A fluctuation model is suggested in this paper for the mode-locked laser incorporating a nonlinear mirror with intensity dependent reflection coefficient. Computer simulation with this model is conducted for varied parameters of Nd: YAG lasers and for two kinds of nonlinear crystal (KTP and KDP). The optimum parameters and conditions under which perfect mode-locking will be achieved are predicted according to the simulation calculation.