Don't forget to factor in year 2, 3, etc. for support/licensing. That is a BIG recurring cost in most VoIP implementations, ShoreTel and Cisco included (especially Cisco). Also servers will be needed...not sure how many Cisco, but only one for the ShoreTel.

Steve