You need to take into account the government credits!
And I would use 37 mpg combined for the Camry Hybrid - this is what Road & Track got in mixed driving. If you drive carefully, you will get better.
Look- the CH is 40% better than a Camry V6. With the tax credit, the price is the same. It's a no-brainer guys (assuming your state has the tax credit)