Please fill out the excel sheet for Apple inc. statement of changes in stockholders equity $($given the data I included from the financial statement, I also included the formulas.

$($the values already inputed in the sheet are just for an example and can be changed$)$

sorry if the values in the image are hard to see, Thank you!