EastCondosThe Property by Design Quarterly
New Launch · Progressive Payment Calculator

See exactly what you pay, and when.

The full 10-stage Normal Payment Scheme. Your cash + CPF outlay, when the loan disburses, and how your monthly instalment ramps up — from booking fee to keys.

Uses the standard URA Normal Payment Scheme
i

A guide, not a quote. Banks may vary the disbursement and interest treatment slightly. Use this to plan your cash flow — then check the exact figures with a banker and your consultant before you commit.

Your numbers

The new launch you're looking at

Loan-to-value75%
Loan tenure30 yrs
Mortgage rate1.7%
Years to TOP3 yrs
Total cash + CPF you need
S$569,600
S$500K downpayment + S$70K stamp duty
Peak monthly instalment
S$5,322
Full P&I on S$1.50M loan — only after the building is fully drawn
Interest you DON'T pay
S$19,408
Roughly what you save vs a fully-drawn loan during the 3-yr build
The schedule

10 stages, from booking fee to keys

You pay the first 5% in cash on the day you book. The next 15% (with CPF) when you sign the S&P. The bank disburses the rest of the loan stage by stage as construction progresses. Swipe the table on mobile →

#Stage% of priceTotal at stageCash + CPFLoan disbursedMonthly interest from here
1
Booking fee (Option to Purchase)
Cash only~month 0
5%
cum 5%
S$100,000S$100,000S$0
2
Sign S&P (within 8 weeks of OTP)
~month 2
15%
cum 20%
S$300,000S$300,000S$0
3
Foundation works completed
~month 5
10%
cum 30%
S$200,000S$100,000S$100,000
cum S$100K
S$142
4
Reinforced concrete framework completed
~month 11
10%
cum 40%
S$200,000S$200,000
cum S$300K
S$425
5
Partition walls completed
~month 16
5%
cum 45%
S$100,000S$100,000
cum S$400K
S$567
6
Roofing & ceiling completed
~month 20
5%
cum 50%
S$100,000S$100,000
cum S$500K
S$708
7
Doors, windows, electrical wiring, plumbing
~month 23
5%
cum 55%
S$100,000S$100,000
cum S$600K
S$850
8
Car park, drains, roads completed
~month 29
5%
cum 60%
S$100,000S$100,000
cum S$700K
S$992
9
Temporary Occupation Permit (TOP)
~month 36
25%
cum 85%
S$500,000S$500,000
cum S$1.20M
S$1,700
10
Certificate of Statutory Completion (CSC) + legal completion
~month 48
15%
cum 100%
S$300,000S$300,000
cum S$1.50M
S$2,125
+
Stamp duty (BSD + ABSD)
Payable within 14 days of S&P (essentially with stage 2).
S$69,600S$69,600
Buyer's Stamp Duty (BSD)
Progressive on the price — paid by every buyer.
S$69,600
ABSD
No ABSD on your first Singapore home.
S$0 — first SG property
Why this matters

Your mortgage barely bites until the building is up.

Notice the “Monthly interest from here” column. In the first year or two, you might be paying just S$425 a month on the loan — vs the full S$5,322 you'd pay if you bought a resale and drew the whole loan on day one. That gap compounds — see the New Launch vs Resale planner for what it adds up to.

The advisory

Plan your cash flow before you book

The progressive scheme is generous, but each milestone is a real cash call. Let's map your downpayment, CPF, and monthly servicing against your timeline before you sign.

Request a 7-min discovery call
Stage percentages follow the standard Singapore Normal Payment Scheme (URA / BCA — the same schedule every project uses). Loan disbursement assumes the bank pays out only after your downpayment is exhausted. Monthly interest during construction is interest-only on the disbursed amount (the common practice). BSD uses current progressive rates (Feb 2024+). ABSD rates reflect the December 2023 review. Stage timings are typical; the actual months depend on construction progress. Figures here are indicative only — not a quote, not advice.