Open spreadsheet \begin{tabular}{|c|c|c|c|c|c|} \hline B12 & fx & & & & \\ \hline 4 & & B & C & D & E \\ \hline 1 & Interest rate premiums & & & & \\ \hline 2 & & & & & \\ \hline 3 & 5 -year Treasury yield (T5) & 3.55% & & 4 & \\ \hline 4 & 10-year Treasury yield (T10) & 6.70% & & & \\ \hline 5 & 10 -year Corporate yield (C10) & 8.80% & & & \\ \hline 6 & Inflation Premium over 10 years (IP 10) & 3.75% & & & \\ \hline 7 & Maturity Risk Premium (MRP) & 0.00% & & & \\ \hline 8 & DRP Treasury & 0.00% & & & \\ \hline 9 & LP Treasury & 0.00% & & & \\ \hline 10 & DRPC5+LPC5=DRPC10+LPC10 & & & & \\ \hline 11 & & & & Formulas & \\ \hline 12 & Real risk-free rate, r & & & \#N/A & \\ \hline 13 & & & & & \\ \hline 14 & Inflation premium over 5 years (IP5) & & & \#N/A & \\ \hline 15 & & & & & \\ \hline 16 & DRP10+LP10 & & & #N/A & \\ \hline 17 & & & & & \\ \hline 18 & 5-year Corporate yield (C5) & & & #N/A & \\ \hline 19 & & & & & \\ \hline 20 & & & & & \\ \hline 21 & & & & & \\ \hline 22 & & & & & \\ \hline \end{tabular}