need to make a revenue build forecast for 2021-2025 for Dollar General

Dollar General (DG) (in thousands$ FY end Dec) Date Fiscal Year Dec-14 2014A Dec-15 2015A Dec-16 2016A Dec-17 2017A Dec-18 2018A Dec-19 2019A Dec-20 2020A Dec-21 2021E Dec-22 2022E Dec-23 2023E Dec-23 2024E Dec-23 2025E Total # of Stores - Beginning of Year (+) New Stores (-) Closed Stores % Net New Stores Net New Stores Number of Stores (at period end) 70 Growli Number of Stores in Same Store Calculation % of Store Count at Year End 11,132 700 (43) 6.5% 657 11,789 5.970 11,052 93.7% 11,789 730 (36) 5.2% 694 12,483 5.970 11,706 93.8% 12,483 900 (63) 7.5% 837 13,320 0.170 12,383 93.0% 13,320 1,315 (101) 8.3% 1,214 14,534 9.170 13,150 90.5% 14,534 900 (64) 7.7% 836 15,370 5.070 14,283 92.9% 1,612 1,645 2.02% Average Revenue per Store (Existing Stores) % Growth Average Revenue per Store (New Stores) % Growth 1,643 -0.10% 1,957.59 21.92% 1,663.24 1.22% 1,317.46 -32.70% 1,670.10 0.41% 2,118.42 60.80% 1,660 1,606 -3.30% Revenue from Same Stores Revenue from New Stores Revenue 17,818,700 1,090,900 18,909,600 19,254,300 1,114,300 20,368,600 20,348,100 1,638,500 21,986,600 21,871,600 1,599,400 23,471,000 23,854,000 1,771,000 25,625,000