Table 4
			Goodwill report
	(more correctly a total stock worksheet - includes hard assets)
	- All contributions - a combo of Tables 2 & 3, by person
			Kipuka Wai, Inc.
From last report, Oct 14, 1998, except already has the big $ from buying rest of land added 9-20-00
	Until about Sept 30, 2005, to match corp report due 10-14 each yr, our anniv.
A	B	D	E	F	G	H	I	J
	Who	Cash:  Hard asset contri-butions (col I, table 2)	Office work:  Non-labor goodwill contri-butions (col K, table 2)	Gas & grits:  Other goodwill contri-butions (col F, table 3)	Swamp work: Goodwill contri-butions (col G, table 3)	Total goodwill contri-butions	New hard asset shares at $14 / share (col D / $14)	New goodwill shares at $14 / share (col H / $14)
1	Jim Hayes	$35	$3	$104	$135	$242	2.50	17.29
2	Guy Miller	$1,330	$72			$72	95.00	5.14
3	Ray Grogan	$122	$126	$145	$174	$445	8.71	31.79
4	Kevin Reardon				$9	$9	0.00	0.64
5	Joseph Patoskie					$0	0.00	0.00
6	Tomoe Uehara					$0	0.00	0.00
7	Gianna Cauzzi				$9	$9	0.00	0.64
8	Ben Owen					$0	0.00	0.00
9	Tara Wolf					$0	0.00	0.00
10	Doug Oakley			$34	$12	$46	0.00	3.29
11	Joseph Duettra			$0	$21	$21	0.00	1.50
12	Michelle Solis					$0	0.00	0.00
13	Isabella Gioia			$5	$3	$8	0.00	0.57
14	Thad Wharton					$0	0.00	0.00
15	Lucy Grogan			$0	$18	$18	0.00	1.29
16	Jonah Hewlen					$0	0.00	0.00
17	Roberta Hickman					$0	0.00	0.00
18	Abe Grogan					$0	0.00	0.00
19	Jana Simons					$0	0.00	0.00
20	Vinny Schroder					$0	0.00	0.00
21	Grant Wise			$3	$6	$9	0.00	0.64
22	Jo Lyn Okimoto					$0	0.00	0.00
23	Marcia Otto					$0	0.00	0.00
24	Mike Yano					$0	0.00	0.00
25	Pua Norwood					$0	0.00	0.00
26	Mary Spreen	$5				$0	0.36	0.00
27	Andrew Neuschul					$0	0.00	0.00
28	Arnie Arnold				$6	$6	0.00	0.43
29	Chad Trujillo					$0	0.00	0.00
30	Chris Strehlau					$0	0.00	0.00
31	Dennis Ramoska					$0	0.00	0.00
32	Dylan Hengstler					$0	0.00	0.00
33	Earnest Shih					$0	0.00	0.00
34	Fran Huff					$0	0.00	0.00
35	Gail Spensley					$0	0.00	0.00
36	Graham Knop					$0	0.00	0.00
37	Greg Gholson					$0	0.00	0.00
38	Jack Grogan, Sr.			$3	$12	$15	0.00	1.07
39	Jolene Breard					$0	0.00	0.00
40	Junko Kinoshita					$0	0.00	0.00
41	Kathy Roth					$0	0.00	0.00
42	Mary Anne LeMaitre					$0	0.00	0.00
43	Nick Kaiser					$0	0.00	0.00
44	Nicki Handel					$0	0.00	0.00
45	Penelope Kaiser					$0	0.00	0.00
46	Rebecca Eldredge					$0	0.00	0.00
47	Sam Pitts					$0	0.00	0.00
48	Shunsaku Sato					$0	0.00	0.00
49	Ted					$0	0.00	0.00
50	Whitney Eldridge					$0	0.00	0.00
51	Rechung Fujihira					$0	0.00	0.00
52	Brad Gould					$0	0.00	0.00
53	Cheney Milholland					$0	0.00	0.00
54	Darcy					$0	0.00	0.00
55	Jon Dusza					$0	0.00	0.00
56	Mark					$0	0.00	0.00
57	Phil Milholland					$0	0.00	0.00
58	Rachel					$0	0.00	0.00
59	Alex Kaiser					$0	0.00	0.00
60	Louie Kaiser					$0	0.00	0.00
61	Adelle Milholland					$0	0.00	0.00
62	Olen Milholland					$0	0.00	0.00
63	Joni Hayes			$11		$11	0.00	0.79
64	Eve Zaritsky - J			$10	$6	$16	0.00	1.14
65	Ben Tulchin - J			$4		$4	0.00	0.29
66	Annette Loveless - J			$4		$4	0.00	0.29
67	Michelle Brands - J				$6	$6	0.00	0.43
68	Nancy Grogan	$250	$3	$26	$6	$35	17.86	2.50
69	John Stanick - J				$6	$6	0.00	0.43
70	Julisa Kathy Santana - Doug				$6	$6	0.00	0.43
71	Morgan Blank			$3	$9	$12	0.00	0.86
72	Jason Reed				$12	$12	0.00	0.86
73	Kat McDivitt			$6	$6	$12	0.00	0.86
74	Dave Sofio			$6		$6	0.00	0.43
75	Tuyet Tina Lech - J				$6	$6	0.00	0.43
76	Pat Kenmir	$10	$3			$3	0.71	0.21
	Totals	$1,752	$207	$364	$468	$1,039	125.14	74.21
				Givers / Traders
			When someone gives away a share of existing stock
				Kipuka Wai, Inc.
	Who received stock		Date	What paid for		Giver (who gave away stock)	Amount ($)
77	Andreas Ernst		9/7/1999	Prophy help		Ray	$10