I'm not sure how you 'estimated' the 30% Payment Completion numbers, but that is way too high. That's 50% of your Payment Initiates. According to Wikipedia (https://en.wikipedia.org/wiki/Abandonment_rate), you should expect something more along the lines of 20%, not 50%. This puts your effective CPM at $3.10 rather than the $8.05 you claim.