You're missing 90-100k. I would add a few thousand to each of those for ZHPs located in California and depending on equipment levels. There seems to be a premium for west coast cars.
I had to pay the very high end of what my car was worth due to a stiff seller. I was ok with it because it had almost everything I wanted, including color, and even a few things I didn't even know were available (PDC). The only thing I wish it had was seat heaters, which I am rectifying now.
2005 BMW 330i ZHP 6MT. Built 11-19-04. Bought 4-2012.
Stock: Nav, leather, PDC, Xenon
Added by me: OEM Alarm, OEM heated seats, OEM aux kit, OEM Bluetooth, intravee, M3 strut brace, BMW Performance Intake, Nappa leather arm rest, updated LCM (triple blink, euro hazards, trifecta lighting, 3 stage brakes), temp gauge