I accepted an offer and was able to negotiate an increase in base salary of $4k, an extra week of vacation, and a change in title.
Their original offer was right at my walk away number so I consider this to be a pretty favourable outcome. I can also leverage the change in job title for upwards movement in the future.
The template you offered really helped. Thank you so much!