable then this
it is quite simple to analyze the future outcomes in issue arises and should be fixed by doing such that:
the form of net present value because the unit has = 1/(1 + 0.12 + G14)∧ (A15 − 2002) that shows that
successfully passed all the possible hurdles of 12%. the same typical rate of inflation is applied for both
The projected net flows over its life is $489,000 with 2013 years respectively. Finally, the company’s rev-
discounted and the hurdle rates along 3% per year enue forecast or net present value is analyzed by se-
inflation while the net present value of the cash flow lecting fit a probability distribution to the forecast
becomes equal to $14,605. Being an uncertain risk- from the forecast window.
Table 1
Distinct point estimates of cash inflows.
Year Inflows (Y ) Cash Inflows (Z) Net cash flows Discount factor N P V (N F ∗ DF )
(X) (in 000) (in 000) N F = (Y − Z) 1/(1 + k + p)t (in 000)
2019* $ $(145) 1.00 1.00 $ (145)
2019 – (120) 0.86 0.86 103.448
2020 – (80) 0.74 0.74 59.453
2021 70 70 0.64 0.64 44.84
2022 140 105 0.55 0.55 57.99
2023 135 135 0.47 0.47 64.27
2024 125 90 0.41 0.41 36.94
2025 117 117 0.35 0.35 41.39
2026 110 75 0.30 0.30 22.87
2027 102 102 0.26 0.26 26.82
2028 85 85 0.19 0.19 16.61
2029 55 55 0.19 0.19 10.74
∗ t is considered as 0 at the start of the year 2003.
Table 2
Distinct point estimates of cash inflows for frontier ceramics Ltd.
Discount Net Present
Year Cash Inflow Cash Outflow Net Flow Factor Value Inflation
X Y Z N F = (B − C) 1/(1 + K + p) ∧ t N F × (Disc. Factor) rate
2019 $ – $ 145,000 $ (145,000) 1.0000 $ (145,000) 0.04
2019 – 120,000 $ (120,000) 0.8621 $ (103,448.28) 0.04
2020 – 80,000 $ (80,000) 0.7432 $ (59,453.03) 0.04
2021 70,000 – $ 70,000 0.6407 $ 44,846 0.04
2022 140,000 35,000 $ 105,000 0.5523 $ 57,991 0.04
2023 135,000 – $ 135,000 0.4761 $ 64,275 0.04
2024 125,000 35,000 $ 90,000 0.4104 $ 36,940 0.04
2025 117,000 – $ 117,000 0.3538 $ 41,398 0.04
2026 110,000 35,000 $ 75,000 0.3050 $ 22,877 0.04
2027 102,000 – $ 102,000 0.2630 $ 26,821 0.04
2028 85,000 – $ 85,000 0.1954 $ 16,609 0.04
2029 55,000 $ 55,000 0.1954 $ 10,748
Total $ 939,000 $ 450,000 $ 489,000 $ 14,605
Table 3
Estimates of cash flows.
Year Minimum ($) Likeliest ($) Maximum ($)
2021 60,000 70,000 80,000
2022 126,000 140,000 154,000
2023 121,500 135,000 148,500
2024 112,500 125,000 137,500
2025 105,300 117,000 128,700
2026 99,000 110,000 121,000
2027 91,800 102,000 112,200
2028 76,500 85,000 93,500
2029 49,500 55,000 60,500
Total $ 842,100 $ 939,000 $ 1,035,900
Fig. 5. Normal distribution of inflation rate – 2002 with
mean and standard deviation.
