In order to optimize parameters for the ELP-OA project, we have developped an end-to-end model from the laser emission to the computation of the tip-tilt Strehl ratio. ELP-OA aims at measuring the wavefront tip-tilt from the laser guide star alone, without any natural source. It relies on 2-photon excitation of mesospheric sodium, achieved by two laser chains (at 569nm and 589nm) delivering 34W average power each. The modeled twin laser beam is launched with a three aperture interferometer that produces an interferometric pattern in the mesosphere after the passage through a Kolmogorov phase screen. The backscattered flux is computed with an optical Bloch equations code [1]. The result of this excitation i...