Numbers are balanced around 1 min Convoke + 2set Tier, 278 ilevel Feral values.
Uses average values for DOTs, direct damage is modified by crits.
A regression analysis shows the performance indicator is 0.97 of true damage over full duration so its reasonably accurate, however the "Damage Tracker" from Omny doesn't account for full duration DoTs (FF and Moonfire). Using an algorithm this boosts DoT score slightly (and correctly) but isn't reflected in the "Damage" amount.
Modified from Omny Convoke Tracker.