How much for what stake
This simulator predicts no yield. It answers one question: if the vault received a given amount each month, what fraction would reach you? The funding pace is an assumption you type in — not a protocol parameter, and not a promise.
The monthly amount is discretionary: nobody is committed to it, and it can be zero. Read the ledger to see what has actually been paid in so far, rather than trusting this simulation.
Three lines, no black box
Power
Your stake multiplied by a coefficient that climbs from — to 100% over —.
Share
Your power divided by total power. The simulation assumes every other miner already sits at 100%, which is the least flattering assumption for you.
Amount
That share applied to whatever was funded. No emissions, no compounding: only what came in goes out.