There are two numbers that are missing, one is the $70 you pay for the first month and the other is the $36 activation fee. That in addition to the Early Termination Fee and the cost of the device would be the total minimum cost.
http://gizmodo.com/5021186/dont-buy-an-unlocked-iphone-from-...