{"text_format":"1","workbook":"xlsx","n_sheets":3,"sheets":["DEBIT CIBLE","Feuil2","Feuil3"],"not_rendered":{"charts":0,"images":1,"macros":0,"external_links":0,"defined_names":0,"comments":0,"pivot_tables":0},"unopened":[],"bounds":{"document_bytes":16777216,"sheet_cells":100000,"rows_first":2000,"rows_last":500,"rows_between":2000,"halvings":0,"cell_chars":16384,"cell_head_chars":4096},"cells_cut":0,"cells_raw":0,"read":"whole","date_system":"1900"}

{"sheet":"DEBIT CIBLE","index":0,"n_rows":97,"n_cols":4,"rows_kept":97,"cut":false,"hidden":false,"merged":[[16,0,18,0],[19,0,21,0],[0,0,0,4],[90,0,91,0],[79,0,82,0],[46,0,47,0],[48,0,49,0],[50,0,51,0],[52,0,53,0],[54,0,55,0],[63,0,65,0],[66,0,68,0],[69,0,71,0],[27,0,30,0],[36,0,40,0],[7,0,9,0],[10,0,12,0],[13,0,15,0]]}
["Devis Quantitatif Estimatif"]
["Simulation Financière ne valant pas engagement de commande"]
[]
[]
["Accès intranet et services associés"]
[]
[null,"Service","Frais d'Accès au service en €HT","Abonnement mensuel en € HT"]
["COMBOURG","Acces MPLS FO 15 M Symétriques"]
[null,"GTR4H Jours et heures ouvrés"]
[null,"CoS Visio 512kbps"]
["FOUGERES","Acces MPLS FO 15 M Symétriques"]
[null,"GTR4H Jours et heures ouvrés"]
[null,"CoS Visio 512kbps"]
["PLOUFRAGAN","Acces MPLS FO 50 M Symétriques"]
[null,"GTR4H Jours et heures ouvrés"]
[null,"CoS Visio 1Mbps"]
["PLOUZANE","Acces MPLS FO 15 M Symétriques"]
[null,"GTR4H Jours et heures ouvrés"]
[null,"CoS Visio 512kbps"]
["QUIMPER","Acces MPLS FO 50 M Symétriques"]
[null,"GTR4H Jours et heures ouvrés"]
[null,"CoS Visio 1Mbps"]
[null,"Total",{"$f":"SUM(C8:C22)","v":0},{"$f":"SUM(D8:D22)","v":0}]
[]
["Accès internet "]
[]
[null,"Service","Frais d'Accès au service en €HT","Abonnement mensuel en € HT"]
["QUIMPER","Acces FO 20M Symétriques"]
[null,"Service de protection contre le DoS/DDoS pour l'accès "]
[null,"Relais SMTP AntiSpam, AntiVirus"]
[null,"Transfert et Gestion NDD labocea.fr"]
[null,"Total",{"$f":"SUM(C28:C31)","v":0},{"$f":"SUM(D28:D31)","v":0}]
[]
["Services d'accompagnement communs aux accès Intranet et Internet"]
[]
[null,"Service","Frais d'Accès au service en €HT","Abonnement mensuel en € HT"]
["Périmètre Intranet et Internet","Accompagnement au déploiement, chef de projet dédié"]
[null,"Outil de supervision des liaisons et de suivi de charge"]
[null,"Outil de gestion (commande, facturation, incidents)"]
[null,"Responsable Technique Client dédié, reunions de reporting annuelles sur site"]
[null,"Autres Prestations nécéssaires à préciser par le candidat"]
[null,"Total",{"$f":"SUM(C37:C41)","v":0},{"$f":"SUM(D37:D41)","v":0}]
[]
["Services de téléphonie fixe - Accès Trunk SIP"]
[]
[null,"Service","Frais d'Accès au service en €HT","Abonnement mensuel en € HT"]
["COMBOURG","Trunk SIP 8 Canaux* G711 20ms"]
[null,"21 SDA"]
["FOUGERES","Trunk SIP 12 Canaux* G711 20ms"]
[null,"58 SDA"]
["PLOUFRAGAN","Trunk SIP 25 Canaux* G711 20ms"]
[null,"88 SDA"]
["PLOUZANE","Trunk SIP 10 Canaux* G711 20ms"]
[null,"28 SDA"]
["QUIMPER","Trunk SIP 15 Canaux* G711 20ms"]
[null,"48 SDA"]
[null,"Total",{"$f":"SUM(C47:C56)","v":0},{"$f":"SUM(D47:D56)","v":0}]
["* La solution doit garantir l'accès aux numéros d'urgence avec identification géographique de chaque site"]
[]
[]
["Services de téléphonie fixe - Accès RTC"]
[]
[null,"Service","Frais d'Accès au service en €HT","Abonnement mensuel en € HT"]
["QUIMPER","ligne Numéris accès de base 2T0"]
[null,"16 SDA"]
[null,"ligne téléphonique * 1"]
["PLOUZANE","ligne Numéris accès de base * 1"]
[null,"4 SDA"]
[null,"ligne téléphonique * 2"]
["PLOUFRAGAN","Numéris accès de base 4T0 groupés"]
[null,"8 SDA"]
[null,"ligne téléphonique analogique * 3"]
["FOUGERES","ligne téléphonique * 1 "]
["COMBOURG","ligne téléphonique * 2"]
[null,"Total",{"$f":"SUM(C64:C74)","v":0},{"$f":"SUM(D64:D74)","v":0}]
[]
["Services d'accompagnement communs aux accès Trunk SIP et RTC"]
[]
[null,"Service","Frais d'Accès au service en €HT","Abonnement mensuel en € HT"]
["Périmètre téléphonie fixe","Accompagnement au déploiement, chef de projet dédié"]
[null,"Outil de gestion (commande, facturation, incidents)"]
[null,"Responsable Technique Client dédié, reunions de reporting annuelles sur site"]
[null,"Autres Prestations nécéssaires à préciser par le candidat"]
[null,"Total",{"$f":"SUM(C80:C83)","v":0},{"$f":"SUM(D80:D83)","v":0}]
[]
[null,"TOTAL HT",{"$f":"C84+C75+C57+C42+C32+C23","v":0},{"$f":"D84+D75+D57+D42+D32+D23","v":0}]
[]
["Services de téléphonie fixe - Trafic"]
[]
[null,"Service","Volume Annuel en Mn","Côut en € HT"]
["Accès Trunk SIP et RTC","Communications vers Fixes (Local, National, Voix sur IP)",178512]
[null,"Communications vers mobiles métropole",58332]
[null,"Total",null,{"$f":"SUM(D91:D92)","v":0}]
[]
[]
[null,"TOTAL DEPLOIEMENT HT",null,{"$f":"C86","v":0}]
[null,"COUT ANNUEL HT",null,{"$f":"D86+D93","v":0}]

{"sheet":"Feuil2","index":1,"n_rows":0,"n_cols":0,"rows_kept":0,"cut":false,"hidden":false,"merged":[]}

{"sheet":"Feuil3","index":2,"n_rows":0,"n_cols":0,"rows_kept":0,"cut":false,"hidden":false,"merged":[]}