FACULTY OF CIVIL ENGINEERING AND BUILT ENVIRONMENT

COURSE NAME INTEGRATED DESIGN PROJECT (INFRASTRUCTURE)

COURSE CODE BFC 43303

PROJECT TITLE INFRASTRUCTURE REPORT

SECTION 12

GROUP 2

GROUP MEMBERS KIRUBHASHNI RAVENDRAN (DF170160)

NUR FATIHIN NAJILA BINTI MOHD JAFFRI (DF170172)

FARAH ARISHA BINTI SHAHROM (DF170134)

SYAZANA AMNI BINTI ROZMI (DF170156)

FATIN ZULAIKHA BINTI OTHMAN (DF170156)

LECTURER NAME DR. MOHD ADIB MOHAMMAD RAZI

1.0 COMPANY AND PROJECT BACKGROUND

1.1 Project Overview

This project is a construction for the Flamingo Hotel. The project was about the
proposed to build a 4-stories hotel located on Lot 27139, Jalan Persiaran S2/B2, Seremban 2,
Mukim Rasah, Daerah Seremban, Majlis Perbandaran Seremban, Negeri Sembilan Darul
Khusus. The hotel is designed with 44 rooms, one elevator, a linen/laundry room on each floor,
administration office, meeting room, lobby and cafeteria. The building are proposed to build
on 5401 square feet area in Seremban.

1.2 Introduction

BBK Structural Engineers was established in Selangor in 1990. BBK is a full service
project delivery consultancy company offering integrated planning, architecture, engineering
and project management services for buildings, transportation, institutional and manufacturing
infrastructure with over 300 professionals in three offices which is one main office and two
branch offices.

BBK’s wide range of resources and expertise offer comprehensive and single umbrella
solutions (incorporating building design, infrastructure engineering, mechanical, electrical and
HVAC services) to technically challenging projects and services from planning to construction,
for local and national governments, private sector owners, contractors and public sector
institutions.

BBK places outmost value on its clients and offers them error-free and lower cost
designs with tight turnaround times by leveraging the resource base, cost structure and its
operation.
1.3 Mission

This company was built with a mission:

1. To perform for our customer, the highest level of quality services at fair and market
competitive prices.
2. To maintain the highest levels of professionalism, integrity, honesty and fairness in our
relationships with our suppliers, subcontractors, professional associates and customers
3. To ensure the longevity of our company through repeat and referral business achieved by
customer satisfaction in all areas including timeliness, attention to detail and service-
minded attitudes.

1.4 Vision

Be the world’s premier engineering, consultation, and project management

organization by achieving extraordinary results for our customers, building satisfying careers
for our people, and earning a fair return on the value we deliver.
1.5 Company Profile

Group Formation

Company’s Logo

Company’s Name: BBK STRUCTURAL ENGINEERS

Never Let Success Get to Your Head and Never Let Failure Get to
Company’s Motto
Your Heart

No. 27-2, Jalan Putra Mahkota 7/7B, Putra Heights 47650 Subang
Company’s Address
Jaya, Selangor, Malaysia.

Telephone: +603 5192 4433, +603 5192 6543

Company’s Contact
Fax: +603 5192 3478
E-mail: hr@bbkengineers.com

1. Everyone needs to take a fair share of the group work.

2. Every voice deserves to be heard, even if people don't agree
Company’s Ground with the point of view being expressed.
Rules 3. Respect the privacy of others in the group by not repeating
what is discussed outside of the focus group.
4. Mobiles on silent when in group meeting.
 1.6 ORGANISATIONAL CHART OF THE PROJECT

PROJECT MANAGER
KIRUBASHNI
RAVENDRAN

ARCHITECT
FARAH ARISHA BINTI
SHAHROM

CIVIL & STRUCTURE GEOTECHNICAL M&E ENGINEER

ENGINEER ENGINEER NURFATIHIN NAJILA
SYAZANA AMNI BINTI FATIN ZULAIKHA BINTI MOHD JAFFRI
ROZMI BINTI OTHMAN
1.7 Financial Statement of Company

Income Statement

2017 2018 2019 2020

Gross Revenues 12,455,000 13,861,000 14,600,000 16,240,000
COGS 9,914,000 11,109,000 11,725,000 13,200,000
Gross Profit 2,541,000 2,752,000 2,875,000 3,040,000
Operating Expense (including 1,481,000 1,533,000 1,630,000 1,667,000
items below)
Operating Expenses (less items 1,295,000 1,260,000 1,295,000 1,125,000
below)
Officer’s Salaries 0 0 0 0
Depreciation 186,000 273,000 335,000 542,000
Amortization 0 0 0 0
Total Expenses 1,481,000 1,533,000 1,630,000 1,667,000
Operating Income/Loss 1,060,000 1,219,000 1,245,000 1,373,000
Interest Income 0 0 0 0
Other Income 0 0 0 0
Total Other Income 0 0 0 0
Other Expenses (-) 0 0 0 0
Interest Expense (-) (27,000) (33,000) (61,000) (71,000)
Total Other Expense (27,000) (33,000) (61,000) (71,000)

