Koil Energy Solutions Inc. (KLNG)

[J-RO]

.<font color=black> Updated Discounted Cash Flow Model - DPDW

*Please find below my DCF model for DPDW. Upon review, feel free to ask me any questions that you may have.

**Comments: I've calculated an estimate for the Flotec acquisition, which will directly impact DPDW's operating results for FY 2008 (and beyond). On a more forward looking basis, I decided to run my revenue estimate for FY 2009, because DR hasn't updated their projection to reflect revenue and earnings for Flotec.

http://www.keepandshare.com/doc/view.php?id=555433&da=y

***You will need MS EXCEL to view the model. Below is an MS EXCEL viewer, should you need it. Please disable the macros when you open the file (if the prompt appears).

http://investorshub.advfn.com/boards/read_msg.asp?message_id=27069075