{"text_format":"2","workbook":"xlsx","n_sheets":1,"sheets":["Your Kitty"],"not_rendered":{"charts":0,"images":0,"macros":0,"external_links":0,"defined_names":0,"comments":0,"pivot_tables":0},"unopened":[],"bounds":{"document_bytes":16777216,"sheet_cells":100000,"run_cost":"one","rows_first":2000,"rows_last":500,"rows_between":2000,"halvings":0,"cell_chars":16384,"cell_head_chars":4096},"cells_cut":0,"cells_raw":0,"read":"whole","date_system":"1900"}

{"sheet":"Your Kitty","index":0,"n_rows":171,"n_cols":17,"rows_kept":171,"cut":false,"hidden":false,"merged":[]}
["Kitty: סחנה 2016"]
[""]
[""]
["Expense + Income shares"]
[""]
["Date","Who paid","Type","Amount","Currency","Description","Omer Gazit","Oded","Moshe","Eyal Shapira","Itay Asael","Amir Roz","Amir Levi","Meshi","Shani","Ortal","Asia"]
["2016-06-24","Omer Gazit","Expense",249.99999999999997,"ILS","Food, Coals, disposable tools",22.727272727272727,22.727272727272727,22.727272727272727,22.727272727272727,22.727272727272727,22.727272727272727,22.727272727272727,22.727272727272727,22.727272727272727,22.727272727272727,22.727272727272727]
["2016-06-24","Amir Levi","Expense",135.00000000000003,"ILS","Humus and Salads",12.272727272727273,12.272727272727273,12.272727272727273,12.272727272727273,12.272727272727273,12.272727272727273,12.272727272727273,12.272727272727273,12.272727272727273,12.272727272727273,12.272727272727273]
["2016-06-24","Eyal Shapira","Expense",50.00000000000001,"ILS","Breakfast",4.545454545454546,4.545454545454546,4.545454545454546,4.545454545454546,4.545454545454546,4.545454545454546,4.545454545454546,4.545454545454546,4.545454545454546,4.545454545454546,4.545454545454546]
["2016-06-24","Moshe","Expense",100.70000000000003,"ILS","water, juice and beer",9.154545454545454,9.154545454545454,9.154545454545454,9.154545454545454,9.154545454545454,9.154545454545454,9.154545454545454,9.154545454545454,9.154545454545454,9.154545454545454,9.154545454545454]
["2016-06-24","Amir Roz","Expense",50.00000000000001,"ILS","Ice",4.545454545454546,4.545454545454546,4.545454545454546,4.545454545454546,4.545454545454546,4.545454545454546,4.545454545454546,4.545454545454546,4.545454545454546,4.545454545454546,4.545454545454546]
["2016-06-24","Itay Asael","Expense",19.999999999999996,"ILS","Vegetables ",1.8181818181818181,1.8181818181818181,1.8181818181818181,1.8181818181818181,1.8181818181818181,1.8181818181818181,1.8181818181818181,1.8181818181818181,1.8181818181818181,1.8181818181818181,1.8181818181818181]
["2016-06-24","Oded","Expense",319.99999999999994,"ILS","Meat",29.09090909090909,29.09090909090909,29.09090909090909,29.09090909090909,29.09090909090909,29.09090909090909,29.09090909090909,29.09090909090909,29.09090909090909,29.09090909090909,29.09090909090909]
[""]
[""]
["Sum of shares"]
[""]
["Paid by ⬇","Omer Gazit","Oded","Moshe","Eyal Shapira","Itay Asael","Amir Roz","Amir Levi","Meshi","Shani","Ortal","Asia","Expenses paid"]
["Omer Gazit",22.727272727272727,22.727272727272727,22.727272727272727,22.727272727272727,22.727272727272727,22.727272727272727,22.727272727272727,22.727272727272727,22.727272727272727,22.727272727272727,22.727272727272727,249.99999999999997]
["Oded",29.09090909090909,29.09090909090909,29.09090909090909,29.09090909090909,29.09090909090909,29.09090909090909,29.09090909090909,29.09090909090909,29.09090909090909,29.09090909090909,29.09090909090909,319.99999999999994]
["Moshe",9.154545454545454,9.154545454545454,9.154545454545454,9.154545454545454,9.154545454545454,9.154545454545454,9.154545454545454,9.154545454545454,9.154545454545454,9.154545454545454,9.154545454545454,100.70000000000003]
["Eyal Shapira",4.545454545454546,4.545454545454546,4.545454545454546,4.545454545454546,4.545454545454546,4.545454545454546,4.545454545454546,4.545454545454546,4.545454545454546,4.545454545454546,4.545454545454546,50.00000000000001]
