Accounting Problem

I am trying to get the right number for the unadjusted trial balance after a month of transactions. Can anyone help me figure out what I'm doing wrong? The excel file is what I have so far (only looking for the unadjusted balance that should be equal to  $459,264 and I'm getting $456,614)