Calculate total year-end

To finalize your model, you should edit the year-end totals to include formulas for those columns.

Remember that year-end stock is: = Stock Holding Beginning + Stock Return

Fixed income holding is: = Fixed Income Beginning + Income After Tax

Total year-end balance is: = Year-End Stock + Year-End Fixed Income