waterfall chart in qlik sense

[#1]

Hi Experts,

Please see the attachment with our data(attached excel file).Kindly suggest how to apply the logic for this data using dynamic waterfall chart without extension.

Qlik Sense Waterfall Chart (No Extension)

Also attached our required output as waterfall chart.