Preparation of simulation run a maximum level. At this stage, the question arises
such as how to ensure what is the likelihood that the
The next step is to run the program and ob- desired outcome will be exactly as calculated before.
serve the simulation process. During the simulation, For this purpose, the model shows the interactive
the program simply chooses all the random variables forecast chart by analyzing the target value and im-
from each assumption cell. Using a probabilistic ap- mediately the chart shows the certainty of achieving
proach, the net present value of the company is an- the estimated value of $14,606. In this case, the chart
alyzed. To get the possible distribution of the out- moves the left certainty grabber (the triangle at the
comes the process of simulation repetition is allowed base of the graphic view) to the value and predicts
for 1000 run after that the results of the model are that chances of achieving the goal. Figure 7 clearly
analyzed. shows that the certainty is only about 50.73% which
means that there are almost 50% chances of achiev-
Verification and validation of model ing the outcomes. Certainly, there are times when the
company can have positive cash flow while reporting
negative net income or predicting what is the proba-
Net present value statistics showed both the mean
bility of not making any profit. In this case, the net
and median outcomes and courteously positive val-
profit forecast chart as shown in Fig. 8 displays the
ues at a 12% hurdle rate. Figure 6 displays the fre-
certainty level of 0.88 % which confirms that there
quency view of the values generated during the 1000
are pretty worthless chances that the unit may lose
iterations. The certainty range falls between nega-
money (shown as blue line at the start with $0) on
tive and positive infinity while the certainty level is
this project. Also looking through the minimum and
100%. Crystal Ball forecasts the entire range of re-
maximum values in a range of 80% certainty level, it
sults for the company by taking the initial certainty
range which includes all possible values. Confirming
the highest level of the certainty grabbers in the mid-
dle of the chart, it predicted that the company will
be able to successfully achieve the net present value
of $14,605.
is observed that 80% chances exist that expected out- the inflation rate then the risk for the variance
comes will be between $5,830 and $22,587 respective- around profit may also be reduced. The results ob-
ly. Therefore, the company decides to go ahead with tained from the net present value forecast graph
installing additional production plant and proceed as a cumulative frequency distribution as shown in
to develop and market their revolutionary products. Fig. 10 describes the amount (percentage) of desired
To determine the sensitivity of the forecast to each values less than or equal to the desired given val-
assumption, the sensitivity chart displayed a quickly ues. Looking through the distribution making base-
and easily judged forecast cell. Figure 9 shows the line value of $14,606 confirms that the probability to
sensitivity analysis chart of net present value. In this achieve an outcome for maximum value of $23,520 is
case, the cash inflows have a much larger sense of approximately 90% however the probability for the
21.1% showing a higher impact on the variance of the minimum value of $6,244 is about 10% which is also
outcomes of the profit, followed closely by the cash logical in this sense since the probability of NPV con-
inflows of the next year’s assumption of 19.7%. The cerning these two values is 0.80 (0.90 − 0.10 = 0.80)
remaining six assumptions have a lesser degree of im- or level of certainty = 80%.
pact on profit uncertainty. These validations helped Finally, the results obtained from the net present
in terms that if the company controls the expenses value forecast graph as a reverse cumulative frequen-
then the outflows can also be controlled definitely. cy distribution as shown in Fig. 11 describes the
So if it is intended to reduce the variability around number or proportion (percentage) of values greater
than or equal to the desired given values.
values regarding $6,534 and corresponding $22,645 approximately 90 % however the probability for the
respectively). minimum value of $6,244 is about 10 % which is al-
so logical in this sense since the probability of net
Results and discussion present value these two values is 80%.
References [12] Blei D., Kucukelbir A., McAuliffe J., Variational In-
ference: A Review for Statisticians, Journal of the
American Statistical Association, 112, 518, 859–877,
[1] Choetkiertikul M., Dam H., Tran T., Ghose A., 2017
Grundy J., Predicting Delivery Capability in Iter-
ative Software Development, IEEE Transactions on [13] Nordin N., Johar M., Ibrahim M., Marwah O., Ad-
Software Engineering, 44, 6, 551–573, 2018. vances in High Temperature Materials for Additive
Manufacturing, IOP Conference Series: Materials
[2] Daradkeh M., Understanding the Factors Affecting Science and Engineering, 226, 012176, 2017.
the Adoption of Project Portfolio Management Soft-
ware Through Topic Modeling of Online Software [14] Sarmento M., Simőes C., The evolving role of trade
Reviews, International Journal of Information Tech- fairs in business: A systematic literature review and
nology Project Management, 10, 3, 91–114, 2019. a research agenda, Industrial Marketing Manage-
ment, 73, 154–170, 2018.
