Hi everyone,
I'm working on a workflow where i'm automating a waterfall logic.
I hit a snag on the subtraction part, do you know any way to recreate this excel logic within Alteryx? - the output will always be 5 rows so if its static its fine.

I've attached a sample workflow too
Thanks! 
i was thinking maybe a formula tool tied to a record ID? - dont know how to execute to modify each row of data though.