I need help calculating the balances for two "forecasted" balance sheet accounts - 1) Retained Earnings and 2) PPE. I keep getting 7357 for Retained Earnings, and 5200 for PPE, net and these numbers are wrong.

Assumptions for the EST FY2017 Balance Sheet are below.

Ordinary shares	No change in $ amount
Accumulated other comprehensive (loss) income	No change in $ amount
Property, plant, and equipment, net in FY2015	$4,699 million
CAPEX in FY2016	$1,046 million
Depreciation expense in FY2016	$890 million
Dividends in FY2016 (use dividends payout ratio to forecast dividends)	$2,139 million
Current maturities of debt due in FY2017	$993 million
Current maturities of debt due in FY2018	$6,176 million

Information taken off prior years B-Sheets, and the Forecasted 2017 Income Statement:

2017 FY Forecasted Net Income $4972; 2016 FY Net Income $3538; 2015 FY Net Income $2675

2017 FY Forecasted Net Sales $35176, 2016 FY Net Sales $28833, 2015 FY Net Sales $20264

2016 FY PPE, net $4841; 2015 FY PPE, net $4699

2016 FY Retained Earnings $53,931; 2015 FY Retained Earnings $54,414

Accumulated Other Comprehensive losses FY 2016 ($1868); FY 2015 $1184; Total Shareholders Equity FY 2016 $99,782, FY 2015 $106685

Ordinary shares are $0 for all years.