Here is a Monte Carlo model I put together. I was wondering if you could take a look and let me know if anything seems off to you. Also, please let me know if there are additional features you would like to see.
Pardon me for asking, but why would you design your own model? I can understand creating your own inputs, but there are so many inexpensive and good models to use.