Make your own free website on Tripod.com
Home | Contacts | Photos - First visit | Photos - The early years 92-94 | Balance sheet 9-98 | Stockholders and their shares | Accounting 8/21/98 | Ownership shares 8/21/98 | Corporation bylaws
Stockholders and their shares
Swamp

To find your name, use "find". For PC's hit Ctrl and F keys at same time. For Mac's hit apple and F.
Note that I haven't updated this list since back in 1998.
There has been lots of work done since then that isn't up yet.

Stockholders as of Sept 15, 1998
Kipuka Wai, Inc.
Incorporated Oct 14, 1998
A B C D E F G H I J K L M N O P
(original values - see below) (min val) Value used
  Who Most recent (7/9/94 to 8/21/98) (As orig valued) First report (4/92 to 7/9/94) (As orig valued) Total to date (of both reports) (As orig valued) As percent of total Value if total property worth $10K, our net $600 (So as ~the lowest it could be valued) Value we got in this new stock deal ($2,000 total X your %) (So as now valued) Shares of stock at $14/share New goodwill given for putting up cash to buy rest of property (Kala Pua'a) Total goodwill (columns H and J) Goodwill shares (total goodwill divided by $14 per share) Cash put in to buy rest of property (Guy = 3.3K initial, .7K taxes so far, 1K new; Ray is 1K for cash balance) Hard Asset shares given for cash (cash divided by $14 per share) Total shares (columns L and N) Percent of all shares
1 Jim Hayes $144 $224 $368 5.00% $30 $100 7.15 $500 $600 42.86 $5,000 357.14 400.00 40.00%
2 Guy Miller   $120 $120 1.63% $10 $33 2.33 $400 $433 30.90 $5,000 357.14 388.04 38.80%
3 Ray Grogan $1,870 $2,050 $3,920 53.29% $320 $1,066 76.12 $100 $1,166 83.27 $1,000 71.43 154.69 15.47%
4 Kevin Reardon $136 $432 $568 7.72% $46 $154 11.03   $154 11.03     11.03 1.10%
5 Joseph Patoskie $440   $440 5.98% $36 $120 8.54   $120 8.54     8.54 0.85%
6 Tomoe Uehara $136 $112 $248 3.37% $20 $67 4.82   $67 4.82     4.82 0.48%
7 Gianna Cauzzi $80 $80 $160 2.17% $13 $43 3.11   $43 3.11     3.11 0.31%
8 Ben Owen $88 $68 $156 2.12% $13 $42 3.03   $42 3.03     3.03 0.30%
9 Tara Wolf $128   $128 1.74% $10 $35 2.49   $35 2.49     2.49 0.25%
10 Doug Oakley $88   $88 1.20% $7 $24 1.71   $24 1.71     1.71 0.17%
11 Joseph Duettra $88   $88 1.20% $7 $24 1.71   $24 1.71     1.71 0.17%
12 Michelle Solis   $80 $80 1.09% $7 $22 1.55   $22 1.55     1.55 0.16%
13 Isabella Gioia $76   $76 1.03% $6 $21 1.48   $21 1.48     1.48 0.15%
14 Thad Wharton $64   $64 0.87% $5 $17 1.24   $17 1.24     1.24 0.12%
15 Lucy Grogan $38 $17 $55 0.74% $4 $15 1.06   $15 1.06     1.06 0.11%
16 Jonah Hewlen   $48 $48 0.65% $4 $13 0.93   $13 0.93     0.93 0.09%
17 Roberta Hickman $48   $48 0.65% $4 $13 0.93   $13 0.93     0.93 0.09%
18 Abe Grogan $29 $16 $45 0.60% $4 $12 0.86   $12 0.86     0.86 0.09%
19 Jana Simons $40   $40 0.54% $3 $11 0.78   $11 0.78     0.78 0.08%
20 Vinny Schroder $8 $24 $32 0.43% $3 $9 0.62   $9 0.62     0.62 0.06%
21 Grant Wise $8 $16 $24 0.33% $2 $7 0.47   $7 0.47     0.47 0.05%
22 Jo Lyn Okimoto $24   $24 0.33% $2 $7 0.47   $7 0.47     0.47 0.05%
23 Marcia Otto $24   $24 0.33% $2 $7 0.47   $7 0.47     0.47 0.05%
24 Mike Yano $24   $24 0.33% $2 $7 0.47   $7 0.47     0.47 0.05%
25 Pua Norwood   $24 $24 0.33% $2 $7 0.47   $7 0.47     0.47 0.05%
26 Mary Spreen $8 $10 $18 0.24% $1 $5 0.35   $5 0.35     0.35 0.03%
27 Andrew Neuschul $16   $16 0.22% $1 $4 0.31   $4 0.31     0.31 0.03%
28 Arnie Arnold   $16 $16 0.22% $1 $4 0.31   $4 0.31     0.31 0.03%
29 Chad Trujillo $16   $16 0.22% $1 $4 0.31   $4 0.31     0.31 0.03%
30 Chris Strehlau $16   $16 0.22% $1 $4 0.31   $4 0.31     0.31 0.03%
