Create a discount value model for an organization that has net cash flow of $150,000 in year 1, $160,000 in year 2, $175,000 in year 3, $175,000 in year 4 and $180,000 in year 5 and $190,000 in year 6 for the terminal value. The discount rate is 10% and the perpetual growth rate is 3%.