Pre-Tax Income 1,033,000 1,186,000 1,184,000 1,302,000

Income Tax Expense 320,000 310,000 440,000 375,000
Net Income After Tax 713,000 876,000 744,000 927,000
Balance Sheet
ASSETS 2017 2018 2019 2020
Current Assets
Cash 509,000 892,000 2,210,000 816,000
Short Term Investments 0 0 0 0
Accounts Receivable -Net 6,051,000 4,914,000 5,536,000 5,877,000
Inventories 0 0 0 0
WIP 0 0 0 0
Advances & Other Current Assets 367,000 551,000 499,000 592,000
Prepaid Expenses 0 0 0 0
Total Current Assets 6,927,000 6,357,000 8,245,000 7,285,000

Fixed Assets
Plant and Equipment 1,312,000 1,505,000 1,750,000 1,862,000
Buildings & Leasehold 0 0 0 0
Improvements
Land 0 0 0 0
Accumulated Depreciation (698,000) (796,000) (956,000) (1,018,000)
Net Plant Equipment 614,000 709,000 794,000 844,000
Other Intangible Assets 3,024,000 3,913,000 4,773,000 6,621,000
TOTAL ASSESTS 10,565,000 10,979,000 13,812,000 14,750,000
Liabilities
Current Liabilities 2017 2018 2019 2020
Accounts Payable 2,223,000 1,494,000 1,665,000 1,515,000
Other Current Liabilities 2,650,000 2,830,000 3,070,000 3,045,000
Unearned Income/Deposits 0 0 0 0
Line of Credit 0 0 0 0
Other Short Term Loans 0 0 0 0
Current Portion of Long Term 0 0 0 0
Debt
Total Current Liabilities 4,873,000 4,324,000 4,735,000 4,560,000

Long Term Liabilities

Long Term Debt 533,000 653,000 1,225,000 1,421,000
Other Liabilities 0 0 0 0
Other Loan Payable 0 0 0 0
Shareholder Loans 0 0 0 0
Short/Current Long Term Debt 0 0 0 0
Net Long Term Liabilities 533,000 653,000 1,225,000 1,421,000
Total Liabilities 5,406,000 4,977,000 5,960,000 5,981,000

STOCKHOLDER EQUITY
Common Stock 10,000 10,000 10,000 10,000
Preferred Stock 0 0 0 0
Additional Paid In Capital 0 0 0 0
Dividends 0 0 0 0
Retained Earnings 0 0 0 0
Treasury Stock 0 0 0 0
Net Income 0 0 0 0
Other Stockholder Equity 0 0 0 0
Total Stockholder Equity 10,000 10,000 10,000 10,000

Total Liabilities & Stockholder 0 0 0 0

Equity
2.0 DETAILS OF PROJECT

2.1 Project Name

Proposed building and setting up a ‘budget’ 6 level Hotel on Lot 27139, Jalan
Persiaran S2/B2, Seremban 2, Mukim Rasah, Daerah Seremban, Majlis Perbandaran
Seremban Negeri Sembilan Darul Khusus.

2.2 Duration of Project

Duration of this project to complete is depending on the nature of the land, there may
be soil testing, site-levelling and clearing undertaken prior to actual construction. It includes
measuring out the design on the site, pouring the footings, under slab drainage, moisture barrier
and special mesh for termite protection. This includes the installation of your internal and
external support structure, along with walls, conduit for electrical and plumbing, the roof frame
and sheeting, gutters and insulation. It’s also safe for plumbers, electricians, cabinet makers
and other tradesman to begin fitting out the property. This is basically where all painting,
installations and detailing have been completed and effectively ready to move in. It’s all take
almost one year to complete.

2.3 Cost of Project

The cost estimated to build ‘budget’ 6 level Hotel on Lot 27139, Jalan Persiaran S2/B2,
Seremban 2, Mukim Rasah, Daerah Seremban, Majlis Perbandaran Seremban Negeri Sembilan
Darul Khusus is about nearly 20 million.
2.4 Location of Project

The location of this project is on Lot 27139, Jalan Persiaran S2/B2, Seremban 2, Mukim
Rasah, Daerah Seremban, Majlis Perbandaran Seremban Negeri Sembilan Darul Khusus.

Figure 1: Satellite image of location

3.0 Project Signboard

RASAH, DAERAH
DARUL KHUSUS

KONTRAKTOR :
REMBAU, NEGERI SEMBILAN
4.0 Lists of Facilities On Site

4.1 Hoarding

Figure 2: Elevation of Hoarding/ Gate

4.2 Advance Warning Sign

Figure 3: Example of warning sign

4.3 Sediment Basin

Figure 4: Sediment basin on site

5.0 EARTHWORK

5.1 Contour Map of Project

5.2 Cut and Fill Calculation

Total Cut Volume : 3368 m3

Total Fill Volume : 5.1 m3

6.0 POSTER