Construct the ROIC growth matrix based on the following assumptions:

10% cost of capital, 3-year horizon after which ROIC = WACC. The expected net operating profit less adjusted taxes at time 1 (NOPLAT1) = $12,500. Vary ROIC from 8% to 12% in 2% intervals and growth (g) from 4% to 8% in 2% intervals. Complete the following matrix, show detailed calculations for each number. Also, provide your interpretation of the pattern observed in the matrix.

please show work

\begin{tabular}{|l|l|l|l|} \hline gROIC & 8% & 10% & 12% \\ \hline 4% & & & \\ \hline 6% & & & \\ \hline 8% & & & \\ \hline \end{tabular}