31 Dennis Ramoska $16   $16 0.22% $1 $4 0.31   $4 0.31     0.31 0.03%
32 Dylan Hengstler $16   $16 0.22% $1 $4 0.31   $4 0.31     0.31 0.03%
33 Earnest Shih   $16 $16 0.22% $1 $4 0.31   $4 0.31     0.31 0.03%
34 Fran Huff $16   $16 0.22% $1 $4 0.31   $4 0.31     0.31 0.03%
35 Gail Spensley   $16 $16 0.22% $1 $4 0.31   $4 0.31     0.31 0.03%
36 Graham Knop $16   $16 0.22% $1 $4 0.31   $4 0.31     0.31 0.03%
37 Greg Gholson $16   $16 0.22% $1 $4 0.31   $4 0.31     0.31 0.03%
38 Jack Grogan, Sr. $16   $16 0.22% $1 $4 0.31   $4 0.31     0.31 0.03%
39 Jolene Breard $16   $16 0.22% $1 $4 0.31   $4 0.31     0.31 0.03%
40 Junko Kinoshita $16   $16 0.22% $1 $4 0.31   $4 0.31     0.31 0.03%
41 Kathy Roth $16   $16 0.22% $1 $4 0.31   $4 0.31     0.31 0.03%
42 Mary Anne LeMaitre $16   $16 0.22% $1 $4 0.31   $4 0.31     0.31 0.03%
43 Nick Kaiser $16   $16 0.22% $1 $4 0.31   $4 0.31     0.31 0.03%
44 Nicki Handel $16   $16 0.22% $1 $4 0.31   $4 0.31     0.31 0.03%
45 Penelope Kaiser $16   $16 0.22% $1 $4 0.31   $4 0.31     0.31 0.03%
46 Rebecca $16   $16 0.22% $1 $4 0.31   $4 0.31     0.31 0.03%
47 Sam Pitts $16   $16 0.22% $1 $4 0.31   $4 0.31     0.31 0.03%
48 Shunsaku Sato $16   $16 0.22% $1 $4 0.31   $4 0.31     0.31 0.03%
49 Ted $16   $16 0.22% $1 $4 0.31   $4 0.31     0.31 0.03%
50 Whitney Eldridge $16   $16 0.22% $1 $4 0.31   $4 0.31     0.31 0.03%
51 Rechung Fujihira $9 $2 $11 0.15% $1 $3 0.21   $3 0.21     0.21 0.02%
52 Brad Gould   $8 $8 0.11% $1 $2 0.16   $2 0.16     0.16 0.02%
53 Cheney Milholland $8   $8 0.11% $1 $2 0.16   $2 0.16     0.16 0.02%
54 Darcy $8   $8 0.11% $1 $2 0.16   $2 0.16     0.16 0.02%
55 Jon Dusza (comp map) $8   $8 0.11% $1 $2 0.16   $2 0.16     0.16 0.02%
56 Mark   $8 $8 0.11% $1 $2 0.16   $2 0.16     0.16 0.02%
57 Phil Milholland $8   $8 0.11% $1 $2 0.16   $2 0.16     0.16 0.02%
58 Rachel $2   $2 0.02% $0.12 $0.41 0.03   $0.41 0.03     0.03 0.0029%
59 Alex Kaiser $1   $1 0.01% $0.08 $0.27 0.02   $0.27 0.02     0.02 0.0019%
60 Louie Kaiser $1   $1 0.01% $0.08 $0.27 0.02   $0.27 0.02     0.02 0.0019%
61 Adelle Milholland $1   $1 0.01% $0.04 $0.14 0.01   $0.14 0.01     0.01 0.0010%
62 Olen Milholland $1   $1 0.01% $0.04 $0.14 0.01   $0.14 0.01     0.01 0.0010%
  Totals $3,970 $3,387 $7,357 100.00% $600 $2,000 142.86 $1,000 $3,000 214.29 $11,000 785.71 1,000.00 100.00%
Please send your comments, votes, stock buys & sells, and address updates to Ray Grogan
2608 E Court St / Iowa City IA 52245-4801 USA (319) 358-8605 raygrogan@hotmail.com
Orig spreadsheet: Kipuka-HanaHuiStockClub9-16-98.xls $600 142.86 Total value $14,000 Total shares 1,000.00
This HTML file: Kipuka-Listofstockholders-web9-16-98.htm Value for min calc Double check
The original values in the first few columns are stated as we first did it.
The original formula was in "dollars per hour", but we all knew that was not realistic. (It was just to set some kind of proportions.)
The formula was $/hr = Guy 15, Ray 10, adults 8, kids .5, but limited by reality of property value.
The limitation of the property value is that we owned, max, 20% of Guy's 1/3 of a $10,000 piece of property, = $600.
This - $600 - is the value used in the "min val" column (your percent times $600). (This is just for entertainment.)
The value used column is the compromise we used. The $8 hours ended up being worth $2.17.
From now on we're using $3 for old pros, $1 for new guys and hoping it's realistic.
(If you want more of this dribble, see a page called something like "Conversion notes".)

On to next page (Accounting 8/21/98)