["Itay Asael",1.8181818181818181,1.8181818181818181,1.8181818181818181,1.8181818181818181,1.8181818181818181,1.8181818181818181,1.8181818181818181,1.8181818181818181,1.8181818181818181,1.8181818181818181,1.8181818181818181,19.999999999999996]
["Amir Roz",4.545454545454546,4.545454545454546,4.545454545454546,4.545454545454546,4.545454545454546,4.545454545454546,4.545454545454546,4.545454545454546,4.545454545454546,4.545454545454546,4.545454545454546,50.00000000000001]
["Amir Levi",12.272727272727273,12.272727272727273,12.272727272727273,12.272727272727273,12.272727272727273,12.272727272727273,12.272727272727273,12.272727272727273,12.272727272727273,12.272727272727273,12.272727272727273,135.00000000000003]
["Meshi",0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0]
["Shani",0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0]
["Ortal",0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0]
["Asia",0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0]
["Total shares",84.15454545454548,84.15454545454548,84.15454545454548,84.15454545454548,84.15454545454548,84.15454545454548,84.15454545454548,84.15454545454548,84.15454545454548,84.15454545454548,84.15454545454548]
[""]
[""]
["Participant to participant total"]
[""]
["Paid by ⬇","Omer Gazit","Oded","Moshe","Eyal Shapira","Itay Asael","Amir Roz","Amir Levi","Meshi","Shani","Ortal","Asia"]
["Omer Gazit","-",22.727272727272727,22.727272727272727,22.727272727272727,22.727272727272727,22.727272727272727,22.727272727272727,22.727272727272727,22.727272727272727,22.727272727272727,22.727272727272727]
["Oded",29.09090909090909,"-",29.09090909090909,29.09090909090909,29.09090909090909,29.09090909090909,29.09090909090909,29.09090909090909,29.09090909090909,29.09090909090909,29.09090909090909]
["Moshe",9.154545454545454,9.154545454545454,"-",9.154545454545454,9.154545454545454,9.154545454545454,9.154545454545454,9.154545454545454,9.154545454545454,9.154545454545454,9.154545454545454]
["Eyal Shapira",4.545454545454546,4.545454545454546,4.545454545454546,"-",4.545454545454546,4.545454545454546,4.545454545454546,4.545454545454546,4.545454545454546,4.545454545454546,4.545454545454546]
["Itay Asael",1.8181818181818181,1.8181818181818181,1.8181818181818181,1.8181818181818181,"-",1.8181818181818181,1.8181818181818181,1.8181818181818181,1.8181818181818181,1.8181818181818181,1.8181818181818181]
["Amir Roz",4.545454545454546,4.545454545454546,4.545454545454546,4.545454545454546,4.545454545454546,"-",4.545454545454546,4.545454545454546,4.545454545454546,4.545454545454546,4.545454545454546]
["Amir Levi",12.272727272727273,12.272727272727273,12.272727272727273,12.272727272727273,12.272727272727273,12.272727272727273,"-",12.272727272727273,12.272727272727273,12.272727272727273,12.272727272727273]
["Meshi",0.0,0.0,0.0,0.0,0.0,0.0,0.0,"-",0.0,0.0,0.0]
["Shani",0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,"-",0.0,0.0]
["Ortal",0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,"-",0.0]
["Asia",0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,0.0,"-"]
[""]
[""]
["Participant to participant debts"]
[""]
["Who owes","Owed to","Amount"]
["Omer Gazit","Oded",6.363636363636365]
["Moshe","Omer Gazit",13.57272727272727]
["Moshe","Oded",19.936363636363634]
["Moshe","Amir Levi",3.1181818181818177]
["Eyal Shapira","Omer Gazit",18.18181818181818]
["Eyal Shapira","Oded",24.545454545454547]
["Eyal Shapira","Moshe",4.609090909090909]
["Eyal Shapira","Amir Levi",7.7272727272727275]
["Itay Asael","Omer Gazit",20.909090909090907]
["Itay Asael","Oded",27.27272727272727]
["Itay Asael","Moshe",7.336363636363638]
["Itay Asael","Eyal Shapira",2.7272727272727275]
["Itay Asael","Amir Roz",2.7272727272727275]
["Itay Asael","Amir Levi",10.454545454545455]
["Amir Roz","Omer Gazit",18.18181818181818]
["Amir Roz","Oded",24.545454545454547]
["Amir Roz","Moshe",4.609090909090909]
