Industrial Purchase Calculator
Work out the cash needed to secure a unit at Harrison Food Building, the statutory instalments that follow during construction, and what the mortgage costs once the loan is fully drawn. Figures update as you type.
What this Harrison Food Building calculator models
Harrison Food Building is a building under construction, so a purchase runs on the statutory progressive payment schedule: 20% falls due across an eight-week option and Sale & Purchase period, then the balance is drawn stage by stage as the building goes up, with 9% GST charged on each instalment as it falls due. The calculator below follows that timeline exactly, and separates your own cash from what the bank disburses.
Defaults are set to the project's indicative entry quantum of S$2,800,000 โ adjust the price to the stack you are considering, and see indicative pricing for what moves a unit's quantum. For duty on its own, use the stamp duty calculator.
Purchase details
Figures update as you type.
90% is generally offered to an operating company taking the unit for its own use. Investment purchases are usually capped nearer 80%.
Check the rate that applies after the lock-in ends, not just the headline rate.
Used only for the property tax estimate at the foot of the page.
The first eight weeks
Add a booking date to turn the week numbers into dates.
Loan summary
At the loan-to-value selected on the left.
Payment breakdown, weeks 0 to 8
GST is charged on each instalment as it falls due, not once at the end.
Cash needed to secure the unit
Your own funds only. Anything the bank draws down is excluded.
This is upfront cost only. The construction instalments below are drawn down by your bank as each stage completes, with the GST on each one payable in cash.
Progressive payment schedule
The statutory progressive payment schedule. Timelines are indicative and set by construction progress, not by calendar dates.
| Stage | Timeline | % | Instalment | GST 9% | Your cash | Loan drawn | Loan % | Interest | Principal | Repayment |
|---|
Monthly repayment
Once the loan is fully drawn.
During construction you pay interest only on what has been drawn so far, so the amount climbs stage by stage — see the two right-hand columns above.
Property tax estimate
Payable from TOP onwards. Nothing is levied during construction.
Industrial property is taxed at a flat 10% of Annual Value. IRAS sets the Annual Value from market rents for comparable units — the rent figures here are your own estimate, not an assessment.
Three loan-to-value ratios side by side
Same price, tenure and rate; only the loan differs.
How the Harrison Food Building calculator arrives at its figures
The calculator starts from the price before GST and applies your own funds first, up to whatever is actually due during the option and Sale & Purchase period. The bank then funds the remainder up to the loan you have selected. At 80% the bank funds every construction instalment in full and you cover the 20% due upfront. At 90% the bank draws the excess at completion of the sale, once the mortgage is in place โ the statutory schedule governs what you owe the developer at each stage, not who supplies the money. Below 80% the loan runs out before the last stages, and those instalments revert to cash; the schedule shows this in the "Your cash" column rather than quietly over-drawing the loan.
Buyer's Stamp Duty is computed on the price excluding GST, on the commercial scale that tops out at 5%. Interest during construction is charged only on what has been drawn so far, which is why the repayment column climbs stage by stage rather than starting at the full instalment.
LendingWhat governs the loan-to-value available at Harrison Food Building
There is no fixed regulatory ceiling on lending against industrial property, so each bank sets its own limit and the limit is use-driven. An operating company buying the unit to occupy it is treated most favourably and may be offered up to around 90%; a purchase held for investment is usually nearer 80%. A borrower already carrying a housing mortgage can find the figure falls considerably further. Tenure commonly runs to 25โ30 years, and a freehold title such as this one avoids the tenure haircut that lenders apply to a unit with a short remaining lease.
One point matters before you model anything: many banks will not lend to an individual purchaser for a B1 or B2 industrial unit and prefer the purchase to be made through a company, often an investment-holding company. This affects whether a loan is offered at all, not merely its size. The Total Debt Servicing Ratio applies to individual borrowers, including someone setting up a company solely to hold the unit; a company with its own trading history is assessed on its financials instead. CPF cannot be used for an industrial purchase โ funding is cash and bank loan only.
All figures here are indicative. Confirm with your bank, and confirm duty and tax positions with IRAS, before commitment.
GSTWhen GST on a Harrison Food Building purchase can be recovered
GST at 9% applies to the purchase price, charged instalment by instalment as each stage falls due. Whether the buyer can recover it as input tax cannot be determined from the outside โ it turns on the entity making the purchase, and the general guideline distinguishes two cases.
An operating company โ GST-registered and already carrying on taxable business activities โ may generally claim the GST as input tax as it is incurred through construction. A non-operating company โ newly incorporated, or an investment-holding vehicle not yet carrying on taxable activities โ would not usually begin claiming during construction; claims may instead start once the property reaches TOP and operating activities commence, whether that is letting the unit out as a taxable supply or running the business from the premises. Both positions are guidelines only and are subject to the rules set by IRAS.
ExclusionsWhat the Harrison Food Building calculator does not include
Fitting-out and the food-factory build-out โ cold rooms, exhaust connections, production flooring, grease-trap commissioning โ sit outside these figures entirely and are often the largest single line after the unit itself. Also excluded: valuation fees, mortgage duty on the loan, bank processing and facility fees, insurance, and management fees once the building is operational. For an owner-occupier there is one more cost the schedule does not show โ rent still running on your existing premises alongside the progressive interest here, right up to the point you move in.
QuestionsHarrison Food Building purchase calculator FAQ
How much cash do I need to secure a unit at Harrison Food Building?
At the indicative entry price of S$2,800,000 with an 80% loan, the cash due within the first eight weeks is the 20% owed to the developer plus 9% GST on that amount, plus Buyer's Stamp Duty and your legal fee. The calculator shows each component separately above the total so the figures visibly add up. Selecting 90% lowers the upfront cash because the bank funds part of the amount owed once the mortgage is in place.
Is GST payable in one lump sum or with each instalment?
With each instalment. GST at 9% is charged on every payment as it falls due to the developer, including the 20% payable during the option and Sale & Purchase period. Banks do not finance GST, so it is payable in cash at each stage.
Can I use CPF towards a purchase at Harrison Food Building?
No. CPF cannot be applied to an industrial purchase. Funding is cash and bank loan only, which is why the cash column in the schedule above matters more here than it would on a housing purchase.
Stamp duty calculator Indicative pricing Speak to the sales team
Calculator tools on this site produce indicative estimates only and must be confirmed with IRAS, MAS or your bank.