Please show work thanks

Construct the ROIC growth matrix based on the following assumptions: (20 points total) 0% cost of capital, 3-year horizon after which ROIC = WACC. The expected net operating profit ess adjusted taxes at time 1 (NOPLAT!) = $12p00. 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 g \\ROIC 8% 10% 12% 4% 6% 8%