["Amir Roz","Amir Levi",7.7272727272727275]
["Amir Levi","Omer Gazit",10.454545454545453]
["Amir Levi","Oded",16.818181818181817]
["Meshi","Omer Gazit",22.727272727272727]
["Meshi","Oded",29.09090909090909]
["Meshi","Moshe",9.154545454545454]
["Meshi","Eyal Shapira",4.545454545454546]
["Meshi","Itay Asael",1.8181818181818181]
["Meshi","Amir Roz",4.545454545454546]
["Meshi","Amir Levi",12.272727272727273]
["Shani","Omer Gazit",22.727272727272727]
["Shani","Oded",29.09090909090909]
["Shani","Moshe",9.154545454545454]
["Shani","Eyal Shapira",4.545454545454546]
["Shani","Itay Asael",1.8181818181818181]
["Shani","Amir Roz",4.545454545454546]
["Shani","Amir Levi",12.272727272727273]
["Ortal","Omer Gazit",22.727272727272727]
["Ortal","Oded",29.09090909090909]
["Ortal","Moshe",9.154545454545454]
["Ortal","Eyal Shapira",4.545454545454546]
["Ortal","Itay Asael",1.8181818181818181]
["Ortal","Amir Roz",4.545454545454546]
["Ortal","Amir Levi",12.272727272727273]
["Asia","Omer Gazit",22.727272727272727]
["Asia","Oded",29.09090909090909]
["Asia","Moshe",9.154545454545454]
["Asia","Eyal Shapira",4.545454545454546]
["Asia","Itay Asael",1.8181818181818181]
["Asia","Amir Roz",4.545454545454546]
["Asia","Amir Levi",12.272727272727273]
[""]
[""]
["Participant debts simplified"]
[""]
["Participant","Total owes","Total owed","Balance"]
["Omer Gazit",6.363636363636365,172.2090909090909,165.84545454545452]
["Oded",0.0,235.84545454545452,235.84545454545452]
["Moshe",36.62727272727272,53.17272727272728,16.545454545454557]
["Eyal Shapira",55.06363636363636,20.90909090909091,-34.15454545454545]
["Itay Asael",71.42727272727274,7.2727272727272725,-64.15454545454547]
["Amir Roz",55.06363636363636,20.90909090909091,-34.15454545454545]
["Amir Levi",27.27272727272727,78.11818181818181,50.845454545454544]
["Meshi",84.15454545454548,0.0,-84.15454545454548]
["Shani",84.15454545454548,0.0,-84.15454545454548]
["Ortal",84.15454545454548,0.0,-84.15454545454548]
["Asia",84.15454545454548,0.0,-84.15454545454548]
[""]
[""]
["Participant balances"]
[""]
["Participant","Total shares","Expenses paid","Balance"]
["Omer Gazit",84.15454545454548,250.0,165.84545454545452]
["Oded",84.15454545454548,320.0,235.84545454545452]
["Moshe",84.15454545454548,100.7,16.545454545454554]
["Eyal Shapira",84.15454545454548,50.0,-34.154545454545456]
["Itay Asael",84.15454545454548,20.0,-64.15454545454546]
["Amir Roz",84.15454545454548,50.0,-34.15454545454544]
["Amir Levi",84.15454545454548,135.0,50.845454545454544]
["Meshi",84.15454545454544,0.0,-84.15454545454544]
["Shani",84.15454545454544,0.0,-84.15454545454544]
["Ortal",84.15454545454544,0.0,-84.15454545454544]
["Asia",84.15454545454544,0.0,-84.15454545454544]
[""]
[""]
["Rounding adjustment"]
[""]
["Total to pay","Total to receive","Rounding difference","Adjustment","Adjust participants"]
[-469.05,469.1,0.05,-0.01,5]
[""]
["Participant","Before","Adjustment","Balance"]
["Omer Gazit",165.84545454545452,"",165.85]
["Oded",235.84545454545452,"",235.85]
["Moshe",16.545454545454554,-0.05,16.5]
["Eyal Shapira",-34.154545454545456,"",-34.15]
["Itay Asael",-64.15454545454546,"",-64.15]
["Amir Roz",-34.15454545454544,"",-34.15]
["Amir Levi",50.845454545454544,"",50.85]
["Meshi",-84.15454545454544,"",-84.15]
["Shani",-84.15454545454544,"",-84.15]
["Ortal",-84.15454545454544,"",-84.15]
["Asia",-84.15454545454544,"",-84.15]
[""]
[""]
["How to settle up"]
[""]
["Payer","Recipient","Amount"]
["Eyal Shapira","Moshe",16.5]
["Eyal Shapira","Amir Levi",17.65]
["Itay Asael","Omer Gazit",64.15]
["Amir Roz","Omer Gazit",0.95]
["Amir Roz","Amir Levi",33.2]
["Meshi","Omer Gazit",84.15]
["Shani","Omer Gazit",16.6]
["Shani","Oded",67.55]
["Ortal","Oded",84.15]
["Asia","Oded",84.15]
[""]
[""]
["Kitty last changed:","","2017-12-12 08:31:59 UTC"]
["File exported:","","2025-08-14 19:26:16 UTC"]
[""]
["© 2025 Kittysplit.com"]