Hi,
I'm also shopping and would be interested in trading notes. I'm shopping in the CA market because there is no competition in my home market.
I ran your numbers against my numbers and find it to be slightly better than the initial quotes I've been seeing ($30/mo if you spread the upfront back into the monthly). But, I've been seeing $949 deals for 69xx down on ~100k MSRP cars out of almost all CA dealers. (look on the specials page). Even when adjusting the residual for mileage, my gut feel is that you can do a bit better.
What market are you shopping in?