[3] de Souza M., Ramos D., Pena M., Sobreiro V.,
Kimura H., Examination of the profitability of tech- [15] Graham J., Essex J., Khalid S., PyCGTOOL: Auto-
nical analysis based on moving average strategies in mated Generation of Coarse-Grained Molecular Dy-
BRICS, Financial Innovation, 4, 1, 2018. namics Models from Atomistic Trajectories, Journal
of Chemical Information and Modeling, 57, 4, 650–
[4] Roukny T., Battiston S., Stiglitz J., Intercon- 656, 2017.
nectedness as a source of uncertainty in systemic
risk, Journal of Financial Stability, 35, 93–106, 2018. [16] Sutjipto A.G.E., Hisyam A., Salim N., Ab Rahim
M.H., Legowo A., Ani M.H., Development of in-
[5] Bolin J., Finch W., Stenger R., Estimation of Ran- ert ceramic for industrial application based on
dom Coefficient Multilevel Models in the Context of ternary phase diagram of potassiun oxide-aluminum
Small Numbers of Level 2 Clusters, Educational and oxide-silicon dioxide, 2019 Advances in Science and
Psychological Measurement, 79, 2, 217–248, 2018. Engineering Technology International Conferences
(ASET), IEEE, pp. 1–4, 2019.
[6] Rodgers T., Madison J., Tikare V., Simulation of
metal additive manufacturing microstructures using [17] Shao J., Qiao Q., Xu Y., Zhai S., Liu H., Operation
kinetic Monte Carlo, Computational Materials Sci- and Maintenance Costs Allocation Model of Grid
ence, 135, 78–89, 2017. Project Based on Performance Value. 2019 IEEE
3rd Information Technology, Networking, Electron-
[7] Giner B., Merello P., Pardo F., Assessing the impact ic and Automation Control Conference (ITNEC),
of operating lease capitalization with dynamic Monte IEEE, pp. 1809–1812, 2019.
Carlo simulation, Journal of Business Research, 101,
836–845, 2019. [18] Huang S., Vignolles M.L., Chen X.D., Le Loir
Y., Jan G., Schuck P., Jeantet R., Spray drying
[8] Katinas V., Gecevicius G., Marciukaitis M., An in- of probiotics and other food-grade bacteria: A re-
vestigation of wind power density distribution at lo- view, Trends in Food Science & Technology, 63, 1–
cation with low and high wind speeds using statistical 17, 2017.
model, Applied Energy, 218, 442–451, 2018.
[19] Höglund E., Eliasson L., Oliveira G., Almli V.L.,
[9] Hekmatnejad A., Emery X., Vallejos J., Robust es- Sozer N., Alminger M., Effect of drying and extru-
timation of the fracture diameter distribution from sion processing on physical and nutritional charac-
the true trace length distribution in the Poisson- teristics of bilberry press cake extrudates, LWT, 92,
disc discrete fracture network model, Computers and 422–428, 2018.
Geotechnics, 95, 137–146, 2018.
[20] Maslinda A.B., Majid M.A., Ridzuan M.J.M., Afen-
[10] Malika M., Transformation of fault tree into di M., Gibson A.G., Effect of water absorption
Bayesian Network Methodology for Fault Diagno- on the mechanical properties of hybrid interwoven
sis, Mechanics, 23, 6, 2018. cellulosic-cellulosic fibre reinforced epoxy compos-
ites, Composite Structures, 167, 227–237, 2017.
[11] Hussain Z., Developing a novel based productivity
model by investigating potential bounds of produc- [21] Müller C., Grunewald M., Spengler T.S., Redundant
tion plant: A case study, International Journal of configuration of automated flow lines based on “In-
Production Management and Engineering, 7, 2, 151, dustry 4.0”-technologies, Journal of Business Eco-
2019. nomics, 87, 7, 877–898, 2017.