Wolf Equity Partners · Development Partner Sought · August 2026
Two sponsor-held sites in cities with documented housing need. The same building on each, built the same way, delivering 1,680 homes under the government's 4PH programme at about 20.6% on cost at an all-in building delivery cost of ₱30,000/sqm — and every peso you save is yours to keep.
The need is documented. Iligan City carries a housing backlog above 26,000 units. Cagayan de Oro has roughly 50,000 informal settler families, of whom some 30,000 have already applied. Documented housing need materially exceeds the proposed unit count, and Pag-IBIG finances the buyer at a subsidised rate.1
Two sites, one building. The parcels sit 30 kilometres apart at almost the same gradient — 18.8% at Iligan, 17.8% at Cagayan de Oro — so both take the identical scheme: six-storey blocks on platforms cut to follow the contour, 27 sqm two-bedroom units. One design, one tender, fourteen buildings, two provinces. The second site costs you nothing in design and inherits the first site's supply chain and crew.
1,680 units at ₱3.02B. The terms are deliberately simple: Wolf Equity contributes both sites and carries entitlement; the partner funds and builds everything else and takes 92% of the units. No land to buy, no residual split, no profit-share audit.
| Terms | |
|---|---|
| Sponsor contributes | Both sites, clean titles, plus entitlement |
| Land ascribed at | ₱3,000/sqm — ₱105.2M across 3.51 ha |
| Partner funds | Site works, infrastructure and construction |
| Sponsor takes | 8% of saleable units — 135 of 1,680 |
| Partner takes | 92% — 1,545 units |
| Delivery | Pro rata as each building takes out |
| Cost overruns | Partner's account; sponsor's share is fixed |
| Sponsor's take | ₱243M · 2.31× the ascribed land value |
Brgy. Sta. Elena, Iligan City · Lanao del Norte
Brgy. Indahag, Cagayan de Oro City · Misamis Oriental
Both plans are drawn from the parcels' own survey files. Contours at 2 m are interpolated from elevation data across the titled area; the numbered platforms are the finished levels each building sits on. Boundary bearings and distances are computed from registered coordinates. These are the sites as they are.
2 Indicative platform arrangement based on public elevation data; cut, fill, retaining and finished levels are subject to topographic and geotechnical survey.
Six storeys is the reference scheme, not a constraint. Both sites sit above the five-floor threshold, so the ₱1.8M ceiling applies at any height above that. Final massing, building count and storey height are for the partner's engineer to optimise — the sponsor's share does not change.
Selling price is fixed at the programme ceiling of ₱1,800,000 for a 27 sqm unit above five floors. Three costs are structural. What remains is yours for construction, soft cost, contingency and margin — and we are not going to tell you what your own build costs.
| Sta. Elena · per unit | Amount | Of price |
|---|---|---|
| Selling price | ₱1,800,000 | 100% |
| Less: 8% of units to the sponsor | (₱144,000) | 8.0% |
| Common infrastructure | ₱90,671 | 5.0% |
| Allocation & administration 2% | ₱36,000 | 2.0% |
| Financing 6% | ₱108,000 | 6.0% |
| Available to you | ₱1,421,329 | 79.0% |
Break-even construction: ₱37,536/sqm of gross floor area. Indahag is within ₱130 of it.
| Your return, Sta. Elena | Cost/unit | Margin/unit | On cost | Total |
|---|---|---|---|---|
| ₱28,000/sqm | ₱1,294,915 | ₱361,085 | 27.9% | ₱347M |
| ₱30,000/sqm | ₱1,370,647 | ₱285,353 | 20.8% | ₱274M |
| ₱32,000/sqm | ₱1,446,379 | ₱209,621 | 14.5% | ₱201M |
| ₱34,000/sqm | ₱1,522,110 | ₱133,890 | 8.8% | ₱129M |
| ₱36,000/sqm | ₱1,597,842 | ₱58,158 | 3.6% | ₱56M |
| Your return, Indahag | Cost/unit | Margin/unit | On cost | Total |
|---|---|---|---|---|
| ₱28,000/sqm | ₱1,299,688 | ₱356,312 | 27.4% | ₱257M |
| ₱30,000/sqm | ₱1,375,419 | ₱280,581 | 20.4% | ₱202M |
| ₱32,000/sqm | ₱1,451,151 | ₱204,849 | 14.1% | ₱147M |
| ₱34,000/sqm | ₱1,526,883 | ₱129,117 | 8.5% | ₱93M |
| ₱36,000/sqm | ₱1,602,615 | ₱53,385 | 3.3% | ₱38M |
Reading the tables. Margin per unit is stated after the sponsor's 8% allocation, so effective revenue is ₱1,656,000 per constructed unit. Totals are that margin across all constructed units — 960 at Sta. Elena, 720 at Indahag — not across the partner's allocated units, which would deduct the sponsor's share twice. Construction is stated all-in for building delivery.
