Well Fargo Credit Card Interest Spreadsheet

I created a spreadsheet to calculate the interest on my Wells Fargo credit card. Actually, more specifically, I created it to calculate the Balance Subject to Interest Rate shown on my monthly statement.

Here is the PDF version of the spreadsheet from the month I figured it out.