Next year, National Beverage Company will increase its plant, property, and equipment by $ 4039000 with a plant expansion. The inventories will grow by 29 %, accounts receivable will grow by 23 %, and marketable securities will be reduced by 52 % to help finance the expansion. Assume all other asset accounts will remain the same and the company will use long-term debt to finance the remaining expansion costs (no change in common stock or retained earnings). Using this information and the balance sheet in the popup window, LOADING..., for National Beverage Company for 2013, prepare a pro forma balance sheet for 2014. How much additional debt will the company need using this pro forma balance sheet?

National Beverage Company
Balance Sheet for the Year Ending December 31, 2013
ASSETS			LIABILITIES
Current assets			Current liabilities
Cash	$	2,490,000	Accounts payable	$	5,611,000
Marketable securities	$	1,640,000	Other current liabilities	$	3,234,000
Accounts receivable	$	2,793,000	Total current liabilities	$	8,845,000
Inventories	$	1,660,000	Long-term liabilities
Total current assets	$	8,583,000	Long-term debt	$	1,301,000
Long-term assets			Other long-term liabilities	$	2,818,000
Plant, property, and equipment	$	13,621,000	Total long-term liabilities	$	4,119,000
Goodwill	$	1,484,000	Total liabilities	$	12,964,000
Intangible assets	$	6,434,000	OWNERS' EQUITY
Total long-term assets	$	21,539,000	Common stock	$	6,851,000
			Retained earnings	$	10,307,000
			Total owners' equity	$	17,158,000
			TOTAL LIABILITIES AND
TOTAL ASSETS	$	30,122,000	OWNERS' EQUITY	$	30,122,000

Complete the pro-forma balance sheet for 2014 below: (Round to the nearest dollar.)

National Beverage Company
Balance Sheet for the Year Ending December 31, 2013
ASSETS			LIABILITIES
Current assets			Current liabilities
Cash	$		Accounts payable	$
Marketable securities	$		Other current liabilities	$
Accounts receivable	$		Total current liabilities	$
Inventories	$		Long-term liabilities
Total current assets	$		Long-term debt	$
Long-term assets			Other long-term liabilities	$
Plant, property, and equipment	$		Total long-term liabilities	$
Goodwill	$		Total liabilities	$
Intangible assets	$		OWNERS' EQUITY
Total long-term assets	$		Common stock	$
			Retained earnings	$
			Total owners' equity	$
			TOTAL LIABILITIES AND
TOTAL ASSETS	$		OWNERS' EQUITY

How much additional debt will be estimated using this pro forma balance sheet? (Round to the nearest dollar.)