贷款100万等额本金还多少？逐月明细表
等额本金还款法是一种贷款还款方式，是指借款人每月偿还固定金额的本金，同时利息逐月下降，直至贷款全部还清。与等额本息还款方式相比，等额本金还款方式的前期还款压力更大，但总利息支出更少。
如果借款人贷款100万元，年利率为6%，贷款期限为30年，则每月需偿还本金3,333.33元，利息6,241.67元，总还款额为9,575元。
逐月明细表如下：
| 期数 | 本金 | 利息 | 总还款额 | 剩余本金 |
|---|---|---|---|---|
| 1 | 3,333.33 | 6,241.67 | 9,575 | 996,666.67 |
| 2 | 3,333.33 | 6,218.34 | 9,551.67 | 993,333.33 |
| 3 | 3,333.33 | 6,194.99 | 9,528.32 | 990,000 |
| 4 | 3,333.33 | 6,171.60 | 9,504.93 | 986,666.67 |
| 5 | 3,333.33 | 6,148.18 | 9,481.51 | 983,333.33 |
| 6 | 3,333.33 | 6,124.72 | 9,458.05 | 980,000 |
| 7 | 3,333.33 | 6,101.22 | 9,434.55 | 976,666.67 |
| 8 | 3,333.33 | 6,077.69 | 9,411.02 | 973,333.33 |
| 9 | 3,333.33 | 6,054.12 | 9,387.45 | 970,000 |
| 10 | 3,333.33 | 6,030.50 | 9,363.83 | 966,666.67 |
| 11 | 3,333.33 | 6,006.85 | 9,340.18 | 963,333.33 |
| 12 | 3,333.33 | 5,983.16 | 9,316.49 | 960,000 |
| 13 | 3,333.33 | 5,959.42 | 9,292.75 | 956,666.67 |
| 14 | 3,333.33 | 5,935.65 | 9,268.98 | 953,333.33 |
| 15 | 3,333.33 | 5,911.83 | 9,245.16 | 950,000 |
| 16 | 3,333.33 | 5,887.98 | 9,221.31 | 946,666.67 |
| 17 | 3,333.33 | 5,864.08 | 9,197.41 | 943,333.33 |
| 18 | 3,333.33 | 5,840.14 | 9,173.47 | 940,000 |
| 19 | 3,333.33 | 5,816.15 | 9,149.48 | 936,666.67 |
| 20 | 3,333.33 | 5,792.12 | 9,125.45 | 933,333.33 |
| 21 | 3,333.33 | 5,768.04 | 9,101.37 | 930,000 |
| 22 | 3,333.33 | 5,743.92 | 9,077.25 | 926,666.67 |
| 23 | 3,333.33 | 5,719.76 | 9,053.09 | 923,333.33 |
| 24 | 3,333.33 | 5,695.56 | 9,028.89 | 920,000 |
| 25 | 3,333.33 | 5,671.31 | 9,004.64 | 916,666.67 |
| 26 | 3,333.33 | 5,647.01 | 8,980.34 | 913,333.33 |
| 27 | 3,333.33 | 5,622.67 | 8,956.00 | 910,000 |
| 28 | 3,333.33 | 5,598.28 | 8,931.61 | 906,666.67 |
| 29 | 3,333.33 | 5,573.84 | 8,907.17 | 903,333.33 |
| 30 | 3,333.33 | 5,549.36 | 8,882.69 | 900,000 |