I was using a $1 cpm as the base and lots of people like you I'm sure get more than the $1 CPM so you'll get more like you said.I don't about your formula cuz I have 11000views/months I get 15-20 before cutting by Network
maybe content on channel will effect CPM price ^^I was using a $1 cpm as the base and lots of people like you I'm sure get more than the $1 CPM so you'll get more like you said.