Destiny-19 Corporation had the following stockholders' equity accounts on January 1, 2022: Common Stock ($4 par) $400,000, Paid-in Capital in Excess of Par-Common Stock $210,000, and Retained Earnings...

I need some help with the stockholders equity section of my balance sheet.  I have attached images of my spreadsheets (Balance sheet and inputs).  I need to understand how to calculate the Paid-in capital in Excess of Common Stock and the Tresury Stock fields.  My answer keeps getting bounced back.

Extracted text: Destiny-19 Corporation had the following stockholders' equity accounts on January 1, 2022: Common Stock ($4 par) $400,000, Paid-in Capital in Excess of Par-Common Stock $210,000, and Retained Earnings $110,000. In 2022, the company had the following treasury stock transactions. Paid-In Capital from Treasury Stock Mar.1Purchased 7,000 shares at $9 per share. June1Sold 1,500 shares at $13 per share. 1-Dec 4500 1-Jun 6000 Sept.1Sold 1,500 shares at $11 per share. Dec.1Sold 1,500 shares at $6 per share. 1-Sep 3000 Bal 4500 Destiny-19 Corporation uses the cost method of accounting for treasury stock. In 2022, the company reported net income of $28,000. Treasury Stock 1-Mar 63000 1-Jun 13500 Date Account Title Debit Credit 1-Sep 13500 1-Mar Treasury Stock (7000*9) 63000 1-Dec 13500 Cash 63000 Bal 22500 1-Jun Cash 19500 Retained Earnings Paid-In Capital Treasury Stock 6000 Treasury Stock (1500*13) 13500 Bal 110000 1-Sep Cash (1,500*11) 16500 1-Dec 28000 Paid-In Capital Treasury Stock 3000 Bal 138000 Treasury Stock (1500*9) 13500 1-Dec Cash (1500*6) 9000 Paid-In Capital Treasury Stock 4500 Treasury Stock (1500*9) 13500 31-Dec Income Summary 28000 Retained Earnings 28000


Extracted text: Destiny-19 Corporation Balance Sheet (Partial) December 31, 2022 Stock Holder's Equity Paid-In Capital Capital Stock Common Stock 400000 Additional Paid-in Capital Paid-in Capital in Excess of Par-CommonStock Paid-in Capital in Excess of Par-CommonStock 4500 Total Additional Paid-in Capital Total Paid-in Capital Retained Earnings 138000 Total Paid-in Capital and Retained Earnings Less Treasury Stock Total Stockholders Equity