Waterfall chart in Excel 2013 and older

Excel 2016 delivers a waterfall chart type, but what about older versions? This is a neat and nice workaround I actually learned from the business folks. The yellow values are coming from a data model or any other data source except for the Measure Bridge End, which is a SUM of the cell C11 and the range D12:D16 . The rest of the values is calculated as shown in the comments. Hopefully all the steps taken are understandable from the full-size image located here.

capture