Media plans and forecasts of AB Stumbras up to year 2011


--------------------------------------------------------------------------------
| Sales, mln. litres   | 2007F    | 2008F    | 2009F    | 2010F    | 2011F     |
--------------------------------------------------------------------------------
| Lithuania            | 16,4     | 16,1     | 15,8     | 15,5     | 15,2      |
--------------------------------------------------------------------------------
| Export               | 2,3      | 7,6      | 11,2     | 14,7     | 17,5      |
--------------------------------------------------------------------------------
| Total:               | 18,7     | 23,7     | 27,0     | 30,2     | 32,7      |
--------------------------------------------------------------------------------

--------------------------------------------------------------------------------
|  Mln. LTL            | 2007F    | 2008F    | 2009F    | 2010F    | 2011F     |
--------------------------------------------------------------------------------
| Sales                | 115,7    | 147,9    | 172,6    | 198,9    | 224,8     |
--------------------------------------------------------------------------------
| EBITDA               | 31,0     | 38,0     | 43,1     | 49,3     | 56,4      |
--------------------------------------------------------------------------------
| Profit before taxes  | 25, 8    | 33,1     | 38,2     | 44,7     | 52,2      |
--------------------------------------------------------------------------------


Finance Director of  SC Stumbras                                                
Voldemaras Kallo                                                                
Tel.  +370 37 308806