How to calculate the remaining balance at the end of each year (please provide one example with an exact calculation)?

The growth is 3%, the interest rate is 6% and the first payment is 100$

Year	Payout	Remaining balance
0	0	1456.15
1	100.00
2	103.00
3	106.09
4	109.27
5	112.55
6	115.93
7	119.41
8	122.99
9	126.68
10	130.48
11	134.39
12	138.42
13	142.58
14	146.85
15	151.26
16	155.80
17	160.47
18	165.28
19	170.24
20	175.35