Division 7A loan calculator.
ATO-compliant minimum yearly repayment, year-by-year amortisation, and the deemed-dividend cliff if you miss it. The maths in 60 seconds — implemented exactly as the ATO publishes it under ITAA 1936 s109N.
Reviewed and updated by Richard Esteb, Credit Representative #574071. Calculation method verified against ATO-published worked examples.
New to Division 7A? Read the explainer first →
FY26 benchmark rate (default)
8.27% · year of income 1 Jul 2025 – 30 Jun 2026
Source: ATO — Division 7A benchmark interest rate · underlying reference: RBA Indicator Lending Rates (bank variable housing, Standard) as at May 2025 · statutory basis: ITAA 1936 s109N(2).
Esteb & Co does not publish the benchmark rate — we cite it from the ATO source. The calculator's rate field is editable; before relying on output for compliance reporting, confirm the current value at the ATO link above. See the full benchmark rate history and methodology for FY20–FY26.
Your numbers
—
How we got this
Working out the math…
What this calculator does
Division 7A of the Income Tax Assessment Act 1936 treats certain loans from a private company to a shareholder or their associate as deemed dividends — unless the loan is documented in a complying agreement and serviced at or above the ATO benchmark rate with minimum yearly repayments (MYR) per section 109N. This calculator applies the s109N formula to your specific loan parameters and surfaces three things accountants actually need:
- Year-1 minimum yearly repayment. The amount that must be paid by 30 June of the first test year. Year-2+ recomputes as the balance falls.
- Year-by-year amortisation schedule. Principal and interest split per year. Useful to attach to client file notes.
- The deemed-dividend cliff. What happens if the MYR isn't met — taxed as assessable income, generally not frankable.
The s109N formula
For each test year, the MYR is the standard amortisation formula applied to the start-of-year balance, the year's benchmark rate, and the remaining term:
MYR = TY × r × (1 + r)^n / ((1 + r)^n − 1) TY = balance at start of test year r = ATO benchmark rate that year (decimal) n = remaining term in years
The benchmark rate changes each year of income — it's the RBA Indicator Lending Rate (bank variable housing — Standard) as at May of the year before the income year. So each test year recalculates against a (potentially) different rate.
Secured (25y) vs unsecured (7y) — why it matters
The two paths produce very different cashflow profiles. On a $500,000 loan at 8.27%:
- Unsecured (7 year term): Year-1 MYR ≈ $96,800. Total interest over 7 years ≈ $177,600.
- Secured (25 year term): Year-1 MYR ≈ $47,500. Total interest over 25 years ≈ $688,300.
Secured loans require a registered mortgage over real property — additional cost, additional documentation, restricts what the property can do during the term. The trade-off: 51% lower minimum yearly repayment at the cost of paying ~4× more cumulative interest over a much longer term. Most accountants default to unsecured unless the client genuinely can't service the 7-year MYR — at which point the question becomes whether the loan should exist at all.
What this calculator is NOT
It's an information tool. It computes the formula. It is not:
- Tax advice. Whether to take a loan vs declare a dividend, whether s109RB discretion is available if you've already breached, what other CGT or franking consequences apply — those are tax-agent territory. Esteb & Co is a mortgage broker, not a registered tax agent.
- Personal financial advice. The output is general in nature. Your specific circumstances may change the answer.
- A substitute for the ATO published guidance. If you're computing for compliance reporting, confirm the benchmark rate against ato.gov.au — the calculator default is correct at the time of last review but the ATO publishes annually.
What's next
Two pieces sit alongside this calculator:
- The Div 7A pillar — /division-7a/ explainer covering when Div 7A applies, the deemed-dividend trap, the loan-vs-dividend choice, and the broker boundary.
- The compliant agreement template — /division-7a/loan-agreement/ downloadable Word/PDF template (clause-by-clause). Accountants share this with clients.