Infrastructure covers site earthworks, spine roads, drainage, sewage treatment, detention and reticulation, scaled to each site. Allocation and administration is set at 2% rather than a marketing budget — units are allocated from an LGU beneficiary list and financed through Pag-IBIG, so there is no open-market selling cost. Financing at 6% assumes commercial terms; a Pag-IBIG developmental loan would improve it.
These are not shovel-ready sites and we are not going to describe them as such. The land is secured and the schemes are designed. Entitlement has not begun, and several steps require an accredited developer to be in place before they can be filed at all.
| Item | Detail | Status |
|---|---|---|
| Land | Held by the sponsor. Clean Torrens titles, no encumbrance, no assembly required. | Complete |
| Boundary survey | Both parcels plotted from registered coordinates; areas reconcile to within 0.5%. | Complete |
| Scheme design | Terrain modelled, platform levels set, unit and floor plans drawn, infrastructure costed. | Complete |
| Topographic survey | To be commissioned. Will govern final platform levels and earthworks. | Not started |
| Land use — exemption or conversion | Sta. Elena models at 18.8% slope and may be exempt from CARP under Section 10 of RA 6657, needing no conversion. Indahag at 17.8% proceeds by conversion through the DAR Mass Housing Desk. | Not started |
| DHSUD project endorsement | Sponsor-led. Unlocks the DAR expedited route and the exemption from the DA reclassification moratorium. | Not started |
| Development permit | From each city government, following conversion. | Not started |
| LGU agreements | Memoranda with Iligan City and Cagayan de Oro on beneficiary sourcing. | Not started |
| Housing needs certification | From the LGU, evidencing demand against the local backlog. | Not started |
| Beneficiary listing | Qualified applicants registered with Pag-IBIG. | Not started |
| Developer accreditation, signed plans & cash flow | Accreditation attaches to the partner, not the landowner. Design and projections prepared jointly. | Awaiting partner |
What the sponsor commits to carry. Topographic and geotechnical survey, land use clearance, DHSUD endorsement, and the LGU relationships in both cities. Neither parcel carries a CLOA or an agrarian reform beneficiary, and neither requires assembly.
Sta. Elena may not need conversion at all. Section 10 of RA 6657 exempts land at 18% slope and over from CARP coverage; the site models at 18.8%. If the survey certifies above the threshold, an application under DAR AO 13 s. 1990 yields a Certificate of Exemption and no conversion order is required. Indahag at 17.8% proceeds by conversion, which for socialized housing takes the expedited DAR Mass Housing Desk route and is exempt from the DA reclassification moratorium under Department Circular 11 s. 2026.
Vertical development on stepped platforms is what makes this ground viable, and 4PH is what makes vertical viable. The sponsor acquired both sites well before the programme existed. That is why the land can be contributed for 8% rather than sold at market.
Both indicative, and subject to topographic and geotechnical survey.
1 Documented housing need materially exceeds the proposed unit count. Conversion of that need into a qualified beneficiary and Pag-IBIG takeout pipeline remains part of the entitlement programme.
Basis of these figures. Terrain is modelled from public elevation data at both sites and will be superseded by survey. Infrastructure costs are the sponsor's planning estimates. Construction cost is deliberately left open — the tables show your return across a range, and your own number governs. Gross development value is unit count at the programme ceiling under JMC 2025-001, which caps a 27 sqm unit above five floors at ₱1.8M and is reviewed at least every two years. Nothing here is an offer; terms are indicative and subject to contract.